SCHEDULE 14A INFORMATION

               Proxy Statement Pursuant to Section 14(a) of
           the Securities Exchange Act of 1934 (Amendment No. )

Filed by Registrant /X/

Filed by a Party other than the Registrant / /

Check the appropriate box:
/ / Preliminary Proxy Statement
/ / Confidential, for Use of the Commission Only (as permitted by Rule 
    14a-6(e)(2))
/X/ Definitive Proxy Statement
/ / Definitive Additional Materials
/ / Soliciting Material Pursuant to Section 240.14a-11(c) or
    Section 240.14a-12

CENIT Bancorp, Inc.
- ----------------------------------------------------------------------
(Name of Registrant as Specified In Its Charter)

- ----------------------------------------------------------------------
(Name of Person(s) Filing Proxy Statement if other than the Registrant)

Payment of Filing Fee (Check the appropriate box):
/X/ No fee required.

/ / Fee computed on table below per Exchange Act Rules 14a-6(i)(4) and 0-11.
    1) Title of each class of securities to which transaction applies.

       ---------------------------------------------------------------
    2) Aggregate number of securities to which transaction applies.

       ---------------------------------------------------------------
    3) Per unit price or other underlying value of transaction computed to 
    Exchange Act Rule 0-11 (Set forth the amount on which the filing fee is 
    calculated and state how it was determined):

       ---------------------------------------------------------------
    4) Proposed maximum aggregate value of transaction:

       ---------------------------------------------------------------
    5) Total fee paid:

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

 / / Fee paid previously with preliminary materials.

/ / Check box if any part of the fee is offset as provided by Exchange Act 
Rule 0-11(a)(2) and identify the filing for which the offsetting fee was paid 
previously.  Identify the previous filing by registration statement number, 
or the Form or Schedule and the date of its filing.

    1) Amount Previously Paid:

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

    2) Form, Schedule or Registration Statement No.:

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

    3) Filing Party:

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

    4) Date Filed:

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



CENIT Bancorp, Inc.                                    Michael S. Ives
Corporate Offices                                      President and
225 West Olney Road                                    Chief Executive Officer
Norfolk, Virginia 23510-1586
(757) 446-6600



April 29, 1998



Dear Stockholder:

You are  cordially  invited to attend the Annual  Meeting of  Stockholders  (the
"Meeting") of CENIT  Bancorp,  Inc. (the  "Company"),  which will be held at The
Chrysler Museum of Art Theater, 245 West Olney Road, Norfolk,  Virginia,  on May
20, 1998 at 5:00 p.m.

The attached Notice of the Meeting and the Proxy  Statement  describe the formal
business to be transacted at the Meeting.

The Board of Directors  of the Company  recommends a vote "FOR" each of the four
persons who have been nominated to serve as a director of the Company.

YOUR VOTE IS IMPORTANT.  You are urged to sign, date and mail the enclosed Proxy
Card promptly in the postage-paid  envelope provided. If you attend the Meeting,
you may vote in person even if you have already mailed in your Proxy Card.

On behalf of the Board of Directors  and all of the employees of the Company and
its subsidiaries,  I wish to thank you for your continued support. We appreciate
your interest.

Sincerely yours,



Michael S. Ives



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


                    NOTICE OF ANNUAL MEETING OF STOCKHOLDERS
                           To Be Held on May 20, 1998

     NOTICE IS  HEREBY  GIVEN  that the  Annual  Meeting  of  Stockholders  (the
"Meeting") of CENIT Bancorp,  Inc. (the  "Company") will be held at The Chrysler
Museum of Art, 245 West Olney Road, Norfolk, Virginia 23510, on May 20, 1998, at
5:00 p.m.

     A proxy  statement  and a proxy  card for the  Meeting  are  enclosed.  The
Meeting is for the purpose of considering and voting upon the following matters:

     1. The election of four directors for terms of three years each; and
     2. Such  other  matters as may  properly  come  before  the  Meeting or any
        adjournment thereof.

     The Board of Directors  has  established  March 27, 1998 as the record date
for the  determination of stockholders  entitled to notice of and to vote at the
Meeting and at any adjournments thereof. Only record holders of the common stock
of the Company as of the close of business on that date will be entitled to vote
at the Meeting or any adjournments  thereof. A list of stockholders  entitled to
vote at the Meeting  will be available at CENIT  Bancorp,  Inc.,  225 West Olney
Road, Norfolk, Virginia 23510, for a period of ten days prior to the Meeting and
also will be available for inspection at the Meeting itself.

     EACH  STOCKHOLDER,  WHETHER  HE OR SHE  PLANS TO  ATTEND  THE  MEETING,  IS
REQUESTED TO SIGN,  DATE AND RETURN THE ENCLOSED PROXY CARD WITHOUT DELAY IN THE
ENCLOSED POSTAGE-PAID  ENVELOPE. ANY PROXY GIVEN BY A STOCKHOLDER MAY BE REVOKED
AT ANY TIME  BEFORE IT IS  EXERCISED.  A PROXY MAY BE REVOKED BY FILING WITH THE
SECRETARY OF THE COMPANY A WRITTEN REVOCATION OR A DULY EXECUTED PROXY BEARING A
LATER DATE. ANY  STOCKHOLDER  PRESENT AT THE MEETING MAY REVOKE HIS OR HER PROXY
AND VOTE PERSONALLY ON EACH MATTER BROUGHT BEFORE THE MEETING.  HOWEVER,  IF YOU
ARE A STOCKHOLDER  WHOSE SHARES ARE NOT  REGISTERED IN YOUR NAME,  YOU WILL NEED
ADDITIONAL  DOCUMENTATION  FROM  THE  RECORD  HOLDER  OF  YOUR  SHARES  TO  VOTE
PERSONALLY AT THE MEETING.

                                              By Order of the Board of Directors



                                              John O. Guthrie
                                              Corporate Secretary
                                              CENIT Bancorp, Inc.

Norfolk, Virginia
April 29, 1998


- --------------------------------------------------------------------------------
IMPORTANT:  THE PROMPT  RETURN OF PROXIES  WILL SAVE THE  COMPANY THE EXPENSE OF
FURTHER  REQUESTS  FOR  PROXIES  IN ORDER TO ENSURE A QUORUM AT THE  MEETING.  A
SELF-ADDRESSED ENVELOPE IS ENCLOSED FOR YOUR CONVENIENCE. NO POSTAGE IS REQUIRED
IF MAILED IN THE UNITED STATES.
- --------------------------------------------------------------------------------




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


                                 PROXY STATEMENT
                         ANNUAL MEETING OF STOCKHOLDERS
                                  May 20, 1998


Solicitation and Voting of Proxy.

     This proxy  statement is being  furnished to stockholders of CENIT Bancorp,
Inc.  (the  "Company"),  in  connection  with the  solicitation  by its Board of
Directors  of  proxies to be used at the Annual  Meeting  of  Stockholders  (the
"Meeting")  to be held at The  Chrysler  Museum  of Art,  245 West  Olney  Road,
Norfolk,  Virginia 23510, on May 20, 1998, at 5:00 p.m., and at any adjournments
thereof.  The 1997 Annual Report to  Stockholders,  including  the  consolidated
financial  statements  for the year ended  December 31, 1997,  accompanies  this
proxy  statement,  which is first being mailed to stockholders on or about April
29, 1998.

     Regardless  of the number of shares of common stock owned,  it is important
that  stockholders  be represented by proxy or present in person at the Meeting.
Stockholders  are  requested to vote by completing  the enclosed  proxy card and
returning   it  signed  and  dated  in  the  enclosed   postage-paid   envelope.
Stockholders  are urged to  indicate  their vote in the spaces  provided  on the
proxy card.  Proxies  solicited by the Board of Directors of the Company will be
voted in accordance with the directions given therein. Where no instructions are
indicated,  proxies  will be voted FOR the  election of each of the nominees for
director named in this proxy statement.

     A proxy may be revoked at any time prior to its exercise by filing  written
notice of  revocation  with the  Secretary of the Company,  by delivering to the
Company a duly executed proxy bearing a later date, or by attending the Meeting,
filing a notice of revocation with the Secretary and voting in person.  However,
if you are a stockholder  whose shares are not registered in your name, you will
need  additional  documentation  from the record  holder of your  shares to vote
personally at the Meeting.

     The cost of  solicitation  of proxies in the form enclosed will be borne by
the Company.  The Company has engaged  Georgeson & Company to assist it in proxy
solicitations  regarding  the meeting.  Georgeson & Company  will perform  these
services at an anticipated cost of approximately $10,000 plus expenses.  Proxies
may  also  be  solicited  personally  or by  telephone,  fax,  or  telegraph  by
directors,  officers and regular employees of the Company,  CENIT Bank, FSB (the
"Bank"),  or CENIT Bank ("CENIT  Bank")  without  additional  compensation.  (On
February  6,  1998,  Princess  Anne Bank  changed  its name to CENIT  Bank.) The
Company  and/or  Georgeson  &  Company  will  also  request  persons,  firms and
corporations  holding shares in their names,  or in the name of their  nominees,
which are  beneficially  owned by others,  to send proxy  material to and obtain
proxies from such beneficial  owners,  and will reimburse such holders for their
reasonable  expenses  in doing so. The  Company  and/or  Georgeson & Company may
request banks and brokers or other similar agents or fiduciaries to transmit the
proxy materials to the beneficial owners for their voting  instructions and will
reimburse them for their expenses in so doing.

Voting Securities and Principal Stockholders.

     The securities that may be voted at the meeting consist of shares of Common
Stock of the Company (the "Common  Stock"),  with each share entitling its owner
to one vote on all matters to be voted on at the  Meeting,  except as  described
below.



     The close of business on March 27, 1998, has been  established by the Board
of  Directors as the record date (the "Record  Date") for the  determination  of
stockholders  entitled  to  notice  of  and  to  vote  at the  Meeting  and  any
adjournments  thereof. The total number of shares of Common Stock outstanding on
the Record Date was 1,659,107.  All references to shares in this proxy statement
reflect the number of shares owned prior to the  Company's  three-for-one  stock
split payable April 24, 1998.

     The  presence,  in person or by proxy,  of at least a majority of the total
number of shares of Common Stock  entitled to vote is necessary to  constitute a
quorum at the Meeting.  In the event there are not sufficient votes for a quorum
at the time of the Meeting,  the Meeting may be adjourned in order to permit the
further  solicitation of proxies.  With respect to any action to be taken at the
Meeting other than the election of directors  (which election will be determined
by a  plurality  of votes  cast),  the  affirmative  vote of a majority of those
shares present and voting on the action will be required.

Securities Ownership of Certain Beneficial Owners.

     The  following  table sets forth  certain  information  about those persons
known by  management  to be  beneficial  owners of more than 5% of the shares of
Common Stock outstanding on March 27, 1998.  Persons and groups owning in excess
of 5% of the  Company's  Common  Stock  are  required  to file  certain  reports
regarding  such  ownership with the Company and with the Securities and Exchange
Commission  (the  "SEC")  in  accordance  with  Sections  13(d) and 13(g) of the
Securities Exchange Act of 1934 (the "Exchange Act").




                                                                               Amount and Nature
                                                                                  of Reported
                                                                                  Beneficial           Percent of 
      Title of Class             Name and Address of Beneficial Owner              Ownership             Class(1) 
      --------------           ----------------------------------------        -----------------       ----------- 
                                                                                                  

     Common Stock              Mid-Atlantic Investors ("Mid-Atlantic")             159,625(2)              9.6%
                               and related parties
                               P. O. Box 7574
                               Columbia, South Carolina  29202
       
     Common Stock              CENIT Employees Stock                               159,896(3)              9.6%
                               Ownership Plan and Trust
                               ("ESOP")
                               225 West Olney Road
                               Norfolk, Virginia 23510
- ----------------------------------
<FN>

(1) The total number of shares of Common Stock outstanding at March 27, 1998 was
    1,659,107 shares.  
(2) This information on beneficial  ownership is based solely on information 
    supplied by Mid-Atlantic Investors, H. Jerry Shearer and Jerry Zucker (the 
    "Mid-Atlantic Group") which the Company has not independently verified.   
    Mr. Zucker disclosed that he has sole dispositive and voting power over 
    108,584 shares.   Mr. Shearer disclosed that he has sole dispositive and 
    voting power over 1,041 shares.  All parties report shared dispositive and 
    voting power over 50,000 shares.
(3) Michael S.  Ives, John O. Guthrie and David A. Foster administer the ESOP in 
    their capacity as trustees of the CENIT Employees Stock Ownership Trust (the
    "ESOP Trust").  As of the Record Date, 77,177 shares of Common Stock in the 
    ESOP had been allocated to participating employees, and the trustees must 
    vote all allocated shares held in the ESOP in accordance with the 
    instructions of the participating employees.  Under the ESOP, the ESOP 
    trustees have discretionary voting rights as to allocated shares for which 
    no voting instructions have been received.
</FN>



                                        2


     The following table sets forth certain  information,  as of April 15, 1998,
about beneficial ownership of the Common Stock of the Company for each director,
director  nominee,  certain executive  officers and for all directors,  director
nominees and executive officers of the Company as a group.




                                      Number of Shares of       Ownership as a Percentage
                                         Common Stock                of all Shares of
        Name                          Beneficially Owned(1)    Common Stock Outstanding(4)
- --------------------                  ---------------------    ----------------------------
                                                                     

C. L. Kaufman, Jr.                            19,945                       1.20%
David L. Bernd                                 3,000                       0.18%
Patrick E. Corbin                              8,860                       0.53%
William J. Davenport, III                      1,787                       0.11%
John F. Harris                                   313                       0.02%
William H. Hodges                              5,705                       0.34%
Michael S. Ives                               27,582 (2)                   1.66%
Charles R. Malbon, Jr.                         2,341                       0.14%
Roger C. Reinhold                              2,085                       0.13%
Anne B. Shumadine                              9,385                       0.57%
John A. Tilhou                                 1,948                       0.12%
David R. Tynch                                 2,756                       0.17%
John O. Guthrie                               12,250 (2)                   0.74%
Alvin D. Woods                                 6,877 (2)                   0.41%
All directors, director nominees and         125,822 (3)                   7.58%
executive officers as a group (4)
- --------------------------
<FN>

(1)  All shares shown as beneficially owned are owned directly or held by 
     spouses or children of the named persons, unless otherwise indicated.
(2)  Includes 3,546, 1,472, and 1,472 shares held in the Management Recognition 
     Plan ("MRP") Trust as described elsewhere in this proxy statement on behalf
     of Messrs. Ives, Guthrie and Woods, respectively; and 4,488, 2,597, and 
     2,132 shares held in the ESOP Trust and allocated to Messrs. Ives, Guthrie 
     and Woods, respectively.
(3)  Includes 8,935 shares held in the ESOP Trust and 3,143 shares held in the 
     MRP Trust and allocated to executive officers other than Messrs. Ives, 
     Guthrie and Woods.
(4)  The total number of shares of Common Stock outstanding at April 15, 1998 
     was 1,659,938 shares.

</FN>


                      ELECTION OF DIRECTORS AT THE MEETING

     Pursuant to the Company's  bylaws,  the Board of Directors has  established
the number of  directors  of the  Company at twelve.  Each of the members of the
Board of Directors of the Company also serves  presently as a director of one or
more of the bank  subsidiaries.  Directors  are elected for  staggered  terms of
three  years  each,  with a term of office of only one of the three  classes  of
directors expiring each year. Directors serve until their successors are elected
and  qualified.  No person being  nominated as a director is being  proposed for
election  pursuant to any agreement or understanding  between any person and the
Company.



                                        3



     The four nominees proposed for election at the Meeting are Messrs.  John F.
Harris, William H. Hodges and Roger C. Reinhold, and Ms. Anne B. Shumadine.  The
Board of Directors  believes  that the nominees will stand for election and will
serve if elected. However, in the event that any such nominee is unable to serve
or declines to serve for any reason,  it is intended  that proxies will be voted
for the  election  of the  balance  of those  nominees  named and for such other
persons as may be designated by the present Board of Directors. Unless authority
to  vote  for  the  directors  is  withheld,  it is  intended  that  the  shares
represented  by the  enclosed  Proxy will be voted FOR the  election of the four
nominees.

   THE BOARD OF DIRECTORS RECOMMENDS A VOTE FOR THE ELECTION OF ALL NOMINEES
NAMED IN THIS PROXY STATEMENT.

Information with Respect to Nominees and Continuing Directors.

     The  following  table sets forth,  as of April 15,  1998,  the names of the
nominees and continuing directors, their ages, and the year in which their terms
as  directors  of the  Company  expire.  Each of the listed  directors  became a
director of the  Company at the time of its  incorporation  in 1991,  except for
Messrs.  Reinhold  and Tynch,  who became  directors  of the Company on April 1,
1994,  Mr.  Tilhou,  who  became a  director  on August 16,  1995,  and  Messrs.
Davenport and Malbon,  who became directors on April 1, 1998. Mr. Harris, who is
currently not a director of the Company, is being nominated for a term to expire
in 2001.



                               Positions Held              Expiration of Term
          Name                with the Company       Age     as Company Director
- -------------------------     ----------------       ---   ---------------------

Nominees

John F. Harris                    Nominee             60              N/A

William H. Hodges                 Director            68              1998

Roger C. Reinhold                 Director            56              1998

Anne B. Shumadine                 Director            55              1998

Continuing Directors

William J. Davenport, III         Director            50              1999

Michael S. Ives                   President/Chief     45              1999
                                  Executive Officer/
                                  Director

C. L. Kaufman, Jr.                Chairman of the     70              1999
                                  Board/Director

Charles R. Malbon, Jr.            Director            48              1999

David L. Bernd                    Director            49              2000

Patrick E. Corbin                 Director            44              2000

John A. Tilhou                    Director            44              2000

David R. Tynch                    Director            50              2000


                                        4



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

     C. L.  Kaufman,  Jr.,  serves as Chairman of the Board of  Directors of the
Company and has been a director of the Bank since 1981. He is  self-employed  in
the management of investments in both a personal and fiduciary capacity.

     David L. Bernd has been a director  of the Bank since  1984.  Mr.  Bernd is
presently  President and Chief  Executive  Officer of Sentara Health  System,  a
regional health services corporation where he has been employed since 1973.

     Patrick E.  Corbin is a certified  public  accountant  and a  principal  of
Carter  Corbin & Co., an  accounting  firm,  and has been  employed by that firm
since 1980. He has been a director of the Bank since 1988.

     William J. Davenport, III, has been a director of CENIT Bank since 1985 and
a director  of the  Company  since  April 1, 1998.  He is and has been a private
investor and realtor for several years.

     John F.  Harris has been a director  of CENIT  Bank  since  1987,  and is a
nominee to serve as a director of the Company.  He is  President  of  Affordable
Homes,  Inc., a developer of  residential  housing in the  Tidewater,  Virginia,
area.

     William H. Hodges has served as a director of the Bank since 1989,  when he
retired as a judge of the Virginia Court of Appeals.  Judge Hodges had served on
the Court of Appeals since his  appointment  to that  position in 1985,  and had
previously  served as a state circuit  court judge.  He now acts as a consultant
and in-house counsel to Plasser American Corporation in Chesapeake, Virginia.

     Michael S. Ives has been a director of the Bank and has been the  President
and Chief Executive Officer of the Bank since January, 1987.

     Charles R. Malbon,  Jr., has been a director of CENIT Bank since 1993 and a
director of the Company since April 1, 1998. He is Vice President of Tank Lines,
Inc.

     Roger C. Reinhold became a director of the Company and the Bank on April 1,
1994.  Prior to April 1,  1994,  Mr.  Reinhold  had  been  President  and  Chief
Executive Officer of Homestead Savings Bank, F.S.B. ("Homestead") since 1982. He
joined Homestead in 1972.

     Anne B.  Shumadine  was  elected  as a director  of the Bank in 1991.  Mrs.
Shumadine  is President of  Signature  Financial  Management,  Inc., a financial
planning  firm.  She is also an attorney and member of Mezzullo & McCandlish,  A
Professional  Corporation.  Prior to that she was an attorney  and  principal of
Shumadine & Rose, P.C. in Norfolk, Virginia.

     John A. Tilhou was elected a director of the Company on August 16, 1995. He
is the  Chairman  of the Board of CENIT  Bank  where he has been a board  member
since  1992.  Mr.  Tilhou is an  attorney  and  member of the law firm of Mays &
Valentine,  which he  joined  in 1996.  Prior to that,  he was an  attorney  and
partner at Pender and Coward, P.C., a firm he joined in 1983.

     David R. Tynch  became a director  of the  Company and the Bank on April 1,
1994.  Mr.  Tynch is President  and Managing  Partner of the law firm of Cooper,
Spong & Davis, P.C. in Portsmouth,  Virginia. He joined that firm in 1986. Prior
to April 1, 1994, Mr. Tynch had been a director of Homestead since 1985.

Meetings of the Board and Committees of the Board.

     During 1997,  the Board of  Directors  of the Company  held twelve  regular
meetings.  No  director  of the  Company  who served as a director  during  1997
attended  fewer than 75% in the  aggregate of the total number of the  Company's
board  meetings  and the total number of meetings of board  committees  on which
such director served.

                                        5



The  Boards  of  Directors  of  the  Company  and  the  bank  subsidiaries  have
established various committees,  including Audit,  Compensation,  and Nominating
Committees.

     The Board of Directors has  established an Audit Committee that is composed
of directors  Corbin,  Bernd,  Reinhold and Tilhou and is chaired by Mr. Corbin.
This Committee  meets  quarterly  with the Company's and the bank  subsidiaries'
internal auditor, and periodically with the Company's and the bank subsidiaries'
external  auditors,  and  reports  to the  Board  of  Directors  and  to  senior
management on the Company's and the bank subsidiaries'  financial  condition and
internal auditing  practices and procedures.  During the year ended December 31,
1997,  the CENIT Bancorp Audit  Committee met three times and CENIT Bank's Audit
Committee met once.

     The Compensation  Committee of the Board of Directors consists of directors
Hodges, Corbin,  Reinhold,  Shumadine and Tilhou and is chaired by Judge Hodges.
This  Committee  meets  periodically  to evaluate  the  compensation  and fringe
benefits of the Company's  and the bank  subsidiaries'  directors,  officers and
employees.  During the year ended December 31, 1997, the Compensation  Committee
met twice.

     The Board of Directors of the Company appoints a Nominating  Committee each
year prior to the annual meeting of its stockholders.  The Nominating  Committee
for the 1997 annual meeting consisted of directors Ives,  Shumadine,  and Tilhou
and met once in 1997.  The Committee  considers and  recommends the nominees for
director to stand for election at the Company's annual meeting of stockholders.

Directors' Fees.

     Each of the Company's  directors,  other than the President of the Company,
receives a director's fee of $900 per month plus a $300  attendance fee for each
of the 12 regular  monthly  meetings.  The  Chairman of the Board of the Company
receives  an  additional  fee of $900 per month.  Each of the Bank's  directors,
other than  President of the Bank,  receives a director's fee of $600 per month.
Mr. Tilhou, as Chairman of the Board of CENIT Bank, receives a director's fee of
$500 per month plus a $150  attendance  fee for each of CENIT  Bank's 24 regular
semi- monthly meetings. Mr. Davenport,  as Vice-Chairman of CENIT Bank, receives
a director's fee of $400 per month plus a $150  attendance fee for each of CENIT
Bank's 24 regular  semi-monthly  meetings.  Mr. Ives,  as an employee,  does not
receive director's fees from any entity.

   Directors do not receive separate fees for attendance at committee meetings.



                                        6


Executive Compensation.

     The following  table provides  certain summary  information  concerning the
compensation  of  the  Company's  chief  executive  officer  and  certain  other
executive officers for the periods indicated.  Because during 1997 the executive
officers  listed  below were the only  executive  officers  of the  Company,  or
banking  subsidiaries,  whose  total  salary  and  bonus  compensation  exceeded
$100,000,  no  disclosure  is made in this  table  or  elsewhere  in this  proxy
statement regarding the compensation of other executive officers.

                           SUMMARY COMPENSATION TABLE



                                                                            Long-Term Compensation
                                         Annual Compensation                       Awards
                               --------------------------------------     --------------------------
                                                                                          Securities
                                                                                          Underlying
                                                                                          Options/             All Other
Name and Principal                                                        Restricted      SARs               Compensation
Position                        Year         Salary         Bonus         Stock Award         (#)                 (5) 
- ------------------              ----         ------         -----         -----------     ----------         ------------
                                                                                              

Michael S. Ives                 1997           $173,000       $50,000      $72,360 (1)(4)     1,651             $15,523
  President and CEO,            1996            167,820        30,000       33,556 (2)(4)     2,434              53,492
  CENIT Bancorp, Inc.           1995            166,410        35,640       37,307 (3)(4)     2,434              84,298
  and CENIT Bank, FSB

J. Morgan Davis                 1997            117,500        18,000       35,415 (1)(4)       680              12,639
  President and                 1996            114,000        10,000       16,415 (2)(4)     1,000              33,085
  CEO, CENIT Bank (6)           1995            114,000        14,500                  --        --             136,897

John O. Guthrie                 1997             90,000        19,500       23,580 (1)(4)       544              12,741
  Senior Vice President/        1996             88,000        12,000       10,943 (2)(4)       800              35,909
  CFO/Corporate Secretary       1995             88,000         9,674       12,166 (3)(4)       800              37,480
  CENIT Bancorp, Inc.,
  and CENIT Bank, FSB

Alvin D. Woods                  1997             82,500        20,500       23,580 (1)(4)       544              12,874
  Senior Vice President/        1996             80,000        22,000       10,943 (2)(4)       800              34,938
  Credit Policy & Admin.        1995             78,000        14,356       12,166 (3)(4)       800              33,065
  CENIT Bancorp,  Inc.,
  Senior Vice President,
  Chief Lending Officer
  CENIT Bank, FSB
 -----------------
<FN>

(1)  Represents 1,608, 787, 524 and 524 shares awarded to Messrs. Ives, Davis, 
     Guthrie and Woods, respectively, under the MRP, valued at $45.00 per share 
     as of March 1, 1997, the date on which the grants were effective.
     Under these grants, Messrs. Ives' and Davis' shares become fully vested at 
     the end of three years from the date of the grant, and Messrs. Guthrie's 
     and Woods' shares become fully vested at the end of five years.
(2)  Represents  969, 474, 316 and 316 shares awarded to Messrs. Ives, Davis, 
     Guthrie and Woods, respectively under the MRP, valued at $34.63 per share 
     as of May 1, 1996, the date on which the grants were effective.
     Under these grants, Messrs. Ives' and Davis' shares become fully vested at 
     the end of three years from the date
     of the grant, and Messrs. Guthrie's and Woods' shares become fully vested 
     at the end of five years.
(3)  Represents 969, 316 and 316 shares awarded to Messrs. Ives, Guthrie and 
     Woods, respectively, under the MRP, valued at $38.50 per share as of 
     August 15, 1995, the date on which the grants were effective.  Under these 
     grants, Mr. Ives' shares become fully vested at the end of three years from
     the date of the grant, and Messrs. Guthrie's and Woods' shares become fully
     vested at the end of five years.
(4)  The shares held in the MRP Trust will vest in full on the occurrence of 
     certain other events, including a change in control of the Company or the 
     executive's death or disability.  Regardless of vesting, the executives
     are entitled to receive all dividends payable on the restricted shares, and
     to direct the MRP trustees as to the manner in which the shares are to be 
     voted, until the shares are distributed to the executives or are forfeited.
     At December 31, 1997, based on the closing stock price of $79.50 on that 
     date, the value of the remaining 

                                       7



     restricted stock held on Mr. Ives', Davis', Guthrie's and Woods' behalf in 
     the MRP Trust was $281,907, $100,250, $117,024, and $117,024, respectively.

(5)  Includes $4,750,  $4,750,  and $4,620 contributed to the Bank's 401(k) Plan
     by the Bank in 1997, 1996, and 1995,  respectively,  on behalf of Mr. Ives;
     77, 1,092, and 1,251 shares held in the ESOP Trust allocated to Mr. Ives in
     1997, 1996, and 1995, respectively; $3,000, $3,000, and $4,404 representing
     taxable  compensation  received  by  Mr.  Ives  related  to  an  automobile
     allowance  in 1997,  1996,  and 1995,  respectively;  and  $28,874  in 1995
     representing a one-time payment to Mr. Ives for past accrued vacation paid.

     Includes $4,750 and $4,351 contributed to the Bank's 401(k) Plan by the 
     Bank in 1997 and 1996, respectively, and $4,620 contributed to CENIT Bank's
     401(k) Plan by CENIT Bank in 1995 on behalf of Mr. Davis; 65 and 636 shares
     held in the ESOP Trust allocated to Mr. Davis in 1997 and 1996, 
     respectively; $130,460 accrued in 1995 under a deferred compensation 
     agreement between Mr. Davis and CENIT Bank; and $1,821, $1,829, and $1,686 
     representing the taxable amount for use of a CENIT Bank vehicle in 1997, 
     1996, and 1995, respectively.  In 1995, Mr. Davis was paid a total of 
     $235,052 for the termination of the deferred compensation agreement which 
     included amounts accrued in prior years.

     Includes $4,750, $3,520, and $2,976 contributed to the Bank's 401(k) Plan 
     by the Bank in 1997, 1996, and 1995, respectively, on behalf of Mr. 
     Guthrie; 53, 694, and 800 shares held in the ESOP Trust allocated to
     Mr. Guthrie in 1997, 1996, and 1995, respectively; $3,000, $3,000, and 
     $3,000 representing taxable compensation received by Mr. Guthrie related to
     an automobile allowance in 1997, 1996, and 1995, respectively; and $1,523 
     in 1995 representing a one-time payment to Mr. Guthrie for past accrued 
     vacation paid.

     Includes $4,750, $3,590, and $2,771 contributed to the Bank's 401(k) Plan 
     by the Bank in 1997, 1996, and 1995, respectively, on behalf of Mr. Woods; 
     50, 663, and 720 shares held in the ESOP Trust allocated to Mr. Woods in 
     1997, 1996, and 1995, respectively; and $3,000, $3,000, and $3,000 
     representing taxable compensation received by Mr. Woods related to an 
     automobile allowance in 1997, 1996, and 1995, respectively.

(6)  Effective April 14, 1998, Mr. Davis resigned as President,  Chief Executive
     Officer,  and a Director of CENIT Bank,  and as a Director of the  Company.
     Mr.  Davis'  employment  with CENIT  Bank will end on May 1, 1998,  and Mr.
     Davis will become a consultant to CENIT Bank  effective May 2, 1998. On May
     1, 1998,  Mr.  Davis' right to exercise  stock  options with respect to 250
     shares  will  become  fully  vested.  As of May  2,  1998,  because  of the
     termination  of his  employment,  Mr.  Davis  will  surrender  the right to
     receive 1,261 shares under the MRP and the right to exercise  stock options
     with  respect to 1,010  shares in  accordance  with the terms of the grants
     under which these shares and stock options were awarded.

</FN>



                                        8



     The following table provides information on stock option/stock appreciation
rights ("SAR") grants to the Company's Chief Executive Officer and certain other
executive officers during 1997.

                      OPTION/SAR GRANTS IN LAST FISCAL YEAR




                                                                                           Potential realizable value
                                                                                             at assumed annual rates
                                                                                                 of stock price
                                                                                             appreciation for option
                                    Individual Grants                                                term(2)
                        --------------------------------------------------------------     -------------------------
                          Number of
                          securities
                          underlying      Percent of 
                           options/     total options/
                             SARs        SARs granted       Exercise or
                         granted (#)     to employees       base price      Expiration
    Name                     (1)        in fiscal year        ($/Sh)           date          5% ($)          10% ($)
- --------------           -----------    --------------      -----------     ----------       -------        --------
                                                                                          

Michael S. Ives             1,651          39.0%              $45.00        03/01/07         $46,724        $118,407
J. Morgan Davis               680          16.1%               45.00        03/01/07          19,244          48,769
John O. Guthrie               544          12.8%               45.00        03/01/07          15,395          39,015
Alvin D. Woods                544          12.8%               45.00        03/01/07          15,395          39,015
- -----------
<FN>

(1)  The options granted to Messrs.  Ives, Davis,  Guthrie and Woods vest over a
     four-year   period,   with  one-fourth  of  the  options  granted  becoming
     exercisable on each March 1 commencing  March 1, 1998. The unvested portion
     of the options  granted to Mr.  Davis will lapse as  described  above.  The
     options may become  exercisable  earlier  than such dates upon a "change of
     control"  as  defined  in the  Company's  Stock  Option  Plan,  or upon the
     grantee's  retirement,  disability  or death.  Each  optionee  was  granted
     limited stock appreciation rights with respect to all of the shares covered
     by the options.  Upon exercise of a limited stock  appreciation  right, the
     optionee could elect to receive,  in lieu of purchasing stock, either stock
     or cash  equal  to the  difference  between  the fair  market  value of the
     underlying  shares of the Common Stock subject to the option on the date of
     exercise,  and the  exercise  price of $45.00  per share.  A limited  stock
     appreciation  right  may be  exercised  only in the  event of a  change  in
     control, as defined in the Stock Option Plan.
(2)  Represents  gain that will be realized  assuming  the options were held for
     the entire  ten-year  period  and the price of Common  Stock  increased  at
     compounded rates of 5% and 10% from the exercise price of $45.00 per share.
     Potential  realizable  values per option or per share  under these rates of
     stock price appreciation would be $28.30 and $71.72, respectively. However,
     these amounts represent  assumed rates of appreciation  only. Actual gains,
     if  any,  on  stock  option  exercises  and  common  stockholdings  will be
     dependent on overall market conditions and on the future performance of the
     Company and the Common  Stock.  There can be no assurance  that the amounts
     reflected in this table will be achieved.

</FN>



                                        9



     The following  table provides  information on the number of shares acquired
on  exercise  and on the value of  unexercised  stock  options/SARs  held by the
Company's  Chief  Executive  Officer and  certain  other  executive  officers at
December 31, 1997.

               AGGREGATED OPTION/SAR EXERCISES IN LAST FISCAL YEAR
                      AND FISCAL YEAR-END OPTION/SAR VALUES





                                                                                   Number of                Value of
                                                                                  Securities              Unexercised
                                                                                  Underlying              In-the-Money
                                                                               Unexercised Stock         Stock Options/
                                Shares Acquired              Value              Options/SARS at             SARs At
       Name                     on Exercise (#)           Realized ($)        End of Fiscal Year        End of FiscalYear
- ---------------                 ---------------           ------------        -------------------       -----------------
                                                                                             
Michael S. Ives                        --                      --                  46,040                $ 2,929,055 (1)
J. Morgan Davis                     1,581              $   68,934                   1,680                     68,330 (2)
John O. Guthrie                     6,153                 231,091                   4,444                    221,239 (3)
Alvin D. Woods                      3,500                  95,043                   4,916                    263,085 (4)
- -------------
<FN>
                                     
(1)  The market value of Common Stock at December 31, 1997 was $79.50 per share,
     and  the  exercise  price  is  $11.50 per share on 37,087 shares, $23.00 on 
     2,434 shares, $34.63 on 2,434  shares, $37.00 on 2,434 shares and $45.00 on 
     1,651 shares.
(2)  The market value of Common Stock at December 31, 1997 was $79.50 per share,
     and the exercise price is $34.63 on 1,000 shares  and $45.00 on 680 shares.
(3)  The market value of Common Stock at December 31, 1997  was  $79.50, and the 
     exercise price is  $21.25 on 1,500 shares, $23.00 on 800 shares,  $34.63 on 
     800 shares,$37.00 on 800 shares and $45.00 on 544 shares.
(4)  The market value of Common Stock at December 31, 1997 was $79.50,  and  the 
     exercise price is $11.50 on 1,472 shares, $21.25  on  500 shares, $23.00 on 
     800 shares, $34.63 on 800 shares, $37.00 on 800  shares  and  $45.00 on 544 
     shares.
</FN>


Compensation Committee Interlocks and Insider Participation.

     There are no known interlocks involving  Compensation Committee members and
executive officers of the Company.

     During 1997, members of the Compensation Committee engaged in the following
transactions with the Company and its subsidiaries:

     Mays & Valentine. John A. Tilhou, a director of the Company and CENIT Bank,
is a member of the law firm of Mays & Valentine,  LLP. The  aggregate  amount of
all fees paid by the Company to Mays & Valentine during 1997 was $71,877,  which
did not exceed five  percent of the firm's gross  revenues  during its last full
fiscal  year.  The  Company  and  its  bank  subsidiaries  believes  that  their
transactions  with Mays & Valentine  have been made on a basis no less favorable
than that which would have been made with unrelated parties.

     Churchland  Branch Lease. The Bank leases its office in the Churchland area
of Chesapeake, Virginia from T. R. & T., a general partnership of which Roger C.
Reinhold  and David R. Tynch are two of the  partners.  This branch was formerly
operated by Homestead. The lease agreement grants the Bank a lease for a term of
15 years, which commenced February 1,  1986, with options to renew the lease for
four  additional  terms of five years  each.  The  monthly  rent is $3,948  with
adjustments  made at the end of each five-year  period.  The total rent paid for
the year ended December 31, 1997 was $47,379.  Based on a review of the lease in
September 1985, the predecessor of the Office of Thrift Supervision approved the
lease in accordance with federal regulations.



                                       10



Compensation Committee Report on Executive Compensation.

     The  Compensation  Committee  (the  "Committee"),  which is composed of the
nonemployee  Directors of the Company listed below,  recommends to the Boards of
Directors of the bank  subsidiaries  the annual salary levels and any bonuses to
be paid to the bank subsidiaries'  executive officers.  All salaries and bonuses
paid to the  Company's  executive  officers  are  received  by them  from  their
respective bank subsidiaries in their capacities as officers. The members of the
Committee also serve as the  committees  with authority to make awards under the
MRP and Stock  Option  Plan,  and this  report  covers  the  Committee  members'
policies and actions in those capacities.

     The Committee recommended the 1997 salaries for executive officers based on
a  subjective  determination  of a  reasonable  salary  level  for each  officer
relative to the individual's  responsibilities and performance. Mr. Ives' salary
for 1997 was increased approximately 3% to $173,000 from $167,820 in 1996.

     In 1997, the Bank paid certain  bonuses to executive  officers  pursuant to
the Bank's Key  Executive  Incentive  Plan  ("Incentive  Plan")  based upon 1996
performance. The Incentive Plan provides for the Board of Directors of the Bank,
with the  recommendation  of the Committee and the Chief Executive  Officer,  to
establish a target bonus award for each officer early in each year. The award is
expressed  as a  percentage  of  the  officer's  base  salary.  The  Board  also
establishes two sets of performance measures under the Incentive Plan. The first
set, Company Performance Measures,  consists of specific quantitative goals with
respect to earnings per share growth rate,  return on assets,  return on equity,
tangible capital ratio, operating efficiency, net interest margin,  charge-offs,
non-performing   assets and classified  assets.  The Chief  Executive  Officer's
performance is determined solely pursuant to these Company Performance Measures.
The  second  set,  Individual   Performance   Measures,   consists  of  specific
quantitative, qualitative or project-related goals for the year. With respect to
each measure,  the Board sets a target goal and minimum  attainment  and maximum
value  levels  with points  corresponding  to each.  The Board also  weights the
points  for  each  measure  among  the  officers  individually  based  upon  the
relationship of each officer's  responsibilities  to various corporate  results.
The sum of the  points  for all target  goals  equates to 100% of the  officer's
target  bonus award.  Achievement  above the target goals can result in an award
exceeding  the target bonus;  however,  the maximum award is 40% of base salary,
unless  increased  by the  Board.  After the close of the  year,  the  Committee
assesses the extent to which the corporate and individual performance goals have
been  attained,  and after any  adjustments  to the total  awards or  individual
awards,  recommends to the Board for final action the bonus awards to be paid to
the officers under the Incentive Plan.

     Mr.  Ives' 1997 bonus of $50,000  represented  30% of his 1996 base salary.
Approximately  69% of  Mr.  Ives'  bonus  ($34,564)  was  paid  pursuant  to the
Incentive  Plan.  This  portion  of  the  bonus  was  based  on  1996  corporate
performance  which achieved 58.8% of Mr. Ives' aggregate  target points assigned
to the Company Performance  Measures,  as described above. Mr. Ives' 1996 target
points and actual points (indicated  parenthetically)  were weighted as follows:
earnings per share growth rate--15% (15%);  return on assets--5% (2.5%);  return
on equity-- 15% (13.8%);  tangible capital ratio--5% (0%);  operating efficiency
ratio--10%  (0%);  net interest  margin--15%  (15%);  charge-offs--10%  (12.5%);
non-performing assets--15% (0%); and classified assets--10% (0%).  The remainder
of Mr. Ives' 1997 bonus was based upon the Committee's subjective  determination
of Mr. Ives' tangible contributions for 1996, particularly in the development of
the senior  management  team and handling of the deposit and branch  acquisition
from Essex Savings Bank.

     In 1997, the Committee awarded all remaining shares under the MRP and Stock
Option  Plan to  executive  officers  consistent  with the  Committee's  general
policy,  subject  to  annual  discretion  and  change,  of  making  grants  on a
substantially  consistent basis resulting in approximately the same total awards
each year. As a result of awarding all remaining shares, 1,999 fewer shares were
awarded from the Stock Option Plan than in 1996,  and 1,171 more MRP shares were
awarded  than  in  1996.  The  Committee  determined  the  individual  officers'
respective awards based on a subjective  determination of a reasonable level for
each officer  relative to the  individual's  responsibilities,  performance  and
prior grants. The amounts of Mr. Ives' awards were determined on this basis.

                             COMPENSATION COMMITTEE
                                William H. Hodges
                                Patrick E. Corbin
                                Roger C. Reinhold
                                Anne B. Shumadine
                                John A. Tilhou

                                       11



     Neither the Compensation  Committee report above nor the stock  performance
graph  that  follows is  incorporated  by  reference  in any prior or future SEC
filings,  directly or by reference to the  incorporation  of proxy statements of
the  Company,  unless such filing  specifically  incorporates  the report or the
stock  performance  graph.  SEC rules  provide that the  compensation  committee
report and the stock performance graph are not deemed to constitute  "soliciting
material"  or to be filed with the SEC,  and are not subject to SEC  Regulations
14A or 14C, except as provided in SEC regulations,  or to the liabilities  under
Section 18 of the Exchange Act.

Stock Performance Graph.

     The following  graph  provides a comparison  with the stated indices of the
percentage change in the Company's  cumulative total  stockholder  return on its
Common Stock for the period  beginning  December 31, 1992.  The Company's  stock
performance is compared to the Center for Research in Securities Prices ("CRSP")
Total Return Index for the Nasdaq Stock Market (U.S. Companies) which is a broad
market equity index calculated by CRSP at the University of Chicago.  This index
comprises all domestic  common shares traded on the Nasdaq  National  Market and
the Nasdaq Small Cap Market.

     In addition,  the  Company's  stock  performance  is compared to the Nasdaq
Total  Return  Industry  Index of  Savings  Institutions  (SIC Code  603).  This
industry index has also been calculated by the CRSP.

     It should be noted that in light of the short  period of time  reflected by
this graph,  there is no reason to assume that the  performance of the Company's
Common Stock for the period shown on the graph will be  reflective of long- term
performance.  In any event, the following graph is designed to be only a general
depiction  of one  method of  measure  of  corporate  performance  to be used by
stockholders in evaluating the performance of the Company.



                                       12


     Comparison of Cumulative Total Return Among CENIT Bancorp, Inc., CRSP
       Total Return Index for the Nasdaq Stock Market (US Companies) and
     CRSP Total Return Index for Nasdaq Savings Institutions (SIC Code 603)

                                    (GRAPH)



                              12/31/92     12/31/93     12/30/94     12/29/95     12/31/96     12/31/97
                              --------     --------     --------     --------     --------     -------- 
                                                                             

CENIT Bancorp, Inc.          $100.00       $148.73      $145.57      $263.37      $303.91      $594.22 
CRSP Index for Nasdaq        $100.00       $114.80      $112.21      $158.70      $195.20      $239.53
Stock Market
CRSP Index for Savings       $100.00       $140.34      $143.14      $214.55      $275.17      $477.68
  Institutions

<FN>
Notes:
A.  The lines represent monthly index levels derived from compounded daily
    returns that include all dividends
B.  If the monthly interval, based on the fiscal year-end, is not a trading day,
    the preceding trading day is used
C.  The index level for all series was set to $100.00 on 12/31/92
</FN>


                                       13


Employment Agreements.

     President and Chief Executive Officer of the Company and the Bank. Pursuant
to an Employment  Agreement (the  "Agreement")  entered into between the Company
and  Michael S. Ives on November 1, 1997,  Mr. Ives is employed as the President
and Chief Executive Officer of the Company and the Bank. The current term of the
Agreement expires December 31, 2000, and the Agreement is renewable by the Board
of Directors of the Company for successive one year terms.

     The Agreement  provides a base salary of not less than $173,000  subject to
increases  approved at the discretion of the Company,  and for  participation in
all Company benefit and compensation plans available to senior  executives.  For
the year ended December 31, 1997, Mr. Ives received base salary in the amount of
$173,000.  Mr. Ives  received a $50,000  bonus in 1997 for services  rendered in
1996.

     The Agreement  provides for termination of Mr. Ives' employment for "cause"
(as defined in the  Agreement)  at any time or in certain  events  specified  by
banking  regulations.  In the event that Mr. Ives'  employment is terminated for
reasons  other than cause or upon a voluntary  resignation  by Mr. Ives for good
reason,  including  his  assignment  to render  services  other than in a senior
management  or  executive  capacity  or a  material  reduction  in base  salary,
Mr. Ives  would be  entitled to continue to receive his base salary for one year
from the date of termination. The Company is also required to continue Mr. Ives'
benefits plans for a period of one year  following a termination  without cause.
In addition,  if a "change in control" of the Company  occurs,  Mr. Ives will be
entitled  to  additional   compensation  if  within  12  months  thereafter  his
employment  is  terminated  without  cause  or  he  voluntarily  terminates  his
employment for good reason. In these circumstances, Mr. Ives will be entitled to
receive, in lieu of the one-year salary  continuation  generally provided for in
the event of a termination without cause, a lump sum payment equal to 2.99 times
Mr. Ives' average annual compensation received during the five years next ending
prior to the date of the change of control.  A "change of control" is defined in
the Agreement to occur upon any of the following events:  (a) the acquisition by
any person or group of 20% or more of the outstanding shares or the voting power
of the  outstanding  securities  of the  Company;  (b) either a majority  of the
directors  of Company at the annual  stockholders  meeting  have been  nominated
other than by or at the  direction of the  incumbent  directors of the Company's
Board of Directors, or the incumbent directors cease to constitute a majority of
the Company's  Board of  Directors;  (c) the  Company's  shareholders  approve a
merger or other business  combination  pursuant to which the outstanding  common
stock of the Company no longer  represents  at least 50% of the combined  entity
after the transaction; (d) the Company's shareholders approve a plan of complete
liquidation or an agreement for the sale or disposition of all or  substantially
all of the Company's assets;  or (e) any other event or circumstance  determined
by the  Company's  Board of  Directors  to affect  control  of the  Company  and
designated by resolution of the Board of Directors as a change of control.

     Mr. Ives would be  entitled to a severance  payment of $783,343 in addition
to certain stock option and related  stock  appreciation  rights and  restricted
stock  acceleration  rights,  were a change of control  of the  Company to occur
during  1998.  Under  Section 280G of the Internal  Revenue  Code,  if Mr. Ives'
severance payments and the value of his stock option,  stock appreciation rights
and restricted  stock  acceleration  equal or exceed three times his average W-2
compensation  for the five tax years  immediately  preceding a change in control
and if they are contingent upon the change of control, the amount by which those
severance  payments and  benefits  exceed his average W-2  compensation  for the
five-year  period  will be deemed to be  "excess  parachute  payments."  In that
event, a 20% excise tax would be imposed on Mr. Ives' excess parachute  payments
and the Company would not be entitled to deduct the excess  parachute  payments.
The  Agreement  provides  that  if the  severance  payments  to Mr.  Ives  would
otherwise  constitute excess parachute  payments in the opinion of the Company's
independent accountants,  then the Company will reduce the severance payments to
an amount that would not give rise to excess parachute payments.

     The  Agreement  also  restricts the ability of Mr. Ives to compete with the
Company  or the Bank for a period of 12  months  after  the  termination  of his
employment  under  the  Agreement,  but this  non-competition  provision  is not
operative following any change of control.


                                       14


     Davis Agreement.  J. Morgan Davis and CENIT Bank entered into an Employment
Agreement (the "Davis  Agreement")  dated as of January 30, 1995, and amended on
November  13,  1996.  Under the Davis  Agreement,  Mr. Davis was employed as the
President  and Chief  Executive  Officer of CENIT Bank for a term of three years
ending on December 31,  1997.  Mr. Davis and CENIT Bank elected not to renew the
Davis Agreement and,  effective April 14, 1998, Mr. Davis resigned as an officer
and  director of CENIT Bank and as a director of the Company.  Effective  May 2,
1998,  Mr. Davis  will  become  a  consultant  to CENIT  Bank  and  will  render
consulting  services  to  CENIT  Bank  pursuant  to the  terms  of a  consulting
agreement with a term of two years.  Pursuant to  a  non-competition  agreement,
Mr. Davis  has also  agreed not to compete  with the Company for a period of two
years. Pursuant to the terms of the consulting agreement and the non-competition
agreement,  Mr.  Davis will be paid a total of $14,000  per month for as long as
these  agreements  remain in effect and will receive the title to the automobile
which he presently  uses.  These  payments are in lieu of all  compensation  and
benefits that would have been payable to Mr. Davis under the Davis Agreement.

Transactions with Certain Related Persons.

     A number of the Company's  directors,  director nominees,  and officers and
their  associates  are customers of the Company's bank  subsidiaries.  Except as
indicated below, extensions of credit made to them are in the ordinary course of
business,  are  substantially  on the same terms,  including  interest rates and
collateral,  as those  prevailing at the same time for  comparable  transactions
with  others,  and do not involve  more than normal  risk of  collectibility  or
present other unfavorable features.  However, one residential mortgage loan to a
director with a balance of $153,500, was originated under a previous bank policy
that  permitted  directors and executive  officers to borrow at an interest rate
one percentage point in excess of the then existing cost of funds.  None of such
credits are  classified  as  nonaccrual,  past due,  restructured  or  potential
problem. All outstanding loans to such officers,  directors,  director nominees,
and their  associates  are current as to principal and interest.  As of December
31, 1997, loans to directors,  director  nominees,  executive officers and their
interests who had loans at any time during the year in excess of $60,000 totaled
approximately $2.4 million.

     Other Potential Conflicts.  Management of the Company does not believe that
any director or officer or affiliate of the Company, or any record or beneficial
owner of more than 5% of the Common  Stock of the Company,  or any  associate of
any such director,  officer, affiliate or stockholder, is a party adverse to the
Company or any of its  subsidiaries  or has a material  interest  adverse to the
Company or any of its subsidiaries in any material proceeding.

Compliance with Section 16(a) of the Securities Exchange Act of 1934.

     Section  16(a) of the  Exchange Act  requires  the  Company's  officers and
directors,  and persons who own more than ten percent of a  registered  class of
the  Company's  equity  securities,  to file reports of ownership and changes in
ownership with the Securities and Exchange  Commission  ("SEC") and the National
Association of Securities  Dealers.  Officers and directors and greater than ten
percent  stockholders are required by SEC regulation to furnish the Company with
copies of all Section 16(a) forms they file.

     Based solely on its review of the copies of such forms  received by it, the
Company  believes  that during 1997 its officers and  directors and greater than
ten percent  stockholders  complied  with all  applicable  Section  16(a) filing
requirements.



                                       15



Independent Accountants.

     The Board of Directors has selected the accounting firm of Price Waterhouse
LLP, independent  accountants,  to be the Company's independent  accountants for
the year ended December 31, 1997. A  representative  of Price  Waterhouse LLP is
expected  to be  present at the  Meeting,  will have the  opportunity  to make a
statement at the meeting if he or she desires to do so, and will be available to
respond to  appropriate  questions.  The Board of  Directors  has not yet made a
determination  regarding the selection of independent  accountants  for the year
ending December 31,  1998. Under the Company's  Certificate of Incorporation and
Bylaws,  stockholders  are not  required to ratify or confirm the  selection  of
independent accountants made by the Board of Directors.

Stockholder Participation.

     In  the  event  that  a  stockholder   wishes  to  submit  a  proposal  for
consideration  by the  stockholders of the Company at the 1999 Annual Meeting of
Stockholders  (the  "1999  Meeting"),  then  in  order  for the  proposal  to be
includible  in the proxy  statement for the 1999 Annual  Meeting,  such proposal
must be received by the Secretary of the Company no later than December 29,1998.

     The Bylaws of the Company  provide a procedure  for certain  business to be
brought before annual meetings of the Company's stockholders, and such proposals
may be properly  brought  before the meeting even if they are not  includible in
the  proxy  statement  for the  meeting,  so long as the  proposing  stockholder
complies with the advance notice  provisions of the Bylaws. If written notice of
business  proposed  to be  brought  before  the  1999  Meeting  is  given to the
Secretary of the Company,  delivered or mailed to and received at the  principal
executive offices of the Company not later than December 29, 1998, such business
may be brought  before the 1999 Meeting.  Information  regarding the contents of
the required notice to the Company is to be found in the Company's Bylaws, which
are available from the Company upon request.

     Stockholders are also permitted to submit nominations of candidates for the
Board of Directors. If a stockholder wishes to nominate a candidate to stand for
election  as a director at the 1999  Meeting,  the  nomination  shall be made by
written  notice to the  Secretary  of the  Company,  which must be  delivered or
mailed to and  received at the  principal  executive  offices of the Company not
later than December 29, 1998. The requirements regarding the form and content of
stockholder nominations for directors are also set forth in the Bylaws.

Other Matters Which May Properly Come Before the Meeting.

     Neither the Board of Directors  nor  management  of the Company  intends to
bring before the Meeting any business other than the matters  referred to in the
Notice of Meeting  and this proxy  statement.  If any other  business  should be
properly  presented,  the persons  named in the proxy will vote on such  matters
according to their best judgment.

     Whether or not you intend to be  present at the  Meeting,  you are urged to
return your proxy  promptly.  If you are present at the Meeting and wish to vote
your shares in person, your proxy may be revoked by voting at the Meeting.

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., the Bank, or CENIT
Bank  should  be  directed  to  Stuart  F.  Pollard,  Vice  President  Corporate
Communications,  CENIT  Bank,  FSB,  Post  Office  Box 1811,  Norfolk,  Virginia
23501-1811, Telephone (757) 446-6692.



                                       16


                                       By Order of the Board of Directors



                                       John O. Guthrie
                                       Corporate Secretary
                                       CENIT Bancorp, Inc.

Norfolk, Virginia
April 29, 1998



   YOU ARE CORDIALLY INVITED TO ATTEND THE MEETING IN PERSON.  WHETHER OR NOT
YOU PLAN TO ATTEND THE MEETING, YOU ARE REQUESTED TO SIGN AND PROMPTLY
RETURN THE ACCOMPANYING PROXY IN THE ENCLOSED POSTAGE-PAID ENVELOPE.

                                       17


CENIT Bancorp, Inc.                                            Revocable Proxy


THIS PROXY IS SOLICITED  ON BEHALF OF THE BOARD OF  DIRECTORS OF CENIT  BANCORP,
INC., FOR USE ONLY AT THE ANNUAL MEETING OF  STOCKHOLDERS  TO BE HELD ON MAY 20,
1998 AND ANY ADJOURNMENT THEREOF.

     The  undersigned  hereby  acknowledges  prior  receipt of the Notice of the
Annual  Meeting  of  Stockholders   (the  "Meeting")  and  the  Proxy  Statement
describing the matters set forth below,  and indicating the date, time and place
of the meeting,  and hereby  appoints  the Board of Directors of CENIT  Bancorp,
Inc.  (the  "Company"),  or any of them,  as  proxy,  each  with  full  power of
substitution to represent the undersigned at the Meeting, and at any adjournment
or adjournments  thereof,  and thereat to act with respect to all votes that the
undersigned would be entitled to cast, if then personally present on the matters
referred to on the reverse side in the manner specified.

     This Proxy, if executed, will be voted as directed, but, if no instructions
are  specified,  this  Proxy  will be voted  FOR the  election  of the  Director
nominees listed.  Please sign and date this Proxy on the reverse side and return
it in the enclosed envelope. This Proxy must be received by the Company no later
than May 20, 1998.

     This Proxy is revocable and the undersigned may revoke it at any time prior
to the Meeting by giving written  notice of such  revocation to the Secretary of
the Company. Should the undersigned be present and wish to vote in person at the
Meeting,  or any adjournment  thereof,  the undersigned may revoke this Proxy by
giving  written  notice of such  revocation to the Secretary of the Company on a
form provided at the Meeting.


                  (Continued and to be signed on reverse side)



                             - FOLD AND DETACH HERE -

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

                                Admittance Pass

- -------------------------------------------------------------------------------
                      Sixth Annual Meeting Of Stockholders
                               CENIT Bancorp, Inc.

                             Wednesday, May 20, 1998
                                    5:00 p.m.
                       The Chrysler Museum of Art Theater
                               245 West Olney Road
                                Norfolk, Virginia


          Please Present This Admittance Pass When Entering The Meeting
- -------------------------------------------------------------------------------


- ---
 X
- ---
Please mark your votes as
indicated in this example


- -------------------------------------------------------------------------------
                  The Board of Directors recommends a vote FOR
- -------------------------------------------------------------------------------


- -------------------------------------------------------------------------------
     1.Election of Directors of all        FOR              WITHHOLD
       nominees listed:              (Except As Marked      AUTHORITY
        John F. Harris,               To The Contrary)
        William H. Hodges,
        Roger C. Reinhold,                 -----              -----
        Anne B. Shumadine

 Instruction:     To withhold your vote for any individual nominee, write that 
nominee's name on the line provided below.

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

     2. To vote, in its discretion, upon any other matters
        that may properly come before the meeting or any
        adjournment thereof.  See "Other Matters Which May
        Properly Come Before the Meeting" in the Proxy Statement.


                               Dated ____________________________________, 1998




                               _______________________________________________
                                                 Signature

                               _______________________________________________
                                                 Signature


                       PLEASE  SIGN  your name  exactly  as it  appears  hereon.
                       Joint   accounts  need  only  one   signature,   but  all
                       accountholders  should sign if possible.  When signing as
                       an administrator,  agent, corporation officer,  executor,
                       trustee,  guardian  or similar  position or under a power
                       of   attorney,   please  add  your  full  title  to  your
                       signature.
 



PLEASE RETURN THIS PROXY CARD PROMPTLY USING THE ENCLOSED POSTAGE-PAID ENVELOPE.





CENIT BANCORP, INC.
1997 Annual Report

(Graph)
Enhancing Shareholder Value Since 1992



                             Highlights of the Year

                        - Record earnings of $6,003,000

                      - Record earnings per share of $3.61

         - Record year end stock price of $79.50, an increase of 91.6%

                   - An increase of 15.5% in total net loans

             - An increase of 18.9% in noninterest-bearing deposits

                  - An increase of 43.2% in deposit fee income

                 - A decrease of 57.1% in nonperforming assets

                  - Enhancement of community banking franchise


About the cover:
The graph summarizes the Company's stock price for the initial
public offering in August, 1992 ($11.50) and for each year end
thereafter through December 31, 1997 ($79.50).



- - Table of Contents

1   Corporate Profile
2   Report to Our Stockholders
7   Board of Directors & Management Committee
8   Community Advisory Boards
10  Five Year Financial Summary
11  Management's Discussion and Analysis
21  Consolidated Financial Statements
25  Notes To Consolidated Financial Statements
54  Report of Independent Accountants
55  Investor Information
56  Corporate Information
57  Map of Retail Banking Offices



Corporate Profile
- -----------------------------------------------------------------


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

     CENIT Bank has been in business since 1889, and CENIT Bank,  Virginia Beach
since 1985. Together,  the two Banks form the 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,  1997,  CENIT  Bancorp had  consolidated  assets of $718.1
million,  deposits of $507.7 million and  stockholders'  equity of $49.9 million
with 1,657,081 shares of common stock outstanding.

     The two Banks  operate  twenty  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 CENIT Bank,
Virginia Beach 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 1997 Annual
Report  for  CENIT  Bancorp,   Inc.  (the  "Company")  and  its  community  bank
subsidiaries.  Our  progress  in  1997  and  our  continuing  investment  in our
community banking franchise can be summarized in two words:  steady growth.  The
investments  that we have made in past years in our loan and  deposit  products,
the quality of our assets, our branch offices,  facilities,  and equipment,  and
our advisory  boards,  officers,  and employees  have all  contributed to record
earnings for the Company in 1997 and have  increased the franchise  value of our
Company for our stockholders.

- - Earnings and Dividends

PHOTO
MICHAEL S. IVES
1.68" X 2.52"

Michael S. Ives
President &
Chief Executive Officer

     By any measure,  1997 was an excellent  year for the Company.  In 1997, the
Company posted record  earnings of $6,003,000,  or $3.61 per share,  as compared
with $3,608,000, or $2.17 per share in 1996 (including the effect of the special
federal deposit insurance assessment paid by the Company in 1996). 1997 earnings
thus represented a dramatic 66.4% increase over 1996 earnings before  adjustment
for the deposit  insurance  assessment  and an 18.7% increase over 1996 earnings
after adjustment for the deposit insurance assessment. We achieved these results
notwithstanding  the expense and business disruption incurred in connection with
a proxy contest.  We believe that this growth in our earnings  clearly  reflects
the  strength  of our core  business  operations  and the results of our ongoing
implementation and refinement of our business plan for the Company.
                                        
     While many factors contributed to our outstanding earnings in 1997, I would
like to mention  several of the more important  ones. The Company enjoyed strong
loan growth in the past year. Total net loans increased from $424,119,000 at the
end of 1996 to  $489,654,000  at the end of 1997,  an increase  of 15.5%  during
1997.

     Fueling this growth were  substantial  increases in the  Company's  one- to
four-family permanent mortgage loans, home equity and second mortgage loans, and
commercial   business  loans.  These  results  reflect  the  hard  work  of  our
residential  and  commercial  loan  officers  in a  highly  competitive  lending
environment. And, perhaps most encouraging for the future, our loan pipeline for
residential and commercial loans is now as strong, if not stronger,  than at any
time in the last 10 years.

     Another component of our business plan for the Company has been to increase
the amount of commercial  and other  non-interest  bearing  deposits and the fee
income generated from checking and other deposit

2



products. In 1997, commercial and other  noninterest-bearing  deposits increased
from  $46,154,000  at the end of  1996 to  $54,874,000  at the end of  1997,  an
increase  of  18.9%.  This  increase  reflects  the  continuing  success  of the
Company's  retail and  commercial  account  officers in attracting and retaining
commercial  accounts to increase this  important  source of lower cost funds for
the Company.  It also  reflects  indirectly  the  considerable  success that the
Company has experienced in expanding its merchant credit card processing program
and its facilities. The success of this program has led to increases both in the
number and  balances of related  commercial  accounts for the Company as well as
generating additional fee income.

     Growth  in  deposit  fee  income  has  also  contributed  to the  Company's
earnings.  Deposit  fee  income in 1997  increased  from  $1,425,000  in 1996 to
$2,040,000 in 1997, an increase of 43.2%.  The Company's  retail and  commercial
deposit products are  competitively  priced and offer good value as well as good
service to the Company's  customers.  This  contributes to growth in our deposit
fee income as our overall transaction account balances continue to grow.

     In recognition of our strong  prospects for continuing our steady growth in
earnings,  the Board of Directors of the Company  increased the  quarterly  cash
dividend  payable on shares of common  stock of the Company by 20% in January of
1998.

- - Asset Quality

     One of the cornerstones of the Company's  business plan has been to improve
asset quality on a continuous basis. Management of the Company remains committed
to  maintaining  the quality of the Company's  assets and taking prompt  action,
tailored to fit each set of  circumstances,  to address  problem assets when the
need arises. 1997 demonstrated the success of the Company's continuing attention
to this important area of its operations.

     By the end of 1997, the Company had reduced its total nonperforming  assets
to  $2,429,000.  Significantly,  $1,679,000,  or 69.1%,  of the Company's  total
nonperforming   assets  consisted  of  loans  secured  by  one-  to  four-family
residences  or single family real estate owned,  which  characteristically  pose
less risk to the Company  than other types of loans.  Finally,  at December  31,
1997, the delinquency rate for our overall loan portfolio stood at 0.51%,  which
ranks among the lowest delinquency rates for the Company's loan portfolio in the
last 10 years. We believe that the improvements in our asset quality during 1997
are indicative of our careful,  prudent loan  underwriting  and our overall loan
portfolio

3



management, which will continue to benefit our stockholders in years to come.

- - The Company's Community Banking Franchise

     In 1997, we continued to enhance our community  banking franchise through a
variety of initiatives.

     First,  we  completed  the  organization  of five new  advisory  boards  of
directors for our Company.  The  appointment  and  organization of each advisory
board  strengthens  our contacts  and  connections  with another  segment of our
market area and opens new doors and business  opportunities for our Company.  We
have already begun to attract new  customers,  open new  accounts,  and make new
loans based on referrals that we have received from our new advisory  directors.
We have also put into place an  incentive  program  for our  advisory  directors
which should lead to even more  referrals in the future.  We plan to organize at
least two additional advisory boards of directors during 1998 as we reach out to
segments of our market that present substantial  business  opportunities for our
Company.

     Second,  we have  continued  to improve  our retail  facilities  and branch
operations.  In the  fourth  quarter of 1997,  we opened  our third  supermarket
retail office in the new Super Kmart located on Holland Road in Virginia  Beach.
We have also taken steps to relocate and improve our banking facility located in
the  Churchland  area of  Chesapeake  and  Portsmouth in order to provide a more
convenient  facility with a greater range of services for our customers who live
and work in this  rapidly  growing  segment  of our  market.  We also  completed
renovations of our retail offices in 1997 in order to better serve our customers
in modern, full-service commercial banking facilities.

     Third, we have continued to improve the technology that supports our retail
and  commercial  operations.  In 1997, we installed (1) a new frame relay system
throughout the Company to enhance data  transmission  speed and capacity for our
data  processing  systems,  (2) an interactive  voice  communications  system to
provide our customers with telephone access to information about their accounts,
(3) an image processing  system to improve checking account customer service and
the  efficiency of our checking,  proof and transit  departments,  and (4) a new
marketing  customer  information  software  program to  strengthen  our business
development  programs.  We have also identified the steps that our Company needs
to take to address  Year 2000  computer  issues and are working  under a precise
schedule for the  installation of hardware and software updates and enhancements
in order to make our Company and

4



its products and services Year 2000 compliant.

     Lastly,  we have  assembled a team of  competent  and  dedicated  community
bankers who are  committed to providing a full range of banking  services to our
customers in a prompt and  cost-effective  manner.  This level of commitment has
enabled  us to  leverage  our  investments  in our  facilities,  equipment,  and
technology  in  order  to open new  doors  for our  Company  and to  expand  our
community banking franchise.  We believe that recent consolidations of financial
institutions  in our market area will  present our  community  bankers with even
greater  opportunities to expand our business in 1998, and that we are poised to
take advantage of each of these opportunities as they arise.

- - The Year Ahead

     As we enter 1998, we see the need to make several  changes in the structure
of our Company for the benefit of our  stockholders.  We are pleased to announce
these changes as part of our Annual Report.

     First,  on March 24, 1998,  we announced a 3-for-1  split of our  Company's
stock.  With the meteoric  rise in the price of our stock over the past year, we
needed to act to make shares of our stock more  affordable for new investors and
more liquid for all of our  investors.  We are  optimistic  about our future and
wish to share that  optimism  with our  existing  and  potential  investors in a
tangible way.

     Second, since 1995, the Company has conducted its banking operations in our
local market through two separate  subsidiary banks. The purpose for this was to
preserve the local community bank identity and autonomy of Princess Anne Bank to
the maximum extent possible consistent with achieving some efficiencies from the
consolidation of the operations functions of the two bank subsidiaries.

     In early 1998,  members of Princess  Anne Bank's Board of Directors who did
not also serve on the Company's  Board of Directors  asked the Company to change
the name of  Princess  Anne Bank to CENIT  Bank  immediately  and to  consider a
merger of the two  subsidiary  banks.  These  outside  members of Princess  Anne
Bank's  Board  of  Directors  believed  that  the  time  for two  separate  bank
subsidiaries  with two separate  identities  was past and that the merger of the
two banks would  increase  operating  efficiency,  provide  for greater  expense
control,  and would make the Company's  marketing programs more effective.  This
selfless act by this group of bank  directors is  indicative  of the loyalty and
dedication to the Company and the  leadership  that these  directors  have shown
over the years.

5



     The Company has  accepted the  recommendations  of these  directors  and is
proceeding to merge its subsidiary  banks in an orderly  fashion and in a manner
that is least  disruptive  to our  customers.  But, we plan to preserve  for the
Company and its  stockholders  the wise  counsel and  leadership  of the outside
directors from Princess Anne Bank by creating a consolidated  board of directors
for our  subsidiary  bank and by adding three of them to the Company's  Board of
Directors.  All of these steps will further strengthen the Company in the months
and years ahead.

     As successful as 1997 has been, we realize that we must continually  create
value  for our  stockholders  and  enhance  the value of our  community  banking
franchise.  We are prepared for the  challenge  and believe that we have built a
strong  foundation  from which to move our Company  forward in 1998.  We believe
that 1998 will be a year of many  opportunities  for our Company and that we are
better  prepared now than at any time in our history to seize and take advantage
of these opportunities as and when they present themselves. We are excited about
our prospects for 1998 and look forward to a successful year for our Company. We
appreciate  the trust  that you have  placed  in the  directors,  officers,  and
employees of the Company, and we will continue to do everything within our power
to maintain and reward that trust.



Michael S. Ives
President and Chief Executive Officer

6




Board of Directors & Management Committee
- -------------------------------------------------------------------------------

- - Board of Directors

C. L. Kaufman, Jr. Chairman,
Investor

David L. Bernd
President & CEO,
Sentara Health System

Patrick E. Corbin, CPA
Principal,
Carter Corbin & Company, P.C.

William J. Davenport, III*
Real Estate Developer/Investor

J. Morgan Davis
President & Chief Executive Officer
CENIT Bank, Virginia Beach

Thomas J. Decker, Jr.*
President,
The Prudential-Decker Realty

L. Renshaw Fortier*
Chairman, Teren Company

John F. Harris*
President, Affordable Homes, Inc.

The Honorable
William H. Hodges
Judge, Virginia Court of Appeals
(Retired)
Consultant/Counsel,
Plasser American Corporation

Michael S. Ives
President & Chief Executive Officer

Charles R. Malbon, Jr.*
Vice President, Tank Lines, Inc.

Roger C. Reinhold
Commercial Investments
Retired President,
Homestead Savings Bank

William L. Rueger*
Management Consultant

Dan Ryan*
President, Dan Ryan's For Men

John A. Tilhou, Esq.
Chairman, CENIT Bank,
Virginia Beach
Partner, Mays & Valentine, L.L.P.

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

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

* CENIT Bank, Virginia Beach
   Board Only

- - Management Committee

Michael S. Ives
President & Chief Executive Officer,
CENIT Bank

J. Morgan Davis
President & Chief Executive Officer,
CENIT Bank, Virginia Beach

Barry L. French
Senior Vice President
Retail Banking Group Manager

John O. Guthrie
Senior Vice President
Chief Financial Officer &
Finance Group Manager

Patrick L. Hillard
Senior Vice President
CENIT Mortgage Company

Roger J. Lambert
Senior Vice President
Information Services
Group Manager

Barbara N. Lane
Senior Vice President
Administrative Services
Group Manager

Winfred O. Stant, Jr.
Senior Vice President &
Chief Financial Officer,
CENIT Bank, Virginia Beach

Alvin D. Woods
Senior Vice President
Chief Lending Officer &
Lending Group Manager

7



Community Advisory Boards
- -------------------------------------------------------------------------------
- - Norfolk
James E. Andrews, Chairman
President, Anzell Automotive, Inc.

James G. Close, Jr.
Owner, Monticello Antiques

Norma Dorey-Cobb
President, Changes Hairstyling, Inc.

Joan D. Gifford
Chairman, Coldwell Banker
Gifford Realty, Inc.

Claus Ihlemann
Owner, Decorum

Joseph F. Query
President, Joseph Query
Insurance Agency, Inc.

Peter W. Karangelan
President, Azalea Inn #1, Inc.

- - Tri-City
(West 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

Dan E. Griffin
Architect, AIA, PC

Ann M. Kirk, Esq.
Attorney, Private Practice

Michael R. Kirsch
President, K Plus

Bill Moody
Vice President, Sales
Doughtie's Foodservice

Jimmy R. Spruill
Chairman, JJ Fasteners, Inc.

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

Chris Whicker
Managing Broker, Consultant
ERA Realty Crossroads, Inc.

- - Chesapeake
(South Chesapeake)
James A. Roy, Esq., Chairman
Partner, Roy, Larsen,
Romm & Lascara, P.C.

W. Michael Bryant
President, OBBCO
Safety & Supply, Inc.

Warren D. Harris
Assistant Economic
Development Director,
City of Chesapeake

Debbie Ritter
Chesapeake Civic Leader

Fella Rhodes
Managing Broker,
Long & Foster Realtors

Greg Skillman
President, Seaboard Mechanical

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

Gayle A. Terwilliger, DDS
Dentist, Private Practice

Olivia T. Walton, CPA
Walton Associates

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


- - Pembroke
(Southwest Virginia Beach)
Wendell A. White, Chairman
President, Bayside Building Corp.

Joseph M. Gianascoli
President, Gee's Group

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

Jerry Womack
President,
Suburban Grading and Utilities, Inc

- - Shore Drive
(North Virginia Beach)
Kal Kassir, Chairman
Owner, The Corner Market

Donald F. Bennis, Esq.
Attorney, Private Practice

Thomas R. Eckert
Owner, Bay Lake Pines School

Charles G. Faison, Jr.
President,
Bayside Exxon Service Center

Charles W. Guthrie
President, Lynnhaven Marine

John R. Savino
Agent, The Prudential-Decker Realty

8



- - Lynnhaven
(Southeast Virginia Beach)
Brian P. Winfield, Chairman
Winfield & Associates

Gunther H. Degan
President, Degan Enterprises

Robert G. Jones, Esq.
Partner,
Jones, Russotto & Walker, P.C.

Paul V. Michels
President, Coastal Video
Communications Corp.

A. William Reid
President, Rising Tide Productions

- - Hilltop
(East Virginia Beach)
John W. Richardson, Esq.
Chairman
Partner, Stallings & Richardson

Brian S. Burgess
Vice President, Sales
Hoffman Beverage Company

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

Frank Drew
Sheriff, City of Virginia Beach

Robert M. Howard
Executive Vice President,
Accounting & Finance,
Professional Hospitality
Resources, Inc.

John P. Martin
President, Great Atlantic
Travel & Tour

- - Independence
(Northeast Virginia Beach)
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

- - Kempsville
(Southwest Virginia Beach)
Blair G. Ege, Chairman
Branch Manager,
MML Investors Services, Inc.

Richard A. Beskin
President, Beskin & Associates, Inc.

Charles W. Best. III, Esq.
Partner, Best & Best, PLC

Frances Denney Richardson,CPA
Partner, Failes & Associates, P.C.

J. Randolph Sutton
President, Waterfront Marine
Construction, Inc.

- - Peninsula
(Hampton, Newport News,
York County)
Herbert V. Kelly, Jr., Esq.,
Chairman
Partner, Jones Blechman,
Woltz & Kelly, PC

James F. Allen, MD
Neurosurgeon

Thomas R. Brooks, CPA
Witt, Mares & Co., PLC

Randolph P. Bryant
President, Wolftrap Operations

Charles R. Conte, Jr.
Owner, Conte's Bike Shop, Inc.

Betty Anne Davis
Co-owner, Davis-Penland
Building and Remodeling
Chairman,
Newport News School Board

Wendy C. Drucker
President,
Drucker & Falk, LLC

Allen R. Jones
President,
Dominion Physical Therapy

Anna Van Buren McNider
Co-owner, Digital Images

Jere Mills
Co-owner,
Ferguson Mills Construction
Chairman, York County
Board of Supervisors

C. Dwight West, III
President,
C.D. West & Company, Insurance

Charles M. Wornom
CFO, Abbitt & West & West
Real Estate Developers

Joseph N. Ziglar, Jr.
President,
Chesapeake Masonry Corporation

9



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


                                                                       At or for the year ended December 31,
                                                     1997            1996           1995           1994            1993
                                                   -----------------------------------------------------------------------
                                                                                                 

Financial Condition Data:
Total assets                                       $ 718,083      $ 707,100       $639,812       $ 575,675      $ 508,421
U.S. Treasury and other U.S. Government
    agency securities, net                            45,347         46,305         65,118          44,650         55,953
Loans held for investment, net                       486,487        422,219        319,194         305,578        258,604
Mortgage-backed certificates, net                     91,841        177,706        203,176         175,763        135,812
Real estate owned, net                                 1,098          2,769          1,828           5,718          3,575
Deposits                                             507,670        498,965        450,530         420,422        407,309
Borrowings                                           157,239        155,138        138,171         109,035         58,560
Stockholders' equity                                  49,937         49,608         46,729          42,217         39,810
Operating Data:
Interest income                                    $  50,776      $  48,171       $ 45,527       $  37,826      $  34,004
Interest expense                                      29,310         28,087         27,476          19,496         16,910
                                                   ----------------------------------------------------------------------
    Net interest income                               21,466         20,084         18,051          18,330         17,094
Provision for loan losses                                600            377            697             490          1,667
                                                   ----------------------------------------------------------------------
Net interest income after provision for loan losses   20,866         19,707         17,354          17,840         15,427
Other income                                           5,713          3,894          2,944           2,765          2,956
Other expenses                                        17,312         18,172         16,174          14,402         13,099
                                                   ----------------------------------------------------------------------
Income before income taxes                             9,267          5,429          4,124           6,203          5,284
Provision for income taxes                             3,264          1,821          1,652           2,226          1,637
                                                   ----------------------------------------------------------------------
Net income                                         $   6,003      $   3,608       $  2,472       $   3,977       $  3,647
                                                   ----------------------------------------------------------------------

Earnings per share:
       Basic                                       $    3.71      $    2.23       $   1.55       $    2.53      $    2.33
                                                   ----------------------------------------------------------------------
       Diluted                                          3.61           2.17           1.50            2.46           2.30
                                                   ----------------------------------------------------------------------
Cash dividends per share                           $    1.00      $     .75       $    .40       $     .36      $     .27
                                                   ----------------------------------------------------------------------

Pro forma earnings per share to reflect 3 for 1
    stock split approved by Board of Directors
    on March 24, 1998
       Basic                                       $    1.24      $     .74      $     .52       $     .84      $     .78
                                                   ----------------------------------------------------------------------
       Diluted                                          1.20            .72            .50             .82            .77
                                                   ----------------------------------------------------------------------

Selected Financial Ratios and Other Data:
Return on average assets                                 .86% (2)      0.54% (3)      0.40% (4)       0.72%          0.76%
Return on average stockholders' equity                 12.00  (2)      7.56  (3)      5.57  (4)       9.75           9.83
Average stockholders' equity to average assets          7.17           7.20           7.21            7.40           7.76
Stockholders' equity to total assets at year end        6.95           7.02           7.30            7.33           7.83
Interest rate spread                                    2.85           2.83           2.60            3.10           3.36
Net interest margin                                     3.27           3.22           3.07            3.47           3.78
Other expenses to average assets                        2.48  (2)      2.74  (3)      2.63   (4)      2.61           2.76
Net interest income to other expenses                 123.99  (2)    110.52  (3)    111.61   (4)    127.27         130.50
Nonperforming assets to total assets                     .34            .80            .45            1.42           1.01
Allowance for loan losses to total net loans             .78            .90           1.16            1.24           1.56
Dividend payout ratio (5)                              26.95          33.63          25.81           14.23          11.59
Book value per share                               $   31.72  (6) $   30.34       $  29.27       $   26.66      $   25.41
Tangible book value per share                          29.17  (6)     27.66          28.15           25.45          25.41
Number of retail branch offices                           20             19             16              15             12

- ------------
<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 $405 of expenses  related to the proxy  contest and other
     matters and the related tax effect, the return on average assets and return
     on average  stockholders' equity for the year ended December 31, 1997 would
     have been .90% and 12.50%, respectively, and the ratio of other expenses to
     average  assets and net interest  income to other  expenses would have been
     2.42% and 126.97%, respectively.
(3)  Exclusive of the $2,340 one-time SAIF special  assessment paid in November,
     1996 and the related tax effect, the return on average assets and return on
     average  stockholders'  equity for the year ended  December  31, 1996 would
     have been .76% and 10.52%, respectively, and the ratio of other expenses to
     average  assets and net interest  income to other  expenses would have been
     2.39% and 126.86%, respectively.
(4)  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.
(5)  Represents dividends per share divided by basic income per share. Dividends
     per share represent historical dividends declared by the Company.
(6)  Book  value per share and  tangible  book  value  per  share,  computed  by
     including  unallocated  common stock held by the Company's  Employee  Stock
     Ownership Plan at December 31, 1997, were $30.14 and $27.72, respectively.

</FN>


10



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

Financial Condition of the Company

     Total assets. At December 31,  1997, the Company had total assets of $718.1
million,  an increase of $11.0 million since December 31, 1996. This increase is
accounted for primarily by increases in residential  single-family  loans,  home
equity and second  mortgage  loans and by an increase in federal funds sold, the
effect of which was partially  offset by a decrease in securities  available for
sale.

     Securities Available For Sale. Securities available for sale totaled $137.2
million at  December 31,  1997 compared to $224.0  million at December 31, 1996.
This  decline  resulted  from the  Company's  effort to reinvest  funds from the
securities available for sale portfolio to the loan portfolio.  The net decrease
of $86.8 million from December 31,  1996 resulted  primarily from the net effect
of $49.2 million of  mortgage-backed  certificate  repayments,  $17.0 million of
proceeds  from the  maturities  or calls of  securities,  $16.1  million of U.S.
Treasury  and other  U.S.  Government  agency  securities  purchases,  and $35.4
million of proceeds from the sale of securities.

     The portfolio of securities  available  for sale at  December 31,  1997 was
comprised  of $6.0 million of other U.S.  Government  agency  securities,  $39.3
million  of U.S.  Treasury  securities  and  $91.8  million  of  mortgage-backed
certificates.

     Loans.  The balance of net loans held for investment  increased  15.2% from
$422.2 million at December 31, 1996 to $486.5 million at December 31, 1997.

     Adjustable-rate  residential  single-family  loans  increased  from  $157.5
million  at  December 31,  1996 to $213.7  million  at  December 31,  1997.  The
increase in adjustable-rate  residential  single-family loans resulted from both
the  origination  of  loans by the  Company  and from  the  purchase  of  loans,
including bulk purchases  totaling  $45.5 million during 1997.  These  purchased
loans are secured by real estate  located  outside the Company's  primary market
area.  Bulk loan  purchases  for 1996 totaled  $84.6  million.  The Company will
continue to make bulk purchases of adjustable-rate  single-family  loans secured
by real estate located outside of its primary market area in 1998.

     Home  equity and second  mortgage  loans  increased  from $29.6  million at
December 31, 1996 to $45.2 million at December 31,  1997. This increase resulted
primarily from the  continuation of a successful  program added to the Company's
retail  banking  strategy in 1996,  which was  evidenced by a 64.3%  increase in
originations from $19.9 million in 1996 to $32.7 million in 1997.

     Deposits.  During 1997, the Company's total deposits  increased from $499.0
million  at  December 31,  1996 to $507.7  million at  December  31,  1997.  The
Company's  noninterest-bearing deposits increased by 18.9% from $46.2 million at
December 31,  1996 to $54.9  million at  December 31,  1997.  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.

     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 $155.1 million at December 31, 1996 to
$157.2 million at December 31, 1997. FHLB advances decreased from $148.0 million
to $145.0 million during this period, while other borrowings and securities sold
under  agreements  to  repurchase  increased  by $5.1  million.  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, 1997 and 1996.


11



     Asset Quality. The Company's total nonperforming assets decreased by 57.1%,
to a total of $2.4 million,  or .34% of assets, at December 31, 1997 compared to
$5.7 million, or .80% of assets, at December 31, 1996. Real estate owned ("REO")
and other  repossessed  assets decreased by 53.0%, from $2.8 million at December
31, 1996 to $1.3 million at December 31, 1997.  Nonperforming loans decreased by
61.1%,  from $2.8  million at December  31, 1996 to $1.1 million at December 31,
1997.

Comparison  of  Operating  Results  for the Years  Ended  December 31,  1997 and
December 31, 1996

     General.  The Company's  pre-tax income  increased by 70.7% to $9.3 million
for the year ended  December 31,  1997 from $5.4 million for 1996. This increase
was attributable  primarily to a $1.4 million increase in net interest income, a
$1.8  million  increase  in  other  income  and an  $860,000  decrease  in other
expenses,  the  effect of which  more than  offset a  $223,000  increase  in the
provision  for loan losses.  Other  expenses  decreased  in 1997  primarily as a
result of a reduction in federal deposit  insurance  premiums.  Expenses in 1996
included a one-time  assessment of $2.3 million in  connection  with the federal
legislation to recapitalize SAIF.

     Net Interest Income. The Company's net interest income before provision for
loan losses  increased by $1.4 million for the year ended  December 31,  1997, a
6.9% increase from 1996. This increase  resulted from a $2.6 million increase in
interest income, which exceeded a $1.2 million increase in interest expense. The
increase in interest  income was  primarily  attributable  to an increase in the
average balance of loans.

     Interest  on  the  Company's  portfolio  of  mortgage-backed   certificates
decreased by  approximately  $4.5 million from $13.2  million for the year ended
December 31,  1996 to $8.7 million for the comparable 1997 period.  The decrease
resulted from a $72.8 million  decrease in the average  balance of the portfolio
which was partially  offset by an increase in the average yield of the portfolio
from 6.69% in 1996 to 6.96% in 1997.  The decrease in the average  balance was a
consequence  of  the  Company's  sale  of   mortgage-backed   certificates   and
repayments. No mortgage-backed certificates were purchased in 1997.

     The mortgage-backed  certificate portfolio at December 31, 1997 had a total
amortized  cost of $90.7  million and had a weighted  average yield of 7.01% for
the month of December, 1997. The portfolio includes $5.1 million, or 5.6% of the
total portfolio, of fixed- rate mortgage-backed certificates;  $83.6 million, or
92.2% of the total portfolio, of adjustable-rate  mortgage-backed  certificates;
and $2.1 million, or 2.2% of the total portfolio, of fixed-rate  mortgage-backed
certificates with balloon provisions.  The weighted average yields for the month
of December 1997 for these three  classifications  were 8.43%, 6.94%, and 6.51%,
respectively.

     Interest on loans increased by approximately  $8.0 million,  or 26.4%, from
$30.2 million in the year ended 1996 to $38.2 million in 1997. This increase was
attributable to a $118.4 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  8.59% in 1996 to 8.12% in 1997.  The  increase  in the  average
balance of loans  resulted  from both an increase in  originations  and from the
purchase of residential  single-family  loans. The weighted average yield on the
loan portfolio for the month of December 1997 was 8.17%.

     Interest on investment  securities  decreased  $882,000 in 1997 compared to
1996.  This  decrease  resulted  from a $12.4  million  decrease  in the average
balance of the portfolio and a decrease in the yield on the portfolio from 6.44%
in 1996 to 6.25% in 1997.

     The Company's  interest expense  increased by $1.2 million,  primarily as a
result of an increase in interest on deposits, the effect of which was partially
offset by a decrease in interest on borrowings.  The average balance of interest
bearing deposits  increased by $41.3 million in 1997 compared to 1996, while the
average costs of interest bearing deposits decreased from 4.70% in 1996 to 4.66%
in 1997.  The average  balance of borrowings  decreased by $13.3 million in 1997

12



compared to 1996, while the average cost of the borrowings  increased from 5.40%
in 1996 to 5.54% in 1997.

     The Company's net interest  margin  increased from 3.22% for the year ended
December 31,  1996 to 3.27% for the year ended December 31,  1997. This increase
was the result of an increase in the  Company's  interest rate spread from 2.83%
in the year ended December 31,  1996 to 2.85% in the comparable 1997 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 4.90% in 1996 to
4.88% in 1997.  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 remained  substantially  unchanged during
1997. For the three months ended  December 31,  1997, the Company's net interest
margin was 3.31% and the  interest  rate spread was 2.86%.  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
increased  from  $377,000 in 1996 to $600,000 in 1997.  Net  chargeoffs  totaled
$623,000 in 1997 compared to $267,000 in 1996.  The Company's 1996 provision for
loan losses was positively impacted by a $288,000 recovery relating to one loan.
At December 31, 1997,  the  Company's  total  allowance for loan losses was $3.8
million and  nonperforming  loans totaled $1.1 million,  resulting in a coverage
ratio of 343.0%.

     Other Income.  Total other income increased by 46.7%,  from $3.9 million in
1996 to $5.7  million  in  1997.  Deposit  fees  and  merchant  processing  fees
increased  by $615,000 and  $653,000,  respectively,  in 1997  compared to 1996.
Deposit fees increased in 1997 as a result of additional  transaction  accounts,
the addition of two ATMs, full implementation of ATM surcharges and increases in
the Company's deposit fee schedule.  Merchant  processing fees increased in 1997
as the  Company  continued  to  experience  substantial  growth in its  merchant
portfolio.  Brokerage fees recognized by CENIT Bank's  commercial  mortgage loan
brokerage subsidiary increased by $437,000 in 1997 compared to 1996.

     Other  Expenses.  Total other expenses  decreased from $18.2 million in the
year ended December 31,  1996 to $17.3 million in 1997. Total other expenses for
1996  includes the $2.3 million SAIF special  assessment  and for 1997  includes
$405,000 of expenses relating to the proxy contest and other matters.  Exclusive
of the SAIF special assessment in 1996 and the proxy and other expenses in 1997,
total  other  expenses  were $15.8  million  in 1996 and $16.9  million in 1997.
Salaries and  employee  benefits  increased  by $551,000 in 1997  primarily as a
result of  overall  increases  in wages and  benefits,  expansion  of the retail
banking  group,  including  the opening of two new Super Kmart  offices,  one in
August 1996 and one in November  1997,  and  additional  commissions  from CENIT
Bank's commercial mortgage loan brokerage  subsidiary related to the increase in
mortgage loan  brokerage  revenue.  Merchant  processing  expenses  increased by
$544,000  in 1997 as a result of  increased  volume.  Expenses  related  to real
estate  owned  increased by $177,000  during 1997 due to disposal of  properties
during the year.  Net  occupancy  expenses of premises  increased by $133,000 in
1997,  reflecting  the  incremental  costs  associated  with  additional  retail
locations and the renovation of certain  existing  locations.  The impact of the
increases in the above expenses was partially  offset by a $570,000  decrease in
federal deposit insurance premiums in 1997 due primarily to lower premium rates,
and a $129,000 decrease in professional fees.

     Income  Taxes.  The  Company's  income  tax  expense  for  the  year  ended
December 31,  1997 was $3.3 million,  which  represents an effective tax rate of
35.2%.  The  Company's  income  tax  expense  for 1996 was $1.8  million,  which
represented  an effective tax rate of 33.5%.  The  effective tax rate  increased
during 1997  primarily  as a result of the  increase in the income of CENIT Bank
subject to state tax.

13



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 $2.0 million  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 $2.0  million  increase in
other  expenses.  Other  expenses  increased  primarily  as a result of the $2.3
million  pretax  charge  against  earnings  relating to the  special  assessment
charged  to  the  Company  in  connection   with  the  federal   legislation  to
recapitalize the SAIF.

     Net Interest Income. The Company's net interest income before provision for
loan losses increased by $2.0 million for the year ended  December 31,  1996, an
11.3% increase from 1995. This increase resulted from a $2.6 million 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.

     Interest  on loans  increased  by  approximately  $1.3  million  from $28.9
million in 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.

     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.

14



     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
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 $1.8 million,  which  represents an effective tax rate of
33.5%.  The  Company's  income  tax  expense  for 1995 was $1.7  million,  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.

Liquidity

     The Company's primary sources of funds are deposits,  principal  repayments
on  loans  and  mortgage-backed  certificates,   FHLB  advances,  

15



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 8.8% and 9.5% at
December 31,  1997 and  December 31,  1996,  respectively.  As a Virginia  state
chartered bank, Princess Anne is not required by regulation to maintain specific
levels of liquid investments.

     At December 31,  1997, the Company had outstanding mortgage and nonmortgage
loan   commitments,   including  unused  lines  of  credit,  of  $41.1  million,
outstanding  commitments  to  purchase  loans  of  $28.1  million,   outstanding
commitments   to  purchase   approximately   $9.3  million  of   adjustable-rate
mortgage-backed certificates, and outstanding commitments to sell mortgage loans
of $3.9 million,  if such loans close. The Company anticipates that it will have
sufficient funds available to meet its current commitments.

     Certificates  of  deposit  that are  scheduled  to mature  within  one year
totaled  $258.9  million at  December 31,  1997.  The  Company  believes  that a
significant  portion of the certificates of deposit maturing in this period will
remain with the Company. The Company's liquidity could be impacted by a decrease
in the renewals of deposits or general deposit runoff.  However, the Company has
the ability to raise deposits by conducting deposit promotions. In the event the
Company  requires  funds  beyond its ability to generate  them  internally,  the
Company could obtain  additional  advances from the FHLB. The Company could also
obtain funds  through the sale of investment  securities  from its available for
sale portfolio.

 Market Risk Management

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

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

     The  Company's  primary  technique  for  managing  its  interest  rate risk
exposure is the  management  of the  Company's  interest  sensitivity  gap.  The
interest  sensitivity  gap is defined as the  difference  between  the amount of
interest-earning assets anticipated,  based upon certain assumptions,  to mature
or reprice  within a  specific  time  period and the amount of  interest-bearing
liabilities  anticipated,  based upon certain assumptions,  to mature or reprice
within that time period. At December 31,  1997, the Company's one year "positive
gap" (interest-earning  assets maturing within a period exceed  interest-bearing
liabilities  repricing within the same period) was 

16



approximately  $25.0 million,  or 3.5% 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.

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

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

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

     As part of its  borrowings,  the  Company may  utilize  from  time-to-time,
convertible  advances  from the  FHLB-Atlanta.  Convertible  advances  generally
provide for a  fixed-rate  of interest for a portion of the term of the advance,
an ability for the  FHLB-Atlanta  to convert the advance from a fixed rate to an
adjustable  rate at some  predetermined  time during the  remaining  term of the
advance (the "conversion" feature), and a concurrent opportunity for the Company
to prepay the advance with no prepayment  penalty in the event the  FHLB-Atlanta
elects to exercise the conversion feature.  Changes in interest rates from those
at  December 31,  1997 may  result  in a change  in the  estimated  maturity  of
convertible advances and, therefore, the Company's interest rate gap position.

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

     The following table sets forth the amounts of  interest-earning  assets and
interest-bearing  liabilities  outstanding at December 31, 1997 that are subject
to repricing or that mature in each of the future time periods shown.  The table
reflects certain assumptions  regarding  prepayment of loans and mortgage-backed
certificates that are outside of actual  contractual terms, and are based on the
1997 prepayment  experience of the Company.  Additionally,  loans and securities
with call or balloon provisions are included in the period in which they balloon
or may first be  called.  Except  as  stated  above,  the  amount of assets  and
liabilities  shown  that  reprice  or mature  during a  particular  period  were
determined in accordance with the contractual terms of the asset or liability.

17




Interest Sensitivity Analysis
December 31, 1997
(Dollars in thousands)



                                                                                            Over        Over                
                                                                                Total       One        Three                
                                                                               Within     Year to     Years or
                                             0-3         4-6         7-12        One       Three        Non-                
                                            Months      Months      Months      Year      Years      Sensitive    Total    
                                           -------------------------------------------------------------------------------
                                                                                             
Assets
   Interest-earning assets:
     Loans (1)                             $130,591    $ 51,440    $ 84,297   $ 266,328   $141,082    $ 84,987    $492,397
     Securities available for sale:
       U.S. Treasury securities               4,001       6,012       4,027      14,040     25,303           -      39,343
       Other U.S. Government agency                                                                                         
         securities                               -       1,000       3,004       4,004      2,000           -       6,004  
     Mortgage-backed certificates            25,187      24,440      36,906      86,533      1,677       3,631      91,841
     Federal funds sold                      37,118           -           -      37,118          -           -      37,118
     Federal Home Loan Bank and Federal                                                                                     
       Reserve Bank stock                         -           -           -           -          -       8,711       8,711  
                                           -------------------------------------------------------------------------------
         Total interest-earning assets     $196,897    $ 82,892    $128,234   $ 408,023   $170,062    $ 97,329    $675,414
                                           ===============================================================================

Liabilities
   Interest-bearing liabilities:
     Interest-bearing deposits:
       Passbook, statement savings                                                                                          
         and checking accounts (2)         $  2,987    $  2,987    $  5,974   $  11,948   $ 18,552    $ 46,372    $ 76,872  
       Money market deposits                  3,744       3,743       7,487      14,974     17,327      15,425      47,726
       Certificates of deposits              95,871      67,422      95,603     258,896     55,149      14,153     328,198
                                           -------------------------------------------------------------------------------
         Total interest-bearing deposits    102,602      74,152     109,064     285,818     91,028      75,950     452,796

    Advances from the Federal Home Loan Bank 85,000           -           -      85,000     60,000           -     145,000
    Other borrowings                          2,575           -           -       2,575          -           -       2,575
    Securities sold under
       agreements to repurchase               9,664           -           -       9,664          -           -       9,664
                                           -------------------------------------------------------------------------------
    Total interest-bearing liabilities     $199,841    $ 74,152    $109,064   $ 383,057   $151,028    $ 75,950    $610,035
                                           ===============================================================================

   Interest sensitivity gap                $ (2,944)   $  8,740    $ 19,170   $  24,966   $ 19,034    $ 21,379    $ 65,379
                                           ===============================================================================
   Cumulative interest sensitivity gap     $ (2,944)   $  5,796    $ 24,966   $  24,966   $ 44,000
                                           =======================================================

   Cumulative interest sensitivity gap as                                                                       
     a percentage of total assets              (0.4%)       0.8%        3.5%        3.5%       6.1%
<FN>

(1)  Excludes nonaccrual loans of $1.0 million.
(2)  Excludes $54.9 million of noninterest-bearing deposits.
</FN>


     The following  table  provides  information  about the Company's  financial
instruments  that are sensitive to changes in interest  rates as of December 31,
1997,  based on the  information  and  assumptions set forth in the notes to the
table.  The Company had no derivative  financial  instruments,  foreign currency
exposure or trading  portfolio as of  December 31,  1997.  The amounts  included
under each expected maturity date for loans, mortgage-backed  certificates,  and
other  investments  were  calculated by adjusting the  instrument's  contractual
maturity date for expectations of prepayments,  as set forth in the notes to the
table.  Similarly,  expected  maturity  date amounts for  interest-bearing  core
deposits  were  calculated  based upon  estimates  of the period  over which the
deposits  would be  outstanding  as set forth in the notes.  With respect to the
Company's  adjustable  rate  instruments,  amounts  included under each expected
maturity date were measured by adjusting the instrument's  contractual  maturity
date for  expectations  of prepayments,  as set forth in the notes.  From a risk
management  perspective,  however, the Company believes that repricing dates, as
opposed to  expected  maturity  dates,  may be more  relevant in  analyzing  the
interest sensitivity of such instruments.

18





                                                          EXPECTED MATURITY DATE - YEAR ENDED DECEMBER 31,
                                         -----------------------------------------------------------------------------------
                                                                                                There-                 Fair
(Dollars in thousands)                    1998       1999       2000       2001       2002       after      Total      Value
                                          ----       ----       ----       ----       ----      ------      -----      -----

ON-BALANCE SHEET
FINANCIAL INSTRUMENTS
                                                                                             
Interest-earning assets:
   Loans (1) (2)
     Fixed rate                         $ 27,163   $ 16,776   $ 14,180   $ 10,656   $  8,571   $ 30,529   $107,875   $109,993
       Average interest rate                8.19%      8.55%      8.58%      8.56%      8.51%      8.54%      8.46%

     Adjustable rate                     120,101     61,945     45,568     32,812     24,821     99,275    384,522    390,124
       Average interest rate                8.43%      8.02%      7.88%      7.97%      7.95%      7.94%      8.10%
 
   Mortgage-backed certificates (3)
     Fixed rate                            3,052        874        776        699        634      1,304      7,339      7,339
       Average interest rate                6.83%      8.43%      8.44%      8.44%      8.44%      8.47%      7.77%

     Adjustable rate                      24,927     17,898     12,881      9,304      6,752     12,740     84,502     84,502
       Average interest rate                6.94%      6.94%      6.94%      6.93%      6.93%      6.92%      6.94%

   Investments (4)                        18,044     12,109     15,194          -          -      8,711     54,058     54,058
     Average interest rate                  6.20%      5.99%      6.19%         -%         -%      7.21%      6.31%

   Federal funds sold                     37,118          -          -          -          -          -     37,118     37,118
     Average interest rate                  5.55%         -%         -%         -%         -%         -%      5.55%
                                        -------------------------------------------------------------------------------------
       Total                            $230,405   $109,602   $ 88,599   $ 53,471   $ 40,778   $152,559   $675,414   $683,134
         Average interest rate              7.58%      7.70%      7.57%      7.91%      7.91%      7.94%      7.73%
                                        =====================================================================================


Interest-bearing liabilities:
   Interest-bearing deposits (5) (6)    $285,818   $ 51,634   $ 39,394   $ 20,763   $ 14,668   $ 40,519   $452,796   $454,912
     Average interest rate                  5.06%      4.65%      5.09%      4.07%      4.03%      2.93%      4.75%

   Borrowings (7)                         97,239          -     60,000          -          -          -    157,239    157,816
     Average interest rate                  5.56%         -%      5.18%         -%         -%         -%      5.41%
                                        -------------------------------------------------------------------------------------

       Total                            $383,057   $ 51,634   $ 99,394   $ 20,763   $ 14,668   $ 40,519   $610,035   $612,728
         Average interest rate              5.19%      4.65%      5.14%      4.07%      4.03%      2.93%      4.92%
                                        =====================================================================================


____________________
<FN>

(1)  Assumes  the  following  annual  prepayment   rates:   
     -For   single-family residential  adjustable  loans  which  adjust  based  
     upon  changes  in the one-year   constant   maturity  treasury  index, from  
     14%  to  25%;  
     -For single-family  fixed-rate  first  mortgage  loans,  from  11% to 17%;  
     -For commercial real estate loans, an average of 12%; 
     -For consumer  loans, an average of 41%; and 
     -For most other loans, from 3% to 71%.
(2)  Excludes nonaccrual loans of $1.0 million.
(3)  Assumes prepayment rates for adjustable mortgage-backed certificates of 
     25-32% and for fixed-rate mortgage-backed certificates of 12% to 15%.
(4)  Totals include the Company's investment in FHLB and Federal Reserve Bank 
     Stock.  Investment securities with call features are reflected in the 
     maturity period in which the security is expected to be called based on 
     interest rates at December 31, 1997.
(5)  For money market deposits, savings and checking accounts, assumes annual 
     decay rates of 31%, 14% and 18%, respectively.  These estimated rates are 
     those last published by the Office of Thrift Supervision in November, 1994.
(6)  Excludes $54.9 million of noninterest-bearing deposits.
(7)  For the $60 million FHLB convertible fixed-rate advance with an interest 
     rate of 5.18%, which is convertible at the option of the FHLB to an 
     adjustable-rate advance beginning in September, 1998 and quarterly 
     thereafter until the advance's maturity in September, 2007, the estimated 
     expected maturity at December 31, 1997 is 2.5 years based on information 
     from FHLB-Atlanta.
</FN>


19



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 measurement of financial position and operating results in
terms of  historical  dollars  without  considering  the changes in the relative
purchasing power of money over time due to inflation. The impact of inflation is
reflected  in the  increased  cost  of the  Company's  operations.  Unlike  most
industrial  companies,  nearly all of the assets and  liabilities of the Company
are monetary. As a result, interest rates have a greater impact on the Company's
performance than do the effects of general levels of inflation.

Impact of New Accounting Standards

     In  June  1997,  Statement  of  Financial  Accounting  Standards  No.  130,
"Reporting  Comprehensive  Income"  ("FAS  130"),  was  issued  and  establishes
standards for reporting and displaying  comprehensive income and its components.
FAS 130 requires  comprehensive  income and its components,  as recognized under
the accounting standards, to be displayed in a financial statement with the same
prominence  as other  financial  statements.  The  Company  plans  to adopt  the
standard,  as required,  beginning  in 1998;  adoption is not expected to have a
material impact on the Company.

     Statement of Financial  Accounting  Standards No. 131,  "Disclosures  about
Segments of an Enterprise  and Related  Information,"  also issued in June 1997,
establishes new standards for reporting  information about operating segments in
annual and interim financial statements.  The standard also requires descriptive
information  about the  determination  of operating  segments,  the products and
services  provided  by the  segments  and  the  nature  of  differences  between
reportable segment measurements and those used for the consolidated  enterprise.
This standard is effective for years beginning after December 15, 1997. Adoption
in interim  financial  statements  is not required  until the year after initial
adoption; however, comparative prior period information is required. The Company
is evaluating the standard and plans  adoption as required in 1998;  adoption is
not expected to have a significant financial impact on the Company.

Impact of the Year 2000 Issue

     The Year 2000 Issue is the result of computer  programs being written using
two digits rather than four to define the  applicable  year.  As a result,  such
computer  programs will not recognize the correct date after  December 31, 1999.
In 1997,  the Company  implemented  a process of software  inventory,  analysis,
modification  and  testing  to  address  the Year 2000  Issue.  This  process is
currently  underway and the Company expects to  substantially  complete its Year
2000 software conversion project by the end of 1998.

     Based on its most recent  assessment,  management  of the Company  believes
that modification of the Company's software will be completed in a timely manner
for its computer systems to properly utilize dates beyond December 31, 1999. The
Company  estimates that the cost to modify its computer  systems will be between
$500,000 and $600,000. These costs will not be incremental costs to the Company,
but rather will represent the  redeployment of existing  information  technology
resources.

     The  potential  impact of the Year 2000 Issue  will  depend not only on the
corrective  measures the Company will  undertake but also on other  entities who
provide data to or receive data from the Company and on those whose  operational
capability or financial  condition  are important to the Company,  including the
Company's borrowers,  lenders,  suppliers and service providers. The Company has
communicated  with some of these  parties to ensure their  awareness of the Year
2000  Issue.  The plans of such  parties to address  the Year 2000 Issue will be
monitored,  and any fundamental impact on the Company will be evaluated. At this
time,  however,  the  Company is not able to  determine  whether  the failure to
address  the Year 2000  Issue by any of its  borrowers,  lenders,  suppliers  or
service providers will affect the Company's operations or financial condition.

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

     The above  discussion  contains  certain  forward  looking  statements that
involve  potential risk and  uncertainties.  The Company's  future results could
differ  materially from those discussed  herein.  Readers should not place undue
reliance on these forward looking statements which are applicable only as of the
date hereof.

20





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

                                                                                                       December 31, 
                                                                                                 1997           1996
                                                                                               ---------------------------
                                                                                                         

Assets
Cash                                                                                           $    16,993     $    17,475
Federal funds sold                                                                                  37,118           6,003
Securities available for sale at fair value (adjusted cost
   of $135,861 and $222,367, respectively)                                                         137,188         224,011
Loans, net:
   Held for investment                                                                             486,487         422,219
   Held for sale                                                                                     3,167           1,900
Interest receivable                                                                                  4,888           5,456
Real estate owned, net                                                                               1,098           2,769
Federal Home Loan Bank and Federal Reserve
   Bank stock, at cost                                                                               8,711           7,861
Property and equipment, net                                                                         14,230          12,664
Goodwill and other intangibles, net                                                                  4,010           4,381
Other assets                                                                                         4,193           2,361
                                                                                               ---------------------------
     Total assets                                                                              $   718,083     $   707,100
                                                                                               ===========================

Liabilities and Stockholders' Equity
Liabilities:
   Deposits:
     Noninterest-bearing                                                                       $    54,874     $    46,154
     Interest-bearing                                                                              452,796         452,811
                                                                                               ---------------------------
        Total deposits                                                                             507,670         498,965
   Advances from the Federal Home Loan Bank                                                        145,000         148,000
   Other borrowings                                                                                  2,575             ---
   Securities sold under agreements to repurchase                                                    9,664           7,138
   Advance payments by borrowers for taxes and insurance                                               720             631
   Other liabilities                                                                                 2,517           2,758
                                                                                               ---------------------------
     Total liabilities                                                                             668,146         657,492
                                                                                               ---------------------------

Commitments (Note 19)

Stockholders' equity: (Note 26)
   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 1,657,081                                                                               
     and 1,635,044, respectively                                                                        17              16  
   Additional paid-in capital                                                                       18,152          17,670
   Retained earnings - substantially restricted                                                     35,416          31,040
   Common stock acquired by Employees Stock                                                                                 
     Ownership Plan (ESOP)                                                                          (4,232)              -  
   Common stock acquired by Management                                                                                     
     Recognition Plan (MRP)                                                                           (271)           (181)
   Net unrealized gain on securities available for sale,                                                                    
     net of income taxes                                                                               855           1,063  
                                                                                               ---------------------------
     Total stockholders' equity                                                                     49,937          49,608
                                                                                               ---------------------------
                                                                                               $   718,083     $   707,100
                                                                                               ===========================

<FN>

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


21





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

                                                                                          Year Ended December 31,
                                                                                   1997            1996           1995
                                                                                ----------      ----------      ----------  
                                                                                                      

Interest and fees on loans                                                     $    38,220     $    30,243     $    28,907
Interest on mortgage-backed certificates                                             8,685          13,224          11,406
Interest on investment securities                                                    2,775           3,657           4,046
Dividends and other interest income                                                  1,096           1,047           1,168
                                                                               -------------------------------------------
   Total interest income                                                            50,776          48,171          45,527
                                                                               -------------------------------------------
Interest on deposits                                                                20,972          19,240          19,382
Interest on borrowings                                                               8,338           8,847           8,094
                                                                               -------------------------------------------
   Total interest expense                                                           29,310          28,087          27,476
                                                                               -------------------------------------------
   Net interest income                                                              21,466          20,084          18,051
Provision for loan losses                                                              600             377             697
                                                                               -------------------------------------------
   Net interest income after provision for loan losses                              20,866          19,707          17,354
                                                                               -------------------------------------------
Other income:
   Deposit fees                                                                      2,040           1,425           1,024
   Gains (losses) on sales of:
     Securities, net                                                                    84              77            (563)
     Loans, net                                                                        548             629             544
   Loan servicing fees and late charges                                                322             353             441
   Other                                                                             2,719           1,410           1,498
                                                                               -------------------------------------------
     Total other income                                                              5,713           3,894           2,944
                                                                               -------------------------------------------
Other expenses:
   Salaries and employee benefits                                                    8,313           7,762           7,469
   Equipment, data processing, and supplies                                          2,703           2,529           2,512
   Federal deposit insurance premiums, including                                                                            
     one-time SAIF special assessment of $2,340                                                                             
     in 1996                                                                           277           3,187             893  
   Merger expenses                                                                       -               -             757
   Expenses related to proxy contest and other                                                                              
     matters                                                                           405               -               -  
   Other                                                                             5,614           4,694           4,543
                                                                               -------------------------------------------
     Total other expenses                                                           17,312          18,172          16,174
                                                                               -------------------------------------------
Income before income taxes                                                           9,267           5,429           4,124
Provision for income taxes                                                           3,264           1,821           1,652
                                                                               -------------------------------------------
   Net income                                                                  $     6,003     $     3,608     $     2,472
                                                                               ===========================================

Earnings per share:
     Basic                                                                     $      3.71     $      2.23     $      1.55
                                                                               ===========================================
     Diluted                                                                   $      3.61     $      2.17     $      1.50
                                                                               ===========================================
Dividends per common share                                                     $      1.00     $       .75     $       .40
                                                                               ===========================================

Pro forma earnings per share to reflect 3 for 1
   stock split approved by Board of Directors on
   March 24, 1998 (unaudited)
     Basic                                                                     $      1.24     $       .74     $       .52
                                                                               ===========================================
     Diluted                                                                   $      1.20     $       .72     $       .50
                                                                               ===========================================
<FN>

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


22





Consolidated Statement of Cash Flows
(Dollars in thousands)

                                                                                       Year Ended December 31,
                                                                                 1997           1996             1995
                                                                         ------------------------------------------------
                                                                                                    

Cash flows from operating activities:
   Net income                                                            $       6,003      $      3,608     $      2,472
   Add (deduct) items not affecting cash during the year:
     Provision for loan losses                                                     600               377              697
     Provision for losses on real estate owned                                      81               136              199
     Amortization of loan yield adjustments                                        158               (98)            (227)
     Depreciation, amortization and accretion, net                               2,593             2,481            1,617
     Net (gains) losses on sales/disposals of:
       Securities                                                                  (84)              (77)             563
       Loans                                                                      (548)             (629)            (544)
       Real estate, property and equipment                                          16               160             (244)
     Proceeds from sales of loans held for sale                                 45,338            46,685           37,848
     Originations of loans held for sale                                       (46,097)          (45,003)         (33,424)
     Change in assets/liabilities, net
       Increase in interest receivable and other assets                         (1,121)           (3,689)            (772)
       Decrease in other liabilities                                               (46)             (532)            (410)
                                                                         ------------------------------------------------
         Net cash provided by operating activities                               6,893             3,419            7,775
                                                                         ------------------------------------------------
Cash flows from investing activities:
   Purchases of securities available for sale                                  (16,087)          (67,906)        (103,420)
   Purchases of securities held to maturity                                          -                 -          (53,321)
   Proceeds from sales of securities available for sale                         35,447            14,792           68,689
   Principal repayments on securities available for sale                        49,243            66,519            8,499
   Principal repayments on securities held to maturity                               -                 -           24,020
   Proceeds from maturities and calls of securities available                                                                   
     for sale                                                                   17,000            29,160           10,000       
   Net increase in loans held for investment                                   (64,572)         (105,602)         (10,517)
   Net proceeds on sales of real estate owned                                    1,224             1,837              828
   Additions to real estate owned                                                 (129)             (398)            (727)
   Purchases of Federal Home Loan Bank stock                                                                              
     and Federal Reserve Bank stock                                             (1,850)           (7,942)          (5,191)
   Redemption of Federal Home Loan Bank stock                                    1,000             7,110            3,900
   Purchases of property and equipment                                          (2,727)           (2,662)          (2,620)
   Proceeds from sales of property and equipment                                    10                 -              389
                                                                         ------------------------------------------------
         Net cash provided by (used for) investing activities                   18,559           (65,092)         (59,471)
                                                                         ------------------------------------------------
Cash flows from financing activities:
   Proceeds from exercise of stock options and warrants                            357               583              196
   Net increase in deposits                                                      8,705            48,435           30,108
   Proceeds from Federal Home Loan Bank advances                             1,255,000         1,918,000        1,247,000
   Repayment of Federal Home Loan Bank advances                             (1,258,000)       (1,903,000)      (1,221,000)
   Proceeds from other borrowings                                                4,000                 -                -
   Repayment of other borrowings                                                (1,425)             (300)            (300)
   Net increase in securities sold under agreement                                                                              
     to repurchase                                                               2,526             2,267            3,436       
   Cash dividends paid                                                          (1,627)           (1,215)            (531)
   Purchase of Common Stock by ESOP                                             (4,232)                -                -
   Other, net                                                                     (123)              (24)            (168)
                                                                         ------------------------------------------------
         Net cash provided by financing activities                               5,181            64,746           58,741
                                                                         ------------------------------------------------
Increase in cash and cash equivalents                                           30,633             3,073            7,045
Cash and cash equivalents, beginning of year                                    23,478            20,405           13,360
                                                                         ------------------------------------------------
Cash and cash equivalents, end of year                                   $      54,111      $     23,478     $     20,405
                                                                         ================================================

Supplemental disclosures of cash flow information:
   Cash paid during the year for interest                                $      11,624      $     11,883     $     15,082
   Cash paid during the year for income taxes                                    2,820             1,595            1,691
   Schedule of noncash investing and financing activities:
     Real estate acquired in settlement of loans                                 1,603             3,920            3,055
     Loans to facilitate sale of real estate owned                               2,058             1,622            3,486

<FN>

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


23





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, 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 unallo-                                                                                               
   cated 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                                                                         
   dividends paid on unallo-                                                                                           
   cated 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 avail-                                                                                      
   able 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
Net income                             -            -            -         6,003             -             -         6,003
Cash dividends paid                    -            -            -        (1,627)            -             -        (1,627)
Purchase of Common Stock                              
    by ESOP                            -            -            -             -        (4,232)            -        (4,232)
Exercise of stock options                             
   and related tax benefits       22,037            1          482             -             -             -           483
Net change in unrealized gain                                                                                              
   (loss) on securities avail-                                                                                      
   able for sale, net of income                                                                                
   taxes                               -            -            -             -             -          (208)         (208)
Other                                  -            -            -             -           (90)            -           (90)
                               -------------------------------------------------------------------------------------------
Balance, December 31, 1997     1,657,081    $      17     $ 18,152      $ 35,416      $ (4,503)       $  855      $ 49,937
                               ===========================================================================================


<FN>

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


24



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. Effective February 6, 1998, Princess Anne Bank changed its name
to CENIT 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"),  CENIT Bank's wholly-owned  subsidiaries,  and Princess Anne's wholly-
owned subsidiary.  All significant  intercompany  balances and transactions have
been eliminated.

Investment Securities

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

     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.  On November 30, 1995, the Company  transferred its 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
balance. 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.

25


     At  December 31,  1997 and  1996,  approximately  seventy-one  percent  and
seventy-four 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  represents  the  excess of cost over the fair value of net assets
acquired  and is  amortized  on a  straight-line  basis over 15 years.  The core
deposit  intangible  represents  the  estimated  fair value of certain  customer
relationships acquired and is amortized on an accelerated basis over 10 years.

26


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 dif ferent  reporting  methods for bad debts,  depreciation,  and Federal
Home Loan Bank stock dividends.

Statement of Cash Flows

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

Earnings Per Share

     Effective  December 31, 1997,  the Company  adopted  Statement of Financial
Accounting  Standards No. 128,  "Earnings per Share" (FAS 128). FAS 128 replaced
the primary and fully diluted earnings per share ("EPS")  calculations  with two
new calculations,  basic EPS and diluted EPS. Basic EPS excludes dilution and is
computed by dividing income by the weighted average number of shares outstanding
for the period.  Diluted EPS reflects the  potential  dilution of stock  options
computed using the treasury stock method.  In accordance with FAS 128, all prior
periods  have been  restated.  Basic  earnings  per  share  for the years  ended
December 31, 1997, 1996, and 1995 were determined by dividing net income for the
respective year by 1,617,828  shares,  1,616,717  shares,  and 1,590,535 shares,
respectively.  Diluted earnings per share for the years ended December 31, 1997,
1996, and 1995 were determined by dividing net income for the respective year by
1,662,022 shares,  1,666,165 shares,  and 1,646,735  shares,  respectively.  The
difference in the number of shares used for basic earnings per share and diluted
earnings  per share  calculations  for each year above  results  solely from the
dilutive effect of stock options and warrants.

Dividends 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.

27



Comparative Financial Statements

     The  financial  statements  for 1995 and 1996  have  been  reclassified  to
conform  to the 1997  presentation.  Such  reclassifications  had no  impact  on
previously reported net income.

Note 2
Business Combination

     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 had 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

     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.

28


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,  received  approximately  $65.5
million of cash and  recorded  total  intangible  assets of  approximately  $2.8
million.  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.

Note 4
Intangible Assets

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

                                                    Core Deposit
                                       Goodwill      Intangible           Total

Balance, December 31, 1995             $   1,777      $       -       $   1,777
Additions                                  2,340            458           2,798
Amortization                                (173)           (21)           (194)
                                       ----------------------------------------
Balance, December 31, 1996                 3,944            437           4,381
Amortization                                (290)           (81)           (371)
Balance, December 31, 1997             ----------------------------------------
                                       $   3,654      $     356       $   4,010
                                       ========================================

     Goodwill in 1996 resulted from the  acquisition of deposits from Essex.  In
connection with the acquisition of deposits from Essex, CENIT Bank also recorded
a core  deposit  intangible.  At December  31,  1997,  the Company had  recorded
$799,000 of accumulated amortization.

29



Note 5
Securities Available for Sale

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



 
                                                                         December 31,
                                                       1997                                            1996
                                ----------------------------------------------   --------------------------------------------------

                                                 Gross       Gross                               Gross        Gross
                                  Amortized   Unrealized  Unrealized     Fair    Amortized    Unrealized    Unrealized   Fair
                                    Cost         Gains      Losses       Value      Cost         Gains        Losses     Value
                                ----------------------------------------------   ----------------------------------------------


                                                                                              

U.S. Treasury securities         $  39,139     $   215     $  (11)    $  39,343   $ 40,178    $    181    $     (63)  $  40,296
                                 ----------------------------------------------   ---------------------------------------------
Other U. S. Government                                                                                                             
  agency securities                  5,999           6         (1)        6,004      6,000          14           (5)      6,009
                                 ----------------------------------------------   ---------------------------------------------
Mortgage-backed certificates:                                                          
   Federal Home Loan                                                                      
     Mortgage Corporation
     participation certificates     81,382         880         (2)       82,260    162,890       1,302          (139)   164,053
   Federal National Mortgage                                                           
     Association pass-through                                                          
     certificates                    6,646         150         (2)        6,794      9,867         250            (4)    10,113
   Government National                                                                 
     Mortgage Association                                                              
     pass-through certificates       2,695          92          -         2,787      3,432         108             -      3,540
                                 ----------------------------------------------   ---------------------------------------------
     Total mortgage-backed
       certificates                 90,723       1,122         (4)       91,841    176,189       1,660          (143)   177,706
                                 ----------------------------------------------   ---------------------------------------------
                                 $ 135,861     $ 1,343     $  (16)    $ 137,188   $222,367    $  1,855    $     (211) $ 224,011
                                 ==============================================   =============================================


     During 1997 and 1996,  the Company  recognized  gross gains of $111,000 and
$140,000,  respectively,  and gross losses of $27,000 and $63,000, respectively,
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, 1997 are shown below by contractual maturity (in thousands):

                                                    Amortized         Fair
                                                      Cost            Value
                                                   ---------------------------
Due in one year or less                            $   16,022      $    16,044
Due after 1 year through 5 years                       29,116           29,303
Mortgage-backed certificates                           90,723           91,841
                                                   ---------------------------
                                                   $  135,861      $   137,188
                                                   ---------------------------

     At December 31, 1997,  the Company's  amortized  cost of its  investment in
mortgage-backed  certificates  available for sale  includes  $7,134,000 at fixed
rates,  including  $2,060,000  and  $6,000  with  five- and  seven-year  balloon
provisions, respectively, and $83,589,000 at variable rates.

30



Note 6
Loans

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


                                                             December 31,
                                                          1997           1996
                                                   ----------------------------


First mortgage loans:
  Single family                                    $    308,525    $    263,498
  Multi-family                                            6,374           7,100
  Construction:
    Residential                                          56,992          52,662
    Nonresidential                                        1,420           3,365
  Commercial real estate                                 57,913          58,314
  Consumer lots                                           4,573           5,396
  Acquisition and development                            13,327          16,010
Equity and second mortgage                               45,194          29,578
Purchased mobile home                                        95             137
Boat                                                      5,685           7,814
Other consumer                                            7,250           6,606
Commercial business                                      24,222          17,922
                                                   ----------------------------
                                                        531,570         468,402
Undisbursed portion of construction                                            
  and acquisition and development loans                 (42,067)        (42,309)
Allowance for loan losses                                (3,783)         (3,806)
Unearned discounts, premiums, and loan
  fees, net                                                 767             (68)
                                                   ----------------------------
                                                   $    486,487    $    422,219
                                                   ============================


     At  December  31,  1997,  the  Company's  gross  loan  portfolio   contains
$241,060,000  of  adjustable-rate  mortgage loans and $63,712,000 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 $76,187,000 at December 31, 1997.

31


Nonaccrual loans are as follows (in thousands):


                                                       December 31,
                                                      1997      1996      1995
                                                  -----------------------------


Single family                                     $    528   $  1,172   $   527
Commercial real estate                                   -        457         -
Land acquisition                                       200        200       200
Purchased mobile home                                   48         83       134
Other consumer                                          24         17         3
Commercial business                                    240        483        70
                                                  -----------------------------
                                                  $  1,040   $  2,412   $   934
                                                  =============================


     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,
                                                   1997        1996        1995
                                                   ----------------------------


Interest income based on contractual terms        $  92      $ 252      $   80
Interest income recognized                           30        114          33
                                                  ----------------------------
  Interest income foregone                        $  62      $ 138      $   47
                                                  ============================


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

                                                     Year Ended December 31,
                                                   1997       1996       1995
                                                  ----------------------------


Balance at beginning of year                      $3,806     $3,696     $3,789
Provision for loan losses                            600        377        697
Losses charged to allowance                         (836)      (738)      (995)
Recovery of prior losses                             213        471        205
                                                  ----------------------------
  Balance at end of year                          $3,783     $3,806     $3,696
                                                  ============================

    Impaired loans at December 31, 1997 and 1996 were not significant.

     Loans  serviced for others  approximate  $16,013,000  at December 31, 1997,
$17,740,000 at December 31, 1996, and $20,284,000 at December 31, 1995.

32


Note 7
Interest Receivable

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

                                                        December 31,
                                                    1997            1996
                                                  ---------------------------


Interest on loans                                 $    3,054      $     2,808
Interest on mortgage-backed certificates               1,090            1,962
Interest on investments and interest-bearing                                   
  deposits                                               909              907  
                                                  ---------------------------
                                                       5,053            5,677
Less:  Allowance for uncollected interest               (165)            (221)
                                                  ---------------------------
                                                  $    4,888      $     5,456
                                                  ===========================

Note 8
Real Estate Owned

Real estate owned is as follows (in thousands):
                                                           December 31,
                                                       1997            1996
                                                   ---------------------------


Residential - Single family                        $    1,204      $     2,165
Land                                                        -               97
Commercial real estate                                      -              707
                                                   ---------------------------
                                                        1,204            2,969
Less:  Valuation allowance                               (106)            (200)
                                                   ---------------------------
                                                   $    1,098      $     2,769
                                                   ===========================



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

                                                       Year Ended December 31,
                                                      1997      1996      1995
                                                    ---------------------------


Balance at beginning of year                        $   200    $  161   $  192
Provision for losses                                     81       136      199
Losses charged to allowance                            (175)      (97)    (230)
                                                    ---------------------------
  Balance at end of year                            $   106    $  200   $  161
                                                    ==========================

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

33



Note 9
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 Fi nancial 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 10
Property and Equipment

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

                                                          December 31,
                                                      1997            1996
                                                   -------------------------


Buildings and improvements                         $  11,829      $  10,686
Furniture and equipment                                8,904          8,457
                                                   -------------------------
                                                      20,733         19,143
Less:  Accumulated depreciation and                                            
  amortization                                        (9,318)        (9,294)
                                                   -------------------------
                                                      11,415          9,849
Land                                                   2,815          2,815
                                                   -------------------------
                                                   $  14,230      $  12,664
                                                   ========================


     Depreciation  and  amortization  expense  is  $1,154,000,  $1,037,000,  and
$1,061,000 for the years ended December 31, 1997, 1996 and 1995, respectively.

34



Note 11
Deposits

Deposit  balances by type and range of interest  rates at December  31, 1997 and
1996 are as follows (in thousands):
                                                             December 31,
                                                         1997            1996
                                                         -----------------------


Noninterest-bearing:
    Commercial checking                                  $  47,499    $  40,130
    Personal checking                                        7,375        6,024
                                                         -----------------------
    Total noninterest-bearing deposits                      54,874       46,154
                                                         -----------------------

Interest-bearing:
    Passbook and Statement Savings                                           
        (interest rates of 3.34% at 1997 and                                  
        3.38% at 1996)                                      44,118       48,042
    Checking accounts (interest rates of 2.05% at                             
        1997 and 2.24% at 1996)                             32,754       30,266
    Money market deposits (interest rates of                                 
        3.25% at 1997 and 1996)                             47,726       44,815
    Certificates:
                  3.99% or less                                519          451
                  4.00% to 4.99%                            70,286      100,302
                  5.00% to 5.99%                           218,016      179,399
                  6.00% to 6.99%                            27,210       37,244
                  7.00% to 7.99%                            10,369       10,280
                  8.00% to 8.99%                               668          775
                  9.00% to 9.99%                             1,130        1,237
                                                         -----------------------
                  Total certificates                       328,198      329,688
                                                         -----------------------
                  Total interest-bearing deposits          452,796      452,811
                                                         -----------------------
                  Total deposits                         $ 507,670    $ 498,965
                                                         ======================

     Certificates in denominations greater than $100,000 aggregated  $28,831,000
and  $23,967,000  at  December 31,  1997 and 1996,  respectively.  The  weighted
average  cost of  deposits  approximates  4.66% and  4.70%  for the years  ended
December 31, 1997 and 1996, respectively.

35



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

                                                 Year Ended December 31,
                                         1997            1996             1995
                                      ----------------------------------------


Passbook and statement savings       $   1,522     $     1,558      $     1,561
Checking accounts                          602             677              767
Money market deposits                    1,566           1,398            1,506
Certificates                            17,351          15,678           15,593
Less:  Early withdrawal penalties          (69)            (71)             (45)
                                      -----------------------------------------
                                     $  20,972     $    19,240      $    19,382
                                      =========================================

At December 31, 1997,  remaining  maturities on certificates  are as follows (in
thousands):


                                              1998               $   258,896
                                              1999                    31,290
                                              2000                    23,859
                                              2001                     8,757
                                              2002                     5,396
                                                                 -----------
                                                                 $   328,198
                                                                 ===========

     At December 31, 1997, the Banks have pledged mortgage-backed  certificates,
U. S. Treasury  securities,  and other U. S. Government agency securities with a
total  carrying  value of  $12,793,000 to the State Treasury Board as collateral
for certain public deposits.

Note 12
Advances from the Federal Home Loan Bank

     At December  31,  1997,  advances  from the  Federal  Home Loan Bank (FHLB)
consist of  $85,000,000  of short-term  variable rate advances and a $60,000,000
convertible  fixed-rate  advance with an interest rate of 5.18%. The $60,000,000
fixed-rate advance is convertible to an adjustable-rate advance at the option of
the FHLB  beginning in  September,  1998,  and  quarterly  thereafter  until the
advance's  maturity in September,  2007.  These advances are  collateralized  by
mortgage-backed cer tificates with a net book value of approximately $61,748,000
and by first mortgage loans with a net book value of approximately $178,016,000.

     The weighted  average cost of advances from the FHLB is 5.58% and 5.44% for
the years ended December 31, 1997 and 1996, respectively.

Note 13
Other Borrowings

     In 1997,  the Company  borrowed  $4,000,000  from an unrelated  third party
lender  for  general  corporate  purposes.  The loan  balance is  $2,575,000  at
December 31, 1997, and bears interest at a variable rate of one month LIBOR plus
1.75%,  payable in monthly principal and interest  installments of $61,116 based
on a seven-year amortization period. At December 31,  1997, the interest rate on
the loan was 7.72%. The remaining  principal balance, if any, is due and payable
in August,  2004. The loan is unsecured and may be prepaid without penalty.  The
loan  agreement  requires  that the  Company and the Banks  maintain  capital in
accordance with  applicable  regulatory  guidelines  sufficient to be considered
"well  capitalized."  The loan  agreement  also requires the Company to maintain
certain ratios  regarding  nonperforming  loans to total loans and regarding the
allowance for loan losses to  nonperforming  loans.  The  covenants  relating to
nonperforming   loans  and  the  allowance  for  loan  losses  expire  when  the
outstanding principal balance reaches $2,000,000.

36



Note 14
Securities Sold under Agreements to Repurchase

     At December 31, 1997, mortgage-backed certificates sold under agreements to
repurchase had a carrying value of $10,465,000 and a market value of $9,680,000.
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, 1997,  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,
                                                       1997            1996
                                                  --------------------------


Balance at end of year                              $  9,664       $   7,138
Average amount outstanding during the year             8,893           8,616
Maximum amount outstanding at any month end           12,199          30,382
Weighted average interest rate during the year          4.60%           4.67%
Weighted average interest rate at end of year           4.57%           4.40%
Weighted average maturity at end of year               daily           daily

Note 15
Other Income and Other Expense

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


                                               Year Ended December 31,
                                       1997             1996            1995
                                      -----------------------------------------
Other income:
Brokerage fees                        $    850      $    413        $    716
Merchant processing fees                 1,391           738             502
Other miscellaneous                        478           259             280
                                      -----------------------------------------
                                      $  2,719      $  1,410        $  1,498
                                      =========================================


Other expense:
Net occupancy expense of premises     $  1,848      $  1,715        $  1,404
Professional fees                          345           474             676
Expenses, gains/losses on sales,
    and provision for losses on real
    estate owned, net                      215            38             372
Merchant processing                      1,130           586             377
Other miscellaneous                      2,076         1,881           1,714
                                      -----------------------------------------
                                      $  5,614      $  4,694        $  4,543
                                      =========================================

37


Note 16
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,
                                       1997            1996            1995
                                     -------------------------------------------


Deferred tax assets:
    Bad debt reserves                $ 1,251         $ 1,297         $ 1,199
    Other                                219              34             107
                                     -------------------------------------------
                                       1,470           1,331           1,306
                                     ===========================================


Deferred tax liabilities:
    Federal Home Loan Bank                                                   
       stock dividends                  (696)           (696)           (696)
    Unrealized gains on securities                                             
       available for sale                (472)          (580)           (821) 
    Depreciation                         (296)          (327)           (291)
    Other                                (299)          (106)           (106)
                                     -------------------------------------------
                                       (1,763)        (1,709)         (1,914)
                                     -------------------------------------------
Net deferred tax liability           $   (293)       $  (378)       $   (608)
                                     ===========================================


38


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

                                                Year Ended December 31,
                                       1997             1996             1995
                                     -----------------------------------------


Current:
    Federal                          $ 3,109          $ 1,810          $ 1,615
    State                                131                -               56
                                     -----------------------------------------
                                       3,240            1,810            1,671
                                     -----------------------------------------
Deferred:
    Federal                               20                8              (19)
    State                                  4                3                -
                                     -----------------------------------------
                                          24               11              (19)
                                     -----------------------------------------
                                     $ 3,264          $ 1,821          $ 1,652
                                     =========================================



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,
                                             1997          1996         1995
                                         -------------------------------------


Computed "expected" tax provision          $ 3,151       $ 1,846       $ 1,402
  Increase (decrease) in taxes                                               
    resulting from:                                                         
      State income taxes, net of federal 
       tax benefit                              86             2            37
      Nondeductible merger expenses              -             -           172
      Other                                     27           (27)           41
                                         -------------------------------------
  Provision for income taxes               $ 3,264       $ 1,821       $ 1,652
                                         =====================================


     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,  1997 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.

39



Note 17
Employee Benefit Plans

Employees Stock Ownership Plan

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

    Stock Purchase - 1992

     The Company recognized  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 and
$281,000 in 1995. The Company  recognized  interest expense on the ESOP loan and
made  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 and $322,000 in 1995.  There were no  contributions to
the ESOP nor any ESOP related compensation expense recognized in 1997.

     In 1997,  dividends received by the ESOP, all of which related to allocated
shares,  were first used for administrative  expenses,  and dividends  remaining
were distributed to plan participants. Dividends received on allocated shares in
1997 totaled $81,000, of which $63,000 was distributed to participants.  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
were released and  allocated to eligible  participants  on an annual basis.  The
number of additional  shares released and allocated  annually was 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, 1997, the ESOP has 77,177 allocated shares. A total of 5,350 shares
were  distributed in 1997 to terminated  employees.  All shares held by the ESOP
relating to the 1992 stock purchase are considered  outstanding for earnings per
share calculations.

    Stock Purchase - 1997

     The Company will recognize  compensation  expense on an accrual basis based
upon the estimated  annual number of shares to be released valued at the shares'
fair value. No ESOP related  compensation  expense was recognized by the Company
in 1997  relating  to the  1997  share  purchase  as none of these  shares  were
released  or  committed-to-be  released  in 1997.  The  Company  intends to make
contributions to the ESOP sufficient to fund principal and interest  payments on
the ESOP loan. The Company made no contributions to the ESOP in 1997.

     The loan between the ESOP and the holding  company has a fifteen-year  term
with monthly principal and interest payments  commencing in 1998. Shares will be
released and allocated to eligible participants  annually.  The number of shares
released and  allocated  annually is based upon the pro rata amount of the total
principal  and  interest  paid in that year as compared  to the total  estimated
principal  and  interest  to be paid over the  entire  term of the  loan.  As no
payments were made under the ESOP loan in 1997, no shares were released in 1997.
Dividends  received on both  allocated and  unallocated  shares will be used for
debt service.

     All of the 82,719 shares purchased in 1997 were unallocated at December 31,
1997 and were  excluded from  earnings per share  calculations.  At December 31,
1997, the fair value of unearned shares approximated $6,576,000.

40



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,  1997,  1996  and  1995,  the  maximum  percentage  that  could be
contributed by employees was 10%, 7%, and 6%, respectively.  The Company matched
50% of employee  contributions.  Effective  January 1, 1996, the 401(k) plan was
amended to allow  participation  by Princess Anne. In 1995,  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. The Company  contributed a total of $207,000,
$154,000 and $131,000 to these plans during the years ended  December 31,  1997,
1996 and 1995, 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.

     As permitted by FAS 106, the Company  elected to amortize its  unrecognized
transition obligation over 20 years. At December 31, 1997 and December 31, 1996,
the Company's  unfunded  accumulated  postretirement  benefit obligation totaled
$537,000 and $537,000, respectively, and the accrued postretirement benefit cost
recognized  in  the  statement  of  financial  condition  totaled  $136,000  and
$110,000,  respectively.  Postretirement benefit cost was $69,000,  $71,000, and
$71,000 in 1997, 1996 and 1995, respectively.

Note 18
Stock Options and Awards

     At December 31, 1997, 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,  1996,  and 1997 under the  provisions  of FAS No. 123, the pro
forma effect on 1995, 1996, and 1997 net income and earnings per share would not
be material.

41



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,  1996 and 1997 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.

     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,
                                                 1997                               1996                               1995
                                     ----------------------------  --------------------------------------  -------------------------
                                                     Weighted                           Weighted                           Weighted
                                                      Average                            Average                            Average
                                                     Exercise                           Exercise                           Exercise
                                        Shares         Price               Shares         Price              Shares          Price
                                     ------------ ---------------  ----------------- ---------------    --------------  ------------
                                                                                                         

Outstanding at beginning
     of year                            114,383         $16.21            133,227         $14.85            139,000        $13.90
Granted                                   4,235          45.00              6,234          34.63              5,234         37.00
Exercised                               (27,972)         13.89            (24,641)         13.47            (10,839)        13.25
Forfeited                                     -              -               (437)         17.83               (168)        23.19
                                        -------                           -------                           -------
Outstanding at end of year               90,646          18.27            114,383          16.21            133,227         14.85
                                        =======                           =======                           =======

Options exercisable at
     year end                            77,808                            96,661                           119,123



     The weighted  average fair value of options  granted during 1997,  1996 and
1995 was $14.68, $11.20 and $13.92, respectively.

42



The following  table  summarizes  information  about the options  outstanding at
December 31, 1997:





                                              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                         51,666            4.6 years             $  11.50                   51,666            $  11.50
    $17.83                         12,539            4.7 years                17.83                   12,539               17.83
    $21.25 to $23.18               10,738            5.9 years                22.18                    9,429               22.06
    $34.63 to $37.00               11,468            8.6 years                35.71                    4,174               36.12
    $45.00                          4,235            9.2 years                45.00                        -               45.00
                                  -------                                                            -------
                                   90,646            5.5 years                18.27                   77,808               15.12
                                  =======                                                            =======




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 1997,  1996 and 1995, the MRP purchased  4,706,  3,535 and 1,484
additional shares,  respectively,  at an average price of approximately  $45.38,
$33.78 and $39.30 per share, respectively.

     A total of 12,362 shares were granted in 1992 and vested 20% each year over
five years  beginning in 1993. The shares granted in 1995, 1996 and 1997 vest at
the end of three to five years.  Compensation  expense,  which is  recognized as
shares vest,  totaled  $122,000,  $82,000,  and $50,000 for 1997, 1996 and 1995,
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,
                                               1997        1996        1995
                                             -------------------------------

      Outstanding at beginning of year        10,131       9,068       9,479
      Granted                                  4,706       3,535       2,061
      Exercised                               (3,443)     (2,472)     (2,472)
                                             -------------------------------
      Outstanding at end of year              11,394      10,131       9,068
                                             ===============================

     There were no grants  forfeited  during  these  periods  and no grants were
exercisable  at the end of each  period.  At December  31,  1997,  the  weighted
average period until the awards become vested is approximately  two and one-half
years.  The weighted average fair value of shares granted in 1997, 1996 and 1995
was $45.00, $34.63, and $38.50, respectively.

43



Note 19
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,   1997,   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, 1997.

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

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

                                                             December 31,
                                                         1997            1996
                                                      -------------------------
Commitments outstanding:
Mortgage loans:
Fixed rate (rates between 7.00% and 9.50% at 1997 
 and between 7.25% and 9.00% at 1996)                 $  2,766        $  1,201
    Variable rate                                        1,745           1,594 
  Commercial business loans                              2,857             638
  Consumer loans                                             -               -
                                                      -------------------------
                                                      $  7,368        $   3,433
                                                      =========================

     At  December  31,  1997,  the  Company  has  granted  unused  consumer  and
commercial lines of credit of $22,128,000 and $11,558,000, respectively, and has
commitments to purchase loans totaling $28.1 million.

     Standby letters of credit are written  unconditional  commitments issued to
guarantee the performance of a customer to a third party and total approximately
$3,431,000  at December 31, 1997.  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,  1997, the Company had  commitments  to purchase  approximately
$9,346,000 of adjustable-rate mortgage- backed certificates.

     Rent expense under  long-term  operating  leases for property  approximates
$709,000, $620,000, and $460,000 for the years ended December 31, 1997, 1996 and
1995,  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):


                               1998                              $     696
                               1999                                    652
                               2000                                    538
                               2001                                    442
                               2002                                    371
                               Thereafter                            1,728
                                                                 ---------
                                                                 $   4,427
                                                                 =========

44



Note 20
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,  1997,  the Banks  exceeded  all  capital  adequacy
requirements to which they are subject.

     As of December 31, 1997,  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.

45



     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, 1997:
                                                                                                         

CENIT Bank
Core capital                             $   32,302        6.6%         $   14,744         3.0%          $   24,575         5.0%
Tangible capital                             32,302        6.6               7,372         1.5                    -           -
Tier 1 risk-based                            32,302       11.1              11,610         4.0               17,416         6.0
Total risk-based                             34,799       12.0              23,221         8.0               29,026        10.0

Princess Anne Bank
Tier 1 leverage                          $   14,006        7.1%         $    7,931         4.0%          $    9,914         5.0%
Tier 1 risk-based                            14,006       11.4               4,905         4.0                7,358         6.0
Total risk-based                             15,184       12.4               9,810         8.0               12,263        10.0

CENIT Bancorp
Tier 1 leverage                          $   45,071        6.6%         $   27,383         4.0%          $        -          -%
Tier 1 risk-based                            45,071       10.8              16,632         4.0                    -           -
Total risk-based                             48,854       11.7              33,264         8.0                    -           -

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                   -           -




46



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 21
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  ac count does not restrict the use or  application  of CENIT Bank's
retained  earnings.  At December 31, 1997, the  liquidation  account balance was
$3,819,000.

47



Note 22
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, 1997                                        $    3,055
Originations - 1997                                                      454
Repayments - 1997                                                       (617)
                                                                  ----------
Balance at December 31, 1997                                      $    2,892
                                                                  ==========

     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,  1997, which has a balance of $154,000
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  $1,390,000 at
December 31, 1997.

Note 23
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,
1997,  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.

48



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

Long-term Borrowings

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

Loan Commitments and Standby Letters of Credit

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

49



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




                                                                         December 31,
                                                             1997                            1996
                                                  --------------------------      ---------------------------
                                                   Carrying          Fair          Carrying          Fair
                                                    Amount          Value           Amount           Value
                                                  --------------------------      ---------------------------
                                                                                      
Financial assets:
  Loans held for investment, net                  $   486,487     $  494,207      $   422,219     $   427,615
Financial liabilities:
  Deposits with stated maturities                     328,198        330,314          329,688         332,098
  Long-term borrowings                                 62,575         63,152                -               -



     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 24
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,
                                              1997            1996
                                         ---------------------------
Assets:
  Cash                                   $        1      $         4
  Equity in net assets of the Banks          51,173           48,223
  Other assets                                1,908            1,762 
                                         ---------------------------
                                         $   53,082      $    49,989
                                         ===========================

Liabilities:                                                                 
  Other borrowings                            2,575                -
  Other liabilities                             570              381
                                         ---------------------------
                                              3,145              381
                                         ---------------------------
Stockholders' equity                         49,937           49,608
                                         ---------------------------
                                         $   53,082      $    49,989
                                         ===========================


50



Condensed Statement of Operations
(In thousands)

                                                Year Ended December 31,
                                           1997          1996          1995
                                        --------      --------      --------

Equity in earnings of the Banks         $  6,767      $  3,943      $  3,084
Interest expense                            (110)          (16)          (41) 
Salaries and employee benefits              (349)         (276)          (65)
Expenses related to proxy contest                                             
and other matters                           (405)            -             -   
Professional fees                           (247)         (108)         (155) 
Merger expenses                                -             -          (397)
Other expenses                               (87)         (122)          (86)
                                        ------------------------------------
Income before income taxes                 5,569         3,421         2,340
Benefit from income taxes                    434           187           132
                                        ------------------------------------
Net income                              $  6,003      $  3,608      $  2,472
                                        ====================================




Condensed Statement of Cash Flows
(In thousands)

                                                               Year Ended December 31,
                                                       1997             1996            1995
                                                    ----------      ----------      ----------      
                                                                           
Cash flows from operating activities:
    Net income                                      $    6,003      $     3,608     $     2,472
    Add (deduct) items not affecting cash:
        Undistributed earnings of the Banks             (3,157)          (1,941)         (2,368)
        Amortization                                         3               26              16
        (Increase) decrease in other assets               (114)          (1,192)            163
        Increase in liabilities                            189              121              57
                                                    -------------------------------------------
           Net cash provided by operations               2,924              622             340
                                                    -------------------------------------------

Cash flows from financing activities:
    Cash dividends paid                                 (1,627)          (1,215)           (531)
    Net proceeds from issuance of common stock             357              583             196
    Increase in other borrowings                         4,000                -               -
    Principal payments on other borrowings              (1,425)               -               -
    Purchase of common stock by ESOP                    (4,232)               -               -
                                                    -------------------------------------------
           Net cash used for financing activities       (2,927)            (632)           (335)
                                                    -------------------------------------------
Net increase (decrease) in cash and cash                                                                       
    equivalents                                             (3)             (10)              5  

Cash and cash equivalents at beginning of period             4               14               9
                                                    -------------------------------------------
Cash and cash equivalents at end of period          $        1      $         4     $        14
                                                    ===========================================




51



Note 25
Quarterly Results of Operations (Unaudited)
(Dollars in thousands, except per share data)



                                                                                       Year Ended December 31, 1997
                                                                    First         Second          Third           Fourth
                                                                   Quarter       Quarter         Quarter         Quarter
                                                                ------------------------------------------------------------

                                                                                                   
Total interest income                                           $  12,551      $    12,766     $    12,858     $    12,601
Total interest expense                                              7,221            7,385           7,461           7,243
                                                                ----------------------------------------------------------
    Net interest income                                             5,330            5,381           5,397           5,358
Provision for loan losses                                             150              150             150             150
                                                                ----------------------------------------------------------
    Net interest income after provision                                                                                    
       for loan losses                                              5,180            5,231           5,247           5,208
Other income                                                          971            1,359           1,376           2,007
Other expenses                                                      4,527            4,194           3,979           4,612
                                                                ----------------------------------------------------------
Income before income taxes                                          1,624            2,396           2,644           2,603
Provision for income taxes                                            570              848             935             911
                                                                ----------------------------------------------------------
    Net income                                                  $   1,054      $     1,548     $     1,709     $     1,692
                                                                ==========================================================

Earnings per share:(1)
    Basic                                                       $     .64      $       .94     $      1.05     $      1.08
                                                                ==========================================================
    Diluted                                                     $     .62      $       .92     $      1.03     $      1.04
                                                                ==========================================================

Dividends per common share                                      $     .25      $       .25     $       .25     $       .25
                                                                ==========================================================
Pro forma earnings per share to reflect 3 for 1
stock split approved by Board of Directors on
  March 24, 1998
    Basic                                                       $     .22      $       .31     $       .35     $       .36
                                                                ==========================================================
    Diluted                                                     $     .21      $       .30     $       .34     $       .35
                                                                ==========================================================





                                                                                       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 (loss) 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 share:(1)
    Basic                                                      $      .75      $       .75     $      (.07)    $       .80
                                                               ===========================================================
    Diluted                                                    $      .73      $       .74     $      (.07)    $       .77
                                                               ===========================================================

Dividends per common share                                     $      .10      $       .20     $       .20     $       .25
                                                               ===========================================================
Pro forma earnings per share to reflect 3 for 1
stock split approved by Board of Directors on
  March 24, 1998
    Basic                                                      $      .25      $       .25     $      (.02)    $       .26
                                                               ===========================================================
    Diluted                                                    $      .24      $       .24     $      (.02)    $       .26
                                                               ===========================================================
<FN>

     (1) Amounts previously  reported on Form 10-Q have been adjusted to reflect
the adoption of FAS 128, "Earnings Per Share."

</FN>



52



Note 26
Subsequent Event (Unaudited)

     On March 24, 1998,  the  Company's  Board of  Directors  approved a 3 for 1
stock split and maintained the par value per common share at $.01. The pro forma
impact  on annual  earnings  per share is  reflected  on the face of the  income
statement  and the pro forma impact on quarterly  earnings per share is included
in Note 25, "Quarterly Results of Operations, (Unaudited)." The pro forma impact
on the  number of common  shares  outstanding,  the  amount of common  stock and
additional paid in capital is as follows (dollars in thousands):

                                                       Historical     Pro Forma
                                                       ----------     ---------
    December 31, 1997

        Number of common shares outstanding              1,657,081     4,971,243
        Common Stock amount                            $        17    $       50
        Additional paid-in capital                     $    18,152    $   18,119

    December 31, 1996

        Number of common shares outstanding              1,635,044     4,905,132
        Common Stock amount                             $       16     $      49
        Additional paid-in capital                      $   17,670     $  17,637


53



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

In our opinion, the accompanying  consolidated statements 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,  1997 and 1996, and the results of their  operations and their cash
flows for each of the three  years in the period  ended  December 31,  1997,  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  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  provide  a
reasonable basis for the opinion expressed above.

PRICE WATERHOUSE LLP

Norfolk, Virginia
January 30, 1998


54




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, May 20, 1998 in the theater of
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
1997 and 1996.

                       1997                              1996
- -------------------------------------------------------------------------------
Quarter       High             Low              High             Low
- -------------------------------------------------------------------------------
First        $47 3/4           $40             $36 5/16         $33
Second        50 5/8            39 1/2          35 1/2           33
Third         63                47 1/2          41 1/4           31 3/4
Fourth        81 7/16           58              41 1/2           38 1/2

Source:  Nasdaq

Note:    1997 and 1996 sales prices have not
         been restated for the 3-for-1 stock split
         declared on March 24, 1998.


- -   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

55



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
   (Retail, Mortgage, Real Estate & Commercial Offices)
   Super Kmart Center, 5007 Victory Boulevard

- - Subsidiary of CENIT Bank
   CENIT Commercial Mortgage Corporation

- - CENIT Bank, Virginia Beach
   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

- - Personal and Commercial Banking Services

Personal Banking
   Checking and Savings Accounts
   Retirement Accounts
   24 Hour Banking ATMs
     Members, HONOR(R) PLUS
     Networks with access to DISCOVER
     and AMERICAN EXPRESS
   BankLine(sm) 24 Hour Account Information
   Full Service Investment Brokerage
   Safe Deposit Boxes
   Construction and Permanent
     Residential Mortgages
   Lot Loans
   Equity Loans and Lines of Credit
   Car and Personal Loans
   Personal Credit Cards
   Private Banking Services

Commercial Banking
   Business Checking Accounts
   Interest Deposit Accounts
   Interest on Lawyers' Trust Accounts
   ESTEEM(sm) Banking for Medical Professionals
   BusinessManager(R) Receivables Financing
   Corporate Cash Management Services
   Wire Transfers and EFT Services
   Corporate Credit 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
   Commercial Mortgage Loan Brokerage

56



CENIT Bancorp, Inc., Retail Banking Offices
- ------------------------------------------------------------------------------
                                                     
                                 (MAP INSERTED)


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

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

- - Portsmouth
  8 - 3315 High Street

- - Virginia Beach
  9 - 1616 Laskin Road
10 - 699 Independence Boulevard
11 - 905 Kempsville Road
12 - 641 Lynnhaven Parkway
13 - 3001 Shore Drive
14 - 4801 Columbus Street
15 - Super Kmart, 3901 Holland Road

- - Hampton
16 - 2205 Executive Drive
17 - 550 Settlers Landing Road

- - Newport News
18 - 13307 Warwick Boulevard

- - York County
19 - Victory Boulevard and
     Commonwealth Drive
20 - Super Kmart, 5007 Victory Blvd.


57