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:

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



April 28, 1999



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
19, 1999 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 three
persons who have been nominated to serve as a director of the Company, and "FOR"
approval of the CENIT Long-Term Incentive Plan described in the Proxy Statement.

YOUR VOTE IS IMPORTANT.  You are urged to sign, date and mail the enclosed Proxy
Card promptly in the postage-paid envelope provided, or vote via the Internet or
by telephone in accordance with the instructions set forth on the Proxy Card. If
you attend the Meeting,  you may vote in person even if you have already  mailed
in your Proxy Card or voted by Internet or telephone.

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

Sincerely yours,

/S/ Michael S. Ives

Michael S. Ives
President and Chief Executive Officer




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

                    NOTICE OF ANNUAL MEETING OF STOCKHOLDERS
                           To Be Held on May 19, 1999

     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 Theater, 245 West Olney Road, Norfolk,  Virginia 23510, on May 19,
1999, 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 three directors for terms of three years each;

     2.   Approval of the CENIT Long-Term Incentive Plan; and

     3.   Such other matters as may properly come before the Meeting or any 
          adjournment thereof.

     The Board of Directors  has  established  March 22, 1999 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,  OR VOTE VIA THE  INTERNET OR BY  TELEPHONE IN
ACCORDANCE WITH THE INSTRUCTIONS SET FORTH ON THE PROXY CARD. 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

                                       /S/ John O. Guthrie

                                       John O. Guthrie
                                       Corporate Secretary
                                       CENIT Bancorp, Inc.
Norfolk, Virginia
April 28, 1999
                                                                             
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.  ALSO, PROXIES MAY BE RETURNED BY
INTERNET OR BY TELEPHONE IN ACCORDANCE WITH THE INSTRUCTIONS SET FORTH ON THE
PROXY CARD.                                                                  





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


                                 PROXY STATEMENT
                         ANNUAL MEETING OF STOCKHOLDERS
                                  May 19, 1999


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 19, 1999, at 5:00 p.m., and at any adjournments
thereof.  The 1998 Annual Report to  Stockholders,  including  the  consolidated
financial  statements  for the year ended  December 31, 1998,  accompanies  this
proxy  statement,  which is first being mailed to stockholders on or about April
28, 1999.

     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  via  the  Internet  or by  telephone  in
accordance  with the  instructions  set forth on the  enclosed  Proxy Card or 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, and
FOR approval of the CENIT Long-Term Incentive Plan described herein.

     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 $14,000 plus expenses.  Proxies
may  also  be  solicited  personally  or by  telephone,  fax,  or  telegraph  by
directors,  officers  and  regular  employees  of the Company or CENIT Bank (the
"Bank"), without additional compensation. 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 22, 1999, 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 4,791,940.  All references to shares in this proxy statement
reflect the number of shares  adjusted  for 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) and the  shareholder  proposal (which requires the
approval of a majority of the  Company's  issued and  outstanding  shares),  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 22, 1999.  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")             478,560 (2)        10.0%
                               and related parties
                               P. O. Box 7574
                               Columbia, South Carolina  29202

       Common Stock            CENIT Employees Stock                               465,056 (3)         9.7%
                               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 22, 1999 was 4,791,940 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 325,752 shares.   Mr.
     Shearer disclosed that he has sole dispositive and voting power over 2,808 shares.  All parties report shared
     dispositive and voting power over 150,000 shares.
(3)  Michael S.  Ives and John O. Guthrie administer the ESOP in their capacity as trustees of the CENIT
     Employees Stock Ownership Trust (the "ESOP Trust").  As of the Record Date, 237,608 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, 1999,
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
                                          Common Stock
             Name                      Beneficially Owned(1)    Percent of Class
- ---------------------------            ---------------------    ----------------
C. L. Kaufman, Jr.                           59,835                   1.25%
David L. Bernd                               20,835 (2)                 *
Patrick E. Corbin                            26,580                     *
William J. Davenport, III                     8,688                     *
Thomas J. Decker, Jr.                         9,349                     *
John F. Harris                                6,865                     *
William H. Hodges                            13,515                     *
Michael S. Ives                             184,333 (2)               3.77%
Charles R. Malbon, Jr.                        9,641                     *
Roger C. Reinhold                             6,655                     *
Anne B. Shumadine                            31,155                     *
David R. Tynch                                8,268                     *
Barry L. French                              39,022 (2)                 *
John O. Guthrie                              46,312 (2)                 *
Roger J. Lambert                              7,669 (2)                 *
Alvin D. Woods                               27,229 (2)                 *
All directors, director nominees and        547,725 (2) (3)          11.10%
executive officers as a group (4)
- -------------
                       
*Represents less than 1% of the outstanding shares of Common Stock.
(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 7,731, 4,416, 4,416, 1,500 and 4,416 shares held in the Management
     Recognition  Plan  ("MRP")  Trust  as  described  elsewhere  in this  proxy
     statement on behalf of Messrs.  Ives, French,  Guthrie,  Lambert and Woods,
     respectively; 14,086, 7,309, 8,287, 6,169 and 6,886 shares held in the ESOP
     Trust and allocated to Messrs.  Ives, French,  Guthrie,  Lambert and Woods,
     respectively;  and 5,835,  101,988,  12,816,  8,066 and 4,608  shares which
     Messrs. Bernd, Ives, French, Guthrie and Woods, respectively, could acquire
     within 60 days of April 15, 1999, through the exercise of stock options.
(3)  Includes 3,513 shares held in the MRP Trust, 11,445 shares held in the ESOP
     Trust and 10,743 shares which could be acquired within 60 days of April 15,
     1999, through the exercise of stock options allocated to executive officers
     other than Messrs. Ives, French, Guthrie, Lambert and Woods.
(4)  Includes  144,056  shares of Common Stock which such persons  could acquire
     within 60 days of April 15, 1999,  through the  exercise of stock  options.
     The total number of shares of Common Stock  outstanding  at April 15, 1999,
     was 4,791,940 shares.



                                        3


                      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,  effective May 19, 1999, at eleven. Each
of the members of the Board of Directors of the Company also serves presently as
a director of the Bank. 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.
     The three nominees proposed for election at the Meeting are Messrs. William
J.  Davenport,  III,  Michael S. Ives,  and Charles R. Malbon,  Jr. 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 three 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,  1999,  the names of the
nominees and continuing directors,  their ages, the year in which their terms as
directors of the Company expire, and the year in which they became a director of
the Company.



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

                                                                                                 

Nominees

William J. Davenport, III              Director                  51             1999                 1998

Michael S. Ives                        President/Chief           46             1999                 1991
                                       Executive Officer/
                                       Director

Charles R. Malbon, Jr.                 Director                  49             1999                 1998

Continuing Directors

David L. Bernd                         Director                  50             2000                 1991
Patrick E. Corbin                      Director                  45             2000                 1991
Thomas J. Decker, Jr.                  Director                  56             2000                 1998
David R. Tynch                         Director                  51             2000                 1994
John F. Harris                         Director                  61             2001                 1998
William H. Hodges                      Director                  69             2001                 1991
Roger C. Reinhold                      Director                  57             2001                 1994
Anne B. Shumadine                      Director                  56             2001                 1991


                                        4


     Set forth below is certain  information  with respect to the  directors and
the director nominees 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.  Mr.
Kaufman is retiring from the Board of Directors, effective at the Meeting.

     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 Principal of Corbin
& Company,  P.C., 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 or its
predecessor  bank since 1985. He is and has been a private  investor and realtor
for several years.

     Thomas J. Decker, Jr., has been a director of CENIT Bank or its predecessor
bank since 1987 and is President of The Prudential-Decker  Realty, a real estate
brokerage company.

     John F.  Harris has been a director of CENIT Bank or its  predecessor  bank
since  1987.  He  is  President  of  Affordable  Homes,  Inc.,  a  developer  of
residential housing in the Hampton Roads, 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  or its
predecessor bank since 1993. 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 director of Mezzullo & McCandlish,  A
Professional  Corporation.  Prior to that she was an attorney  and  principal of
Shumadine & Rose, P.C. in Norfolk, Virginia.

     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 1998, the Board of Directors of the Company held thirteen  meetings.
No director of the Company who served as a director  during 1998 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 except Mr. Bernd, who attended 65% of the aggregate meetings.

                                        5


The Boards of  Directors  of the Company and the Bank 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,  Decker and Reinhold and is chaired by Mr. Corbin.
This  Committee  meets  quarterly  with the  Company's  and the Bank's  internal
auditor,  and periodically with the Company's and the Bank's external  auditors,
and reports to the Board of Directors and to senior  management on the Company's
and  the  Bank's  financial   condition  and  internal  auditing  practices  and
procedures.  During the year ended  December 31,  1998,  the CENIT Bancorp Audit
Committee and CENIT Bank Audit Committee met jointly four times.

     The Compensation Committee of the Board of Directors consists of directors,
Shumadine, Hodges, Kaufman, Reinhold and Tynch and is chaired by Mrs. Shumadine.
This  Committee  meets  periodically  to evaluate  the  compensation  and fringe
benefits of the  Company's  and the bank  subsidiary's  directors,  officers and
employees.  During the year ended December 31, 1998, the Compensation  Committee
met three times.

     The Board of Directors of the Company appoints a Nominating  Committee each
year prior to the annual meeting of its stockholders. The present members of the
Nominating Committee are Anne B. Shumadine,  Michael S. Ives, and C. L. Kaufman,
Jr., and the  Committee  met three times in 1998.  The  Committee  considers and
recommends  the nominees  for  director to stand for  election at the  Company's
annual  meeting  of  stockholders  and  will  consider   nominees   proposed  by
stockholders if the proposed nominees are submitted by the deadline described on
pages 18 and 19 of this Proxy Statement.

Directors' Fees.

     Each of the Company's  directors,  other than the President of the Company,
receives a  director's  fee of $300 per month.  The Chairman of the Board of the
Company  receives  an  additional  fee of $900  per  month.  Each of the  Bank's
directors,  other than the President of the Bank,  receives a director's  fee of
$1,200  per  month  plus an  attendance  fee of $300 for each of the 12  regular
monthly meetings.  Mr. Ives,  as an employee,  does not receive  director's fees
from any entity.

     The chairman of each committee  receives $300 per meeting  attendance  fee,
and each member  receives  $150 per meeting  attendance  fee.  Directors  do not
receive fees for serving on the Nominating Committee.

                 APPROVAL OF THE CENIT LONG-TERM INCENTIVE PLAN

Background.

     The  Company  is  submitting  the  CENIT  Long-Term   Incentive  Plan  (the
"Long-Term Incentive Plan") to its stockholders for approval at the Meeting. The
Long-Term  Incentive  Plan is  substantially  similar to the  provisions  of the
existing MRP and CENIT Stock Option Plan (the "Stock Option  Plan"),  all shares
of which were awarded  prior to 1998. By replacing the MRP and Stock Option Plan
with the Long-Term Incentive Plan, the Company intends to continue the objective
of  providing  its  executive  officers  with  competitive  long-term  incentive
compensation relating to the Company's common stock.

     The Long-Term  Incentive Plan and the options granted  thereunder have been
conditioned  upon  stockholder  approval of the Long-Term  Incentive  Plan.  The
purposes of obtaining  stockholder  approval  include  qualifying  the Long-Term
Incentive Plan under the Internal  Revenue Code (the "Code") for the granting of
incentive  stock options;  meeting the  requirements  for  tax-deductibility  of
certain  compensation  items under Section  162(m) of the Code;  and meeting the
requirements  for  continued  quotation  of the Common Stock on The Nasdaq Stock
Market.  The Company  has granted  stock  appreciation  rights to its  executive
officers in amounts and with other  provisions  corresponding  to their  initial
stock option grants under the  Long-Term  Incentive  Plan.  These rights will be
effective  in the event  that the  Company's  stockholders  do not  approve  the
Long-Term  Incentive  Plan,  but will  expire  upon the Plan's  approval  by the
stockholders.


                                        6


     A summary of the Long-Term Incentive Plan is provided below,  including the
principal provisions,  initial awards and certain tax consequences.  The Company
will send a copy of the Plan,  without charge, to any stockholder who requests a
copy.

Summary of Provisions.

     The Board of  Directors  adopted the  Long-Term  Incentive  Plan  effective
September 22, 1998, subject to the approval of the Company's  stockholders.  The
Long-Term  Incentive Plan  authorizes the grant of  non-qualified  and incentive
stock options,  stock  appreciation  rights and  restricted  stock. A maximum of
225,000  shares of Common Stock is reserved for potential  issuance  pursuant to
awards under the Long-Term  Incentive  Plan, and of the shares so reserved,  not
more than 50,000  shares may be issued  pursuant  to  restricted  stock  awards.
Unless sooner terminated,  the Long-Term  Incentive Plan will continue in effect
for a period of 10 years from its effective date.

     The Long-Term Incentive Plan is administered by the Compensation  Committee
of the Board of Directors.  The Long-Term  Incentive Plan provides for awards to
be made to such  officers,  key  employees  and  non-employee  directors  of the
Company and its  subsidiaries  as the Board of  Directors or the  Committee  may
select.

     Stock options awarded under the Long-Term Incentive Plan may be exercisable
at such  times  (not  later  than 10 years  after the date of grant) and at such
exercise  prices (not less than fair  market  value at the date of grant) as the
Committee  may  determine.  Whether  or not  exercisable,  options  will  become
immediately  exercisable  upon a "change  in  control,"  which is defined in the
Long-Term  Incentive  Plan to occur upon any of the  following  events:  (a) the
acquisition by any person or group,  as beneficial  owner, 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 the Company at the annual
stockholders meeting has 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 more than 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.

     The exercise price of an option may be paid in cash or in Common Stock.  No
options  may be  granted  under the  Long-Term  Incentive  Plan  after the tenth
anniversary of its effective date.  Options will be transferable only by will or
the laws of descent and distribution.

     Stock appreciation rights awarded under the Long-Term Incentive Plan may be
granted as related rights,  either in connection with and at the same time as an
option is granted,  or by amendment of an outstanding  non-qualified  option.  A
related stock  appreciation  right may be granted with respect to all or some of
the shares  covered by the related  option.  Related stock  appreciation  rights
generally  become  exercisable  at the same times as the related  options become
exercisable,  but may be limited so as to become  exercisable  only upon certain
events,  such as a change in  control.  Upon  exercise of a related  right,  the
grantee would receive,  in lieu of purchasing stock,  either stock or cash equal
to the  difference  between the fair market value on the date of exercise of the
underlying shares of Common Stock subject to the related option and the exercise
price of the option. Stock appreciation rights may also be granted independently
of any  option,  to  become  exercisable  at such  times  as the  Committee  may
determine. Upon exercise of such a right, the grantee would receive either stock
or cash equal to the  difference  between the fair  market  value on the date of
exercise of the shares of Common Stock  subject to the right and the fair market
value of the shares on the date of grant of the right.

     Restricted stock awarded under the Long-Term  Incentive Plan may be granted
on  such  terms  and  conditions  as  the  Committee  may  determine,  including
provisions  that  govern  the  lapse  of  restrictions  and  voting,   dividend,
distribution and other shareholder  rights with respect to the restricted stock.
However,  except in the event of a change in  control  or a  grantee's  death or
disability,  awards may not provide for restricted stock to be earned and vested
more rapidly than under the following permitted alternatives: (a) 20% earned and
vested each year over the  five-year  period after the date of grant,  or (b) no
stock earned until the grantee has completed three (3) years of

                                        7


employment  after the date of grant, at which time the stock will be 100% earned
and vested.  If a grantee of  restricted  stock  terminates  employment  for any
reason,  the grantee will forfeit to the Company any  restricted  stock on which
the  restrictions  have not  lapsed or been  removed  on or  before  the date of
termination of employment.

Initial Awards

     The following table provides  information about the initial grants of stock
options under the Long-Term Incentive Plan:





                                                                                                 Number of Shares
                                                   Positions Held                                     Subject
Name or Group                                      with the Company                                 to Options
- ----------------                                   -----------------                              ---------------- 
                                                                                                

Michael S. Ives                                    President/Chief Executive                                           
                                                   Officer/Director                                   40,000

Barry L. French                                    Senior Vice President                               3,000

John O. Guthrie                                    Senior Vice President/                                              
                                                   Chief Financial Officer                             3,000

Roger J. Lambert                                   Senior Vice President                               3,000

Alvin D. Woods                                     Senior Vice President                               3,000

All executive officers as a group                                                                                      
(5 persons)                                                                                           52,000

All non-executive officer directors as a group                                                         9,000
(9 persons) 1

- -----------------
<FN>

   1Each of the 9 non-executive officer directors (including the director nominees) of the Company received options
for 1,000 shares, as did each non-executive officer director of the Bank only (2 additional persons).
</FN>


     All of the stock options described above were granted on September 22, 1998
and expire on September 22, 2008. The options become  exercisable  25% each year
over  the  four-year  period  after  the  date of  grant  on each  September  22
commencing September 22, 1999. The options may become exercisable earlier upon a
change in control,  as defined in the  Long-Term  Incentive  Plan and  described
above,  or upon the grantee's  retirement,  disability  or death.  The per share
exercise price for all of the options is $22.25, which was the fair market value
of a share of the Common Stock on the date of grant. At the close of business on
April 15,  1999,  the price of the Common  Stock on The Nasdaq  Stock Market was
$19.25 per share.

Summary of Certain Tax Consequences

     Grants of options or stock  appreciation  rights are not taxable  income to
the  grantees or  deductible  for tax purposes by the Company at the time of the
grant. In the case of non-qualified  stock options,  a grantee will be deemed to
receive ordinary income upon exercise of the stock option,  and the Company will
be entitled to a  corresponding  deduction,  in an amount equal to the amount by
which  the  fair  market  value of the  Common  Stock  purchased  on the date of
exercise  exceeds the exercise price.  The exercise of an incentive stock option
will not be taxable to the grantee or deductible by the Company,  but the amount
of any income deemed to be received by a grantee due to premature disposition of
Common Stock  acquired upon the exercise of an incentive  stock option will be a
deductible  expense  of the  Company  for tax  purposes.  In the  case of  stock
appreciation  rights,  a grantee will be deemed to receive  ordinary income upon
exercise  of the right,  and the Company  will be  entitled  to a  corresponding
deduction, in an amount equal to the cash or fair market value of shares payable
to the grantee.  Grantees of restricted  stock awards  generally  will recognize
ordinary income in an amount equal to the fair market value of the

                                        8


shares of Common Stock granted to them at the time that the  restrictions on the
shares lapse and the shares become transferable.  At that time, the Company will
be entitled to a  corresponding  deduction  equal to the amounts  recognized  as
income by the  grantees  in the year in which the  amounts  are  included in the
grantees' income. Section 162(m) of the Code generally disallows a publicly held
corporation's tax deduction for certain compensation in excess of $1 million per
year  paid to each of the  five  most  highly  compensated  executive  officers,
exclusive of compensation that is "performance-based."  The Company has designed
the Long-Term Incentive Plan in a manner that is intended to qualify the options
and any stock appreciation  rights granted under the Long-Term Incentive Plan as
performance-based  compensation  that  will  not be  subject  to  the  deduction
limitation of Section 162(m). Any future grant of restricted stock could also be
designed  to avoid any such  deduction  limitation.  Consequently,  the  Company
believes that compensation  provided under the Long-Term  Incentive Plan, to the
extent otherwise deductible, will remain deductible under Section 162(m).

Changes to Plan Provisions and Awards

     The Board of Directors of the Company has the power to amend the  Long-Term
Incentive  Plan in any respect.  However,  if the  Long-Term  Incentive  Plan is
approved  by the  stockholders  of the  Company  at the  Meeting,  the  Board of
Directors may not, without further approval of the Company's stockholders, amend
the Plan so as to increase the  aggregate  number of shares of Common Stock that
may be issued under the Long-Term  Incentive Plan, modify the requirements as to
eligibility to receive awards,  or to increase  materially the benefits accruing
to participants. In addition, the Board of Directors and Committee are permitted
to amend,  extend  or renew  outstanding  stock  options  or stock  appreciation
rights. However, the Long-Term Incentive Plan prohibits the repricing of options
or rights  whether by reducing  the exercise  price or by  canceling  options or
rights and issuing  substitute  options or rights with a reduced exercise price.
The Board of Directors and Committee are also authorized to accelerate the lapse
of restrictions on restricted  stock awards or to remove any or all restrictions
at any time.

   THE BOARD OF DIRECTORS RECOMMENDS A VOTE FOR THE APPROVAL OF THE CENIT
LONG-TERM INCENTIVE PLAN.

                                        9


Executive Compensation.

     The following  table provides  certain summary  information  concerning the
compensation of the Company's  chief  executive  officer and the four other most
highly  compensated  executive  officers of the Company and the Bank during 1998
(together, the "named 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         (#)                 (4) 
- ------------------              ----         ------         -----         -----------     ----------         ------------
                                                                                              

Michael S. Ives                 1998        $220,000       $50,000      $     -              40,000             $16,387
  President and CEO,            1997         173,000        50,000       72,360 (1)(3)        4,953              15,523
  CENIT Bancorp, Inc.           1996         167,820        30,000       33,556 (2)(3)        7,302              53,492
  and CENIT Bank

Barry L. French                 1998          97,750       $17,200      $     -               3,000             $12,767
  Senior Vice President/        1997          88,400        16,000       23,580 (1)(3)        1,632              12,696
  Retail Banking Group          1996          77,679        12,000       10,943 (2)(3)        2,400              33,193
  Mgr., CENIT Bank

John O. Guthrie                 1998         101,500        24,200      $     -               3,000             $13,667
  Senior Vice President/        1997          90,000        19,500       23,580 (1)(3)        1,632              12,741
  CFO/Corporate Secretary       1996          88,000        12,000       10,943 (2)(3)        2,400              35,909
  CENIT Bancorp, Inc.,
  and CENIT Bank

Roger J. Lambert                1998          93,000        10,000      $     -               3,000             $11,667
  Senior Vice President/        1997          73,588             -       22,500 (1)(3)            -              10,082
  Information Services          1996          68,249        10,000            -                   -              27,416
  Group Mgr., CENIT
  Bank

Alvin D. Woods                  1998          97,750        26,200      $     -               3,000             $13,519
  Senior Vice President/        1997          82,500        20,500       23,580 (1)(3)        1,632              12,874
  Credit Policy & Admin.        1996          80,000        22,000       10,943 (2)(3)        2,400              34,938
  CENIT Bancorp,  Inc.,
  Senior Vice President,
  Chief Lending Officer
  CENIT Bank
- ------------------
<FN>

(1)  Represents 4,824, 1,572, 1,572, 1,500 and 1,572 shares awarded to Messrs. Ives, French, Guthrie, Lambert
     and Woods, respectively, under the MRP, valued at $15.00 per share as of March 1, 1997, 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. French's, Guthrie's, Lambert's and Woods' shares become fully vested
     at the end of five years.
(2)  Represents 2,907, 948, 948 and 948 awarded to Messrs. Ives, French, Guthrie and Woods, respectively under
     the MRP, valued at $11.54 per share as of May 1, 1996, 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. French's, Guthrie's and Woods' shares become fully vested at the end of five years.

                                       10


(3)  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, 1998, based on the closing stock price of $21.50 on that date, the value of the remaining
     restricted stock held on Mr. Ives', French's, Guthrie's, Lambert's and Woods' behalf in the MRP Trust was
     $166,217, $94,944, $94,944, $32,250 and $94,944, respectively.
(4)  Includes $4,750, and $4,750 contributed to the Bank's 401(k) Plan by the Bank in 1997, and  1996,
     respectively, on  behalf  of  Mr. Ives; 623, 232,  and 3,277 shares held in the ESOP Trust allocated to Mr. Ives
     in 1998, 1997, and 1996, respectively; $3,000, $3,000, and $3,000 representing taxable compensation received
     by Mr. Ives related to an automobile allowance in 1998, 1997, and 1996, respectively; and $1,632 and $408
     representing taxable compensation received by Mr. Ives related to group term life insurance in 1997 and 1996.

     Includes $4,750 and $3,239 contributed to the Bank's 401(k) Plan by the Bank in 1997 and 1996, respectively,
     on behalf of Mr. French; 454, 144, and 1,888 shares held in the ESOP Trust allocated to Mr. French in 1998,
     1997 and 1996, respectively; $3,000, $3,000 and $3,000 representing taxable compensation received by Mr.
     French related to an automobile allowance in 1998, 1997 and 1996, respectively; and $1,138 and $835
     representing taxable compensation received by Mr. French related to group term life insurance in 1997 and
     1996.

     Includes $4,750 and $3,520 contributed to the Bank's 401(k) Plan by the Bank in 1997 and 1996, respectively,
     on behalf of Mr. Guthrie; 496, 159, and 2,082 shares held in the ESOP Trust allocated to Mr. Guthrie in 1998,
     1997, and 1996, respectively; $3,000, $3,000, and $3,000 representing taxable compensation received by Mr.
     Guthrie related to an automobile allowance in 1998, 1997, and 1996, respectively; and $766 and $592
     representing taxable compensation received by Mr. Guthrie related to group term life insurance in 1997 and
     1996.

     Includes $3,672 and $2,773 contributed to the Bank's 401(k) Plan by the Bank in 1997 and 1996, respectively,
     on behalf of Mr. Lambert; 403, 107, and 1,626 shares held in the ESOP Trust allocated to Mr. Lambert in
     1998, 1997 and 1996, respectively; $3,000, $3,000 and $1,750 representing taxable compensation received by
     Mr. Lambert related to an automobile allowance in 1998, 1997, and 1996; and $588 and $397 representing
     taxable compensation received by Mr. Lambert related to group term life insurance in 1997 and 1996.

     Includes $4,750, and $3,590 contributed to the Bank's 401(k) Plan by the Bank in 1997 and 1996,
     respectively, on behalf of Mr. Woods; 489, 150, and 1,989 shares held in the ESOP Trust allocated to
     Mr. Woods in 1998, 1997, and 1996, respectively; $3,000, $3,000, and $3,000 representing taxable
     compensation received by Mr. Woods related to an automobile allowance in 1998, 1997, and 1996,
     respectively; and $1,138 and $835 representing taxable compensation received by Mr. Woods related to group
     term life insurance in 1997 and 1996.
</FN>




                                       11


     The following table provides information on stock option/stock appreciation
rights ("SAR") grants to the Company's named executive officers during 1998.



                      OPTION/SAR GRANTS IN LAST FISCAL YEAR


                                                                                          Potential realizable value at
                                                                                             assumed annual rates of
                                                                                           stock price appreciation for
                                                                                                      option
                                    Individual Grants                                                term (3)
                          -----------------------------------------------------------    -------------------------------

                          Number of       Percent of 
                          securities     total options
                          underlying      granted to
                           options         employees        Exercise or
                         granted (#)    in fiscal year      base price      Expiration
         Name                (1)              (2)             ($/Sh)           date          5% ($)          10% ($)
         ----            -----------    --------------      -----------     ----------      -------          -------
                                                                                        

Michael S. Ives            40,000           76.9%             $22.25          9/22/08      $559,716       $1,418,431

Barry L. French             3,000           5.8%               22.25          9/22/08        41,979          106,382

John O. Guthrie             3,000           5.8%               22.25          9/22/08        41,979          106,382

Roger J. Lambert            3,000           5.8%               22.25          9/22/08        41,979          106,382

Alvin D. Woods              3,000           5.8%               22.25          9/22/08        41,979          106,382
- ---------------
<FN>

(1)  The options granted to Messrs. Ives, French, Guthrie, Lambert and Woods vest over a four-year period, with
     one-fourth of the options granted becoming exercisable on each September 22 commencing September 22,
     1999.  The options may become exercisable earlier than such dates upon a "change of control" as defined in
     the Company's Long-Term Incentive Plan, which was adopted in 1998, or upon the grantee's retirement,
     disability or death.  The Long-Term Incentive Plan and these options are subject to the approval of the plan by
     the stockholders of the Company.  In the alternative, the Company granted to the same named executive
     officers stock appreciation rights in amounts and with provisions corresponding to these options, subject to
     expiration upon the Long-Term Incentive Plan's approval by the Company's stockholders.

(2)  Excludes from percentage calculations grants to non-employee directors.

(3)  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 $22.25 per
     share.  Potential realizable values per option or per share under these rates of stock price appreciation would
     be $13.99 and $35.46, 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>



                                       12


     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, 1998.


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




                                                                    Number of Securities            Value of Unexercised
                                                                   Underlying Unexercised            In-the-Money Stock
                                                                    Stock Options/SARS at             Options/ SARs At
                         Shares Acquired          Value              End of Fiscal Year              End of Fiscal Year
        Name              on Exercise (#)      Realized ($)      Exercisable/ Unexercisable      Exercisable/ Unexercisable
- -----------------        ----------------      ------------      ---------------------------     --------------------------
                                                                                     

Michael S. Ives               30,000          $ 559,800                98,922 /  49,198          $1,630,539 /  $77,253 (1)

Barry L. French                5,316             86,369                11,808 /   6,024             150,732 /    25,392 (2)

John O. Guthrie                3,250             49,503                 7,058 /   6,024              82,865 /    25,392 (3)

Roger J. Lambert                   -                  -                     - /   3,000                   - /    -

Alvin D. Woods                 8,124            156,728                 3,600 /   6,024              58,476 /    25,392 (4)
- ----------------
<FN>
                                         
(1)   The market value of Common Stock at December 31, 1998 was $21.50 per share, and the exercise price for
      in-the-money options/SARs is $3.84 per share on 81,261 shares, $7.67 on 7,302 shares, $11.55 on 7,302
      shares, $12.34 on 7,302 shares and $15.00 on 4,953 shares.
(2)   The market value of Common Stock at December 31, 1998 was $21.50 per share, and the exercise price for
      in-the-money options/SARs is $7.09 on 6,000 shares, $7.67 on 2,400 shares, $11.55 on 2,400 shares, $12.34
      on 2,400 shares and $15.00 on 1,632 shares.
(3)   The market value of Common Stock at December 31, 1998 was $21.50, and the exercise price for in-the-
      money options/SARs is $7.09 on 2,250 shares, $7.67 on 1,400 shares, $11.55 on 2,400 shares, $12.34 on
      2,400 shares and $15.00 on 1,632 shares.
(4)   The market value of Common Stock at December 31, 1998 was $21.50, and the exercise price for in-the-
      money options/SARs is $3.84 on 3,000 shares, $11.55 on 1,200 shares, $12.34 on 1,200 shares, and $15.00
      on 1,224 shares.
</FN>


Compensation Committee Interlocks and Insider Participation.

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

     During 1998, members of the Compensation Committee engaged in the following
transactions with the Company and its subsidiaries:

     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, 1998 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.



                                       13


Compensation Committee Report on Executive Compensation.

     The Compensation Committee,  which is composed of the nonemployee Directors
of the Company  listed  below,  recommends to the Board of Directors of the Bank
the  annual  salary  levels and any  bonuses to be paid to the Bank's  executive
officers.  All salaries and bonuses paid to the Company's executive officers are
received by them from the Bank in their capacities as its officers.  The members
of the Committee  also serve as the committee  with  authority to make Long-Term
Incentive Plan awards and certain  alternative stock  appreciation  awards,  and
this  report  covers  the  Committee  members'  policies  and  actions  in those
capacities.

     The  policy of the  Compensation  Committee  has been to  review  corporate
performance on an annual basis. Stock options and other equity compensation have
been awarded to key  executives who have  contributed to the Company's  success.
Equity  compensation  is  intended  to provide an  increased  incentive  for key
executives to contribute to the future success of the Company, thereby enhancing
the value of the Company's Common Stock for the benefit of the stockholders. The
Committee also believes that these awards will increase the Company's ability to
attract  and  retain  talented  executives,  upon whom the  Company's  sustained
progress, growth and profitability will depend.

     During  1998,  the  Committee  conducted  a  comprehensive  review  of  the
executive  officers'  compensation.  The Committee was concerned because all MRP
and  Stock  Option  Plan  shares  had been  awarded,  with the  result  that the
Committee's  established  policy of making annual grants under the MRP and Stock
Option  Plan  could not be  continued.  The  Committee  also  observed  that the
executive officers'  compensation appeared not to be competitive with the levels
at other similar financial  institutions.  Assisted by an executive compensation
consultant  from  the  Company's  independent  accounting  firm,  the  Committee
compared  the  executive  officers'  compensation  with the levels  provided for
comparable  positions by a  self-selected  peer group of financial  institutions
that  were   recommended  by  the  consultant  for  purposes  of  assessing  the
competitiveness  of the officers'  compensation (the "Company peer group").  The
Company peer group is comprised of fifteen  institutions  having  average  total
assets of approximately $800 million,  which are located both in and outside the
Company's  market area. The  comparison  confirmed that the overall level of the
executive  officers'   compensation  was  well  below  the  levels  provided  by
institutions in the Company peer group, with the total compensation of the Chief
Executive  Officer,  Chief  Financial  Officer and Chief  Lending  Officer  each
falling below the 25th percentile.  In contrast, the Company ranked first in the
peer group total stockholder return over the five-year measurement period.

     Pursuant to its compensation review, the Committee  recommended  additional
increases in the executive  officers'  salaries,  effective July 1, 1998,  which
supplemented  previous salary increases that were effective January 1, 1998. The
Committee   recommended   the  July  1st  increases   based  on  its  subjective
determination  of a reasonable  salary  level for each officer  relative to each
individual's  particular  responsibilities  and past performance.  The Committee
determined  to adjust Mr. Ives' salary from its level below the 25th  percentile
of the Company peer group,  up to the peer group's  average  salary  level.  Mr.
Ives' salary was thus  increased to $260,000,  effective July 1, 1998. Mr. Ives'
total salary paid in 1998 increased to $220,000 from $173,000 in 1997.

     Also pursuant to its compensation  review,  the Committee  recommended that
the  Company  adopt  the  Long-Term  Incentive  Plan in  order to  continue  the
Committee's policy of making annual grants of long-term  incentive  compensation
relating to the Company's Common Stock. Upon adoption of the Long-Term Incentive
Plan, the Committee  granted options  thereunder with the objective of providing
competitive  long-term incentives to the executive officers.  The amounts of the
awards were  determined  so as to provide the  officers  generally  with options
comprising  approximately  12%  to  30%  of  the  officers'  total  compensation
opportunities  (based on the options' date of grant values under a Black-Scholes
option  pricing  model).  In  determining  Mr. Ives' award,  the Committee  also
considered as a material  determining factor the Company's superior  performance
relative  to the other  financial  institutions  in the Company  peer group,  as
evidenced by the Company's top-ranking five-year total stockholder return on its
Common Stock of approximately 1.9 times the peer group's average.  The Long-Term
Incentive Plan awards were made subject to the  ratification and approval of the
Long-Term Incentive Plan by the stockholders of the Company. In the alternative,
the executive officers were granted stock  appreciation  rights in corresponding
amounts  designed to preserve the economic  benefits of the Long-Term  Incentive
Plan awards,  subject to  expiration  upon the Plan's  approval by the Company's
stockholders.


                                       14


     Also in 1998, the Bank paid certain bonuses to executive  officers pursuant
to the Bank's Key Executive  Incentive Plan  ("Incentive  Plan") based upon 1997
performance. The Incentive Plan provided 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 the year. The award was
expressed  as a  percentage  of  the  officer's  base  salary.  The  Board  also
established two sets of performance measures under the Incentive Plan. The first
set, Company Performance Measures, consisted 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  was  determined  solely  pursuant  to  these  Company   Performance
Measures. The second set, Individual Performance Measures, consisted of specific
quantitative, qualitative or project-related goals for the year. With respect to
each  measure,  the Board set a target goal and minimum  attainment  and maximum
value  levels  with points  corresponding  to each.  The Board also  weighed 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  equated to 100% of the  officer's
target bonus award.  Achievement above the target goals could result in an award
exceeding the target bonus;  however,  the maximum award was 40% of base salary,
unless  increased  by the  Board.  After the close of the  year,  the  Committee
assessed the extent to which the corporate and individual  performance goals had
been  attained,  and after  making any  discretionary  adjustments  to the total
awards or individual awards, recommended to the Board for final action the bonus
awards to be paid to the officers under the Incentive Plan.

     Mr. Ives' bonus for 1997 paid in 1998 under the  Incentive  Plan of $50,000
represented  29% of his  1997  base  salary.  This  bonus  was  based  upon  the
Committee's  subjective assessment of Mr. Ives' contributions to the Company and
the Bank for 1997, taking into account Mr. Ives' 1997 target bonus award and the
Company's  1997  performance  with respect to the Company  Performance  Measures
described  above. Mr. Ives' target bonus award for 1997 was $60,550 (35% of base
salary).  The Company's 1997  performance  achieved 72.5% of Mr. Ives' aggregate
target  points  assigned to the Company  Performance  Measures.  Mr.  Ives' 1997
target points and actual  points  (indicated  parenthetically)  were weighted as
follows:earnings per share growth rate--15% (1.6%); return on assets--5% (2.1%);
return  on  equity--15% (7.3%);  tangible  capital ratio  5%  (5.4%);  operating
efficiency  ratio--10% (10%);  net interest  margin--15% (15%); charge-offs--10%
(10%); non-performing assets--15% (18.7%); and classified assets--10% (12.4%).

                             COMPENSATION COMMITTEE
                               Anne B. Shumadine, Chair
                               William H. Hodges
                               C. L. Kaufman, Jr.
                               Roger C. Reinhold
                               David R. Tynch

     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, 1993.  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 Stock 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.


                                       15


     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 measure of corporate  performance to be used by stockholders in
evaluating the performance of the Company.

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

                              [GRAPH APPEARS HERE]



                       12/31/93    12/30/94    12/29/95    12/31/96    12/31/97    12/31/98
                       --------    --------    --------    --------    --------    --------
                                                                  

CENIT Bancorp, Inc.     $100.00     $97.87     $177.08      $204.33     $399.52     $329.91

CRSP Index For The
  Nasdaq Stock Market   $100.00     $97.75     $138.26      $170.02     $208.58     $293.21

CRSP Index for Savings
  Institutions          $100.00    $102.00     $152.89      $196.07     $340.29     $323.43


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 12/31/93



Employment Agreement and Change of Control Arrangements.

     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  for Mr. Ives to be paid a base salary  subject to
increases  approved  at the  discretion  of the  Company,  and for  Mr.  Ives to
participate in all Company  benefit and  compensation  plans available to senior
executives.  Mr. Ives' rate of base salary was  increased to $260,000  effective
July 1, 1998,  and for the year ended December 31, 1997, Mr. Ives received total
base salary in the amount of $220,000. Mr. Ives received a $50,000 bonus in 1998
for services rendered in 1997.

                                       16


     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 of 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.  In these  circumstances,  Mr. Ives will be entitled to receive,  in
lieu of any salary  continuation  otherwise payable under the Agreement,  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,  as beneficial
owner,  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 has 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 more than 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.

     If a change of control of the Company were to occur  during 1999,  Mr. Ives
would be entitled to a severance  payment of  $1,291,498  in addition to certain
stock  option  and  related  stock  appreciation  rights  and  restricted  stock
acceleration  rights,  subject to reduction in coordination with Section 280G of
the Internal Revenue Code. Under Section 280G, assuming that Mr. Ives' severance
payment  and the value of his  stock  options,  stock  appreciation  rights  and
restricted stock  acceleration  contingent upon the change of control equaled or
exceeded  three  times  his  average  W-2  compensation  for the five tax  years
immediately  preceding  the change of control,  the payment and  benefits  would
constitute  "parachute payments." As a result, the amount by which the severance
payment and benefits  exceeded Mr. Ives' average annual W-2 compensation for the
five-year period would be deemed to be "excess parachute payments," a 20% excise
tax on the excess  parachute  payments  would be imposed  on  Mr. Ives,  and the
Company would not be entitled to deduct the excess parachute payments. Mr. Ives'
Agreement  provides that if his  severance  payment  would  otherwise  result in
excess  parachute   payments  in  the  opinion  of  the  Company's   independent
accountants,  then the Company  will reduce the  severance  payment 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.

     Change of Control  Arrangements.  Pursuant to  agreements  (the  "Change of
Control  Agreements") entered into between the Company and Barry L. French, John
O.  Guthrie,  Roger J.  Lambert  and Alvin D. Woods on  December 18,  1998,  the
Company agreed to make payments to these officers under certain circumstances if
a "change of  control"  of the Company  (as  defined  above)  occurs.  Each such
officer  will be  entitled to a  severance  payment if within 12 months  after a
change of control of the Company, the officer's employment is terminated without
cause or the officer  voluntarily  terminates his  employment  (other than after
circumstances  constituting  cause).  The  severance  payment will be a lump sum
amount  generally  equal to 12 months'  base salary plus an  additional  month's
salary for each of the  officer's  years of  service  up to 12 years.  Under the
Change of Control  Agreements,  if the  Company  commits  to employ the  officer
during a  designated  transition  period of up to 6 months  after the  change of
control  without  reduction  of  his  base  salary  and  without  requiring  his
relocation outside the Company's headquarters area, the officer will receive the
severance payment upon his voluntary  resignation only if the resignation occurs
after the transition  period.  The Change of Control Agreements provide the same
limitations on "excess  parachute  payments" as are described above with respect
to Mr. Ives' Agreement.



                                       17


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  subsidiary.  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. That loan was
paid off during 1998.  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 March 31, 1999,  loans to  directors,  director  nominees,
executive  officers and their interests who had loans at any time during 1998 in
excess of $60,000 totaled approximately $4.0 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 1998 its officers and  directors and greater than
ten percent  stockholders  complied  with all  applicable  Section  16(a) filing
requirements, except that Charles R. Malbon, Jr., and William J. Davenport, III,
who became  directors in April 1998,  filed their  initial  Forms 3 in May 1998,
John F.  Harris,  who became a director in May 1998,  filed his  initial  Form 3
several days late, Thomas J. Decker, Jr., who became a director in October 1998,
filed his initial Form 3 in November 1998, and Patrick L. Hillard filed a Form 4
that was required to be filed in August 1998 in October 1998.

Independent Accountants.

     The   Board   of   Directors   has   selected   the   accounting   firm  of
PricewaterhouseCoopers   LLP,  independent  accountants,  to  be  the  Company's
independent  accountants for the year ended December 31, 1998. A  representative
of  PricewaterhouseCoopers  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,  1999.  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 2000 Annual Meeting of
Stockholders  (the  "2000  Meeting"),  then  in  order  for the  proposal  to be
includible  in the proxy  statement for the 2000 Annual  Meeting,  such proposal
must be received by the Secretary of the Company no later than December 29,1999.

     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

                                       18



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 2000  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, 1999,
such business may be brought before the 2000 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 2000  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, 1999. 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., or the Bank, should be
directed to Stuart F. Pollard, Vice President,  Corporate Communications,  CENIT
Bank,  Post  Office Box 1811,  Norfolk,  Virginia  23501-1811,  Telephone  (757)
446-6692.

                                       By Order of the Board of Directors

                                       /S/ John O. Guthrie

                                       John O. Guthrie
                                       Corporate Secretary
                                       CENIT Bancorp, Inc.

Norfolk, Virginia
April 28, 1999



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

                                       19



[PROXY CARD - Front]

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

The Board of Directors recommends a vote FOR proposals 1 and 2

1. Election of Directors

          FOR ALL DIRECTORS LISTED BELOW         WITHOLD AUTHORITY

                      -----                             -----

Nominees: William J. Davenport, III, Michael S. Ives, Charles R. Malbon, Jr.
(Instruction:  To withold authority to vote for any individual  nominee(s) write
the name(s) of such nominee(s) in the following space.)

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

                                                         FOR   AGAINST   ABSTAIN
2.  Approval of the CENIT Long-Term Incentive Plan       ---      ---       ---


3. 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.



Date
- ------------------------------, 1999


- ------------------------------------
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.

[PROXY CARD - Back]

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 19,
1999 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 and FOR approval of the Long-Term  Incentive  Plan.  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 19, 1999.

     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.



[FRONT COVER]

Annual Report 1998
CENIT BANCORP, INC.



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.

     CENIT Bank has been in business since 1889. The Bank is 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, 1998, CENIT Bancorp had assets of $641.1 million,  deposits
of $496.8  million and  stockholders'  equity of $50.1  million  with  4,808,806
shares of common stock outstanding.

     The Bank operates  twenty retail banking  offices in the cities of Norfolk,
Portsmouth,  Virginia  Beach,  Chesapeake,  Hampton and Newport News and in York
County,  Virginia.  The Bank attracts retail deposits from the general public in
its market area by providing a variety of deposit services. As a community bank,
the focus is personal banking for local individuals and businesses. Deposits are
insured by the Federal Deposit  Insurance  Corporation up to applicable  limits.
The Bank is a member of the Federal Home Loan Bank System.

     CENIT invests its funds in permanent and  construction  residential  loans,
consumer loans,  and commercial  real estate and business  loans.  The Bank also
invests in  mortgage-backed  certificates  and U.S.  Treasury and federal agency
securities.

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



Highlights of The Year
- ------------------------------------------------------------------------------


- - Record net income of $6,115,000


- - Record earnings of $1.27 per share


- - Dividend increase of 24%


- - An increase of 43% in noninterest-bearing deposits


- - An increase of 20% in deposit fee income


- - A decrease of 39% in nonperforming assets


- - Enhancement of our community banking franchise




Table of Contents
                                                         
- -------------------------------------------------------------

     Corporate Profile
     Highlights of The Year
     Report To Our Stockholders                        1
     Board of Directors and Management Committee       5
     Community Advisory Boards                         6
     Five Year Financial Summary                       8
     Management's Discussion and Analysis              9
     Consolidated Financial Statements                21
     Notes To Consolidated Financial Statements       26
     Report of Independent Accountants                52
     Investor Information                             53
     Corporate Information                            54
     Map of Retail Banking Offices



Report to Our Stockholders
- ------------------------------------------------------------------------------

     Your Board of Directors and I are pleased to present to you the 1998 Annual
Report for CENIT Bancorp, Inc. (the "Company").

     The initiatives we have undertaken over the past three years to improve our
community  banking franchise paid off handsomely in 1998. The Highlights page in
this Report lists for you just a few of our recent  financial  achievements.  In
1998, we experienced  explosive growth in our transaction account deposits,  our
commercial and consumer loans,  and our deposit fee income.  This growth did not
occur by  happenstance;  rather,  it was the product of plans carefully made and
carefully implemented.

- - Our Banking Strategy

                   [PICTURE OF MICHAEL S. IVES INSERTED HERE]

                                 Michael S. Ives
                                   President &
                             Chief Executive Officer

     As we examined our assets and  liabilities  and our market  position during
our strategic  planning process several years ago, it became apparent to us that
we could improve our franchise value and earnings through  systematic changes to
our  assets  and  liabilities.  By the end of 1999,  we  wanted  to  reduce  our
permanent  residential  mortgage loans as a percentage of our  outstanding  loan
portfolio to approximately 40% and to increase our transaction  deposits,  i.e.,
checking,  savings, and money market accounts as a percentage of our deposits to
approximately  50%. We plan to achieve  these  objectives  by growth in our core
banking loans, i.e., consumer, commercial business loans, commercial real estate
loans,   multi-family  residential  loans,  and  acquisition,   development  and
construction  loans,  and  through  growth  in  our  transaction  accounts  with
particular  emphasis  on  noninterest-  bearing  deposits.   In  executing  this
strategy,  we have chosen not to compete for either  certificates  of deposit or
commercial  real  estate  loans  from  customers  that  did not  have or wish to
establish other banking relationships with us.

     The successful  implementation of this strategy without incurring excessive
expenses or sacrificing asset quality would create a greater and more consistent
earnings  stream for the Company  and  thereby  enhance the value of our banking
franchise.

- - Our Competitive Situation in Our Banking Market

     During 1998,  competitive  conditions in our local banking  market  changed
dramatically.  Three regional banks  headquartered  in Virginia and operating in
our market became parts of much larger  regional  banks  headquartered  in North
Carolina.  Two large thrift  institutions also operating in our market became or
announced plans to become parts of two other commercial  banks  headquartered in
North Carolina.

     In one sense, these mergers have created more vigorous  competitors in that
the financial resources of the resulting  institutions are greater than those of
the  predecessor  institutions.  However,  large  mergers  inevitably  result in
customer dislocations. Large mergers create numerous customer service issues and
the sheer number of issues  arising  prevent rapid  responses by merging  banks.
These customer disruptions create significant business development

                                       1



opportunities for other banks, particularly local community banks.

     There is no  longer  any large  commercial  bank  with its  parent  company
headquartered  in  Hampton  Roads.  Only one of our larger  competitors  has its
headquarters in Virginia. The market opportunity is obvious.

     Excluding CENIT,  the remaining local community banks operate  primarily in
limited  geographic  areas within Hampton Roads.  With 20 retail banking offices
throughout  Hampton  Roads,  CENIT is now the  only  local  banking  institution
offering close to regional  geographic  market coverage with a substantial range
of commercial,  retail and consumer banking services.  CENIT has the opportunity
to be the dominant  community bank in Hampton Roads with the resulting  benefits
to our stockholders from superlative core earnings and enhanced franchise value.

- - Our New Banking Initiatives

     During  1998,  we took a number of steps to develop our  community  banking
franchise and to accelerate the changes in our assets and liabilities to achieve
our targets. Among these steps were:

     Introduction of New Banking Services.  

     During 1998,  we introduced a new money market  account  designed to assist
our checking customers in their personal funds management. We also offered a new
consumer line of credit for overdraft  protection  called Checking  Reserve.  We
improved our  interactive  voice  response  system,  BankLine,  twice in 1998 to
expand  our  delivery  of  account  information.  These  improvements  helped to
increase the usage of our BankLine to nearly 250,000 calls last year.

     In addition,  the Company  introduced  successfully  its new check  imaging
program. We now deliver to our checking customers  statements for their accounts
containing  images  of their  checks  rather  than  the  original  checks.  This
decreases  statement  preparation time, postage costs, and handling costs for us
and improves the quality,  accuracy and  timeliness  of our  statements  for our
customers.

     In the second  quarter of 1999, we expect to introduce a personal  computer
banking program for business customers. We have completed a thorough analysis of
the existing and prospective  needs of our commercial  customers,  and we are in
the process of implementing a personal computer banking program to handle a wide
range of  customer  transactions  including  wire  transfers,  access to account
information, and funds transfer from one customer account to another.

     As  the  cost  of new  technology  plummets,  the  technology  gap  between
community banks and their much larger competitors  narrows.  Community banks now
have the  technological  capability to offer banking  services that equal, or in
many cases exceed, the services offered by our larger competitors.  In the years
ahead,  technology  will assist us and other  community  banks in exploiting the
advantage in customer service that we have over our larger competitors.
                                        
     New Marketing Initiatives. 

     During 1998,  we conducted  extensive  marketing  research to ascertain our
level of market recognition and the public perception of CENIT Bank. Using these
results,  the Company launched a media campaign in the third and fourth quarters
of 1998 that accentuated the Company's strengths. From this campaign, we created
a greater  public  awareness of CENIT Bank as the  community  banking  leader in
terms of products, pricing and convenience.

     New Initiatives to Increase  Business With Our Existing  Customers.  

     During 1998, we focused on expanding  the size and number of  relationships
that we have with our existing customers.  Our Retail Banking Division developed
extensive  marketing  data  on the  number  of  services  used  by our  existing
customers and their banking patterns. From

                                       2



this information,  our Retail Banking Division has endeavored to contact many of
our  retail  and  commercial  customers  and to offer  them  additional  banking
services that they may be obtaining from other financial institutions. The level
of success that our bankers are achieving in this program  continues to improve.
As our customers  learn more about the wide range of services that we offer,  we
expect that they will consolidate more of their banking relationships with us.

     New Advisory Boards.

     We  extended  our  reach  into our  communities  with the  addition  of two
advisory boards,  one for the Financial  District in the city of Norfolk and the
other for the eastern portion of the Virginia Peninsula consisting of the cities
of Hampton and Newport News and York County.  In Virginia Beach, we consolidated
our six advisory boards into two larger and more effective  advisory boards. Our
advisory  boards continue to refer a steady stream of new customers to us and to
advise us on improvements to our services and our delivery processes to take the
greatest advantage of our position in our market.

- - Our Financial Results

     Even a cursory review of our financial results from 1998 proves the success
of our new banking initiatives. We are pleased to present these results to you:

     29% Increase in Transaction  Accounts.  The Company's  banking  initiatives
resulted in checking,  savings and money  market  deposits  increasing  by $51.5
million,  or 29%, for the year. We placed particular  emphasis on increasing the
balances of our noninterest- bearing deposits. These deposits increased by $23.8
million,  or 43%, to a record $78.7 million in 1998. These dramatic increases in
our transaction  accounts and our noninterest-  bearing accounts were the direct
result of the  successful  execution of various  commercial  and retail  banking
programs  designed to capture  these  types of  accounts.  

     From a balance sheet  perspective,  the Company  increased the  outstanding
balances of its  noninterest-bearing  deposits from 11% of total deposits at the
beginning of the year to 16% at December 31, 1998.  Overall,  the  percentage of
transaction accounts as a percentage of total deposits increased from 35% at the
beginning of the year to 46% at December 31, 1998.

     20%  Increase in Deposit  Fees.  Our focus on  increasing  our  transaction
accounts  also  resulted in a large  increase in our deposit fee income,  a very
stable and recurring source of income. During 1998, we increased our deposit fee
income by over 20% to a record $2.5 million.

     31% Increase in Core Banking Loans. Our core banking loans increased by $55
million, or 31%, during 1998. These loans increased from 37% of our overall loan
portfolio at the beginning of the year to 48% of our loan  portfolio at December
31, 1998.  Again, this change in the mix of our loan portfolio was a significant
part of our strategic initiatives.

     Record  Earnings.  In 1998,  the  Company  had  record  net  income of $6.1
million, or $1.27 per diluted share,  compared to net income of $6.0 million, or
$1.20 per diluted  share,  in 1997.  The Company  achieved  this increase in net
income   despite   the   additional   expenses   associated   with  a  corporate
reorganization  and  consolidation  of  its  banking  subsidiaries  and a  major
multi-media  advertising  campaign in the fourth  quarter of 1998. The Company's
net income  also was  adversely  impacted  by the  accelerated  amortization  of
premiums and deferred loan expenses from the rapid prepayment during 1998 of the
Company's   portfolio  of  residential   mortgage   loans  and   mortgage-backed
securities.

     Excellent Asset Quality.  Notwithstanding  the rapid  transformation of the
Company's loan portfolio  during 1998,  the Company  maintained its  traditional
commitment to

                                       3



enhancing its asset quality.  The Company reduced its total nonperforming assets
from $2.4  million at December  31, 1997 to $1.5  million at December  31, 1998.
This caused our ratio of total nonperforming  assets to total assets to decrease
to 0.23% at the end of 1998. We are pleased to report that in a recent  research
report one analyst  following the Company's  stock referred to our asset quality
as "pristine."

     Stock Split. We continue to evaluate and act upon  opportunities to improve
the value of your stock.  In March,  1998,  we  evaluated  the price and trading
range of our stock and made a  strategic  decision  to announce a 3-for- 1 stock
split in order to make our stock more  liquid and a more  attractive  investment
vehicle for new stockholders.

     Completion  of 5%  Share  Repurchase.  Share  repurchases  demonstrate  our
confidence  in the  Company's  stock as a good  investment.  In addition,  share
repurchases  tend to increase  earnings per share and return on equity over time
by the reduction in the number of shares  outstanding  and in the equity capital
of the Company  that is not needed for current or projected  operations.  During
the second half of 1998 and early 1999,  we  repurchased  5% of our  outstanding
shares for the benefit of our shareholders.

     Continued  Increases in  Quarterly  Dividends.  In early 1999,  the Company
announced that it had increased its quarterly  dividend to $.15 per share.  This
represents a 50% increase over the quarterly  dividend of $.10 per share paid in
the first quarter of 1998. The continued increases in dividends  demonstrate our
confidence in the future earnings of the Company.

- - Prospects for the Future

     As we enter  1999,  our  Company is in an  enviable  position.  In terms of
deposit market share and market coverage through retail offices,  the Company is
the   unchallenged   leader  among  community  banks  in  the   Norfolk-Virginia
Beach-Newport News Metropolitan Statistical Area ("MSA"). We have shown dramatic
growth in the past two years in our  transaction  accounts  and our core banking
loans.  With  this  record  of  growth  in our MSA,  one of the  largest  in the
Southeast, we are developing a very valuable banking franchise.

     Your Board of Directors continuously analyzes our strategic options for the
benefit  of our  stockholders.  Our  track  record  in  creating  value  for our
stockholders  is  impressive.  We will  continue our process of  evaluating  our
opportunities  for  internal  growth and our  opportunities  to merge with other
financial institutions, both larger and smaller, in order to maximize the return
on your investment over the long term.

     We  appreciate  the  confidence  that you have  shown  in us  through  your
investment  in our stock.  We will continue to give our best efforts to maintain
your confidence in us and reward you with further increases in the value of your
investment.

/S/ Michael S. Ives

Michael S. Ives
President & Chief Executive Officer

                                       4



Board of Directors and Management Committee
- ------------------------------------------------------------------------------

- - Board of Directors

  C. L. Kaufman, Jr.
Chairman,
Investor

  David L. Bernd
President & CEO, Sentara Health System

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

  William J. Davenport, III
Real Estate Developer/Investor

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

  L. Renshaw Fortier*
Chairman, Laren 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

  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 Board Only

- - Management Committee

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

  Barry L. French
Senior Vice President,
Retail Banking Group Manager

  John O. Guthrie
Senior Vice President,
Chief Financial Officer &
Finance and Administration 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

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

                                       5



Community Advisory Boards
- -------------------------------------------------------------------------------

- - Norfolk

  Claus Ihlemann
    Chairman
Owner, Decorum

  Paulette Benson
Consulting Engineer

  James G. Close, Jr.
Owner, Monticello Antiques

  Norma Dorey-Cobb
President, Changes Hairstyling, Inc.

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

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

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

  Barbara Zoby
President, Yukon Lumber Company

- - Norfolk Financial District

  Wendell C. Franklin
Chairman
Senior Vice President & Partner,
S. L. Nusbaum Realty Company

  Michael A. Glasser, Esq.
Vice Chairman
Partner, Glasser and Glasser PLC

  Richard C. Burroughs
Vice Chairman, Harvey Lindsay
Commercial Real Estate

  Sterling Cheatham
Assistant City Manager, City of Norfolk

  Dennis R. Deans, CPA
Partner, McPhillips, Roberts & Deans

  Karen Jaffe
Partner, Jaffe, Caplan, Fleder

  Gus J. James, II, Esq.
Partner, Kaufman & Canoles PC

  Walter D. Kelley, Jr., Esq.
Partner, Willcox & Savage, P.C.

  Linda S. Laibstain
Partner, Hofheimer Nusbaum, P.C.

  Ron A. Stine, MD
Physician, Cardiology Consultants

  Alvin A. Wall, CPA
President, Wall, Einhorn &
Chernitzer, P.C.

- - Tri-City
  West Chesapeake,
  Suffolk, Portsmouth

  Samuel H. Lamb, II
Chairman
Provost, Tidewater Community College

  Michael R. Kirsch
Vice Chairman
President, K Plus, Inc.

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

  Roger L. Brown
Owner, McDonald's Franchises

  Edinburgh G. Corprew
Owner, Corprew Funeral Home

   B. Anne Davis
President & CEO, Diesel Tech, Inc.

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

  Dan E. Griffin
Architect

  Bill Moody
Vice President, Sales
Doughtie's Foodservice

  Jimmy R. Spruill
Chairman, J. J. Fasteners, Inc.

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

- - Chesapeake
  South Chesapeake

  James A. Roy, Esq.
Chairman
Partner, Roy, Romm & Lascara, P.C.

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

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

  Steven B. Powers, MD
Private Practice

  Debbie Ritter
Chesapeake Civic Leader
Member, City Council
City of Chesapeake

  Fella Rhodes
Associate Broker,
William E. Wood & Associates

  Greg Skillman
President, Seaboard Mechanical

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

  Gayle A. Terwilliger, DDS
Dentist, Private Practice

  Olivia T. Walton, CPA
Owner, Walton Associates

- - Virginia Beach East

  Kal Kassir
Chairman
Owner, The Corner Market

  Donald F. Bennis, Esq.
Attorney, Private Practice

  Brian S. Burgess
Vice President, Sales
Hoffman Beverage Company

  Thomas R. Eckert
Owner, Baylake Pines School

                                       6



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

  Charles W. Guthrie
President, Lynnhaven Marine

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

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

  John P. Martin
Owner, Great Atlantic Travel & Tour

  Paul V. Michels
President, Coastal Training
Technologies Corp.

  A. William Reid
President, Rising Tide Productions

  John R. Savino
Agent, The Prudential-Decker Realty

  Brian P. Winfield, CLU
Winfield and Associates

- - Virginia Beach West

  Kirk Hammaker
Chairman
General Manager, Riedman Insurance

  Wendell A. White
Vice Chairman
President, Bayside Building Corp.

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

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

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

  Nancy Cheng
Administrative Vice President,
Eastern Computers, Inc.

  Blair G. Ege
Regional Director,
Mass Mutual Company

  William F. "Toby" Harris
Vice President, National City Mortgage
Owner, Freeman, Inc.
Owner, Bayside Commercial Lending

  William A. Hearst
Agent, Riedman Insurance (Retired)

  Clarence A. Holland, MD
Physician, Bayside Family Practice

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

  Donald E. Lee, Jr., Esq.
Owner,
Donald E. Lee, Jr. and Associates

  Norma O. Magpoc, MD
Physician

  Frances Denney Richardson, CPA,
Failes & Associates

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

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

  Harold E. Smith
Partner & Senior Vice President,
GSH Real Estate

  Jerry R. Sutphin
Owner, Sutphin Enterprises, L.L.C.

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

  Jerry Womack
President,
Suburban Grading & Utilities


- - Peninsula
  Hampton, Newport News,
  York County

  Herbert V. Kelly, Jr., Esq.
Chairman
Partner, Jones Blechman,
Woltz & Kelly, PC

  Thomas R. Brooks, CPA
Vice Chairman
Partner, Witt, Mares & Co., PLC

  James F. Allen, MD, F.A.C.S.
Neurosurgeon,
Peninsula Neurosurgicalc
Associates, P.C.

  Randolph P. Bryant
President,
Wolftrap Operations

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

  Betty Anne Davis, CPD, A.I.B.D.
Owner, David Designs
Co-owner, Davis-Penland
Building and Remodeling, LLC

  Wendy C. Drucker
Vice President,
Drucker & Falk, LLC

  Howard E. Gwynn
Commonwealth's Attorney,
City of Newport News

  Allen R. Jones
President,
Dominion Physical Therapy

  Anna Van Buren McNider
Owner, Digital Images

  Jere M. Mills
Owner,
Ferguson-Mills Construction Co.
& Ferguson Corp.

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

  Charles W. Wornom
Vice President,
Abbitt Management,
Abbitt & West

  Joseph M. Ziglar, Jr.
President,
Chesapeake Masonry Corp.

                                       7



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



 
                                                                  At or for the year ended December 31, (1)
                                                     1998            1997           1996           1995            1994
                                                   ----------------------------------------------------------------------
                                                                                                 
Financial Condition Data:
Total assets                                       $ 641,056      $ 718,083       $707,100       $ 639,812      $ 575,675
Securities available for sale:
    U.S. Treasury, other U.S. Government agency
     and other debt securities, net                   48,117         45,347         46,305          65,118         44,650
    Mortgage-backed certificates, net                 17,019         91,841        177,706         203,176        175,763
Loans held for investment, net                       484,783        486,487        422,219         319,194        305,578
Real estate owned, net                                   377          1,098          2,769           1,828          5,718
Deposits                                             496,772        507,670        498,965         450,530        420,422
Borrowings                                            88,084        157,239        155,138         138,171        109,035
Stockholders' equity                                  50,076         49,937         49,608          46,729         42,217

Operating Data:
Interest income                                    $  47,031      $  50,776       $ 48,171       $  45,527      $  37,826
Interest expense                                      25,805         29,310         28,087          27,476         19,496
                                                   ----------------------------------------------------------------------
    Net interest income                               21,226         21,466         20,084          18,051         18,330
Provision for loan losses                                510            600            377             697            490
                                                   ----------------------------------------------------------------------
Net interest income after provision for loan losses   20,716         20,866         19,707          17,354         17,840
Other income                                           7,013          5,713          3,894           2,944          2,765
Other expenses                                        18,197         17,312         18,172          16,174         14,402
                                                   ----------------------------------------------------------------------
Income before income taxes                             9,532          9,267          5,429           4,124          6,203
Provision for income taxes                             3,417          3,264          1,821           1,652          2,226
                                                   ----------------------------------------------------------------------
Net income                                         $   6,115      $   6,003       $  3,608       $   2,472      $   3,977
                                                   ======================================================================
Earnings per share:      
       Basic                                       $    1.30      $    1.24       $    .74       $     .52      $     .84
                                                   ======================================================================
       Diluted                                     $    1.27      $    1.20       $    .72       $     .50      $     .82
Cash dividends per share                           ======================================================================
                                                   $     .41      $     .33       $    .25       $     .13      $     .12
                                                   ======================================================================
Selected Financial Ratios and Other Data:
Return on average assets                                0.92%          0.86% (2)      0.54%  (3)      0.40% (4)       0.72%
Return on average stockholders' equity                 12.04          12.00  (2)      7.56   (3)      5.57  (4)       9.75
Average stockholders' equity to average assets          7.68           7.17           7.20            7.21            7.40
Stockholders' equity to total assets at year end        7.81           6.95           7.02            7.30            7.33
Interest rate spread                                    2.88           2.85           2.83            2.60            3.10
Net interest margin                                     3.43           3.27           3.22            3.07            3.47
Other expenses to average assets                        2.75           2.48  (2)      2.74   (3)      2.63  (4)       2.61
Net interest income to other expenses                 116.65         123.99  (2)    110.52   (3)    111.61  (4)     127.27
Nonperforming assets to total assets                     .23            .34            .80             .45            1.42
Allowance for loan losses to total net loans             .83            .78            .90            1.16            1.24
Dividend payout ratio (5)                              31.54          26.95          33.63           25.81           14.23
Book value per share                               $   10.93  (6) $   10.57       $  10.11       $    9.76      $     8.89
Tangible book value per share                          10.13  (6)      9.72           9.22            9.38            8.48
Number of retail branch offices                           20             20             19              16             15
________
<FN>
(1)  On August 1, 1995,  Princess Anne became a  wholly-owned  subsidiary of 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.  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, 1998, were $10.41 and $9.65, respectively.
</FN>


                                       8



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

Financial Condition of the Company

     Total Assets. At December 31,  1998, the Company had total assets of $641.1
million,  a decrease of $77.0 million  since  December 31,  1997.  This decrease
results   primarily  from  sales,   maturities   and  principal   repayments  of
mortgage-backed  securities.  Proceeds from mortgage-backed securities were used
to reduce borrowings rather than to seek alternative investment opportunities.

     Securities Available For Sale.  Securities available for sale totaled $65.1
million at December 31,  1998 compared to $137.2 million at  December 31,  1997.
The net decrease of $72.1 million from December 31, 1997 resulted primarily from
the net effect of $66.7  million of sales,  $34.9 million of  repayments,  $18.0
million of proceeds from maturities or calls, and $48.2 million of purchases.

     The portfolio of securities  available  for sale at  December 31,  1998 was
comprised primarily of $21.5 million of other U.S. Government agency securities,
$26.4 million of U.S. Treasury  securities and $17.0 million of  mortgage-backed
certificates.

     Loans. The balance of net loans held for investment decreased slightly from
$486.5  million at  December 31,  1997 to $484.8 million at  December 31,  1998.
Single-family  first mortgage loans  decreased $57.4 million from $308.5 million
at December 31, 1997 to $251.1 million at December 31, 1998, while all other net
loans  increased by $55.7 million from $178.0  million at  December 31,  1997 to
$233.7  million at  December 31,  1998.  The  increase in other net loans is the
result of the Company's  emphasis on originating  consumer and commercial  loans
during 1998.

     Deposits.  During 1998, the Company's total deposits  decreased from $507.7
million  at  December 31,  1997 to $496.8  million  at  December 31,  1998.  The
Company's  noninterest-bearing deposits increased by 43.4% from $54.9 million at
December 31,  1997 to $78.7  million at  December 31,  1998.  The balance of all
checking,  savings and money  market  accounts  at December  31, 1998 was $231.0
million,  an increase of $51.5 million compared to the balance of these accounts
at December 31, 1997.  Certificate of deposit balances  decreased $62.4 million,
or 19.0% from $328.2  million at December 31, 1997 to $265.8 million at December
31,  1998.  This  increase  in  noninterest-bearing  deposits  and  decrease  in
certificates  of deposit  resulted from the Company's  ongoing  strategy to seek
lower-cost deposits to further enhance the Company's profitability.

     Borrowed Funds.  The Company's  borrowed funds,  which include Federal Home
Loan Bank  ("FHLB")  advances,  other  borrowings,  and  securities  sold  under
agreements to repurchase,  decreased from $157.2 million at December 31, 1997 to
$88.1 million at December 31,  1998. FHLB advances decreased from $145.0 million
to $75.0 million during this period,  while other borrowings and securities sold
under  agreements to  repurchase  increased by $845,000.  The primary  source of
funds used to pay down FHLB advances was the sales, maturities and repayments of
mortgage-backed securities.

     Capital.  The Company's and Bank's  capital ratios  significantly  exceeded
applicable  regulatory  requirements at both December 31,  1998 and 1997. During
1998, the Company repurchased 231,500 shares of its outstanding common stock.

     Asset Quality.  The Company's total nonperforming  assets decreased by 39%,
to a total of $1.5 million,  or .23% of assets, at December 31, 1998 compared to
$2.4 million, or .34% of assets, at December 31, 1997. Real estate owned ("REO")
and other  repossessed  assets decreased by 70.0%, from $1.3 million at December
31, 1997 to $398,000 at December 31, 1998. Nonperforming loans were $1.1 million
at both December 31, 1998 and 1997.

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

     General. The Company's pre-tax income increased by 2.9% to $9.5 million for
the year 

                                       9



ended  December 31,  1998 from $9.3 million for 1997. This increase was
attributable  primarily to a $1.3 million increase in other income,  offset by a
$885,000  increase in other  expenses  and a $150,000  decrease in net  interest
income after provision for loan losses.

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

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

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

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

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

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

     The  provision  for loan losses  decreased  by $90,000 in 1998  compared to
1997. The Company  considered a number of factors in  determining  the 1998 loan
loss provision and the adequacy of the allowance for loan losses at December 31,
1998, including: (a) the level of nonperforming loans at

                                       10



December   31,  1998  and  1997,   (b)  the  increase  in  the   percentage   of
non-residential  mortgage loans in the loan portfolio,  which have more inherent
risk in comparison to  residential  mortgage  loans and, (c) the decrease in net
loan chargeoffs during 1998.

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

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

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

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

                                       11



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
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 the 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

                                       12



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 the
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 the Bank
subject to state tax.

Liquidity

     The principal  sources of funds for the Company for the year ended December
31, 1998, included $587.0 million in proceeds from FHLB advances, $34. 9 million
in principal  repayments  of  securities  available  for sale,  $84.7 million in
proceeds from sales,  maturities and calls of securities available for sale, and
$82.9 million in proceeds from the sale of loans.  Funds were used  primarily to
repay FHLB advances  totaling  $657.0  million,  to fund purchases of investment
securities  available for sale totaling  $48.2 million,  and to originate  loans
held for sale of $82.6 million.

     Savings institutions, such as the Bank, are required to maintain an average
daily balance of liquid  assets equal to a certain  percentage of the sum of its
average  daily  balance of net  withdrawable  deposit  accounts  and  borrowings
payable in one year or less.  The liquidity  requirements  may vary from time to
time (between 4% and 10%) depending  upon economic  conditions and savings flows
of all savings  institutions.  At the present  time,  the required  liquid asset
ratio is 4%. The Bank's  liquid  asset ratio was 9.3% and 8.8% at  December  31,
1998 and 1997, respectively.

     At December 31, 1998, the Company had outstanding  mortgage and nonmortgage
loan   commitments,   including  unused  lines  of  credit,  of  $44.7  million,
outstanding  commitments  to purchase  loans of $27.6  million  and  outstanding
commitments  to sell mortgage  loans of $5.9 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  $216.9  million at  December 31,  1998.  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 

                                       13



Company's  interest-earning  assets and interest-bearing liabilities.

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

     One  technique  used by the  Company in  managing  its  interest  rate risk
exposure is the  management  of the  Company's  interest  sensitivity  gap.  The
interest  sensitivity  gap is defined as the  difference  between  the amount of
interest-earning assets anticipated,  based upon certain assumptions,  to mature
or reprice  within a  specific  time  period and the amount of  interest-bearing
liabilities  anticipated,  based upon certain assumptions,  to mature or reprice
within that time period. At December 31,  1998, the Company's one year "positive
gap" (interest-earning  assets maturing within a period exceed  interest-bearing
liabilities  repricing within the same period) was approximately $120.9 million,
or 18.9% 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 interest sensitivity gap position of the Company is a static analysis
at December  31,  1998.  Because  many  factors  affect the  composition  of the
Company's assets and liabilities, a change in prevailing interest rates will not
necessarily result in the corresponding change in net interest income that would
be projected  using only the interest  sensitivity  gap table for the Company at
December 31, 1998.

     At  December  31,  1997,   the  Company's  one  year   "positive  gap"  was
approximately  $25.0 million,  or 3.5% of total assets.  The increase in the one
year "positive gap" of approximately  $95.9 million was primarily the result of:
(a) faster  prepayment  assumptions in 1998 regarding  prepayment of loans which
has  resulted  in an  increase  in one year  interest  sensitive  loans of $45.7
million,  (b) a decrease in  mortgage-backed  securities  with one year interest
sensitivity  of $72.7 million due primarily to sales,  maturities  and principal
repayments,  (c) a  decrease  of $33.1  million of one year  interest  sensitive
deposits due primarily to a decrease in the outstanding balances of certificates
of deposit and, (d) a decrease of $85.0 million in one year  interest  sensitive
advances  from the  Federal  Home Loan  Bank as  proceeds  from  mortgage-backed
certificates were used to pay down advances.

     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 

                                       14



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,  1998 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,  1998 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
1998 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.

                                       15






Interest Sensitivity Analysis
December 31, 1998
(Dollars in thousands, except footnotes)

                                                                                                       Over                
                                                                                           Over One   Three                
                                                                                 Total     Year to    Years or              
                                             0-3         4-6         7-12       Within      Three      Non-                
                                            Months      Months      Months     One Year    Years    Sensitive     Total    
                                           -------------------------------------------------------------------------------
                                                                                             
Assets
   Interest-earning assets:
     Loans (1)                             $170,816    $ 55,313    $ 85,915    $312,044   $ 125,665   $ 54,413    $492,122
     Securities available for sale:
       U.S. Treasury securities               3,001       3,021       6,057      12,079      14,317          -      26,396
       Other U.S. Government agency                                                                                         
       securities                             1,001       2,359       3,005       6,365      11,119      3,987      21,471  
         Other debt security                      -           -           -           -           -        250         250
         Mortgage-backed certificates         6,527       4,072       3,269      13,868       1,465      1,686      17,019
     Federal funds sold                      42,289           -           -      42,289           -          -      42,289
                                                                                                                            
         Federal Home Loan Bank stock             -           -           -           -           -      5,066       5,066  
                                           -------------------------------------------------------------------------------
         Total interest-earning assets      223,634      64,765      98,246     386,645     152,566     65,402     604,613
                                           ===============================================================================

Liabilities
   Interest-bearing liabilities:
     Interest-bearing deposits:
       Passbook, statement savings                                                                                          
         and checking accounts (2)            3,141       3,141       6,282      12,564      19,337     46,449      78,350  
       Money market deposits                  5,792       5,792      11,584      23,168      26,822     23,906      73,896
       Certificates of deposits              76,019      59,392      81,528     216,939      39,286      9,589     265,814
                                           -------------------------------------------------------------------------------
         Total interest-bearing deposits     84,952      68,325      99,394     252,671      85,445     79,944     418,060

     Advances from the Federal Home Loan Bank     -           -           -           -           -     75,000      75,000
     Securities sold under
       agreements to repurchase              13,084           -           -      13,084           -          -      13,084
                                           -------------------------------------------------------------------------------
         Total interest-bearing liabilities  98,036      68,325      99,394     265,755      85,445    154,944     506,144
                                           ===============================================================================

   Interest sensitivity gap                $125,598    $ (3,560)   $ (1,148)   $120,890   $  67,121   $(89,542)   $ 98,469
                                           ===============================================================================
   Cumulative interest sensitivity gap     $125,598    $122,038    $120,890    $120,890   $ 188,011
                                           ========================================================

   Cumulative interest sensitivity gap as a                                                                                 
     percentage of total assets                19.6%       19.0%       18.9%       18.9%       29.3%                        
______________________
<FN>
(1)  Excludes nonaccrual loans of $563,000
(2)  Excludes $78.7 million of noninterest-bearing deposits.
</FN>


                                       16



     The following  table  provides  information  about the Company's  financial
instruments  that are sensitive to changes in interest  rates as of December 31,
1998,  based on the  information  and  assumptions set forth in the notes to the
table. Totals as of December 31, 1997 are included for comparative purposes. The
Company had no derivative  financial  instruments,  foreign currency exposure or
trading  portfolio as of December 31,  1998 and 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.

     Interest-earning  assets  maturing in one year increased and those maturing
after five years  decreased at December 31, 1998 due primarily to an increase in
the loan  prepayment  rate  assumptions at December 31, 1998.  These  prepayment
rates  increased as a result of lower interest  rates which also  contributed to
the  overall  decreases  in yields on average  interest-earning  assets  between
December 31, 1997 and 1998.

     Interest-bearing liabilities maturing in one year decreased at December 31,
1998  primarily as a result of the reduction in interest-  bearing  deposits and
short-term    borrowings   which   resulted    primarily   from   increases   in
noninterest-bearing  deposits  and  the  sale of  mortgage-backed  certificates.
Interest-bearing  liabilities maturing in years three and four changed primarily
from the  assumption  that  Federal  Home Loan Bank  convertible  advances  were
estimated  to mature in year four at December  31, 1998 instead of year three at
December 31, 1997. A lower cost mix of interest-bearing  liabilities contributed
to the  decrease in the average rate paid on interest-  bearing  liabilities  at
December 31, 1998 compared to those paid at December 31, 1997.

                                       17






                                                     Amount maturing in:
                                         ------------------------------------------------------------------------
                                                                                                There-                 Fair
(Dollars in thousands)                   1 Year     2 Years    3 Years    4 Years    5 Years     after     Total       Value
                                         ------     -------    -------    -------    -------    -------   -------    --------      
                                                                                             

Interest-earning assets:
   Loans (1) (2)
     Fixed rate                         $ 43,228   $ 26,406   $ 13,366   $  8,583   $  5,573   $  9,643   $106,799   $108,022
       Average interest rate                8.20%      8.20%      8.15%      8.11%      8.00%      7.62%      8.13%

     Adjustable rate                     178,405     75,129     42,430     28,584     18,761     42,014    385,323    388,915
       Average interest rate                7.76%      7.66%      7.71%      7.87%      7.95%      8.02%      7.78%
 
   Mortgage-backed certificates (3)
     Fixed rate                            1,093        793        673        578        502        274      3,913      3,913
       Average interest rate                7.23%      8.42%      8.42%      8.42%      8.42%      8.95%      8.13%

     Adjustable rate                       6,861      3,190      1,647        857        454         97     13,106     13,106
       Average interest rate                6.73%      7.44%      7.44%      7.45%      7.45%      7.49%      7.07%

   Investments (4)                        18,444     17,378      8,058      3,987          -      5,316     53,183     53,183
     Average interest rate                  6.06%      6.07%      5.40%      5.40%         -%      7.58%      6.07%

   Federal funds sold                     42,289          -          -          -          -          -     42,289     42,289
     Average interest rate                  5.30%         -%         -%         -%         -%         -%      5.30%
                                        -------------------------------------------------------------------------------------
       Total - December 31, 1998        $290,320   $122,896   $ 66,174   $ 42,589   $ 25,290   $ 57,344   $604,613   $609,428
         Average interest rate              7.33%      7.55%      7.52%      7.68%      7.96%      7.92%      7.50%
                                        =====================================================================================
       Total - December 31, 1997        $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)    $252,671   $ 56,012   $ 29,433   $ 19,997   $ 15,203   $ 44,744   $418,060   $419,849
     Average interest rate                  4.76%      4.55%      3.62%      3.43%      3.22%      2.30%      4.27%

   Borrowings (7)                         13,084          -          -     75,000          -          -     88,084     90,312
     Average interest rate                  3.96%         -%      5.18%      5.11%         -%         -%      4.94%
                                        -------------------------------------------------------------------------------------
       Total - December 31, 1998        $265,755   $ 56,012   $ 29,433   $ 94,997   $ 15,203   $ 44,744   $506,144   $510,161
         Average interest rate              4.72%      4.54%      3.62%      4.76%      3.22%      2.30%      4.38%
                                        =====================================================================================
       Total - December 31, 1997        $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, 47%;
     -For single-family fixed-rate first mortgage loans, from 22% to 32%;
     -For commercial real estate loans, an average of 14%;
     -For consumer loans, an average of 27%; and
     -For most other loans, from 2% to 64%.
(2)  Excludes nonaccrual loans of $563,000.
(3)  Assumes prepayment rates for adjustable mortgage-backed certificates of 48%
     to 52% and for fixed-rate mortgage-backed certificates of 14% to 19%.
(4)  Totals include the Companys investment in FHLB Stock. Investment securities
     with  call  features  are  reflected  in the  maturity  period in which the
     security is expected to be called  based on interest  rates at December 31,
     1998.
(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 $78.7 million of noninterest-bearing deposits.
(7)  The estimated  expected maturity at December 31, 1998 of the $75 million of
     convertible   FHLB  advances  is  3.3  years  based  on  information   from
     FHLB-Atlanta.

</FN>


                                       18



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 1998, the Financial Accounting Standards Board ("FASB") issued SFAS
No. 133,  Accounting for Derivative  Instruments  and Hedging  Activities.  This
statement   establishes   accounting  and  reporting  standards  for  derivative
instruments,   including  certain  derivative   instruments  embedded  in  other
contracts, and for hedging activities. The Statement is effective for all fiscal
quarters of fiscal years  beginning  after June 15, 1999.  This Statement is not
currently  applicable  to the  Company,  because the  Company  does not have any
derivative instruments and is not involved in hedging activities.

Impact of the Year 2000 Issue

     The Year 2000 Issue 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.
Also,  systems and  equipment  that are not  typically  thought of as  "computer
related"  (referred to as "non-IT")  contain imbedded  hardware or software that
may have a time element.

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

     * The first three phases of inventory,  assessment and renovation have been
substantially  completed.  The final phase,  testing and  implementation,  is in
process and is expected to be  substantially  completed by March 31,  1999.  The
Company plans to conduct additional testing throughout the year.

     * The  majority  of the  Company's  non-IT  related  systems and  equipment
are  currently  Year 2000  compliant  based  primarily  on  communications  with
vendors.  Compilation of written documentation  regarding compliance is underway
and is scheduled to be  substantially  completed by the end of the first quarter
of 1999, as is any testing of critical systems that the Company determines needs
to be conducted.

     * The potential  impact of Year 2000 will depend not only on the corrective
measures the Company  undertakes  but also on other entities who provide data to
or receive data from the Company and on those whose  operational  capability  or
financial  conditions  are  important to the  Company.  The Company has received
assurances  from all major  third party  vendors  that they are either Year 2000
compliant or expect to be in compliance  prior to the end of the second  quarter
of 1999. In addition,  management has reviewed  significant  lending and deposit
relationships  and consulted  with these  customers as to their plans to address
Year 2000 issues.  The plans of such parties are currently being monitored,  and
any fundamental impact on the Company will be evaluated.

                                       19



     * The Company  has  established an internal review process to evaluate  its
Year 2000 testing  results.  Monthly  progress reports are made to the Company's
senior management and Board of Directors.

     * The Company  estimates,  based on current  projections  of allocations of
existing  resources and known direct costs, that total costs related to the Year
2000  project  will be  approximately  $1,150,000.  The Company  estimates  that
approximately 78% of these costs will be related to the redeployment of existing
personnel to address Year 2000 Issues,  while  approximately  22% of these costs
will represent  incremental  expenses to the Company since inception of the Year
2000 project.  Since inception,  the Company has incurred approximately $500,000
of costs  related  to its Year  2000  project,  of which  approximately  $40,000
represents  incremental  expenses.  Of the $500,000 of Year 2000  project  costs
incurred since inception, approximately $160,000 and approximately $340,000 were
incurred in 1997 and 1998, respectively.  Some computer related initiatives have
been  delayed due to the  allocation  of  resources  towards  Year 2000  issues.
Management  believes  there  has not been an  adverse  impact  on the  Company's
financial  condition or day to day  operations as a result of computer  projects
being deferred due to reallocation of resources to the Year 2000 project.

     * The  Company  has  established  a  Customer  Awareness  Program to inform
customers of Year 2000 issues and provide  status  reports as to the Bank's Year
2000 efforts.

     The  Company  expects  its  critical  systems to be  compliant  well before
December  31,  1999.  In the unlikely  event that a critical  system  should not
perform  as  expected  or if  there is  non-compliance  by a major  third  party
provider,  the Company is developing a contingency  plan to address the possible
failure of critical  systems.  The Company  expects to complete its  contingency
plan by the end of the second quarter of 1999.

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

     Information  contained  in the above  discussions  titled,  "Report  to Our
Stockholders" and "Management's  Discussion and Analysis of Financial  Condition
and  Results of  Operations,"  other than  historical  information,  may contain
forward-looking  statements that involve risks and uncertainties  including, but
not limited to: (a)  management's  goals to improve  interest  rate  margins and
increase the loan  portfolio,  (b) the Company's  interest  rate risk  position,
future credit and economic  trends  including  inflation and changing prices and
(c) the Company's  compliance  with Year 2000 data processing  standards.  These
statements  are made  pursuant  to the safe  harbor  provisions  of the  Private
Litigation  Reform  Act of 1995,  and are  provided  to  assist  the  reader  in
understanding anticipated future financial and operational results. Although the
Company believes that the assumptions underlying the forward-looking  statements
contained herein are reasonable, any of these assumptions could ultimately prove
to be inaccurate.  The Company's actual results may differ materially from those
projected in forward-looking statements.

                                       20





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

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

Assets
Cash                                                                                           $    14,656     $    16,993
Federal funds sold                                                                                  42,289          37,118
Securities available for sale at fair value (adjusted cost
of $64,327 and $135,861, respectively)                                                              65,136         137,188
Loans, net:
   Held for investment                                                                             484,783         486,487
   Held for sale                                                                                     3,878           3,167
Interest receivable                                                                                  3,723           4,888
Real estate owned, net                                                                                 377           1,098
Federal Home Loan Bank and Federal Reserve
   Bank stock, at cost                                                                               5,066           8,711
Property and equipment, net                                                                         13,002          14,230
Goodwill and other intangibles, net                                                                  3,647           4,010
Other assets                                                                                         4,499           4,193
                                                                                               ----------------------------
     Total assets                                                                              $   641,056     $   718,083
                                                                                               ============================

Liabilities and Stockholders' Equity
Liabilities:
   Deposits:
     Noninterest-bearing                                                                       $    78,712     $    54,874
     Interest-bearing                                                                              418,060         452,796
                                                                                               ----------------------------
        Total deposits                                                                             496,772         507,670

   Advances from the Federal Home Loan Bank                                                         75,000         145,000
   Other borrowings                                                                                      -           2,575
   Securities sold under agreements to repurchase                                                   13,084           9,664
   Advance payments by borrowers for taxes and insurance                                               599             720
   Other liabilities                                                                                 5,525           2,517
                                                                                               ----------------------------
     Total liabilities                                                                             590,980         668,146
                                                                                               ----------------------------

Commitments (Note 19)
Stockholders' equity:
   Preferred stock, $.01 par value; authorized 3,000,000                                                                    
     shares; none outstanding                                                                            -               -  
   Common stock, $.01 par value; authorized 7,000,000                                                                       
     shares; issued and outstanding 4,808,806                                                                               
     and 4,971,243, respectively                                                                        48              50  
   Additional paid-in capital                                                                       14,177          18,119
   Retained earnings - substantially restricted                                                     39,600          35,416
   Common stock acquired by Employees Stock                                                                                
     Ownership Plan (ESOP)                                                                          (4,052)         (4,232)
   Common stock acquired by Management                                                                                     
     Recognition Plan (MRP)                                                                           (199)           (271)
   Net unrealized gain on securities available for sale,
     net of income taxes                                                                               502             855
                                                                                               ----------------------------
     Total stockholders' equity                                                                     50,076          49,937
                                                                                               ----------------------------
                                                                                               $   641,056     $   718,083
                                                                                               ============================

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


                                       21






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

                                                                                          Year Ended December 31,
                                                                                   1998            1997           1996
                                                                               -------------------------------------------
                                                                                                               
Interest and fees on loans                                                     $    39,931     $    38,220     $    30,243
Interest on mortgage-backed certificates                                             3,208           8,685          13,224
Interest on investment securities                                                    2,664           2,775           3,657
Dividends and other interest income                                                  1,228           1,096           1,047
                                                                               -------------------------------------------
   Total interest income                                                            47,031          50,776          48,171
                                                                               -------------------------------------------
Interest on deposits                                                                19,571          20,972          19,240
Interest on borrowings                                                               6,234           8,338           8,847
                                                                               -------------------------------------------
   Total interest expense                                                           25,805          29,310          28,087
                                                                               -------------------------------------------
   Net interest income                                                              21,226          21,466          20,084
Provision for loan losses                                                              510             600             377
                                                                               -------------------------------------------
   Net interest income after provision for loan losses                              20,716          20,866          19,707
                                                                               -------------------------------------------
Other income:
   Deposit fees                                                                      2,454           2,040           1,425
   Gains on sales of:
     Securities, net                                                                    72              84              77
     Loans, net                                                                      1,030             548             629
   Loan servicing fees and late charges                                                318             322             353
   Other                                                                             3,139           2,719           1,410
                                                                               -------------------------------------------
     Total other income                                                              7,013           5,713           3,894
                                                                               -------------------------------------------
Other expenses:
   Salaries and employee benefits                                                    8,301           8,313           7,762
   Equipment, data processing, and supplies                                          2,861           2,703           2,529
   Federal deposit insurance premiums, including                                                                            
     one-time SAIF special assessment of $2,340                                                                             
     in 1996                                                                           260             277           3,187  
   Expenses related to proxy contest and other                                                                              
     matters                                                                             -             405               -  
   Other                                                                             6,775           5,614           4,694
                                                                               -------------------------------------------
     Total other expenses                                                           18,197          17,312          18,172
                                                                               -------------------------------------------
Income before income taxes                                                           9,532           9,267           5,429
Provision for income taxes                                                           3,417           3,264           1,821
                                                                               -------------------------------------------
   Net income                                                                  $     6,115     $     6,003     $     3,608
                                                                               ===========================================

Earnings per share:
     Basic                                                                     $      1.30     $      1.24     $       .74
                                                                               ===========================================
     Diluted                                                                   $      1.27     $      1.20     $       .72
                                                                               ===========================================
Dividends per common share                                                     $       .41     $       .33     $       .25
                                                                               ===========================================

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


                                       22






Consolidated Statement of Comprehensive Income
- -------------------------------------------------------------------------------
(Dollars in thousands)

                                                                                          Year Ended December 31,
                                                                                   1998            1997            1996
                                                                                -------------------------------------------
                                                                                                           


Net income                                                                      $   6,115       $    6,003      $    3,608
                                                                                -------------------------------------------
Other comprehensive loss, before income taxes:
   Unrealized losses on securities available for sale
     Unrealized holding losses arising during the period                             (445)            (233)           (713)
     Less: reclassification adjustment for gains included in
       net income                                                                     (72)             (84)            (77)
                                                                                -------------------------------------------
Other comprehensive loss, before income taxes                                        (517)            (317)           (790)

Income tax benefit related to items of other
   comprehensive loss                                                                 164              109             242
                                                                                -------------------------------------------
Other comprehensive loss, net of income taxes                                        (353)            (208)           (548)
                                                                                -------------------------------------------
Comprehensive income                                                            $   5,762       $    5,795      $    3,060
                                                                                ===========================================

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


                                       23






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

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

Balance, December 31, 1995,                                                                                                     
   as originally reported        1,596,675    $         16      $ 16,903      $ 28,641      $   (442)       $1,611     $ 46,729   
Common stock issued in 1998                                                                                                     
   three-for-one stock split     3,193,350              32           (32)            -             -             -            -  
                                 ----------------------------------------------------------------------------------------------
Balance at December 31, 1995                                                                                                    
   as restated                   4,790,025              48        16,871        28,641          (442)        1,611       46,729   
Comprehensive income                     -               -             -         3,608             -          (548)       3,060
Cash dividends paid, net of                                                                                                   
   tax benefits relating to              -                                                                                      
   dividends paid on unallocated                                                                                             
   shares held by ESOP                                   -             -        (1,209)            -             -       (1,209)
Principal payments on ESOP                                                                                                      
   loan                                  -               -             -             -           300             -          300   
Exercise of stock options, stock                                                                                                   
   warrants, and related tax                                                                                                
   benefits                        115,107               1           766             -             -             -          767   
Other                                    -               -             -             -           (39)            -          (39)
                                 ----------------------------------------------------------------------------------------------
Balance, December 31, 1996       4,905,132              49        17,637        31,040          (181)        1,063       49,608
Comprehensive income                     -               -             -         6,003             -          (208)       5,795
Cash dividends paid                      -               -             -        (1,627)            -             -       (1,627)
Purchase of Common Stock                                                                                                      
   by ESOP                               -               -             -             -        (4,232)            -       (4,232)
Exercise of stock options                                                                                                     
   and related tax benefits         66,111               1           482             -             -             -          483
Other                                    -               -             -             -           (90)            -          (90)
                                 ----------------------------------------------------------------------------------------------
Balance, December 31, 1997       4,971,243              50        18,119        35,416        (4,503)          855       49,937
Comprehensive income                     -               -             -         6,115             -          (353)       5,762
Cash dividends paid                      -               -             -        (1,931)            -             -       (1,931)
Exercise of stock options                                  
and related tax benefits            69,063               -           602             -             -             -          602
Stock repurchases                 (231,500)             (2)       (4,667)            -             -             -       (4,669)
Other                                    -               -           123             -           252             -          375
                                 ----------------------------------------------------------------------------------------------
Balance, December 31, 1998       4,808,806    $         48      $ 14,177      $ 39,600      $ (4,251)       $  502     $ 50,076
                                 ==============================================================================================

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


                                       24






Consolidated Statement of Cash Flows
- -------------------------------------------------------------------------------
(Dollars in thousands)

                                                                                        Year Ended December 31,
                                                                                 1998           1997             1996
                                                                          ------------------------------------------------
                                                                                                     

Cash flows from operating activities:
   Net income                                                              $     6,115      $      6,003     $      3,608
   Add (deduct) items not affecting cash during the year:
     Provision for loan losses                                                     510               600              377
     Provision for losses on real estate owned                                      15                81              136
     Amortization of loan yield adjustments                                        381               158              (98)
     Depreciation, amortization and accretion, net                               1,930             2,593            2,481
     Net (gains) losses on sales/disposals of:
       Securities                                                                  (72)              (84)             (77)
       Loans                                                                    (1,030)             (548)            (629)
       Real estate, property and equipment                                          36                16              160
     Proceeds from sales of loans held for sale                                 82,893            45,338           46,685
     Originations of loans held for sale                                       (82,608)          (46,097)         (45,003)
     Change in assets/liabilities, net
       Decrease (increase) in interest receivable and other assets               1,168            (1,121)          (3,689)
       Increase (decrease) in other liabilities                                  3,176               (46)            (532)
                                                                         ------------------------------------------------
         Net cash provided by operating activities                              12,514             6,893            3,419
                                                                         ------------------------------------------------
Cash flows from investing activities:
   Purchases of securities available for sale                                  (48,237)          (16,087)         (67,906)
   Proceeds from sales of securities available for sale                         66,660            35,447           14,792
   Principal repayments on securities available for sale                        34,855            49,243           66,519
   Proceeds from maturities and calls of securities available                                                                   
     for sale                                                                   18,000            17,000           29,160       
   Net increase in loans held for investment                                     2,307           (64,572)        (105,602)
   Net proceeds on sales of real estate owned                                      597             1,224            1,837
   Additions to real estate owned                                                  (86)             (129)            (398)
   Purchases of Federal Home Loan Bank stock                                                                              
     and Federal Reserve Bank stock                                             (1,650)           (1,850)          (7,942)
   Redemption of Federal Home Loan Bank stock                                    5,295             1,000            7,110
   Purchases of property and equipment                                          (1,273)           (2,727)          (2,662)
   Proceeds from sales of property and equipment                                   453                10                -
                                                                         ------------------------------------------------
         Net cash provided by (used for) investing activities                   76,921            18,559          (65,092)
                                                                         ------------------------------------------------
Cash flows from financing activities:
   Proceeds from exercise of stock options and warrants                            173               357              583
   Net (decrease) increase in deposits                                         (10,898)            8,705           48,435
   Proceeds from Federal Home Loan Bank advances                               587,000         1,255,000        1,918,000
   Repayment of Federal Home Loan Bank advances                               (657,000)       (1,258,000)      (1,903,000)
   Proceeds from other borrowings                                                    -             4,000                -
   Repayment of other borrowings                                                (2,575)           (1,425)            (300)
   Net increase in securities sold under agreement                                                                              
     to repurchase                                                               3,420             2,526            2,267       
   Cash dividends paid                                                          (1,931)           (1,627)          (1,215)
   Purchase of common stock by ESOP                                                  -            (4,232)               -
   Common stock repurchases                                                     (4,669)                -                -
   Other, net                                                                     (121)             (123)             (24)
                                                                         ------------------------------------------------
         Net cash (used for) provided by financing activities                  (86,601)            5,181           64,746
                                                                         ------------------------------------------------
Increase in cash and cash equivalents                                            2,834            30,633            3,073
Cash and cash equivalents, beginning of year                                    54,111            23,478           20,405
                                                                         ------------------------------------------------
Cash and cash equivalents, end of year                                     $    56,945      $     54,111     $     23,478
                                                                         ================================================
Supplemental disclosures of cash flow information:
   Cash paid during the year for interest                                  $     8,910      $     11,624     $     11,883
   Cash paid during the year for income taxes                                    2,855             2,820            1,595
   Schedule of noncash investing and financing activities:
     Real estate acquired in settlement of loans                                   312             1,603            3,920
       Loans to facilitate sale of real estate owned                               470             2,058            1,622
     Loan to facilitate sale of property                                         1,336                 -                -


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


                                       25



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, a federally chartered stock savings bank.
     On June 3, 1998, the Company, as the sole shareholder of its two subsidiary
banks, merged Princess Anne Bank ("Princess Anne") into CENIT Bank, FSB. In July
1998, CENIT Bank FSB ceased the use of "FSB" and became CENIT Bank (the "Bank").
     The  Company  operates  in  one  business  segment,  providing  retail  and
commercial banking services to customers within its market area.
     The  preparation of the financial  statements in conformity  with 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 wholly-owned subsidiary, the Bank, and the Bank's wholly-owned subsidiaries.
All significant intercompany balances and transactions have been eliminated.

Investment Securities

     Investment  securities  are accounted for in accordance  with  Statement of
Financial  Accounting  Standards  No. 115  (FAS 115),  "Accounting  for  Certain
Investments  in Debt and  Equity  Securities."  FAS 115  requires  that  certain
securities  be  classified  into  one of  three  categories:  held to  maturity,
available  for sale, or trading.  Securities  classified as held to maturity are
carried at amortized  cost;  securities  classified  as  available  for sale are
carried at their fair value with the amount of unrealized gains and losses,  net
of income taxes,  reported as a separate component of stockholders'  equity; and
securities  classified as trading are carried at fair value with the  unrealized
gains and losses included in earnings.
     Premium amortization and discount accretion are included in interest income
and are calculated  using the interest method over the period to maturity of the
related asset. The adjusted cost of specific  securities sold is used to compute
realized  gain or loss on sale.  The gain or loss realized on sale is recognized
on the trade date.

Loans

     Loans  held for  investment  are  carried  at their  outstanding  principal
balance.  Unearned  discounts,  premiums,  deferred loan fees and costs, and the
allowance  for  loan  losses  are  treated  as   adjustments  of  loans  in  the
consolidated statement of financial condition.
     At  December 31,  1998 and 1997,  approximately  seventy-five  percent  and
seventy-one percent,  respectively,  of the principal balance of the Bank's real
estate loans were to residents of or secured by properties  located in Virginia.
This geographic  concentration is also considered in management's  establishment
of loan loss reserves.
     Interest on loans is credited to income as earned.  Interest  receivable is
accrued only if deemed collectible.  Generally, interest is not accrued on loans
over   ninety  days  past  due.   Uncollectible   interest  on  loans  that  are
contractually  past due is charged-off  or an allowance is established  based on
management's  periodic  evaluation.  The allowance is established by a charge to
interest  income  equal  to all  interest  previously  accrued,  and  income  is
subsequently  recognized  only to the extent  that cash  payments  are  received
until, in management's  judgment,  the borrower has reestablished the ability to
make  periodic  interest  and  principal  payments,  in  which  case the loan is
returned to accrual  status.  Interest  income is  recognized on loans which are
ninety days or more past due only if  management  considers  the  principal  and
interest balance to be fully  collectible.  Loan origination and commitment fees
and certain direct loan origination  costs and premiums and discounts related to
purchased  loans are deferred and  amortized as an  adjustment of yield 

                                       26



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.

Impaired Loans

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

Allowance for Loan Losses

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

Real Estate Owned

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

Property and Equipment

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

Goodwill and other intangibles

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

Long-Lived Assets

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

                                       27



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

Income Taxes

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

Statement of Cash Flows

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

Earnings Per Share

     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, 1998, 1997, and 1996 were determined by dividing net income for the
respective year by 4,715,697  shares,  4,853,484  shares,  and 4,850,151 shares,
respectively.  Diluted earnings per share for the years ended December 31, 1998,
1997, and 1996 were determined by dividing net income for the respective year by
4,829,641 shares,  4,986,066 shares,  and 4,998,495  shares,  respectively.  The
difference in the number of shares used for basic earnings per share and diluted
earnings per share  calculations for each of the three years results solely from
the dilutive  effect of stock  options and  warrants.  Options on  approximately
65,000 shares were not included in computing  diluted earnings per share for the
year ended December 31, 1998 because their effects were antidilutive. There were
no options on shares at December 31, 1997 and 1996 that were antidilutive.

Comparative Financial Statements

     The  financial  statements  for 1996 and 1997  have  been  reclassified  to
conform  to the 1998  presentation.  Such  reclassifications  had no  impact  on
previously reported net income.

Note 2
Cash

     The Bank is  required  by the  Federal  Reserve  Bank to  maintain  average
reserve  balances.  The average  amount of these  reserve  balances for the year
ended  December 31,  1998 was  $2,703,000.  On December 31,  1998,  the required
reserve balance was $5,108,000.

                                       28



Note 3
Acquisition of Deposits

     On September  26, 1996 and November 7, 1996,  the 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, the 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.  The
Bank used the  majority of the cash  proceeds  received in  connection  with the
deposit assumptions to reduce its Federal Home Loan Bank (FHLB) advances.
     The 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 Bank retail offices in those  neighborhoods,  and the
deposits  associated  ated into the Bank's existing Kiln Creek office located in
York County,  Virginia.with  Essex's Grafton,  Virginia office were consolidated
into the 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
follows (in thousands):



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

Balance, December 31, 1996                             $   3,944                $    437                 $   4,381
Amortization                                                (290)                    (81)                     (371)
                                                       -----------------------------------------------------------
Balance, December 31, 1997                                 3,654                     356                     4,010
Amortization                                                (290)                    (73)                     (363)
                                                       -----------------------------------------------------------
Balance, December 31, 1998                             $   3,364                $    283                 $   3,647
                                                       ===========================================================


     At December 31, 1998,  the Company had recorded  $1,162,000 of  accumulated
amortization.

                                       29



Note 5
Securities Available for Sale

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


                                                                           December 31,
                                                         1998                                          1997 
                                  --------------------------------------------    -------------------------------------------------
                                                  Gross      Gross                                Gross       Gross
                                     Amortized Unrealized Unrealized    Fair         Amortized  Unrealized  Unrealized     Fair
                                        Cost       Gains     Losses     Value          Cost       Gains       Losses       Value
                                  --------------------------------------------    -------------------------------------------------
                                                                                                   

U.S. Treasury securities         $    26,043 $       353 $         - $    26,396     $    39,139 $       215 $      (11) $   39,343
                                 -----------------------------------------------  -------------------------------------------------
Other U. S. Government agency                                                                                                      
securities                            21,344         134         (7)      21,471           5,999           6        (1)       6,004
                                 -----------------------------------------------  -------------------------------------------------
Other debt security                      250           -           -         250               -           -          -           -
                                 -----------------------------------------------  -------------------------------------------------
Mortgage-backed certificates:                                                        
     Federal Home Loan                                                               
     Mortgage Corporation
     participation certificates       11,445         214           -      11,659          81,382         880        (2)      82,260
   Federal National Mortgage                                                         
     Association pass-through                                                        
     certificates                      3,293          53         (1)       3,345           6,646         150        (2)       6,794
   Government National                                                               
     Mortgage Association                                                            
     pass-through certificates         1,952          63          -        2,015           2,695          92          -       2,787
                                 -----------------------------------------------  -------------------------------------------------
     Total mortgage-backed
       certificates                   16,690         330         (1)      17,019          90,723       1,122        (4)      91,841
                                 -----------------------------------------------  -------------------------------------------------
                                 $    64,327 $       817 $       (8) $    65,136     $   135,861 $     1,343$      (16) $   137,188
                                 ===============================================  =================================================
                                 


     During  1998,  1997,  and  1996,  the  Company  recognized  gross  gains of
$143,000,  $111,000,  and $140,000,  respectively,  and gross losses of $71,000,
$27,000,  and  $63,000,   respectively,  on  the  sale  of  available  for  sale
securities.

     The  amortized  cost and fair  value of  securities  available  for sale at
December 31, 1998 are shown below by contractual maturity (in thousands):

                                          Amortized        Fair
                                            Cost           Value
                                        --------------------------

Due in one year or less                $   12,010      $    12,079
Due after 1 year through 5 years           35,377           35,788
Due after 5 years                             250              250
Mortgage-backed certificates               16,690           17,019
                                       ---------------------------
                                       $   64,327      $    65,136
                                       ===========================
                                                                  

                                       30



Note 6
Loans

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


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

First mortgage loans:
  Single family                                    $    251,117    $    308,525
  Multi-family                                            7,874           6,374
  Construction:
    Residential                                          66,853          56,992
    Nonresidential                                        4,101           1,420
  Commercial real estate                                 76,611          57,913
  Consumer lots                                           3,703           4,573
  Acquisition and development                            11,444          13,327
Equity and second mortgage                               52,845          45,194
Purchased mobile home                                        52              95
Boat                                                      4,275           5,685
Other consumer                                           10,537           7,250
Commercial business                                      33,485          24,222
                                                   ----------------------------
                                                        522,897         531,570
Undisbursed portion of construction                                            
  and acquisition and development loans                (35,463)        (42,067)
Allowance for loan losses                               (4,024)         (3,783)
Unearned discounts, premiums, and loan                                         
  fees, net                                              1,373             767 
                                                   ----------------------------
                                                   $    484,783    $    486,487
                                                   ============================

     At  December  31,  1998,  the  Company's  gross  loan  portfolio   contains
$215,833,000  of  adjustable-rate  mortgage loans and $55,022,000 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 $98,595,000 at December 31, 1998.

                                       31



Nonaccrual loans are as follows (in thousands):

                                                      December 31,
                                           1998           1997             1996
                                    -------------------------------------------

Single family                        $      416      $      528      $    1,172
Commercial real estate                        -               -             457
Land acquisition                              -             200             200
Purchased mobile home                        15              48              83
Other consumer                               68              24              17
Commercial business                          64             240             483
                                     ------------------------------------------
                                     $      563      $    1,040      $    2,412
                                     ==========================================

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,
                                                      1998      1997       1996
                                                  -----------------------------

Interest income based on contractual terms        $     61  $   92    $     252
Interest income recognized                              36      30          114
                                                  -----------------------------
  Interest income foregone                        $     25  $   62    $     138
                                                  =============================


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

                                              Year Ended December 31,
                                      1998            1997                 1996
                                    -------------------------------------------

Balance at beginning of year        $    3,783      $    3,806      $     3,696
Provision for loan losses                  510             600              377
Losses charged to allowance               (382)           (836)            (738)
Recovery of prior losses                   113             213              471
                                  ---------------------------------------------
  Balance at end of year            $    4,024      $    3,783      $     3,806
                                 ==============================================

     There were no impaired loans at December 31, 1998 and 1997.

     Loans  serviced for others  approximate  $13,826,000  at December 31, 1998,
$16,013,000 at December 31, 1997, and $17,740,000 at December 31, 1996.

                                       32



Note 7
Interest Receivable

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

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

Interest on loans                                   $    2,766      $     3,054
Interest on mortgage-backed certificates                   178            1,090
Interest on investments and interest-bearing                                   
  deposits                                                 819              909
                                                   ----------------------------
                                                         3,763            5,053
Less:  Allowance for uncollected interest                 (40)            (165)
                                                   ----------------------------
                                                    $    3,723      $     4,888
                                                   ============================

Note 8
Real Estate Owned

Real estate owned is as follows (in thousands):
                                                              December 31,
                                                        1998             1997
                                                    ---------------------------


Residential - Single family                         $      325      $     1,204
Land                                                       105                -
                                                    ---------------------------
                                                           430            1,204
Less:  Valuation allowance                                (53)            (106)
                                                   ----------------------------
                                                    $      377      $     1,098
                                                   ============================

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

                                                  Year Ended December 31,
                                          1998            1997           1996
                                    -------------------------------------------

Balance at beginning of year        $      106      $      200      $       161
Provision for losses                        15              81              136
Losses charged to allowance               (68)           (175)             (97)
                                   --------------------------------------------
  Balance at end of year            $       53      $      106      $       200
                                   ============================================

     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 the Bank. No ready market
exists for the stock and it has no quoted  market  value.  The FHLB is  required
under the Financial  Institutions  Reform,  Recovery and Enforcement Act of 1989
("FIRREA") to use its future  earnings in various  government-mandated  programs
including low to moderate income  housing.  These programs and other uses of the
FHLB's future  earnings could impair its ability to pay dividends to the Company
on this  investment.
     Investment in the stock of the Federal  Reserve Bank is required by law for
insured  institutions  such as Princess Anne. Due to the merger of Princess Anne
with the Bank in 1998, investment in the stock of the Federal Reserve Bank is no
longer required and the stock has been redeemed.

Note 10
Property and Equipment

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

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

Buildings and leasehold improvements                $    9,857      $    11,829
Furniture and equipment                                  9,845            8,904
                                                   ----------------------------
                                                        19,702           20,733
Less:  Accumulated depreciation and                                            
       amortization                                     (9,404)          (9,318)
                                                   ----------------------------
                                                        10,298           11,415
Land                                                     2,704            2,815
                                                   ----------------------------
                                                    $   13,002      $    14,230
                                                   ============================

     Depreciation  and  amortization  expense  is  $1,251,000,  $1,154,000,  and
$1,037,000 for the years ended December 31, 1998, 1997 and 1996, respectively.
     In December 1998, the Company sold its corporate office building and leased
back a portion of the building  over a three-year  period that ends December 31,
2001. The transaction was accounted for as a sale-leaseback.  Accordingly,  gain
on the sale of $404,000 has been  deferred and will be  recognized in proportion
to the related gross rent charged to expense over the lease term.

                                       34



Note 11
Deposits

     Deposit  balances by type and range of interest  rates at December 31, 1998
and 1997 are as follows (in thousands):

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

Noninterest-bearing:
     Commercial checking                            $   69,801      $    47,499
     Personal checking                                   8,911            7,375
                                                    ---------------------------
          Total noninterest-bearing deposits            78,712           54,874
                                                    ---------------------------

Interest-bearing:
     Passbook and statement savings                                            
          (interest rates of 2.46% at 1998 and                         
             3.34% at 1997)                             36,588           44,118
     Checking accounts (interest rates of 1.43% at                             
          1998 and 2.05% at 1997)                       41,762           32,754
     Money market deposits (interest rates of                                  
          3.36% at 1998 and 3.25% at 1997)              73,896           47,726
     Certificates:
          3.99% or less                                    345              519
          4.00% to 4.99%                               121,862           70,286
          5.00% to 5.99%                               113,417          218,016
          6.00% to 6.99%                                18,818           27,210
          7.00% to 7.99%                                 9,958           10,369
          8.00% to 8.99%                                   294              668
          9.00% to 9.99%                                 1,120            1,130
                                                    ---------------------------
          Total certificates                           265,814          328,198
                                                    ---------------------------
          Total interest-bearing deposits              418,060          452,796
                                                    ---------------------------
          Total deposits                            $  496,772      $   507,670
                                                    ===========================

     Certificates in denominations greater than $100,000 aggregated  $24,940,000
and  $28,831,000  at  December 31,  1998 and 1997,  respectively.  The  weighted
average  cost of  deposits  approximates  4.54% and  4.66%  for the years  ended
December 31, 1998 and 1997, respectively.

                                       35



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

                                                Year Ended December 31,
                                          1998            1997          1996
                                    -------------------------------------------

Passbook and statement savings      $    1,235      $    1,522     $      1,558
Checking accounts                          605             602              677
Money market deposits                    2,412           1,566            1,398
Certificates                            15,373          17,351           15,678
Less:  Early withdrawal penalties         (54)            (69)             (71)
                                   --------------------------------------------
                                    $   19,571      $   20,972     $     19,240
                                   ============================================

At December 31, 1998,  remaining  maturities on certificates  are as follows (in
thousands):
                                              1999               $   216,939
                                              2000                    29,582
                                              2001                     9,704
                                              2002                     5,406
                                              2003                     4,183
                                                                 -----------
                                                                 $   265,814
                                                                 ===========

     At December 31, 1998, the Bank has pledged mortgage-backed certificates, U.
S. Treasury  securities,  and other U. S.  Government  agency  securities with a
total carrying value of $2,763,000 to the State Treasury Board as collateral for
certain public deposits.

Note 12
Advances from the Federal Home Loan Bank

     At December  31,  1998,  advances  from the  Federal  Home Loan Bank (FHLB)
consist of a $60,000,000 convertible fixed-rate advance with an interest rate of
5.18% and a $15,000,000  convertible fixed-rate advance with an interest rate of
4.84%. The $60,000,000  fixed-rate advance was 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. Through December 31,
1998, the FHLB has not exercised its option. The $15,000,000  fixed-rate advance
matures in December 2003 and is subject,  in December 2001, to a one-time option
by the  FHLB to  convert  to an  adjustable-rate  advance.  These  advances  are
collateralized  by  mortgage-backed  certificates  with  a  net  book  value  of
approximately  $2,421,000  and by first  mortgage loans with a net book value of
approximately $244,203,000.
     The weighted  average cost of advances from the FHLB is 5.43% and 5.58% for
the years ended December 31, 1998 and 1997, 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 was paid in full during
1998.

                                       36



Note 14
Securities Sold under Agreements to Repurchase

     At December 31, 1998, mortgage-backed certificates sold under agreements to
repurchase  had  a  carrying  value  of  $12,717,000   and  a  market  value  of
$13,346,000.   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,  1998,  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,
                                                          1998             1997
                                                    ---------------------------

Balance at end of year                              $   13,084      $     9,664
Average amount outstanding during the year              12,026            8,893
Maximum amount outstanding at any month end             22,913           12,199
Weighted average interest rate during the year           4.45%            4.60%
Weighted average interest rate at end of year            3.96%            4.57%
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,
                                          1998            1997           1996
                                    -------------------------------------------
Other income:
 Brokerage fees                     $      468      $      850      $       413
 Merchant processing fees                2,062           1,391              738
 Other miscellaneous                       609             478              259
                                    -------------------------------------------
                                    $    3,139      $    2,719      $     1,410
                                    ===========================================

Other expense:
 Net occupancy expense of premises       1,901      $    1,848      $     1,715
 Professional fees                         611             345              474
 Expenses, gains/losses on sales,
   and provision for losses on real
   estate owned, net                        89             215               38
 Merchant processing                     1,766           1,130              586
 Other miscellaneous                     2,408           2,076            1,881
                                    -------------------------------------------
                                    $    6,775      $    5,614      $     4,694
                                   ============================================

                                       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,
                                         1998             1997            1996
                                    -------------------------------------------

Deferred tax assets:
     Bad debt reserves              $    1,474      $    1,251      $     1,297
     Other                                 324             219               34
                                    -------------------------------------------
                                         1,798           1,470            1,331
                                    -------------------------------------------

Deferred tax liabilities:
     Federal Home Loan Bank                                                    
                stock dividends          (696)           (696)            (696)
     Unrealized gains on securities                                            
                available for sale       (308)           (472)            (580)
     Depreciation                        (344)           (296)            (327)
     Other                               (251)           (299)            (106)
                                   --------------------------------------------
                                       (1,599)         (1,763)          (1,709)
                                   --------------------------------------------
Net deferred tax asset (liability) $      199      $     (293)     $      (378)
                                   ============================================
                                       38



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

                                               Year Ended December 31,
                                          1998            1997          1996
                                    -------------------------------------------

Current:
     Federal                        $    3,452      $    3,109      $     1,810
     State                                 294             131                -
                                    -------------------------------------------
                                         3,746           3,240            1,810
                                    -------------------------------------------
Deferred:
     Federal                              (277)             20                8
     State                                 (52)              4                3
                                    -------------------------------------------
                                          (329)             24               11
                                    -------------------------------------------
                                    $    3,417      $    3,264      $     1,821
                                    ===========================================

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,
                                         1998            1997            1996
                                    -------------------------------------------

Computed "expected" tax provision   $    3,241      $    3,151      $     1,846
  Increase (decrease) in taxes                                                 
    resulting from:                                                            
      State income taxes, net of                                               
        federal tax benefit               194              86                2 
      Other                               (18)             27              (27)
                                   --------------------------------------------
 Provision for income taxes         $    3,417      $    3,264      $     1,821
                                   ============================================

     For tax  purposes,  the Bank may only deduct bad debts as charged off. This
amount may differ  significantly  from the amount  deducted  for book  purposes.
Retained  earnings at December 31,  1998 includes  $6,134,000  representing that
portion of the Bank's tax bad debt  allowance  for which no provision for income
taxes has been made. This amount would be subject to federal income taxes if the
Bank were to use the reserve for purposes other than to absorb losses.

                                       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. 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.  There were no  contributions to the ESOP nor any ESOP related
compensation expense recognized in 1998 or 1997.
     In 1998 and 1997,  dividends  received by the ESOP, all of which related to
allocated shares,  were first used for  administrative  expenses,  and dividends
remaining were distributed to plan participants. Dividends received on allocated
shares  in  1998  totaled   $93,000,   of  which  $72,000  was   distributed  to
participants. Dividends received on allocated shares in 1997 totaled $81,000, of
which $63,000 was distributed to participants.  In 1996,  dividends  received on
both  unallocated  and allocated  shares were used for debt  service.  Dividends
received in 1996 totaled $63,000.  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,  1998, the ESOP has 216,950  allocated  shares. A total of
14,581 shares were distributed in 1998 to terminated employees.  All shares held
by the ESOP relating to the 1992 stock purchase are considered  outstanding  for
earnings per share calculations.

     Stock Purchase - 1997

     The Company recognizes  compensation expense on an accrual basis based upon
the estimated  annual number of shares to be released valued at the shares' fair
value.  ESOP related  compensation  expense  recognized  by the Company  totaled
$467,933  in 1998.
     The loan between the ESOP and the holding  company has a fifteen-year  term
with monthly principal and interest payments which commenced as of January 1998.
Shares are released and allocated to eligible participants  annually. The number
of shares  released and allocated  annually is based upon the pro rata amount of
the total  principal  and  interest  paid in that year as  compared to the total
estimated  principal  and  interest to be paid over the entire term of the loan.
Dividends received on unallocated shares were used for debt service.
     All of the 248,157  shares  purchased in 1997 were  unallocated at December
31, 1997. In 1998,  20,709  shares were  allocated and were included in earnings
per share calculations.  At December 31, 1998, the fair value of unearned shares
approximated $4,890,000.

401(k) Plan

     The Company has a 401(k) plan to which eligible  employees may contribute a
specified  percentage  of their gross  earnings  each year.  For the years ended
December  31,  1998,  1997  and  1996,  the  maximum  percentage  that  could be
contributed  by  employees  was 15%,  10%,  and 7%,  respectively.  The  Company
contributed  a total of  $207,000,  and $154,000 to these plans during the years
ended December 31,  1997, and 1996,  respectively.  In 1998, no contribution was
made.

                                       40



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, 1998 and December 31, 1997,
the Company's  unfunded  accumulated  postretirement  benefit obligation totaled
$804,000 and $537,000, respectively, and the accrued postretirement benefit cost
recognized  in  the  statement  of  financial  condition  totaled  $177,000  and
$136,000,  respectively.  Postretirement benefit cost was $97,000,  $69,000, and
$71,000 in 1998, 1997 and 1996, respectively.

Note 18
Stock Options and Awards

     At December 31, 1998, 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.

Stock Option Plans

     In conjunction  with the Bank's 1992  conversion,  the Company  adopted the
CENIT  Stock  Option  Plan for the benefit of non-  employee  directors  and key
officers.  During the period 1992-1997,  the Company granted options relating to
370,875 shares of common stock, which is the total number of shares reserved for
issuance under the Stock Option Plan. Options granted in 1992 in connection with
the conversion became  exercisable in full from two to five years after the date
of grant, options granted in 1993 became exercisable in full two years after the
date of grant,  and options granted in 1994, 1995, 1996 and 1997 are exercisable
25% each year over the four-year  period after the applicable  date of grant. In
addition, limited stock appreciation rights were granted with the options issued
under the Stock  Option  Plan.  These  rights  may be  exercised  in lieu of the
related  stock  options only in the event of a change in control of the Company,
as defined in the Stock Option Plan.
     In 1998,  the Company  adopted the CENIT  Long-Term  Incentive Plan for the
benefit of  non-employee  directors  and key officers and  employees.  The total
number of shares of common  stock  reserved  for  issuance  under the  Long-Term
Incentive Plan is 251,238. Options granted in 1998 are exercisable 25% each year
over the four-year period after the date of grant. The Long-Term  Incentive Plan
and 1998 option awards are subject to the  ratification and approval of the plan
by the stockholders of the Company.  In the alternative,  the Company granted to
the same optionees stock  appreciation  rights in amounts  corresponding  to the
1998 option awards,  subject to expiration upon the Long-Term  Incentive  Plan's
approval by the Company's stockholders.
     Under both the Stock  Option Plan and the  Long-Term  Incentive  Plan,  the
option  price  cannot be less than the fair market  value of the common stock on
the date of the grant, and options expire no later than ten years after the date
of the grant.

                                       41






                                                                          Year Ended December 31,
                                                 1998                             1997                              1996
                                     ----------------------------------------------------------------------------------------------
                                                     Weighted                         Weighted                           Weighted
                                                      Average                          Average                             Average
                                                     Exercise                         Exercise                           Exercise
                                        Shares         Price            Shares         Price              Shares           Price
                                     ----------------------------------------------------------------------------------------------
                                                                                                        

Outstanding at beginning
     of year                             271,938     $    6.09         343,149      $   5.40             399,681         $  4.95
 
Granted                                   67,000         22.25          12,705         15.00              18,702           11.54

Exercised                                (84,798)         5.31         (83,916)         4.63             (73,923)           4.49

Forfeited                                 (5,030)        15.65               -             -              (1,311)           5.94
                                      ----------                    ----------                         ---------
Outstanding at end of year               249,110         10.50         271,938          6.09             343,149            5.40
                                      ==========                    ==========                         =========
                                                                                                                                  
                                                                                                                                  
Options exercisable at
     year end                            164,331                       233,424                           289,983



     The weighted  average fair value of options  granted during 1998,  1997 and
1996 was $6.09, $4.89 and $3.73, respectively.
 
     The weighted  average fair value of all of the options  granted  during the
period  1995  through   1998  has  been   estimated   using  the   Black-Scholes
option-pricing model with the following weighted average assumptions:




                                                                              Year Ended December 31,
                                                         1998                      1997                       1996
                                               --------------------------------------------------------------------
                                                                                                   
Annual dividend yield                                    2.70%                    2.22%                       2.31%
Weighted average risk-free interest rate                 4.76%                    6.47%                       6.55%
Weighted average expected volatility                    29.00%                   28.00%                      29.00%
Weighted average expected life in years                   6.0                      6.3                         6.0

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

                                                                           Year Ended December 31,
                                                         1998                   1997                        1996
                                               -------------------------------------------------------------------
Net income:
       As reported                                     $6,115                   $6,003                      $3,608
       Pro forma                                        6,071                    5,973                       3,590

Basic earnings per share:
       As reported                                     $ 1.30                   $ 1.24                      $ 0.74
       Pro forma                                         1.29                     1.23                        0.74

Diluted earnings per share:
       As reported                                     $ 1.27                   $ 1.20                      $ 0.72
       Pro forma                                         1.26                     1.20                        0.72



                                       42



     The following table summarizes information about the options outstanding at
December 31, 1998:




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

                                                        Weighted
                                                         Average          Weighted                                Weighted
                                                        Remaining         Average                                 Average
       Range of                    Number              Contractual        Exercise            Number              Exercise
    Exercise Prices             Outstanding               Life             Price            Exercisable             Price
- --------------------------------------------------------------------------------------------------------------------------
                                                                                                      

     $3.84                        107,266                 3.58           $   3.84            107,266            $   3.84
     $5.95                         16,527                 2.45               5.95             16,527                5.95
     $7.09 to $7.73                21,056                 5.08               7.44             21,056                7.44
     $11.55 to $12.34              29,004                 7.58              12.04             17,223               11.67
     $15.00                        10,257                 8.17              15.00              2,259               15.00
     $22.25                        65,000                 9.75              22.25                  -               22.25
                                  -------                                                    -------       
                                  249,110                 5.90              10.50            164,331                5.49
                                  =======                                                    =======               



Management Recognition Plan

     The  objective  of the MRP is to enable the Company to retain  personnel of
experience  and  ability  in  key  positions  of  responsibility.  The  MRP  was
authorized  to  acquire up to 2% of the  shares of common  stock of the  Company
issued in the conversion. The Bank contributed $247,250 to the MRP to enable the
MRP  trustees  to acquire a total of 64,500  shares of the  common  stock in the
conversion  at $3.84  per  share.  As a  result  of an  oversubscription  in the
subscription  offering,  the MRP was able to acquire  only 45,000  shares in the
conversion.  In 1997 and 1996,  the MRP purchased  14,118 and 10,605  additional
shares, respectively, at an average price of approximately $15.13 and $11.26 per
share, respectively. No shares were purchased in 1998.
     A total of 37,086 shares were granted in 1992 and vested 20% each year over
five years  beginning in 1993.  The shares  granted in 1996 and 1997 vest at the
end of three to five years.  Compensation expense, which is recognized as shares
vest,  totaled  $72,320,   $122,000,  and  $82,000  for  1998,  1997  and  1996,
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,
                                             1998           1997         1996
                                         --------------------------------------
         Outstanding at beginning of year  34,182          30,393        27,204
         Granted                                -          14,118        10,605
         Exercised                         (2,907)        (10,329)      (7,416)
                                         --------------------------------------
         Outstanding at end of year        31,275          34,182        30,393
                                         ======================================

     No  grants  were  forfeited  during  1997  and  1996  and  no  grants  were
exercisable at December 31, 1998, 1997, and 1996. During 1998, 3,783 shares were
forfeited and returned to the  outstanding  balance.  At December 31, 1998,  the
weighted average period until the awards become vested is approximately  one and
one-half  years.  The weighted  average fair value of shares granted in 1997 and
1996 was $15.00, and $11.54, 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,   1998,   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, 1998.
     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,
                                                        1998             1997
                                                     --------------------------
Commitments outstanding:
  Mortgage loans:
    Fixed rate (rates between 6.00% and 8.25% at
       1998 and between 7.00% and 9.50% at 1997)    $    4,615      $     2,766
    Variable rate                                        1,219            1,745
  Commercial business loans                              5,617            2,857
                                                    ---------------------------
                                                    $   11,451      $     7,368
                                                    ===========================

     At  December  31,  1998,  the  Company  has  granted  unused  consumer  and
commercial lines of credit of $29,577,000 and $4,684,000,  respectively, and has
commitments to purchase loans totaling $27,551,000.
     Standby letters of credit are written  unconditional  commitments issued to
guarantee the performance of a customer to a third party and total approximately
$3,964,000  at December 31, 1998.  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, 1998, the Company had no such commitments.
      Rent expense under  long-term  operating  leases for property approximates
$713,000, $709,000, and $620,000 for the years ended December 31, 1998, 1997 and
1996,  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):

                                                  1999                $     856
                                                  2000                      693
                                                  2001                      597
                                                  2002                      374
                                                  2003                      312
                                                  Thereafter              1,423
                                                                      ---------
                                                                      $   4,255
                                                                      =========

                                       44



Note 20
Regulatory matters

Capital Adequacy

     The Bank is subject to various regulatory capital requirements administered
by the OTS.  Failure to meet minimum capital  requirements  can initiate certain
mandatory and possibly additional  discretionary  actions by regulators that, if
undertaken,  could  have a direct  material  effect on the  Company's  financial
statements.  Under capital adequacy guidelines and the regulatory  framework for
prompt corrective  action,  the Bank must meet specific capital  guidelines that
involve  quantitative  measures of the Bank's  assets,  liabilities  and certain
off-balance-sheet items as calculated under regulatory accounting practices. The
Bank's  capital  amounts and  classifications  are also  subject to  qualitative
judgments by regulators about components, risk weighting and other factors.
     As set forth in the  table  below,  quantitative  measures  established  by
regulation  to ensure  capital  adequacy  require the Bank to  maintain  minimum
amounts and ratios of tier 1 (core) capital to adjusted total assets,  of tier 1
risk-based and total  risk-based  capital to  risk-weighted  assets and tangible
equity  capital to adjusted  total  assets.  As of December 31,  1998,  the Bank
exceeded all capital adequacy requirements to which it is subject.
     As of  December  31,  1998,  the  most  recent  notification  from  the OTS
categorized  the Bank as "well  capitalized"  under  the  framework  for  prompt
corrective  action.  To be considered well capitalized  under prompt  corrective
action  provisions,  the Bank must maintain  capital  ratios as set forth in the
following table.  There are no conditions or events since that notification that
management believes have changed the Bank's categorizations.

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

                                                                               


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

                                           Amount         Ratio           Amount      Ratio                   Amount         Ratio
                                           ------         -----           ------      -----                   ------         -----
As of December 31, 1998:
                                                                                                         

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

As of December 31, 1997:

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


     The  regulatory  capital of the Bank  increased  during 1998 primarily as a
result of the merger of the Company's two subsidiary banks.

                                       45



Dividend Restrictions

     The 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.
     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 the Bank's conversion from a federally  chartered mutual savings
bank to a  federally  chartered  stock  savings  bank,  the Bank  established  a
liquidation  account  for the  benefit of eligible  depositors  who  continue to
maintain their deposit accounts in the Company after conversion. In the unlikely
event of a complete  liquidation  of the Bank,  each eligible  depositor will be
entitled to receive a liquidation  distribution from the liquidation account, in
the  proportionate  amount of the then  current  adjusted  balance  for  deposit
accounts  held,  before  distribution  may be made with  respect  to the  Bank's
capital  stock.  The Bank may not declare or pay a cash  dividend to the Company
on, or repurchase  any of, its capital  stock if the effect  thereof would cause
the retained  earnings of the Bank to be reduced  below the amount  required for
the  liquidation  account.  Except for such  restrictions,  the existence of the
liqui dation  account does not  restrict  the use or  application  of the Bank's
retained  earnings.  At December 31, 1998, the  liquidation  account balance was
$3,243,000.

                                       46



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, 1998                                        $    2,892
Originations - 1998                                                    2,581
Repayments - 1998                                                     (1,178)
                                                                  -----------
Balance at December 31, 1998                                      $    4,295
                                                                  ===========

     Under  the  Company's  current  policy,  related  party  loans  are made on
substantially   the  same  terms,   including   interest  rate  and   collateral
requirements, as are available to the general public. The Company believes loans
to related  parties do not involve more than the normal risk of  collectibility.
Commitments  to extend credit and letters of credit to related  parties  totaled
$944,000 at December 31, 1998.

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,
1998,  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.

                                       47



Loans

     The fair value of loans is estimated by  discounting  the future cash flows
using the current rates at which  similar loans would be made to borrowers  with
similar  credit ratings for the same  remaining  maturities,  or based on quoted
market prices for mortgage-  backed  certificates  securitized by similar loans,
adjusted  for  differences  in loan  characteristics.  The  risk of  default  is
measured as an adjustment to the discount rate, and no future interest income is
assumed for nonaccrual loans.
     The  fair  value  of  loans  does not  include  the  value of the  customer
relationship or the right to fees generated by the account.

Federal Home Loan Bank Stock

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

Deposit Liabilities

     The fair value of deposits with no stated maturities (which includes demand
deposits,  savings accounts, and money market 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.

                                       48



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




                                                                          December 31,
                                                             1998                             1997
                                                   ---------------------------     --------------------------
                                                     Carrying          Fair          Carrying         Fair 
                                                      Amount           Value          Amount          Value
                                                   --------------------------     --------------------------
                                                                                               
Financial assets:
  Loans held for investment, net                   $ 484,783      $  489,598       $  486,487     $   494,207
Financial liabilities:
  Deposits with stated maturities                    265,814         267,603          328,198         330,314
  Long-term borrowings                                75,000          77,228           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,
                                                         1998             1997
                                                    ---------------------------
Assets:
  Cash                                              $       56      $         1
  Securities available for sale at fair value              250                -
  Equity in net assets of the Bank                      49,420           51,173
  Other assets                                             776            1,908
                                                    ---------------------------
                                                    $   50,502      $    53,082
                                                    ===========================

Liabilities:                                                                   
  Other borrowings                                  $        -      $     2,575
  Other liabilities                                        426              570
                                                    ---------------------------
                                                           426            3,145
                                                    ---------------------------
Stockholders' equity                                    50,076           49,937
                                                    ---------------------------
                                                    $   50,502      $    53,082
                                                    ===========================

                                       49



Condensed Statement of Operations
(In thousands)
                                                Year Ended December 31,
                                         1998             1997            1996
                                    -------------------------------------------
Equity in earnings of the Bank      $    6,520      $    6,767      $     3,943
Interest income                             22               -                -
Interest expense                          (76)           (110)             (16)
Salaries and employee benefits           (296)           (349)            (276)
Expenses related to proxy contest                                              
and other matters                            -            (405)               -
Professional fees                        (202)           (247)            (108)
Other expenses                            (86)            (87)            (122)
                                    -------------------------------------------
Income before income taxes               5,882           5,569            3,421
Benefit from income taxes                  233             434              187
                                    -------------------------------------------
Net income                          $    6,115      $    6,003      $     3,608
                                    ===========================================

Condensed Statement of Cash Flows
(In thousands)
                                                      Year Ended December 31,
                                                    1998       1997       1996
                                               --------------------------------
Cash flows from operating activities:
     Net income                                $   6,115   $   6,003   $  3,608
     Add (deduct) items not affecting cash:                                    
       Distributions in excess of earnings                                     
       (undistributed earnings) of the Bank        1,399      (3,157)    (1,941)
       Amortization                                    6           3         26
       Decrease (increase) in other assets         1,860        (114)    (1,192)
       (Decrease) increase in liabilities            (73)        189        121
                                               --------------------------------
      Net cash provided by operations              9,307       2,924        622
                                               --------------------------------

Cash flows from investing activities:
     Purchase of securities available for sale      (250)          -          -
                                               --------------------------------
      Net cash used for investing activities        (250)          -          -
                                               --------------------------------

Cash flows from financing activities:
     Cash dividends paid                          (1,931)     (1,627)    (1,215)
     Net proceeds from issuance of common stock      173         357        583
     Increase in other borrowings                      -       4,000          -
     Principal payments on other borrowings       (2,575)     (1,425)         -
     Common stock repurchases                     (4,669)          -          -
                                                                              -
     Purchase of common stock by ESOP                  -      (4,232)         -
                                               --------------------------------
      Net cash used for financing activities      (9,002)     (2,927)     (632)
                                               --------------------------------
Net increase (decrease) in cash and cash                                       
     equivalents                                      55          (3)       (10)

Cash and cash equivalents at beginning of period       1           4         14
                                               --------------------------------
Cash and cash equivalents at end of period     $      56   $       1  $       4
                                               ================================

                                       50



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

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

                                                                                                           

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

Earnings per share:
     Basic                                                     $      .31      $       .32     $       .34     $       .33
                                                               ===========================================================
     Diluted                                                   $      .30      $       .31     $       .33     $       .33
                                                               ===========================================================
Dividends per common share                                     $      .10      $       .10     $       .10     $       .11
                                                               ===========================================================

                                                                                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:
     Basic                                                     $      .22      $       .31     $       .35     $       .36
                                                               ===========================================================
     Diluted                                                   $      .21      $       .30     $       .34     $       .35
                                                               ===========================================================
Dividends per common share                                     $      .08      $       .08     $       .08     $       .08
                                                               ===========================================================


NOTE: May not add to total for year due to rounding.

                                       51



Report of Independent Accountants
- -------------------------------------------------------------------------------

[LETTERHEAD OF PRICEWATERHOUSECOOPERS LLP APPEARS HERE]


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

     In our  opinion,  the  accompanying  consolidated  statement  of  financial
condition   and  the  related   consolidated   statements  of   operations,   of
comprehensive  income,  of  changes  in  stockholders'  equity and of cash flows
present  fairly,  in all  material  respects,  the  financial  position of CENIT
Bancorp,  Inc. and its subsidiary at December 31, 1998 and 1997, and the results
of their  operations  and their  cash  flows for each of the three  years in the
period ended December 31, 1998, 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 these  financial
statements  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.


PricewaterhouseCoopers LLP

Virginia Beach, Virginia
January 29, 1999

                                       52



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 19, 1999 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(R) under the
symbol CNIT.  Newspapers and other stock
tables may identify the stock under various
abbreviations for CENIT Bancorp, Inc.

     The table below shows the reported high
and low sales prices of CENIT Bancorp, Inc.
Common Stock by quarters in fiscal years
1998 and 1997.
                  1998                    1997

Quarter      High        Low          High        Low
- -------------------------------------------------------

First        $29.00      $23.33       $15.92     $13.33
- -------------------------------------------------------

Second       $28.67      $20.50       $16.88     $13.17
- -------------------------------------------------------

Third        $24.63      $16.75       $21.00     $15.83
- -------------------------------------------------------

Fourth       $21.50      $14.13       $27.15     $19.33
- -------------------------------------------------------

     Source: The Nasdaq Stock Market (R)

Note:
    Sales prices have 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

    PricewaterhouseCoopers LLP
    One Columbus Center, Suite 400
    Virginia Beach, Virginia 23462

                                       53



Corporate Information
- ------------------------------------------------------------------------------

- - Executive Offices

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

- - 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)

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

Newport News
13307 Warwick Boulevard

Hampton

   2205 Executive Drive
   550 Settlers Landing Road

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


- - Personal & Commercial Banking Services

Personal Banking

   Checking and Savings Accounts
   Retirement Accounts
   24 Hour Banking ATMs
     Members, HONOR (R) PLUS (R) CIRRUS (R) &
     VISA (R) Networks with access to DISCOVER (R)
     MASTERCARD (R) AMERICAN EXPRESS (R)
     ARMED FORCES FINANCIAL (R) (AFFN)
   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

                                       54



CENIT Bank Retail Banking Offices
- ------------------------------------------------------------------------------

                                                     
                               [GRAPHIC OMITTED]

                                [MAP SHOWN HERE]



                                 * 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.




[BACK COVER]

CENIT BANCORP, INC.

     Corporate Offices
     225 West Olney Road
     Norfolk, Virginia 23510-1586
     (757) 446-6600