FRONT COVER
CENIT Bancorp, Inc.
1996 Annual Report



Table of Contents
         1    Corporate Profile
         2    Report To Our Stockholders
         8    Boards of Directors
              CENIT Bancorp Management Committee
         9    Community Advisory Boards
        10    Five Year Financial Summary
        11    Management's Discussion and Analysis
        19    Consolidated Financial Statements
        23    Notes To Consolidated Financial Statements
        51    Report of Independent Accountants
        52    Investor Information
        53    Corporate Information
        Inside Back Cover   Map of Retail Banking Offices





Corporate Profile

     CENIT Bancorp, Inc., with headquarters in Norfolk, Virginia, is the holding
company  for CENIT Bank,  FSB, a federal  stock  savings  bank based in Norfolk,
Virginia,  and Princess Anne Bank, a Virginia  commercial bank  headquartered in
Virginia Beach, Virginia.

     CENIT Bank has been in business  since 1889,  and Princess  Anne Bank since
1985. Together, the two Banks form the second largest bank or thrift institution
headquartered in the  Norfolk-Virginia  Beach-Newport News Statistical Area, the
27th largest  Metropolitan  Statistical  Area (MSA) in the United States and the
fourth largest MSA in the southeast.

     At December  31,  1996,  CENIT  Bancorp had  consolidated  assets of $707.1
million,  deposits of $499.0 million and  stockholders'  equity of $49.6 million
with 1,635,044 shares of common stock outstanding.

     The two Banks  operate  nineteen  retail  banking  offices in the cities of
Norfolk, Portsmouth, Virginia Beach, Chesapeake, Hampton and Newport News and in
York County, Virginia. The Banks attract retail deposits from the general public
in their  market area by providing a variety of deposit  services.  As community
banks,  the focus is personal  banking  for local  individuals  and  businesses.
Deposits  are  insured  by  the  Federal  Deposit  Insurance  Corporation  up to
applicable limits.

     The Banks  invest  their funds in permanent  and  construction  residential
loans,  consumer loans, and commercial real estate and business loans. The Banks
also invest in mortgage-backed certificates and U.S. Treasury and federal agency
securities.

     The Banks are  members of the Federal  Home Loan Bank  System and  Princess
Anne Bank is a member bank of the Federal Reserve System.


     The  Company's  common  stock  trades on the Nasdaq  Stock Market under the
symbol CNIT.

                                                       1



Report to Our Stockholders

     Our Board of Directors  and I are pleased to present to you the 1996 Annual
Report for CENIT Bancorp,  Inc. (the "Company") and its subsidiaries CENIT Bank,
FSB, and Princess Anne Bank.

     During 1996, we continued to make great progress in the  development of our
Company.  We  expanded  our retail  branch  network to  provide  greater  market
coverage and convenience for our customers.  Our community  banking  initiatives
led to strong growth in our noninterest-bearing  demand deposit account balances
and in our consumer home equity lending balances,  and the Company increased its
residential mortgage loan portfolio  systematically over the course of the year.
With these and other actions on our part,  the Company's net income grew to over
$5.0 million before the impact of the one-time special Federal Deposit Insurance
Corporation  assessment (the "Special  Assessment") to recapitalize  the Savings
Association Insurance Fund (the "SAIF").

Expanding Our Community Banking Franchise

     Our rapid growth and development  continued unabated  throughout 1996. Over
the  past  few  years,  we  have   demonstrated  the  capabilities  to  identify
opportunities  for growth as they arise in our market and to act  decisively  to
seize these  opportunities.  1996 was no exception.

     Once again,  the Company was able to capitalize on a business  opportunity.
During 1996, CENIT Bank acquired  approximately $68.1 million of deposits in our
local market from five offices of Essex Savings Bank,  FSB. CENIT Bank continued
to operate  the former  Essex  retail  offices in  Downtown  Hampton  and in the
Denbigh area of Newport News to expand our retail branch  network.  The deposits
associated  with the other three former Essex retail  offices were  consolidated
into existing CENIT Bank retail offices.

     To  integrate  these two new offices  into our retail  network,  CENIT Bank
completely  refurbished the offices and thoroughly  equipped them to provide our
customers  at these  offices  with as many of our  full  range  of  services  as
possible.  Both  offices are now capable of  attracting  and serving  retail and
commercial  banking  customers with a wide variety of community banking services
such as ATMs, night  depositories,  and complete  commercial lending and deposit
products.

     As a further  expansion of our retail  banking  options for our  customers,
CENIT Bank opened its second "supercenter"  banking office at the Super Kmart in
Norfolk.  Our Super Kmart retail offices afford our customers the opportunity to
bank with us during evening hours and on weekends and many holidays.  This makes
us a much more  convenient  banking  option for our  customers  than the typical
community bank.


                                                     2



     In March  1996,  Princess  Anne Bank  relocated  its Great  Neck  office in
Virginia Beach from a small  facility on a side street to a full-service  retail
office on Shore Drive, a major traffic  artery.  The high visibility of this new
office has resulted in a substantial  increase in deposits and customer activity
in the Great Neck office. The Great Neck and Shore Drive areas of Virginia Beach
are growing  rapidly,  and this new facility  makes  Princess Anne Bank a strong
competitor for retail and commercial banking customers in this market.

     With these new and expanded retail offices,  the Company now has a stronger
retail network that is convenient to a large  percentage of potential  customers
in our local market.  This is clearly shown on the map identifying the locations
of our retail  offices  included on the inside back cover of this Annual Report.
This retail network makes us the only local community  banking  institution with
retail offices in all six of our market's most populated cities.

Using Our Strength to Grow Our Community Banks

     These and other enhancements to our retail banking network caused the total
assets of the Company to increase  from $639.8  million at December  31, 1995 to
$707.1 million at December 31, 1996. During this time, loans held for investment
increased  from  $319.2  million  at  December 31,  1995,  to $422.2  million at
December 31,  1996.  Also,  total  deposits  increased  from  $450.5  million at
December 31,  1995,  to $499.0  million at  December 31,  1996. Of special note,
noninterest-bearing   deposits   increased  by  19.4%  from  $38.7   million  at
December 31,  1995 to $46.2 million at  December 31,  1996.  These deposits have
increased by $17.6 million,  or 61.8%, since December 31,  1994, and represent a
particularly valuable source of funding to the Company.

     Behind these broad statistics  relating to the Company's growth in 1996 are
the  results  of certain  of the  Company's  major  programs.  This  information
provides additional insight into the Company's capacity for future growth.

     During 1996, the Company developed a comprehensive  program to increase our
home equity and second  mortgage  loan  portfolio.  The program was  designed to
become an ongoing  feature of our retail  banking  strategy  and has proven very
successful. As a result of this program, we increased the outstanding balance of
our home equity and second  mortgage loan portfolio by 43.9% in nine months from
$20.6 million at March 31, 1996 to $29.6 million at December 31, 1996.

     Our  continuing  efforts to increase  our merchant  credit card  processing
business also had  impressive  results in 1996. Our gross  processing  fees from
merchant sales grew by 47.0% from $502,000 in 1995 to $738,000 in


                                                     3



     1996,  and the total  number of our merchant  customers  increased by 35.9%
from 312 at December  31,  1995 to 424 at December  31,  1996.  This  phenomenal
growth in our merchant credit card processing  business  supports our efforts to
increase our  noninterest-bearing  demand  deposits as we encourage our merchant
customers to maintain their commercial accounts with us.

     We note with some disappointment that our nonperforming assets increased to
$5.7  million at the end of 1996.  However,  we are  confident  that the reasons
behind this increase represent an unusual confluence of unrelated events and not
a general  deterioration of our asset quality. As of February 28,  1997, we have
had a net  reduction  in our  nonperforming  assets of  $954,000  from the level
existing at December 31,  1996.  We are making  vigorous  efforts to continue to
reduce our nonperforming  assets very quickly. Our past experience in fashioning
creative solutions to nonperforming assets will serve us well in our attempts to
bring our nonperforming assets to lower levels in 1997.

Record Earnings and Dividends

     In our 1995 Annual Report,  we spoke of our great potential to increase our
earnings from operations during 1996. We also pointed out the possibility of the
one-time  Special  Assessment  occurring  during 1996,  which would  subject our
earnings to a substantial but nonrecurring charge. We proved to be right on both
counts.

     Before the impact of the Special Assessment, the Company earned $5,059,000,
or $3.00 per share, in 1996.  Including the $1.45 million  after-tax charge from
the Special  Assessment,  the Company had annual net income of $3.6 million,  or
$2.14 per share.

     In  comparison,  annual net income for 1995 was $2.5 million,  or $1.48 per
share. Net income for 1995 included the negative impact of a $348,000  after-tax
charge,  or $.21 per share,  relating to the sale of various  securities  in our
balance sheet  restructuring and a $691,000 after-tax charge, or $.41 per share,
relating to merger  expenses.  Excluding the impact of these two special events,
the Company earned $3,511,000, or $2.09 per share, in 1995.

     Excluding the effects of the Special  Assessment in 1996 and the merger and
balance sheet  restructuring  changes in 1995,  the Company's net income in 1996
increased by $1,548,000, or 44.1%, over our income from 1995.

     These  comparisons  provide  dramatic  evidence of the  Company's  earnings
potential. Behind these comparisons are a number of factors that provide us with
additional earnings momentum in 1997:


                                                     4



     - Our net loans  held for  investment  at  December  31,  1996 were  $422.2
       million. This balance is 21.7%, or $75.3 million, higher than our average
       net loans held for investment of $346.9 million in 1996.
     - Our net  interest  margin for the  fourth  quarter of 1996 rose to 3.30%,
       some eight basis points higher than our net interest margin of 3.22% for
       all of 1996. We enter 1997 with a higher net interest margin than that
       which existed on average in 1996.
     - The Special  Assessment  reduced our deposit  insurance  premiums  from a
       prior annual rate of $2.30 per $1,000 of deposits insured by SAIF to a
       substantially  lower annual rate of $.648 per $1,000 of deposits  insured
       by SAIF. If our deposit balances were to remain unchanged from the levels
       at  December  31,  1996,  our  FDIC  insurance  cost  would  decrease  by
       approximately  $678,000  below the annual cost of this insurance for 1996
       under the previously  existing deposit premium  schedule.
     - In 1996,  our deposit fees increased by 39.2% to $1.4 million from $1.0
       million in 1995. This occurred  primarily because of overall increases in
       checking  account  balances,  increases  in our deposit  fee  schedule in
       mid-1996, and seven additional ATMs including three installed in the last
       quarter of 1996.  With the new ATMs and the fee schedule in place for all
       of 1997, we expect that deposit fees will continue to grow in 1997.

     With these  factors in place for 1997,  our Board of Directors has provided
you with clear evidence of the increasing  profitability of the Company. In late
1996, we increased  your  quarterly  dividend by 25%, to an annual rate of $1.00
per share, to demonstrate to you our high  expectations for the future.  We look
forward to 1997 with a great sense of excitement.

1997 and Beyond

     As impressive as our record of corporate  growth in 1996 may be, we are not
relying on our past efforts to ensure a continuation of our progress in 1997. We
have taken a number of actions in recent  months that are designed to build upon
our 1996 results.

     We have  implemented a new  promotional  program for our Super Kmart retail
offices to accelerate our deposit growth in these offices. Bold "message center"
electronic signs have been installed at ten of our retail offices located
on  some  of our  market's  busiest  highways  to  provide  us  with  continuous
advertising  for  our  banking  services.   Furthermore,  we  recently  began  a
systematic  and  comprehensive  calling  effort to contact  many of our existing
customers to ask these customers to do additional business with the Company.


                                                     5



     Technological  advancements  in  banking  are  enabling  us to become  more
competitive with larger banks in many areas. Unlike most financial  institutions
similar to us in size, we have the benefit of our own "in-house" data processing
system. We can implement data processing advancements as we deem appropriate, we
can customize many of our banking services to fit the needs of major depositors,
and we  can  develop  our  own  solutions  to  data  processing  problems.  This
flexibility allows us to compete effectively for large depositors with financial
institutions many times our size.

     To make our retail  offices more efficient and to reduce the time necessary
to train our retail personnel, we have developed and begun the installation of a
proprietary  retail banking  software  package that we call the Branch  Delivery
System or BDS.  This BDS software  package  simplifies  and  expedites  customer
banking transactions and gives our customer service  representatives the time to
engage our  customers in  meaningful  dialogue  concerning  their  banking needs
during the processing of routine banking transactions.

     Other  recent  developments  in  technology  for the  Company  include  the
installation  of a  frame  relay  telephone  network  to  facilitate  the  rapid
transmission  of data among our offices and to provide for the easy expansion of
our branch network as the Company grows.  We have also installed data processing
software to develop a marketing  customer  information file or MCIF to assist us
in  identifying  existing  customers  to whom we can  offer  additional  banking
services.  Soon  to be  installed  is an  interactive  voice  response  customer
information  program that will allow our customers to access  information  about
their accounts over the telephone at any time, night or day.

     New  technology  is our  ally  and not our foe as we  expand  our  Company.
Combining our community  banking  approach with our  technological  capabilities
makes us a formidable banking competitor in our market for the future.

     Over th past  few  months,  we have  taken a very  significant  step in the
growth and  development  of the Company.  Princess Anne Bank had three  advisory
boards  in place at the time of our  merger  in 1995.  Before  we  expanded  our
advisory  boards  further,  we wanted to have the  retail  network  and  banking
infrastructure in place to exploit fully the business  opportunities  that arise
from a  comprehensive  network of advisory  boards.  We are now in a position to
move forward with the full development of this vital part of a community banking
structure.

     We have begun the process of asking  prominent  and diverse  members of our
local communities to join advisory boards for CENIT Bank and Princess Anne Bank.
Already, we have organized four new advisory boards

                                                     6



     for our  Company,  and we plan to  establish  at least  three  others  very
quickly.  We are very pleased with the  enthusiasm  for our Company that we have
encountered when we approach prospective members for our advisory boards.

     Our advisory  boards  provide us with a means to evaluate  our  competitive
position in the communities that we serve. They tell us the new banking services
that we need to offer  and help us to refine  our  existing  services  to better
serve our  customers.  They assist us in  evaluating  the  effectiveness  of our
customer  service  personnel.  In addition,  our advisory  boards  recommend our
banking services regularly to their business associates,  friends and family and
are a significant source of business development for the Company.

     The  essence  of a  community  bank  is  continuous  interaction  with  its
customers and detailed knowledge of the markets served by the bank. Our advisory
boards will ensure that we never lose touch with our  customers  and that we are
always knowledgeable about changes and opportunities in our markets.

     New marketing initiatives, new technology and new advisory boards will spur
the evolution and growth of the Company.  Our  resources  and  capabilities  are
increasing  rapidly. We expect 1997 to be a year that will present great banking
opportunities for the Company in our markets, and we will take full advantage of
these opportunities to expand our business and profitability.

     Our Board of Directors  recognizes its  responsibility  to continue to grow
the Company's  earnings and franchise in order to create value for all of us. We
appreciate the trust and support that our stockholders have given to the Company
and its Board of Directors over the years. We will endeavor to be worthy of your
confidence.


Michael S. Ives
President & Chief Executive Officer


                                                     7





Boards of Directors and Management Committee

     Directors of               Directors of             Management Committee
CENIT Bancorp, Inc. and      Princess Anne Bank          of CENIT Bancorp, Inc.
     CENIT Bank                                                CENIT Bank

C. L. Kaufman, Jr.     John A. Tilhou, Esq., Chairman     Michael S. Ives
Chairman,              Partner, Mays & Valentine, L.L.P.  President & Chief
CENIT Bancorp, Inc.                                       Executive Officer
Investor

David L. Bernd         Homer W. Cunningham                Barry L. French
President & CEO,       Chairman Emeritus                  Senior Vice President
Sentara Health System                                     Retail Banking
                                                          Group Manager
Patrick E. Corbin,     William J. Davenport, III
CPA    Principal,      Vice Chairman                      John O. Guthrie
Carter Corbin &        Real Estate Developer/Investor     Senior Vice President
Company, P.C.                                             Chief Financial
                                                          Officer & Finance
Homer W. Cunningham*   J. Morgan Davis                    Group Manager
Member Emeritus        President & Chief Executive
                       Officer                           Patrick L. Hillard
J. Morgan Davis*                                         Senior Vice President
President & Chief      Thomas J. Decker, Jr.             CENIT Mortgage Company
Executive Officer      President, The Prudential-
Princess Anne Bank     Decker Realty                      Roger J. Lambert
                                                          Senior Vice President
The Honorable          John W. Failes, CPA                Information Services
William H. Hodges      CEO, Failes & Associates, P.C.     Group Manager
Judge, Virginia Court
of Appeals (Retired)   L. Renshaw Fortier                 Barbara N. Lane
Consultant/Counsel,    Chairman, Teren Company            Senior Vice President
Plasser American                                          Administrative Ser-
Corporation            John F. Harris                     vices Group Manager
                       President, Affordable Homes
Michael S. Ives                                           Alvin D. Woods
President & Chief      Michael S. Ives                    Senior Vice President
Executive Officer      President & Chief Executive        Chief Lending Officer
                       Officer, CENIT Bancorp, Inc.       & Lending Group
Frank R.
Kollmansperger, Jr.    Charles R. Malbon, Jr.               Princess Anne Bank
Management Consultant  Vice President
                       Tank Lines, Inc.                   J. Morgan Davis
Roger C. Reinhold                                         President & Chief
Commercial             Dan Ryan, President                Executive Officer
Investments            Dan Ryan's For Men
Retired President,                                        Winfred O. Stant, Jr.
Homestead Savings Bank                                    Senior Vice President
                                                          & Chief Financial
John A. Tilhou, Esq.*                                     Officer
Chairman,
Princess Anne Bank
Partner, Mays &
Valentine, L.L.P.

David R. Tynch, Esq.
President and Managing
Partner,
Cooper, Spong & Davis,
P.C.

Anne B. Shumandine, Esq.
President, Signature
Financial Management, Inc.
Director, Mezzullo &
McCandlish,
A Professional Corporation

* CENIT Bancorp Board Only









                                                  8



Community Advisory Boards

CENIT Bank

Tri-City
(Western Chesapeake,
Suffolk & Portsmouth)
Samuel H. Lamb, II,
Chairman Provost,
Tidewater
Community College,
Portsmouth

Robert C. Barclay, IV,
Esq.
Attorney, Cooper, Spong &
Davis

Roger L. Brown, Owner,
McDonald's Franchises

B. Anne Davis
President & CEO, Diesel
Tech

Gwendolyn S. Davis
Legislative Liaison &
Principal Management
Analyst
City of Portsmouth

Sharon D. Franklin
Owner & Graphic Designer,
Okra Stewdio

Ann M. Kirk, Esq.
Attorney, Private
Practice

Michael R. Kirsch
President, K Plus

Eric J. Sasser
President, Sasser
Construction

Jimmy R. Spruill
Chairman, JJ Fasteners,
Inc.

Andrew M. Virga
Treasurer & CFO,
Virga's Pizza Crust of
Virginia

Junius H. Williams, Jr
Division Manager,
Community & Government
Affairs
Eastern Operations
Division
Virginia Power


Great Bridge
(Southern Chesapeake)
James A. Roy, Esq. Chairman
Partner, Roy, Laine,
Larsen, Romm & Lascara, P.C.

Fella Rhodes,
Managing Broker
Long & Foster Realtors

Debbie Ritter
Professional Dog Breeder

Greg Skillman
President, Seaboard
Mechanical

Peter Szoke, MD
Family Physicians of
Great Bridge, Ltd.

Stephen J. Telfeyan, Esq.
Partner, Basnight, Wright,
Kinser, Telfeyan, &
Leftwich, P.C.

Gayle A. Terwilliger, DDS
Dentist, Private Practice

James J. Wheaton, Esq.
Partner, Willcox & Savage, P.C.

Princess Anne Bank

Pembroke
Wendell A. White, Chairman
Senior Vice President,
The Breeden Company

Joseph M. Gianascoli
President, IKON Office
Solutions

William F. Harris
President, Bank United
Mortgage

Glen A. Huff, Esq.
Partner, Huff, Poole &
Mahoney

Donald E. Lee, Jr., Esq.
Attorney, Private Practice

Robert E. Ruloff, Esq.,
Partner,
Shuttleworth, Ruloff &
Giordano

Shore Drive
Kal Kassir, Chairman
Owner, The Corner Market

Donald F. Bennis, Esq.
Attorney, Private Practice

Thomas R. Eckert
Owner, Bay Lake Pines
School

Charles W. Guthrie
President, Lynnhaven Marine

John R. Savino
Agent, The Prudential-
Decker Realty

Lynnhaven
Brian P. Winfield, Chairman
Winfield & Associates

Gunther H. Degan
President, Degan
Enterprises

Paul V. Michels
President, Coastal Video
Communications Corp.

A. William Reid
President, Cellar Door
Productions of VA, Inc.

Hilltop
John W. Richardson, Esq.
Chairman
Partner, Stallings &
Richardson

Michael Atkinson
Owner, 501 City Grill &
Atlas Diner

Judy B. Crumley
Owner & Treasurer,
Crumley Group, Inc.

Frank Drew
Sheriff, City of Virginia
Beach

Independence
W. K. Hammaker, Chairman
Branch Manager,
Pembroke Riedman
Insurance

Stephen B. Ballard
President, S.B. Ballard,
Inc.

Nancy Cheng
Administrative Vice
President,
Eastern Computers, Inc.

William A. Hearst
Account Executive,
Pembroke Riedman
Insurance

Clarence A. Holland, MD
Physician

Norma O. Magpoc, MD
Physician

Mark E. Slaughter, Esq.
Partner, Pender & Coward











                                           9



Five Year Financial Summary (1)
(Dollars in thousands, except per share)


                                                                       At or for the year ended December 31,
                                                     1996            1995           1994           1993            1992
                                                   ----------------------------------------------------------------------
                                                                                                 
Financial Condition Data:
Total assets                                       $ 707,100      $ 639,812       $575,675       $ 508,421      $ 473,239
U.S. Treasury and other U.S. Government
    agency securities, net                            46,305         65,118         44,650          55,953         43,339
Loans held for investment, net                       422,219        319,194        305,578         258,604        279,269
Mortgage-backed certificates, net                    177,706        203,176        175,763         135,812         86,853
Real estate owned, net                                 2,769          1,828          5,718           3,575          6,642
Deposits                                             498,965        450,530        420,422         407,309        400,590
Borrowings                                           155,138        138,171        109,035          58,560         35,203
Stockholders' equity                                  49,608         46,729         42,217          39,810         35,105
Operating Data:
Interest income                                    $  48,171      $  45,527       $ 37,826       $  34,004      $  37,635
Interest expense                                      28,087         27,476         19,496          16,910         21,702
    Net interest income                               20,084         18,051         18,330          17,094         15,933
Provision for loan losses                                377            697            490           1,667          2,481
Net interest income after provision for loan losses   19,707         17,354         17,840          15,427         13,452
Other income                                           3,894          2,944          2,765           2,956          3,113
Other expenses                                        18,172         16,174         14,402          13,099         13,463
Income before income taxes and cumulative
    effect of accounting change                        5,429          4,124          6,203           5,284          3,102
Provision for income taxes                             1,821          1,652          2,226           1,637            931
Income before cumulative effect of
    accounting change                                  3,608          2,472          3,977           3,647          2,171
Cumulative effect of change in method of
    accounting for income taxes                           --             --             --              --            553
Net income                                         $   3,608      $   2,472       $  3,977       $   3,647      $   2,724
                                                   ----------------------------------------------------------------------

Earnings per share:
    Income before cumulative effect of
       accounting change                           $    2.14      $    1.48       $   2.44       $    2.28      $    1.42
    Cumulative effect of accounting change                --             --             --              --            .36
    Net income                                     $    2.14      $    1.48       $   2.44       $    2.28      $    1.78
Cash dividends per share                           ----------------------------------------------------------------------
                                                   ----------------------------------------------------------------------
                                                   $     .75      $     .40       $    .36       $     .27      $      --
Selected Financial Ratios and Other Data:
Return on average assets                                0.54% (2)      0.40% (3)      0.72%           0.76%          0.58% (4)
Return on average stockholders' equity                  7.56  (2)      5.57  (3)      9.75            9.83          10.31 (4)
Average stockholders' equity to average assets          7.20           7.21           7.40            7.76           5.67
Stockholders' equity to total assets at year end        7.02           7.30           7.33            7.83           7.42
Interest rate spread                                    2.83           2.60           3.10            3.36           3.17
Net interest margin                                     3.22           3.07           3.47            3.78           3.58
Other expenses to average assets                        2.74  (2)      2.63  (3)      2.61            2.76           2.89
Net interest income to other expenses                 110.52  (2)    111.61  (3)    127.27          130.50         118.35
Nonperforming assets to total assets                     .80            .45           1.42            1.01           2.17
Allowance for loan losses to total net loans             .90           1.16           1.24            1.56           1.39
Dividend payout ratio (5)                              35.10          27.12          14.76           11.85             --
Book value per share                               $   30.34      $   29.27       $  26.66       $   25.41      $   22.41
Tangible book value per share                          27.66          28.15          25.45           25.41          22.41
Number of retail branch offices                           19             16             15              12             11
<FN>

________
     (1) On August  1,  1995,  Princess  Anne Bank  ("Princess  Anne")  became a
wholly-owned  subsidiary  of CENIT  Bancorp,  Inc.  (the  "Company") in a merger
accounted for by the pooling of interests method of accounting. Accordingly, the
consolidated  financial  data  presented  gives  effect to this  merger  and the
accounts of Princess  Anne have been  combined with those of the Company for all
periods presented. Also, on April 1, 1994, CENIT Bank, FSB merged with Homestead
Savings Bank, FSB  ("Homestead").  This merger was accounted for by the purchase
method of accounting.  The consolidated  financial data presented above includes
the results of Homestead's  operations and financial  condition from the date of
acquisition.
     (2)  Exclusive  of the $2,340  one-time  SAIF  special  assessment  paid in
November,  1996 and the  related  tax effect,  where  applicable,  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) The return on average assets and average  stockholders' equity for 1992
includes the  cumulative  effect of changing the Company's  method of accounting
for income taxes.  Without this change,  the Company's  return on average assets
and average  stockholders' equity would have been .47% and 8.22%,  respectively.
     (5)  Represents  dividends  per share  divided  by net  income  per  share.
Dividends per share represent historical dividends declared by the Company.
</FN>


                                               10



Management's Discussion and Analysis of
Financial Condition and Results of Operations

Financial Condition of the Company

     Total assets. At December 31,  1996, the Company had total assets of $707.1
million, an increase of $67.3 million,  or 10.5%, since December 31,  1995. This
increase is accounted  for primarily by the  Company's  purchase of  residential
permanent  one- to four-  family  real  estate  loans,  the  effect of which was
partially offset by a decrease in securities available for sale.

     Securities Available For Sale. Securities available for sale totaled $224.0
million at December 31,  1996 compared to $268.3 million at  December 31,  1995.
The net decrease of $44.3 million from December 31, 1995 resulted primarily from
the net effect of $66.5 million of mortgage-backed certificate repayments, $48.8
million of adjustable-rate  mortgage-backed certificate purchases, $29.2 million
of proceeds from the  maturities or calls of  securities,  $19.1 million of U.S.
Treasury  and other  U.S.  Government  agency  securities  purchases,  and $14.8
million of proceeds  from the sale of  securities.  The  portfolio of securities
available for sale at  December 31,  1996 was comprised of $6.0 million of other
U.S. Government agency securities, $40.3 million of U.S. Treasury securities and
$177.7 million of mortgage-backed certificates.

     Loans.  The balance of net loans held for investment  increased from $319.2
million  at  December 31,   1995  to  $422.2  million  at   December 31,   1996.
Adjustable-rate  and  conventional  fixed-rate  residential  permanent  one-  to
four-family loans increased from $98.1 million and $47.6 million,  respectively,
at  December 31,  1995 to $157.5  million and $99.0  million,  respectively,  at
December 31,  1996.  These  increases  in one- to four-  family  loans  resulted
primarily from the purchase of loans, including three bulk transactions totaling
$84.6  million.  The loans acquired in these three  transactions  included $51.3
million of  adjustable-rate  loans and $33.3 million of fixed-rate loans,  $21.1
million  of which  balloon  at various  dates  over the next  seven  years.  The
majority  of these  loans are  secured by real  estate  located in the South and
Southeast  regions of the U.S.,  with the largest  concentrations  in  Virginia,
Alabama  and  Georgia.  Loan  purchases  for 1996,  including  individual  loans
purchased from  correspondents,  totaled $105.9 million.  The balance of one- to
four-family  loans also  increased  in 1996 as a result of a 43.6%  increase  in
originations from $51.5 million in 1995 to $73.9 million in 1996.

     The  balance of  outstanding  home  equity and second  mortgage  loans also
increased  from  $20.8  million  at  December 31,   1995  to  $29.6  million  at
December 31,  1996. This increase resulted  primarily from a successful  program
added to the Company's retail banking strategy as evidenced by a 146.8% increase
in originations from $8.1 million in 1995 to $19.9 million in 1996.

     Deposits.  During 1996, the Company's total deposits  increased from $450.5
million at December 31, 1995 to $499.0 million at December 31, 1996. In 1996, as
part of its strategy to expand its community  banking  franchise in Southeastern
Virginia,  CENIT Bank assumed  approximately $68.1 million in deposits from five
Essex  Savings Bank,  FSB ("Essex")  branches that were located in the Company's
existing market area. Also, the Company's noninterest-bearing deposits increased
by  19.4%  from  $38.7  million  at  December 31,   1995  to  $46.2  million  at
December 31,  1996. This increase in noninterest- bearing deposits resulted from
the Company's  ongoing  strategy to seek lower-cost  deposits to further enhance
the Company's profitability.  The impact of the Essex deposit assumption and the
increase in  noninterest-bearing  deposits was partially  offset by decreases in
certificates of deposit and money market deposit accounts.

     Borrowed Funds.  The Company's  borrowed funds,  which include Federal Home
Loan Bank  ("FHLB")  advances,  other  borrowings,  and  securities  sold  under
agreements to repurchase,  increased from $138.2 million at December 31, 1995 to
$155.1 million at December 31, 1996. FHLB advances increased from $133.0 million
to $148.0 million during this period.  Although the Company used the majority of
the cash proceeds received in connection with the Essex deposit assumption to

                                                      11



reduce its FHLB  advances,  the Company also  utilized FHLB advances to fund the
purchase of loans.  The Company  may  continue to use FHLB  advances to fund the
purchase of residential  mortgage loans, U.S. Treasury or other U.S.  Government
agency  securities  with  maturities of three years or less, or  mortgage-backed
certificates.

     Capital.  The Company's and Banks'  capital ratios  significantly  exceeded
applicable regulatory requirements at both December 31, 1996 and 1995.

     Asset  Quality.  The  Company's  total  nonperforming  assets  totaled $5.7
million,  or .80% of assets, at December 31,  1996 compared to $2.9 million,  or
 .45% of assets,  at December 31,  1995. Real estate owned ("REO") increased from
$1.8 million at December 31,  1995 to $2.8 million at December 31,  1996. REO at
December 31,  1996  included  approximately  $707,000  relating to a  commercial
office  building that was acquired by the Company in December,  1996 and sold in
February,  1997. Nonperforming loans increased from $1.0 million at December 31,
1995 to $2.8 million at December 31, 1996. This increase resulted primarily from
a $921,000  increase in  permanent  residential  one- to  four-family  loans,  a
$457,000  commercial  real estate loan,  and a $409,000  increase in  commercial
business loans.

     Comparison of Operating Results for the Years Ended  December 31,  1996 and
December 31, 1995

     General.  The Company's  pre-tax  income  increased to $5.4 million for the
year ended  December 31,  1996 from $4.1  million for 1995.  This  increase  was
attributable  primarily  to a  $2,033,000  increase in net  interest  income,  a
$950,000  increase in other income and a $320,000  decrease in the provision for
loan losses, the effect of which more than offset a $1,998,000 increase in other
expenses.  Other  expenses  increased  primarily  as a result of the  $2,340,000
pretax charge against earnings relating to the special assessment charged to the
Company in connection with the federal  legislation to recapitalize  the Savings
Association   Insurance   Fund  ("SAIF")  of  the  Federal   Deposit   Insurance
Corporation.

     Net Interest Income. The Company's net interest income before provision for
loan losses  increased by $2,033,000  for the year ended  December 31,  1996, an
11.3% increase from 1995. This increase  resulted from a $2,644,000  increase in
interest income,  which exceeded a $611,000  increase in interest  expense.  The
increase in interest  income was  primarily  attributable  to an increase in the
average  balance of loans and to an increase in the average  balance and average
yield of the mortgage-backed  certificate  portfolio.  Interest on the Company's
portfolio  of  mortgage-backed  certificates  increased  by  approximately  $1.8
million from $11.4 million for the year ended December 31, 1995 to $13.2 million
for the comparable 1996 period. This increase resulted from both a $16.4 million
increase in the average  balance of the portfolio and an increase in the average
yield of the portfolio  from 6.30% in 1995 to 6.69% in 1996. The increase in the
average balance was a consequence of the Company's  purchase of  mortgage-backed
certificates  in the latter  part of 1995 and the first part of 1996 to increase
income of the Company. The increase in the yield on mortgage-backed certificates
occurred  primarily as a result of the  Company's  December,  1995 sale of lower
yielding mortgage-backed  certificates with five-year balloon provisions and the
replacement  of  those  assets  in  December,   1995  and  January,   1996  with
higher-yielding,     adjustable-rate     mortgage-backed    certificates.    The
mortgage-backed certificate portfolio at December 31, 1996 had a total amortized
cost of $176.2  million and had a weighted  average yield of 6.85% for the month
of December, 1996. The portfolio was comprised of $18.0 million, or 10.2% of the
total portfolio, of mortgage-backed  certificates with five- and seven-year
balloon  provisions;  $151.9  million,  or  86.2%  of the  total  portfolio,  of
adjustable-rate  mortgage-backed certificates;  and $6.3 million, or 3.6% of the
total  portfolio,  of fixed-rate  mortgage-  backed  certificates.  The weighted
average yields for the month of December,  1996 for these three  classifications
were 6.26%, 6.85%, and 8.42%, respectively.

                                                      12



     Interest  on loans  increased  by  approximately  $1.3  million  from $28.9
million in the year  ended 1995 to $30.2  million  in 1996.  This  increase  was
attributable to a $27.8 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  8.91% in 1995 to 8.59% in 1996.  The  increase  in the  average
balance of loans  resulted  from both an increase in  originations  and from the
purchase of residential loans discussed above. The weighted average yield on the
loan portfolio for the month of December, 1996 was 8.32%.

     Interest on investment  securities  decreased  $389,000 in 1996 compared to
1995. This decrease resulted from a $7.8 million decrease in the average balance
of the portfolio,  the effect of which more than offset an increase in the yield
on the portfolio from 6.26% in 1995 to 6.44% in 1996.

     The Company's  interest expense increased by $611,000 primarily as a result
of an increase in interest on  borrowings.  Interest on borrowings  totaled $8.8
million in the year ended  December 31,  1996  compared to $8.1 million in 1995.
The average balance of FHLB advances increased by $26.4 million in 1996 compared
to 1995 as the Company  continued to utilize FHLB  advances to fund a portion of
its growth.  The impact of the increase in average balances of FHLB advances was
partially offset by a decrease in the average cost of the advances from 6.16% in
1995 to 5.44% in 1996.

     The Company's net interest  margin  increased from 3.07% for the year ended
December 31,  1995 to 3.22% for the year ended December 31,  1996. This increase
was the result of an increase in the  Company's  interest rate spread from 2.60%
in the year ended December 31,  1995 to 2.83% in the comparable 1996 period. The
increase in the Company's  interest rate spread  occurred  because the Company's
overall yield on its interest- earning assets remained level at 7.73%, while the
overall cost of its interest-bearing liabilities decreased from 5.13% in 1995 to
4.90% in 1996.  The  Company's  calculations  of  interest  rate  spread and net
interest rate margin include nonaccrual loans as interest-earning assets.

     The  Company's  net  interest  margin and  interest  rate spread  gradually
increased  during  1996.  For the three  months  ended  December 31,  1996,  the
Company's net interest margin was 3.30% and the interest rate spread was 2.91%.

     Provision  for  Loan  Losses.  The  Company's  provision  for  loan  losses
decreased  from  $697,000  in 1995 to  $377,000  in  1996.  The  Company's  1996
provision  for loan  losses  was  positively  impacted  by a  $288,000  recovery
received relating to one loan. Net chargeoffs  totaled $267,000 in 1996 compared
to $790,000 in 1995. At  December 31,  1996, the Company's  total  allowance for
loan losses was $3.8  million and  nonperforming  loans  totaled  $2.8  million,
resulting in a coverage ratio of 134.2%.

     Other  Income.  Total other income  increased  from $2.9 million in 1995 to
$3.9 million in 1996.  Deposit fees and merchant  processing  fees  increased by
$401,000 and  $236,000,  respectively,  in 1996  compared to 1995.  Deposit fees
increased in 1996 as a result of additional  transaction accounts,  the addition
of seven ATMs and  increases in the  Company's  deposit fee  schedule.  Merchant
processing  fees  increased  in  1996 as the  Company  continued  to  experience
substantial  growth in its merchant  portfolio.  Gains on the sale of individual
loans and  servicing  from  mortgage  operations  increased  by  $85,000 in 1996
compared  to 1995,  primarily  as a result of an increase in the volume of loans
sold.  Also,  the  Company  recognized  a net  gain of  $77,000  on the  sale of
securities in 1996  compared to a loss of $563,000 in 1995.  The effect of these
items was partially  offset by a $303,000  decrease in brokerage fees recognized
by CENIT Bank's commercial mortgage loan brokerage subsidiary.

     Other  Expenses.  Total other expenses  increased from $16.2 million in the
year ended December 31,  1995 to $18.2 million in 1996. Total other expenses for
1996  includes the $2.3 million SAIF special  assessment  and for 1995  includes
$757,000 of expenses relating to the Princess Anne merger. Exclusive of the SAIF
special assessment in 1996 and the merger expenses in 1995, total other expenses
were $15.8 million and $15.4 million, respectively. Salaries and employee

                                                      13



benefits  increased  by  $293,000  in 1996  primarily  as a  result  of  overall
increases in wages and benefits and CENIT Bank's  opening of two new Super Kmart
offices,  one in  November,  1995 and one in  August,  1996.  The  impact of the
increase in wages and benefits was  partially  offset by a $141,000 net decrease
in commissions in 1996. Net occupancy expense of premises  increased by $311,000
in 1996 primarily as a result of incremental  costs  associated with the opening
of three new offices and the  relocation  of two  offices.  Merchant  processing
expenses  increased  by $209,000 in 1996 as a result of  increased  volume.  The
impact of the increases in the above expenses was partially offset by a $334,000
decrease in  expenses,  gains/losses,  and  provision  for losses on real estate
owned and a $202,000 decrease in professional fees in 1996.

     Income  Taxes.  The  Company's  income  tax  expense  for  the  year  ended
December 31,  1996 was  $1,821,000,  which  represents  an effective tax rate of
33.5%.  The  Company's  income  tax  expense  for  1995  was  $1,652,000,  which
represented an effective tax rate of 40.0%. The effective tax rate was higher in
the 1995 period due to the nondeductibility of certain merger expenses.

     Comparison of Operating Results for the Years Ended  December 31,  1995 and
December 31, 1994

     General.  The Company's  pre-tax  income  decreased to $4.1 million for the
year ended  December 31,  1995 from $6.2  million for 1994.  This  decrease  was
attributable  primarily to a $1,772,000  increase in other  expenses,  including
$757,000 of merger expenses,  a $279,000 decrease in net interest income,  and a
$207,000  increase in the  provision  for loan losses,  the effect of which more
than offset a $179,000 increase in other income.

     Net Interest Income. The Company's net interest income before provision for
loan  losses  decreased  by  $279,000  for the year ended  December 31,  1995 as
compared to that of the previous year. This decrease  resulted from a $7,980,000
increase in interest expense,  which exceeded a $7,701,000  increase in interest
income.  The  increase in  interest  expense was  primarily  attributable  to an
increase in the average balance and average cost of certificates of deposit, and
to an increase in the average balance and average cost of FHLB advances.

     Interest on deposits  increased by  approximately  $4.0 million in the year
ended   December 31,   1995  compared  to  1994.  This  increase  was  primarily
attributable  to an increase in the average cost of certificates of deposit from
4.48% in 1994 to 5.42% in 1995. The average  balance of  certificates of deposit
also increased by $27.5 million in 1995 compared to 1994. Overall, the Company's
cost of deposits increased from 3.94% in 1994 to 4.80% in 1995.

     The Company's interest on borrowings  increased to $8.1 million in the year
ended December 31, 1995 compared to $4.1 million in 1994. The average balance of
FHLB advances increased by $40.6 million in 1995 compared to 1994 as the Company
utilized  FHLB  advances  to fund a portion  of its  growth.  The  impact of the
increase in average balances of FHLB advances,  combined with an increase in the
average cost of the advances from 4.57% in 1994 to 6.16% in 1995,  resulted in a
$3.9 million increase in interest expense on FHLB advances.

     Interest  on  the  Company's  portfolio  of  mortgage-backed   certificates
increased  by  approximately  $2.2  million from $9.2 million for the year ended
December 31, 1994 to $11.4 million for the comparable 1995 period. This increase
resulted  from both an $18.8 million  increase in the  average  balance of the
portfolio and an increase in the average  yield of the  portfolio  from 5.65% in
1994 to 6.30% in 1995. The increase in the average  balance was a consequence of
the Company's purchase of mortgage-backed certificates to increase income of the
Company.  The  increase in the yield on  mortgage-backed  certificates  occurred
because certificates backed by adjustable-rate  mortgage loans ("ARMs") adjusted
to higher  rates and  because  of the  higher  yields  on the  mortgage-  backed
certificates purchased by the Company in 1994 and 1995.elds on the mortgage-
backed certificates purchased by the Company in 1994 and 1995.

     The mortgage-backed certificate portfolio at December 31,  1995 had a total
amortized cost of $201.6 million and had a weighted average yield of

                                                      14



6.84%.  The  portfolio  was  comprised of $22.4  million,  or 11.1% of the total
portfolio,  of  mortgage-backed  certificates with five- and seven-year  balloon
provisions;  $171.6 million, or 85.1% of the total portfolio, of adjustable-rate
mortgage-backed certificates;  and $7.6 million, or 3.8% of the total portfolio,
of fixed-rate  mortgage-  backed  certificates.  The weighted  average yields at
December 31,  1995 for these three classifications were 6.33%, 6.84%, and 8.41%,
respectively.

     Interest  on loans  increased  by  approximately  $4.2  million  from $24.7
million in the year  ended 1994 to $28.9  million  in 1995.  This  increase  was
attributable to a $29.3 million  increase in the average balance of loans and an
increase in the yield on the portfolio  from 8.39% in 1994 to 8.91% in 1995. The
yield on the Company's  loan  portfolio in 1995 was  positively  affected by the
rise in interest rates in 1994 and in the first half of 1995.

     Interest on investment securities increased by $974,000 in 1995 compared to
1994.  This  increase  resulted  from an $11.5  million  increase in the average
balance of the  portfolio  and an  increase in the yield on the  portfolio  from
5.78% in 1994 to 6.26% in 1995.

     The Company's net interest  margin  decreased from 3.47% for the year ended
December 31,  1994 to 3.07% for the year ended December 31,  1995. This decrease
was the result of a decrease in the Company's interest rate spread from 3.10% in
the year ended  December 31,  1994 to 2.60% in the comparable  1995 period.  The
decrease in the Company's  interest rate spread  occurred  primarily  because of
rising  interest  rates and the overall  growth of the  Company.  The  Company's
calculations  of interest  rate  spread and net  interest  rate  margin  include
nonaccrual loans as interest-earning assets.

     The  Company's  net  interest  margin and  interest  rate spread  gradually
decreased  during  1995.  For the three  months  ended  December 31,  1995,  the
Company's net interest margin was 2.96% and the interest rate spread was 2.46%.

     Provision  for  Loan  Losses.  The  Company's  provision  for  loan  losses
increased  from  $490,000  in 1994 to  $697,000  in  1995.  The  Company's  1994
provision  for loan losses was  positively  impacted by a $275,000  reduction in
specific allowances for loan losses relating to one loan. Net chargeoffs totaled
$790,000 in 1995 compared to $897,000 in 1994.  Net  chargeoffs in 1995 included
$157,000  relating to CENIT Bank's credit card and mobile home loan  portfolios,
which were substantially sold in 1995. At December 31, 1995, the Company's total
allowance for loan losses was $3.7 million and nonperforming  loans totaled $1.0
million, resulting in a coverage ratio of 359.5%.

     Other  Income.  Total other income  increased  from $2.8 million in 1994 to
$2.9  million in 1995.  The Company  recognized  a $563,000  loss on the sale of
securities in 1995, compared to a loss of $273,000 on the sale of securities and
the sale of the mobile home  portfolio  in 1994.  However,  gains on the sale of
individual loans and servicing from mortgage operations  increased by $92,000 in
1995 compared to 1994 primarily as a result of the interest rate environment and
the improved capabilities of the Company's mortgage department.  Also, increases
in brokerage fees recognized by CENIT Bank's commercial  mortgage loan brokerage
subsidiary,  increases in merchant  processing income, and increases in gains on
the sale of  miscellaneous  assets  more than  offset  decreases  in deposit fee
income.

     Other  Expenses.  Total other expenses  increased from $14.4 million in the
year ended December 31,  1994 to $16.2 million in 1995. Expenses relating to the
merger with Princess Anne  accounted for $757,000 of the increase.  Salaries and
employees  benefits  increased  by $553,000 in 1995,  which  included a $270,000
increase in commissions  relating to mortgage operations and commercial mortgage
loan  brokerage  and a $134,000  increase in  overtime  and  temporary  staffing
expenses,  a portion of which  related to the Princess  Anne merger.  Equipment,
data processing, and supplies expense increased by $265,000 in 1995 primarily as
a result  of  increased  supplies  costs.  Net  occupancy  expense  of  premises
increased by $261,000 in 1995  primarily as a result of general rent  increases,
additional rent expense relating to CENIT Bank's Main Street office, and

                                                      15



increased  costs  resulting  from CENIT Bank's  opening of the Kiln Creek retail
banking and Peninsula mortgage lending center in the summer of 1995.

     Income  Taxes.  The  Company's  income  tax  expense  for  the  year  ended
December 31,  1995 was  $1,652,000,  which  represents  an effective tax rate of
40.0%.  The  Company's  income  tax  expense  for  1994  was  $2,226,000,  which
represented an effective tax rate of 35.9%. The effective tax rate was higher in
the 1995 period due to the nondeductibility of certain merger expenses.

Liquidity

     The Company's primary sources of funds are deposits,  principal  repayments
on  loans  and  mortgage-backed  certificates,   FHLB  advances,  proceeds  from
maturities of investment securities,  short-term investments, and funds provided
by operations. While scheduled loan and mortgage-backed certificate amortization
and short-term investments are a relatively predictable source of funds, deposit
flows are greatly influenced by general interest rates, economic conditions, and
competition.

     CENIT Bank is required to maintain  specific levels of liquid  investments.
Current regulations require CENIT Bank to maintain liquid assets,  which include
short-term assets such as cash, certain time deposits and bankers'  acceptances,
short-term U.S.  Treasury  obligations,  and  mortgage-backed  certificates with
final  maturities  of five years or less, as well as certain  long-term  assets,
equal to not less than 5.0% of its net  withdrawable  accounts  plus  short-term
borrowings.  CENIT Bank has generally maintained  regulatory liquidity in excess
of its  required  levels.  CENIT  Bank's  liquidity  ratio  was 9.5% and 9.6% at
December 31,  1996 and  December 31,  1995,  respectively.  As a Virginia  state
chartered bank, Princess Anne is not required by regulation to maintain specific
levels of liquid investments.

     The Company  anticipates  that it will have  sufficient  funds available to
meet its  current  loan  commitments.  At  December 31,  1996,  the  Company had
outstanding mortgage and nonmortgage loan commitments, including unused lines of
credit,  of $30.3  million,  outstanding  commitments to purchase loans of $13.0
million, and outstanding  commitments to sell mortgage loans of $2.4 million, if
such loans close.

     Certificates  of  deposit  that are  scheduled  to mature  within  one year
totaled  $229.5  million at  December 31,  1996.  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 Federal Home Loan Bank of
Atlanta.  The Company  could also obtain  funds  through the sale of  investment
securities from its available for sale portfolio.


Interest Rate Risk Management

     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 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.

     The Company's purchase of adjustable-rate  mortgage-backed certificates and
origination  of  other  residential,   construction,   commercial  real  estate,
commercial  business and consumer loans with adjustable  rates,  call or balloon
features or
                                                      16



shorter  maturities  has increased the  Company's  sensitivity  to interest rate
changes.  However, in order to generate fee income and to offer a complete range
of mortgage loan products to its customers,  the Company  continues to originate
long-term, fixed-rate mortgage loans primarily for sale in the secondary market.
The Company will consider holding certain longer-term, fixed-rate investments if
the yield on such  investments is consistent with the Company's  asset/liability
strategy. The Company will also consider holding other shorter-term,  fixed-rate
investments  such as U. S.  Treasury  and U. S.  Government  agency  securities,
mortgage-backed  certificates  representing  interests  in  balloon  loans,  and
15-year mortgage-backed certificates.

     At   December 31,   1996,   the   Company's   one   year   "positive   gap"
(interest-earning  assets  maturing  within  a  period  exceed  interest-bearing
liabilities  repricing within the same period) was approximately  $12.3 million,
or 1.7% of total assets.  Thus,  during periods of rising interest  rates,  this
implies that the  Company's  net interest  income would be  positively  affected
because  the yield of the  Company's  interest-earning  assets is likely to rise
more quickly 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.

     Certain  shortcomings  are  inherent  in any  method  of  analysis  used to
estimate an  institution's  one-year  interest  rate gap. For example,  although
certain  assets  and  liabilities  may have  similar  maturities  or  periods to
repricing,  they may react in  different  degrees 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 ARMs,  have  features that may restrict  changes in interest  rates on a
short-term basis and over the life of the asset.

     The  methodology  used  also  estimates  various  rates of  withdrawal  (or
"decay") for money market deposit,  savings,  and checking  accounts,  which may
vary significantly from actual experience. The estimated decay rates used in the
following  table  are  those  rates  last  published  by the  Office  of  Thrift
Supervision in November, 1994.

     The following table reflects certain  assumptions  regarding  prepayment of
loans and  mortgage-backed  certificates that are outside of actual  contractual
terms,  and are  based  on the  recent  prepayment  experience  of the  Company.
Additionally,  loans and  securities  with call  provisions  are included in the
period  in which  they  may  first  be  called.  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 following table sets forth the amounts of  interest-earning  assets and
interest- bearing liabilities outstanding at December 31,  1996 that are subject
to repricing or that mature in each of the future time periods shown.  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.
                                                      17


Interest Sensitivity Analysis
December 31, 1996
(Dollars in thousands)


                                                                                            Over       Over
                                                                                          One Year     Three
                                                                               Total          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)                             $107,364    $ 40,446    $ 91,704   $ 239,514   $103,400    $ 82,599    $425,513
     Securities available for sale:
       U.S. Treasury securities               3,000       4,517       6,555      14,072     26,224           -      40,296
       Other U.S. Government agency
         securities                           2,003       1,005         995       4,003      2,006           -       6,009
     Mortgage-backed certificates            46,464      39,252      73,652     159,368     10,619       7,719     177,706
     Federal funds sold and interest-
         earning deposits                     6,003           -           -       6,003          -           -       6,003
     Federal Home Loan Bank and Federal
       Reserve Bank stock                         -           -           -           -          -       7,861       7,861
                                           -------------------------------------------------------------------------------
         Total interest-earning assets     $164,834    $ 85,220    $172,906   $ 422,960   $142,249    $ 98,179    $663,388
                                           -------------------------------------------------------------------------------

Liabilities
   Interest-bearing liabilities:
     Interest-bearing deposits:
       Passbook, statement savings
         and checking accounts (2)            2,996       2,996       5,996      11,988     18,700      47,620      78,308
       Money market deposit accounts          3,513       3,513       7,027      14,053     16,268      14,494      44,815
       Certificates of deposits              81,159      55,681      92,689     229,529     68,501      31,658     329,688
                                           -------------------------------------------------------------------------------
         Total interest-bearing deposits     87,668      62,190     105,712     255,570    103,469      93,772     452,811

     Advances from the Federal Home
       Loan Bank                            148,000           -           -     148,000          -           -     148,000
     Securities sold under
       agreements to repurchase               7,138           -           -       7,138          -           -       7,138
                                           -------------------------------------------------------------------------------
       Total interest-bearing liabilities  $242,806    $ 62,190    $105,712   $ 410,708   $103,469    $ 93,772    $607,949
                                           -------------------------------------------------------------------------------

   Interest sensitivity gap                $(77,972)   $ 23,030    $ 67,194   $  12,252   $ 38,780    $  4,407    $ 55,439
                                           -------------------------------------------------------------------------------
   Cumulative interest sensitivity gap     $(77,972)   $(54,942)   $ 12,252   $  12,252   $ 51,032
                                           -------------------------------------------------------

   Cumulative interest sensitivity gap as a
     percentage of total assets               (11.0)%      (7.8)%       1.7%        1.7%       7.2%

<FN>

- ------------
(1)  Excludes nonaccrual loans of $2.4 million.
(2)  Excludes $46.2 million of noninterest-bearing deposits.
</FN>



Impact of Inflation and Changing Prices

     The Consolidated  Financial Statements and Notes presented herein have been
prepared in accordance  with generally  accepted  accounting  principles,  which
generally require the mea- surement 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
reflec-  ted 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.

                                                      18



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



                                                                                                    December 31,
                                                                                                1996            1995
                                                                                                ----            ----
Assets
                                                                                                    
Cash                                                                                      $    17,475     $    12,966
Federal funds sold and interest-earning deposits                                                6,003           7,439
Securities available for sale at fair value (adjusted
cost of $222,367 and $265,862, respectively)                                                  224,011         268,294
Loans, net:
   Held for investment                                                                        422,219         319,194
   Held for sale                                                                                1,900           2,982
Interest receivable                                                                             5,456           5,291
Real estate owned, net                                                                          2,769           1,828
Federal Home Loan Bank and Federal
Reserve Bank stock, at cost                                                                     7,861           7,029
Property and equipment, net                                                                    12,664          11,272
Goodwill and other intangibles, net                                                             4,381           1,777
Other assets                                                                                    2,361           1,740
                                                                                          ---------------------------
     Total assets                                                                         $   707,100     $   639,812
                                                                                          ===========================

Liabilities and Stockholders' Equity

Liabilities:
   Deposits:
     Noninterest-bearing                                                                  $    46,154     $    38,664
     Interest-bearing                                                                         452,811         411,866
                                                                                          ---------------------------
        Total deposits                                                                        498,965         450,530

   Advances from the Federal Home Loan Bank                                                   148,000         133,000
   Other borrowings                                                                                --             300
   Securities sold under agreements to repurchase                                               7,138           4,871
   Advance payments by borrowers for taxes and insurance                                          631             661
   Other liabilities                                                                            2,758           3,721
                                                                                          ---------------------------
     Total liabilities                                                                        657,492         593,083
                                                                                          ===========================

Commitments (Note 18)

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 1,635,044 and
1,596,675, respectively                                                                            16              16
   Additional paid-in capital                                                                  17,670          16,903
   Retained earnings - substantially restricted                                                31,040          28,641
   Common stock acquired by Employees Stock
     Ownership Plan (ESOP)                                                                         --            (300)
   Common stock acquired by Management
     Recognition Plan (MRP)                                                                      (181)           (142)
   Net unrealized gain on securities available for
     sale, net of income taxes                                                                  1,063           1,611
                                                                                          ---------------------------
     Total stockholders' equity                                                                49,608          46,729
                                                                                          ---------------------------
                                                                                          $   707,100     $   639,812
                                                                                          ===========================

     The notes to consolidated financial statements are an integral part of this
statement.

                                                      19


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




                                                                                            Year Ended December 31,
                                                                                     1996            1995            1994
                                                                                     ----            ----            ----
                                                                                                      
Interest and fees on loans                                                     $    30,243     $    28,907     $    24,747
Interest on mortgage-backed certificates                                            13,224          11,406           9,169
Interest on investment securities                                                    3,657           4,046           3,072
Dividends and other interest income                                                  1,047           1,168             838
                                                                               -------------------------------------------
   Total interest income                                                            48,171          45,527          37,826
                                                                               -------------------------------------------
Interest on deposits                                                                19,240          19,382          15,395
Interest on borrowings                                                               8,847           8,094           4,101
                                                                               -------------------------------------------
   Total interest expense                                                           28,087          27,476          19,496
                                                                               -------------------------------------------
   Net interest income                                                              20,084          18,051          18,330
Provision for loan losses                                                              377             697             490
                                                                               -------------------------------------------
   Net interest income after provision for loan losses                              19,707          17,354          17,840
                                                                               -------------------------------------------
Other income:
   Gains (losses) on sales of:
     Securities, net                                                                    77            (563)            (68)
     Loans, net                                                                        629             544             247
   Loan servicing fees and late charges                                                353             441             541
   Other                                                                             2,835           2,522           2,045
                                                                               -------------------------------------------
     Total other income                                                              3,894           2,944           2,765
                                                                               -------------------------------------------
Other expenses:
   Salaries and employee benefits                                                    7,762           7,469           6,916
   Equipment, data processing, and supplies                                          2,529           2,512           2,247
   Federal deposit insurance premiums,
including
     one-time SAIF special assessment of $2,340
     in 1996                                                                         3,187             893             987
   Merger expenses                                                                      --             757              --
   Other                                                                             4,694           4,543           4,252
                                                                               -------------------------------------------
     Total other expenses                                                           18,172          16,174          14,402
                                                                               -------------------------------------------
Income before income taxes                                                           5,429           4,124           6,203
Provision for income taxes                                                           1,821           1,652           2,226
                                                                               -------------------------------------------
   Net income                                                                  $     3,608     $     2,472     $     3,977
                                                                               -------------------------------------------
Net income per common and common
   equivalent share                                                            $      2.14     $      1.48     $      2.44
                                                                               -------------------------------------------
Dividends per common share                                                     $       .75     $       .40     $       .36
                                                                               -------------------------------------------

     The notes to consolidated financial statements are an integral part of this
statement.

                                                      20


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




                                                                                      Common    Net Unrealized
                                                                                      Stock     Gain (Loss) On
                                Common        Common     Additional                   Acquired     Securities
                                Stock         Stock        Paid-In      Retained      by ESOP      Available
                                Shares        Amount       Capital      Earnings      and MRP       For Sale       Total
                               ------------------------------------------------------------------------------------------
                                                                                           
Balance, December 31, 1993    1,566,409    $      16     $ 16,296      $ 23,180      $   (832)       $1,150     $ 39,810
Net income                           --           --           --         3,977            --            --        3,977
Cash dividends paid, net of
  tax benefits relating to
  dividends paid on unallo-
  cated shares held by ESOP          --           --           --          (437)           --            --         (437)
Principal payments on ESOP
  loan                               --           --           --            --           100            --          100
Exercise of stock warrants       17,186           --          256            --            --            --          256
Net change in unrealized gain
  (loss) on securities available
  for sale, net of income taxes      --            --           --           --            --        (1,539)      (1,539)
Other                                --            --           36           --            14            --           50
                               ------------------------------------------------------------------------------------------
Balance, December 31, 1994    1,583,595            16       16,588       26,720          (718)         (389)      42,217
Net income                           --            --           --        2,472            --            --        2,472
Cash dividends paid, net of
  tax benefits relating to
  dividends paid on
  unallocated shares held
  by ESOP                            --           --           --          (523)           --            --         (523)
Principal payments on ESOP
  loan                               --           --           --            --           300            --          300
Exercise of stock options,
stock warrants, and related
  tax benefits                  13,783            --          276            --            --            --          276
Net unrealized gain on
  securities transferred on
  November 30, 1995 to
  available for sale, net of
  income taxes                      --            --           --            --            --           103          103
Net change in unrealized gain
  (loss) on securities available
  for sale, net of income taxes     --            --           --            --            --         1,897        1,897
Other                             (703)           --           39           (28)          (24)           --          (13)
                               ------------------------------------------------------------------------------------------
Balance, December 31, 1995   1,596,675            16       16,903        28,641          (442)        1,611       46,729
Net income                          --            --           --         3,608            --            --        3,608
Cash dividends paid, net of
  tax benefits relating to divi-
  dends paid on unallocated
  shares held by ESOP               --            --           --        (1,209)           --            --       (1,209)
Principal payments on ESOP
  loan                              --            --           --            --           300            --          300
Exercise of stock options,
stock warrants, and related
  tax benefits                  38,369            --          767            --            --            --          767
Net change in unrealized gain
  (loss) on securities available
  for sale, net of income taxes     --            --           --            --            --          (548)        (548)
Other                               --            --           --            --           (39)           --          (39)
                               ------------------------------------------------------------------------------------------
Balance, December 31, 1996   1,635,044     $      16     $ 17,670      $ 31,040      $   (181)       $1,063     $ 49,608
                               ------------------------------------------------------------------------------------------

     The notes to consolidated financial statements are an integral part of this
statement.

                                                      21


Consolidated Statement of Cash Flows
(Dollars in thousands)



                                                                     Year Ended December 31,
                                                                 1996         1995         1994
                                                                -------------------------------
                                                                             
Cash flows from operating activities:
   Net income                                              $    3,608   $    2,472    $   3,977
   Add (deduct) items not affecting cash during the year:
     Provision for loan losses                                    377          697          490
     Provision for losses on real estate owned                    136          199          274
     Amortization of loan yield adjustments                       (98)        (227)         (30)
     Federal Home Loan Bank stock dividends                         -            -          (58)
     Depreciation, amortization and accretion, net              2,481        1,617        1,434
     Net (gains) losses on sales/disposals of:
        Securities                                                (77)         563           68
        Loans                                                    (629)        (544)        (247)
        Real estate, property and equipment                       160         (244)         215
Proceeds from sales of loans held for sale                     46,685       37,848       31,442
Originations of loans held for sale                           (45,003)     (33,424)     (26,929)
Change in assets/liabilities net of
   effects from acquisition:
   Increase in interest receivable and other assets            (3,689)        (772)        (477)
   Increase (decrease) in other liabilities                      (532)        (410)       1,113
                                                                 ----         ----        -----
   Net cash provided by operating activities                    3,419        7,775       11,272
                                                                -----        -----       ------
Cash flows from investing activities:
   Purchases of securities available for sale                 (67,906)    (103,420)     (32,708)
   Purchases of securities held to maturity                         -      (53,321)     (88,066)
   Proceeds from sales of securities available for sale        14,792       68,689       56,357
   Principal repayments on securities available for sale       66,519        8,499          476
   Principal repayments on securities held to maturity              -       24,020       32,820
   Proceeds from maturities and calls
     of securities available for sale                          29,160       10,000        2,500
   Proceeds from maturities of securities held to maturity          -            -        9,000
   Net increase in loans held for investment                 (105,602)     (10,517)     (14,857)
   Net proceeds on sales of real estate owned                   1,837          828          116
   Additions to real estate owned                                (398)        (727)      (2,081)
   Purchases of Federal Home Loan Bank
     stock and Federal Reserve Bank stock                      (7,942)      (5,191)      (5,198)
   Redemption of Federal Home Loan Bank stock                   7,110        3,900        4,635
   Purchases of property and equipment                         (2,662)      (2,620)      (1,567)
   Proceeds from sales of property and equipment                    -          389            -
   Payments to acquire business, net of cash received               -            -       (4,674)
                                                               ------       ------       ------
     Net cash used for investing activities                   (65,092)     (59,471)     (43,247)
                                                              -------      -------      -------
Cash flows from financing activities:
   Proceeds from exercise of stock options and warrants           583          196          256
   Net increase (decrease) in deposits                         48,435       30,108      (34,092)
   Proceeds from Federal Home Loan Bank advances            1,918,000    1,247,000      371,400
   Repayment of Federal Home Loan Bank advances            (1,903,000)  (1,221,000)    (324,149)
   Net increase in securities sold under agreement
     to repurchase and federal funds purchased                  2,267        3,436          975
   Cash dividends paid                                         (1,215)        (531)        (445)
   Other, net                                                    (324)        (468)         (49)
                                                                 ----         ----          ---
     Net cash provided by financing activities                 64,746       58,741       13,896
                                                               ------       ------       ------
Increase (decrease) in cash and cash equivalents                3,073          7,045    (18,079)
Cash and cash equivalents, beginning of year                   20,405         13,360     31,439
                                                               ------         ------     ------
Cash and cash equivalents, end of year                     $   23,478   $     20,405  $  13,360
                                                           ==========   ============  =========
Supplemental disclosures of cash flow information:
   Cash paid during the year for interest                  $   11,883   $     15,082  $   8,612
   Cash paid during the year for income taxes                   1,595          1,691      2,140

   Schedule of noncash investing and financing activities:
     Real estate acquired in settlement of loans                3,920          3,055      3,611
     Loans to facilitate sale of real estate owned              1,622          3,486      3,281



     The notes to consolidated financial statements are an integral part of this
statement.

                                                      22


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,  FSB ("CENIT  Bank"),  a federally  chartered
stock  savings  bank,  and  Princess  Anne Bank  ("Princess  Anne"),  a Virginia
commercial bank. See Note 2 for a discussion of the business combination between
the Company and Princess Anne.
     The  preparation of the financial  statements in conformity  with generally
accepted  accounting  principles  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 two wholly-owned subsidiaries,  CENIT Bank, FSB, and Princess Anne Bank (the
"Banks"),   and  CENIT  Bank's   wholly-owned   subsidiaries.   All  significant
intercompany balances and transactions have been eliminated.

Investment Securities

     On December 31, 1993, the Company adopted 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.
     In November 1995, The Financial  Accounting Standards Board issued "A Guide
to  Implementation  of FAS 115 -  Questions  and  Answers."  This guide  allowed
entities   such  as  the  Company  a  one-time   opportunity   to  reassess  the
appropriateness  of the  classifications  of securities held in their investment
portfolios.  As  described  in  Note  4 , on  November  30,  1995,  the  Company
transferred U. S. Government agency securities and mortgage-backed  certificates
from held to maturity to available for sale.
     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 bal
ance.  Unearned discounts,  premiums,  deferred loan fees, and the allowance for
loan losses are treated as adjustments of loans in the consolidated statement of
financial condition.
     Effective  January 1, 1995,  the Company  adopted  Statement  of  Financial
Accounting Standards No. 114 (FAS 114),  "Accounting by Creditors for Impairment
of a Loan," and Statement of Financial  Accounting  Standards No. 118 (FAS 118),
"Accounting  by Creditors  for  Impairment  of a Loan - Income  Recognition  and
Disclosures."  These statements require creditors to account for impaired loans,
except for those loans that are  accounted  for at fair value or at the lower of
cost or fair  value,  at the  present  value of the  expected  future cash flows
discounted  at the  loan's  effective  interest  rate,  or the fair value of the
collateral if the loan is collateral  dependent.  A loan is impaired when, based
on current information and events, it is probable that a creditor will be unable
to collect all principal and interest  amounts due according to the  contractual
terms of the loan agreement.agreement.
                                                      23



     In  connection  with  the  Company's  adoption  of these  standards,  loans
previously  classified as insubstance  foreclosures  and included in Real Estate
Owned  ("REO") were  reclassified  to loans held for  investment.  At January 1,
1995, such amounts totaled $3.4 million.
     At  December  31,  1996 and 1995,  approximately  seventy-four  percent and
eighty-five percent,  respectively,  of the principal balance of the Banks' 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 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.
     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.

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 loss experience,  expectations of future economic
conditions, concentrations of credit 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  resulted  from a 1994  merger  of  Homestead  Savings  Bank,  FSB
("Homestead") into CENIT Bank and from a 1996 acquisition of deposits from Essex
Savings Bank,  FSB ("Essex") by CENIT Bank.  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.  In  connection  with the  acquisition  of
deposits  from Essex,  CENIT Bank also recorded a core deposit  intangible.  The
core deposit intangible  represents the estimated fair value of certain customer
relationships acquired and is amortized on an accelerated basis over 10 years.

                                                   24


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.

Securities Sold Under Agreements to Repurchase

     The Banks enter 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,
federal funds sold and other overnight  interest-bearing deposits to be cash and
cash equivalents.

Earnings and Dividends Per Share

     Earnings per share for years ended  December  31, 1996,  1995 and 1994 were
determined by dividing net income for the respective  year by 1,688,556  shares,
1,676,057  shares,  and 1,630,301  shares,  respectively,  the weighted  average
number of shares of common stock and common stock equivalents outstanding during
the year.  Stock  options and warrants are regarded as common stock  equivalents
and are therefore  considered in earnings per share  calculations,  if dilutive.
Common stock equivalents are computed using the treasury stock method.  There is
no material  difference  between primary and  fully-diluted  earnings per share.
Dividends per share were determined by dividing historical dividends declared by
the Company by historical  common  shares  outstanding  of the Company,  without
adjustment  for the shares issued in  connection  with the Princess Anne merger.
Princess Anne declared no dividends in 1995 and 1994.

Comparative Financial Statements

     The  financial  statements  for 1994 and 1995  have  been  reclassified  to
conform  to the 1996  presentation.  Such  reclassifications  had no  impact  on
previously reported net income.



                                                      25


Note 2
Business Combinations

Princess Anne Bank

     On August 1, 1995,  the Company and  Princess  Anne Bank became  affiliated
pursuant  to  a  definitive   agreement  entered  into  in  November  1994.  The
transactions  contemplated  by the  Agreement  and Plan of  Reorganization  were
approved by the  shareholders  of both the Company and Princess  Anne at special
meetings  held on July 26,  1995.  Under  the terms of the  agreement,  Princess
Anne's  shareholders  received  0.3364 shares of CENIT Bancorp  common stock for
each share of  Princess  Anne common  stock.  This  resulted in the  issuance of
353,779 shares of CENIT Bancorp common stock. This combination was accounted for
as a pooling of interests. In connection with this transaction,  merger expenses
totaling $757,000 were recognized in 1995.
     As part of this transaction,  effective August 1, 1995, Princess Anne began
operating  as a  wholly-owned  subsidiary  of the  Company.  At August 1,  1995,
Princess Anne reported total assets of $94.1 million and stockholders' equity of
$6.9 million.  Effective  November 1, 1995,  CENIT Bank's three  Virginia  Beach
branch  offices,  with  total  deposits  of $80.6  million  on that  date,  were
transferred to Princess Anne. As a result, subsequent to the transfer,  Princess
Anne has six branch offices in Virginia Beach.
     The following  summarizes the separate historical results of operations for
CENIT Bancorp and Princess  Anne for periods  prior to the merger,  during which
time there were no intercompany transactions (in thousands):



                                                   CENIT     Princess
                                                  Bancorp      Anne    Combined
                                                  -------    --------  --------

Six months ended June 30, 1995:
   (Unaudited)
   Net interest income                             $ 7,092   $ 1,938   $ 9,030
   Net income                                        1,283       492     1,775
Year ended December 31, 1994:
   Net interest income                              14,723     3,607    18,330
   Net income                                        3,116       861     3,977

     CENIT Bancorp's total stockholders'  equity increased from $36.2 million at
December 31, 1994 to approximately $38.0 million at June 30, 1995. This increase
resulted  primarily  from  $1,283,000  of net  income  during  the  period and a
$517,000  change in the net unrealized  gain (loss) on securities  available for
sale, net of income taxes.  Princess Anne's total stockholders' equity increased
from  approximately  $6.0 million at  December 31,  1994 to  approximately  $6.8
million at June 30,  1995. This increase resulted primarily from $492,000 of net
income during the period, a $259,000 change in the net unrealized gain (loss) on
securities  available for sale, net of income taxes,  and $82,000 of proceeds on
the exercise of stock options and warrants.

Homestead Savings Bank

     On April 1, 1994,  CENIT Bank and Homestead merged pursuant to a definitive
agreement entered into on October 21, 1993. This merger was accounted for by the
purchase  method of accounting.  Each of the 333,794 shares of Homestead  common
stock issued and  outstanding  was converted into the right to receive $17.08 in
cash, amounting to a total purchase price of $5.7 million. The cash required for
the  purchase  was  obtained by CENIT Bank  pursuant to an advance made to CENIT
Bank by the Federal Home Loan Bank of Atlanta.
     At March 31,  1994,  Homestead  had total  assets  of  approximately  $53.9
million and deposits of  approximately  $47.1 million.  Homestead had two branch
offices  and a  mortgage  origination  office  in the  Western  Branch  area  of
Chesapeake,  Virginia,  and one  branch  office in  Portsmouth,  Virginia.  When
Homestead was merged into CENIT Bank,  these offices  became part of CENIT Bank.
Additionally,   on  April 1,  1994,  CENIT  Bank's  previous  retail  office  in
Portsmouth,  Virginia was consolidated  into  Homestead's  retail office in that
city because of the proximity of the two locations.
     As part of the  Homestead  merger,  assets with a total fair value of $53.7
million were acquired, liabilities with a total fair value of $50.0 million were
assumed,  and goodwill of $2.0 million was  recorded.  Amortization  of goodwill
totaled  $134,000 in both 1996 and 1995,  resulting  in a  remaining  balance of
$1,642,000 and $1,776,000 at December 31, 1996 and 1995, respectively.

                                                      26



     The following unaudited pro forma financial  information for the year ended
December 31, 1994 is presented for informational purposes only. This information
assumes  the  Homestead  merger  was  consummated  on January 1, 1994 and is not
necessarily  indicative  of the  combined  results  of  operations  which  would
actually  have occurred had the  transaction  been  consummated  on that date or
which may be obtained in the future.  This  financial  information  includes the
actual separate operating results of the Company and Homestead through March 31,
1994, the financial impact of all pro forma adjustments through March 31,  1994,
and the actual combined operating results of the Company for the period April 1,
1994 through December 31, 1994. Dollars are in thousands, except per share data.

 
                                                       Unaudited Pro Forma
                                                       Results of Operations
                                                    Year Ended December 31, 1994

               Total interest income                        $  38,788
               Net interest income                             18,811
               Provision for loan losses                          500
               Other income                                     2,846
               Other expenses                                  14,761
               Provision for income taxes                       2,308
               Net income                                       4,088
               Earnings per share                                2.51

Note 3
Acquisition of deposits

     On September 26, 1996 and November 7, 1996, CENIT Bank assumed the deposits
of five Essex Savings Bank, FSB ("Essex") branches pursuant to a Branch Purchase
and  Deposit  Assumption   Agreement  dated  July 2,  1996.  As  part  of  these
transactions,  CENIT Bank  assumed  approximately  $68.1  million  of  deposits,
acquired certain other assets and liabilities,  and received approximately $65.5
million of cash.  CENIT Bank used the majority of the cash proceeds  received in
connection  with the deposit  assumptions  to reduce its Federal  Home Loan Bank
(FHLB) advances.
     CENIT Bank still  operates  the former  Essex  offices  located in Downtown
Hampton,  Virginia  and in the  Denbigh  area of  Newport  News,  Virginia.  The
deposits  associated with Essex's Norfolk and Portsmouth,  Virginia offices were
consolidated into existing CENIT Bank retail offices in those neighborhoods, and
the deposits associated with Essex's Grafton,  Virginia office were consolidated
into CENIT Bank's existing Kiln Creek office located in York County, Virginia.
     In connection with these transactions, CENIT Bank recorded total intangible
assets of approximately $2.8 million.  Goodwill totaled approximately $2,341,000
and the core deposit intangible totaled approximately $458,000.  Amortization of
goodwill and the core deposit  intangible  in 1996 totaled  $39,000 and $21,000,
respectively,  resulting in remaining  balances of approximately  $2,302,000 and
$437,000, respectively, at December 31, 1996.

                                                      27



Note 4
Securities Available for Sale

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



                                                                         December 31,
                                                        1996                                              1995
                                 -----------------------------------------------   ------------------------------------------------
                                                  Gross       Gross                                 Gross       Gross
                                   Amortized   Unrealized   Unrealized    Fair      Amortized    Unrealized  Unrealized       Fair
                                     Cost         Gains       Losses      Value       Cost          Gains       Losses        Value
                                 ----------- ----------- ----------- -----------   -----------  ----------- ----------- -----------
                                                                                                
U.S. Treasury securities         $    40,178 $       181 $      (63) $    40,296   $    49,330  $      782  $      (12) $    50,100
                                 ----------- ----------- ----------- -----------   -----------  ----------- ----------- -----------
Other U. S. Government                                                                                                             
agency securities                      6,000          14         (5)       6,009        14,960          60          (2)      15,018
                                 ----------- ----------- ----------- -----------   ----------- -----------  ----------- -----------
Mortgage-backed certificates:                                                        
   Federal Home Loan                                                                 
     Mortgage Corporation
     participation certificates      162,890       1,302       (139)     164,053       178,789       1,251        (186)     179,854
   Federal National Mortgage                                                         
     Association pass-through                                                        
     certificates                      9,867         250         (4)      10,113        18,522         356          (4)      18,874
   Government National                                                               
     Mortgage Association                                                            
     pass-through certificates         3,432         108          --       3,540         4,261         187           --       4,448
                                 ----------- ----------- ----------- -----------   ----------- -----------  ----------- -----------
     Total mortgage-backed
       certificates                  176,189       1,660       (143)     177,706       201,572       1,794        (190)     203,176
                                 ----------- ----------- ----------- -----------   ----------- -----------  ----------- -----------
                                 $   222,367 $     1,855 $     (211) $   224,011   $   265,862 $     2,636  $     (204) $   268,294
                                 =========== =========== ==========  ===========   =========== ===========  ==========  ===========

     As described in Note 1, on November 30, 1995, the Company transferred U. S.
Government  agency  securities  with a  total  book  value  of  $13,065,000  and
mortgage-backed  certificates  with a total book value of $211,001,000 from held
to maturity to available for sale. At the time of transfer, the U. S. Government
Agency securities had a total fair value of $12,962,000 and the  mortgage-backed
certificates had a total fair value of $211,498,000.
     During  1996,  the Company  recognized  gross  gains of $140,000  and gross
losses of $63,000 on the sale of available for sale securities. During 1995, the
Company  recognized  gross losses of $563,000 on the sale of available  for sale
securities.

     The  amortized  cost and fair  value of  securities  available  for sale at
December 31, 1996 are shown below by contractual maturity (in thousands):

                                                     Amortized         Fair
                                                       Cost            Value
                                                       ----            -----
Due in one year or less                            $   14,010      $    14,072
Due after 1 year through 5 years                       32,168           32,233
Mortgage-backed certificates                          176,189          177,706
                                                   ----------      -----------
                                                   $  222,367      $   224,011
                                                   ==========      ===========

     At December 31, 1996,  the Company's  amortized  cost of its  investment in
mortgage-backed  certificates  available for sale includes  $24,266,000 at fixed
rates,  including  $7,662,000 and $10,319,000 with five- and seven-year  balloon
provisions, respectively, and $151,923,000 at variable rates.

                                                      28



Note 5
Loans

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


                                                December 31,
                                              1996         1995
                                              ----         ----

First mortgage loans:                                          

  Single family                           $ 263,498    $ 153,417
  Multi-family                                7,100        9,343
  Construction:
    Residential                              52,662       55,861
    Nonresidential                            3,365           50
  Commercial real estate                     58,314       63,044
  Consumer lots                               5,396        5,646
  Acquisition and development                16,010       14,961
Equity and second mortgage                   29,578       20,811
Purchased mobile home                           137          206
Boat                                          7,814        9,766
Other consumer                                6,606        5,211
Commercial business                          17,922       19,259
                                             ------       ------
                                            468,402      357,575
Undisbursed portion of construction
  and acquisition and development loans     (42,309)     (34,728)
Allowance for loan losses                    (3,806)      (3,696)
Unearned discounts, premiums, and loan
  fees, net                                     (68)          43
                                          ---------    ---------
                                          $ 422,219    $ 319,194
                                          =========    =========

     At  December  31,  1996,  the  Company's  gross  loan  portfolio   contains
$186,449,000  of  adjustable-rate  mortgage loans and $68,465,000 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 $70,655,000 at December 31, 1996.


                                                      29


Nonaccrual loans are as follows (in thousands):

                                         December 31,
                                    1996     1995     1994
                                    ----     ----     ----
                                    

Single family                     $1,172   $  527   $  452
Multi-family                           -        -       90
Construction                           -        -       53
Commercial real estate               457        -      139
Land acquisition                     200      200      527
Purchased mobile home                 83      134      310
Other consumer                        17        3        -
Commercial business                  483       70       68
                                  ------   ------   ------
                                            
                                  $2,412   $  934   $1,639
                                  ======   ======   ======

     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,
                                       1996   1995   1994
                                       ----   ----   ----
Interest income based on contractual
  terms                                $252   $ 80   $168
Interest income recognized              114     33     65
                                       ----   ----   ----
                                                     
  Interest income foregone             $138   $ 47   $103
                                       ====   ====   ====
                                                     
Changes in the allowance for loan losses are as follows (in thousands):

                                   Year Ended December 31,
                                  1996       1995       1994
                                  ----       ----       ----

Balance at beginning of year   $ 3,696    $ 3,789    $ 4,039
Provision for loan losses          377        697        490
Losses charged to allowance       (738)      (995)    (1,024)
Recovery of prior losses           471        205        127
Allowance for loans acquired         -          -        157
                               -------    -------    -------
  Balance at end of year       $ 3,806    $ 3,696    $ 3,789
                               =======    =======    =======
                                                     
   Impaired loans at December 31, 1996 and 1995 were not significant.

     Loans  serviced for others  approximate  $17,740,000  at December 31, 1996,
$20,284,000 at December 31, 1995, and $23,598,000 at December 31, 1994.

                                                      30


Note 6
Interest Receivable

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

                                                    December 31,
                                                  1996       1995
                                                  ----       ----

Interest on loans                              $ 2,808    $ 2,265
Interest on mortgage-backed certificates         1,962      1,716
Interest on investments and interest-bearing
  deposits                                         907      1,431
                                               -------    -------
                                                 5,677      5,412
Less:  Allowance for uncollected interest         (221)      (121)
                                               -------    ------- 
                                               $ 5,456    $ 5,291
                                               =======    =======
                                                         
Note 7
Real Estate Owned

Real estate owned is as follows (in thousands):

                                 December 31,
                                1996       1995
                                ----       ----


Residential:
  Single family              $ 2,165    $ 1,074
  Multi-family                     -        717
Land                              97        198
Commercial real estate           707          -
                              ------     ------   
                               2,969      1,989
Less:  Valuation allowance      (200)      (161)
                             -------    ------- 
                             $ 2,769    $ 1,828
                             =======    =======



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

                                                   Year Ended December 31,
                                                   1996     1995     1994
                                                   ----     ----     ----


Balance at beginning of year                      $ 161    $ 192    $ 226
Provision for losses                                136      199      274
Losses charged to allowance                         (97)    (230)    (308)
                                                  -----    -----    ----- 
  Balance at end of year                          $ 200    $ 161    $ 192
                                                  =====    =====    =====

     The  provision for losses on real estate owned is included in other expense
in the accompanying consolidated statement of operations.

                                                      31


Note 8
Federal Home Loan Bank and Federal Reserve Bank Stock

     Investment in the stock of the Federal Home Loan Bank (FHLB) is required by
law for federally insured savings associations such as CENIT Bank. Princess Anne
has also  invested in FHLB stock as a requisite  for  membership in the FHLB. 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.
     Investment in the stock of the Federal  Reserve Bank is required by law for
insured institutions such as Princess Anne. No ready market exists for the stock
and it has no quoted market value.
 
Note 9
Property and Equipment

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

                                           December 31,
                                         1996        1995
                                         ----        ----

Buildings and improvements            $ 10,686    $  9,556
Furniture and equipment                  8,457       7,567
                                         -----       -----
                                        19,143      17,123
Less:  Accumulated depreciation and
  amortization                          (9,294)     (8,560)
                                        ------      ------ 
                                         9,849       8,563
Land                                     2,815       2,709
                                         -----       -----
                                      $ 12,664    $ 11,272
                                      ========    ========

     Depreciation  and  amortization  expense  is  $1,037,000,  $1,061,000,  and
$988,000 for the years ended December 31, 1996, 1995 and 1994, respectively.


                                                      32


Note 10
Deposits

     Deposit  balances by type and range of interest  rates at December 31, 1996
and 1995 are as follows (in thousands):
                                                                  December 31,
                                                                1996       1995


Noninterest-bearing:
   Commercial checking                                       $ 40,130   $ 33,372
   Personal checking                                            6,024      5,292
                                                                -----      -----
      Total noninterest-bearing deposits                       46,154     38,664
                                                               ------     ------

Interest-bearing:
   Passbook (interest rates of 3.01% at 1996 and
      1995)                                                    21,175     21,258
   Checking accounts (interest rates of 2.24% at
      1996 and 2.81% at 1995)                                  30,266     29,783
   90-day passbook and statement savings
      (interest rates of 3.68% at 1996 and 3.89%
      at 1995)                                                 26,867     24,175
   Money market deposits (interest rates of
      3.25% at 1996 and 3.44% at 1995)                         44,815     42,233
   Certificates:
                3.99% or less                                     451        644
                4.00% to 4.99%                                100,302     51,320
                5.00% to 5.99%                                179,399    133,573
                6.00% to 6.99%                                 37,244     94,235
                7.00% to 7.99%                                 10,280     14,010
                8.00% to 8.99%                                    775        480
                9.00% to 9.99%                                  1,237        155
                                                              -------    -------
                Total certificates                            329,688    294,417
                                                              -------    -------
                Total interest-bearing deposits               452,811    411,866
                                                              -------    -------
                Total deposits                               $498,965   $450,530
                                                             ========   ========

     Certificates in denominations greater than $100,000 aggregated  $23,967,000
and  $22,923,000  at  December 31,  1996 and 1995,  respectively.  The  weighted
average  cost of  deposits  approximates  4.70% and  4.80%  for the years  ended
December 31, 1996 and 1995, respectively.

                                                      33


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

                                              Year Ended December 31,
                                            1996        1995        1994
                                            ----        ----        ----


Passbook                                $    601    $    695    $    841
Checking accounts                            677         767         748
90-day passbook and statement savings        957         866         767
Money market deposits                      1,398       1,506       1,399
Certificates                              15,678      15,593      11,696
Less:  Early withdrawal penalties            (71)        (45)        (56)
                                        --------    --------    -------- 
                                        $ 19,240    $ 19,382    $ 15,395
                                        ========    ========    ========

     At December 31, 1996,  remaining  maturities on certificates are as follows
(in thousands):


                                              1997                 $ 229,529
                                              1998                    48,743
                                              1999                    19,758
                                              2000                    22,420
                                              2001                     9,238
                                                                   ---------
                                                                   $ 329,688
                                                                   =========

     At December 31, 1996, the Banks have pledged mortgage-backed  certificates,
U. S. Treasury  securities,  and other U. S. Government agency securities with a
total  carrying  value of  $15,742,000 to the State Treasury Board as collateral
for certain public deposits.

Note 11
Advances from the Federal Home Loan Bank

     At December  31,  1996,  advances  from the  Federal  Home Loan Bank (FHLB)
consist of  $123,000,000 of short- term variable rate advances and a $25,000,000
callable  fixed rate advance with an interest rate of 4.96%.  These advances are
collateralized  by  mortgage-backed  certificates  with  a  net  book  value  of
approximately  $142,044,000 and by first mortgage loans with a net book value of
approximately $154,289,000.  The weighted average cost of advances from the FHLB
is 5.44% and 6.16% for the years ended December 31, 1996 and 1995, respectively

Note 12
Other Borrowings

     In connection with CENIT Bank's  conversion from a mutual savings bank to a
stock savings bank, the Company  established an Employees  Stock  Ownership Plan
("ESOP").  The ESOP was funded by the proceeds  from a  $1,000,000  loan from an
unrelated  third party lender.  The loan,  which was repaid in full in 1996, was
secured by the common stock of the Company  purchased with the loan proceeds and
was guaranteed by the Company.

                                                      34


Note 13
Securities Sold under Agreements to Repurchase

     At December 31, 1996, mortgage-backed certificates sold under agreements to
repurchase  had a carrying value of $7,661,000 and a market value of $7,273,000.
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, 1996,  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,
                                                              1996         1995
                                                              ----         ----


Balance at end of year                                     $ 7,138      $ 4,871
Average amount outstanding during the year                   8,616        2,543
Maximum amount outstanding at any month end                 30,382        4,871
Weighted average interest rate during the year                4.67%        4.80%
Weighted average interest rate at end of year                 4.40%        4.35%
Weighted average maturity at end of year                     daily        daily

Note 14
Other Income and Other Expense

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


                                                     Year Ended December 31,
                                                1996          1995          1994
                                              ----------------------------------
Other income:
Deposit fees                                  $1,425        $1,024        $1,142
Brokerage fees                                   413           716           457
Merchant processing fees                         738           502           358
Other miscellaneous                              259           280            88
                                              ------        ------        ------
                                              $2,835        $2,522        $2,045
                                              ======        ======        ======

Other expense:
Net occupancy expense of premises             $1,715      $1,404      $1,143
Professional fees                                474         676         631
Expenses, gains/losses on sales,
   and provision for losses on real
   estate owned, net                              38         372         595
Merchant processing                              586         377         272
Other miscellaneous                            1,881       1,714       1,611
                                              ------      ------      ------
                                              $4,694      $4,543      $4,252
                                              ======      ======      ======

                                                      35


Note 15
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,
                                                 1996         1995         1994


Deferred tax assets:
   Bad debt reserves                          $ 1,297      $ 1,199      $ 1,152
   Unrealized losses on securities
              available for sale                    -            -          218
   Other                                           34          107          253
                                              -------      -------      -------
                                                1,331        1,306        1,623
                                              -------      -------      -------

Deferred tax liabilities:
   Federal Home Loan Bank
     stock dividends                             (696)        (696)        (696)
   Unrealized gains on securities
     available for sale                          (580)        (821)           -
   Depreciation                                  (327)        (291)        (461)
   Other                                         (106)        (106)         (54)
                                              -------      -------      -------
                                               (1,709)      (1,914)      (1,211)
                                              -------      -------      -------
Net deferred tax asset (liability)            $  (378)     $  (608)     $   412
                                              =======      =======      =======

     A net deferred tax asset of $176,000 resulted from the April 1, 1994 merger
with Homestead as described in Note 2.


                                                      36


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

                                                 Year Ended December 31,
                                          1996             1995             1994
                                          ----             ----             ----


Current:
   Federal                             $ 1,810          $ 1,615          $ 1,907
   State                                     -               56              174
                                       -------          -------          -------
                                         1,810            1,671            2,081
                                       -------          -------          -------
Deferred:
   Federal                                   8              (19)             128
   State                                     3                -               17
                                       -------          -------          -------
                                            11              (19)             145
                                       -------          -------          -------
                                       $ 1,821          $ 1,652          $ 2,226
                                       =======          =======          =======

     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,
                                                      1996       1995      1994
                                                      ----       ----      ----

Computed "expected" tax provision                  $ 1,846    $ 1,402   $ 2,109
  Increase (decrease) in taxes
    resulting from:
      State income taxes, net of
       federal tax benefit                               2         37       126
              Nondeductible merger expenses              -        172         -
      Other                                            (27)        41        (9)
                                                   -------    -------   -------
 Provision for income taxes                        $ 1,821    $ 1,652   $ 2,226
                                                   =======    =======   =======

     For tax purposes, CENIT 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,  1996 includes  $6,134,000  representing that
portion of CENIT 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
CENIT Bank were to use the reserve for purposes other than to absorb losses.


                                                      37


Note 16
Employee Benefit Plans

Employees Stock Ownership Plan

     The Company recognizes  compensation expense on an accrual basis based upon
the annual  number of shares to be  released  valued at  historical  cost,  plus
estimated  annual  administrative  expenses of the ESOP,  less estimated  annual
dividends to be used for debt service and administrative  expenses. ESOP related
compensation  expense  recognized  by the  Company  totaled  $238,000  in  1996,
$281,000 in 1995, and $90,000 in 1994. The Company  recognizes  interest expense
on the ESOP loan and makes  quarterly  contributions  to the ESOP  sufficient to
fund such interest payments. Total contributions to the ESOP, which were used to
fund  principal  and  interest  payments  on the ESOP  loan  and  administrative
expenses of the ESOP,  totaled $254,000 in 1996,  $322,000 in 1995, and $132,000
in 1994.
     In 1994, dividends received by the ESOP on unallocated and allocated shares
were used for debt service and administrative expenses, respectively.  Dividends
received in 1994 on unallocated and allocated shares totaled $22,000 and $9,000,
respectively.  In 1995 and 1996,  dividends  received  on both  unallocated  and
allocated shares were used for debt service. Dividends received in 1995 and 1996
totaled $34,000 and $63,000, respectively. The tax benefit relating to dividends
paid on  unallocated  shares  held by the ESOP is  reflected  as an  addition to
retained earnings. Shares are released and allocated to eligible participants on
an annual basis. The number of additional shares released and allocated annually
is based upon the pro rata amount of the total ESOP loan  principal paid in that
year as compared to the ESOP loan  principal  balance at the  beginning  of that
year. At  December 31,  1996, the ESOP has 26,086 of unreleased  shares,  all of
which are committed-to-be-released based upon 1996 ESOP loan principal payments,
and 56,441 allocated  shares.  The historical cost of unreleased  shares held by
the ESOP at  December 31,  1996 totaled  $300,000.  A total of 2,649 shares were
distributed  in 1996 to  terminated  employees.  All shares held by the ESOP are
considered outstanding for earnings per share calculations.

401(k) Plans

     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,  1996,  1995  and  1994,  the  maximum  percentage  that  could be
contributed by employees was 7%, 6%, and 10%, respectively.  The Company matches
50% of employee  contributions  and in 1994 also contributed 2% of gross payroll
for eligible  employees.  Effective January 1, 1996, the 401(k) plan was amended
to allow  participation by Princess Anne. In 1995 and 1994,  Princess Anne had a
separate  401(k)  plan  covering  substantially  all  employees.  Princess  Anne
employees could have contributed a specified  percentage of their gross earnings
to a maximum  of 15% each year.  Princess  Anne  matched  50% of the first 7% of
employees'  contributions  in 1995 and 100% of the first 6% in 1994. The Company
contributed  a total of $154,000,  $131,000,  and $259,000 to these plans during
the years ended December 31, 1996, 1995 and 1994, respectively.

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.

                                                      38


     As permitted by FAS 106, the Company  elected to amortize its  unrecognized
transition obligation over 20 years. At December 31, 1996 and December 31, 1995,
the Company's  unfunded  accumulated  postretirement  benefit obligation totaled
$537,000 and $541,000, respectively, and the accrued postretirement benefit cost
recognized in the statement of financial condition totaled $110,000 and $85,000,
respectively.  Postretirement  benefit cost was $71,000,  $71,000 and $77,000 in
1996, 1995 and 1994, respectively.

Note 17
Stock Options and Awards

     At December 31, 1996, the Company has two stock-based  compensation  plans,
the CENIT  Stock  Option Plan and the  Management  Recognition  Plan,  which are
described  below.  Princess  Anne also had three stock option plans prior to the
merger with the  Company.  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. If the Company had accounted for stock options
granted  in 1995 and 1996 under the  provisions  of FAS No.  123,  the pro forma
effect on 1995 and 1996 net income and earnings per share would not be material.

CENIT Stock Option Plan

     In conjunction  with CENIT Bank's  conversion,  the Company adopted a stock
option plan for the benefit of directors and  specified key officers.  The total
number of shares of common stock  reserved  for issuance  under the stock option
plan is 123,625.  Under the 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.  Options  issued in connection
with the  conversion  are  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  and 1996 are
exercisable  25%  each  year  over  four  years.  In  addition,   limited  stock
appreciation  rights have been  granted  with the options  issued.  These 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.

Princess Anne Stock Option Plans

     Princess  Anne had three  stock  option  plans prior to the merger with the
Company. On August 1,  1995, all options outstanding under these plans converted
into options for common stock of the Company in accordance with the terms of the
stock option plan under which each was issued. Both the number of shares subject
to option and the per share  exercise  price under each option were  adjusted by
the exchange ratio of .3364. On the date of the merger, all options became fully
vested and exercisable.


                                                      39


     A  summary  of  the  Company's  stock  option  plan  is  as  follows.  This
information  includes  stock  options  relating to Princess  Anne's stock option
plans;  both the number of shares and the per share exercise price were adjusted
by the exchange ratio of .3364.





                                                                           Year Ended December 31
                                                 1996                         1995                          1994
                                     ----------------------------  ----------------------------  ----------------------------
                                                     Weighted                     Weighted                       Weighted
                                                      Average                      Average                        Average
                                                     Exercise                     Exercise                       Exercise
                                       Shares          Price          Shares        Price           Shares         Price
                                     ------------  -------------   ------------  --------------  -----------  ---------------
                                                                                                
Outstanding at beginning
  of year                             133,227         $14.85         139,000       $13.90          117,888        $12.97
Granted                                 6,234          34.63           5,234        37.00           21,112         19.11
Exercised                             (24,641)         13.47         (10,839)       13.25                -             -
Forfeited                                (437)         17.83            (168)       23.19                -             -
                                      -------                        -------                       -------              
Outstanding at end of year            114,383          16.21         133,227        14.85          139,000         13.90
                                      =======                        =======                       =======

Options exercisable at year end        96,661                        119,123                       121,322

     The weighted average fair value of options granted during 1996 and 1995 was
$11.20 and $13.92, respectively.

     The following table summarizes information about the options outstanding at
December 31, 1996:




                                              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
- -----------------------    -----------------       -----------        ---------   -----------------       -----------
                                                                                             
$11.50                             71,909          5.6 years            $11.50            66,965            $11.50
$17.83                             16,154          6.1 years             17.83            16,154             17.83
$21.25 to $23.78                   14,852          6.3 years             22.17            12,234             22.00
$34.63 to $37.00                   11,468          9.5 years             35.71             1,308             37.00
                                  -------                                                 ------
                                  114,383          6.1 years             16.21            96,661             14.23
                                  =======                                                 ======


                                                      40


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.  CENIT Bank contributed  $247,250 to the MRP to enable
the MRP trustees to acquire a total of 21,500  shares of the common stock in the
conversion  at  $11.50  per  share.  As a result of an  oversubscription  in the
subscription  offering,  the MRP was able to acquire  only 15,000  shares in the
conversion.  In 1996 and 1995,  the MRP  purchased  3,535  and 1,484  additional
shares, respectively, at an average price of approximately $33.78 and $39.30 per
share, respectively.
     A total of 12,362  shares were  granted in 1992 and vest 20% each year over
five years  beginning in 1993. The shares granted in 1994, 1995 and 1996 vest at
the end of three to five years.  Compensation  expense,  which is  recognized as
shares  vest,  totaled  $82,000,  $50,000 and  $37,000 for 1996,  1995 and 1994,
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,
                                                 1996         1995         1994
                                                 ----         ----         ----
       Outstanding at beginning of year         9,068        9,479        9,890
       Granted                                  3,535        2,061        2,061
       Exercised                               (2,472)      (2,472)      (2,472)
                                               ------        -----        -----
       Outstanding at end of year              10,131        9,068        9,479
                                               ======        =====        =====

     There were no grants  forfeited  during  these  periods  and no grants were
exercisable  at the end of each  period.  At December  31,  1996,  the  weighted
average period until the awards become vested is  approximately  two years.  The
weighted  average  fair value of shares  granted in 1996 and 1995 was $34.63 and
$38.50, respectively.

Note 18
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,  1996,   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, 1996.
     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.


                                                      41


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

                                                                   December 31,
                                                                  1996      1995
                                                                  ----      ----
Commitments outstanding:
  Mortgage loans:
    Fixed rate (rates between 7.25% and 9.00% at
      1996 and between 6.00% and 8.50% at 1995)                $ 1,201   $ 5,868
    Variable rate                                                1,594     6,005
  Commercial business loans                                        638       874
  Consumer loans                                                     -        40
                                                               -------   -------
                                                               $ 3,433   $12,787
                                                               =======   =======

     At  December  31,  1996,  the  Company  has  granted  unused  consumer  and
commercial lines of credit of $15,542,000 and $11,348,000, respectively, and has
commitments to purchase loans totaling $13.0 million.
     Standby letters of credit are written  unconditional  commitments issued to
guarantee the performance of a customer to a third party and total approximately
$3,507,000  at December 31, 1996.  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, 1996,  the Company had no  commitments  to purchase  securities.
Rent  expense  under  long-term  operating  leases  for  property   approximates
$620,000, $460,000, and $331,000 for the years ended December 31, 1996, 1995 and
1994,  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):

                                 1997                         $   630
                                 1998                             654
                                 1999                             632
                                 2000                             583
                                 2001                             507
                                 Thereafter                     2,308
                                                              -------
                                                              $ 5,314
                                                              =======
                                                      42


Note 19
Regulatory matters

Capital Adequacy

     CENIT Bank and Princess Anne Bank are subject to various regulatory capital
requirements  administered  by the  Office of  Thrift  Supervision  and  Federal
Reserve Board,  respectively.  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
Banks'  financial   statements.   Under  capital  adequacy  guidelines  and  the
regulatory  framework for prompt corrective action, the Banks must meet specific
capital  guidelines  that involve  quantitative  measures of the Banks'  assets,
liabilities and certain  off-balance-sheet  items as calculated under regulatory
accounting  practices.  The Banks' 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 CENIT Bank to maintain  minimum
amounts and ratios of tangible capital to adjusted total assets, of core capital
to adjusted  total assets and total capital to  risk-weighted  assets.  Princess
Anne is required to maintain  minimum amounts and ratios of leverage  capital to
adjusted  average  total assets,  and Tier 1 and total capital to  risk-weighted
assets.  As of December  31,  1996,  the Banks  exceeded  all  capital  adequacy
requirements to which they are subject.
     As of December 31, 1996,  the most recent  notification  from the Office of
Thrift Supervision and Federal Reserve Board categorized CENIT Bank and Princess
Anne Bank,  respectively,  as Well  Capitalized  under the  framework for prompt
corrective  action.  To be considered Well Capitalized  under prompt  corrective
action  provisions,  the Banks 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 Banks'  categorizations.  As a bank holding
company,  the  Company  is  also  subject  to the  capital  adequacy  guidelines
established by the Federal Reserve Board.

                                                      43


     The Banks' and Company'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, 1996:
                                                                                                  
CENIT Bank
Core capital                           $28,991            6.0%         $14,594         3.0%         $24,323          5.0%
Tangible capital                        28,991            6.0            7,297         1.5                -            -
Tier 1 risk-based                       28,991           11.0           10,547         4.0           15,820          6.0
Total risk-based                        31,510           11.9           21,094         8.0           26,367         10.0

Princess Anne Bank
Tier 1 leverage                        $13,789            7.1%         $ 7,738         4.0%         $ 9,672          5.0%
Tier 1 risk-based                       13,789           12.7            4,350         4.0            6,525          6.0
Total risk-based                        14,986           13.8            8,700         8.0           10,875         10.0

CENIT Bancorp
Tier 1 leverage                        $44,163            6.5%         $27,171         4.0%         $     -            -%
Tier 1 risk-based                       44,163           11.8           14,959         4.0                -            -
Total risk-based                        47,969           12.8           29,919         8.0                -            -

As of December 31, 1995:

CENIT Bank
Core capital                           $30,664            6.8%         $13,511         3.0%         $22,519          5.0%
Tangible capital                        30,664            6.8            6,756         1.5                -            -
Tier 1 risk-based                       30,664           11.9           10,327         4.0           15,491          6.0
Total risk-based                        33,198           12.9           20,654         8.0           25,818         10.0

Princess Anne Bank
Tier 1 leverage                        $12,778            8.1%         $ 6,282         4.0%         $ 7,853          5.0%
Tier 1 risk-based                       12,778           15.9            3,222         4.0            4,833          6.0
Total risk-based                        13,762           17.1            6,445         8.0            8,056         10.0

CENIT Bancorp
Tier 1 leverage                        $43,442           6.8%          $25,396         4.0%         $     -            -%
Tier 1 risk-based                       43,442          12.8            13,550         4.0                -            -
Total risk-based                        46,960          13.9            27,099         8.0                -            -



                                                      44


Dividend Restrictions

     CENIT Bank's  capital  exceeds all of the capital  requirements  imposed by
FIRREA.  OTS  regulations  provide  that an  association  that 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 of up to the higher of (i) 100% of its
net income to date during the calendar year plus the amount that would reduce by
one-half  its  "surplus  capital  ratio"  (the  excess  capital  over its  fully
phased-in  capital  requirements) at the beginning of the calendar year, or (ii)
75% of its net income during the most recent four-quarter period. Any additional
capital distributions require prior regulatory approval.
     As a state  chartered  bank  which  is a  member  of the  Federal  Reserve,
Princess  Anne Bank is subject  to legal  limitations  on capital  distributions
including  the payment of  dividends,  if, after making such  distribution,  the
institution  would  become  "undercapitalized"  (as  such  term  is  used in the
statute).  For all state  member  banks of the  Federal  Reserve  seeking to pay
dividends, the prior approval of the applicable Federal Reserve Bank is required
if the total of all dividends  declared in any calendar year will exceed the sum
of the bank's net  profits  for that year and its  retained  net profits for the
preceding two calendar years.  Federal law also generally prohibits a depository
institution  from  making  any  capital  distribution  (including  payment  of a
dividend  or  payment  of a  management  fee  to  its  holding  company)  if the
depository   institution   would  thereafter  fail  to  maintain  capital  above
regulatory  minimums.  Federal  Reserve  Banks are also  authorized to limit the
payment of  dividends  by any state member bank if such payment may be deemed to
constitute an unsafe or unsound  practice.  In addition,  under  Virginia law no
dividend may be declared or paid that would impair a Virginia  chartered  bank's
paid-in capital. The Virginia State Corporation Commission has general authority
to prohibit  payment of dividends by a Virginia  chartered bank if it determines
that the  limitation  is in the public  interest  and is necessary to ensure the
bank's financial soundness.
     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 20
Stockholders' Equity

     As part of  CENIT  Bank's  conversion  from a  federally  chartered  mutual
savings bank to a federally chartered stock savings bank, CENIT 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 CENIT 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 CENIT Bank's
capital stock.  CENIT 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 CENIT Bank to be reduced below the amount required for
the  liquidation  account.  Except for such  restrictions,  the existence of the
liquidation  account does not restrict  the use or  application  of CENIT Bank's
retained  earnings.  At December 31, 1996, the  liquidation  account balance was
$4,554,000.
     Warrants  for the purchase of 51,089  shares of Princess  Anne common stock
were exercised in 1994 and warrants for the purchase of 6,697 shares of Princess
Anne common stock were exercised in 1995 prior to the merger with the Company on
August 1, 1995. At the time of the merger,  Princess Anne's outstanding warrants
were  converted to warrants to purchase  common  stock of the  Company.  For the
period  August  1,  1995 to  December  31,  1995,  a total of 692  shares of the
Company's common stock were issued in connection with exercise of warrants.
     In 1996, a total of 14,589 shares of the Company's common stock were issued
in  connection  with the exercise of warrants.  All warrants for the purchase of
the Company's common stock expired on September 30, 1996.


                                                      45


Note 21
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, 1996                                         $   3,121
Originations - 1996                                                    1,149
Repayments - 1996                                                     (1,215)
                                                                   ---------
Balance at December 31, 1996                                       $   3,055
                                                                   =========

     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's  previous
policy permitted the Company's  directors and executive  officers to borrow from
the Company at an interest rate one percentage  point in excess of the Company's
then existing cost of funds. There is one loan made under the Company's previous
policy still  outstanding at December 31,  1996, which has a balance of $157,000
and a fixed  interest  rate of 7.875%.  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  $508,000 at
December 31, 1996.

Note 22
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,
1996,  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.

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.

                                                      46


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 and Federal Reserve Bank Stock

     The carrying value of Federal Home Loan Bank and Federal Reserve 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 deposits) 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  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.


                                                      47


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


                                                    December 31,
                                            1996                  1995
                                    ------------------    ---------------------
                                    Carrying     Fair     Carrying       Fair
                                     Amount      Value     Amount        Value
                                    ------------------    ---------------------
Financial assets:
  Loans held for investment, net    $422,219   $427,615   $319,194    $322,306
Financial liabilities:
  Deposits with stated maturities    329,688    332,098    294,417     295,676

     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 23
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,
                                         1996      1995
                                         ----      ----
Assets:
  Cash                                $     4   $    14
  Equity in net assets of the Banks    48,223    46,530
  Other assets                          1,762       445
                                      -------   -------
                                      $49,989   $46,989
                                      -------   -------

Liabilities                           $   381   $   260

Stockholders' equity                   49,608    46,729
                                      -------   -------
                                      $49,989   $46,989
                                      =======   =======


                                                      48


Condensed Statement of Operations
(In thousands)

                                     Year Ended December 31,
                                     1996       1995       1994

Equity in earnings of the Banks   $ 3,943    $ 3,084    $ 4,101
Interest expense                      (16)       (41)       (42)
Salaries and employee benefits       (276)       (65)       (19)
Professional fees                    (108)      (155)       (52)
Merger expenses                         -       (397)         -
Other expenses                       (122)       (86)       (73)
                                  -------    -------    -------
Income before income taxes          3,421      2,340      3,915
Benefit from income taxes             187        132         62
                                  -------    -------    -------
Net income                        $ 3,608    $ 2,472    $ 3,977
                                  =======    =======    =======


Condensed Statement of Cash Flows
(In thousands)

                                                      Year Ended December 31,
                                                     1996       1995       1994
                                                     ----       ----       ----

Cash flows from operating activities:
   Net income                                     $ 3,608    $ 2,472    $ 3,977
   Add (deduct) items not affecting cash:
      Undistributed earnings of the Banks          (1,941)    (2,368)    (3,501)
      Amortization                                     26         16         16
      (Increase) decrease in other assets          (1,192)       163       (360)
      Increase in liabilities                         121         57         33
                                                  -------    -------    -------
        Net cash provided by operations               622        340        165
                                                  -------    -------    -------

Cash flows from financing activities:
   Cash dividends paid                             (1,215)      (531)      (445)
   Net proceeds from issuance of common stock         583        196        256
                                                  -------    -------    -------
        Net cash used for financing activities       (632)      (335)      (189)
                                                  -------    -------    -------
Net increase (decrease) in cash and cash
   equivalents                                        (10)         5        (24)

Cash and cash equivalents at beginning of period       14          9         33
                                                  -------    -------    -------
Cash and cash equivalents at end of period        $     4    $    14    $     9
                                                  =======    =======    =======



                                                          49


Note 24
Quarterly Results of Operations (Unaudited)




                                                                         Year Ended December 31, 1996
                                                                     First      Second      Third      Fourth
                                                                    Quarter     Quarter     Quarter    Quarter
                                                                    -------     -------     -------    -------

                                                                                           
Total interest income                                              $ 11,852    $ 11,692    $ 12,256    $ 12,371
Total interest expense                                                7,003       6,870       7,135       7,079
                                                                      -----       -----       -----       -----
                                                                                                                     
   Net interest income                                                4,849       4,822       5,121       5,292
Provision for loan losses                                               102          53         101         121
                                                                        ---         ---         ---         ---
                                                                                                                                  
   Net interest income after provision
     for loan losses                                                  4,747       4,769       5,020       5,171
Other income                                                            896         981       1,053         964
Other expenses                                                        3,794       3,870       6,350       4,158
                                                                      -----       -----       -----       -----
                                                                                                                               
Income before income taxes                                            1,849       1,880        (277)      1,977
Provision for (benefit from) income taxes                               646         659        (162)        678
                                                                        ---         ---        ----         ---
                                                                                                                                 
   Net income (loss)                                               $  1,203    $  1,221    $   (115)   $  1,299
                                                                   ========    ========    ========    ========
                                                                                                                                  
Earnings (loss) per common and
common equivalent share                                            $    .72    $    .73    $   (.07)   $    .76
                                                                                                                               
Dividends per common share                                         $    .10    $    .20    $    .20    $    .25
                                                                                                                               


                                                                         Year Ended December 31, 1995
                                                                     First      Second      Third      Fourth
                                                                    Quarter (1) Quarter (1) Quarter    Quarter


Total interest income                                              $ 10,698    $ 11,458    $ 11,673    $ 11,698
Total interest expense                                                6,228       6,898       7,135       7,215
                                                                      -----       -----       -----       -----

   Net interest income                                                4,470       4,560       4,538       4,483
Provision for loan losses                                               170         189         163         175
                                                                        ---         ---         ---         ---
                                                                                                                       
   Net interest income after provision
     for loan losses                                                  4,300       4,371       4,375       4,308
Other income                                                            623         825       1,142         354
Other expenses                                                        3,550       3,839       4,644       4,141
                                                                      -----       -----       -----       -----
                                                                                                                               
Income before income taxes                                            1,373       1,357         873         521
Provision for income taxes                                              481         474         498         199
                                                                        ---         ---         ---         ---
                                                                                                                              
   Net income                                                      $    892    $    883    $    375    $    322
                                                                   ========    ========    ========    ========
                                                                                                                             
Earnings per common and common
   equivalent share                                                $    .54    $    .53    $    .22    $    .19
                                                                                                                               
Dividends per common share                                         $    .10    $    .10    $    .10    $    .10
                                                                                                                               
<FN>
_______________

(1)  Amounts previously reported on Form 10-Q have been adjusted above to
     include the results of operations for Princess Anne.
</FN>


                                                      50


Report of Independent Accountants




Price Waterhouse





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

     In our opinion, based upon our audits and the report of other auditors, the
accompanying  consolidated  statement  of  financial  condition  and the related
consolidated statements of operations, of changes in stockholders' equity and of
cash flows present fairly, in all material  respects,  the financial position of
CENIT Bancorp, Inc. and its subsidiaries at December 31,  1996 and 1995, and the
results of their  operations and their cash flows for each of the three years in
the period ended  December 31,  1996,  in  conformity  with  generally  accepted
accounting principles.  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 did not  audit  the  financial
statements of Princess Anne Bank, a wholly- owned subsidiary, for the year ended
December 31, 1994, which statements  reflect net income of $861,000 for the year
ended  December 31,  1994.  Those  financial  statements  were  audited by other
auditors  whose  report  thereon  has  been  furnished  to us,  and our  opinion
expressed  herein,  insofar as it relates to the amounts  included  for Princess
Anne Bank, is based solely on the report of the other auditors. We conducted our
audits of the financial  statements of CENIT  Bancorp,  Inc. in accordance  with
generally accepted auditing standards 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 and the report of other  auditors  provide a reasonable
basis for the opinion expressed above.


PRICE WATERHOUSE LLP

Norfolk, Virginia
January 30, 1997


                                                  51


Investor Information

   Annual Meeting of Stockholders

     The Annual Meeting of Stockholders  of CENIT Bancorp,  Inc. will be held at
5:00 p.m. on Wednesday,  April 23, 1997 at the Chrysler  Museum of Art, 245 West
Olney Road, Norfolk, Virginia. All stockholders are cordially invited to attend.

   Stock Price Information

     CENIT  Bancorp,  Inc.  Common Stock trades on the Nasdaq Stock Market under
the symbol CNIT.  Newspapers and other stock tables may identify the stock under
various abbreviations for CENIT Bancorp.

     The table  below  shows  the  reported  high and low sales  prices of CENIT
Bancorp Common Stock by quarters in fiscal years 1995 and 1996.

                    1996                                  1995
Quarter      High            Low                   High          Low

First        $ 36 5/16       $33                   $36           $20 3/4
Second         35 1/2         33                    39 1/2        34 1/2
Third          41 1/4         31 3/4                40 1/4        36
Fourth         41 1/2         38 1/2                38 1/2        35

Source:  Nasdaq

    Stock Transfer Agent

    ChaseMellon Shareholder Services
    15th Floor, 450 West 33rd Street
    New York, NY  10001-2697

    Questions regarding your account should
    be referred in writing or by telephone to:

    ChaseMellon Financial Services
    85 Challenger Road
    Overpeck Centre
    Ridgefield Park, NJ  07660-2108
    Telephone 1-800-526-0801

    Annual Report on Form 10-K and
    Additional Information

     A copy of Form 10-K as filed with the Securities and Exchange Commission is
available without charge to stockholders upon written request. Requests for this
or other financial information about CENIT Bancorp, Inc. should be directed to:

    Stuart F. Pollard
    Vice President and
    Director of Investor Relations
    CENIT Bancorp, Inc.
    Post Office Box 1811
    Norfolk, VA  23501-1811

 Independent Accountants

    Price Waterhouse LLP
    700 World Trade Center
    Norfolk, VA  23510-9916


                                                      52



Corporate Information

 Executive Offices

   225 West Olney Road
   Norfolk, VA 23510-1586
   Telephone (757) 446-6600

 CENIT Bank - Retail Banking Offices

Norfolk
   745 Duke Street
   300 East Main Street
   2203 East Little Creek Road
   Super Kmart Center, 6101 Military Highway

Portsmouth
   3315 High Street

Chesapeake
   675 North Battlefield Boulevard
   2600 Taylor Road
   3220 Churchland Boulevard
   2612 Taylor Road
   (Mortgage Loan Production Office)

Hampton
   2205 Executive Drive
   550 Settlers Landing Road

Newport News
13307 Warwick Boulevard

York County
   Victory Boulevard and Commonwealth Drive
   Super Kmart Center, 5007 Victory Boulevard

 Princess Anne Bank - Retail Banking Offices

Virginia Beach
   1616 Laskin Road
   699 Independence Boulevard
   905 Kempsville Road
   641 Lynnhaven Parkway
   3001 Shore Drive
   4801 Columbus Street
   Super Kmart Center, 3901 Holland Road
   (Office Opens Late 1997)

 Banking Services

Personal Banking
   Checking and Savings Accounts
   Retirement Accounts
   24 Hour Banking ATMs
    Members,MOST, PLUS, CIRRUS & VISA Networks
    with access to DISCOVER, MASTERCARD, and
    AMERICAN EXPRESS
   Full Service Investment Brokerage
   Safe Deposit Boxes
   Construction and Permanent
     Residential Mortgages
   Lot Loans
   Equity Loans and Lines of Credit
   Car and Personal Loans
   VISA and MASTERCARD Credit Cards
   Private Banking Services

Commercial Banking
   Business Checking Accounts
   Interest Deposit Accounts
   Interest on Lawyers' Trust Accounts
   Corporate Cash Management Services
   Wire Tranfers and EFT Services
   VISA Business Cards
   Merchant BankCard Processing
   Loans to Businesses
     Small Business Administration (SBA)
       Government Guaranteed Loans
     Construction and Permanent
       Commercial Mortgages
     Lines of Credit
     Term Loans
     Equipment Loans                                53


INSIDE BACK COVER

CENIT Bancorp, Inc., Retail Banking Offices



MAP INSERTED HERE



CENIT Bank

Norfolk
1 - 745 Duke Street
2 - 300 East Main Street
3 - 2203 E. Little Creek Rd.
4 - Super Kmart 6101 Military Hwy.

Chesapeake
5 - 675 N. Battlefield Blvd.
6 - 2600 Taylor Road
7 - 3220 Churchland Blvd.

Portsmouth
8 - 3315 High Street

Hampton
9 - 2205 Executive Drive
10 - 550 Settlers Landing Rd.

Newport News
11 - 13307 Warwick Blvd.

York County
12 - Victory Blvd. & Commonwealth Dr.
13 - In Super Kmart, 5007 Victory Blvd.

Princess Anne Bank

Virginia Beach
14 - 1616 Laskin Road
15 - 699 Independence Blvd.
16 - 905 Kempsville Road
17 - 641 Lynnhaven Pkwy.
18 - 3001 Shore Drive
19 - 4801 Columbus Street
20 - In Super Kmart, 3901 Holland Rd.
       (Office Opens Late 1997)


BACK COVER



CENIT Bancorp, Inc.
Executive Offices
225 West Olney Road
Norfolk, Virginia 23510-1586
(757) 446-6600