SECURITIES AND EXCHANGE COMMISSION

                             Washington, D.C. 20549

                                    FORM 10-K

[ X ] Annual Report  Pursuant to Section 13 or 15(d) of the
      Securities  Exchange Act of 1934

For the fiscal year ended December 31, 1999

[ ] Transition Report Pursuant to Section 13 or 15(d) of the
    Securities Exchange Act of 1934

For the transition period from _______________ to _______________.

Commission file number 0-20378
                                   CENIT BANCORP, INC.
- --------------------------------------------------------------------------------
             (Exact name of registrant as specified in its charter)

      Delaware                                      54-1592546
- ------------------------------            -----------------------------------
(State or other jurisdiction of            (I.R.S. Employer Identification No.)
incorporation or organization)

      300 East Main Street, Suite 1350
      Norfolk, Virginia                               23510
- ------------------------------               ------------------------------
(Address of principal executive offices)            (Zip Code)

Registrant's telephone number, including area code 757-446-6600
                                                  -------------

Securities registered pursuant to Section 12(b) of the Act:  None

Securities registered pursuant to Section 12(g) of the Act:

                        Common Stock, par value $.01 per share
- ---------------------------------------------------------------------------
                                    (Title of class)

Indicate by check mark whether the registrant (1) has filed all reports required
to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during
the  preceding 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. _____.

Indicate by check mark if disclosure of delinquent  filers  pursuant to Item 405
of Regulation  S-K is not contained  herein,  and will not be contained,  to the
best of registrant's  knowledge,  in definitive proxy or information  statements
incorporated by reference in Part III of this Form 10-K or any amendment to this
Form 10-K. [ ]

Based on the  closing  price  of  $13.25  of the  registrant's  common  stock on
February  29,  2000,  as reported on the Nasdaq  Stock  Market  under the symbol
"CNIT," the aggregate market value of the voting stock held by non-affiliates of
the registrant was  $53,131,215.  Solely for purposes of this  calculation,  all
executive  officers  and  directors  of  the  registrant  are  considered  to be
affiliates.  Also included are certain shares held by various  employee  benefit
plans.

The number of shares of the registrant's common stock outstanding as of February
29, 2000 was 4,753,663.

DOCUMENTS INCORPORATED BY REFERENCE

The  Registrant's  Definitive  Proxy  Statement  for its 2000 Annual  Meeting of
Stockholders will be filed with the Securities and Exchange Commission not later
than 120 days  after  the end of the  fiscal  year  covered  by this  Form  10-K
pursuant to Rule G(3) of the  General  Instructions  for Form 10-K.  Information
from such Definitive  Proxy  Statement is hereby  incorporated by reference into
Part III, Items 10, 11, 12, and 13.






                                     PART I

Item 1 - Business

General

     CENIT  Bancorp,  Inc. (the  "Company") is a Delaware  corporation  that was
organized in July, 1991 for the purpose of becoming the unitary savings and loan
holding company for CENIT Bank (the "Bank").

     The Company currently conducts its business from its corporate headquarters
in  Norfolk,  Virginia,  and through  twenty  retail  offices  and two  mortgage
origination  offices located in southeastern  Virginia.  The Company operates in
one  business  segment,  providing  retail and  commercial  banking  services to
customers  within its  market.  At  December  31,  1999,  the  Company had total
deposits of $464.6  million.  The Bank's  deposits are insured up to the maximum
allowable  amount by the Federal  Deposit  Insurance  Corporation  (the  "FDIC")
through the Savings  Association  Insurance Fund ("SAIF") and the Bank Insurance
Fund ("BIF"). The Bank is regulated by the Office of Thrift Supervision ("OTS"),
the FDIC, and the Securities and Exchange  Commission (the "SEC"). The Bank is a
member of the Federal  Home Loan Bank of Atlanta  (the "FHLB") and is subject to
the Board of  Governors of the Federal  Reserve  Board (the  "Federal  Reserve")
concerning reserves required to be maintained against deposits and certain other
matters.

     At December  31, 1999,  the Company had total assets of $674.2  million and
total stockholders'  equity of $51.3 million. The Company's office is located at
the  corporate  headquarters  of the Bank at 300 East Main  Street,  Suite 1350,
Norfolk, Virginia, 23510. The telephone number is (757) 446-6600.

Market Area

     The  Company  is  located  in  the   Norfolk-Virginia   Beach-Newport  News
Metropolitan Statistical Area ("MSA"), which extends approximately 65 miles from
Williamsburg,  Virginia to Virginia Beach, Virginia, and Currituck County, North
Carolina.  This MSA is the 27th largest MSA in the United  States and the fourth
largest  MSA in the  southeastern  United  States with a  population  in 1999 of
approximately  1.6 million persons.  The Company's  principal market within this
region is the Hampton  Roads  area,  which is composed of the cities of Norfolk,
Portsmouth,  Virginia Beach, Chesapeake, Suffolk, Hampton, and Newport News. The
Company  has its  corporate  headquarters  in  Norfolk,  Virginia  and the  Bank
currently has a total of twenty retail offices and twenty-six  automated  teller
machines  located  in  the  cities  of  Norfolk,  Portsmouth,   Virginia  Beach,
Chesapeake, Hampton, Newport News and in York County, Virginia. In addition, the
Company  has  a  mortgage  loan  origination  office  located  in  the  city  of
Chesapeake.  One of the  Company's  York County  retail  offices also includes a
mortgage loan origination office.

     Although the Hampton  Roads area  supports a wide range of  industrial  and
commercial  activities,  the area's principal employer is the United States Navy
and other branches of the Armed Forces of the United States.  Recent cutbacks in
defense spending and the realignment of domestic military installations have not
had an adverse impact on the Company's market area. However,  future significant
cutbacks in defense  spending  and future  consolidations  of domestic  military
installations  could affect the general  economy of the  Company's  market area.
Depending on whether the Hampton Roads area  experiences an overall  increase or
decrease in military and federal wages and salaries, the potential future impact
of any such cutbacks or consolidations could be either favorable or unfavorable.

Competition

     The  Company  faces  significant  competition  both in making  loans and in
attracting deposits.  The Company's  competition for loans comes from commercial
banks,  savings banks,  mortgage  banking  subsidiaries  of regional  commercial
banks, national mortgage bankers,  insurance companies,  and other institutional
lenders.  The Company's most direct  competition  for deposits has  historically
come from savings banks,  commercial  banks,  credit unions and other  financial
institutions. Based upon total assets at December 31, 1999, the Bank constitutes
the largest bank or thrift institution with its parent company  headquartered in
its MSA.  The Company may face an  increase  in  competition  as a result of the
continuing  reduction  in the  restrictions  on  the  interstate  operations  of
financial  institutions.  The Company also faces  competition  for deposits from
short-term  money  market  mutual  funds  and  other  corporate  and  government
securities funds.

                                        2





Net Interest Income

     Net  interest  income,  the  primary  source  of  the  Company's  earnings,
represents the difference between income on  interest-earning  assets (primarily
loans and investments) and expense on  interest-bearing  liabilities  (primarily
deposits and  borrowings).  Net interest income is affected by both the interest
rate  spread  (the   difference   between  the  rates  of  interest   earned  on
interest-earning  assets  and the  rates of  interest  paid on  interest-bearing
liabilities) and by the Company's net interest position (the difference  between
the  average  amount  of  interest-earning  assets  and the  average  amount  of
interest-bearing  liabilities).  Changes  in the  volume  and  mix of  interest-
earning assets and  interest-bearing  liabilities,  market interest  rates,  the
volume of  noninterest-earning  assets  and the  volume  of  noninterest-bearing
liabilities available to support interest-earning assets all affect net interest
income.

Average Balance Sheet

     The  following  table  sets  forth,  for the years  indicated,  information
regarding: (i) the total dollar amounts of interest income from interest-earning
assets  and the  resulting  average  yields;  (ii) the total  dollar  amounts of
interest  expense from  interest-bearing  liabilities and the resulting  average
costs;  (iii) net interest income;  (iv) interest rate spread;  (v) net interest
position;  (vi) the net yield earned on  interest-earning  assets; and (vii) the
ratio of total interest-earning  assets to total  interest-bearing  liabilities.
Average  balances shown in the following table have been calculated  using daily
average  balances.  Yield  information  does not give  effect to changes in fair
value that are reflected as a component of stockholders' equity.

                                        3







                                                                             Year ended December 31,
                                          -----------------------------------------------------------------------------------------
                                                        1997                           1998                          1999
                                          -----------------------------------------------------------------------------------------
                                          Average                Yield/   Average               Yield/   Average              Yield/
                                          Balance     Interest    Cost    Balance    Interest   Cost     Balance   Interest   Cost
                                          -------     --------   ------   -------    --------   ------    -------  --------   -----
                                                                                (Dollars in Thousands)
                                                                                                   
Interest-earning assets:
   Loans (1)                             $ 470,594   $ 38,220    8.12%   $ 507,694   $39,931    7.87%   $480,627   $ 36,506   7.60%
   Mortgage-backed certificates            124,761      8,685    6.96       46,967     3,208    6.83      36,300      2,533   6.98
   U.S. Treasury, other U.S.
      Government agency and other
      debt securities                       44,489      2,775    6.24       44,542     2,664    5.98      56,556      3,237   5.72
   Federal funds sold                        8,109        450    5.55       13,292       705    5.30      13,894        683   4.92
   Federal Home Loan Bank and
      Federal Reserve Bank stock             8,959        646    7.21        7,078       523    7.39       4,666        353   7.57
                                         ---------   --------            ---------    ------            --------   --------
      Total interest-earning assets        656,912     50,776    7.73      619,573    47,031    7.59     592,043     43,312   7.32
                                         ---------   --------            ---------    ------            --------   --------
Noninterest-earning assets:
   REO                                       1,794                             710                           314
   Other                                    38,784                          41,095                        38,232
                                         ---------                        --------                      --------
      Total noninterest-earning assets      40,578                          41,805                        38,546
                                         ---------                       ---------                      --------
        Total assets                     $ 697,490                       $ 661,378                      $630,589
                                         =========                       =========                      ========
Interest-bearing liabilities:
   Passbook and statement savings        $  45,050       1,522   3.38    $  39,700     1,250    3.15    $ 34,500        841   2.44
   Checking accounts                        29,167         602   2.06       34,861       606    1.74      40,633        579   1.42
   Money market deposit accounts            46,790       1,566   3.35       64,109     2,397    3.74      75,442      2,604   3.45
   Certificates of deposit                 329,477      17,282   5.25      292,456    15,318    5.24     255,142     12,713   4.98
                                         ---------    --------           ---------   -------            --------   --------
      Total interest-bearing deposits      450,484      20,972   4.66      431,126    19,571    4.54     405,717     16,737   4.13
   Advances from the Federal Home

      Loan Bank                            140,077       7,819   5.58      103,592     5,622    5.43      87,921      4,602   5.23
   Other borrowings                          1,461         110   7.53        1,008        77    7.64           -          -      -
   Securities sold under agreements
      to repurchase                          8,893         409   4.60       12,026       535    4.45      15,711        641   4.08
                                         ---------    --------           ---------    ------            --------   --------
      Total interest-bearing liabilities   600,915      29,310   4.88      547,752    25,805    4.71     509,349     21,980   4.32
                                         ---------    --------           ---------   -------            --------   --------
Noninterest-bearing liabilities:
   Deposits                                 42,725                          56,407                        65,730
   Other liabilities                         3,832                           6,413                         4,909
                                         ---------                       ---------                      --------
      Total noninterest-bearing
           liabilities                      46,557                          62,820                        70,639
                                         ---------                        --------                      --------
        Total liabilities                  647,472                         610,572                       579,988
Stockholders' equity                        50,018                          50,806                        50,601
                                         ---------                       ---------                      --------
Total liabilities and stockholders'
           equity                        $ 697,490                        $661,378                      $630,589
                                         =========                        ========                      ========
Net interest income/interest rate spread             $  21,466   2.85%               $21,226    2.88%              $ 21,332   3.00
                                                     =========   ====                =======    ====                 ======   ====
Net interest position/net interest
           margin                        $  55,997               3.27%    $ 71,821              3.43%   $ 82,694              3.60%
                                         =========               ====     ========              ====    ========              ====
Ratio of average interest-earning assets
to average interest-bearing liabilities     109.30%                         113.11%                       116.24%
                                            ======                          ======                        ======
<FN>
(1)  Includes nonaccrual loans and loans held for sale.
</FN>


                                        4




Volume/Rate Analysis

   The following table analyzes  changes in interest income and interest expense
in terms  of:  (i)  changes  in the  volume  of  interest-  earning  assets  and
interest-bearing  liabilities  and (ii) changes in rate.  The table reflects the
extent to which changes in the Company's  interest  income and interest  expense
are  attributable  to changes in volume  (changes in volume  multiplied by prior
period's rate) and changes in rate (changes in rate multiplied by prior period's
volume).  Changes  attributable  to the combined  impact of volume and rate have
been allocated proportionately to changes due to volume and changes due to rate.



                                                                             Year ended December 31,
                                                     ------------------------------------------------------------------------
                                                               1997 vs. 1998                            1998 vs. 1999
                                                     -------------------------------         --------------------------------
                                                            Increase (decrease)                      Increase (decrease)
                                                                  due to                                   due to
                                                     -------------------------------         --------------------------------
                                                     Volume        Rate          Net         Volume          Rate         Net
                                                     ------        ----          ---         ------          ----         ---
                                                                             (Dollars in Thousands)
                                                                                                     
Interest Income:
   Loans (1)                                         $ 2,946     $(1,235)    $ 1,711         $(2,084)      $(1,341)    $(3,425)
   Mortgage-backed certificates                       (5,316)       (161)     (5,477)          (743)            68        (675)
   U.S. Treasury, other U.S.
     Government agency and other
     debt securities                                       3        (114)       (111)           692           (119)        573
   Federal funds sold                                    276         (21)        255             31            (53)        (22)
   Federal Home Loan Bank and
     Federal Reserve Bank stock                         (139)         16        (123)          (182)            12        (170)
                                                     -------     -------     -------         ------        -------     -------

     Total interest income                            (2,230)     (1,515)     (3,745)        (2,286)        (1,433)     (3,719)
                                                     -------     -------     -------         ------        -------     -------

Interest Expense:
   Passbook and statement savings                       (172)       (100)       (272)          (150)          (259)       (409)
   Checking accounts                                     109        (105)          4             92           (119)        (27)
   Money market deposit accounts                         632         199         831            401           (194)        207
   Certificates of deposit                            (1,938)        (26)     (1,964)        (1,886)          (719)     (2,605)
   Advances from the Federal Home Loan Bank           (1,985)       (212)     (2,197)          (826)          (194)     (1,020)
   Other borrowings                                      (33)          -         (33)           (77)             -         (77)
   Securities sold under agreements to
     repurchase                                          140         (14)        126            153            (47)        106
                                                     -------     -------     -------         ------        -------     -------

     Total interest expense                           (3,247)       (258)     (3,505)        (2,293)        (1,532)     (3,825)
                                                     -------     -------     -------         ------        -------     -------

     Net interest income                             $ 1,017     $(1,257)    $  (240)        $    7        $    99     $   106
                                                     =======     =======     =======         ======        =======     =======

<FN>
- ---------------------------
(1)  Includes nonaccrual loans and loans held for sale.
</FN>


                                        5



Interest Rate Risk Management

     For  discussion,  See Item 7 -  "Management's  Discussion  and  Analysis of
Financial Condition and Results of Operations--Market Risk Management."

Lending Activities

     General.  The Company engages in a wide range of lending activities,  which
include the origination, primarily in its market area, of one to four-family and
multi-family   residential   mortgage  loans,   commercial  real  estate  loans,
construction loans, land acquisition and development loans,  consumer loans, and
commercial  business loans; and the bulk purchase of residential loans primarily
located outside its market area. At December 31, 1999, the Company's total gross
loans held for investment in all categories equaled $506.7 million.

     Set  forth  on  the  following  page  is  selected  data  relating  to  the
composition of the Company's loan portfolio by type of loan and type of security
on the dates indicated.

                                        6



    Loan Portfolio  Composition.  The following table sets forth the composition
of the Company's loans held for investment in dollar amounts and as a percentage
of the Company's total loans held for investment at the dates indicated.




                                                                              At December 31,
                                             --------------------------------------------------------------------------------------
                                                  1995             1996             1997              1998             1999
                                             --------------   ---------------  ---------------  ---------------   ---------------
                                             Amount Percent   Amount  Percent  Amount  Percent  Amount  Percent   Amount  Percent
                                             ------ -------   ------  -------  ------  -------  ------  -------   ------  -------
                                                                            (Dollars in Thousands)
                                                                                            
Real estate loans:
   Residential permanent 1- to 4-family:

     Adjustable rate                      $ 98,093  27.44%  $157,542 33.63%  $213,682  40.20%  $181,104 34.63%  $149,163  29.44%
     Fixed rate
       Conventional                         47,633  13.32    98,952  21.12     89,356  16.81    66,041  12.63     69,055  13.63
       Guaranteed by VA or insured by FHA    7,691   2.15     7,004   1.50      5,487   1.03     3,972   0.76      2,823    .56
                                           -------  -----   -------  -----   -------- ------   -------  -----   -------- ------
     Total permanent 1- to 4-family        153,417  42.91   263,498  56.25    308,525  58.04   251,117  48.02    221,041  43.63
                                           -------  -----   -------  -----   -------- ------   -------  -----   -------- ------
   Residential permanent 5 or more family    9,343   2.61     7,100   1.52      6,374   1.20     7,874   1.51      8,082   1.59
                                           -------  -----   -------  -----   -------- ------   -------  -----   -------- ------
     Total permanent residential loans     162,760  45.52   270,598  57.77    314,899  59.24   258,991  49.53    229,123  45.22
                                           -------  -----   -------  -----   -------- ------   -------  -----   -------- ------
   Commercial real estate loans:
     Hotels                                  9,652   2.70     9,651   2.06     10,240   1.93     9,208   1.76     10,711   2.11
     Office and warehouse facilities        30,483   8.52    27,178   5.80     26,710   5.02    36,659   7.01     38,908   7.68
     Retail facilities                      17,450   4.88    18,181   3.88     18,249   3.43    22,823   4.37     22,098   4.36
     Other                                   5,459   1.53     3,304   0.71      2,714   0.51     7,921   1.51     10,007   1.97
                                          --------  -----   -------  -----   -------- ------   -------  -----   -------- ------
     Total commercial real estate loans     63,044  17.63    58,314  12.45     57,913  10.89    76,611  14.65     81,724  16.12
                                          --------  -----   -------  -----     ------ ------   -------  -----   -------- ------
   Construction loans:
     Residential 1- to 4-family             51,637  14.44    43,807   9.35     44,208   8.32    47,232   9.03     48,912   9.65
     Residential 5 or more family            4,224   1.18     8,855   1.89     12,784   2.40    19,621   3.75      9,616   1.90
     Nonresidential                             50   0.02     3,365   0.72      1,420   0.27     4,101   0.79      7,685   1.52
                                          --------  -----   -------  -----   -------- ------   -------  -----   -------- ------
     Total construction loans               55,911  15.64    56,027  11.96     58,412  10.99    70,954  13.57     66,213  13.07
                                          --------  -----   -------  -----   -------- ------   -------  -----   -------- ------
   Land acquisition and development loans:

     Consumer lots                           5,646   1.58     5,396   1.15      4,573   0.86     3,703   0.71      3,566    .70
     Acquisition and development            14,961   4.18    16,010   3.42     13,327   2.51    11,444   2.19     18,065   3.57
                                          --------  -----   -------  -----   -------- ------   -------  -----   -------- ------
     Total land acquisition and
       development loans                    20,607   5.76    21,406   4.57     17,900   3.37    15,147   2.90     21,631   4.27
                                          --------  -----   -------  -----   -------- ------   -------  -----   -------- ------
   Total real estate loans                 302,322  84.55   406,345  86.75    449,124  84.49   421,703  80.65    398,691  78.68
                                          --------  -----   -------  -----   -------- ------   -------  -----   -------- ------
Consumer loans:
   Boats                                     9,766   2.73     7,814   1.67      5,685   1.07     4,275   0.82      2,855    .56
   Home equity and second mortgage          20,811   5.82    29,578   6.31     45,194   8.50    52,845  10.11     56,469  11.14
   Mobile homes                                206   0.06       137   0.03         95   0.02        52   0.01         31    .01
   Other                                     5,211   1.46     6,606   1.41      7,250   1.36    10,537   2.01     11,937   2.36
                                          --------  -----   -------  -----   -------- ------   -------  -----   -------- ------
   Total consumer loans                     35,994  10.07    44,135   9.42     58,224  10.95    67,709  12.95     71,292  14.07
                                          --------  -----   -------  -----   -------- ------   -------  -----   -------- ------
Commercial business loans                   19,259   5.38    17,922   3.83     24,222   4.56    33,485   6.40     36,739   7.25
                                          --------  -----   -------  -----   -------- ------   -------  -----   -------- ------
   Total loans                             357,575 100.00%  468,402 100.00%   531,570 100.00%  522,897 100.00%   506,722 100.00%
                                          -------- =======  ------- =======  -------- =======  ------- =======  -------- =======
Less:
   Allowance for loan losses                 3,696            3,806             3,783            4,024             3,860
   Undisbursed portion of construction and
     acquisition and development loans      34,728           42,309            42,067           35,463            34,714
   Unearned discounts, premiums, and
     loan fees, net                            (43)              68              (767)          (1,373)           (1,470)
                                          --------          -------          --------          -------          --------
                                            38,381           46,183            45,083           38,114            37,104
                                          --------          -------          --------          -------          --------
Total loans, net                          $319,194         $422,219          $486,487         $484,783          $469,618
                                          ========         ========          ========         ========          ========



                                        7




     Loan  Maturities and Interest Rate  Sensitivity.  The following  tables set
forth  the  fixed-rate  and  adjustable-rate  composition  and  the  contractual
maturities  by general  loan  categories  of the  Company's  loan  portfolio  at
December  31,  1999.  Loans  shown in the  second  table as  including  a "call"
provision are fixed-rate  loans that permit the Company to demand payment of the
loan on one or more  specified  dates as set forth in the loan  documents.  Such
loans are  included  in the  category  in which  they first may be called by the
Company.  The  amounts  shown  for each  period do not take  into  account  loan
prepayments.  The contractual maturities of the loans indicated in the following
tables  do not  necessarily  reflect  the  actual  average  life of loans in the
Company's loan portfolio because of loan prepayments and other factors.





                                                                           Maturity in:
                                       -----------------------------------------------------------------------------
                                                     Over one    Over five    Over ten         Over
                                       One year      to five      to ten      to twenty       twenty
                                       or less        years        years        years          years        Total
                                       --------      --------    ---------    ---------        -----        -----
                                                                 (Dollars in Thousands)

                                                                                        
Permanent 1- to 4-family              $  11,267     $ 28,239      $36,945      $ 81,476       $ 63,114    $ 221,041

Permanent 5 or more family                  345        2,152        2,626         2,959              -        8,082

Commercial real estate                    9,900       22,873       23,283        25,142            526       81,724

Construction                             66,213            -            -             -              -       66,213

Land acquisition and development         18,078          915          679         1,216            743       21,631

Consumer                                 34,255       20,156        8,465         6,191          2,225       71,292

Commercial business                      22,006       13,080        1,081           572              -       36,739
                                       --------      -------     --------      --------       --------    ---------

   Total                               $162,064     $ 87,415      $73,079      $117,556       $ 66,608    $ 506,722
                                       ========     ========     ========      ========       ========    =========



                                                                  Maturity after December 31, 2000:
                                       ----------------------------------------------------------------------------
                                                              Floating
                                                                  or
                                           Fixed              Adjustable
                                           Rates                 Rates                 Calls                  Total
                                           -----               ---------              -------                ------
                                                                   (Dollars in Thousands)

Permanent 1- to 4-family                  $36,123              $146,621               $27,030              $209,774

Permanent 5- or more family                    58                 6,032                 1,647                 7,737

Commercial real estate                     13,983                29,804                28,036                71,824

Construction                                    -                     -                     -                     -

Land acquisition and development              390                   167                 2,996                 3,553

Consumer                                   29,608                   559                 6,870                37,037

Commercial business                        12,240                 1,718                   776                14,733
                                           ------              --------               -------               -------

   Total                                  $92,402              $184,901               $67,355              $344,658
                                          =======              ========               =======              ========



   The Company's Credit Policy. The Company's credit policy establishes  minimum
requirements and provides for appropriate  limitations on overall  concentration
of credit within the Company.  The policy  provides  guidance in general  credit
policies,  underwriting  policies  and risk  management,  credit  approval,  and
administrative  and problem asset management  policies.  The overall goal of the
Company's  credit  policy  is to  ensure  that loan  growth  is  accompanied  by
acceptable  asset  quality  with  uniform  and  consistently  applied  approval,
administration, and documentation practices and standards.

                                        8






     Residential  Mortgage  Lending.  A major lending activity of the Company is
the origination of residential  mortgage loans secured by properties  located in
its primary market area in southeastern Virginia.  Originations are supplemented
by the bulk  purchase of  residential  mortgage  loans  outside of the Company's
market area. The Company  originates  mortgage loans through its branch managers
and its  loan  officers.  The  Company  currently  offers  both  fixed-rate  and
adjustable-rate  mortgage  loans.  At December  31,  1999,  $221.0  million were
invested in one-to-four family residential  mortgage loans. Of these residential
mortgage  loans,  $149.2  million or 67.5% were  invested in ARM loans and $71.9
million or 32.5% were invested in fixed-rate mortgage loans.

     Fixed-rate  mortgage  loans are offered with 15-year and 30-year  terms and
are  underwritten by the Company on terms  consistent with prevailing  secondary
mortgage market standards.  The Company's current policy is to sell the majority
of the  fixed-rate  mortgage  loans that it originates to private  institutional
investors and government agencies in the secondary mortgage market.

     The Company also  currently  offers ARM loans with terms of up to 30 years.
Generally,  the Company's  ARM loans have an initial  fixed  interest rate for a
one-year,  a three-year or a five-year period. After the first year (or third or
fifth  year,  if  appropriate)  of the term of the  loan,  and once  every  year
thereafter,  the interest rate is adjusted by the Company to an index  typically
based on the weekly average yield on United States Treasury  securities adjusted
to a constant  maturity of one year as made  available  by the  Federal  Reserve
Board,  plus a margin of (typically) 2.75% for one year ARM loans. The amount of
any increase or decrease in the interest rate on ARM loans is generally  limited
to 2% per  adjustment  period,  with a maximum  increase  of 6% over the initial
interest rate for the duration of the loan. The terms and conditions,  including
the index for interest  rates of ARM loans  offered by the  Company,  may and do
vary from time to time.  Some of the ARM loans  offered by the  Company  contain
provisions that permit the borrower to convert the loan from an  adjustable-rate
loan to a  fixed-rate  loan.  The Company  does not offer ARM loans that contain
provisions  permitting negative  amortization.  ARM loans generally decrease the
Company's  exposure to interest  rate risk arising from  increases in prevailing
interest  rates but create other  potential  risks for the Company in a steadily
rising interest rate  environment.  If interest rates were to rise steadily over
several years,  interest rates on the Company's ARM portfolio  could reach fully
indexed  levels and the  resulting  higher  mortgage  payments for the Company's
borrowers could increase the potential for loan defaults.

     The Company also originates  residential mortgage loans through its private
banking groups.  These loans are generally  nonconforming  jumbos to high income
and/or net worth borrowers.

     Construction  Lending. At December 31, 1999, $66.2 million of the Company's
total loans held for investment were construction  loans, of which $30.3 million
were undisbursed loan proceeds.  Of these construction loans, $48.9 million were
for one- to four-family residences.

     The Company has an active construction  lending program.  The Company makes
loans for the  construction  of one- to four-family  residences and, to a lesser
extent,  multi-family  dwellings.  The Company also makes construction loans for
office and warehouse  facilities  and other  nonresidential  projects  generally
limited to the  borrowers  that present  other  business  opportunities  for the
Company.

     The  amounts,  interest  rates  and  terms  for  construction  loans  vary,
depending upon market  conditions,  the size and complexity of the project,  and
the financial  strength of the borrower and the guarantors of the loan. The term
for the Company's  typical  construction loan ranges from 9 to 12 months for the
construction of an individual residence and from 18 months to a maximum of three
years for larger  residential  or  commercial  projects.  The  Company  does not
typically  amortize  its  construction  loans,  and the borrower  pays  interest
monthly  on the  outstanding  principal  balance  of  the  loan.  The  Company's
construction loans generally have a floating or variable rate of interest plus a
margin  but  occasionally  have a fixed  interest  rate.  The  Company  does not
generally finance the construction of commercial real estate projects built on a
speculative basis. For residential  builder loans, the Company limits the number
of models and/or speculative units allowed depending on market  conditions,  the
builder's  financial strength and track record,  and other factors.  The maximum
loan-to-value   ratio   established  by  the  Company  for  one-to-four   family
residential  construction  loans is 80% of the property's  fair market value, or
85% of the  property's  fair market value if the property will be the borrower's
primary residence. The fair market value of a project is determined on the basis
of an appraisal of the project  usually  conducted  by an  independent,  outside
appraiser  acceptable to the Company.  For larger projects where unit absorption
or leasing is a concern,  the  Company may also  obtain a  feasibility  study or
other acceptable information from the borrower or other sources about the likely
disposition of the property following the completion of construction.

                                        9






     Construction loans for nonresidential  projects and multi-unit  residential
projects  are  generally  larger  and  involve a  greater  degree of risk to the
Company than  residential  mortgage loans. The Company attempts to minimize such
risks by making construction loans in accordance with the Company's underwriting
standards to established  customers in its primary market area and by monitoring
the  quality,  progress,  and cost of  construction.  Out of market  projects to
strong,  creditworthy  builders or developers  may be considered on an exception
basis.  These  loans  must be  additionally  approved  by the  Bank's  Board  of
Directors.   The   maximum   loan-to-value   established   by  the  Company  for
non-residential  projects and multi-unit  residential  projects is 75%; however,
this  maximum can be waived for  particularly  strong  borrowers on an exception
basis. Such waivers are reported to the Bank's Board of Directors.

     Commercial Real Estate Lending. At December 31, 1999, the Company had $81.7
million of commercial real estate loans.

     The Company's  commercial  real estate loans are  primarily  secured by the
value of real  property  and the  income  arising  therefrom.  The  proceeds  of
commercial  real estate loans are  generally  used by the borrower to finance or
refinance  the cost of acquiring  and/or  improving a commercial  property.  The
properties   that  typically   secure  these  loans  are  office  and  warehouse
facilities,   hotels,  retail  facilities,   restaurants  and  other  commercial
properties.  The Company's present policy is generally to restrict the making of
commercial  real estate loans to  borrowers  who will occupy or use the financed
property in  connection  with their normal  business  operations.  However,  the
Company will consider  making  commercial  real estate loans under the following
two conditions.  First, the Company will consider making  commercial real estate
loans for other  purposes if the borrower is in strong  financial  condition and
presents a substantial business opportunity for the Company. Second, the Company
will consider making commercial real estate loans to creditworthy  borrowers who
have  substantially  pre-leased the  improvements  to recognized  credit quality
tenants.  Generally,  such loans require full  amortization  over a fifteen-year
term compared to the normal twenty-five year amortization period.

     Commercial  real estate loans are usually  amortized  over a period of time
ranging  from  fifteen  years to  twenty-five  years and usually  have a term to
maturity  ranging from five years to fifteen  years.  These loans  normally have
provisions for interest rate  adjustments  generally  after the loan is three to
five years old. The Company's maximum  loan-to-value ratio for a commercial real
estate loan is 80%; however,  this maximum can be waived for particularly strong
borrowers on an exception  basis.  Such waivers are reported to the Bank's Board
of Directors.  Most  commercial  real estate loans are further secured by one or
more unconditional  personal  guarantees.  The Company's  commercial real estate
loans are approved by its Loan Committee.

     In recent years,  the Company has structured  many of its  commercial  real
estate  loans as  mini-permanent  loans.  The  amortization  period,  term,  and
interest  rates for these  loans  vary  based on  borrower  preferences  and the
Company's  assessment  of the  loan  and the  degree  of risk  involved.  If the
borrower  prefers a fixed rate of interest,  the Company  usually  offers a loan
with a fixed rate of interest for a term of three to five years,  with  required
monthly   payments  of  interest   only,  or  principal  and  interest  with  an
amortization  period of up to twenty-five  years.  The remaining  balance of the
loan is due and  payable in a single  balloon  payment at the end of the initial
term.  Additionally,  the  Company  offers a fixed  rate of  interest  for up to
fifteen  years for loans that fully  amortize  during the fifteen- year term. If
the  borrower  prefers a variable  or  floating  rate of  interest,  the Company
usually offers a loan with an interest rate indexed to the Company's  prime rate
or the  Company's  average  cost of funds plus a margin for a term of five years
with the  remaining  balance  of the loan due and  payable  in a single  balloon
payment  at the end of five  years.  Management  of the  Company  believes  that
shorter  maturities for  commercial  real estate loans are necessary to give the
Company some  protection  from changes in the borrower's  business and income as
well as  changes  in  general  economic  conditions.  In the case of  fixed-rate
commercial real estate loans,  shorter  maturities also provide the Company with
an  opportunity  to adjust the  interest  rate on this type of  interest-earning
asset in accordance with the Company's asset/liability management strategies.

     Loans secured by commercial real estate are generally  larger and involve a
greater degree of risk than  residential  mortgage  loans.  Because  payments on
loans  secured by  commercial  real estate are usually  dependent on  successful
operation or management of the properties securing such loans, repayment of such
loans is subject to changes in both general and local  economic  conditions  and
the borrower's  business and income.  As a result,  events beyond the control of
the Company, such as a downturn in the local economy, could adversely affect the
performance of the Company's commercial real estate loan portfolio.  The Company
seeks to minimize these risks by lending to established  customers and generally
restricting  its  commercial  real  estate  loans to its  primary  market  area.
Emphasis is placed on the income producing  characteristics  and capacity of the
collateral.

     Consumer Lot Lending.  Consumer lot loans are loans made to individuals for
personal use for the purpose of acquiring an  unimproved  building  site for the
construction  of a residence  to be occupied by the  borrower.  At December  31,
1999, the Company had $3.6 million of consumer lot loans. Consumer lot loans are
made only to individual  borrowers,  and each borrower generally must certify to
the Company his intention to build and occupy a  single-family  residence on his
lot generally within three or five years of

                                       10






the date of origination of the loan.  These loans  typically have a maximum term
of either  three or five years with a balloon  payment of the entire  balance of
the loan being due in full at the end of the initial term. The interest rate for
these  loans is usually a fixed rate that is  slightly  higher  than  prevailing
fixed rates for one- to four-family  residential mortgage loans. Management does
not view  consumer  lot loans as  bearing as much risk as land  acquisition  and
development  loans  because  such  loans  are not made for the  construction  of
residences for immediate  resale,  are not made to developers and builders,  and
are not concentrated in any one subdivision or community.

     Land Acquisition and Development Lending.  Land acquisition and development
loans are loans made to builders  and  developers  for the purpose of  acquiring
unimproved  land to be developed for  residential  building  sites,  residential
housing subdivisions,  multi-family dwellings, and a variety of commercial uses.
At December  31, 1999,  the Company had $18.1  million of land  acquisition  and
development  loans, of which $4.4 million were  undisbursed  loan proceeds.  The
Company's  present  policy is to make land loans to borrowers for the purpose of
acquiring   developed   lots  for   single-family,   townhouse  or   condominium
construction or to facilitate the sale of real estate owned ("REO"). The Company
will also make land  acquisition and development  loans to residential  builders
and to experienced  developers in strong financial condition in order to provide
additional construction and mortgage lending opportunities for the Company.

     Land  acquisition and development  loans are  underwritten and processed by
the  Company  in much the same  manner  as  commercial  construction  loans  and
commercial real estate loans. The Company uses a lower  loan-to-value  ratio for
these types of loans, which is a maximum of 65% for unimproved land, and 75% for
developed lots for single-family or townhouse construction, respectively, of the
discounted  appraised value of the property as determined in accordance with the
Company's appraisal policies.  The maximum loan-to-value ratio can be waived for
particularly  strong  borrowers on an exception basis with such waivers reported
to the Bank's Board of Directors.  The term of land  acquisition and development
loans ranges from a maximum of two years for loans  relating to the  acquisition
of unimproved  land to a maximum of five years for other types of projects.  All
land acquisition and development  loans are generally  further secured by one or
more unconditional personal guarantees, and all land acquisition and development
loans are approved by the  Company's  Loan  Committee.  Because  these loans are
usually in a larger  amount and involve more risk than  consumer lot loans,  the
Company  carefully  evaluates the borrower's  assumptions and projections  about
market conditions and absorption rates in the community in which the property is
located  and  the  borrower's  ability  to  carry  the  loan  if the  borrower's
assumptions prove inaccurate.

     Consumer Lending. The Company offers a variety of consumer loans, including
home equity and second mortgage loans,  and other consumer loans,  which include
automobile,  personal (secured and unsecured), credit card, and loans secured by
savings  accounts or certificates of deposit.  At December 31, 1999, the balance
of all consumer  loans was $71.3 million.  The Company offers  consumer loans to
its customers as part of its consumer and small  business  banking  strategy and
because the shorter terms and generally higher interest rates on such loans help
the Company maintain a profitable  spread between its average loan yield and its
cost of funds.

     Consumer loans  generally have shorter terms and higher interest rates than
residential  mortgage loans.  Consumer loans secured by collateral  other than a
personal residence generally involve more credit risk than residential  mortgage
loans because of the type and nature of the collateral or, in certain cases, the
absence of collateral. However, the Company believes the higher yields generally
earned on such loans  compensate for the increased  credit risk  associated with
such loans.  Home equity loans,  second mortgage loans, and other consumer loans
secured by a personal  residence  do not  present as much risk to the Company as
other types of consumer loans.

     Boat Loans. At December 31, 1999, the Company had a portfolio of boat loans
totaling $2.9 million.  The Company's  portfolio of boat loans consists of loans
made by the Company  predominantly  in its local market  area.  These loans were
made with fixed or adjustable interest rates and with terms ranging from five to
twenty years. The Company no longer markets or promotes boat loans. As a result,
the outstanding balance of boat loans has gradually decreased over time.

     Home Equity and Second Mortgage  Lending.  The Company offers its customers
home equity lines of credit and second  mortgage loans that enable  customers to
borrow funds secured by the equity in their homes. Currently,  home equity lines
of credit are  offered  with  adjustable  rates of interest  that are  generally
priced at the prime lending rate plus .5%, with the rate for the first 12 months
set at 7.49%. Second mortgage loans are offered with fixed and adjustable rates.
Call option  provisions are included in the loan documents for some longer-term,
fixed-rate second mortgage loans, and these provisions allow the Company to make
interest rate adjustments for such loans.  Second mortgage loans are granted for
a fixed period of time,  usually between five and twenty years,  and home equity
lines of  credit  are made on an  open-end,  revolving  basis  under  which  the
borrower is obligated to pay each month a

                                       11






variable  amount equal to accrued  interest on the  outstanding  principal  plus
three fourths of one percent of the outstanding principal. At December 31, 1999,
the Company's  outstanding  home equity and second  mortgage loans totaled $56.5
million.

     Commercial  Business  Lending.  Commercial  business loan products  include
revolving lines of credit to provide working capital,  term loans to finance the
purchase of vehicles and equipment,  letters of credit to guarantee  payment and
performance,  and  other  commercial  loans.  In  general,  all of these  credit
facilities  carry  the  unconditional  guaranty  of  owners/stockholders.  As of
December  31,  1999,  the  Company  had a total of $36.7  million of  commercial
business loans.

     Revolving,  operating lines of credit are typically  secured by all current
assets of the borrower, provide for the acceleration of repayment upon any event
of default,  are monitored  monthly or quarterly to ensure  compliance with loan
covenants, and are re- underwritten/renewed  annually.  Interest rates generally
will float at a spread tied to the Company's  prime lending rate. Term loans are
generally  advanced  for the  purchase  of, and are  secured  by,  vehicles  and
equipment and are normally  fully  amortized  over a two- to five-year  term, on
either a fixed or floating rate basis.

Asset Quality

     Management constantly monitors and reviews all delinquent and nonperforming
loans and all REO and other repossessed  assets in order to develop  appropriate
plans to collect  delinquent  loans or to dispose of foreclosed  or  repossessed
properties as promptly as possible.

     Delinquent Loans. The following table sets forth certain information at the
dates indicated relating to delinquent loans and the percentage of such loans to
total gross loans held for investment.  The information presented below excludes
matured loans for which the borrowers are still making required monthly payments
of interest or  principal  and  interest.  At December 31, 1999 and December 31,
1998,  there were no such  amounts.  At December 31, 1997 such  amounts  totaled
$6,000 for 90 days and over.




                                                                         At December 31,
                                   ------------------------------------------------------------------------------------------------
                                             1997                             1998                               1999
                                   ----------------------              ----------------------             ----------------------
                                                                       (Dollars in Thousands)

                                   Amount         Percent              Amount         Percent             Amount         Percent
                                   ------         -------              ------         -------             ------         -------
                                                                                                        

30-59 days                         $  729         0.14%                $  985         0.19%               $1,037          0.21%

60-89 days                            859         0.16                    490         0.09                   114          0.02

90 days and over                    1,097         0.21                  1,076         0.21                   379          0.07
                                   ------       ------                  -----       ------                ------         -----

   Total                           $2,685         0.51%                $2,551         0.49%               $1,530          0.30%
                                   ======        =====                 ======        =====                ======        ======


     Nonperforming   Assets.   The  Company's   nonperforming   assets   include
nonperforming  loans,  REO and other  repossessed  assets.  The Company does not
generally  accrue  interest  on loans that are 90 days or more past due and does
not include in its interest  income  interest on such loans that accrued  during
the first 90 days  after the loan  became  delinquent  (with  the  exception  of
certain VA- guaranteed or FHA-insured  one- to  four-family  permanent  mortgage
loans,  certain credit card loans, and matured loans for which the borrowers are
still making required monthly  payments of interest,  or principal and interest,
and with respect to which the Company is negotiating  extensions or refinancings
with the borrowers).

     Real property  purchased or acquired by  foreclosure  or by deed in lieu of
foreclosure  is  classified  as REO until sold.  REO is recorded at the lower of
cost or estimated  fair value as determined by  independent  appraisals.  If the
fair  value of REO is less than the book value of the loan  formerly  secured by
such  REO,  the  fair  value  becomes  the new cost  basis  of the REO,  and the
difference  is charged  against  the  allowance  for loan  losses on the date of
foreclosure   or  completion  of  the  appraisal.   Subsequent   valuations  are
periodically  performed and valuation allowances are established if the carrying
value of the real estate exceeds  estimated  fair value less estimated  costs of
sales. Other repossessed  assets (boats,  mobile homes,  automobiles,  etc.) are
carried  at the  lower  of  cost  or  estimated  fair  value  as  determined  by
independent surveys or appraisals at the time of repossession. If the fair value
of the  repossessed  asset  is less  than the  book  value of the loan  formerly
secured by such repossessed asset, the difference between the book value and the
fair  value  is  charged  to the  allowance  for  loan  losses  on the  date  of
repossession.

                                       12





     The   following   table  sets  forth   information   about  the   Company's
nonperforming   loans,  REO,  other  repossessed   assets,   and  troubled  debt
restructurings at the dates indicated.



                                                                   At December 31,
                                                  ----------------------------------------------
                                                    1995      1996      1997      1998      1999
                                                    ----      ----      ----      ----      ----
                                                                 (Dollars in Thousands)
                                                                           
Nonperforming loans:

    Real estate loans:
     Permanent residential 1- to 4-family:
        Nonaccrual                                $  420    $1,172    $  528    $  359    $   54
        Accruing loans 90 days or more past due       77       246        53       511        87
                                                  ------    ------    ------    ------    ------
          Total                                      497     1,418       581       870       141
                                                  ------    ------    ------    ------    ------
     Commercial real estate:
        Nonaccrual                                     -       457         -         -         -
                                                  ------    ------    ------    ------    ------
     Total                                             -       457         -         -         -
                                                  ------    ------    ------    ------    ------
     Construction:
        Accruing loans 90 days or more past due        -       170         -         -         -
                                                  ------    ------    ------    ------    ------
          Total                                        -       170         -         -         -
                                                  ------    ------    ------    ------    ------
     Land acquisition and development:
        Nonaccrual                                   200       200       200         -        48
                                                  ------    ------    ------    ------    ------
          Total                                      200       200       200         -        48
                                                  ------    ------    ------    ------    ------

   Consumer loans:
        Nonaccrual

          Boats                                        -         -        10        37        10
          Home equity and second mortgage            107         -         -        57        49
          Other                                      137       100        62        46        20
        Accruing loans 90 days or more past due       13         9         5         2         -
                                                  ------    ------    ------    ------    ------
          Total                                      257       109        77       142        79
                                                  ------    ------    ------    ------    ------

   Commercial business loans:
        Nonaccrual                                    70       483       240        64       111
        Accruing loans 90 days or more past due        4         -         5         -         -
                                                  ------    ------    ------    ------    ------
          Total                                       74       483       245        64       111
                                                  ------    ------    ------    ------    ------

Total nonperforming loans:
   Nonaccrual                                        934     2,412     1,040       563       292
   Accruing loans 90 days or more past due            94       425        63       513        87
                                                  ------    ------    ------    ------    ------
          Total                                    1,028     2,837     1,103     1,076       379

Real estate owned, net                             1,828     2,769     1,098       377       218
Other repossessed assets, net                          1        55       228        21         6
                                                  ------    ------    ------    ------    ------
   Total nonperforming assets, net                 2,857     5,661     2,429     1,474       603
   Total troubled debt restructurings                  -         -         -         -         -
                                                  ------    ------    ------    ------    ------
Total nonperforming assets, net, and
   troubled debt restructurings                   $2,857    $5,661    $2,429    $1,474    $  603
                                                  ======    ======    ======    ======    ======

Total nonperforming assets, net, and troubled
   debt restructurings, to total assets              .45%      .80%      .34%      .23%      .09%
                                                  ======    ======    ======    ======    ======



                                       13




   Nonperforming  Loans.  At December 31, 1999, the Company's  nonaccrual  loans
totaled  $292,000.  This was  comprised  of $103,000 of  single-family  and home
equity loans,  $111,000 of commercial business loans, $48,000 of land loans, and
$30,000 of other  consumer  loans.  Total  nonperforming  loans were $379,000 at
December  31, 1999.  Interest  income on  nonaccrual  loans at December 31, 1999
would have  approximated  $33,000 for the year ended  December 31, 1999, if such
loans had been current and  performing  under their  stated,  contractual  terms
throughout the year.  Interest income actually recognized on nonaccrual loans at
December 31, 1999 approximated $22,000.

   Classified Assets. In accordance with applicable  regulations and guidelines,
the Company has adopted a detailed, written policy (the "Classification Policy")
concerning the internal review and  classification  of assets.  Pursuant to this
policy, an asset is considered "substandard" if it (i) is inadequately protected
by the current net worth and paying capacity of the obligor or of the collateral
pledged and (ii) is characterized by the "distinct possibility" that the insured
institution  will sustain  "some loss" if the  deficiencies  are not  corrected.
Assets  classified as "doubtful"  have all of the  weaknesses  inherent in those
classified  "substandard"  with the  added  characteristic  that the  weaknesses
present  make  "collection  or  liquidation  in full," on the basis of currently
existing facts,  conditions,  and values,  "highly questionable and improbable."
Assets classified "loss" are those considered "uncollectible" and of such little
value that their  continuance as assets without the  establishment of a specific
loss reserve is not warranted.

   The Company's  Internal  Review  Committee meets each quarter to identify any
assets that have undergone a change in circumstances. The Company's objective is
to identify  problem assets early in order to minimize  losses.  Assets that are
classified by the Company are reviewed at least  quarterly to determine  whether
corrective  action has had the effect of improving the quality of the classified
asset.  At December 31, 1999,  the Company had $677,000 of assets  classified as
substandard,  including $224,000 of REO and other repossessed assets, $34,000 of
assets  classified as doubtful,  and $14,000 of assets  classified as loss.  All
assets  classified as loss have been fully reserved.  These amounts compare with
$1.9 million, $17,000 and $28,000 of assets classified as substandard, doubtful,
and loss, respectively, at December 31, 1998.

   Real Estate Owned, Other Repossessed  Assets and Claims Receivable  Property.
The Company's REO includes real estate  acquired by  foreclosure or deed in lieu
of foreclosure. At December 31, 1999, the Company had REO of $218,000, which was
comprised of three residential  single-family  properties  totaling $123,000 and
land of $95,000.

   Loans. Loans classified as substandard at December 31, 1999 were comprised of
$253,000  (seven loans) of  commercial  land and business  loans,  $148,000 (two
loans) of permanent  one- to four-family  real estate loans,  and $52,000 (eight
loans) of consumer loans.

   Allowance  for  Loan  Losses.   The  allowance  for  loan  losses  represents
management's  estimate of an amount adequate to absorb potential losses on loans
that may become  uncollectible.  Factors  considered in the establishment of the
allowance for loan losses include management's evaluation of specific loans, the
level and  composition of classified  loans,  historical  loan loss  experience,
concentrations of credit, the relative inherent risk of loan types that comprise
the loan portfolio and other judgmental factors.

   At December  31, 1999,  the Company had an allowance  for loan losses of $3.9
million and  nonperforming  loans of $379,000 which resulted in a coverage ratio
of approximately  ten times the  nonperforming  loans. At December 31, 1998, the
Company had an allowance for loan losses of $4.0 million and nonperforming loans
of $1.1 million which resulted in a coverage ratio of  approximately  four times
the nonperforming loans.

   The  Company's  provision  for loan  losses was  $98,000 in 1999  compared to
$510,000 in 1998.  Net  chargeoffs  remained  substantially  the same in 1999 as
compared to 1998. The  difference  between the provision for loan losses and net
loans charged-off  during 1999 relates primarily to loan types in which the Bank
is no longer  active and for which  provisions  for loan losses have  previously
been made. Management believes that these previous provisions are adequate.

                                       14




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




                                                                             Year ended December 31,
                                                    -----------------------------------------------------------------------
                                                      1995            1996             1997            1998            1999
                                                      ----            ----             ----            ----            ----
                                                                              (Dollars in Thousands)
                                                                                                      
Balance at beginning of year                        $ 3,789          $ 3,696         $ 3,806         $  3,783        $ 4,024
                                                    -------          -------         -------         --------        -------

Charge-offs:
     Real estate:
        Residential                                     474              312             359              173            184
        Commercial                                        -               75             181                -              -
     Mobile home                                         91               50              22               26              1
     Other consumer                                     371              199             180              143            112
     Commercial                                          59              102              94               40             61
                                                    -------          -------         -------         --------        -------

         Total charge-offs                              995              738             836              382            358

Recoveries                                              205              471             213              113             96
                                                     ------          -------          ------          -------         ------

     Total charge-offs, net                             790              267             623              269            262

Provision for loan losses                               697              377             600              510             98
                                                    -------          -------         -------        ---------        -------

Balance at end of year                              $ 3,696          $ 3,806         $ 3,783        $   4,024        $ 3,860
                                                    =======          =======         =======        =========        =======

Ratio of net charge-offs during the year to
     average loans receivable during the year          0.24%            0.08%            0.13%           0.05%           0.05%

Ratio of allowance for loan losses to total
     outstanding loans (gross) at end of year          1.03%            0.81%            0.71%           0.77%           0.76%

Allowance for loan losses as a percentage
     of nonperforming loans                          359.53%          134.16%          342.97%         373.98%        1,018.47%







                                       15




    The  following  table sets forth the  allocation  of the  allowance for loan
losses at the dates  indicated by category of loans and as a  percentage  of the
Company's  total  loans.  The entire  allowance  for loan losses is available to
absorb losses from any type of loan.




                                                                               At December 31,
                                           ----------------------------------------------------------------------------------------
                                                 1995               1996             1997              1998              1999
                                           ----------------  ---------------- ----------------  ----------------  ----------------
                                                    Percent           Percent          Percent           Percent           Percent
                                                    of loans          of loans         of loans          of loans          of loans
                                                    in each           in each          in each           in each           in each
                                                   category          category         category          category          category
                                                   to total          to total         to total          to total          to total
                                           Amount   loans    Amount   loans   Amount   loans    Amount   loans    Amount    loans
                                           ------  ------    ------  ------   ------  ------    ------  ------    ------   ------
                                                                          (Dollars in Thousands)
                                                                                            
Real estate loans:
   Permanent:
     Residential 1- to 4-family            $ 451    48.73%   $ 512   62.56%   $ 484    66.54%   $ 350   58.13%   $ 416    54.77%
     Residential 5 or more family             36     2.61       21    1.52       25     1.20        6    1.51       81     1.59

   Commercial real estate                    869    17.63      799   12.45      698    10.89      824   14.65      817    16.12

   Construction loans:
     Residential 1- to 4-family              337    14.44      251    9.35      243     8.32      472    9.03      223     9.65
     Residential 5 or more family             42     1.18       89    1.89      128     2.40      196    3.75       85     1.90
     Nonresidential                            1     0.02       34     .72       14      .27       41     .79       51     1.52

   Land acquisition:
     Individual lots                          18     1.58       23    1.15       20      .86       37     .71       42      .70
     Acquisition and development             137     4.18      127    3.42      133     2.51      114    2.19      143     3.57

Consumer loans:
   Mobile homes                              116     0.06       43     .03       40      .02        1     .01        -        -
   Other consumer                            195     4.19      283    3.08      161     2.43      122    2.83      500     2.93

Commercial business loans                    350     5.38      316    3.83      342     4.56      237    6.40      420     7.25
Unallocated                                1,144        -    1,308       -    1,495        -    1,624       -    1,082        -
                                           -----   ------    -----   -----    -----   ------    -----   -----    -----   ------
                                           $3,696  100.00%   $3,806  100.00%  $3,783  100.00%   $4,024  100.00%  $3,860  100.00%
                                           ======  ======    ======  ======   ======  ======    ======  ======   ======  ======








                                       16




Mortgage-Backed Certificates

     The Company  invests in  mortgage-backed  certificates  that are insured or
guaranteed by FNMA,  FHLMC,  or the  Government  National  Mortgage  Association
("GNMA"). On December 31, 1999, mortgage-backed  certificates available for sale
totaled $82.8 million.  The weighted average yield on the total  mortgage-backed
certificate portfolio at December 31, 1999 was 6.85%.

     The following table sets forth the  composition of the Company's  portfolio
of  mortgage-backed  certificates at the dates  indicated.  All  mortgage-backed
certificates were held in the Company's available for sale portfolio.



                                                                       At December 31,
                          -------------------------------------------------------------------------------------------------------
                                1995                  1996                 1997                 1998                  1999
                          ------------------   ------------------    -----------------    ------------------   ------------------
                          Amount     Percent   Amount     Percent    Amount    Percent    Amount     Percent   Amount     Percent
                          ------     -------   ------     -------    ------    -------    ------     -------   ------     -------
                                                                    (Dollars in Thousands)
                                                                                             
    FHLMC:

      Fixed rate        $ 24,963 (1)   12.29% $ 20,033 (2) 11.27%    $ 3,825 (2) 4.16%   $ 1,329      7.18%     $11,454    13.84%
      Adjustable rate    154,891       76.23   144,020     81.04      78,435    85.41     10,330     60.70       30,342    36.66

    FNMA:

      Fixed rate             965        0.48       830      0.47         727      .79        569      3.34       26,256    31.72
      Adjustable rate     17,909        8.81     9,283      5.22       6,067     6.61      2,776     16.31       12,108    14.63

    GNMA:

      Fixed rate           4,448        2.19     3,540      2.00       2,787     3.03      2,015     11.84        1,440     1.74
      Adjustable rate          -           -         -         -           -        -          -         -        1,163     1.41
                        --------      ------  --------    ------     -------   ------    -------     ------      ------    -----

Total mortgage-backed
  certificates          $203,176      100.00% $177,706    100.00%    $91,841   100.00%   $17,019    100.00%     $82,763   100.00%
                        ========      ======  ========    =======    =======   =======   =======    =======     =======   =======
- ------
<FN>
(1) Includes $10.5 million and $11.9 million with five- and  seven-year  balloon
    provisions, respectively.
(2) Includes $7.7 million and $10.3 million with five-and seven-year balloon
    provisions,  respectively.
(3) Includes $2.1 million and $6,000 with five- and seven-year balloon
    provisions, respectively.
</FN>


Mortgage-backed  certificates present limited credit risk to the Company because
of the insurance or guarantees that stand behind them. However, the value of the
Company's  mortgage-backed  certificates  fluctuates  in  response  to  changing
economic  and  interest  rate  conditions  and  the  rate of  prepayment  of the
underlying   mortgages.   It  has  been  the  Company's   experience  that  most
mortgage-backed  certificates prepay substantially in advance of their scheduled
amortizations.  Mortgage-backed  certificates can also be used as collateral for
borrowings.   Mortgage-backed   certificates   constitute  a  "qualified  thrift
investment"  for  purposes  of the  qualified  thrift  lender  test and  carry a
relatively  low  risk-weight  for purposes of  determining  compliance  with the
risk-based capital standard  established by the Financial  Institutions  Reform,
Recovery,   and  Enforcement  Act  of  1989  ("FIRREA").   See  "Regulation  and
Supervision--Regulation   of  the  Bank--Regulatory  Capital  Requirements"  and
"--Qualified Thrift Lender Test."

                                       17




    The  following  table sets forth  certain  yield,  maturity and market value
information  concerning the Company's  mortgage-backed  certificates at December
31, 1999:




                                          Principal maturing in (1):
                               --------------------------------------------------
                                                                                                                      Estimated
                                                                                                         Market        Average
                                                            Over five                      Total        Value at        Life
                               One year     Over one to      to ten         Over         Carrying     December 31,       to
                                or less     five years        years       ten years       Amount          1999        Maturity
                               --------     ----------       -------      ---------      --------      ----------     --------
                                                     (Dollars in Thousands)                                            (years)

                                                                                                       

     FHLMC:

       Fixed rate             $   3,105     $   8,349       $       -     $       -     $  11,454        $  11,454          2.0
       Adjustable rate           10,216        16,844           3,282             -        30,342           30,342          2.0

     FNMA:

       Fixed rate                 6,508        18,547           1,175            26        26,256           26,256          2.1
       Adjustable rate            2,420         6,665           2,173           850        12,108           12,108          3.3

     GNMA:

       Fixed rate                   414         1,026               -             -         1,440            1,440          1.8
       Adjustable rate              386           613              39           125         1,163            1,163          1.4
                              ---------     ---------       ---------     ---------     ---------        ---------
Total                         $  23,049     $  52,044       $   6,669     $   1,001     $  82,763        $  82,763          2.2
                              =========     =========       =========     =========     =========        =========

Weighted average yield             6.85%         6.86%          6.78%          6.71%        6.85%
<FN>
- ---------------
(1)   Reflects  estimated  average life to maturity  based on recent  prepayment
      experience  of the  Company  (approximately  17% to 28%).  It has been the
      Company's  experience  that  most   mortgage-backed   certificates  prepay
      substantially in advance of their scheduled amortizations.
</FN>


Investment Activities

     The  Company is  authorized  to invest in various  types of liquid  assets,
including  United  States  Treasury  obligations,  securities  issued by various
federal agencies,  certain  certificates of deposit of insured banks and savings
institutions,  certain  bankers'  acceptances,  repurchase  agreements,  federal
funds,  and FHLB stock.  Subject to certain  restrictions,  the Company may also
invest its assets in commercial  paper,  corporate debt  securities,  and mutual
funds.  The  Company's   investment   policies  do  not  permit   investment  in
noninvestment grade bonds.

     The Company's  investment  policies were adopted by its Board of Directors,
are approved annually, and authorize the Company to invest in obligations issued
or  guaranteed  by  the  United   States   Government,   and  the  agencies  and
instrumentalities  thereof, other qualified investment grade debt securities and
trust  preferred  obligations.  At December 31, 1999,  the Company's  investment
portfolio totaled $75.5 million.

     The Bank's investment  activities are structured in part to enable the Bank
to  meet  the  liquidity  requirements  mandated  under  OTS  regulations.   See
"Regulation and  Supervision--Regulation  of the  Bank--Liquidity." In addition,
the amount of the Company's investments at any time will depend in part upon the
Company's  loan  originations  at that time and the  availability  of attractive
long- term investments.  See "Management's  Discussion and Analysis of Financial
Condition and Results of Operations--Market Rate Risk Management."

                                       18




     The following table sets forth certain information concerning the Company's
investment portfolio at the dates and for the years indicated.




                                                                    At or for the year ended December 31,
                                                  ---------------------------------------------------------------------
                                                          1997                     1998                    1999
                                                  -------------------     --------------------      -------------------
                                                                         (Dollars in Thousands)

                                                  Carrying    Average     Carrying     Average      Carrying    Average
                                                    Value      Yield  (1)   Value       Yield  (1)    Value      Yield(1)

                                                  -------------------     --------------------      -------------------
                                                                                                
Investment securities available for sale:

   U.S. Treasury securities                       $ 39,343     6.25%      $ 26,396        6.07%    $ 14,004       6.13%
   Other U.S. Government agency securities           6,004     6.28         21,471        5.71       41,281       5.49
   Other debt security                                                         250        9.26          250       9.25

Federal funds sold                                  37,118     5.55         42,289        5.30       12,908       4.91

Federal Home Loan Bank and Federal

   Reserve Bank  stock                               8,711     7.21          5,066  (2)   7.39        7,100  (2)  7.58
                                                  --------                --------                  -------

   Total investments                              $ 91,176     6.30       $ 95,472        6.00     $ 75,543       5.69
                                                  ========                ========                 ========
<FN>

  ----------
  (1)  Yields are calculated during the years indicated.
  (2) Due to the merger of the Company's subsidiary banks in 1998, investment in
      Federal Reserve Bank Stock is no longer required and stock was redeemed in
      1998.
</FN>


   The following table presents certain yield,  maturity,  and market value data
for the U.S. Treasury  securities and other U.S. Government agency securities in
the Company's investment portfolio at December 31, 1999.  Investment  securities
with "call"  provisions  that permit the issuer to demand payment on one or more
specified  dates are  included in the category in which they may first be called
by the issuer.




                                                       Over One   Over Five        After        Total
                                          One Year      to Five      to Ten         Ten        Carrying     Market
                                           or Less       Years        Years        Years        Value        Value
                                          ---------    ---------    ---------      -----     -----------    ------
                                                                  (Dollars in Thousands)
                                                                                        
Investment securities available for sale:
   U.S. Treasury securities              $  13,013    $     991     $      -     $      -     $ 14,004    $ 14,004
                                         =========    =========     ========     ========     ========    ========
   Weighted average yield                     6.21%        5.32%           -%           -%        6.15%

   Other U.S. Government agency
     securities                          $   2,983    $  38,298     $      -     $      -     $ 41,281    $ 41,281
                                         =========    =========     ========     ========     ========    ========
   Weighted average yield                     5.79%        5.51%           -%           -%        5.53%

   Other debt security                   $       -    $       -     $      -     $    250     $    250    $    250
                                         =========    =========     ========     ========     ========    ========
   Weighted average yield                        -%           -%           -%        9.25%        9.25%







                                       19




Sources of Funds

     General.  The  Company's  lending  and  investment  activities  are  funded
primarily by deposits, principal and interest payments on loans and investments,
and borrowings from the FHLB.

   Deposits. The Company's primary market for attracting deposits is the Hampton
Roads area.  The Company  attracts  short-term  and long-term  deposits from the
general  public by  offering a wide  variety of  deposit  accounts,  competitive
interest rates,  and convenient  office locations and service hours. The Company
offers savings accounts, personal and commercial checking accounts, money market
deposit  accounts,  and certificates of deposit with terms ranging from 180 days
to 60 months.  The Company relies on deposits obtained on a retail basis through
its offices and does not rely  significantly  on jumbo deposits.  Jumbo deposits
are viewed as a less  reliable  source of deposits  because they tend to be more
sensitive  to  variations  in the  interest  rates paid by the  Company  and its
competitors.  As a matter  of  policy,  the  Company  does not  accept  brokered
deposits,  which  management views to be a highly interest rate sensitive source
of funds.

   The Company's  ability to attract and maintain deposits at favorable rates is
affected by competitive  interest rates in the Company's market area and general
economic conditions.

   The  following  table sets forth the  distribution  and the weighted  average
interest rates of the Company's deposit accounts at the dates indicated.




                                                                         At December 31,
                            --------------------------------------------------------------------------------------------------------
                                        1997                                1998                                  1999
                            ------------------------------       ------------------------------       ------------------------------

                                                  Weighted                             Weighted                             Weighted
                                      Percent of   Average                Percent of    Average                 Percent of   Average
                                         Total     Nominal                   Total      Nominal                    Total     Nominal
                            Amount     Deposits     Rate         Amount    Deposits      Rate         Amount     Deposits     Rate
                            ------     --------     ----         ------    --------      ----         ------     --------     ----
                                                                     (Dollars in Thousands)
                                                                                                   

Commercial checking       $ 47,499       9.36%         -%      $ 69,801      14.05%          -%     $ 55,568      11.96%         -%
Savings                     44,118       8.69       3.34         36,588       7.37        2.46        32,191       6.93       2.41
Personal checking           40,129       7.90       2.05         50,673      10.20        1.18        52,832      11.37       1.26
Money market deposits       47,726       9.40       3.25         73,896      14.87        3.36        76,342      16.43       3.56
                          --------     ------                  --------     ------                  --------     ------

     Subtotal              179,472      35.35       2.14        230,958      46.49        1.72       216,933      46.69       1.92

Certificate accounts       328,198      64.65       5.41        265,814      53.51        5.21       247,685      53.31       5.03
                          --------     ------                  --------     ------                  --------     ------

Total deposits            $507,670     100.00%      4.26       $496,772     100.00%       3.59%     $464,618     100.00%      3.58%
                          ========     ======                  ========     ======                  ========     ======









                                       20




     The following table sets forth, by various rate  categories,  the amount of
certificate  accounts  outstanding  at the dates  indicated  and the  periods to
maturity of the certificate accounts outstanding at December 31, 1999.




                                                At December 31,                   At December 31, 1999,  Maturing in
                                     ------------------------------     -------------------------------------------------
                                                                                                                  Greater
                                                                        One year                                than three
                                       1997       1998       1999        or less    Two years     Three years      years
                                     --------   --------   --------     ---------   ---------     -----------   --------
                                                                        (Dollars in Thousands)
                                                                                            

Certificate accounts:

   3.99% or less                   $    519   $    345    $     52     $     52      $    -        $    -        $     -

   4.00% to 4.99%                    70,286    121,862     159,000      151,708       4,449           795          2,048

   5.00% to 5.99%                   218,016    113,417      67,257       35,244      16,582         5,967          9,464

   6.00% to 6.99%                    27,210     18,818      13,908       10,870       1,864         1,142             32

   7.00% to 7.99%                    10,369      9,958       7,312        6,970         342             -              -

   8.00% to 8.99%                       668        294         156          156           -             -              -

   9.00% to 9.99%                     1,130      1,120           -            -           -             -              -
                                   --------   --------    --------     --------      ------        ------        -------

     Total certificates            $328,198   $265,814    $247,685     $205,000      $23,237       $7,904        $11,544
                                   ========   ========    ========     ========      =======       ======        =======



   At  December  31,  1999,  the  Company  had  outstanding   $26.4  million  in
certificate accounts in amounts greater than $100,000 maturing as follows (which
amount  includes $1.2 million of jumbo  certificates  of deposit with negotiated
rates of interest):

                                                        Amount
                                                    ---------------
                                                 (Dollars in Thousands)

Three months or less                                  $ 7,781
Over three months to six months                         5,858
Over six months to twelve months                        8,195
Over twelve months                                      4,583
                                                      -------
   Total                                              $26,417
                                                      =======

   Borrowings.  Deposits are the Company's  primary source of funds. The Company
also uses  borrowings  as an  additional  source of funds.  The Company  obtains
advances  from the FHLB which can be  collateralized  by certain of its mortgage
loans    or    mortgage-    backed    certificates.    See    "Regulation    and
Supervision--Regulation  of the  Bank--Federal  Home  Loan  Bank  System."  Such
advances  are made  pursuant  to  several  credit  programs  that have  specific
interest rates and ranges of  maturities.  The maximum amount that the FHLB will
advance to member institutions, including the Bank, fluctuates from time to time
in accordance with the policies of the Federal Home Financing Board and the FHLB
and the current financial and operating condition of the Bank.

   At December 31, 1999, the Company had $142.0 million of outstanding  advances
from the FHLB.

                                       21




   The following table sets forth certain information regarding FHLB advances at
the dates indicated:



                                                                        At or for the year ended December 31,
                                                                -------------------------------------------------------
                                                                1997                      1998                    1999
                                                            ------------              ------------             --------
                                                                                 (Dollars in Thousands)
                                                                                                       

Adjustable-rate advances:
     One year or less                                       $   85,000                  $      -                $127,000
Fixed-rate advances:
     One year or less                                                -                         -                       -
     Over one year                                              60,000  (1)               75,000  (2)             15,000
                                                            ----------                  --------               ----------
Total advances                                              $  145,000                  $ 75,000                $142,000
                                                            ==========                  ========                ========
Maximum balance outstanding at any month-end                $  156,000                  $158,000                $142,000
Average amount outstanding during the year                  $  140,077                  $103,592                $ 87,921
Weighted average cost of advances for the year                    5.58%                     5.43%                   5.23%

<FN>

(1) The $60,000,000  fixed-rate  advance was  convertible to an  adjustable-rate
advance at the option of the FHLB  beginning in  September,  1998.  In December,
1999, the FHLB converted the advance to an adjustable-rate advance.

(2)  Consists  of the  $60,000,000  fixed-rate  advance  discussed  above  and a
$15,000,000 fixed-rate advance,  subject, in December 2001, to a one-time option
by the FHLB to convert to an adjustable-rate  advance.  The fixed rate is 4.84%.
The advance matures in December, 2003.
</FN>


   Securities  Sold Under  Agreements  to  Repurchase.  The Company  enters into
reverse  repurchase  agreements  or "sweep  accounts"  with  commercial  deposit
customers to enable these  customers to earn interest on excess funds on deposit
with the Company. The Company may also enter into reverse repurchase  agreements
with   nationally   recognized   primary   securities   dealers  and   financial
institutions.  Reverse repurchase  agreements are accounted for as borrowings by
the Company and are  generally  secured by mortgage-  backed  certificates.  The
Company's borrowing policy sets forth various terms and limitations with respect
to reverse repurchase  agreements,  including acceptable types and maturities of
collateral securities and the maximum amount of borrowings from any one approved
broker.

   The following table presents certain information regarding reverse repurchase
agreements during the years indicated:




                                                                                        At or for the year ended December 31,
                                                                                ---------------------------------------------
                                                                                  1997                1998                1999
                                                                                --------            --------            ------
                                                                                             (Dollars in Thousands)
                                                                                                             

         Maximum amount outstanding at any month-end                         $  12,199            $  22,913           $  20,755
         Balance at end of year                                                  9,664               13,084              13,233
         Average amount outstanding during the year                              8,893               12,026              15,711
         Weighted average interest rate:
              Amount outstanding at end of year                                   4.57%                3.96%               3.78%
              Average amount outstanding during the year                          4.60%                4.45%               4.08%




                                       22




   Activities of Subsidiary Companies of The Bank

   The Bank is permitted by current OTS  regulations  to invest a maximum of two
percent of its assets in stock, paid-in surplus, and secured and unsecured loans
to service  corporations.  The Bank may also invest an additional one percent of
its assets in its service  corporations  when the additional  funds are used for
community or inner city  purposes.  In  addition,  federally  chartered  savings
institutions  under  certain  circumstances  also may make  conforming  loans to
service  corporations  in which the  lender  owns or holds  more than 10% of the
capital stock in an aggregate amount of up to 50% of regulatory  capital.  As of
December 31, 1999, the Bank's initial investment in and loans outstanding to its
service corporations totaled $1.8 million.  These loans are primarily to finance
the  acquisition of REO by the Bank's  subsidiaries  and the sale of REO by such
subsidiaries  and  are  eliminated  in  accordance  with  accounting  principles
generally accepted in the United States on the Company's  Consolidated Financial
Statements.

   The Bank has a total of seven  direct or indirect  subsidiaries:  Independent
Investors,   Inc.   ("Independent   Investors");   Olney-Duke  Investors,   Inc.
("Olney-Duke");  Independent Developers, Ltd. ("Independent Developers");  CENIT
Equity Company ("CENIT  Equity");  CENIT Mortgage  Corporation of North Carolina
("CENIT  Mortgage"),  which is a wholly owned subsidiary of CENIT Equity;  CENIT
Commercial Mortgage Corporation ("CENIT Commercial Mortgage"); and Princess Anne
Equity Company ("Princess Anne Equity").

   Independent  Investors is a Virginia corporation  incorporated in 1981, which
acts as a corporate  trustee on various deeds of trust that secure loans made by
the Bank. At December 31, 1999,  the Bank's  initial  investment in  Independent
Investors was $15,000.

     Olney-Duke is a Virginia corporation  incorporated in 1986 for the original
purpose of owning and marketing  certain  unsold units in a condominium  complex
acquired at foreclosure following the default of the original developer/builder.
In 1993  Olney-Duke  entered  into an  arrangement  with  L.  M.  Associates,  a
subsidiary  of Legg Mason,  Inc.,  to offer  full-service  stock and  investment
brokerage  to customers of the Bank in its retail  branches.  Olney-Duke's  1998
activities  consisted of  transactions  with L. M.  Associates.  At December 31,
1999,  the Bank's  initial  investment  in and loans  outstanding  to Olney-Duke
totaled $1,000.

   CENIT Equity is a Virginia  corporation  incorporated in 1977 which primarily
acquires  properties  at  foreclosure  sales or by deeds in lieu of  foreclosure
following borrower defaults on loans made by the Bank. CENIT Equity then markets
such REO for resale.  At December 31,  1999,  CENIT Equity held REO with a total
net book value of  $218,000,  and the  Bank's  initial  investment  in and loans
outstanding to CENIT Equity amounted to $1.7 million.

   Independent  Developers  is a  Virginia  corporation  incorporated  in  1977.
Independent  Developers  and a local  builder and  developer  were involved in a
partnership in the  development  of unimproved  land into  residential  building
sites and in the construction of townhouses and other  single-family  dwellings.
In 1986,  the Bank  and  Independent  Developers  discontinued  new real  estate
development  projects  and in 1995  wound up the  business  and  affairs  of the
partnership and liquidated its assets. The corporation is currently inactive.

   CENIT Mortgage is a North Carolina corporation incorporated in 1985 to act as
a mortgage loan  originator  for the Bank on the Outer Banks of North  Carolina.
CENIT  Mortgage is a wholly owned  subsidiary  of CENIT Equity.  CENIT  Mortgage
closed its office in 1995 and is currently inactive. At December 31, 1999, CENIT
Equity's initial investment in CENIT Mortgage equaled $50,000.

   CENIT Commercial Mortgage is a Virginia corporation  incorporated in 1990 for
the purpose of engaging in commercial mortgage loan brokerage  transactions.  At
December 31, 1999,  the Bank's  initial  investment in and loans  outstanding to
CENIT Commercial Mortgage totaled $50,000.

   Princess Anne Equity is a Virginia  corporation  incorporated in 1997 for the
purpose of  acquiring  properties  at  foreclosure  sales or by deeds in lieu of
foreclosure following borrower defaults.  Princess Anne Equity then markets such
REO for  sale.  In  June  1998,  Princess  Anne  Equity  became  a  wholly-owned
subsidiary of the Bank.  At December 31, 1999,  Princess Anne Equity held no REO
and the Bank's initial investment and loans outstanding amounted to $31,000.

   Personnel.  At December  31,  1999,  the Company and its  subsidiary  had 219
full-time  and  58  part-time   employees.   The  Company's  employees  are  not
represented  by a collective  bargaining  unit,  and the Company  considers  its
relationship with its employees to be excellent.

                                       23






                           REGULATION AND SUPERVISION

   Set forth below is a brief  description of certain laws and regulations  that
relate to the regulation of the Company and the Bank. The  descriptions of these
laws and regulations,  as well as descriptions of laws and regulations contained
elsewhere  herein,  do not purport to be  complete  and are  qualified  in their
entirety by reference to applicable laws and regulations.

Regulation of the Company

   General.  The Company is a unitary savings and loan holding company  pursuant
to the Home Owners' Loan Act, as amended (the "HOLA").  As such,  the Company is
subject to OTS regulation, examination,  supervision and reporting requirements.
The OTS is the "appropriate banking agency" for the Company for purposes of many
federal  banking  regulations.  The  Company is also  required  to file  certain
reports  with and  otherwise  comply with the rules and  regulations  of the SEC
under the federal securities laws. 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.

   Limitations on Transactions with Affiliates.  Transactions  between financial
institutions such as the Bank and any affiliate are governed by Sections 23A and
23B of the Federal  Reserve Act (the "FRA").  An affiliate of an  institution is
any company or entity that controls, is controlled by or is under common control
with the institution.  In a holding company context,  the parent holding company
of an institution (such as the Company) and any companies that are controlled by
such  parent  holding  company are  affiliates  of the  institution.  Generally,
Sections 23A and 23B of the FRA (i) limit the extent to which the institution or
its subsidiaries may engage in "covered  transactions" with any one affiliate to
an amount equal to 10% of such  institution's  capital  stock and  surplus,  and
contain an aggregate  limit on all such  transactions  with all affiliates to an
amount equal to 20% of such capital  stock and surplus and (ii) require that all
such transactions 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 of assets, issuance
of a  guarantee  and other  similar  types of  transactions.  In addition to the
restrictions  imposed by Sections 23A and 23B of the FRA, no institution may (i)
loan or otherwise extend credit to an affiliate,  except for any affiliate which
engages only in activities that 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 that are subsidiaries of the
institution.

   The restrictions  contained in Section 22(h) of the FRA on loans to executive
officers,  directors and principal  stockholders  also apply to the Bank.  Under
Section 22(h),  loans to a director,  an executive officer and to a greater than
10% stockholder of a financial institution,  and certain affiliated interests of
either, may not exceed, together with all other outstanding loans to such person
and  affiliated  interests,  the  institution's  loans  to  one  borrower  limit
(generally equal to 15% of the  institution's  unimpaired  capital and surplus).
Section  22(h) also  prohibits  loans  above  prescribed  amounts to  directors,
executive  officers and greater than 10%  stockholders  of an  institution,  and
their  respective  affiliates,  unless  such loan is  approved  in  advance by a
majority of the board of directors  of the  institution,  with any  "interested"
director not  participating  in the voting.  The  prescribed  loan amount (which
includes  all other  outstanding  loans to such  person)  as to which such prior
board of director approval is required generally is the greater of $25,000 or 5%
of capital and surplus (up to $500,000).  Section 22(h) also requires that loans
to directors,  executive  officers and principal  stockholders  be made on terms
substantially the same as offered in comparable transactions to other persons.

   Restrictions  on  Acquisitions.   Savings  and  loan  holding  companies  are
prohibited from acquiring, without prior approval of the director of the OTS (i)
control of any other savings  association or savings and loan holding company or
substantially  all of the  assets  thereof  or (ii) more  than 5% of the  voting
shares  of a  savings  association  or  holding  company  thereof  that is not a
subsidiary.  The director of the OTS may only approve acquisitions  resulting in
the  formation  of a multiple  savings and loan holding  company  that  controls
savings associations in more than one state if (i) the multiple savings and loan
holding company involved controls a savings  association that operated a home or
branch office located in the state of the association to be acquired as of March
5, 1987;  (ii) the  acquirer  is  authorized  to acquire  control of the savings
association  pursuant to the  emergency  acquisition  provisions  of the Federal
Deposit  Insurance  Act;  or (iii)  the  statutes  of the  state  in  which  the
association to be acquired is located  specifically  permit  institutions  to be
acquired by  state-chartered  associations 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 associations).

   FIRREA amended  provisions of the BHCA to specifically  authorize the Federal
Reserve to approve an application by a bank holding  company to acquire  control
of a savings  association.  FIRREA also  authorized a bank holding  company that
controls  a  savings   association  to  merge  or  consolidate  the  assets  and
liabilities of the savings  association with, or transfer assets and liabilities
to, any subsidiary  Company that is a member of the BIF with the approval of the
appropriate federal banking agency and the Federal Reserve.

                                       24






As a result of these  provisions,  there have been a number of  acquisitions  of
savings associations by bank holding companies in recent years.

Financial Modernization Legislation

   The  Gramm-Leach-Bliley  Act of 1999 became law on November  12,  1999.  This
legislation amends numerous federal banking laws and eliminates the prohibitions
against bank  affiliations  with securities firms and permits  financial holding
companies to engage in banking,  insurance, and securities brokerage activities.
In addition,  this  legislation  restricts the sale of existing  unitary  thrift
holding  companies  like the Company to companies  other than certain  financial
companies  and limits the granting of new charters  for unitary  thrift  holding
companies to certain financial companies.  Finally, this legislation establishes
a minimum federal  standard of privacy for customers of financial  institutions.
It authorizes the federal  banking  agencies to establish  rules and regulations
protecting the  confidentiality of a consumer's  personal financial  information
and provides the consumer with the power to choose how such  personal  financial
information is used.

Regulation of the Bank

   General.  The Bank is a federally  chartered  savings  bank,  and its deposit
accounts  are insured up to  applicable  limits by the FDIC through the SAIF and
BIF. The Bank is subject to extensive  regulation  by the OTS and the FDIC,  and
must  file  reports  with  the  OTS  concerning  its  activities  and  financial
condition,  in addition to obtaining  regulatory  approvals before entering into
certain  transactions  such as mergers with or  acquisitions  of other financial
institutions.  The OTS and the FDIC conduct  periodic  examinations  to test the
Bank's compliance with various  regulatory  requirements.  The OTS completed its
most recent regular supervisory examination in March, 1999. In addition, the OTS
conducted  on-site Year 2000  examinations  in June 1998,  March 1999,  and June
1999. In February,  1998, a multi-agency  compliance examination of the Bank was
completed.  The Bank is also a member  of the FHLB  and is  subject  to  certain
limited regulation by the Federal Reserve.

   FIRREA.  FIRREA,  which  was  signed  into law in 1989,  granted  most of the
regulatory  authority  of  savings  institutions  to the OTS,  an  office of the
Department of the Treasury.  In addition,  FIRREA  abolished the Federal Savings
and Loan Insurance  Corporation (the "FSLIC") and transferred its functions with
respect to deposit insurance to the FDIC, which administers the SAIF and BIF. As
a result, the FDIC was granted certain regulatory and examination authority over
the Bank.  The FDIC fund existing  prior to the enactment of FIRREA is now known
as the BIF,  which  continues  to insure the  deposits of  commercial  banks and
certain savings banks and is also  administered  by the FDIC.  Although the FDIC
administers  both  funds,  the assets and  liabilities  of the two funds are not
commingled.

   The OTS, as the primary  regulator  of savings  institutions,  has  extensive
enforcement  authority  over all savings  institutions  and all savings and loan
holding  companies,  including  the Bank.  The FDIC also has authority to impose
enforcement action on savings institutions and banks in certain situations. This
enforcement authority applies to all "institution-affiliated parties", including
directors,  officers,  controlling  stockholders,  and other persons or entities
participating  in  the  affairs  of  the  institution,  as  well  as  attorneys,
appraisers and accountants  who knowingly or recklessly  participate in wrongful
action likely to have an adverse effect on an insured institution.

   FDIC  Improvement  Act of 1991. The FDIC  Improvement  Act of 1991 (the "FDIC
Improvement Act") primarily addressed additional sources of funding for the BIF,
as well as  imposed  a number  of  mandatory  supervisory  measures  on  savings
associations and banks.

   Improved   Examinations.   All  insured   institutions  must  now  undergo  a
full-scope,  on site  examination by their  appropriate  Federal  banking agency
("appropriate  agency")  at  least  once  every  eighteen  months.  The  cost of
examinations  of  insured  depository  institutions  and any  affiliates  may be
assessed by the appropriate  agency against each  institution or affiliate as it
deems necessary or appropriate.

   Financial Reporting.  Insured institutions with $500 million or more in total
assets are required to submit  independently  audited annual reports to the FDIC
and the appropriate  agency.  These publicly  available reports must include (a)
annual financial  statements  prepared in accordance with accounting  principles
generally  accepted in the United States and such other disclosure  requirements
as required by the FDIC or the  appropriate  agency and (b) a management  report
signed by the Chief Executive  Officer and the Chief Financial  Officer or Chief
Accounting  Officer  of  the  institution  that  contains  a  statement  of  the
management's responsibilities for (i)

                                       25




preparing the annual financial statements;  (ii) establishing and maintaining an
adequate internal control structure and procedures for financial reporting;  and
(iii) complying with the laws and regulations designated by the FDIC relating to
safety and soundness and an assessment of (aa) the  effectiveness  of the system
of internal control and procedures for financial  reporting as of the end of the
fiscal year and (bb) the  institution's  compliance  during the fiscal year with
applicable  laws and  regulations  designated by the FDIC relating to safety and
soundness.  With  respect to any  internal  control  report,  the  institution's
independent public accountants must attest to, and report separately on, certain
assertions  of the  institution's  management  contained  in  such  report.  Any
attestation by the independent accountant pursuant to this section would be made
in accordance with auditing  standards  generally  accepted in the United States
for attestation engagements. At January 1, 1999, the Bank's assets exceeded $500
million; accordingly, the Bank is required to prepare the aforementioned reports
for 1999.

   Large  insured  institutions,  as  determined  by the FDIC,  are  required to
monitor the above  activities  through an independent  audit committee which has
access to independent legal counsel.

     Standards for Safety and Soundness.  The FDIC  Improvement Act requires the
federal banking regulatory agencies to prescribe,  by regulation,  standards for
all  insured  depository   institutions  and  depository   institution   holding
companies.

     Effective August 9, 1995, the federal banking  regulatory  agencies jointly
implemented   Interagency  Guidelines  Establishing  Standards  for  Safety  and
Soundness  ("Guidelines")  for all insured depository  institutions  relating to
internal  controls,   information  systems  and  internal  audit  systems,  loan
documentation,  credit underwriting,  interest rate risk exposure, asset growth,
compensation, fees and benefits, and employment contracts and other compensation
arrangements  of  executive   officers,   employees,   directors  and  principal
stockholders of insured depository institutions that would prohibit compensation
and  benefits  and  arrangements  that are  excessive  or that  could  lead to a
material  financial loss for the  institution.  The federal  banking  regulatory
agencies  also  adopted  asset  quality  and  earnings   standards   within  the
Guidelines,  which became effective October 1, 1996. The Interagency  Guidelines
Establishing   Year  2000  Standards  for  Safety  and  Soundness   ("Year  2000
Guidelines")  were  implemented  in 1998  and set  forth  safety  and  soundness
standards  to  ensure  that  insured  depository  institutions  would be able to
achieve Year 2000 readiness and to  successfully  continue  business  operations
after January 1, 2000. At December 31, 1999, the Bank was in compliance with the
Guidelines  and had  taken  substantially  all steps  required  by the Year 2000
Guidelines.  See Item 7 -  Management's  Discussion  and  Analysis of  Financial
Condition and Results of  Operations  "Impact of the Year 2000 Issue" filed with
this report.

     Certain FIRREA and the FDIC  Improvement  Act regulatory  requirements  and
limitations, to which the Bank is subject, are discussed below.

     Loans-to-One-Borrower   Limitations.  FIRREA  imposed  limitations  on  the
aggregate  amount of loans  that a  savings  association  could  make to any one
borrower,  including related entities.  Under FIRREA,  the permissible amount of
loans-to-one-borrower  follows the national  bank standard for all loans made by
savings  associations.  The national  bank  standard  generally  does not permit
loans-to- one-borrower to exceed 15% of unimpaired capital and surplus. Loans in
an amount equal to an additional 10% of unimpaired  capital and surplus also may
be made to a  borrower  if the loans are fully  secured  by  readily  marketable
securities.  At December  31,  1999,  the Bank had no  borrowers to which it had
outstanding loans in excess of its loans-to-one-borrower limit.

     Regulatory Capital Requirements. Federally insured savings associations and
banks are required to maintain minimum levels of regulatory capital. Pursuant to
FIRREA,  the OTS and the FDIC have established  capital standards  applicable to
the Bank. The OTS is also authorized to impose capital requirements in excess of
these  standards on  individual  institutions  on a  case-by-case  basis.  As of
December 31, 1999, the Bank exceeded all minimum  levels of regulatory  capital.
See Note 18 of the  Consolidated  1999  Financial  Statements  filed  with  this
report.

     In August 1993, the OTS adopted a final rule incorporating an interest-rate
risk  component  into the  risk-based  capital  regulation.  Under the rule,  an
institution  with a greater than  "normal"  level of interest  rate risk will be
subject to a deduction of its interest  rate risk  component  from total capital
for purposes of calculating  its risk-based  capital  requirement.  As a result,
such an institution will be required to maintain  additional capital in order to
comply with the  risk-based  capital  requirement.  The final rule was effective
January 1, 1994.  However,  the date that  institutions  are first  required  to
deduct the interest rate risk component has been postponed  indefinitely until a
final rule is  published by the OTS.  Pursuant to the rule,  the Bank would have
not been  subject to the interest  rate risk  component as of December 31, 1999.
Effective  December 1, 1998,  the OTS updated the  guidance  that it provides to
savings  institutions  such as the Bank to  provide  savings  institutions  with
additional,  detailed  information  concerning  the  management of interest rate
risk, investment securities, and derivatives activities.

                                       26




     Capital   Distributions.   Limitations   are  imposed   upon  all  "capital
distributions" by savings  institutions,  including cash dividends,  payments to
repurchase  or  otherwise  acquire its shares,  payments  by an  institution  to
shareholders   of  another   institution  in  a  cash-out   merger,   and  other
distributions charged against capital.

     The OTS  issued  a final  rule,  effective  April  1,  1999,  updating  and
streamlining  the  regulations   governing  capital   distributions  by  savings
institutions  like the Bank.  The intent of the OTS was to conform  its  capital
distribution  regulations  more  closely  with  the  distribution   requirements
established  by other  banking  agencies.  As a subsidiary of a savings and loan
holding company,  the Bank must file a notice of a proposed capital distribution
with the OTS.

     Qualified  Thrift Lender Test. The QTL test requires that qualified  thrift
investments  represent 65% of portfolio assets.  Portfolio assets are defined as
total  assets less  intangibles,  properties  used to conduct the  institution's
business,  and liquid  assets (up to 20% of total  assets).  The  penalties  for
failure to meet the QTL test are substantial. Any savings institution that fails
to meet the test either must convert to a commercial bank charter or comply with
the restrictions imposed for noncompliance.  If the institution does not convert
to a commercial  bank, its new  investments  and activities  shall be limited to
those  permissible for a national bank, and it shall be subject to national bank
branching  limitations.  Both  the  investment  and  activities  powers  and the
branching rights available to national banks are generally more restrictive than
those  available  to savings  institutions.  In  addition,  the  institution  is
immediately  ineligible  to  receive  any new FHLB  advances  and is  subject to
national bank limits on the payment of dividends.  If such  institution  has not
requalified  as a QTL or  converted to a  commercial  bank charter  within three
years  after the  failure,  it then must  divest all  investments  and cease all
activities  not  permissible  for a national  bank and must repay  promptly  any
outstanding  FHLB  advances.  If any  institution  that  fails  the QTL  test is
controlled  by a holding  company,  then within one year after the failure,  the
holding  company  must  register as a bank  holding  company and thereby  become
subject to all restrictions on bank holding companies.

     At  December  31,  1999,  the  Bank's  qualified  thrift  investments  as a
percentage of its total assets  exceeded the percentage  required to qualify the
Bank  under  the QTL test in  effect  at that  time.  The Bank  will  remain  in
compliance unless its monthly average percentage of qualified thrift investments
to portfolio assets falls below 65% in nine months out of any 12-month period.

     Liquidity.  All savings  institutions,  including the Bank, are required to
maintain an average daily balance of liquid assets equal to a certain percentage
of the sum of its average daily balance of net withdrawable deposit accounts and
borrowings payable in one year or less. The liquidity  requirement may vary from
time to time (between 4% and 10%) depending upon economic conditions and savings
flows of all savings  institutions.  At the present  time,  the required  liquid
asset ratio is 4%. At December 31, 1999,  the Bank was in compliance  with these
requirements, and exceeded the required liquid asset ratio.

     Insurance of Accounts,  Assessments  and Regulation by the FDIC. The Bank's
deposits are insured up to $100,000 per insured depositor (as defined by law and
regulation)  by the FDIC  through the SAIF and the BIF. The SAIF and the BIF are
administered  and managed by the FDIC.  As insurer,  the FDIC is  authorized  to
conduct  examinations  of and to  require  reporting  by SAIF and  BIF-  insured
institutions.  FIRREA  also  authorizes  the  FDIC  to  prohibit  any  SAIF  and
BIF-insured  institution  from engaging in any activity that the FDIC determines
by  regulation  or order to pose a serious  threat to the SAIF and BIF. The FDIC
also  has  the  authority  to  initiate   enforcement  actions  against  savings
institutions, after first giving the OTS an opportunity to take such action.

     Through the SAIF, the FDIC insures deposits at savings institutions such as
the Bank,  and through the BIF,  the FDIC  insures  deposits at other  financial
institutions  (principally commercial banks,  state-chartered banks, and certain
federally chartered savings banks).

     FICO assessment rates for the first  semiannual  period of 1999 were set at
 .012%   annually   for   BIF-assessable   deposits   and  .061%   annually   for
SAIF-assessable  deposits.  These  rates may be  adjusted  quarterly  to reflect
changes  in  assessment  bases  for the BIF and SAIF.  By law,  the FICO rate on
BIF-assessable  deposits  were to be  one-fifth  the  rate  on  SAIF  assessable
deposits  until  the  insurance  funds  are  merged or until  January  1,  2000,
whichever occured first. There was no FDIC assessment for either SAIF-assessable
or BIF-assessable deposits for the first semiannual period of 1999.

     From time to time, there are various proposals that involve  increasing the
deposit  insurance  premiums  paid by banks  and/or  savings  institutions.  The
Company is unable to predict  whether or to what  extent the rates that the Bank
pays for federal deposit insurance may increase in future periods as a result of
such proposals. Such increases would adversely affect its operations.

                                       27




     Federal  Home Loan Bank System.  The Bank is a member of the  FHLB-Atlanta,
which is one of twelve regional FHLBs that administers the home financing credit
functions of savings  associations.  As a member of the FHLB system, the Bank is
required to purchase  and  maintain  stock in the FHLB in an amount equal to the
greater  of  1%  of  its  aggregate  unpaid   residential   mortgage  loans  and
mortgage-backed  securities,  0.3% of its assets or 5% (or such greater fraction
as established by the FHLB) of its  outstanding  FHLB advances.  At December 31,
1999,  the Bank held $7.1 million in FHLB stock,  which was in  compliance  with
these requirements.

     Federal  Reserve  System.  The  Federal  Reserve  requires  all  depository
institutions to maintain reserves against their transaction  accounts (primarily
NOW and Super NOW checking accounts) and non-personal time deposits. At December
31,  1999,  the Bank was in  compliance  with such  requirements.  The  balances
maintained to meet the reserve  requirements  imposed by the Federal Reserve may
be used to satisfy applicable liquidity requirements.  However, because required
reserves   must  be   maintained   in  the  form  of  either   vault   cash,   a
noninterest-bearing  account at a Federal Reserve Bank or a pass-through account
as defined by the Federal Reserve,  the effect of this reserve requirement is to
reduce the Company's interest-earning assets.

     Savings institutions are authorized to borrow from the Federal Reserve Bank
"discount  window," but Federal  Reserve  regulations  require  institutions  to
exhaust other reasonable  alternative sources of funds, including FHLB advances,
before borrowing from the Federal Reserve Bank.

Federal Securities Laws

     The Company's  Common Stock is registered with the SEC under the Securities
Exchange Act of 1934, as amended (the "Exchange Act"). The Company is subject to
the  information,  proxy  solicitation,  insider trading  restrictions and other
requirements of the SEC under the Exchange Act. Under the Securities Enforcement
and Penny Stock  Reform Act of 1990,  the  Company  may be subject,  among other
things, to civil money penalties for violations of the federal securities laws.

                           FEDERAL AND STATE TAXATION

Federal Taxation

     General.  The Company and the Bank are subject to the applicable  corporate
tax provisions of the Internal Revenue Code of 1986, as amended (the "Code"), as
well as certain  additional  provisions  of the Code that  apply to thrifts  and
other types of financial  institutions.  The following discussion of tax matters
is  intended  only as a  summary  and does  not  purport  to be a  comprehensive
description of the tax rules applicable to the Company and the Bank.

     Under the applicable  statutes of limitation,  the Company's federal income
tax  returns  for 1996  through  1998 are open to  examination  by the  Internal
Revenue Service (the "Service"). The Company is unaware, however, of any current
or pending Service  examinations of the Company's  returns for any of those open
years.

     The  Company  reports  its income and  expenses  on the  accrual  method of
accounting and files a  consolidated  federal income tax return on a December 31
calendar  year basis.  Consolidated  tax 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.

     Bad Debt Reserves.  Prior to 1996,  savings  institutions  such as the Bank
that met certain  definitional  tests primarily relating to their assets and the
nature of their  business  ("Qualifying  Thrifts") were permitted to establish a
reserve  for bad debts and to make annual  additions  thereto,  which  additions
could, within specified formula limits, be deducted by the savings  institutions
in arriving at their  taxable  income.  For purposes of the bad debt  deduction,
loans were  separated  into  "qualifying  real  property  loans"  (which are, in
general,  loans  secured by interests in improved real property or real property
which is to be  improved  out of the  proceeds  of the loan) and  "nonqualifying
loans" (which are all other loans).

     During 1996,  new tax  legislation  was enacted  that  repealed the reserve
method of accounting  for bad debts of qualified  thrift  institutions  and, for
years after 1995,  the Bank is only  eligible  to claim tax  deductions  for bad
debts under the rules for banks. Because the Bank is a "large bank" as that term
is defined in the Code, it is required to compute its bad debt  deduction  based
only on actual chargeoffs.  Additionally,  the new legislation required a thrift
institution to recapture  over a six-year  period its reserve as of December 31,
1995,  to the extent it exceeds its reserve  balance at December 31,  1987.  The
Bank is recapturing the excess reserve of approximately $139,000 over six years.

                                       28




     Thrift Charter  Conversion.  The Bank's  retained  earnings at December 31,
1999 included $6,134,000 representing that portion of the Bank's reserve for bad
debts for which no provision for income taxes has been made.  Under  legislation
passed in 1996,  this amount would not be subject to federal income taxes if the
Bank were to convert to, or merge with, a commercial  bank. This amount would be
subject to federal income taxes if the Bank were to use the reserve for purposes
other than to absorb losses.

     Distributions. If the Bank's reserve for losses on qualifying real property
loans  exceeds  the amount  that would have been  allowed  under the  Experience
Method and makes a  distribution  to the Company that is  considered to be drawn
from  its  excess  bad debt  reserve  or from the  Bank's  supplemental  reserve
("Excess  Distributions"),  then an amount based on the Excess Distribution will
be  included  in the Bank's  taxable  income  during  the year of  distribution.
Distributions by the Bank in excess of its current and accumulated  earnings and
profits and  distributions  in  redemption of stock would cause a portion of the
Bank's  bad  debt  reserves  to be  recaptured  into  taxable  income.  However,
dividends paid out of the Bank's current or accumulated earnings and profits, as
calculated for federal income tax purposes,  will not be considered to result in
a distribution from the Bank's bad debt reserves. In addition,  the payment of a
dividend to stockholders  by the Company,  or the repurchase of shares of Common
Stock by the Company,  would not  normally  cause any amount of bad debt reserve
recapture at the Bank's level provided that the Bank's payment to the Company of
funds used for such  purposes did not exceed the amount of the Bank's  available
earnings and profits.

     The  amount  of  additional  taxable  income  created  in  the  event  of a
distribution  by the Bank to the  Company  of an amount in excess of the  Bank's
available  earnings  and  profits,  is an amount  that,  when reduced by the tax
attributable  to the  income,  is equal to the  amount of the  distribution.  At
current corporate income tax rates this amount equals  approximately 150% of the
amount of the  distribution.  Thus,  if certain  portions of the Bank's bad debt
reserve are used for any purpose other than to absorb  qualified bad debt loans,
such as for the payment of nondividend  distributions with respect to the Bank's
capital  stock  (including  distributions  upon  redemption or  liquidation),  a
portion of those  distributions may be includable in the Bank's gross income for
federal income tax purposes. Neither the Bank nor the Company anticipates paying
dividends or making distributions with respect to the Bank's capital stock which
would give rise to that type of  federal  tax  liability.  See  "Regulation  and
Supervision--Regulation  of the Bank--Capital  Distributions"  for limits on the
payment of dividends by the Company.

     Corporate Dividends Received Deduction. The Company is permitted to exclude
from its taxable  income 100% of any dividends  received from the Bank,  and the
Bank may  exclude  from its  income  dividends  received  from its  subsidiaries
pursuant to the regulations  applicable to consolidated income tax returns.  The
Company and the Bank may deduct from their income 80% of any dividends  received
from an  unaffiliated  corporation  if they own at least 20% of the stock of the
corporation.  If they own less than 20% of the stock of a  corporation  paying a
dividend, 70% of any dividends received may be excluded from income.

State and Local Taxation

     The Company,  the Bank and its  subsidiaries  (other than CENIT Mortgage of
North  Carolina) are subject to Virginia  corporate  income taxes.  The Virginia
corporate  income tax is imposed at a rate of 6% on the  combined  net income of
the Company,  the Bank and its subsidiaries  (other than CENIT Mortgage of North
Carolina)   as  reported   for  federal   income  tax   purposes   with  certain
modifications.  CENIT  Mortgage of North  Carolina is subject to North  Carolina
corporate  income  taxes at an annual rate of 7.25% on its  separately  computed
federal taxable income with certain modifications.

                                       29






                      EXECUTIVE OFFICERS OF THE REGISTRANT

     The following  table sets forth  information  with respect to the executive
officers of the Bank as of December 31, 1999.

       Name                       Age                 Position Held
       ----                       ---           -------------------------------
   Michael S. Ives                 47           President/Chief Executive
                                                Officer/Director

   Barry L. French                 56           Senior Vice President/
                                                Retail Banking Group Manager

   John O. Guthrie                 50           Senior Vice President/
                                                Chief Financial Officer and
                                                Finance and Administration
                                                Group Manager

   Roger J. Lambert                50           Senior Vice President/
                                                Information Services
                                                Group Manager

   Alvin D. Woods                  55           Senior Vice President/
                                                Credit Policy and Administration
                                                Chief Lending Officer and
                                                Lending Group Manager

   Winfred O. Stant, Jr.           46           First Vice President/
                                                Chief Accounting Officer

    Set  forth  below is  certain  information  with  respect  to the  executive
officers of the Bank and the Company. Unless otherwise indicated,  the principal
occupation listed for each person below has been his or her principal occupation
for the past five years.

     Michael S. Ives has been President and Chief Executive  Officer of the Bank
since January,  1987. Mr. Ives also became President and Chief Executive Officer
of the Company after its  incorporation  in 1991. Mr. Ives is also a director of
the Bank and the Company.

    Barry L.  French  joined the Bank in  November,  1991,  and is a Senior Vice
President and Retail  Banking Group  Manager.  In this  position,  Mr. French is
responsible  for Retail  Banking  Operations.  Before  assuming this position in
November 1992, Mr. French shared  responsibility for Retail Commercial  Lending.
Mr.  French  came to the Bank  after a long  affiliation  with  Crestar  Bank in
Newport News,  Virginia,  where he was employed from 1971 until 1991.  From 1987
until 1991, Mr. French was Crestar's regional president and Commercial  Division
Manager in Newport News,  Virginia,  where he was responsible  for  establishing
Crestar's  policies  and  procedures  in the  region  and for the  direction  of
Crestar's commercial banking operations in the region.

    John O.  Guthrie  joined  the Bank in 1972.  He has  served  in a number  of
capacities with the Bank, and since 1988, has been Senior Vice President and the
Bank's Chief Financial Officer.  In his present position,  he is responsible for
overseeing the Bank's asset/liability and investment management,  for budgeting,
and for administering the Bank's external and internal  reporting.  From 1983 to
1988,  Mr.  Guthrie  served as Senior Vice  President  and Manager of the Bank's
Finance/Administrative  Division. He also acted as Manager of the Retail Banking
Division from 1986 to 1989.  Mr.  Guthrie is also Senior Vice  President,  Chief
Financial Officer,  Finance and Administration  Group Manager, and Secretary for
the Company.

    Roger J.  Lambert  joined the Bank in  January,  1980,  and is a Senior Vice
President and Information Services Group Manager. In this position,  Mr. Lambert
is  responsible  for  data  processing,  electronic  funds  transfer  and  proof
operations,  voice and data communications,  and all forms of electronic banking
such as automated  teller machines.  Before assuming this position,  Mr. Lambert
was a Systems Engineer for the N.C.R. Corporation.

                                       30




    Alvin D. Woods, a Senior Vice  President,  joined the Bank in March 1992 and
is the Bank's Chief  Lending  Officer and Lending  Group  Manager.  Mr. Woods is
responsible for all lending  activities of the Bank,  including  collections and
special assets. Mr. Woods also serves as Senior Vice President/Credit Policy and
Administration for the Company. Prior to assuming these positions, Mr. Woods was
in charge of the Bank's  residential  construction and mortgage lending.  Before
joining  the  Bank,  Mr.  Woods  had  been  employed  by  NationsBank  Financial
Corporation and its  predecessor  institutions,  including C&S Sovran  Financial
Corporation,  Sovran Financial Corporation and Sovran Company, N.A. and Virginia
National Bank,  since 1970.  Since January 1991, he had served as Executive Vice
President  and  Manager of the Metro D.C.  Real Estate  Finance  Division of C&S
Sovran,  and from 1984 until January 1991,  managed Sovran's real estate finance
lending activities in the Hampton Roads area.

     Winfred  O.  Stant,  Jr.  has  served  as First  Vice  President  and Chief
Accounting  Officer since  September  1998. Mr. Stant joined  Princess Anne Bank
("Princess  Anne") in May 1992 and  served as Senior  Vice  President  and Chief
Financial  Officer of  Princess  Anne  until its  merger  with the Bank in 1998.
Before  joining  Princess  Anne, Mr. Stant had been employed since March 1989 by
Independent  Banks of Virginia,  Inc. in Norfolk,  Virginia.  Mr. Stant was Vice
President and Chief Financial  Officer of Independent  Banks of Virginia,  Inc.,
which was the parent  company of Princess  Anne and two other banks prior to the
spin-off of Princess  Anne in August of 1992.  Mr.  Stant is a certified  public
accountant  and has ten years of experience  with a national  public  accounting
firm.

Item 2 - Properties

    The Company neither owns nor leases any real property. The Company currently
uses the property and equipment of the Bank without payment to the Bank.

    The  Company  conducts  its  business  through its  corporate  headquarters,
operations center, loan administration center, twenty retail branch offices, and
two mortgage branch offices, all of which are located in the Hampton Roads area.
In 1999,  the Company  relocated  its  corporate  headquarters  to 300 East Main
Street, Suite 1350, Norfolk, Virginia.

                                       31




The  following  table sets forth the location of each of the Bank's  offices and
whether it is owned or leased by the Bank at December 31, 1999.


Corporate Headquarters
300 East Main St., Suite 1350
Norfolk, Virginia                     Leased

Operations Center
225 W. Olney Road
Norfolk, Virginia                     Leased

Loan Operations Center
641 Lynnhaven Parkway
Virginia Beach, Virginia              Leased

                                                         Retail Branch Offices


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

745 Duke Street                                                      2203 E. Little Creek Rd.
Norfolk, Virginia                     Owned                          Norfolk, Virginia                    Owned

300 E. Main Street                                                   3315 High Street
Norfolk, Virginia                     Leased                         Portsmouth, Virginia                 Leased

675 N. Battlefield Blvd.                                             2600 Taylor Road
Chesapeake, Virginia                  Owned                          Chesapeake, Virginia                 Owned

5627 W. High Street                                                  2205 Executive Drive
Portsmouth, Virginia                  Owned                          Hampton, Virginia                    Owned

110 Ottis Road                                                       5007 Victory Boulevard
York County, Virginia                 Owned                          York County, Virginia                Leased

13307 Warwick Blvd.                                                  6101 Military Highway
Newport News, Virginia                Owned                          Norfolk, Virginia                    Leased

550 Settlers Landing Road                                            1616 Laskin Road                     Land Leased
Hampton, Virginia                     Owned                          Virginia Beach, Virginia             Building and
                                                                                                          improvements owned

699 Independence Boulevard                                           905 Kempsville Road
Virginia Beach, Virginia              Owned                          Virginia Beach, Virginia             Owned

641 Lynnhaven Parkway                                                4801 Columbus Street
Virginia Beach, Virginia              Leased                         Virginia Beach, Virginia             Leased

3001 Shore Drive                                                     3901 Holland Road
Virginia Beach, Virginia              Leased                         Virginia Beach, Virginia             Leased


                                                         Mortgage Branch Offices

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


2612 Taylor Road                                                     110 Ottis Road
Chesapeake, Virginia                  Owned                          Yorktown, Virginia                   Owned



                                       32




Item 3 - Legal Proceedings

     The Company is not  involved in any pending  legal  proceedings  other than
routine legal  proceedings  arising in the ordinary  course of business.  In the
opinion of  management,  pending  legal  proceedings  against the Company in the
aggregate do not involve amounts that are material to the financial condition or
results of operations of the Company.

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

     During the  fourth  quarter  ended  December  31,  1999,  no  matters  were
submitted to a vote of security  holders  through a  solicitation  of proxies or
otherwise.

                                     PART II

Item 5 - Market for Registrant's Common Stock and Related Stockholder Matters

     The Company's  Common Stock trades on The Nasdaq Stock Market (R) under the
symbol CNIT. The following table presents the reported high and low sales prices
of the Company's Common Stock by quarters in fiscal years 1999 and 1998.

                       1999(2)                           1998 (2)
                 ---------------------             ----------------
      Quarter    High (1)       Low (1)            High (1)         Low (1)
      -------    ----           ---                ----             ---
      First     $ 23.13       $ 19.38            $ 29.00          $ 23.33
      Second      20.88         18.00              28.67            20.50
      Third       19.50         16.50              24.63            16.75
      Fourth      19.00         16.88              21.50            14.13

(1) The source for the high and low sales  prices by quarter is The Nasdaq Stock
    Market(R).
(2) Sales  prices have been  restated  for the 3-for-1  stock split  declared on
    March 24, 1998.

     The Company paid a quarterly  cash dividend on its Common Stock of $.15 per
share for each quarter of 1999 and $.10,  $.10,  $.10 and $.11 per share for the
first, second, third and fourth quarters, respectively in 1998. The Company also
declared  quarterly  cash  dividends of $.15 per share for the first  quarter of
2000. If the Company experiences quarterly results in line with projections, the
Company intends to continue the quarterly  dividend at $.15 per share.  However,
no assurance can be given that such  dividends  will be paid at all or, if paid,
that such  dividends  will not be reduced or eliminated in future  periods.  The
declaration  of  dividends  by the Board of Directors of the Company will depend
upon a variety of factors,  including, but not limited to, the Company's current
and projected results of operations and financial condition,  regulatory capital
requirements, applicable statutory and regulatory restrictions on the payment of
dividends, alternative uses of capital, tax considerations, and general economic
conditions.  The declaration of dividends by the Company in the future initially
will depend upon dividend  payments by the Bank to the Company.  Pursuant to OTS
regulations,  all capital distributions by savings  institutions,  including the
declaration of dividends,  are subject to limitations that depend largely on the
level of the institution's capital following such distribution.  For information
concerning   these   regulations,   see   "Item    1.--Business-Regulation   and
Supervision--Regulation of the Bank--Capital  Distributions." Moreover, the Bank
will not be permitted to pay  dividends  on, or  repurchase,  any of its capital
stock if such dividends or repurchases would cause the total capital of the Bank
to be reduced below the amount required for its liquidation  account established
in connection with the Conversion.  See Note 18 of the Notes to the Consolidated
Financial Statements filed with this report.

     Unlike  the  Bank,   the  Company  is  not  subject  to  these   regulatory
restrictions  on the payment of  dividends  to its  shareholders,  although  the
source of such dividends is dependent upon dividends received from the Bank. The
Company  is  subject,  however,  to the  restrictions  of  Delaware  law,  which
generally limit  dividends to the amount of a  corporation's  surplus or, in the
case where no such surplus exists, the amount of a corporation's net profits for
the fiscal year in which the dividend is declared  and/or the  preceding  fiscal
year.

     Earnings appropriated for bad debt reserves and deducted for federal income
tax  purposes  cannot be used by the Bank to pay cash  dividends  to the Company
without  the  payment  of  income  taxes  by  the  Bank  on  the  amount  deemed
distributed,  which  would  include  the  amount  of any  federal  income  taxes
attributable to the  distribution.  Neither the Company nor the Bank anticipates
creating federal tax liabilities in this manner.  See "Item  1-Business--Federal
and  State  Taxation"  and  Note  14 of  the  Notes  to  Consolidated  Financial
Statements filed with this report.

     As of February 7, 2000, there were approximately 1,112 holders of record of
the Company's Common Stock.

                                       33




Item 6 - Selected Financial Data

     The following  table  presents  selected  financial data for the five years
ended December 31, 1999.



                                                                    At or for the year ended December 31,
                                                     1999            1998           1997           1996            1995
                                                     ------------------------------------------------------------------
(Dollars in thousands, except per share)

Financial Condition Data:
                                                                                                 
Total assets                                       $ 674,213      $ 641,056       $718,083       $ 707,100      $ 639,812
Securities available for sale:
    U.S. Treasury, other U.S. Government agency
     and other debt securities, net                   55,535         48,117         45,347          46,305         65,118
    Mortgage-backed certificates, net                 82,763         17,019         91,841         177,706        203,176
Loans held for investment, net                       469,618        484,783        486,487         422,219        319,194
Real estate owned, net                                   218            377          1,098           2,769          1,828
Deposits                                             464,618        496,772        507,670         498,965        450,530
Borrowings                                           155,233         88,084        157,239         155,138        138,171
Stockholders' equity                                  51,265         50,076         49,937          49,608         46,729

Operating Data:
Interest income                                    $  43,312      $  47,031       $ 50,776       $  48,171      $  45,527
Interest expense                                      21,980         25,805         29,310          28,087         27,476
                                                   ----------------------------------------------------------------------
    Net interest income                               21,332         21,226         21,466          20,084         18,051
Provision for loan losses                                 98            510            600             377            697
                                                   ----------------------------------------------------------------------
Net interest income after provision for loan losses   21,234         20,716         20,866          19,707         17,354
Other income                                           7,132          7,013          5,713           3,894          2,944
Other expenses                                        18,899         18,197         17,312          18,172         16,174
                                                   ----------------------------------------------------------------------
Income before income taxes                             9,467          9,532          9,267           5,429          4,124
Provision for income taxes                             3,408          3,417          3,264           1,821          1,652
                                                   ----------------------------------------------------------------------
Net income                                         $   6,059      $   6,115      $   6,003       $  3,608       $   2,472
                                                   ----------------------------------------------------------------------
Earnings per share:
       Basic                                       $    1.32      $    1.30       $   1.24       $     .74      $     .52
                                                   ----------------------------------------------------------------------
       Diluted                                     $    1.30       $   1.27      $    1.20       $     .72      $     .50
                                                   ----------------------------------------------------------------------
Cash dividends per share                           $     .60      $     .41       $    .33       $     .25      $     .13
                                                   ----------------------------------------------------------------------
Selected Financial Ratios and Other Data:

Return on average assets                                0.96%          0.92%          0.86% (1)       0.54% (2)       0.40%(3)
Return on average stockholders' equity                 11.97          12.04          12.00  (1)       7.56  (2)       5.57 (3)
Average stockholders' equity to average assets          8.02           7.68           7.17            7.20            7.21
Stockholders' equity to total assets at year end        7.60           7.81           6.95            7.02            7.30
Interest rate spread                                    3.00           2.88           2.85            2.83            2.60
Net interest margin                                     3.60           3.43           3.27            3.22            3.07
Other expenses to average assets                        3.00           2.75           2.48  (1)       2.74  (2)       2.63 (3)
Net interest income to other expenses                 112.87         116.65         123.99  (1)     110.52  (2)     111.61 (3)
Nonperforming assets to total assets                     .09            .23             34             .80             .45
Allowance for loan losses to total net loans             .82            .83            .78             .90            1.16
Dividend payout ratio (4)                              45.45          31.54          26.95           33.63           25.81
Book value per share                               $   11.29  (5) $   10.93  (5)  $  10.57       $   10.11      $     9.76
Tangible book value per share                          10.57  (5)     10.13  (5)      9.72            9.22            9.38
Number of retail branch offices                           20             20             20              19              16
<FN>
- --------
(1) Exclusive  of the $405 of  expenses  related to the proxy  contest and other
    matters and the related tax effect,  the return on average assets and return
    on average  stockholders'  equity for the year ended December 31, 1997 would
    have been .90% and 12.50%, respectively,  and the ratio of other expenses to
    average  assets and net interest  income to other  expenses  would have been
    2.42% and 126.97%, respectively.

(2) Exclusive of the $2,340  one-time SAIF special  assessment paid in November,
    1996 and the related tax effect,  the return on average assets and return on
    average stockholders' equity for the year ended December 31, 1996 would have
    been  .76% and  10.52%,  respectively,  and the ratio of other  expenses  to
    average  assets and net interest  income to other  expenses  would have been
    2.39% and 126.86%, respectively.

(3) Exclusive  of the $757 of merger  expenses  and the $563 loss on the sale of
    securities  and the  related tax  effect,  the return on average  assets and
    return on average  stockholders' equity for the year ended December 31, 1995
    would  have  been .57% and  7.91%,  respectively.  Exclusive  of the $757 of
    merger  expenses  relating to the Princess  Anne  combination,  the ratio of
    other expenses to average  assets and net interest  income to other expenses
    would have been 2.50% and 117.09%, respectively.

(4) Represents dividends per share divided by basic income per share. Dividends
    per share represent  historical dividends declared by the Company.

(5)  Book  value per share and  tangible  book  value  per  share,  computed  by
     including  unallocated  common stock held by the Company's  Employee  Stock
     Ownership Plan at December 31, 1999, were $10.79 and $10.10,  respectively,
     and at December 31, 1998 were $10.41 and $9.65, respectively.
</FN>


                                       34




Item 7 - Management's Discussion and Analysis of Financial Condition and Results
of Operations
- --------------------------------------------------------------------------------
Financial Condition of the Company

    Total Assets.  At December 31, 1999,  the Company had total assets of $674.2
million,  an increase of $33.2 million since December 31, 1998. This increase is
primarily from purchases of mortgage-backed  certificates,  offset by a decrease
in loans held for investment and federal funds sold.

   Securities  Available For Sale.  Securities available for sale totaled $138.3
million at December 31, 1999 compared to $65.1 million at December 31, 1998. The
net increase of $73.2 million from December 31, 1998 resulted primarily from the
net effect of $101.0  million of  purchases,  $10.5 million of  repayments,  and
$15.4 million of proceeds from  maturities or calls.  Purchases  included  $37.0
million of adjustable-rate  mortgage  certificates with an average rate reset of
28 months and $39.9 million of fixed-rate  certificates with an average maturity
of 8.7 years.

   The  portfolio  of  securities  available  for sale at December  31, 1999 was
comprised primarily of $41.3 million of U.S. Government agency securities, $14.0
million  of U.S.  Treasury  securities  and  $82.8  million  of  mortgage-backed
certificates.

   Loans.  The balance of net loans held for  investment  decreased  from $484.8
million  at  December  31,  1998  to  $469.6   million  at  December  31,  1999.
Single-family  first mortgage loans  decreased $30.1 million from $251.1 million
at December 31, 1998 to $221.0 million at December 31, 1999, while all other net
loans  increased by $14.9  million  from $233.7  million at December 31, 1998 to
$248.6  million at December  31,  1999.  The  increase in other net loans is the
result of the Company's  emphasis on originating  consumer and commercial  loans
during 1999.

   Deposits.  During 1999, the Company's  total  deposits  decreased from $496.8
million at  December  31,  1998 to $464.6  million at  December  31,  1999.  The
Company's  noninterest-bearing deposits decreased from $78.7 million at December
31,  1998 to $64.5  million  at  December  31,  1999,  primarily  as a result of
attorney escrow accounts at December 31, 1999,  being lower compared to December
31, 1998.  Attorney escrow account deposits fluctuate with the level of mortgage
activity  handled  by  the  attorneys.  Average  noninterest-  bearing  deposits
increased  from $56.4 million in 1998 to $65.7  million in 1999.  The balance of
all interest  checking,  savings and money market  accounts at December 31, 1999
was $152.4  million,  an increase  of $196,000  compared to the balance of these
accounts at December  31,  1998,  while the  average  balance of these  accounts
increased from $138.7 million in 1998 to $150.6 million in 1999.  Certificate of
deposit  balances  decreased  $18.1 million from $265.8  million at December 31,
1998  to  $247.7   million  at  December  31,  1999.  The  increase  in  average
noninterest-bearing  deposits and decrease in certificates  of deposit  resulted
from the  Company's  ongoing  strategy  to seek  lower-cost  deposits to further
enhance the Company's profitability.

   Borrowed Funds. The Company's borrowed funds, which include Federal Home Loan
Bank ("FHLB")  advances and  securities  sold under  agreements  to  repurchase,
increased  from $88.1 million at December 31, 1998 to $155.2 million at December
31, 1999.  FHLB advances  increased  from $75.0 million to $142.0 million during
this  period.  The primary use of funds from FHLB  advances  was the purchase of
mortgage-backed certificates.

   Capital.   The  Company's  and  CENIT  Bank's  (the  "Bank")  capital  ratios
significantly  exceeded applicable regulatory  requirements at both December 31,
1999 and  1998.  During  1999,  the  Company  repurchased  80,330  shares of its
outstanding common stock.

   Asset Quality.  The Company's total nonperforming assets decreased by 59%, to
a total of $603,000,  or .09% of assets,  at December 31, 1999  compared to $1.5
million,  or .23% of assets,  at December  31, 1998.  Real estate owned  ("REO")
decreased by 42%, from $377,000 at December 31, 1998 to $218,000 at December 31,
1999.  Nonperforming  loans were  $379,000 and $1.1 million at December 31, 1999
and 1998, respectively. The Company's allowance for loan losses was $3.9 million
at December 31, 1999,  compared to $4.0 million at December 31, 1998,  resulting
in a coverage ratio of 10 times  nonperforming  loans at December 31, 1999 and 4
times nonperforming loans at December 31, 1998.

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

   General.  The Company's  pre-tax  income was $9.5 million for the years ended
December 31, 1999 and 1998. During 1999, net interest income after the provision
for loan losses  increased by $518,000,  other income  increased by $119,000 and
other expenses increased by $702,000.

                                       35




   Net Interest  Income.  The Company's net interest income before provision for
loan losses  increased  by $106,000 for the year ended  December 31, 1999.  This
increase  resulted from a $3.7 million  decrease in interest  income,  which was
exceeded by a $3.8 million decrease in interest expense.

   Interest on loans decreased by approximately $3.4 million,  or 9%, from $39.9
million in the year  ended 1998 to $36.5  million  in 1999.  This  decrease  was
attributable to a $27.1 million  decrease in the average balance of loans, and a
decrease  in the yield on the  Company's  loan  portfolio  from 7.87% in 1998 to
7.60% in 1999. The decrease in the average  balance of loans resulted  primarily
from a decrease in residential  single-family  loans. The weighted average yield
on the loan portfolio for the month of December 1999 was 7.76%.

   Interest on  investment  securities  increased  $573,000 in 1999  compared to
1998. This increase  resulted  primarily from an increase in the average balance
of the portfolio  from $44.5 million in 1998 to $56.6 million in 1999.  Interest
on  mortgage-backed  certificates  decreased  $675,000 primarily the result of a
decrease in average balances from $47.0 million in 1998 to $36.3 million.

   The Company's  interest expense  decreased by $3.8 million,  as a result of a
decrease in interest on both  deposits and  borrowings.  The average  balance of
interest-bearing  deposits  decreased by $25.4 million in 1999 compared to 1998,
while the average costs of  interest-bearing  deposits  decreased  from 4.54% in
1998 to 4.13% in 1999.  The average  balance of  borrowings  decreased  by $13.0
million in 1999  compared  to 1998,  while the  average  cost of the  borrowings
decreased from 5.35% in 1998 to 5.06% in 1999.

   The Company's  net interest  margin  increased  from 3.43% for the year ended
December  31,  1998 to 3.60%  for the year  ended  December  31,  1999.  The net
interest margin for 1999 increased, in part, due to the increase of $9.3 million
of average  noninterest-  bearing deposits between 1999 and 1998. For the fourth
quarter of 1999,  the Company's net interest  margin was 3.58% compared to 3.57%
in the fourth quarter of 1998. The Company's interest rate spread increased from
2.88% in the year  ended  December  31,  1998 to  3.00% in the  comparable  1999
period.  The increase in the Company's interest rate spread occurred because the
Company's overall yield on its  interest-earning  assets decreased from 7.59% to
7.32%, while the overall cost of its interest-bearing liabilities decreased from
4.71% in 1998 to 4.32% in 1999. The Company's net interest  spread in the fourth
quarter of 1999 was 2.98%  compared to 2.95% in the fourth  quarter of 1998. The
Company's  calculations  of interest  rate spread and net  interest  rate margin
include nonaccrual loans as interest-earning assets.

   Provision for Loan Losses. The Company's  provision for loan losses decreased
from $510,000 in 1998 to $98,000 in 1999.  Net  chargeoffs  totaled  $262,000 in
1999 compared to $269,000 in 1998. The difference between the provision for loan
losses and net loans charged-off  during 1999 relates primarily to loan types in
which the Bank is no longer active and for which provisions for loan losses have
previously been made.

   Other Income.  Total other income  increased by 2%, from $7.0 million in 1998
to $7.1 million in 1999. Gain on sales of loans  decreased  $282,000 in 1999 due
primarily to the decreased  volume of mortgage loan  originations.  Deposit fees
and merchant processing fees increased by $57,000 and $402,000, respectively, in
1999 compared to 1998.  Deposit fees increased in 1999 as a result of additional
transaction  accounts  and  increases  in the  Company's  deposit fee  schedule.
Merchant  processing  fees  increased  in  1999  as  the  Company  continued  to
experience  substantial  growth  in  its  merchant  portfolio.   Brokerage  fees
recognized by the Bank's commercial mortgage loan brokerage subsidiary decreased
by $300,000 in 1999 compared to 1998, as a result of a decrease in the volume of
brokerage activity.

   Other Expenses. Total other expenses increased from $18.2 million in the year
ended December 31, 1998 to $18.9 million in 1999.  Merchant  processing expenses
increased by $187,000 in 1999 as a result of increased volume.  Expenses related
to  professional  fees  increased  by  $67,000  during  1999  due,  in part,  to
activities associated with the century date change.  Equipment,  data processing
and  supply  expenses  increased  by  $131,000  in  1999,  reflecting  increases
primarily in  depreciation  and  maintenance.  Salaries  and  employee  benefits
increased by $223,000 or 2.7%, reflecting general wage increases.

   Income  Taxes.  The  Company's  income tax  expense  for both the years ended
December 31, 1999 and 1998 was $3.4 million,  which represented an effective tax
rate of approximately 36% for each year.

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

   General.  The Company's  pre-tax income increased by 2.9% to $9.5 million for
the year ended  December 31, 1998 from $9.3 million for 1997.  This increase was
attributable  primarily to a $1.3 million increase in other income,  offset by a
$885,000  increase in other  expenses  and a $150,000  decrease in net  interest
income after provision for loan losses.

                                       36




   Net Interest  Income.  The Company's net interest income before provision for
loan losses  decreased by $240,000 for the year ended  December 31, 1998, a 1.1%
decrease  from 1997.  This  decrease  resulted  from a $3.7 million  decrease in
interest income, which exceeded a $3.5 million decrease in interest expense. The
Company  sold  a  substantial  portion  of  its  lower-yielding  mortgage-backed
certificate  portfolio during 1998 and used proceeds from the sale to fund other
interest-earning  assets and to pay down borrowings,  thereby reducing the asset
size of the Company.  Interest on the  Company's  portfolio  of  mortgage-backed
certificates  decreased by $5.5 million in 1998 primarily due to a $77.8 million
decrease in their  average  balances.  This  decrease was not totally  offset by
reductions in interest expense or interest income from other sources.

   Interest on loans  increased by  approximately  $1.7 million,  or 4.5%,  from
$38.2 million in the year ended 1997 to $39.9 million in 1998. This increase was
attributable to a $37.1 million  increase in the average  balance of loans,  the
effect of which more than offset a decrease in the yield on the  Company's  loan
portfolio  from  8.12% in 1997 to 7.87% in 1998.  The  increase  in the  average
balance of loans  resulted  from both an increase in  originations  and from the
purchase of residential  single-family  loans. The weighted average yield on the
loan portfolio for the month of December 1998 was 7.56%.

   Interest on  investment  securities  decreased  $133,000 in 1998  compared to
1997.  This  decrease  resulted  primarily  from a decrease  in the yield on the
portfolio from 6.24% in 1997 to 5.93% in 1998.

   The Company's  interest expense  decreased by $3.5 million,  as a result of a
decrease in interest on both  deposits and  borrowings.  The average  balance of
interest bearing  deposits  decreased by $19.4 million in 1998 compared to 1997,
while the average costs of interest  bearing  deposits  decreased  from 4.66% in
1997 to 4.54% in 1998.  The average  balance of  borrowings  decreased  by $33.8
million in 1998  compared  to 1997,  while the  average  cost of the  borrowings
decreased from 5.54% in 1997 to 5.35% in 1998.

   The Company's  net interest  margin  increased  from 3.27% for the year ended
December 31, 1997 to 3.43% for the year ended  December 31, 1998.  This resulted
primarily  from  the sale of  lower-yielding  mortgage-backed  certificates  and
reduction in the asset size of the Company, and also a $13.7 million increase in
the average balance of  noninterest-bearing  deposits. For the fourth quarter of
1998,  the  Company's  net  interest  margin was 3.57%  compared to 3.31% in the
fourth quarter of 1997. The Company's  interest rate spread increased from 2.85%
in the year ended December 31, 1997 to 2.88% in the comparable 1998 period.  The
increase in the Company's  interest rate spread  occurred  because the Company's
overall  yield on its  interest-earning  assets  decreased  from 7.73% to 7.59%,
while the overall cost of its interest-bearing  liabilities decreased from 4.88%
in 1997 to 4.71% in 1998.  The  Company's  net  interest  spread  in the  fourth
quarter of 1998 was 2.95%  compared to 2.86% in the fourth  quarter of 1997. The
Company's  calculations  of interest  rate spread and net  interest  rate margin
include nonaccrual loans as interest-earning assets.

   Provision for Loan Losses. The Company's  provision for loan losses decreased
from $600,000 in 1997 to $510,000 in 1998.  Net chargeoffs  totaled  $269,000 in
1998  compared to $623,000 in 1997. At December 31, 1998,  the  Company's  total
allowance for loan losses was $4.0 million and nonperforming  loans totaled $1.1
million,  resulting in a coverage ratio of 374%, compared to a coverage ratio of
343% at December 31, 1997.

   The provision for loan losses  decreased by $90,000 in 1998 compared to 1997.
The Company  considered  a number of factors in  determining  the 1998 loan loss
provision  and the  adequacy of the  allowance  for loan losses at December  31,
1998,  including:  (a) the level of nonperforming loans at December 31, 1998 and
1997,  (b) the increase in the percentage of  non-residential  mortgage loans in
the loan  portfolio,  which have more inherent risk in comparison to residential
mortgage loans and, (c) the decrease in net loan chargeoffs during 1998.

   Other  Income.  Total other income  increased by 22.8%,  from $5.7 million in
1997 to $7.0 million in 1998. Gain on sales of loans increased  $482,000 in 1998
due primarily to the increased  volume of mortgage  loan  originations.  Deposit
fees  and  merchant   processing   fees  increased  by  $414,000  and  $671,000,
respectively,  in 1998  compared to 1997.  Deposit  fees  increased in 1998 as a
result of additional transaction accounts and increases in the Company's deposit
fee  schedule.  Merchant  processing  fees  increased  in  1998  as the  Company
continued to experience substantial growth in its merchant portfolio.  Brokerage
fees  recognized by the Bank's  commercial  mortgage loan  brokerage  subsidiary
decreased  by $382,000  in 1998  compared  to 1997,  primarily  as a result of a
decrease in the volume of brokerage activity.

   Other Expenses. Total other expenses increased from $17.3 million in the year
ended December 31, 1997 to $18.2 million in 1998.  Total other expenses for 1997
includes  $405,000 of expenses  relating to the proxy contest and other matters.
Merchant  processing  expenses  increased  by  $636,000  in 1998 as a result  of
increased  volume.  Expenses related to professional  fees increased by $266,000
during  1998 due,  in part,  to a  recovery  of legal  costs in 1997  related to
previous  problem  assets.   Equipment,  data  processing  and  supply  expenses
increased by $158,000 in 1998,  reflecting  increases  primarily in depreciation
and maintenance.

                                       37




   Income Taxes.  The Company's  income tax expense for the year ended  December
31, 1998 was $3.4 million,  which represents an effective tax rate of 35.8%. The
Company's  income tax expense for 1997 was $3.3 million,  which  represented  an
effective  tax rate of 35.2%.  The  effective  tax rate  increased  during  1998
primarily as a result of the increase in the income of the Bank subject to state
tax.

Liquidity

   The  principal  sources of funds for the Company for the year ended  December
31, 1999, included $194.0 million in proceeds from FHLB advances,  $10.5 million
in principal  repayments  of  securities  available  for sale,  $15.3 million in
proceeds from sales,  maturities and calls of securities available for sale, and
$55.7 million in proceeds from the sale of loans.  Funds were used  primarily to
repay FHLB advances  totaling  $127.0  million,  to fund purchases of investment
securities  available for sale totaling $101.0  million,  and to originate loans
held for sale of $54.5 million.

   Savings  institutions,  such as the Bank, are required to maintain an average
daily balance of liquid  assets equal to a certain  percentage of the sum of its
average  daily  balance of net  withdrawable  deposit  accounts  and  borrowings
payable in one year or less.  The liquidity  requirements  may vary from time to
time (between 4% and 10%) depending  upon economic  conditions and savings flows
of all savings  institutions.  At the present  time,  the required  liquid asset
ratio is 4%. The Bank's liquid asset ratio exceeded  regulatory  requirements at
December 31, 1999 and 1998.

   At December 31, 1999, the Company had  outstanding  mortgage and  nonmortgage
loan   commitments,   including  unused  lines  of  credit,  of  $57.8  million,
outstanding   commitments  to  purchase   loans  of  $850,000  and   outstanding
commitments  to sell mortgage  loans of $4.5 million,  if such loans close.  The
Company  anticipates  that it will have  sufficient  funds available to meet its
current commitments.

   Certificates  of deposit that are scheduled to mature within one year totaled
$205.0  million at December 31, 1999.  The Company  believes  that a significant
portion of the  certificates of deposit maturing in this period will remain with
the  Company.  The  Company's  liquidity  could be impacted by a decrease in the
renewals of deposits or general  deposit  runoff.  However,  the Company has the
ability to raise  deposits by conducting  deposit  promotions.  In the event the
Company  requires  funds  beyond its ability to generate  them  internally,  the
Company could obtain  additional  advances from the FHLB. The Company could also
obtain funds  through the sale of investment  securities  from its available for
sale portfolio.

Market Risk Management

   The   Company's   primary   market  risk  exposure  is  interest  rate  risk.
Fluctuations in interest rates will impact both the level of interest income and
interest expense and the market value of the Company's  interest-earning  assets
and interest-bearing liabilities.

   The primary goal of the Company's  asset/liability  management strategy is to
maximize  its net interest  income over time while  keeping  interest  rate risk
exposure within levels  established by the Company's  management.  The Company's
ability to manage its  interest  rate risk depends  generally  on the  Company's
ability to match the maturities and repricing  characteristics of its assets and
liabilities  while taking into account the separate goals of  maintaining  asset
quality and liquidity  and  achieving the desired level of net interest  income.
The principal  variables  that affect the  Company's  management of its interest
rate  risk  include  the   Company's   existing   interest  rate  gap  position,
management's  assessment of future interest  rates,  the need for the Company to
replace  assets  that may prepay  before  their  scheduled  maturities,  and the
withdrawal of liabilities over time.

   One technique used by the Company in managing its interest rate risk exposure
is the  management  of the  Company's  interest  sensitivity  gap.  The interest
sensitivity   gap  is  defined  as  the   difference   between   the  amount  of
interest-earning assets anticipated,  based upon certain assumptions,  to mature
or reprice  within a  specific  time  period and the amount of  interest-bearing
liabilities  anticipated,  based upon certain assumptions,  to mature or reprice
within that time period.  At December 31, 1999, the Company's one year "negative
gap"   (interest-bearing   liabilities   maturing   within   a   period   exceed
interest-earning  assets  repricing  within the same  period) was  approximately
$34.8 million, or 5.2% of total assets.  Thus, during periods of rising interest
rates,  this implies that the Company's net interest  income would be negatively
affected because the yield of the Company's interest-earning assets is likely to
rise more slowly than the cost on its interest-bearing  liabilities.  In periods
of falling  interest rates, the opposite effect on net interest income is likely
to occur.  The  interest  sensitivity  gap  position  of the Company is a static
analysis at December 31, 1999.  Because many factors  affect the  composition of
the Company's assets and liabilities, a change in prevailing interest rates will
not  necessarily  result in a  corresponding  change in net interest income that
would be projected using only the interest sensitivity gap table for the Company
at December 31, 1999.

                                       38




   At December 31, 1998, the Company's one year "positive gap" was approximately
$120.9  million,  or 18.9% of total  assets.  The  change in the one year gap of
approximately  $155.7 million was primarily the result of: (a) slower prepayment
assumptions  in 1999  regarding  prepayment  of loans  which has  resulted  in a
decrease in one year interest sensitive loans of $23.3 million,  (b) an increase
in  mortgage-backed  securities  with one  year  interest  sensitivity  of $15.2
million due primarily to purchases,  (c) a decrease of $11.4 million of one year
interest  sensitive  deposits  due  primarily  to a decrease in the  outstanding
balances of  certificates of deposit and, (d) an increase of $127 million in one
year interest sensitive advances from the FHLB as proceeds were used to purchase
mortgage- backed  certificates and a $60 million advance moved from a fixed rate
maturing in over one year to a variable rate.

   The Company  manages its interest rate risk by influencing the adjustable and
fixed rate mix of its loans,  securities,  deposits and borrowings.  The Company
can add loans or securities with adjustable,  balloon or call features,  as well
as fixed  rate  loans and  mortgage  securities  if the yield on such  loans and
securities is consistent with the Company's asset/liability management strategy.
Also, the Company can manage its interest rate risk by extending the maturity of
its borrowings or selling certain assets and repaying borrowings.

   Certain  shortcomings are inherent in any method of analysis used to estimate
a financial  institution's  interest  rate gap. The analysis is based at a given
point in time and does not take into  consideration  that  changes  in  interest
rates do not affect all assets and liabilities  equally.  For example,  although
certain assets and  liabilities may have similar  maturities or repricing,  they
may react differently to changes in market interest rates. The interest rates on
certain types of assets and liabilities also may fluctuate in advance of changes
in market  interest  rates,  while  interest rates on other types may lag behind
changes  in market  rates.  The  interest  rates on loans  with  balloon or call
features may or may not change  depending  upon their interest rates relative to
market interest rates.  Additionally,  certain assets,  such as  adjustable-rate
mortgages,  have  features  that may  restrict  changes in  interest  rates on a
short-term basis and over the life of the asset.

   The  Company is also  subject to  prepayment  risk,  particularly  in falling
interest rate environments or in environments where the slope of the yield curve
is relatively  flat or negative.  Such changes in the interest rate  environment
can  cause  substantial  changes  in the  level  of  prepayments  of  loans  and
mortgage-backed certificates,  which may also affect the Company's interest rate
gap position.

   The methodology  used estimates  various rates of withdrawal (or "decay") for
money  market  deposit,   savings,   and  checking  accounts,   which  may  vary
significantly from actual experience.

   The  following  table sets forth the amounts of  interest-earning  assets and
interest-bearing  liabilities  outstanding at December 31, 1999 that are subject
to repricing or that mature in each of the future time periods shown.  The table
reflects certain assumptions  regarding  prepayment of loans and mortgage-backed
certificates that are outside of actual  contractual terms, and are based on the
1999  prepayment  experience  of the Company.  Additionally,  loans with call or
balloon provisions are included in the period in which they balloon or may first
be called.  Except as stated above,  the amount of assets and liabilities  shown
that reprice or mature during a particular  period were determined in accordance
with the contractual terms of the asset or liability.

                                       39




Interest Sensitivity Analysis
December 31, 1999

(Dollars in thousands, except footnotes)



                                                                                                        Over
                                                                                           Over One     Three
                                                                                Total       Year to    Years or
                                             0-3         4-6         7-12       Within       Three       Non-
                                            Months      Months      Months     One Year      Years     Sensitive   Total
                                           -------------------------------------------------------------------------------
                                                                                             
Assets

   Interest-earning assets:
     Loans (1)                             $154,304    $ 50,035    $ 84,391    $288,730   $ 114,142   $ 73,770    $476,642
     Securities available for sale:
       U.S. Treasury securities               5,010       3,006       4,997      13,013         991          -      14,004
       Other U.S. Government agency
       securities                                 -           -       2,983       2,983      37,321        977      41,281
         Other debt security                      -           -           -           -           -        250         250
         Mortgage-backed certificates         9,140       7,688      12,251      29,079      40,416     13,268      82,763
     Federal funds sold                      12,908           -           -      12,908           -          -      12,908

         Federal Home Loan Bank stock             -           -           -           -           -      7,100       7,100
                                           -------------------------------------------------------------------------------
         Total interest-earning assets      181,362      60,729     104,622     346,713     192,870     95,365     634,948
                                           -------------------------------------------------------------------------------

Liabilities

   Interest-bearing liabilities:
     Interest-bearing deposits:
       Passbook, statement savings
         and checking accounts (2)            3,085       3,084       6,171      12,340      18,937     44,823      76,100
       Money market deposits                  5,993       5,994      11,987      23,974      27,726     24,642      76,342
       Certificates of deposits              74,919      57,263      72,818     205,000      31,141     11,544     247,685
                                           -------------------------------------------------------------------------------
         Total interest-bearing deposits     83,997      66,341      90,976     241,314      77,804     81,009     400,127

   Advances from the Federal Home Loan Bank 127,000           -           -     127,000      15,000          -     142,000
     Securities sold under
       agreements to repurchase              13,233           -           -      13,233           -          -      13,233
                                           -------------------------------------------------------------------------------
         Total interest-bearing liabilities 224,230      66,341      90,976     381,547      92,804     81,009     555,360
                                           -------------------------------------------------------------------------------

   Interest sensitivity gap                $(42,868)   $ (5,612)   $ 13,646    $(34,834)  $ 100,066   $ 14,356    $ 79,588
                                           -------------------------------------------------------------------------------
   Cumulative interest sensitivity gap     $(42,868)   $(48,480)   $(34,834)   $(34,834)  $  65,232
                                           --------------------------------------------------------

   Cumulative interest sensitivity gap as a
     percentage of total assets               (6.4)%      (7.2)%      (5.2)%      (5.2)%        9.7%
<FN>
- ----------------------
(1)  Excludes nonaccrual loans of $292,000
(2)  Excludes $64.5 million of noninterest-bearing deposits.
</FN>





                                       40




   The  following  table  provides  information  about the  Company's  financial
instruments  that are sensitive to changes in interest  rates as of December 31,
1999,  based on the  information  and  assumptions set forth in the notes to the
table. Totals as of December 31, 1998 are included for comparative purposes. The
Company had no derivative  financial  instruments,  foreign currency exposure or
trading  portfolio as of December 31, 1999 and 1998. The amounts  included under
each expected maturity date for loans, mortgage-backed  certificates,  and other
investments were calculated by adjusting the instrument's  contractual  maturity
date for  expectations of  prepayments,  as set forth in the notes to the table.
Similarly,  expected  maturity date amounts for  interest-bearing  core deposits
were calculated based upon estimates of the period over which the deposits would
be  outstanding  as set  forth  in the  notes.  With  respect  to the  Company's
adjustable rate instruments,  amounts included under each expected maturity date
were  measured by  adjusting  the  instrument's  contractual  maturity  date for
expectations of prepayments, as set forth in the notes.

   The  interest-earning  assets  maturing  in one year  decreased  while  those
maturing  after five years  increased at December 31, 1999  compared to December
31,  1998.  This was due  primarily  to a decrease in the loan  prepayment  rate
assumptions  at December 31, 1999.  Prepayment  rates  decreased at December 31,
1999 due to a higher  interest rate  environment  at the end of 1999 compared to
1998. The interest-earning  assets maturing in three years increased at December
31, 1999  primarily the result of additional  investment  purchases in 1999 with
three year remaining maturities at the end of 1999. The average interest rate on
interest-earning  assets  decreased  at December  31,  1999.  The  decrease  was
primarily  the  result  of lower  rates on a higher  volume  of  mortgage-backed
certificates.

   The  interest-bearing  liabilities maturing in one year increased at December
31, 1999 as compared to 1998. A callable  fixed rate advance of $60 million,  in
the four year  category at December  31,  1998,  was called and  converted to an
adjustable  rate  advance at December  31,  1999.  Accordingly,  the $60 million
advance  moved to the one year  category at  December  31,  1999.  Additionally,
adjustable  rate  advances  increased  at December 31, 1999 in order to fund the
purchase   of   mortgage-backed   certificates   and  offset  the   decrease  in
interest-bearing  deposits. Both the rate and balance of advances were higher at
December 31, 1999 than at December 31, 1998,  contributing to the higher rate on
interest-bearing liabilities at December 31, 1999 compared to December 31, 1998.

                                       41






                                                                         Amount maturing in:

                                                                                                There-                 Fair
(Dollars in thousands)                   1 Year     2 Years    3 Years    4 Years    5 Years     after      Total      Value
                                         ------     -------    -------    -------    -------     -----      -----      -----
                                                                                             
Interest-earning assets:
   Loans (1) (2)

     Fixed rate                         $ 44,170   $ 29,354   $ 18,866   $ 11,718   $  8,063   $ 23,645   $135,816   $133,669
       Average interest rate                7.98%      7.96%      7.89%      7.75%      7.63%      7.32%      7.81%

     Adjustable rate                     141,254     61,499     40,098     29,142     21,318     47,515    340,826    340,207
       Average interest rate                8.18%      7.75%      7.63%      7.62%      7.61%      7.41%      7.85%

   Mortgage-backed certificates (3)
     Fixed rate                           10,027      8,563      7,366      6,391      5,602      1,201     39,150     39,150
       Average interest rate                6.95%      6.95%      6.95%      6.95%      6.95%      6.95%      6.95%

     Adjustable rate                      13,022      9,217      6,636      4,793      3,476      6,469     43,613     43,613
       Average interest rate                6.65%      6.76%      6.76%      6.76%      6.76%      6.76%      6.76%

   Investments (4)                        22,271     13,003     26,111      1,000          -        250     62,635     62,635
     Average interest rate                  6.63%      5.37%      5.55%      6.00%         -%      9.25%      5.93%

   Federal funds sold                     12,908          -          -          -          -          -     12,908     12,908
     Average interest rate                  5.50%         -%         -%         -%         -%         -%      5.50%
                                        -------------------------------------------------------------------------------------

       Total - December 31, 1999        $243,652   $121,636   $ 99,077   $ 53,044   $ 38,459   $ 79,080   $634,948    632,182
         Average interest rate              7.72%      7.41%      7.02%      7.46%      7.44%      7.33%      7.47%
                                        -------------------------------------------------------------------------------------

       Total - December 31, 1998        $290,320   $122,896   $ 66,174   $ 42,589   $ 25,290   $ 57,344   $604,613   $609,428
         Average interest rate              7.33%      7.55%      7.52%      7.68%      7.96%      7.92%      7.50%
                                        -------------------------------------------------------------------------------------
Interest-bearing liabilities:
   Interest-bearing deposits (5) (6)    $241,314   $ 49,987   $ 27,817   $ 18,911   $ 18,935   $ 43,163   $400,127   $400,690
     Average interest rate                  4.68%      3.99%      3.55%      3.22%      3.70%      2.38%      4.15%

   Borrowings (7)                        140,233     15,000          -          -          -          -    155,233    155,233
     Average interest rate                  5.51%      4.84%         -%         -%         -%         -%      5.44%
                                        -------------------------------------------------------------------------------------

       Total - December 31, 1999        $381,547   $ 64,987   $ 27,817   $ 18,911   $ 18,935   $ 43,163   $555,360   $555,923
         Average interest rate              5.51%      4.19%      3.55%      3.22%      3.70%      2.38%      4.51%
                                        -------------------------------------------------------------------------------------

       Total - December 31, 1998        $265,755   $ 56,012   $ 29,433   $ 94,997   $ 15,203   $ 44,744   $506,144   $510,161
         Average interest rate              4.72%      4.54%      3.62%      4.76%      3.22%      2.30%      4.38%
                                        -------------------------------------------------------------------------------------
<FN>

(1)  Assumes the following annual prepayment rates:
     -For  single-family  residential  adjustable  loans which adjust based upon
      changes  in the  one-year  constant  maturity  treasury  index,  28%;
     -For single-family  fixed-rate  first  mortgage  loans,  from  6% to  48%;
     -For commercial  real estate loans,  an average of 22%;
     -For consumer loans, an average of 29%; and -For most other loans, from
      2% to 66%.
(2)  Excludes nonaccrual loans of $292,000.
(3)  Assumes   average   prepayment   rates   for   adjustable   mortgage-backed
     certificates of 28% and for fixed-rate mortgage-backed certificates of 17%.
(4)  Totals  include  the  Company's   investment  in  FHLB  Stock.   Investment
     securities with call features are reflected in the maturity period in which
     the security is expected to be called  based on interest  rates at December
     31, 1999.
(5)  For money market deposits,  savings and checking  accounts,  assumes annual
     decay rates of 31%, 14% and 18%,  respectively.  These  estimated rates are
     those last published by the Office of Thrift Supervision in November, 1994.

(6)  Excludes $64.5 million of noninterest-bearing deposits.
(7) The estimated  expected  maturity at December 31, 1999 of the $15 million of
    convertible FHLB advances is 1.7 years based on information from FHLB.
</FN>


                                       42




Impact of Inflation and Changing Prices

   The  Consolidated  Financial  Statements and Notes presented herein have been
prepared in accordance  with  accounting  principles  generally  accepted in the
United States, which generally require the measurement of financial position and
operating results in terms of historical dollars without considering the changes
in the relative purchasing power of money over time due to inflation. The impact
of inflation is reflected in the  increased  cost of the  Company's  operations.
Unlike most  industrial  companies,  nearly all of 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.

Impact of New Accounting Standards

   In June 1998, the Financial  Accounting  Standards Board ("FASB") issued SFAS
No. 133,  Accounting  for  Derivative  Instruments  and Hedging  Activities.  As
amended,  the statement  becomes effective for fiscal years beginning after June
15,  2000 and will not be  applied  retroactively.  This  statement  establishes
accounting and reporting standards for derivative instruments, including certain
derivative instruments embedded in other contracts,  and for hedging activities.
This Statement is not currently  applicable to the Company,  because the Company
does  not  have  any  derivative  instruments  and is not  involved  in  hedging
activities.

Impact of the Year 2000 Issue

   The Year 2000 Issue was the result of computer  programs  being written using
two digits rather than four to define the  applicable  year.  As a result,  such
computer  programs would not recognize the correct date after December 31, 1999.
Also,  systems and  equipment  that were not  typically  thought of as "computer
related" (referred to as "non-IT")  contained imbedded hardware or software that
may have had a time element.

   In  1997,  the  Company  implemented  a  four  phase  project  of  inventory,
assessment,  renovation  and  testing/implementation  to  address  the Year 2000
Issue.  The  scope of the  project  included:  ensuring  the  compliance  of all
applications,  operating  systems  and  hardware  on the  mainframe,  PC and LAN
systems;  addressing  issues related to non-IT embedded  software and equipment;
and addressing the compliance of the Company's  significant  borrowers and third
party providers.

   As of the issuance of the Company's  financial  statements for the year ended
December 31, 1999,  there were no Year 2000  failures  that have  occurred  with
respect to the Company's critical systems. The Company's  significant  borrowers
and third party  providers  were not  impacted by the century date change in any
way that adversely affected the Company.

   The Company  estimates that total costs related to the Year 2000 project were
approximately $1,050,000.  The Company estimates that approximately 84% of these
costs were  related to the  redeployment  of existing  personnel to address Year
2000 Issues,  while  approximately  16% of these costs  represented  incremental
expenses  to  the  Company.  Of the  $1,050,000  of  Year  2000  project  costs,
approximately  $545,000,  $345,000 and $160,000 were incurred in 1999, 1998, and
1997,  respectively.  Some computer related  initiatives were delayed due to the
allocation of resources towards Year 2000 issues.  Management believes there was
not  an  adverse  impact  on the  Company's  financial  condition  or day to day
operations as a result of computer  projects being deferred due to  reallocation
of resources to the Year 2000 project.

Safe Harbor Statement Under the Private Securities Litigation Reform Act of 1995

   Information  contained  in  the  above  discussions  titled,  "Report  to Our
Stockholders" and "Management's  Discussion and Analysis of Financial  Condition
and  Results of  Operations,"  other than  historical  information,  may contain
forward-looking  statements that involve risks and uncertainties  including, but
not limited to: (a)  management's  goals to improve  interest  rate  margins and
increase the loan portfolio,  and (b) the Company's  interest rate risk position
and future credit and economic trends,  including inflation and changing prices.
These statements are made pursuant to the safe harbor  provisions of the Private
Litigation  Reform  Act of 1995,  and are  provided  to  assist  the  reader  in
understanding anticipated future financial and operational results. Although the
Company believes that the assumptions underlying the forward-looking  statements
contained herein are reasonable, any of these assumptions could ultimately prove
to be inaccurate.  The Company's actual results may differ materially from those
projected in forward-looking statements.

                                       43




Item 7A - Quantitative and Qualitative Disclosures About Market Risk

   See Item 7 - "Management's Discussion and Analysis of Financial Condition and
Results of Operations--Market Risk Management" on pages 38 to 42.

Item 8 - Financial Statements and Supplementary Data

Index to Financial Statements

                                                                           Page

Financial Statements:
Report of Independent Accountants............................................45
Consolidated Statement of Financial Condition as of December 31, 1999 and
December 31, 1998............................................................46
Consolidated Statement of Operations for the three years ended December 31,
1999.........................................................................47
Consolidated Statement of Comprehensive Income for the three years ended
December 1999................................................................48
Consolidated Statement of Changes in Stockholders' Equity for the three years
ended December 31, 1999......................................................49
Consolidated Statement of Cash Flows for the three years ended December 31,
1999.........................................................................50
Notes to Consolidated Financial Statements...................................51

Financial Statement Schedules:

All  schedules  are omitted  because  they are not  applicable  or the  required
information is shown in the financial statements or notes thereto.

                                       44




Report of Independent Accountants

[GRAPHIC OMITTED]






To the Board of Directors and
Stockholders of CENIT Bancorp, Inc.
Norfolk, Virginia

In our opinion, the accompanying  consolidated  statement of financial condition
and the related consolidated statements of operations,  of comprehensive income,
of changes in  stockholders'  equity and of cash flows  present  fairly,  in all
material  respects,  the  financial  position  of CENIT  Bancorp,  Inc.  and its
subsidiary  at December 31, 1999 and 1998,  and the results of their  operations
and their cash flows for each of the three  years in the period  ended  December
31, 1999, in conformity with  accounting  principles  generally  accepted in the
United  States.  These  financial  statements  are  the  responsibility  of  the
Company's  management;  our  responsibility  is to  express  an opinion on these
financial  statements  based on our  audits.  We  conducted  our  audits  of the
financial  statements  of  CENIT  Bancorp,  Inc.  in  accordance  with  auditing
standards generally accepted in the United States which 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,  assessing the accounting  principles used and significant estimates
made by management, and evaluating the overall financial statement presentation.
We believe that our audits provide a reasonable basis for the opinion  expressed
above.

PricewaterhouseCoopers LLP

Virginia Beach, Virginia
February 10, 2000

                                       45






Consolidated Statement of Financial Condition
(Dollars in thousands, except per share data)

                                                                                                       December 31,
                                                                                                         
                                                                                                    1999           1998
                                                                                               ---------------------------
Assets

Cash                                                                                           $    17,554     $    14,656
Federal funds sold                                                                                  12,908          42,289
Securities available for sale at fair value (adjusted cost
of $139,386 and $64,327, respectively)                                                             138,298          65,136
Loans, net:
   Held for investment                                                                             469,618         484,783
   Held for sale                                                                                     3,456           3,878
Interest receivable                                                                                  4,067           3,723
Real estate owned, net                                                                                 218             377
Federal Home Loan Bank stock, at cost                                                                7,100           5,066
Property and equipment, net                                                                         13,757          13,002
Goodwill and other intangibles, net                                                                  3,293           3,647
Other assets                                                                                         3,944           4,499
                                                                                               ----------------------------
     Total assets                                                                              $   674,213     $   641,056
                                                                                               ----------------------------

Liabilities and Stockholders' Equity
Liabilities:

   Deposits:
     Noninterest-bearing                                                                       $    64,491     $    78,712
     Interest-bearing                                                                              400,127         418,060
                                                                                               ----------------------------
        Total deposits                                                                             464,618         496,772

   Advances from the Federal Home Loan Bank                                                        142,000          75,000
   Securities sold under agreements to repurchase                                                   13,233          13,084
   Advance payments by borrowers for taxes and insurance                                               565             599
   Other liabilities                                                                                 2,532           5,525
                                                                                               ----------------------------
     Total liabilities                                                                             622,948         590,980
                                                                                               ----------------------------

Commitments (Note 17)

Stockholders' equity:
   Preferred stock, $.01 par value; authorized 3,000,000
     shares; none outstanding                                                                           --              --
   Common stock, $.01 par value; authorized 7,000,000 shares;
     issued and outstanding 4,751,644 and 4,808,806, at
     December 31, 1999 and December 31, 1998, respectively                                              48              48
   Additional paid-in capital                                                                       12,964          14,177
   Retained earnings - substantially restricted                                                     42,914          39,600
   Common stock acquired by Employees Stock
     Ownership Plan (ESOP)                                                                          (3,862)         (4,052)
   Common stock acquired by Management
     Recognition Plan (MRP)                                                                           (125)           (199)
   Net unrealized gain on securities available for sale,
     net of income taxes                                                                              (674)            502
                                                                                               ----------------------------
     Total stockholders' equity                                                                     51,265          50,076
                                                                                               ----------------------------
                                                                                               $   674,213     $   641,056
                                                                                               ----------------------------

<FN>
The notes to  consolidated  financial  statements  are an integral  part of this
statement.
</FN>


                                       46






Consolidated Statement of Operations
(Dollars in thousands, except per share data)

                                                                                          Year Ended December 31,
                                                                                   1999            1998           1997
                                                                               -------------------------------------------
                                                                                                      

Interest and fees on loans                                                     $    36,506     $    39,931     $    30,220
Interest on mortgage-backed certificates                                             2,533           3,208           8,685
Interest on investment securities                                                    3,237           2,664           2,775
Dividends and other interest income                                                  1,036           1,228           1,096
                                                                               -------------------------------------------
   Total interest income                                                            43,312          47,031          50,776
                                                                               -------------------------------------------
Interest on deposits                                                                16,737          19,571          20,972
Interest on borrowings                                                               5,243           6,234           8,338
                                                                               -------------------------------------------
   Total interest expense                                                           21,980          25,805          29,310
                                                                               -------------------------------------------
   Net interest income                                                              21,332          21,226          21,466
Provision for loan losses                                                               98             510             600
                                                                               -------------------------------------------
   Net interest income after provision for loan losses                              21,234          20,716          20,866
                                                                               -------------------------------------------
Other income:
   Deposit fees                                                                      2,511           2,454           2,040
   Gains on sales of:
     Securities, net                                                                    --              72              84
     Loans, net                                                                        748           1,030             548
   Loan servicing fees and late charges                                                277             318             322
   Other                                                                             3,596           3,139           2,719
                                                                               -------------------------------------------
     Total other income                                                              7,132           7,013           5,713
                                                                               -------------------------------------------
Other expenses:
   Salaries and employee benefits                                                    8,524           8,301           8,313
   Equipment, data processing, and supplies                                          2,992           2,861           2,703
   Federal deposit insurance premiums                                                  241             260             277
   Expenses related to proxy contest and other
     matters                                                                            --              --             405
   Other                                                                             7,142           6,775           5,614
                                                                               -------------------------------------------
     Total other expenses                                                           18,899          18,197          17,312
                                                                               -------------------------------------------
Income before income taxes                                                           9,467           9,532           9,267
Provision for income taxes                                                           3,408           3,417           3,264
                                                                               -------------------------------------------
   Net income                                                                  $     6,059     $     6,115     $     6,003
                                                                               -------------------------------------------

Earnings per share:
     Basic                                                                     $      1.32     $      1.30     $      1.24
                                                                               -------------------------------------------
     Diluted                                                                   $      1.30     $      1.27     $      1.20
                                                                               -------------------------------------------
Dividends per common share                                                     $       .60     $       .41     $       .33
                                                                               -------------------------------------------


<FN>
The notes to  consolidated  financial  statements  are an integral  part of this
statement.
</FN>


                                       47






Consolidated Statement of Comprehensive Income
(Dollars in thousands)

                                                                                            Year Ended December 31,
                                                                                   1999             1998            1997
                                                                                ------------------------------------------
                                                                                                       

Net income                                                                      $   6,059       $    6,115      $    6,003
                                                                                ------------------------------------------

Other comprehensive loss, before income taxes:
   Unrealized losses on securities available for sale
     Unrealized holding losses arising during the period                           (1,897)            (445)           (233)
     Less: reclassification adjustment for gains included in
       net income                                                                      --              (72)            (84)
                                                                                ------------------------------------------

Other comprehensive loss, before income taxes                                      (1,897)            (517)           (317)

Income tax benefit related to items of other
   comprehensive loss                                                                 721              164             109
                                                                                ------------------------------------------

Other comprehensive loss, net of income taxes                                      (1,176)            (353)           (208)
                                                                                -------------------------------------------

Comprehensive income                                                            $   4,883       $    5,762      $    5,795
                                                                                --------------------------------------------






<FN>

The notes to  consolidated  financial  statements  are an integral  part of this
statement.
</FN>

                                       48






Consolidated Statement of Changes in Stockholders' Equity
(Dollars in thousands)

                                                                                           Common      Accumulated
                                                                                            Stock        Other
                                Common          Common       Additional                    Acquired    Comprehensive
                                 Stock           Stock        Paid-In       Retained        by ESOP   Income (Loss),Net
                                Shares          Amount        Capital       Earnings        and MRP     of Income       Total
                               ----------------------------------------------------------------------------------------------
                                                                                                

Balance, December 31, 1996     4,905,132     $        49      $ 17,637      $ 31,040      $   (181)     $  1,063     $ 49,608
Comprehensive income                  --              --            --         6,003            --          (208)       5,795
Cash dividends paid                   --              --            --        (1,627)           --            --       (1,627)
Purchase of Common Stock
   by ESOP                            --              --            --            --        (4,232)           --       (4,232)
Exercise of stock options
   and related tax benefits       66,111               1           482            --            --            --          483
Other                                 --              --            --            --           (90)           --          (90)
                               ----------------------------------------------------------------------------------------------
Balance, December 31, 1997     4,971,243              50        18,119        35,416        (4,503)          855       49,937
Comprehensive income                  --              --            --         6,115            --          (353)       5,762
Cash dividends paid                   --              --            --        (1,931)           --            --       (1,931)
Exercise of stock options
and related tax benefits          69,063              --           602            --            --            --          602
Stock repurchases               (231,500)             (2)       (4,667)           --            --            --       (4,669)
Other                                 --              --           123            --           252            --          375
                               ----------------------------------------------------------------------------------------------
Balance, December 31, 1998     4,808,806              48        14,177        39,600        (4,251)          502       50,076
                               ----------------------------------------------------------------------------------------------

Comprehensive income                  --              --            --         6,059            --        (1,176)       4,883
Cash dividends paid                   --              --            --        (2,745)           --            --       (2,745)
Exercise of stock options
and related tax benefits          23,168              --           198            --            --            --          198
Stock repurchases                (80,330)             --        (1,463)           --            --            --       (1,463)
Other                                 --              --            52            --           264            --          316
                               ----------------------------------------------------------------------------------------------
Balance, December 31, 1999     4,751,644    $         48      $ 12,964      $ 42,914      $ (3,987)       $(674)     $ 51,265
                               ----------------------------------------------------------------------------------------------










<FN>

The notes to  consolidated  financial  statements  are an integral  part of this
statement.
</FN>


                                       49






Consolidated Statement of Cash Flows
(Dollars in thousands)

                                                                                        Year Ended December 31,
                                                                                 1999           1998             1997
                                                                         ------------------------------------------------
                                                                                                    

Cash flows from operating activities:

   Net income                                                              $     6,059      $      6,115     $      6,003
   Add (deduct) items not affecting cash during the year:
     Provision for loan losses                                                      98               510              600
     Provision for losses on real estate owned                                      22                15               81
     Amortization of loan yield adjustments                                        743               381              158
     Depreciation, amortization and accretion, net                               1,727             1,930            2,593
     Net (gains) losses on sales/disposals of:
       Securities                                                                   --               (72)             (84)
       Loans                                                                      (748)           (1,030)            (548)
       Real estate, property and equipment                                        (345)               36               16
     Proceeds from sales of loans held for sale                                 55,651            82,893           45,338
     Originations of loans held for sale                                       (54,509)          (82,608)         (46,097)
     Change in assets/liabilities, net
       Decrease (increase) in interest receivable and other assets                 430             1,168           (1,121)
       (Decrease) increase in other liabilities                                 (1,944)            3,176              (46)
                                                                         ------------------------------------------------
         Net cash provided by operating activities                               7,184            12,514            6,893
                                                                         ------------------------------------------------
Cash flows from investing activities:

   Purchases of securities available for sale                                 (100,965)          (48,237)         (16,087)
   Proceeds from sales of securities available for sale                             --            66,660           35,447
   Principal repayments on securities available for sale                        10,517            34,855           49,243
   Proceeds from maturities and calls of securities available
     for sale                                                                   15,350            18,000           17,000
   Net decrease (increase) in loans held for investment                         14,263             2,307          (64,572)
   Net proceeds on sales of real estate owned                                      223               597            1,224
   Additions to real estate owned                                                  (24)              (86)            (129)
   Purchases of Federal Home Loan Bank stock
     and Federal Reserve Bank stock                                             (4,700)           (1,650)          (1,850)
   Redemption of Federal Home Loan Bank stock                                    2,666             5,295            1,000
   Purchases of property and equipment                                          (2,215)           (1,273)          (2,727)
   Proceeds from sales of property and equipment                                   327               453               10
                                                                         ------------------------------------------------
         Net cash (used for) provided by investing activities                  (64,558)           76,921           18,559
                                                                         ------------------------------------------------
Cash flows from financing activities:

   Proceeds from exercise of stock options                                         138               173              357
   Net (decrease) increase in deposits                                         (32,154)          (10,898)           8,705
   Proceeds from Federal Home Loan Bank advances                               194,000           587,000        1,255,000
   Repayment of Federal Home Loan Bank advances                               (127,000)         (657,000)      (1,258,000)
   Proceeds from other borrowings                                                   --                --            4,000
   Repayment of other borrowings                                                    --            (2,575)          (1,425)
   Net increase in securities sold under agreement to repurchase                   149             3,420            2,526
   Cash dividends paid                                                          (2,745)           (1,931)          (1,627)
   Purchase of common stock by ESOP                                                 --                --           (4,232)
   Common stock repurchases                                                     (1,463)           (4,669)              --
   Other, net                                                                      (34)             (121)            (123)
                                                                         ------------------------------------------------
         Net cash provided by (used for) financing activities                   30,891           (86,601)           5,181
                                                                         ------------------------------------------------
(Decrease) increase in cash and cash equivalents                               (26,483)            2,834           30,633
Cash and cash equivalents, beginning of year                                    56,945            54,111           23,478
                                                                         ------------------------------------------------
Cash and cash equivalents, end of year                                     $    30,462      $     56,945     $     54,111
                                                                         ------------------------------------------------
Supplemental disclosures of cash flow information:

   Cash paid during the year for interest                                  $     6,770      $      8,910     $     11,624
   Cash paid during the year for income taxes                                    3,247             2,855            2,820
   Schedule of noncash investing and financing activities:
     Real estate acquired in settlement of loans                                   342               312            1,603
       Loans to facilitate sale of real estate owned                               281               470            2,058
     Loan to facilitate sale of property                                            --             1,336               --


<FN>
The notes to  consolidated  financial  statements  are an integral  part of this
statement.
</FN>


                                       50




Notes To Consolidated Financial Statements

Note 1

Summary of Significant Accounting Policies

     CENIT Bancorp,  Inc. (the "Holding Company" or the "Company") is a Delaware
corporation  that owns CENIT Bank (the  "Bank"),  a  federally  chartered  stock
savings bank.

     The  Company  operates  in  one  business  segment,  providing  retail  and
commercial banking services to customers within its market area.

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

Principles of Consolidation

     The consolidated  financial statements include the accounts of the Company,
its wholly-owned subsidiary, the Bank, and the Bank's wholly-owned subsidiaries.
All significant intercompany balances and transactions have been eliminated.

Investment Securities

     Investment  securities  are accounted for in accordance  with  Statement of
Financial  Accounting  Standards  No. 115 (FAS  115),  "Accounting  for  Certain
Investments  in Debt and  Equity  Securities."  FAS 115  requires  that  certain
securities  be  classified  into  one of  three  categories:  held to  maturity,
available  for sale, or trading.  Securities  classified as held to maturity are
carried at amortized  cost;  securities  classified  as  available  for sale are
carried at their fair value with the amount of unrealized gains and losses,  net
of income taxes,  reported as a separate component of stockholders'  equity; and
securities  classified as trading are carried at fair value with the  unrealized
gains and losses included in earnings.

     Premium amortization and discount accretion are included in interest income
and are calculated  using the interest method over the period to maturity of the
related asset. The adjusted cost of specific  securities sold is used to compute
realized  gain or loss on sale.  The gain or loss realized on sale is recognized
on the trade date.

Loans

     Loans  held for  investment  are  carried  at their  outstanding  principal
balance.  Unearned  discounts,  premiums,  deferred loan fees and costs, and the
allowance  for  loan  losses  are  treated  as   adjustments  of  loans  in  the
consolidated statement of financial condition.

     At  December  31,  1999 and 1998,  approximately  seventy-nine  percent and
seventy-five percent,  respectively, of the principal balance of the Bank's real
estate loans were to residents of or secured by properties  located in Virginia.
This geographic  concentration is also considered in management's  establishment
of loan loss reserves.

     Interest on loans is credited to income as earned.  Interest  receivable is
accrued only if deemed collectible.  Generally, interest is not accrued on loans
over   ninety  days  past  due.   Uncollectible   interest  on  loans  that  are
contractually  past due is charged-off  or an allowance is established  based on
management's  periodic  evaluation.  The allowance is established by a charge to
interest  income  equal  to all  interest  previously  accrued,  and  income  is
subsequently  recognized  only to the extent  that cash  payments  are  received
until, in management's  judgment,  the borrower has reestablished the ability to
make  periodic  interest  and  principal  payments,  in  which  case the loan is
returned to accrual  status.  Interest  income is  recognized on loans which are
ninety days or more past due only if  management  considers  the  principal  and
interest balance to be fully  collectible.  Loan origination and commitment fees
and certain direct loan origination  costs and premiums and discounts related to
purchased  loans are deferred and  amortized as an  adjustment of yield over the
contractual  life of the related loan. The  unamortized  portion of net deferred
fees is recognized in income if loans prepay or if commitments  expire unfunded.
The  amortization of net fees or costs is included in interest and fees on loans
in the consolidated statement of operations.

                                       51




     Loans  held for sale  are  carried  at the  lower of cost or  market  on an
aggregate basis. Loan fees collected and direct  origination costs incurred with
respect to loans held for sale are  deferred as an  adjustment  of the  carrying
value of the  loans and are  included  in the  determination  of gain or loss on
sale.

Impaired Loans

     Impaired  loans are  specifically  reviewed  loans for which it is probable
that the Company  will be unable to collect all  amounts  due  according  to the
terms of the loan agreement.  The specific  factors that influence  management's
judgment  in  determining  when a loan is  impaired  include  evaluation  of the
financial  strength  of the  borrower  and the  fair  value  of the  collateral.
Impaired  loans are measured and reported based on the present value of expected
cash flows  discounted  at the loan's  effective  interest  rate, or at the fair
value of the loan's collateral if the loan is deemed  "collateral  dependent." A
valuation  allowance  is required to the extent that the measure of the impaired
loans is less than the recorded investment.

Allowance for Loan Losses

     The allowance for loan losses represents management's estimate of an amount
adequate  to absorb  potential  losses on loans that may  become  uncollectible.
Factors considered in the establishment of the allowance for loan losses include
management's  evaluation  of  specific  loans,  the  level  and  composition  of
classified loans, historical loan loss experience, concentrations of credit, the
relative inherent risk of loan types that comprise the loan portfolio, and other
judgmental  factors.  The  allowance  for loan losses is increased by charges to
income and decreased by charge-offs, net of recoveries. Actual future losses may
differ from estimates as a result of unforeseen events.

Real Estate Owned

     Real estate acquired in settlement of loans is recorded at the lower of the
unpaid loan balance or estimated fair value less estimated  costs of sale at the
date of  foreclosure.  Subsequent  valuations  are  periodically  performed  and
valuation  allowances  are  established if the carrying value of the real estate
exceeds  estimated  fair value less  estimated  costs of sale.  Costs related to
development and improvement of real estate are capitalized. Net costs related to
holding assets are expensed.

Property and Equipment

     Property and equipment are stated at cost less accumulated depreciation and
amortization. Major renewals or betterments are capitalized and depreciated over
their estimated useful lives.  Repairs and maintenance are charged to expense in
the year incurred. Depreciation and amortization are computed principally on the
straight-line basis over the estimated useful lives of the related assets.

Goodwill and other intangibles

     Goodwill  represents  the  excess of cost over the fair value of net assets
acquired  and is  amortized  on a  straight-line  basis over 15 years.  The core
deposit  intangible  represents  the  estimated  fair value of certain  customer
relationships acquired and is amortized on an accelerated basis over 10 years.

Long-Lived Assets

     Long-lived  assets to be held and those to be disposed of and certain other
intangibles  are  evaluated  for  impairment  using the guidance of Statement of
Financial Accounting Standards No. 121 (FAS 121), "Accounting for the Impairment
of  Long-Lived  Assets and for  Long-Lived  Assets to Be Disposed Of," which was
adopted  by the  Company  on  January  1,  1996.  FAS  121  establishes  when an
impairment  loss  should be  recognized  and how an  impairment  loss  should be
measured.  The  adoption  of FAS 121 did not have a  significant  impact  on the
financial statements of the Company.

Deposits

     Interest on deposits is accrued and compounded according to the contractual
term of the deposit  account and either  paid to the  depositor  or added to the
deposit  account.  On term  accounts,  the  forfeiture  of interest  (because of
withdrawal  prior to  maturity) is offset as of the date of  withdrawal  against
interest expense.

                                       52




Securities Sold Under Agreements to Repurchase

     The Bank enters into sales of  securities  under  agreements  to repurchase
(reverse repurchase agreements).  Fixed-coupon reverse repurchase agreements are
treated as financing transactions,  and the obligations to repurchase securities
sold are reflected as liabilities in the statement of financial  condition.  The
securities underlying the agreements continue to be recorded as assets.

Income Taxes

     The provision  for income taxes is based upon income taxes  estimated to be
currently  payable  and  certain  changes  in  deferred  income  tax  assets and
liabilities.  The deferred tax assets and liabilities  relate principally to the
use of different reporting methods for bad debts, depreciation, and Federal Home
Loan Bank stock dividends.

Statement of Cash Flows

     For purposes of the statement of cash flows, the Company considers cash and
federal funds sold to be cash and cash equivalents.

Earnings Per Share

     Basic earnings per share for the years ended  December 31, 1999,  1998, and
1997 were determined by dividing net income for the respective year by 4,581,574
shares, 4,715,697 shares, and 4,853,484 shares,  respectively.  Diluted earnings
per share for the years ended December 31, 1999,  1998, and 1997 were determined
by dividing net income for the respective  year by 4,659,103  shares,  4,829,641
shares,  and 4,986,066  shares,  respectively.  The  difference in the number of
shares  used for  basic  earnings  per  share  and  diluted  earnings  per share
calculations for each of the three years results solely from the dilutive effect
of stock options.  Options on  approximately  131,000 and 65,000 shares were not
included in computing  diluted  earnings per share for the years ended  December
31, 1999 and  December  31,  1998,  respectively,  because  their  effects  were
antidilutive.  There were no options on shares at  December  31,  1997 that were
antidilutive.

Note 2
Cash

     The Bank is  required  by the  Federal  Reserve  Bank to  maintain  average
reserve  balances.  The average  amount of these  reserve  balances for the year
ended  December  31, 1999 was  $7,029,000.  On December  31,  1999,  the reserve
balance was $7,877,000.

                                       53




Note 3
Intangible Assets

     Goodwill and core deposit intangibles, and the related amortization, are as
follows (in thousands):

                                                        Core Deposit
                                          Goodwill       Intangible       Total
                                          -------------------------------------

Balance, December 31, 1997                $  3,654      $   356        $  4,010
Amortization                                  (290)         (73)           (363)
                                          -------------------------------------
Balance, December 31, 1998                   3,364          283           3,647
Amortization                                  (290)         (64)           (354)
                                          -------------------------------------
Balance, December 31, 1999                $  3,074      $   219        $  3,293
                                          -------------------------------------

     At December 31, 1999,  the Company had recorded  $1,516,000 of  accumulated
amortization.

                                       54




Note 4

Securities Available for Sale

Securities available for sale are as follows (in thousands):



                                                                           December 31,
                                                       1999                                            1998
                                     -----------------------------------------       -----------------------------------------------
                                                   Gross       Gross                                Gross       Gross
                                     Amortized  Unrealized  Unrealized   Fair        Amortized   Unrealized   Unrealized    Fair
                                       Cost        Gains      Losses     Value          Cost        Gains       Losses      Value
                                     -----------------------------------------       -----------------------------------------------
                                                                                                


U.S. Treasury securities         $    14,004 $        11 $      (11) $    14,004     $    26,043 $       353  $       - $    26,396
                                 ----------- ----------- ----------- -----------     ----------- ---------------------- -----------
Other U. S. Government agency
     securities                       42,114           -       (833)      41,281          21,344         134        (7)      21,471
                                 ----------- ----------- ----------- -----------     ----------- ---------------------- -----------
Other debt security                      250           -           -         250             250           -          -         250
                                 ----------- ----------- ----------- -----------     ----------- ---------------------- -----------
Mortgage-backed certificates:
     Federal Home Loan
     Mortgage Corporation
     participation certificates       41,768         177       (149)      41,796          11,445         214          -      11,659
   Federal National Mortgage
     Association pass-through
     certificates                     38,670          31       (337)      38,364           3,293          53        (1)       3,345
   Government National
     Mortgage Association
     pass-through certificates         2,580          23           -       2,603           1,952          63          -       2,015
                                 ----------- ----------- ----------- -----------     ----------- ---------------------- -----------
     Total mortgage-backed
       certificates                   83,018         231       (486)      82,763          16,690         330        (1)      17,019
                                 ----------- ----------- ----------- -----------     ----------- ---------------------- -----------
                                 $   139,386 $       242 $   (1,330) $   138,298     $    64,327 $       817$       (8) $    65,136
                                 ----------- ----------- ----------- -----------     ----------- ---------------------- -----------



During 1999, the Company did not sell any available for sale securities.  During
1998 and 1997, the Company  recognized  gross gains of $143,000 and gross losses
of $71,000 on the sale of available for sale securities.

     The  amortized  cost and fair  value of  securities  available  for sale at
December 31, 1999 are shown below by contractual maturity (in thousands):

                                                   Amortized        Fair
                                                     Cost           Value

Due in one year or less                           $  16,003        $   15,996
Due after 1 year through 5 years                     40,115            39,289
Due after 5 years                                       250               250
Mortgage-backed certificates                         83,018            82,763
                                                  ---------------------------
                                                  $ 139,386        $  138,298
                                                  ---------------------------



                                       55




Note 5
Loans

Loans held for investment consist of the following (in thousands):




                                                                     December 31,
                                                                 1999            1998
                                                                 --------------------
                                                                        

First mortgage loans:

  Single family                                                $  221,041     $  251,117
  Multi-family                                                      8,082          7,874
  Construction:
    Residential                                                    58,528         66,853
    Nonresidential                                                  7,685          4,101
  Commercial real estate                                           81,724         76,611
  Consumer lots                                                     3,566          3,703
  Acquisition and development                                      18,065         11,444
Equity and second mortgage                                         56,469         52,845
Purchased mobile home                                                  31             52
Boat                                                                2,855          4,275
Other consumer                                                     11,937         10,537
Commercial business                                                36,739         33,485
                                                             ---------------------------
                                                                  506,722        522,897
Undisbursed portion of construction
  and acquisition and development loans                           (34,714)       (35,463)
Allowance for loan losses                                          (3,860)        (4,024)
Unearned discounts, premiums, and loan
  fees, net                                                         1,470          1,373
                                                             ---------------------------
                                                               $  469,618     $  484,783
                                                             ---------------------------


     At December 31, 1999, the Company's gross loan portfolio contained $188,400
of  adjustable-rate  mortgage  loans and $50,880 of loans which are  callable or
balloon at various dates over the next seven years.  Prime-based  loans,  net of
the undisbursed  portion of construction and acquisition and development  loans,
totaled $90,915 at December 31, 1999.

                                       56




Nonaccrual loans are as follows (in thousands):



                                                                    December 31,
                                                        1999            1998            1997
                                                     ---------------------------------------

                                                                            

Single family                                        $   103         $   416         $   528
Land acquisition                                          48               -             200
Purchased mobile home                                     20              15              48
Other consumer                                            10              68              24
Commercial business                                      111              64             240
                                                     ---------------------------------------
                                                     $   292         $   563         $ 1,040
                                                     ---------------------------------------


Interest  income that would have been recorded  under the  contractual  terms of
such nonaccrual loans and the interest income actually recognized are summarized
as follows (in thousands):




                                                              Year Ended December 31,
                                                        1999            1998            1997
                                                     ----------------------------------------

                                                                             

Interest income based on contractual terms           $    33         $    61          $    92
Interest income recognized                                22              36               30
                                                     ----------------------------------------
  Interest income foregone                           $    11         $    25          $    62
                                                     ----------------------------------------



Changes in the allowance for loan losses are as follows (in thousands):



                                                              Year Ended December 31,
                                                        1999            1998            1997
                                                  ------------------------------------------

                                                                             

Balance at beginning of year                      $    4,024      $    3,783      $     3,806
Provision for loan losses                                 98             510              600
Losses charged to allowance                             (358)           (382)            (836)
Recovery of prior losses                                  96             113              213
                                                  -------------------------------------------
  Balance at end of year                          $    3,860      $    4,024      $     3,783
                                                  -------------------------------------------


     There were no impaired loans at December 31, 1999 and 1998.

     Loans  serviced for others  approximate  $11,967,000  at December 31, 1999,
$13,826,000 at December 31, 1998, and $16,013,000 at December 31, 1997.

                                       57




Note 6
Interest Receivable

The components of interest receivable are as follows (in thousands):

                                                               December 31,
                                                            1999          1998
                                                           --------------------
Interest on loans                                          $ 2,523      $ 2,766
Interest on mortgage-backed certificates                       628          178
Interest on investments and interest-bearing
  deposits                                                     931          819
                                                           --------------------
                                                             4,082        3,763
Less:  Allowance for uncollected interest                      (15)         (40)
                                                           --------------------
                                                           $ 4,067      $ 3,723
                                                           --------------------

Note 7
Real Estate Owned

Real estate owned is as follows (in thousands):

                                                                December 31,
                                                            1999          1998
                                                           --------------------
Residential - Single family                                $ 123        $ 325
Land                                                         105          105
                                                           --------------------
                                                             228          430
Less:  Valuation allowance                                   (10)         (53)
                                                           --------------------
                                                           $ 218        $ 377
                                                           --------------------



Changes in the  valuation  allowance  for real  estate  owned are as follows (in
thousands):

                                                    Year Ended December 31,
                                                   1999       1998        1997
                                                   ----------------------------
Balance at beginning of year                      $  53      $ 106      $  200
Provision for losses                                 22         15          81
Losses charged to allowance                         (65)       (68)       (175)
                                                  -----------------------------
Balance at end of year                            $  10      $  53      $  106
                                                  -----------------------------

     The  provision for losses on real estate owned is included in other expense
in the accompanying Consolidated Statement of Operations.

                                       58




Note 8

Federal Home Loan Bank Stock

     Investment in the stock of the Federal Home Loan Bank (FHLB) is required by
law for federally insured savings associations such as the Bank. No ready market
exists for the stock and it has no quoted  market  value.  The FHLB is  required
under the Financial  Institutions  Reform,  Recovery and Enforcement Act of 1989
("FIRREA") to use its future  earnings in various  government-mandated  programs
including low to moderate income  housing.  These programs and other uses of the
FHLB's future  earnings could impair its ability to pay dividends to the Company
on this investment.

Note 9
Property and Equipment

Property and equipment consist of the following (in thousands):

                                                               December 31,
                                                            1999          1998
                                                           --------------------


Buildings and leasehold improvements                       $ 11,265     $ 9,857
Furniture and equipment                                      10,042       9,845
                                                           --------------------
                                                             21,307      19,702
Less:  Accumulated depreciation and amortization            (10,527)     (9,404)
                                                           --------------------
                                                             10,780      10,298
Land                                                          2,977       2,704
                                                           --------------------
                                                           $ 13,757     $13,002
                                                           --------------------


     Depreciation  and  amortization  expense  is  $1,261,000,  $1,251,000,  and
$1,154,000 for the years ended December 31, 1999, 1998 and 1997, respectively.

     In December 1998, the Company sold its corporate office building and leased
back a portion of the building  over a three-year  period that ends December 31,
2001. The transaction was accounted for as a sale-leaseback.  Accordingly,  gain
on the sale of $404,000 was  deferred and is  recognized  in  proportion  to the
related gross rent charged to expense over the lease term. During 1999, $202,000
of the deferred gain on the sale was recognized.

                                       59




Note 10
Deposits

     Deposit  balances by type and range of interest  rates at December 31, 1999
and 1998 are as follows (in thousands):




                                                                           December 31,
                                                                        1999             1998
                                                                  ---------------------------

                                                                            
Noninterest-bearing:
     Commercial checking                                          $   55,568      $    69,801
     Personal checking                                                 8,923            8,911
                                                                  ---------------------------
                  Total noninterest-bearing deposits                  64,491           78,712
                                                                  ---------------------------

Interest-bearing:
     Passbook and statement savings
         (interest rates of 2.41% at 1999 and
         2.46% at 1998)                                               32,191           36,588
     Checking accounts (interest rates of 1.52% at
         1999 and 1.43% at 1998)                                      43,909           41,762
     Money market deposits (interest rates of
         3.56% at 1999 and 3.36% at 1998)                             76,342           73,896
     Certificates:
         3.99% or less                                                    52              345
         4.00% to 4.99%                                              159,000          121,862
         5.00% to 5.99%                                               67,257          113,417
         6.00% to 6.99%                                               13,908           18,818
         7.00% to 7.99%                                                7,312            9,958
         8.00% to 8.99%                                                  156              294
         9.00% to 9.99%                                                    -            1,120
                                                                  ---------------------------
         Total certificates                                          247,685          265,814
                                                                  ---------------------------
         Total interest-bearing deposits                             400,127          418,060
                                                                  ---------------------------
         Total deposits                                           $  464,618      $   496,772
                                                                  ---------------------------



     Certificates in denominations greater than $100,000 aggregated  $26,417,000
and  $24,940,000  at December  31,  1999 and 1998,  respectively.  The  weighted
average  cost of  deposits  approximated  4.13% and  4.54%  for the years  ended
December 31, 1999 and 1998, respectively.

                                       60




The following is a summary of interest expense on deposits (in thousands):




                                                              Year Ended December 31,
                                                       1999            1998            1997
                                                    ----------------------------------------

                                                                        

Passbook and statement savings                     $     830     $     1,235     $     1,522
Checking accounts                                        579             605             602
Money market deposits                                  2,614           2,412           1,566
Certificates                                          12,751          15,373          17,351
Less:  Early withdrawal penalties                        (37)            (54)            (69)
- ----
                                                   -----------------------------------------
                                                   $  16,737     $    19,571     $    20,972
                                                   -----------------------------------------


At December 31, 1999,  remaining  maturities on certificates  are as follows (in
thousands):

                                   2000               $   205,000
                                   2001                    23,237
                                   2002                     7,904
                                   2003                     3,958
                                   2004                     7,586
                                                      -----------
                                                      $   247,685
                                                      -----------

     At December 31, 1999, the Bank has pledged mortgage-backed certificates, U.
S. Treasury  securities,  and other U. S.  Government  agency  securities with a
total  carrying  value of $2,458,000 to the State Treasury Board and $200,000 to
the Federal Court as collateral for certain public deposits.

Note 11

Advances from the Federal Home Loan Bank

     At December  31,  1999,  advances  from the  Federal  Home Loan Bank (FHLB)
consist of  $127,000,000  of  short-term  variable  advances  and a  $15,000,000
convertible  fixed-rate  advance with an interest rate of 4.84%. The $15,000,000
fixed-rate advance matures in December 2003 and is subject, in December 2001, to
a one-time option by the FHLB to convert to an  adjustable-rate  advance.  These
advances are  collateralized  by  mortgage-backed  certificates  with a net book
value of  approximately  $1,881,000  and by first mortgage loans with a net book
value of approximately $218,136,000.

     The weighted  average cost of advances from the FHLB is 5.23% and 5.43% for
the years ended December 31, 1999 and 1998, respectively.

                                       61




Note 12

Securities Sold under Agreements to Repurchase

     At December 31, 1999, U. S. Treasury  securities,  U. S. Government  agency
securities and mortgage-backed  certificates sold under agreements to repurchase
had a carrying  value of  $13,605,000  and a market  value of  $13,498,000.  The
mortgage-backed   certificates   underlying  these  repurchase  agreements  were
delivered  to a branch of the Federal  Reserve Bank which is acting as custodian
in the transaction.  The Company enters into reverse repurchase  agreements with
dealers  and  certain  commercial  deposit  customers.  The  reverse  repurchase
agreements  executed with commercial deposit customers do not constitute savings
accounts  or  deposits  and are not  insured by the  Federal  Deposit  Insurance
Corporation.  At December  31, 1999,  all of the  Company's  reverse  repurchase
agreements were with commercial customers.

The  following  is a summary  of certain  information  regarding  the  Company's
reverse repurchase agreements (dollars in thousands):

                                                              December 31,
                                                            1999         1998
                                                     ---------------------------


Balance at end of year                                    $ 13,233    $ 13,084
Average amount outstanding during the year                  15,711      12,026
Maximum amount outstanding at any month end                 20,755      22,913
Weighted average interest rate during the year                4.08%       4.45%
Weighted average interest rate at end of year                 3.78%       3.96%
Weighted average maturity at end of year                     daily       daily

Note 13

Other Income and Other Expense

The components of other income and other expense are as follows (in thousands):



                                                            Year Ended December 31,
                                                      1999            1998           1997
                                                                         
                                                 -------------------------------------------
Other income:
     Brokerage fees                               $      168      $      468      $       850
     Merchant processing fees                          2,464           2,062            1,391
     Other miscellaneous                                 964             609              478
                                                  -------------------------------------------
                                                  $    3,596      $    3,139      $     2,719
                                                  -------------------------------------------


Other expense:
     Net occupancy expense of premises            $    2,154      $    1,901      $     1,848
     Professional fees                                   678             611              345
     Expenses, gains/losses on sales,
                and provision for losses on real
                estate owned, net                         44              89              215
     Merchant processing                               1,953           1,766            1,130
     Other miscellaneous                               2,313           2,408            2,076
                                                  -------------------------------------------
                                                  $    7,142      $    6,775      $     5,614
                                                  -------------------------------------------




                                       62




Note 14
Income Taxes

     Deferred income taxes reflect the net tax effects of temporary  differences
between the carrying  amounts of assets and liabilities for financial and income
tax reporting purposes.

Significant  components of the Company's deferred tax assets and liabilities are
as follows (in thousands):



                                                                   December 31,
                                                        1999             1998            1997
                                                   -------------------------------------------

                                                                          
Deferred tax assets:
     Bad debt reserves                             $    1,353      $    1,474      $     1,251
     Unrealized losses on securities
                available for sale                        413               -                -
     Other                                                298             324              219
                                                   -------------------------------------------
                                                        2,064           1,798            1,470
                                                   -------------------------------------------


Deferred tax liabilities:
     Federal Home Loan Bank
                stock dividends                          (660)           (696)            (696)
     Unrealized gains on securities
                available for sale                          -            (308)            (472)
     Depreciation                                        (303)           (344)            (296)
     Other                                               (250)           (251)            (299)
                                                   --------------------------------------------
                                                       (1,213)         (1,599)          (1,763)
                                                   --------------------------------------------
Net deferred tax asset (liability)                 $      851      $      199      $      (293)
                                                   --------------------------------------------




                                       63




The provision for income taxes consists of the following (in thousands):




                                                                Year Ended December 31,
                                                       1999              1998            1997
                                                  -------------------------------------------
                                                                         
Current:
     Federal                                      $    2,997      $    3,452      $     3,109
     State                                               343             294              131
                                                  -------------------------------------------
                                                       3,340           3,746            3,240
                                                  -------------------------------------------
Deferred:
     Federal                                              57            (277)              20
     State                                                11             (52)               4
                                                  -------------------------------------------
                                                          68            (329)              24
                                                  -------------------------------------------
                                                  $    3,408      $    3,417      $     3,264
                                                  -------------------------------------------



The  reconciliation  of "expected"  federal income tax computed at the statutory
rate  (34%)  to the  reported  provision  for  income  taxes is as  follows  (in
thousands):



                                                                Year Ended December 31,
                                                       1999              1998            1997
                                                  -------------------------------------------

                                                                         
Computed "expected" tax provision                 $    3,219      $    3,241      $     3,151
  Increase (decrease) in taxes
    resulting from:
      State income taxes, net of federal
        tax benefit                                      235             194               86
      Other                                              (46)            (18)              27
                                                  --------------------------------------------
 Provision for income taxes                       $    3,408      $    3,417      $     3,264
                                                  --------------------------------------------



     For tax  purposes,  the Bank may only deduct bad debts as charged off. This
amount may differ  significantly  from the amount  deducted  for book  purposes.
Retained  earnings at December 31, 1999 includes  $6,134,000  representing  that
portion of the Bank's tax bad debt  allowance  for which no provision for income
taxes has been made. This amount would be subject to federal income taxes if the
Bank were to use the reserve for purposes other than to absorb losses.

                                       64




Note 15
Employee Benefit Plans

Employees Stock Ownership Plan

     The following  summarizes  information  relating to the Company's  Employee
Stock Ownership Plan, which covers  substantially  all employees after they have
met certain eligibility requirements.

     Stock Purchase - 1992

     In 1999,  1998 and  1997,  dividends  received  by the  ESOP,  all of which
related to allocated shares,  were first used for administrative  expenses,  and
dividends remaining were distributed to plan participants. Dividends received on
allocated shares in 1999 totaled $124,000,  of which $111,000 was distributed to
participants;  in 1998 totaled  $93,000,  of which  $72,000 was  distributed  to
participants;  and in 1997 totaled $81,000,  of which $63,000 was distributed to
participants.  At December 31, 1999, the ESOP has 198,335  allocated  shares.  A
total of 18,564 shares were  distributed  in 1999 to terminated  employees.  All
shares  held by the ESOP  relating  to the 1992 stock  purchase  are  considered
outstanding for earnings per share calculations.

     Stock Purchase - 1997

     The Company recognizes  compensation expense on an accrual basis based upon
the estimated  annual number of shares to be released valued at the shares' fair
value.  ESOP related  compensation  expense  recognized  by the Company  totaled
$299,200 in 1999 and $467,933 in 1998.

     The loan between the ESOP and the holding  company has a fifteen-year  term
with monthly principal and interest payments which commenced as of January 1998.
Shares are released and allocated to eligible participants  annually. The number
of shares  released and allocated  annually is based upon the pro rata amount of
the total  principal  and  interest  paid in that year as  compared to the total
estimated  principal  and  interest to be paid over the entire term of the loan.
Dividends received on unallocated shares were used for debt service.

     Of the 248,157  shares  purchased  in 1997,  211,202  were  unallocated  at
December 31, 1999. In 1999 and 1998, 16,246 and 20,709 shares were allocated and
were  included in earnings  per share  calculations.  A total of 145 shares were
distributed  in 1999 to  terminated  employees.  At December 31, 1999,  the fair
value of unearned shares approximated $3,656,000.

401(k) Plan

     The Company has a 401(k) plan to which eligible  employees may contribute a
specified  percentage  of their gross  earnings  each year.  For the years ended
December  31,  1999,  1998  and  1997,  the  maximum  percentage  that  could be
contributed  by  employees  was 15%,  15%,  and 10%,  respectively.  The Company
contributed a total of $207,000 to this plan during the year ended  December 31,
1997. In 1999 and 1998, no contributions were made.

Postretirement Benefit Plan

     The  Company  sponsors  a  postretirement  health  care and life  insurance
benefit plan.  This plan is unfunded and the Company retains the right to modify
or eliminate  these  benefits.  Participating  retirees and eligible  dependents
under the age of 65 are covered under the Company's  regular  medical and dental
plans.  Participating  retirees  and  eligible  dependents  age 65 or older  are
eligible  for a Medicare  supplement  plan.  The medical  portion of the plan is
contributory for retirees,  with retiree  contributions  adjusted annually,  and
contains other  cost-sharing  features such as deductibles and copays.  The life
insurance portion of the plan is noncontributory.

     As permitted by FAS 106, the Company  elected to amortize its  unrecognized
transition obligation over 20 years. At December 31, 1999 and December 31, 1998,
the Company's  unfunded  accumulated  postretirement  benefit obligation totaled
$815,000 and $804,000, respectively, and the accrued postretirement benefit cost
recognized  in  the  Statement  of  Financial  Condition  totaled  $218,000  and
$177,000,  respectively.  Postretirement benefit cost was $96,000,  $97,000, and
$69,000 in 1999, 1998 and 1997, respectively.

                                       65




Note 16
Stock Options and Awards

     At December 31, 1999, the Company has two stock-based  compensation  plans,
the CENIT  Stock  Option Plan and the  Management  Recognition  Plan,  which are
described below. The Company has elected not to adopt the recognition provisions
of Statement of Financial  Accounting  Standards No. 123 (FAS 123),  "Accounting
for  Stock-Based  Compensation,"  which  requires a  fair-value  based method of
accounting  for stock options and similar  equity  awards,  and will continue to
follow Accounting  Principles Board Opinion No. 25, "Accounting for Stock Issued
to  Employees,"  and  related  Interpretations  to account  for its  stock-based
compensation plans.

Stock Option Plans

     In conjunction  with the Bank's 1992  conversion,  the Company  adopted the
CENIT  Stock  Option  Plan for the benefit of non-  employee  directors  and key
officers.  During the period 1992-1997,  the Company granted options relating to
370,875 shares of common stock, which is the total number of shares reserved for
issuance under the Stock Option Plan. Options granted in 1992 in connection with
the conversion became  exercisable in full from two to five years after the date
of grant,  options  granted in 1993 became  exercisable in full, two years after
the  date of  grant,  and  options  granted  in  1994,  1995,  1996 and 1997 are
exercisable 25% each year over the four-year period after the applicable date of
grant.  In addition,  limited  stock  appreciation  rights were granted with the
options  issued under the Stock  Option  Plan.  These rights may be exercised in
lieu of the related  stock  options  only in the event of a change in control of
the Company, as defined in the Stock Option Plan.

     In 1998,  the Company  adopted the CENIT  Long-Term  Incentive Plan for the
benefit of  non-employee  directors  and key officers and  employees.  The total
number of shares of common  stock  reserved  for  issuance  under the  Long-Term
Incentive Plan is 251,238.  Options granted in 1999 and 1998 are exercisable 25%
each year over the four-year period after the date of grant.

     Under both the Stock  Option Plan and the  Long-Term  Incentive  Plan,  the
option  price  cannot be less than the fair market  value of the common stock on
the date of the grant, and options expire no later than ten years after the date
of the grant.

                                       66






                                                                          Year Ended December 31,
                                                 1999                             1998                    1997
                                     ----------------------------------------------------------------------------------
                                                     Weighted                        Weighted                Weighted
                                                      Average                         Average                 Average
                                                     Exercise                        Exercise                Exercise
                                        Shares         Price            Shares         Price        Shares      Price
                                        ------    ---------------       ------    -----------       ------  -----------
                                                                                            
Outstanding at beginning
     of year                             249,110       $ 10.50         271,938       $   6.09      343,149    $  5.40

Granted                                   66,000         18.00          67,000          22.25       12,705      15.00

Exercised                                (27,278)         5.07         (84,798)          5.31      (83,916)      4.63

Forfeited                                      -             -          (5,030)         15.65            -          -
                                        --------                      --------                    --------

Outstanding at end of year               287,832         12.73         249,110          10.50      271,938       6.09
                                        --------                      --------                    --------

Options exercisable at
     year end                            173,574                       164,331                     233,424



     The weighted  average fair value of options  granted during 1999,  1998 and
1997 was $5.32, $6.09 and $4.89, respectively.

     The weighted  average fair value of all of the options  granted  during the
period  1995  through   1999  has  been   estimated   using  the   Black-Scholes
option-pricing model with the following weighted average assumptions:



                                                                           Year Ended December 31,
                                                          1999                       1998                      1997
                                               --------------------------------------------------------------------
                                                                                                     
Annual dividend yield                                    3.33%                      2.70%                      2.22%
Weighted average risk-free interest rate                 6.46%                      4.76%                      6.47%
Weighted average expected volatility                    31.00%                     29.00%                     28.00%
Weighted average expected life in years                   6.0                        6.0                        6.3



     The  provisions  of FAS 123 require pro forma  disclosure  of  compensation
expense for the Company based on the fair value of the awards at the date of the
grant.  Under those provisions,  the Company's net income and earnings per share
would have been reduced to the following pro forma amounts (in thousands, except
per share data):




                                                                          Year Ended December 31,
                                                        1999                       1998                        1997
                                                                                                  
                                              ----------------------------------------------------------------------
Net income:
       As reported                                 $    6,059                   $  6,115                   $   6,003
       Pro forma                                        5,960                      6,071                       5,973

Basic earnings per share:
       As reported                                 $     1.32                   $   1.30                   $    1.24
       Pro forma                                         1.30                       1.29                        1.23

Diluted earnings per share:
       As reported                                 $     1.30                   $   1.27                   $    1.20
       Pro forma                                         1.28                       1.26                        1.20





                                       67




       The following table summarizes  information about the options outstanding
at December 31, 1999:




                                              Options Outstanding                                 Options Exercisable
                           ---------------------------------------------------------     --------------------------------------

                                                        Weighted
                                                         Average          Weighted                             Weighted
                                                        Remaining         Average                              Average
       Range of                    Number              Contractual        Exercise         Number              Exercise
    Exercise Prices             Outstanding               Life             Price         Exercisable             Price
- -----------------------    ------------------     -----------------   ----------------   -----------      -----------------
                                                                                              
     $3.84                         92,716                 2.58        $   3.84             92,716            $   3.84
     $5.95                          8,703                 0.83            5.95              8,703                5.95
     $7.09 to $7.73                16,152                 4.23            7.49             16,152                7.49
     $11.55 to $12.34              29,004                 6.54           11.95             25,077               12.01
     $15.00                        10,257                 7.17           15.00              4,926               15.00
     $18.00                        66,000                 9.75           18.00                  -               18.00
     $22.25                        65,000                 8.45           22.25             26,000               22.25
                                ---------                                                --------
                                  287,832                 6.15           12.73            173,574                8.54
                                ---------                                                --------





Management Recognition Plan

     The  objective  of the MRP is to enable the Company to retain  personnel of
experience  and  ability  in  key  positions  of  responsibility.  The  MRP  was
authorized  to  acquire up to 2% of the  shares of common  stock of the  Company
issued in the conversion. The Bank contributed $247,250 to the MRP to enable the
MRP  trustees  to acquire a total of 64,500  shares of the  common  stock in the
conversion  at $3.84  per  share.  As a  result  of an  oversubscription  in the
subscription  offering,  the MRP was able to acquire  only 45,000  shares in the
conversion.  In 1997, the MRP purchased 14,118  additional  shares at an average
price of  approximately  $15.13 per share.  No shares were  purchased in 1999 or
1998.

     A total of 37,086 shares were granted in 1992 and vested 20% each year over
five years  beginning in 1993.  The shares  granted in 1996 and 1997 vest at the
end of three to five years.  Compensation expense, which is recognized as shares
vest,  totaled  $73,000,   $72,000,   and  122,000  for  1999,  1998  and  1997,
respectively.  The unamortized  cost of the shares  purchased,  which represents
deferred  compensation,  is reflected as a reduction of stockholders'  equity in
the Company's consolidated statement of financial condition.

     A summary of MRP grants is as follows:




                                                                                   Year Ended December 31,
                                                                        1999                1998                1997
                                                                     -----------------------------------------------
                                                                                                     

         Outstanding at beginning of year                              31,275              34,182              30,393
         Granted                                                            -                   -              14,118
         Exercised                                                     (6,183)             (2,907)            (10,329)
                                                                   --------------------------------------------------
         Outstanding at end of year                                    25,092              31,275              34,182
                                                                   --------------------------------------------------



     No  grants  were  forfeited  during  1999  and  1997  and  no  grants  were
exercisable at December 31, 1999, 1998, and 1997. During 1998, 3,783 shares were
forfeited and returned to the  outstanding  balance.  At December 31, 1999,  the
weighted  average  period until the awards  become vested is  approximately  one
year. The weighted average fair value of shares granted in 1997 was $15.00.

                                       68




Note 17

Commitments and Financial Instruments With Off-Balance Sheet Credit Risk

     The Company is a party to  financial  instruments  with  off-balance  sheet
credit risk in the normal course of business to meet the financing  needs of its
customers and, to a lesser extent, to reduce its own exposure to fluctuations in
interest rates. These financial instruments include commitments to extend credit
in the form of loans or  through  letters  of  credit,  interest  rate  caps and
interest  rate  swaps.  At  December  31,  1999,   financial   instruments  with
off-balance  sheet risk are limited to outstanding  loan commitments and letters
of credit.  There are no open interest rate cap or interest rate swap  positions
at December 31, 1999.

     Loan  commitments  are  agreements to extend credit to a customer  provided
that there are no  violations  of the terms of the  contracts  prior to funding.
Commitments  generally have fixed expiration dates or other termination  clauses
and  may  require  payment  of a fee by the  customer.  Because  certain  of the
commitments are expected to be withdrawn or expire unused,  the total commitment
amount does not  necessarily  represent  future cash  requirements.  The Company
evaluates each customer's  creditworthiness  on a case- by-case basis.  The type
and amount of collateral  obtained varies but generally  includes real estate or
personal property.

     The Company had loan  commitments,  excluding  the  undisbursed  portion of
construction and acquisition and development loans, as follows (in thousands):





                                                                           December 31,
                                                                       1999            1998
                                                                  ---------------------------
                                                                            
Commitments outstanding:
  Mortgage loans:
    Fixed rate (rates between 7.75% and 11.23% at
                1999 and between 6.00% and 8.25% at 1998)         $    2,938      $     4,615
    Variable rate                                                      3,766            1,219
  Commercial business loans                                            3,448            5,617
                                                                  ---------------------------
                                                                  $   10,152      $    11,451
                                                                  ---------------------------


     At  December  31,  1999,  the  Company  has  granted  unused  consumer  and
commercial lines of credit of $31,864,000 and $15,752,000, respectively, and has
commitments to purchase loans totaling $850,000.

     Standby letters of credit are written  unconditional  commitments issued to
guarantee the performance of a customer to a third party and total approximately
$6,526,000  at December 31, 1999.  The credit risk  involved in issuing  standby
letters of credit is  essentially  the same as that involved in extending a loan
and the collateral  obtained,  if any, varies but generally includes real estate
or personal  property.  Because most of these letters of credit  expire  without
being drawn upon, they do not necessarily represent future cash requirements.

     Commitments to purchase  securities  are contracts for delayed  delivery of
securities  in which the seller  agrees to make  delivery on a specified  future
date of a specified instrument,  with a specified coupon, for a specified price.
At December 31, 1999, the Company had no such commitments.

     Rent expense under  long-term  operating  leases for property  approximates
$1,015,000,  $713,000,  and $709,000 for the years ended December 31, 1999, 1998
and 1997,  respectively.  The minimum  rental  commitments  under  noncancelable
leases with an initial term of more than one year for the years ending  December
31, are as follows (in thousands):

                        2000                            $       848
                        2001                                    724
                        2002                                    506
                        2003                                    448
                        2004                                    443
                        Thereafter                            1,168
                                                        -----------
                                                        $     4,137
                                                        -----------


                                       69




Note 18
Regulatory matters

Capital Adequacy

     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 Company'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
classifications  are also subject to qualitative  judgments by regulators  about
components, risk weighting and other factors.

     As set forth in the  table  below,  quantitative  measures  established  by
regulation  to ensure  capital  adequacy  require the Bank to  maintain  minimum
amounts and ratios of tier 1 (core) capital to adjusted total assets,  of tier 1
risk-based and total  risk-based  capital to  risk-weighted  assets and tangible
equity  capital to adjusted  total  assets.  As of December 31,  1999,  the Bank
exceeded all capital adequacy requirements to which it is subject.

     As of  December  31,  1999,  the  most  recent  notification  from  the OTS
categorized  the Bank as "well  capitalized"  under  the  framework  for  prompt
corrective  action.  To be considered well capitalized  under prompt  corrective
action  provisions,  the Bank must maintain  capital  ratios as set forth in the
following table.  There are no conditions or events since that notification that
management believes have changed the Bank's categorizations.

     The Bank's  actual  capital  amounts and ratios are as follows  (dollars in
thousands):




                                                                                                               Required for
                                                 Actual                           Required                   Well Capitalized
                                         ----------------------------      -----------------------    ----------------------------

                                           Amount         Ratio             Amount         Ratio              Amount         Ratio
                                           ------         -----             ------         -----              ------         -----
                                                                                                          

As of December 31, 1999:

Tier 1 (core) capital                    $  47,444        7.1%         $   26,877           4.0%           $  33,597         5.0%
Tier 1 risk-based capital                   47,444       10.8              17,603           4.0               26,405         6.0
Total risk-based capital                    51,271       11.7              35,207           8.0               44,008        10.0
Tangible equity capital                     47,444        7.1              13,439           2.0                    -           -

As of December 31, 1998:

Core capital                             $  45,271        7.1%         $   25,481           4.0%           $  31,851         5.0%
Tier 1 risk-based capital                   45,271       10.5              17,221           4.0               25,832         6.0
Total risk-based capital                    49,074       11.4              34,442           8.0               43,053        10.0
Tangible capital                            45,271        7.1              12,740           2.0                    -           -






                                       70




Dividend Restrictions

     The Bank's  capital  exceeds  all of the  capital  requirements  imposed by
FIRREA.  OTS regulations  provide that an association whose (i) proposed capital
distribution  does not exceed the retained  earnings for that year combined with
the retained  earnings of the preceding  two years,  and  (ii)exceeds  all fully
phased-in capital  requirements before and after a proposed capital distribution
can,  after  prior  notice but without the  approval  by the OTS,  make  capital
distributions  during the calendar year. Any  additional  capital  distributions
require prior regulatory approval.

     The Company is subject to the restrictions of Delaware law, which generally
limit dividends to the amount of a  corporation's  surplus or, in the case where
no such surplus exists, the amount of a corporation's net profits for the fiscal
year in which the dividend is declared and/or the preceding fiscal year.

Note 19
Stockholders' Equity

     As part of the Bank's conversion from a federally  chartered mutual savings
bank to a  federally  chartered  stock  savings  bank,  the Bank  established  a
liquidation  account  for the  benefit of eligible  depositors  who  continue to
maintain their deposit accounts in the Company after conversion. In the unlikely
event of a complete  liquidation  of the Bank,  each eligible  depositor will be
entitled to receive a liquidation  distribution from the liquidation account, in
the  proportionate  amount of the then  current  adjusted  balance  for  deposit
accounts  held,  before  distribution  may be made with  respect  to the  Bank's
capital  stock.  The Bank may not declare or pay a cash  dividend to the Company
on, or repurchase  any of, its capital  stock if the effect  thereof would cause
the retained  earnings of the Bank to be reduced  below the amount  required for
the  liquidation  account.  Except for such  restrictions,  the existence of the
liqui dation  account does not  restrict  the use or  application  of the Bank's
retained  earnings.  At December 31, 1999, the  liquidation  account balance was
$2,747,000.

Note 20
Related Party Transactions

     The  Company  has  made  loans to  executive  officers,  directors,  and to
companies  in which  the  executive  officers  and  directors  have a  financial
interest. The following is a summary of related party loans (in thousands):

Balance at January 1, 1999                                        $    4,295
Originations - 1999                                                    1,980
Repayments - 1999                                                     (1,459)
                                                                  ----------
Balance at December 31, 1999                                      $    4,816
                                                                  ----------

     Under  the  Company's  current  policy,  related  party  loans  are made on
substantially   the  same  terms,   including   interest  rate  and   collateral
requirements, as are available to the general public. The Company believes loans
to related  parties do not involve more than the normal risk of  collectibility.
Commitments  to extend credit and letters of credit to related  parties  totaled
$1,566,000 at December 31, 1999.

Note 21

Disclosures About Fair Value of Financial Instruments

     The following  summary presents the  methodologies  and assumptions used to
estimate the fair value of the Company's financial  instruments presented below.
The Company operates as a going concern and except for its investment securities
portfolio  and  certain  residential  loans,  no active  market  exists  for its
financial  instruments.  Much of the information used to determine fair value is
highly  subjective and judgmental in nature and therefore the results may not be
precise. The subjective factors include,  among other things,  estimates of cash
flows, risk  characteristics,  credit quality,  and interest rates, all of which
are subject to change.  Since the fair value is  estimated  as of  December  31,
1999,  the amounts  which will  actually be realized or paid upon  settlement or
maturity of the various instruments could be significantly different.

Cash and Federal Funds Sold

     For cash and  federal  funds  sold,  the  carrying  amount is a  reasonable
estimate of fair value.

                                       71




Investment Securities

     Fair  values are based on quoted  market  prices or dealer  quotes for U.S.
Treasury   securities,    other   U.S.   government   agency   securities,   and
mortgage-backed  certificates.  As required by FAS 115, securities available for
sale are recorded at fair value.

Loans

     The fair value of loans is estimated by  discounting  the future cash flows
using the current rates at which  similar loans would be made to borrowers  with
similar  credit ratings for the same  remaining  maturities,  or based on quoted
market prices  for  mortgage-backed  certificates  securitized by similar loans,
adjusted  for  differences  in loan  characteristics.  The  risk of  default  is
measured as an adjustment to the discount rate, and no future interest income is
assumed for nonaccrual loans.

     The  fair  value  of  loans  does not  include  the  value of the  customer
relationship or the right to fees generated by the account.

Federal Home Loan Bank Stock

     The carrying value of Federal Home Loan Bank stock is a reasonable estimate
of the fair value.

Deposit Liabilities

     The fair value of deposits with no stated maturities (which includes demand
deposits, savings accounts, and money market depos its) is the amount payable on
demand at the reporting date. The fair value of  fixed-maturity  certificates of
deposit is  estimated  using a  discounted  cash flow  model  based on the rates
currently offered for deposits of similar maturities.

     FAS 107 requires deposit liabilities with no stated maturity to be reported
at the amount payable on demand without regard for the inherent funding value of
these  instruments.  The Company believes that significant  value exists in this
funding source.

Short-term Borrowings

     For  short-term  borrowings  (which  include  short-term  advances from the
Federal Home Loan Bank and securities sold under agreements to repurchase),  the
carrying amount is a reasonable estimate of fair value.

Long-term Borrowings

     Rates currently  available to the Company for borrowings with similar terms
and remaining maturities are used to estimate fair value of existing borrowings.

Loan Commitments and Standby Letters of Credit

     The Company has reviewed its loan commitments and standby letters of credit
and determined that  differences  between the fair value and notional  principal
amounts are not significant.

                                       72




The estimated  fair values of the Company's  financial  instruments  that differ
from their carrying amount are as follows (in thousands):




                                                                         December 31,
                                                            1999                             1998
                                                 ---------------------------      ---------------------------
                                                  Carrying           Fair          Carrying       Fair Value
                                                   Amount           Value           Amount
                                                 ---------------------------      ---------------------------
                                                                                      
Financial assets:
  Loans held for investment, net                 $   469,618      $  466,852      $   484,783     $   489,598
Financial liabilities:
  Deposits with stated maturities                    247,685         248,248          265,814         267,603
  Long-term borrowings                                15,000          14,491           75,000          77,228



     As mentioned in the  assumptions  above,  the estimated fair value of loans
and  deposits  does not include any value for the customer  relationship  or the
right to future fee income which may be generated by these relationships.

Note 22

Condensed Parent Company Only Financial Statements

     The following condensed financial statements for CENIT Bancorp, Inc. should
be read in conjunction with the consolidated  financial statements and the notes
thereto.




Condensed Statement of Financial Condition
(In thousands)

                                                                          December 31,
                                                                      1999             1998
                                                                  ---------------------------
                                                                            

Assets:
  Cash                                                            $       53      $        56
  Securities available for sale at fair value                            250              250
  Equity in net assets of the Bank                                    50,064           49,420
  Other assets                                                         1,216              776
                                                                  ---------------------------
                                                                  $   51,583      $    50,502
                                                                  ---------------------------

Liabilities:
  Other liabilities                                               $      318      $       426
                                                                  ---------------------------

                                                                  ---------------------------
Stockholders' equity                                                  51,265           50,076
                                                                  ---------------------------
                                                                  $   51,583      $    50,502
                                                                  ---------------------------




                                       73






Condensed Statement of Operations
(In thousands)

                                                                                 Year Ended December 31,
                                                                         1999            1998             1997
                                                                   -------------------------------------------
                                                                                          
Equity in earnings of the Bank                                     $    6,293      $    6,520      $     6,767
Interest income                                                            23              22                -
Interest expense                                                            -             (76)            (110)
Salaries and employee benefits                                           (118)           (296)            (349)
Expenses related to proxy contest and
other matters                                                               -               -             (405)
Professional fees                                                        (182)           (202)            (247)
Other expenses                                                            (88)            (86)             (87)
                                                                   -------------------------------------------
Income before income taxes                                              5,928           5,882            5,569
Benefit from income taxes                                                 131             233              434
                                                                   -------------------------------------------
Net income                                                         $    6,059      $    6,115      $     6,003
                                                                   -------------------------------------------

Condensed Statement of Cash Flows

(In thousands)

                                                                              Year Ended December 31,
                                                                        1999            1998            1997
                                                                  -------------------------------------------
Cash flows from operating activities:

     Net income                                                   $    6,059      $     6,115     $     6,003
     Add (deduct) items not affecting cash:
                (Undisbursed earnings)distributions in

                  excess of earnings of the Bank                      (1,819)           1,399          (3,157)
                Amortization                                               -                6               3
                (Increase) decrease in other assets                     (138)           1,860            (114)
                (Decrease) increase in liabilities                       (34)             (73)            189
                                                                  --------------------------------------------
                  Net cash provided by operations                      4,068            9,307           2,924
                                                                  --------------------------------------------

Cash flows from investing activities:

     Purchase of securities available for sale                             -             (250)              -
                                                                  -------------------------------------------
                  Net cash used for investing activities                   -             (250)              -
                                                                  -------------------------------------------

Cash flows from financing activities:

     Cash dividends paid                                              (2,745)          (1,931)         (1,627)
     Net proceeds from issuance of common stock                          137              173             357
     Increase in other borrowings                                          -                -           4,000
     Principal payments on other borrowings                                -           (2,575)         (1,425)
     Common stock repurchases                                         (1,463)          (4,669)              -
     Purchase of common stock by ESOP                                      -                -          (4,232)
                                                                  --------------------------------------------
                  Net cash used for financing activities              (4,071)          (9,002)         (2,927)
                                                                  --------------------------------------------
Net (decrease) increase in cash and cash
     equivalents                                                          (3)              55              (3)

Cash and cash equivalents at beginning of period                          56                1               4
                                                                  --------------------------------------------
Cash and cash equivalents at end of period                        $       53      $        56     $         1
                                                                  --------------------------------------------



                                       74




Note 23



Quarterly Results of Operations (Unaudited)
(Dollars in thousands, except per share data)

                                                                                       Year Ended December 31, 1999
                                                                    First           Second          Third           Fourth
                                                                   Quarter          Quarter        Quarter          Quarter

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

                                                                                                   
Total interest income                                          $   10,727      $    10,568     $    10,690     $    11,327
Total interest expense                                              5,380            5,324           5,448           5,829
                                                               -----------------------------------------------------------
    Net interest income                                             5,347            5,244           5,242           5,498
Provision for loan losses                                              14               22              39              23
                                                               -----------------------------------------------------------
    Net interest income after provision
       for loan losses                                              5,333            5,222           5,203           5,475
Other income                                                        1,831            1,824           1,891           1,587
Other expenses                                                      4,875            4,840           4,549           4,634
                                                               -----------------------------------------------------------
Income before income taxes                                          2,289            2,206           2,545           2,428
Provision for income taxes                                            824              794             916             874
                                                               -----------------------------------------------------------
    Net income                                                 $    1,465      $     1,412     $     1,629     $     1,554
                                                               -----------------------------------------------------------

Earnings per share:
    Basic                                                      $      .32      $       .31     $       .35     $       .34
                                                               -----------------------------------------------------------
    Diluted                                                    $      .31      $       .30     $       .35     $       .33
                                                               -----------------------------------------------------------

Dividends per common share                                     $      .15      $       .15     $       .15     $       .15
                                                               -----------------------------------------------------------



                                                                                       Year Ended December 31, 1998
                                                                    First           Second          Third           Fourth
                                                                   Quarter          Quarter        Quarter          Quarter
                                                               -----------------------------------------------------------


Total interest income                                          $   12,564      $    12,317     $    11,367     $    10,783
Total interest expense                                              7,177            7,014           6,006           5,608
                                                               -----------------------------------------------------------
    Net interest income                                             5,387            5,303           5,361           5,175
Provision for loan losses                                             204              136             100              70
                                                               -----------------------------------------------------------
    Net interest income after provision
       for loan losses                                              5,183            5,167           5,261           5,105
Other income                                                        1,565            1,869           1,803           1,776
Other expenses                                                      4,498            4,701           4,506           4,492
                                                               -----------------------------------------------------------
Income before income taxes                                          2,250            2,335           2,558           2,389
Provision for income taxes                                            793              831             934             860
                                                               -----------------------------------------------------------
    Net income                                                 $    1,457      $     1,504     $     1,624     $     1,529
                                                               -----------------------------------------------------------

Earnings per share:
    Basic                                                      $      .31      $       .32     $       .34     $       .33
                                                               -----------------------------------------------------------
    Diluted                                                    $      .30      $       .31     $       .33     $       .33
                                                               -----------------------------------------------------------

Dividends per common share                                     $      .10      $       .10     $       .10     $       .11
                                                               -----------------------------------------------------------



<FN>
NOTE: May not add to total for year due to rounding.
</FN>


                                       75



Item 9 -  Changes  in and  Disagreements  with  Accountants  on  Accounting  and
Financial Disclosure

None.
                                    PART III

Item 10 - Directors and Executive Officers of the Registrant

   The information contained under the caption "Election of Directors" to appear
in the Company's  definitive  proxy  statement  relating to the  Company's  2000
Annual Meeting of  Stockholders,  which definitive proxy statement will be filed
with the  Securities  and Exchange  Commission not later than 120 days after the
end  of  the  Company's  fiscal  year  covered  by  this  report  on  Form  10-K
(hereinafter   referred  to  as  the  "Annual  Meeting  Proxy  Statement"),   is
incorporated herein by reference.  Information concerning the executive officers
of the Company is included in Part I of this Report on Form 10-K.

Item 11 - Executive Compensation

   The information  contained under the caption "Directors' Fees" and "Executive
Compensation"  to appear in the Annual Meeting Proxy  Statement is  incorporated
herein by reference.

Item 12 - Security Ownership of Certain Beneficial Owners and Management

   The information  contained under the caption  "Security  Ownership of Certain
Beneficial  Owners" and  "Information  with Respect to Nominees  and  Continuing
Directors"  to appear in the Annual  Meeting  Proxy  Statement  is  incorporated
herein by reference.

Item 13 - Certain Relationships and Related Transactions

   The  information  contained  under the  captions  "Transactions  with Certain
Related   Persons"   and   "Compensation   Committee   Interlocks   and  Insider
Participation"  to appear in the Annual Meeting Proxy  Statement is incorporated
herein by reference.

                                     PART IV

Item 14 - Exhibits, Financial Statement Schedules, and Reports on Form 8-K

(a) (1)  Financial Statements
(a) (2)  Financial Statement Schedules

   See Item 8 - Financial Statements and Supplementary Data

(a) (3)  Exhibits

   The  following  exhibits  are  either  filed  as part of this  report  or are
incorporated herein by reference:

   Exhibit No. 3 Certificate of Incorporation,  incorporated herein by reference
   to this report from the Exhibits to Form S-1, Registration Statement filed on
   July 31, 1991,  Registration  No.  33-41848 and  Amendment  No. 2 to Form S-1
   Registration  Statement,  filed on June 11, 1992, Exhibits to Form 10-Q filed
   on November 3, 1997, and Exhibits to Form 8-K filed December 31, 1998.

    3.1   Certificate of Incorporation of CENIT Bancorp, Inc.
    3.3   Certificate of Amendment to Certificate of Incorporation of CENIT
          Bancorp, Inc.
    3.4   Amended Bylaws of CENIT Bancorp, Inc.



                                       76




    Exhibit No. 10. Material Contracts, incorporated herein by reference to this
    document from the Exhibits to Form S-1, Registration  Statement, as amended,
    filed on July 31, 1991, Registration No. 33-41848, Exhibits to Amendment No.
    1 to Form S-1 filed on April 29, 1992,  Exhibits to Amendment  No. 2 to Form
    S-1 filed on June 11, 1992,  Exhibits to Form 8-K filed on October 22, 1993,
    Exhibits to Form 8-K filed on November 18, 1994,  Exhibits to Form S-4 filed
    on April 4, 1995,  Registration No. 033- 90922,  Exhibits to Form 10-Q filed
    on November 14, 1995,  Exhibits to Form 8-K filed on July 9, 1996,  Exhibits
    to Form 10-K filed on March 25, 1997, and Exhibits to Form 10-Q filed on May
    5, 1998.

    10.1  Employment Agreement with Michael S. Ives
    10.2  CENIT Stock Option Plan
    10.3  CENIT Employees Stock Ownership Plan and Trust Agreement
    10.4  ESOP Loan Commitment Letter
    10.5  CENIT Management Recognition Plan
    10.6  ESOP Loan Agreement
    10.7  Agreement and Plan of Reorganization between Princess Anne Company and
          CENIT Bancorp, Inc.
    10.9  Branch Purchase and Deposit Assumption Agreement between CENIT
          Bancorp, Inc. and Essex Savings Bank, F.S.B.

    10.10 Amendment to Employment Agreement with Michael S. Ives
    10.12 Consulting Agreement with J. Morgan Davis
    10.13 Non-Competition and Non-Disclosure Agreement with J. Morgan Davis

    Exhibit 10.14  Employment Agreement with Michael S. Ives
          The Employment Agreement with Michael S. Ives is attached as
          Exhibit 10.14

    Exhibit  10.15  CENIT Long Term Incentive Plan

          The CENIT Long Term Incentive Plan is attached as Exhibit 10.15

    Exhibit 10.16 Key Executive Change of Control Agreement with Barry L. French
          The Key Executive Change of Control Agreement with Barry L. French is
          attached as Exhibit 10.16

    Exhibit 10.17 Key Executive Change of Control Agreement with John O. Guthrie
          The Key Executive Change of Control Agreement with John O. Guthrie is
          attached as Exhibit 10.17

    Exhibit 10.18 Key Executive Change of Control Agreement with Roger J.
          Lambert
          The Key Executive Change of Control Agreement with Roger J. Lambert
          is attached as Exhibit 10.18

    Exhibit 10.19 Key Executive Change of Control Agreement with Alvin D. Woods
          The Key Executive Change of Control Agreement with Alvin D. Woods
          is attached as Exhibit 10.19

    Exhibit 10.20 Alternative Stock Appreciation Rights Program for Non-Employee
          Directors
          The Alternative Stock Appreciation Rights Program for Non-Employee
          Directors is attached as Exhibit 10.20

    Exhibit 10.21 Alternative Stock Appreciation Right Agreement (officers)
          with Michael S. Ives
          The Alternative Stock Appreciation Right Agreement (officers) with
          Michael S. Ives is attached as Exhibit 10.21

    Exhibit 10.22 Alternative Stock Appreciation Right Agreement (officers)
          with Barry L. French
          The Alternative Stock Appreciation Right Agreement (officers) with
          Barry L. French is attached as Exhibit 10.22

    Exhibit 10.23 Alternative Stock Appreciation Right Agreement (officers)
          with John O. Guthrie
          The Alternative Stock Appreciation Right Agreement (officers) with
          John O. Guthrie is attached as Exhibit 10.23

    Exhibit 10.24 Alternative Stock Appreciation Right Agreement (officers)
          with Roger J. Lambert
          The Alternative Stock Appreciation Right Agreement (officers) with
          Roger J. Lambert is attached as Exhibit 10.24

    Exhibit 10.25 Alternative Stock Appreciation Right Agreement (officers)
          with Alvin D Woods
          The Alternative Stock Appreciation Right Agreement (officers) with
          Alvin D. Woods is attached as Exhibit 10.21

     Exhibit No. 11  Statement Re:  Computation of Per Share Earnings

           The 1999 statement Re:  Computation of per share earnings is attached
           as Exhibit 11

     Exhibit No. 21  Subsidiaries of the Registrant

           CENIT  Bank is the only  subsidiary  of the  Registrant.  Information
           regarding CENIT Bank is included in Part I, Item 1 under the captions
           "Activities   of  Subsidiary   Companies  of  CENIT  Bank"  which  is
           incorporated by reference

     Exhibit No. 23.1  Consent of Independent Accountants.
           The consent of PricewaterhouseCoopers LLP, independent accountants
           for the Company, is attached as Exhibit 23.1

                                       77




Exhibit No. 27 Financial Data Schedule Article 9
     The Financial Data Schedule is attached as Exhibit 27

(b) Reports on Form 8-K filed in the fourth quarter of 1999
     None

(c)  Exhibits

     Exhibits  to this Form 10-K are either  filed as part of this Report or are
incorporated herein by reference.

(d) Financial Statements Excluded from Annual Report to Shareholders pursuant to
    Rule 14a3(b)
     Not applicable.

Supplemental Information

     As of the date of filing of this report on Form 10-K,  no annual  report or
proxy  material  has  been  sent to  security  holders.  Such  material  will be
furnished  to  security  holders  and the  Securities  and  Exchange  Commission
subsequent to the filing of this report on Form 10-K.

                                   SIGNATURES

    Pursuant  to the  requirements  of  Section  13 or 15(d)  of the  Securities
Exchange Act of 1934, the registrant has duly caused this report to be signed on
its behalf by the undersigned, thereunto duly authorized.

                                                     CENIT Bancorp, Inc.


                                                     By: /s/ Michael S. Ives
                                                         -----------------------
                                                     Michael S. Ives, President
                                                     and Chief Executive Officer

                                                             March 30, 2000
                                                         -------------------
                                                               (Date)

    Pursuant to the  requirements  of the Securities  Exchange Act of 1934, 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/ John O. Guthrie                                      March 30, 2000
    -----------------------------------                  ---------------------
        John O. Guthrie                                          (Date)
        Senior Vice President and
        Chief Financial Officer


By: /s/ Winfred O. Stant, Jr.                                March 30, 2000
    -------------------------------------                ---------------------
        Winfred O. Stant, Jr.                                    (Date)
        First Vice President and
        Chief Accounting Officer


By: /s/ Charles R. Malbon, Jr.                               March 30, 2000
    -------------------------------------                ---------------------
    Charles R. Malbon, Jr.                                       (Date)
    Chairman of the Board/Director


By: /s/ Michael S. Ives                                      March 30, 2000
    ------------------------------------                 ---------------------
        Michael S. Ives                                          Date)
        Director


By: /s/ David L. Bernd                                       March 30, 2000
    -----------------------------------                  ---------------------
        David L. Bernd                                           (Date)
        Director




                                       78







By: /s/ Patrick E. Corbin                                    March 30, 2000
    -------------------------------------                ---------------------
        Patrick E. Corbin                                        (Date)
        Director


By: /s/ William J. Davenport, III                            March 30, 2000
    --------------------------------------               ---------------------
        William J. Davenport, III                                (Date)
        Director


By: /s/ John F. Harris                                       March 30, 2000
    -------------------------------------                ---------------------
        John F. Harris                                           (Date)
        Director


By: /s/ William H. Hodges                                    March 30, 2000
    ------------------------------------                 -----------------------
        William H. Hodges                                        (Date)
        Director


By: /s/ Roger C. Reinhold                                    March 30, 2000
    -------------------------------------                -----------------------
        Roger C. Reinhold                                        (Date)
        Director


By: /s/ David R. Tynch                                       March 30, 2000
    -----------------------------------                  -----------------------
        David R. Tynch                                           (Date)
        Director



                                       79