PROSPECTUS                               Filed pursuant to Rule 424(b)(1)
                                                   333-108864
                                                   333-110379


                                 521,739 Shares

                    [James Monroe Bancorp, Inc. Logo Omitted]

                                  Common Stock


         James Monroe Bancorp is the holding company for James Monroe Bank, a
$290 million commercial bank headquartered in Arlington, Virginia.

         We are offering 521,739 shares of our common stock.

         Our common stock is quoted on the Nasdaq SmallCap Market under the
symbol "JMBI". The last reported sale price of the common stock on November 10,
2003 was $25.80.

         INVESTING IN OUR COMMON STOCK INVOLVES RISKS. SEE "RISK FACTORS" ON
PAGE 6 TO READ ABOUT FACTORS YOU SHOULD CONSIDER BEFORE BUYING SHARES OF OUR
COMMON STOCK.


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

         NEITHER THE SECURITIES AND EXCHANGE COMMISSION NOR ANY STATE SECURITIES
COMMISSION HAS APPROVED OR DISAPPROVED OF THE COMMON STOCK OR DETERMINED IF THIS
PROSPECTUS IS ACCURATE OR ADEQUATE. ANY REPRESENTATION TO THE CONTRARY IS A
CRIMINAL OFFENSE.

         SHARES OF OUR COMMON STOCK ARE NOT DEPOSITS, SAVINGS ACCOUNTS, OR OTHER
OBLIGATIONS OF A DEPOSITORY INSTITUTION AND ARE NOT INSURED BY THE FEDERAL
DEPOSIT INSURANCE CORPORATION OR ANY OTHER GOVERNMENTAL AGENCY.

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



                                                         PER SHARE        TOTAL
                                                         ---------        -----
                                                                 
Price to public                                           $23.00       $11,999,997
Underwriting discount (1)                                 $ 1.61       $772,783
Proceeds, before expenses, to James Monroe Bancorp (1)    $21.39       $11,227,214
- -------------------------


(1) The underwriter has agreed that the underwriting discount will be $0.837 per
    share for up to 86,956 shares, which may be purchased by our directors,
    executive officers and founding directors. The total underwriting proceeds
    and total proceeds of the offering assumes the purchase of 86,956 shares by
    such persons.

         This is a firm commitment underwriting. The underwriter may also
purchase up to 78,261 additional shares from us at the public offering price,
less the underwriting discount, to cover over-allotments.


    The underwriter expects to deliver the shares to purchasers on November 14,
2003.


                           SCOTT & STRINGFELLOW, INC.


                The date of this prospectus is November 10, 2003









                              [MAP OF MARKET AREA]














          A. Main Banking Office 3033 Wilson Boulevard, Arlington, Virginia
          B. Full Service Branch 7023 Little River Turnpike, Annandale, Virginia
          C. Full Service Branch 10509 Judicial Drive, Fairfax, Virginia
          D. Full Service Branch 606 South King Street, Leesburg, Virginia
          E. Drive/Walk Through 10 W. Market St., Leesburg, Virginia
          F. Coming 2nd Qt. 2004 3914 Centreville Road, Chantilly, Virginia



IN CONNECTION WITH THIS OFFERING, THE UNDERWRITER MAY OVER-ALLOT, OR EFFECT
TRANSACTIONS WHICH STABILIZE OR MAINTAIN THE MARKET PRICE OF THE COMMON STOCK AT
LEVELS ABOVE THOSE WHICH MIGHT OTHERWISE EXIST IN THE OPEN MARKET. IF THE
UNDERWRITER COMMENCES STABILIZING ACTIVITIES, IT MAY DISCONTINUE THEM AT ANY
TIME.





                                     SUMMARY

         This summary highlights selected information about us and the offering
that is contained elsewhere in this prospectus. The summary does not contain all
the information that you should consider before investing in our common stock.
You should read this summary together with the entire prospectus. Except as
otherwise indicated by the context, references in this prospectus to "we," "our"
or "us" are to the combined business of James Monroe Bancorp, Inc. and its
wholly owned subsidiary, James Monroe Bank.

                              JAMES MONROE BANCORP

         James Monroe Bancorp is a bank holding company headquartered in
Arlington, Virginia. Our wholly owned subsidiary, James Monroe Bank, commenced
operations as a Virginia chartered bank in June 1998 and engages in a general
commercial banking business with a particular focus on the needs of small to
medium-sized businesses, their principals and professionals.

         We currently operate five banking offices in Northern Virginia - in
Arlington, Annandale, Fairfax City and two offices in Leesburg. To position
ourselves to take advantage of future growth in our market area, we expect to
open a sixth banking office in Chantilly, near the intersection of Routes 50 and
28, during the second quarter of 2004. This location will also eventually house
certain administrative and operations functions, as well as our mortgage
division.


         We have experienced significant growth in both assets and profitability
during our five years of operation. As of September 30, 2003, we had assets of
$288.9 million, representing a 50.0% increase from September 30, 2002. Total
loans outstanding as of September 30, 2003 amounted to $154.0 million, an
increase of 35.2% from September 30, 2002. For the nine months ended September
30, 2003, our net income was $1.8 million, an increase of 102.8% compared to our
net income for the nine months ended September 30, 2002. Earnings per basic
share for the same period increased 73.3% from $0.45 to $0.78. During the period
from December 31, 1998 to September 30, 2003, we have enjoyed compound annual
growth rates of 55.3% in assets, 49.2% in loans and 56.8% in deposits, based on
monthly average balances.


THE NORTHERN VIRGINIA MARKET

         We believe that a key factor in our ability to achieve our business
strategy goal and to create shareholder value is the attractiveness of the
Northern Virginia market. The market in which we operate and where we are
establishing our branches has seen considerable population and economic growth
in the past several decades, and we expect such favorable growth to continue.
Our primary service area includes Arlington, Fairfax and Loudoun counties,
markets that we believe have the most profitable banking opportunities in
Northern Virginia.

         Collectively, the markets in which we operate are some of the largest
in Virginia. From 1990 to 2000, Fairfax County's population increased 18.5% to
969,749, the highest in the state. During the same period, the populations of
Arlington and Loudoun counties increased 10.8% and 96.9% to 189,453 and 169,599,
respectively. Loudoun County's growth during 1990 to 2000 placed it as the sixth
highest county in the United States in terms of percentage change in population
during that period, and it is expected to increase by 77.1% from 2000 to 2010.
Arlington and Fairfax counties, two of the more densely populated counties in
Virginia, are projected to grow 6.9% and 15.1%, respectively, during the 2000 to
2010 period. If Fairfax County were a city, it would rank 10th in population in
the United States.

         In addition to the compelling population growth, these areas continue
to rank among the top counties in the nation in terms of median household
income, a solid indicator of an affluent market. Fairfax County's median
household income is the second highest in the United States at $81,050, which is
nearly double the national median. Loudoun County is second highest in Virginia,
and ranks third in the country, with median household income of $80,648.



                                       1



BUSINESS STRATEGY

         Our goal is to enhance our franchise value by continuing our strong
growth trend in assets and profitability while maintaining asset quality and
individualized customer service. Our strategic plan has the following four
primary components:

         o   CONTINUE TO EXPAND AND PENETRATE HIGH GROWTH MARKETS. We believe we
             are well positioned to take full advantage of the favorable
             demographic and economic characteristics in our expanding Northern
             Virginia market. The areas in which we operate are characterized by
             high concentrations of small to medium-sized businesses and
             professionals, our target customers. We will look for opportunities
             to expand our franchise in these high growth markets on a selective
             and opportunistic basis. We are continuously seeking additional
             branching opportunities, centered around experienced lending
             officers with a significant portfolio of commercial customers. We
             will increase our market share by branching selectively, by
             continuing to capitalize on niche products to service our small and
             medium-sized business customers, and by enhancing our marketing
             efforts to build brand identification.

         o   HIRE EXPERIENCED LENDING OFFICERS. Our branching strategy has
             revolved around the hiring of highly experienced local banking
             professionals with successful track records and established
             customer relationships with small to medium-sized businesses and
             affluent households. These officers have been able to attract
             customers with which they have built relationships over the years,
             enhancing our loan production. We typically hire one or more
             officers for a specific location, and then establish a branch
             office to support business generation.


             We currently have seven loan officers that have an average of over
             25 years of experience in the financial services industry. Our
             lenders have operated in our market area for many years, and have
             experienced a wide range of economic cycles and lending market
             conditions. We will continue to grow and build our franchise by
             having seasoned, local lenders and other bankers join our
             organization. Our lending officers are supported by members of our
             executive management team and our Board of Directors, who have
             broad experience during a variety of economic cycles in loan
             production, credit administration, investments, asset liability
             management and compliance - key strengths in building and growing
             our company.


         o   TARGET SMALL TO MEDIUM-SIZED BUSINESSES IN OUR COMMUNITIES. The
             Northern Virginia banking market has been characterized by
             significant consolidation among financial institutions. Over the
             past five years, a number of independent community banks in our
             market area have been acquired by large regional or national banks,
             most of which are headquartered out of our market area. While many
             of the large banks operating in our market are now targeting the
             small and medium-sized business market, our customers have told us
             that the corporate service culture and operational infrastructure
             at large banks often do not provide satisfactory customer
             experiences. Automation and 800 numbers take the place of
             personalized and time-sensitive service. Personnel turnover
             prevents the development of a banking relationship that adds value
             to a customer's business. This atmosphere provides an excellent
             opportunity for James Monroe Bank, a community-oriented bank
             delivering a wide array of personalized products through an
             integrated and responsive sales and service approach. We believe
             that our experienced team of banking professionals focused on
             relationship banking, who have a history of serving Northern
             Virginia's small to medium-sized businesses with annual sales
             generally up to $10 million, gives us a distinct competitive
             advantage in attracting and keeping this customer base.

         o   PERSONALIZE CUSTOMER SERVICE, OFTEN BY LEVERAGING OUR TECHNOLOGY
             CAPABILITIES. We are able to compete effectively in our market by
             offering products comparable to a larger financial institution,
             while maintaining the high level of customer service, quick
             response time and personalized attention of a locally headquartered
             bank. We are able to solidify this competitive advantage with the
             use of technology to tailor products and services to specific
             segments of our targeted banking customer market. Our ability to
             optimize the capacities of our technology systems, in creating,
             marketing and delivering defined products to serve the different
             needs of our customers, will allow us to realize economies of scale
             as we further execute our expansion strategy.



                                       2




                               RECENT DEVELOPMENTS

         We achieved record earnings for the three and nine months ended
September 30, 2003. Net income for the three month period was $735 thousand or
$0.31 per basic share and $0.29 per diluted share, compared to net income of
$382 thousand, or $0.17 per basic share and $0.16 per diluted share, for the
third quarter of 2002, an increase of 92.4% in net income. For the nine months
ended September 30, 2003, net income was $1,808,000 or $0.73 per share compared
to $892,000, or $0.43 per share for the first nine months of 2002, both on a
diluted basis. For the comparative nine month period this represents a 102.7%
increase in net income.

         Total assets at September 30, 2003, were $288.9 million, a 21.0%
increase over assets of $238.8 million at December 31, 2002, and a 41.6%
increase over the assets at the same period a year ago. Total deposits at the
end of September 2003 were $258.5 million an increase of 20.9% from December 31,
2002 and 43.4% from September 30, 2002. Loans outstanding at September 30, 2003
were $154.0 million, an increase of 27.2% from December 31, 2002 and 33.6% from
September 30, 2002.

         The following table sets forth selected unaudited consolidated
financial data for the nine months September 30, 2003 and 2002.



                                                           NINE MONTHS ENDED SEPTEMBER 30,
                                                           -------------------------------
(Dollars in thousands, except per share data)                  2003              2002
                                                           -------------    --------------
                                                                     (Unaudited)
                                                                         
PERIOD-ENDING BALANCES:
Total assets.............................................    $  288,914        $  204,088
Total loans..............................................       154,012           115,303
Total deposits...........................................       258,527           180,338
Stockholders' equity ....................................        20,695            18,129
Shares outstanding.......................................     2,333,642         2,299,455
RESULTS OF OPERATIONS:
Total interest income....................................    $    9,459        $    7,177
Total interest expense...................................         2,653             2,627
Net interest income......................................         6,806             4,550
Provision for loan losses................................           472               386
Net interest income after provision for loan losses......         6,334             4,164
Noninterest income.......................................           787               403
Noninterest expense......................................         4,396             3,206
Income (loss) before income taxes........................         2,725             1,361
Net income (loss)........................................         1,809               892
PER SHARE DATA:
Net income (loss), basic.................................    $     0.78        $     0.45
Net income (loss), diluted...............................          0.73              0.43
Book value...............................................          8.87              7.88
ASSET QUALITY RATIOS:
Allowance for loan losses to loans.......................          1.15%             1.23%
Nonperforming loans to loans.............................          0.27%             0.34%
Allowance for loan losses to nonperforming loans.........          4.34x             3.50x
Nonperforming assets to loans and other real estate......          0.27%             0.34%
Net loan charge offs to average loans....................          0.07%             0.00%
SELECTED RATIOS:
Tier 1 risk-based capital ratio..........................         14.69%            16.80%
Total risk-based capital ratio...........................         16.87             17.86
Leverage ratio...........................................          9.35             11.65
Efficiency ratio.........................................         57.90             64.73
Equity to assets.........................................          7.16              8.88
Return on average total assets...........................          0.94              0.73
Return on average stockholders' equity...................         12.15              8.39
Net interest margin......................................          3.76              3.99




                                  THE OFFERING

Shares Offered                            521,739 shares of common stock.

Offering Price                            $23.00 per share.

Shares outstanding after the offering     2,855,381 shares.


Use of Proceeds                           We intend to use the proceeds of the
                                          offering for general corporate
                                          purposes, including for contribution
                                          to James Monroe Bank's capital, which
                                          will enable it to continue as a "well
                                          capitalized" institution as our assets
                                          increase, allow us to pursue future
                                          growth opportunities through further
                                          expansion of our existing lending and
                                          investment activities, and possible
                                          branch expansion. Except for the
                                          proposed Chantilly branch, we have no
                                          definitive plans for any additional
                                          branches or for any acquisitions. See
                                          "Use of Proceeds" at page 10.

Dividend policy                           To date, we have not paid any cash
                                          dividends on our common stock,
                                          electing to retain earnings to fund
                                          growth. We do not expect that we will
                                          elect to pay cash dividends in the
                                          foreseeable future. See " Market for
                                          Common Stock and Dividends" at page
                                          10.

Nasdaq SmallCap Market symbol             JMBI


Risk Factors                              Investing in our common stock involves
                                          investment risks. You should carefully
                                          review the information contained under
                                          "Risk Factors" beginning at page 6
                                          before deciding to purchase shares of
                                          our common stock.

         The number of shares of our common stock outstanding after this
offering is based on the number of shares outstanding on September 30, 2003, and
excludes 256,518 shares of common stock issuable upon exercise of stock options
outstanding under our stock option plans on September 30, 2003, of which 229,328
were exercisable. Options to purchase an aggregate of 30,000 shares will be
issued under a three year employment agreement to be entered into with Richard
I. Linhart, our Executive Vice President and Chief Operating Officer.


         The number of shares of our common stock outstanding after this
offering is based on the number of shares outstanding on August 31, 2003, and
excludes 251,518 shares of common stock issuable upon exercise of stock options
outstanding under our stock option plans on August 31, 2003, of which 227,661
were exercisable. Additional options to purchase 3,000 shares of common stock
were issued subsequent to August 31, and options to purchase 4,000 shares were
allocated for issuance to prospective employees.

         Except as otherwise indicated, all information in this prospectus
assumes no exercise of the underwriter's over-allotment option.

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

         We were organized as a Virginia corporation in April 1999 for the sole
purpose of becoming a holding company for James Monroe Bank. James Monroe Bank
began operating as a Virginia commercial bank in June 1998 and became a wholly
owned subsidiary of James Monroe Bancorp in July 1999.

         Our principal executive offices are located at 3033 Wilson Boulevard,
Arlington, Virginia 22201. Our telephone number is (703) 524-8100.



                                       3



                       SUMMARY CONSOLIDATED FINANCIAL DATA

         The following table shows a summary of historical consolidated
financial data for James Monroe Bancorp. You should read it together with the
historical consolidated financial information contained in the consolidated
financial statements for the year ended December 31, 2002 and for the six months
ended June 30, 2003 included with this prospectus and with the other information
provided in this prospectus. Information for the six month periods ended June
30, 2003 and 2002 is derived from unaudited interim financial statements and
includes, in the opinion of management, all adjustments, consisting of only
normal recurring adjustments, necessary to present fairly the data for such
period. Information for the period from inception to December 31, 1998
represents results of James Monroe Bank. The results of operations for the six
month period ended June 30, 2003 do not necessarily indicate the results which
may be expected for any future period or for the full year.



                                                                                                                            FROM
                                                                                                                         INCEPTION
                                         SIX MONTHS ENDED                                                             (JUNE 8, 1998)
                                             JUNE 30,                           YEAR ENDED DECEMBER 31,                   THROUGH
                                     -----------------------    ----------------------------------------------------    DECEMBER 31
                                        2003         2002          2002           2001         2000          1999           1998
                                     ----------   ----------    ----------     .---------   ----------    ----------    ----------
                                                        (Dollars in thousands, except share and per share data)
                                                                                                   
PERIOD-ENDING BALANCES:
Total assets........................ $  297,054   $  189,835    $  238,793    $   126,658   $   89,230    $   49,618    $   23,509
Total loans.........................    145,687      105,370       121,047         86,139       50,040        31,039        12,769
Total deposits......................    271,099      166,891       213,870        114,259       78,042        42,819        16,781
Stockholders' equity ...............     20,214       17,466        19,195         11,967       10,733         6,600         6,659
Average weighted shares
outstanding at period end (1):
     Basic..........................  2,301,295    1,809,536     2,054,844      1,800,186    1,461,105     1,391,302     1,382,981
     Diluted........................  2,464,435    1,907,540     2,160,539      1,886,413    1,508,239     1,408,035     1,382,981
RESULTS OF OPERATIONS:
Total interest income............... $    6,088   $    4,435    $   10,091    $     7,548   $    5,413    $    2,845    $      630
Total interest expense..............      1,777        1,601         3,609          2,918        2,177           921           147
Net interest income.................      4,311        2,834         6,482          4,630        3,236         1,924           482
Provision for loan losses...........        349          251           483            450          237           231           132
Net interest income after
  provision for loan losses.........      3,962        2,583         5,999          4,180        2,999         1,693           350
Noninterest income..................        429          268           760            554          302           159            14
Noninterest expense.................      2,788        2,072         4,394          3,033        2,348         1,727           817
Income (loss) before income taxes...      1,603          779         2,365          1,701          953           125          (452)
Net income (loss)...................      1,074          510         1,553          1,112          810           125          (452)
PER SHARE DATA (1):
Net income (loss), basic............ $     0.47   $     0.28    $     0.75    $      0.62   $     0.55    $     0.09    $    (0.33)
Net income (loss), diluted..........       0.44         0.27          0.72           0.59         0.54          0.09         (0.33)
Book value..........................       8.78         7.60          8.34           6.65         5.97          4.73          4.81
ASSET QUALITY RATIOS:
Allowance for loan losses to loans..       1.15%        1.22%         1.15%          1.20%        1.19%         1.17%         1.03%
Nonperforming loans to loans........       0.29%        0.28%         0.24%          0.31%        0.08%         0.00%         0.00%
Allowance for loan losses to
  nonperforming loans...............       4.01x        5.03x         4.70x          3.87x       15.38x          n/a(3)       n/a(3)
Nonperforming  assets to loans and
  other real estate.................       0.29%        0.28%         0.24%          0.31%        0.08%         0.00%         0.00%
Net loan charge offs to average
  loans.............................       0.05%        0.00%         0.12%          0.03%        0.00%         0.00%         0.00%
SELECTED RATIOS:
Tier 1 risk-based capital ratio.....      13.48%       17.87%        15.49%         11.94%       18.50%        20.30%        43.80%
Total risk-based capital ratio......      14.41        18.91         16.43          12.98        19.60         21.40         44.70
Leverage ratio......................       9.48        13.36         10.53           9.53        12.60         14.00         30.60
Efficiency ratio (2)................      58.82        66.80         60.67          58.51        66.40         82.91        164.72
Equity to assets....................       6.80         9.20          8.04           9.45        12.03         13.30         28.32
Return on average total assets......       0.90         0.70          0.88           1.02         1.19          0.32         (4.54)
Return on average stockholders'
  equity............................      10.93         8.32         10.15           9.65        10.75          1.89        (11.14)
Net interest margin.................       3.83         4.15          3.90           4.56         5.09          5.25          5.27



- --------------------------------
(1) Per share data and share information have been adjusted to reflect a
    three-for-two stock split in the form of a 50% stock dividend paid on
    July 25, 2002 and a five-for-four stock split in the form of a 25% stock
    dividend paid on May 16, 2003.
(2) We compute our efficiency ratio by dividing noninterest expense by the sum
    of net interest income on a tax equivalent basis and noninterest income.
    Comparison of our efficiency ratio with those of other companies may not be
    possible, because other companies may calculate the efficiency ratio
    differently.
(3) Not applicable as there were no nonperforming loans at period end.



                                       4


                                  RISK FACTORS

         An investment in our common stock involves various risks. You should
carefully consider the risk factors listed below. These risk factors may cause
our future earnings to be lower or our financial condition to be less favorable
than we expect. In addition, other risks of which we are not aware, which relate
to the banking and financial services industries in general, or which we do not
believe are material, may cause earnings to be lower, or hurt our future
financial condition. You should read this section together with the other
information in this prospectus.

         OUR LEVEL OF ASSETS AND EARNINGS MAY NOT CONTINUE TO GROW AS RAPIDLY AS
THEY HAVE IN THE PAST FEW YEARS.


         Since opening for business in 1998, our asset level has increased
rapidly, including an 88.5% increase in 2002, and a 21.0% increase in the first
nine months of 2003. Since 1999, the first full year for which we achieved
profitability, our earnings have increased at least 37% annually. We cannot
assure you that we will continue to achieve comparable results in future years.
As our asset size and earnings increase, it may become more difficult to achieve
high rates of increase in assets and earnings. Additionally, it may become more
difficult to achieve continued improvements in our expense levels and efficiency
ratio.


         We may not be able to immediately invest all of the capital provided by
the offering in loans. Investing the offering proceeds in securities until we
are able to deploy the proceeds in loans will provide lower margins than we
generally earn on loans, potentially adversely impacting shareholder returns.
Declines in the rate of growth of income or assets, and increases in operating
expenses or nonperforming assets may have an adverse impact on the value of our
common stock.

         WE MAY NOT BE ABLE TO SUCCESSFULLY MANAGE CONTINUED GROWTH.

         We intend to use the proceeds of the offering to support further growth
in the level of our assets and deposits. As our capital base grows, so does our
legal lending limit. We cannot be certain as to our ability to manage increased
levels of assets and liabilities, or to successfully make and supervise higher
balance loans. Further, we may not be able to maintain the relatively low levels
of nonperforming loans that we have experienced. We may be required to make
additional investments in equipment and personnel to manage higher asset levels
and loan balances, which may adversely impact earnings, shareholder returns and
our efficiency ratio. Increases in operating expenses or nonperforming assets
may have an adverse impact on the value of our common stock.

         TRADING IN OUR COMMON STOCK HAS BEEN SPORADIC AND VOLUME HAS BEEN
LIGHT. AS A RESULT, SHAREHOLDERS MAY NOT BE ABLE TO QUICKLY AND EASILY SELL
THEIR COMMON STOCK.


         Although our common stock is listed for trading on the Nasdaq SmallCap
Market, and a number of brokers offer to make a market in the common stock on a
regular basis, trading volume to date has been limited, averaging only
approximately 1,400 shares per day over the past year, and there can be no
assurance that an active and liquid market for the common stock will develop.
Accordingly, even though there is no holding period required for shares
purchased in the offering, shareholders may find it difficult to sell a
significant number of shares at the prevailing market price.

         WE HAVE NO CURRENT PLANS TO PAY CASH DIVIDENDS.

         James Monroe Bank is our principal revenue producing operation. As a
result, the ability to pay cash dividends to shareholders largely depends on
receiving dividends from James Monroe Bank. The amount of dividends that a bank
may pay is limited by state and federal laws and regulations. Even if we have
earnings in an amount sufficient to pay cash dividends, our Board of Directors
currently intends to retain earnings for the purpose of financing growth. See
"Market for Common Stock and Dividends" at page 10.


         OUR MANAGEMENT WILL HAVE BROAD DISCRETION IN ALLOCATING THE PROCEEDS OF
THE OFFERING.

         Subject to requirements of safe and sound banking practices and federal
law and regulations limiting the activities in which banks and bank holding
companies may engage, our management and Board of Directors will have
substantial discretion in determining the use of offering proceeds. The
discretion of the Board of Directors and management to allocate the proceeds of
the offering may result in the use of the proceeds for non-banking activities



                                       5


permitted for bank holding companies or financial holding companies which are
not specifically identified in this prospectus.

         OUR DIRECTORS AND EXECUTIVE OFFICERS ARE EXPECTED TO OWN AT LEAST 19.3%
OF THE OUTSTANDING COMMON STOCK AFTER THE OFFERING, ASSUMING THE EXERCISE OF THE
OVER-ALLOTMENT OPTION, AND THEY MAY PURCHASE ADDITIONAL SHARES IN THE OFFERING.
AS A RESULT OF THEIR COMBINED OWNERSHIP, THEY COULD MAKE IT MORE DIFFICULT TO
OBTAIN APPROVAL FOR SOME MATTERS SUBMITTED TO SHAREHOLDER VOTE, INCLUDING
MERGERS AND ACQUISITIONS. THE RESULTS OF THE VOTE MAY BE CONTRARY TO THE DESIRES
OR INTERESTS OF THE PUBLIC SHAREHOLDERS.

         Following completion of the offering, our directors and executive
officers and their affiliates will own at least 19.3% of the outstanding common
stock, assuming that they purchase shares in the offering as currently expected
and the over-allotment option is exercised. These persons may purchase a greater
or lesser number of shares than expected in the offering.


         By voting against a proposal submitted to shareholders, the directors
and officers, as a group, may be able to make approval more difficult for
proposals requiring the vote of shareholders, such as some mergers, share
exchanges, asset sales, and amendments to the Articles of Incorporation. See
"Share Ownership of Management and Five Percent Beneficial Owners" at page 41,
and "Description of Our Capital Stock - Selected Provisions of the Articles of
Incorporation and Virginia Law" at page 46.


         THE LOSS OF THE SERVICES OF ANY KEY EMPLOYEES COULD ADVERSELY AFFECT
INVESTOR RETURNS.

         Our business is service oriented, and our success depends to a large
extent upon the services of John R. Maxwell, our President and Chief Executive
Officer, and other senior officers. The loss of the services of Mr. Maxwell or
other senior officers could adversely affect our business. Although we have $1
million in key man insurance on Mr. Maxwell, the proceeds of this policy are not
intended to fully compensate us for the loss of Mr. Maxwell's services.

         A SUBSTANTIAL PORTION OF OUR LOANS ARE REAL ESTATE RELATED LOANS IN THE
NORTHERN VIRGINIA/WASHINGTON DC METROPOLITAN AREA, AND SUBSTANTIALLY ALL OF OUR
LOANS ARE MADE TO BORROWERS IN THAT AREA. ADVERSE CHANGES IN THE REAL ESTATE
MARKET OR ECONOMY IN THIS AREA COULD LEAD TO HIGHER LEVELS OF PROBLEM LOANS AND
CHARGE OFFS, AND ADVERSELY AFFECT OUR EARNINGS AND FINANCIAL CONDITION.

         We have a substantial amount of loans secured by real estate in the
Northern Virginia/Washington DC metropolitan area as collateral, and
substantially all of our loans are to borrowers in that area. At June 30, 2003,
64% of our loans were commercial real estate loans and 12% were construction and
land development loans. An additional 16% were commercial and industrial loans
which are not secured by real estate. These concentrations expose us to the risk
that adverse developments in the real estate market, or in the general economic
conditions in the Northern Virginia/Washington DC metropolitan area, could
increase the levels of nonperforming loans and charge offs, and reduce loan
demand and deposit growth. In that event, we would likely experience lower
earnings or losses. Additionally, if economic conditions in the area
deteriorate, or there is significant volatility or weakness in the economy or
any significant sector of the area's economy, our ability to develop our
business relationships may be diminished, the quality and collectibility of our
loans may be adversely affected, the value of collateral may decline and loan
demand may be reduced.

         OUR FINANCIAL CONDITION AND RESULTS OF OPERATIONS WOULD BE ADVERSELY
AFFECTED IF OUR ALLOWANCE FOR LOAN LOSSES IS NOT SUFFICIENT TO ABSORB ACTUAL
LOSSES OR IF WE ARE REQUIRED TO INCREASE OUR ALLOWANCE FOR LOAN LOSSES.

         Experience in the banking industry indicates that a portion of our
loans will become delinquent, and that some may only be partially repaid or may
never be repaid at all. Despite our underwriting criteria, we may experience
losses for reasons beyond our control, such as general economic conditions.
Although we believe that our allowance for loan losses is maintained at a level
adequate to absorb any inherent losses in our loan portfolio, these estimates of
loan losses are necessarily subjective and their accuracy depends on the outcome
of future events. If we need to make significant and unanticipated increases in
our loss allowance in the future, our results of operations would be materially
adversely affected at that time.



                                       6


         OUR BANK REGULATORS MAY REQUIRE US TO INCREASE OUR ALLOWANCE FOR LOAN
LOSSES, WHICH COULD HAVE A NEGATIVE EFFECT ON OUR FINANCIAL CONDITION AND
RESULTS OF OPERATIONS.

         Federal and state regulators, as an integral part of their supervisory
function, periodically review our allowance for loan losses. These regulatory
agencies may require us to increase our provision for loan losses or to
recognize further loan charge offs based upon their judgments, which may be
different from ours. Any increase in the allowance for loan losses required by
these regulatory agencies could have a negative effect on our financial
condition and results of operations.

         LACK OF SEASONING OF OUR LOAN PORTFOLIO MAY INCREASE THE RISK OF CREDIT
DEFAULTS IN THE FUTURE.

         Most of the loans in our loan portfolio were originated within the past
four years, and approximately 42% were originated within the past 18 months. In
general, loans do not begin to show signs of credit deterioration or default
until they have been outstanding for some period of time, a process referred to
as "seasoning." As a result, a portfolio of older loans will usually behave more
predictably than a newer portfolio. Because our loan portfolio is relatively
new, the current level of delinquencies and defaults may not be representative
of the level that will prevail when the portfolio becomes more seasoned, which
may be somewhat higher than current levels.

         THERE IS NO ASSURANCE THAT WE WILL BE ABLE TO SUCCESSFULLY COMPETE WITH
OTHERS FOR BUSINESS.

         The Northern Virginia/Washington DC metropolitan area in which we
operate is considered highly attractive from an economic and demographic
viewpoint, and is therefore a highly competitive banking market. We compete for
loans, deposits, and investment dollars with numerous large, regional and
national banks and other community banking institutions, as well as other kinds
of financial institutions and enterprises, such as securities firms, insurance
companies, savings associations, credit unions, mortgage brokers, and private
lenders. Many competitors have substantially greater resources than us, and
operate under less stringent regulatory regimens. The differences in resources
and regulations may make it harder for us to compete profitably, reduce the
rates that we can earn on loans and investments, increase the rates we must
offer on deposits and other funds, and adversely affect our overall financial
condition and earnings.

         CHANGES IN INTEREST RATES AND OTHER FACTORS BEYOND OUR CONTROL COULD
HAVE AN ADVERSE IMPACT ON OUR EARNINGS.


         Our operating income and net income depend to a great extent on our net
interest margin i.e., the difference between the interest yields we receive on
loans, securities and other interest bearing assets and the interest rates we
pay on interest bearing deposits and other liabilities. These rates are highly
sensitive to many factors which are beyond our control, including competition,
general economic conditions and monetary and fiscal policies of various
governmental and regulatory authorities, including the Board of Governors of the
Federal Reserve System. At June 30, 2003, we would expect that continued
declines in market interest rates could reduce net interest income between 2 and
6 percent. Increases in market rates would likely have an adverse impact on our
noninterest income, as a result of reduced demand for mortgage loans, which we
make on a pre-sold basis. See "Management's Discussion and Analysis" at page 13.


         Adverse changes in the real estate market in our market area could also
have an adverse affect on our cost of funds and net interest margin, as we have
a large amount of noninterest bearing deposits related to real estate sales and
development. While we expect that we would be able to replace the liquidity
provided by these deposits, the replacement funds would likely be more costly,
negatively impacting earnings.

         Additionally, changes in applicable law, if enacted, including those
that would permit banks to pay interest on checking and demand deposit accounts
established by businesses, could have a significant negative effect on net
interest income, net income, net interest margin, return on assets and return on
equity. A significant portion of our deposits, 39.42% at June 30, 2003, are
noninterest bearing demand deposits.

         Government policy relating to the deposit insurance funds may also
adversely affect our results of operations. Under current law and regulation, if
the reserve ratio of the Bank Insurance Fund falls below 1.25%, all insured
banks will be required to pay deposit insurance premiums. We do not currently
pay any deposit insurance premiums.


                                       7


Payment of deposit insurance premiums will have an adverse effect on our
earnings. These changes or other legislative or regulatory developments could
have a significant negative effect on our net interest income, net income, net
interest margin, return on assets and return on equity.

         SUBSTANTIAL REGULATORY LIMITATIONS ON CHANGES OF CONTROL AND
ANTI-TAKEOVER PROVISIONS OF VIRGINIA LAW MAY MAKE IT MORE DIFFICULT FOR YOU TO
RECEIVE A CHANGE IN CONTROL PREMIUM.


         With certain limited exceptions, federal regulations prohibit a person
or company or a group of persons deemed to be "acting in concert" from, directly
or indirectly, acquiring more than 10% (5% if the acquiror is a bank holding
company) of any class of our voting stock or obtaining the ability to control in
any manner the election of a majority of our directors or otherwise direct the
management or policies of our company without prior notice or application to and
the approval of the Federal Reserve. There are comparable prior approval
requirements for changes in control under Virginia law. Also, Virginia corporate
law contains several provisions that may make it more difficult for a third
party to acquire control of us without the approval of our Board of Directors,
and may make it more difficult or expensive for a third party to acquire a
majority of our outstanding common stock. See "Description of Our Capital Stock
- - Certain Provisions of the Articles of Incorporation and Virginia Law" at page
46.


                    CAUTION ABOUT FORWARD LOOKING STATEMENTS

         We make forward looking statements in this prospectus that are subject
to risks and uncertainties. These forward looking statements include:

         o   Statements of goals, intentions and expectations as to future
             trends, plans, events or results of operations and policies and
             regarding general economic conditions;
         o   Estimates of risks and of future costs and benefits; and
         o   Statements of the ability to achieve financial and other goals.

         In some cases, forward looking statements can be identified by use of
words such as "may," "will," "anticipates," "believes," "expects," "intends,"
"plans," "estimates," "potential," "continue," "could," "should" and similar
words or phrases. These forward looking statements are subject to significant
uncertainties because they are based upon or are affected by:

         o   Management's estimates and projections of interest rates and
             interest rate policy, competitive factors and other conditions
             which, by their nature, are not susceptible to accurate forecast
             future interest rates and other economic conditions;
         o   Future laws and regulations; and
         o   A variety of other matters.

         Because of these uncertainties and the assumptions on which the forward
looking statements are based, actual future operations and results in the future
may differ materially from those indicated herein. Readers are cautioned against
placing undue reliance on any such forward looking statements. We may not update
forward looking statements to reflect occurrences or events that may not have
been anticipated as of the date of such statements. In addition, our past
results of operations do not necessarily indicate future results.


                                       8



                                 USE OF PROCEEDS

         If all of the shares offered are sold, other than the shares subject to
the underwriter's over-allotment option, the net proceeds of the offering are
expected to be approximately $11.1 million, after deducting the underwriting
discount and estimated expenses of the offering of $175,000. The proceeds of the
offering will be available for contribution to the capital of James Monroe Bank,
for use in our lending and investment activities, for branch expansion and for
our general corporate purposes. We may also use a portion of the proceeds in
connection with acquisitions of other institutions or for investment in
activities which are permitted for bank holding companies. Other than the
proposed Chantilly branch, there are no definitive plans or commitments for any
additional branches or for any acquisitions. There can be no assurance that we
will establish additional branches, as to how much it will cost to develop and
build out any new branch, that we will acquire another institution in whole or
in part, or that any new branch or acquisition will be successful or contribute
to shareholder value. We have no definitive plans or commitments for any
particular investments or the use of any particular amount of the proceeds of
the offering. Pending allocation to specific uses, we intend to invest the
proceeds in short term investment grade securities.

                                 CAPITALIZATION

         The following table shows (a) our capitalization at June 30, 2003, and
(b) our capitalization at June 30, 2003, as adjusted to reflect the receipt of
$11.1 million in net proceeds from the sale of 521,739 shares of our common
stock in this offering, after giving effect to the underwriting discount and our
estimated offering expenses.



                                                                                        JUNE 30, 2003
                                                                              -----------------------------------
                                                                                  ACTUAL           AS ADJUSTED
                                                                              ---------------    ----------------
                                                                                        (in thousands)
                                                                                               
Stockholders' Equity
      Common Stock, $1.00 par value, 5,000,000 authorized;
      2,303,275 issued and outstanding actual; 2,825,014, as adjusted             $ 2,303            $ 2,825
      Additional paid in capital                                                   12,946             23,476
      Retained earnings                                                             3,963              3,963
      Accumulated other comprehensive income                                        1,002              1,002
                                                                              ---------------    ----------------
Total Stockholders' Equity                                                        $20,214            $31,266
                                                                              ===============    ================



                      MARKET FOR COMMON STOCK AND DIVIDENDS


         Market for Common Stock. Since August 27, 2002, our common stock has
been trading on the Nasdaq SmallCap Market under the symbol "JMBI." Prior to
that date and since January 19, 2001, the common stock was traded on the OTC
Bulletin Board. Prior to January 19, 2001, private trades were conducted without
brokers and there may have been other trades of which we are either not aware of
the price or of the transaction. Such trades and transactions did not
necessarily reflect the intrinsic or market values of the common stock. As of
September 30, 2003, there were 2,333,642 shares of common stock outstanding,
held by approximately 510 shareholders of record. At that date, there were also
outstanding options to purchase 256,518 shares of common stock, 229,328 of which
were exercisable. Subsequent to September 30, 2003, James Monroe Bancorp and Mr.
Linhart agreed in principle to a new three year employment agreement under which
he would be entitled to receive options to purchase an aggregate of 30,000
shares of common stock.

         Set forth below is our share price history for the each quarter since
January 1, 2001 through November 10, 2003. For 2002 and 2001, information
provided represents high and low bid prices, which reflect inter-dealer prices
without retail mark-up, mark-down or commission, and may not represent actual
trades. To date, trading in the common stock has been sporadic and volume has
been light. No assurance can be given that an active trading market will develop
in the foreseeable future. Information has been adjusted to reflect the
three-for-two stock split in the form of a 50% stock dividend paid on July 25,
2002, and the five-for-four stock split in the form of a 25% stock dividend paid
on May 16, 2003.



                                       9






                                       2003                     2002                      2001
                               ---------------------    ---------------------     ----------------------
PERIOD ENDED                     HIGH        LOW          HIGH        LOW           HIGH         LOW
                               ---------  ----------    ---------   ---------     ----------  ----------
                                                                              
March 31                        $17.63     $13.33        $10.14      $9.07          $8.27       $7.20
June 30                         $23.00     $17.00        $12.81      $9.40          $7.74       $6.40

September 30                    $26.17     $21.80        $12.41      $8.88          $9.07       $7.34
December 31
(through November 10, 2003)     $26.91     $22.20        $13.61     $10.44         $10.14       $7.47



         Dividends. Holders of our common stock are entitled to receive
dividends as and when declared by our Board of Directors. On July 25 2002, we
paid a three-for-two stock split in the form of a 50% stock dividend. On May 16,
2003, we paid a five-for-four stock split in the form of a 25% stock dividend.
We have not paid cash dividends since becoming the holding company for James
Monroe Bank, and prior to that time James Monroe Bank did not pay any cash
dividends, each electing to retain earnings to support growth. We currently
intend to continue the policy of retaining earnings to support growth for the
immediate future. Future dividends will depend primarily upon James Monroe
Bank's earnings, financial condition, and need for funds and capital, as well as
applicable governmental policies and regulations. There can be no assurance that
we will have earnings at a level sufficient to support the payment of dividends,
or that we will elect to pay dividends in the future.

         Regulations of the Federal Reserve and Virginia law place a limit on
the amount of dividends James Monroe Bank may pay without prior approval. Prior
regulatory approval is required to pay dividends which exceed James Monroe
Bank's net profits for the current year plus its retained net profits for the
preceding two calendar years, less required transfers to surplus. At June 30,
2003, approximately $3.2 million was available for the payment of dividends by
James Monroe Bank without prior approval. State and federal regulatory
authorities also have authority to prohibit a bank from paying dividends if they
deem payment to be an unsafe or unsound practice.

         The Federal Reserve has established guidelines with respect to the
maintenance of appropriate levels of capital by registered bank holding
companies. Compliance with such standards, as currently in effect, or as they
may be amended from time to time, could possibly limit the amount of dividends
that we may pay in the future. The Federal Reserve has issued a policy statement
on the payment of cash dividends by bank holding companies. In the statement,
the Federal Reserve expressed its view that a holding company experiencing
earnings weaknesses should not pay cash dividends exceeding its net income, or
which could only be funded in ways that weakened the holding company's financial
health, such as by borrowing.

         As a depository institution the deposits of which are insured by the
Federal Deposit Insurance Corporation, James Monroe Bank may not pay dividends
or distribute any of its capital assets while it remains in default on any
assessment due the FDIC. James Monroe Bank is not currently in default under any
of its obligations to the FDIC.


                                       10



                      SELECTED CONSOLIDATED FINANCIAL DATA

         The following table shows selected historical consolidated financial
data for James Monroe Bancorp. You should read it together with the historical
consolidated financial information contained in the consolidated financial
statements for the year ended December 31, 2002 and for the six months ended
June 30, 2003 included with this prospectus and with the other information
provided in this prospectus. Information for the six month periods ended June
30, 2003 and 2002 is derived from unaudited interim financial statements and
includes, in the opinion of management, all adjustments, consisting of only
normal recurring adjustments, necessary to present fairly the data for such
period. Information for the period from inception to December 31, 1998
represents results of James Monroe Bank. The results of operations for the six
month period ended June 30, 2003 do not necessarily indicate the results which
may be expected for any future period or for the full year.



                                                                                                                          FROM
                                                                                                                       INCEPTION
                                            SIX MONTHS ENDED                                                         (JUNE 8, 1998)
                                                JUNE 30,                      YEAR ENDED DECEMBER 31,                   THROUGH
                                        -----------------------   -------------------------------------------------    DECEMBER 31,
                                           2003         2002         2002         2001         2000         1999         1998
                                        ----------   ----------   ----------   ----------   ----------   ----------   ----------
                                                               (Dollars in thousands, except share and per share data)
                                                                                                 
PERIOD-ENDING BALANCES:
Total assets..........................  $  297,054   $  189,835   $  238,793   $  126,658   $   89,230   $   49,618   $   23,509
Total loans...........................     145,687      105,370      121,047       86,139       50,040       31,039       12,769
Total deposits........................     271,099      166,891      213,870      114,259       78,042       42,819       16,781
Stockholders' equity .................      20,214       17,466       19,195       11,967       10,733        6,600        6,659
Average weighted shares
  outstanding at period end (1):
     Basic............................   2,301,295    1,809,536    2,054,844    1,800,186    1,461,105    1,391,302    1,382,981
     Diluted..........................   2,464,435    1,907,540    2,160,539    1,886,413    1,508,239    1,408,035    1,382,981
RESULTS OF OPERATIONS:
Total interest income.................  $    6,088   $    4,435   $   10,091   $    7,548   $    5,413   $    2,845   $      630
Total interest expense................       1,777        1,601        3,609        2,918        2,177          921          147
Net interest income...................       4,311        2,834        6,482        4,630        3,236        1,924          482
Provision for loan losses.............         349          251          483          450          237          231          132
Net interest income after
  provision for loan losses...........       3,962        2,583        5,999        4,180        2,999        1,693          350
Noninterest income....................         429          268          760          554          302          159           14
Noninterest expense...................       2,788        2,072        4,394        3,033        2,348        1,727          817
Income (loss) before income taxes.....       1,603          779        2,365        1,701          953          125         (452)
Net income (loss).....................       1,074          510        1,553        1,112          810          125         (452)
PER SHARE DATA (1):
Net income (loss), basic..............  $     0.47   $     0.28   $     0.75   $     0.62   $     0.55   $     0.09   $    (0.33)
Net income (loss), diluted............        0.44         0.27         0.72         0.59         0.54         0.09        (0.33)
Book value............................        8.78         7.60         8.34         6.65         5.97         4.73         4.81
ASSET QUALITY RATIOS:
Allowance for loan losses to loans....        1.15%        1.22%        1.15%        1.20%        1.19%        1.17%        1.03%
Nonperforming loans to loans..........        0.29%        0.28%        0.24%        0.31%        0.08%        0.00%        0.00%
Allowance for loan losses to
  nonperforming loans.................        4.01x        5.03x        4.70x        3.87x       15.38x        n/a(3)        n/a(3)
Nonperforming  assets to loans and
  other real estate...................        0.29%        0.28%        0.24%        0.31%        0.08%        0.00%        0.00%
Net loan charge offs to average
  loans...............................        0.05%        0.00%        0.12%        0.03%        0.00%        0.00%        0.00%
SELECTED RATIOS:
Tier 1 risk-based capital ratio.......       13.48%       17.87%       15.49%       11.94%       18.50%       20.30%       43.80%
Total risk-based capital ratio........       14.41        18.91        16.43        12.98        19.60        21.40        44.70
Leverage ratio........................        9.48        13.36        10.53         9.53        12.60        14.00        30.60
Efficiency ratio (2)..................       58.82        66.80        60.67        58.51        66.40        82.91       164.72
Equity to assets......................        6.80         9.20         8.04         9.45        12.03        13.30        28.32
Return on average total assets........        0.90         0.70         0.88         1.02         1.19         0.32        (4.54)
Return on average stockholders'
  equity..............................       10.93         8.32        10.15         9.65        10.75         1.89       (11.14)
Net interest margin...................        3.83         4.15         3.90         4.56         5.09         5.25         5.27


- -------------------------------
(1) Per share data and share information have been adjusted to reflect a
    three-for-two stock split in the form of a 50% stock dividend paid on July
    25, 2002 and a five-for-four stock split in the form of a 25% stock dividend
    paid on May 16, 2003.
(2) We compute our efficiency ratio by dividing noninterest expense by the sum
    of net interest income on a tax equivalent basis and noninterest income.
    Comparison of our efficiency ratio with those of other companies may not be
    possible, because other companies may calculate the efficiency ratio
    differently.
(3) Not applicable as there were no nonperforming loans at period end.


                                       11



                      MANAGEMENT'S DISCUSSION AND ANALYSIS

INTRODUCTION

         This section reviews our financial condition and results of operations
as of and for the years ended December 31, 2002, 2001 and 2000 and the six
months ended June 30, 2003 and 2002. Some tables cover more than these periods
to comply with Securities and Exchange Commission disclosure requirements or to
illustrate trends over a period of time. When reading this discussion, reference
should be made to the consolidated financial statements and related notes that
are provided in this prospectus.

         All per share information and share amounts in this discussion have
been adjusted to reflect the three-for-two stock split in the form of a 50%
stock dividend paid on July 25, 2002 and the five-for-four stock split in the
form of a 25% stock dividend paid on May 16, 2003.

CRITICAL ACCOUNTING POLICIES

         Critical accounting policies are those applications of accounting
principles or practices that require considerable judgment, estimation or
sensitivity analysis by management. In the financial service industry, examples,
albeit not an all inclusive list, of disclosures that may fall within this
definition are the determination of the adequacy of the allowance for loan
losses, valuation of mortgage servicing rights, valuation of derivatives or
securities without a readily determinable market value and the valuation of the
fair value of intangibles and goodwill. Except for the determination of the
adequacy of the allowance for loan losses, we do not believe there are other
practices or policies relating to our financial statements that require
significant sensitivity analysis, judgments, or estimations.

         Allowance for Loan Losses. We have developed a methodology to
determine, on a quarterly basis, an allowance to absorb probable loan losses
inherent in the portfolio based on evaluations of the collectibility of loans,
historical loss experience, peer bank loss experience, delinquency trends,
economic conditions, portfolio composition and specific loss estimates for loans
considered substandard or doubtful. All commercial and commercial real estate
loans that exhibit probable or observed credit weaknesses are subject to
individual review. If necessary, reserves would be allocated to individual loans
based on management's estimate of the borrower's ability to repay the loan given
the availability of collateral and other sources of cash flow. Any reserves for
impaired loans are measured based on the current loan interest rate, or fair
value of the underlying collateral. We evaluate the collectibility of both
principal and interest when assessing the need for a loss accrual. A composite
allowance factor that considers our own and peer banks' loss experience ratios,
delinquency trends, economic conditions and portfolio composition is applied to
the total of commercial and commercial real estate loans not specifically
evaluated. A percentage of this composite allowance factor is also applied to
the aggregate of unused commercial lines of credit which we have an obligation
to honor but where the borrower has not elected to draw on their lines of
credit.

         Homogenous loans, such as consumer installment, residential mortgage
loans, home equity loans and smaller consumer loans are not individually risk
graded. Reserves are established for each homogenous pool of loans based on the
expected net charge offs from a current trend in delinquencies, peer group
losses or historical experience and general economic conditions. We have no
material delinquencies in these types of loans, and have not, since inception,
had a trend or an indication of a trend that would guide us in expected material
losses in these types of homogenous pools of loans.

         Our allowance for loan losses is determined based upon a methodology
developed by management as described above and is approved by our Board of
Directors each quarter.

PERFORMANCE HIGHLIGHTS

    o    Assets grew $170.4 million (134.5%) from December 31, 2001, including
         growth of $58.3 million (24.4%) since December 31, 2002.

    o    Net loans grew $58.9 million (69.2%) from December 31, 2001, including
         growth of $24.4 million (20.4%) since December 31, 2002.


                                       12


    o    Deposits grew $156.8 million (137.3%) from December 31, 2001, including
         growth of $57.2 million (26.3%) since December 31, 2002.

    o    The sustained low interest rate environment coupled with the
         significant liquidity generated in 2002 and the first six months of
         2003 has caused compression in the net interest margin, from 4.56% for
         2001 to 3.90% for 2002 to 3.83% for the first six months of 2003.

    o    We raised $9 million of additional capital through two private
         placement issuances of trust preferred securities.

    o    We raised $4.7 million in equity by the private placement of
         approximately 487,500 shares of common stock in June 2002 at $9.60 per
         share.

    o    Asset quality remains strong with $123 thousand of net charge offs in
         2002, or 0.12% of average loans for 2002, and $70 thousand in charge
         offs in the first half of 2003, or 0.10% (annualized) of average loans
         for the six months ended June 30, 2003. At June 30, 2003, we had only
         $416 thousand of loans, or 0.29% of total loans, on nonaccrual status,
         and no loans over 90 days past due and not accruing interest.

    o    During 2002, we opened our fourth banking office, a full service branch
         in Fairfax City, and our fifth banking office, a drive through/walk
         through limited service branch in Leesburg.

BALANCE SHEET

         June 30, 2003 vs. June 30, 2002. Total assets increased to $297.1
million at June 30, 2003, an increase of $58.3 million from December 31, 2002,
and an increase of $107.2 million from June 30, 2002. The increase in assets
resulted from our emphasis on deposit generation as much as loan generation.
During the six months ended June 30, 2003, deposits increased $57.2 million over
deposits at December 31, 2002, with noninterest bearing deposits increasing
$40.1 million, and interest bearing deposits increasing $17.1 million. With the
growth in deposits, we were able to fund a $24.6 million net increase in loans,
including $12.2 million in the second quarter. Securities increased $5.5 million
and our liquidity position (cash and due from banks, federal funds sold and
interest bearing deposits) increased by $28.5 million.

         December 31, 2002 vs. December 31, 2001. Total assets increased by
$112.1 million from December 31, 2001 to December 31, 2002, ending the period at
$238.8 million. Deposits increased $99.6 million, with noninterest bearing
deposits increasing $31.7 million and interest bearing deposits increasing $67.9
million. With the growth in deposits and the proceeds from the trust preferred
capital notes and common stock private placements, we were able to fund a $35.9
million net increase in loans, add $52.5 million to the securities portfolio,
and increase our short term liquidity position by $23.0 million. Stockholders'
equity increased $7.2 million as a result of the $1.6 million of earnings
retention for the year 2002, $4.7 million from the sale of common stock in the
private placement, $67 thousand from the exercise of options and $962 thousand
increase in the unrealized gains on securities available for sale.

         December 31, 2001 vs. December 31, 2000. Total assets increased by
$37.4 million from December 31, 2000 to December 31, 2001, ending the period at
$126.7 million. During this period we opened our third office, in Leesburg,
Virginia. The increase in assets occurred as a result of a $36.2 million
increase in deposits, with noninterest bearing deposits increasing $12.3 million
and interest bearing deposits increasing $23.9 million. Stockholders' equity
increased $1.3 million, primarily as a result of the $1.1 million of earnings
for the year 2001 and a $105 thousand increase in the unrealized gains on
securities available for sale. With this growth in deposits and capital, we were
able to fund a $36.1 million increase in loans and added $2.1 million to the
securities portfolio. Our liquidity position decreased by $819 thousand.

RESULTS OF OPERATIONS

         Six Months 2003 vs. Six Months 2002. For the six months ended June 30,
2003, we had net income of $1.1 million, or $0.47 per basic share and $0.44 per
diluted share, compared to $510 thousand, or $0.28 per basic share and $0.27 per
diluted share, for the comparable six month period of 2002. Annualized return on
average assets was 0.90% for the six months ended June 30, 2003, compared to
0.70% for the same six month period in 2002, and the return on average equity
was 10.93% for the first six months of 2003, compared with 8.32% for the same
period a year ago.


                                       13


         2002 vs. 2001. For the year ended December 31, 2002, we earned $1.6
million, or $0.75 per basic share and $0.72 per diluted share, compared with
$1.1 million, or $0.62 per basic share and $0.59 per diluted share, for the year
ended December 31, 2001. Return on average assets was 0.88% and return on
average equity was 10.15% for the year ended December 31, 2002 compared to a
1.02% return on average assets and a 9.65% return on average equity for the year
ended December 31, 2001.

         Per share earnings and the ratios for 2002 were negatively impacted as
a result of the sale and issuance of approximately 487,500 additional shares of
common stock in June 2002.

         2001 vs. 2000. For the year ended December 31, 2001, we earned $1.1
million, or $0.62 per basic share and $0.59 per diluted share, compared with
$810 thousand, or $0.55 per basic share and $0.54 per diluted share, for the
year ended December 31, 2000. Our 2001 earnings resulted in a return on average
assets of 1.02% and a return on average equity of 9.65% compared to a 1.19%
return on average assets and a 10.75% return on average equity for 2000. Per
share earnings and the returns on assets and equity for the year ended December
31, 2001 were negatively impacted by the fact that we were in a taxable position
in 2001, whereas we were not required to make a tax provision during the first
eight months of 2000. In addition, per share earnings and ratios for 2001 are
further negatively impacted as a result of the sale and issuance of an
additional 402,144 shares of common stock in our prior public offering, which
was completed in November 2000. As a result of these factors, we do not believe
that direct comparison of results for 2001 and 2000 are meaningful.

         During 2002 and 2003, we continued to focus on managing our net
interest margin, especially in light of the rapidly changing interest rate
environment in 2001 and then the sustained extremely low rate environment in
2002 and 2003. In 2001, the Federal Reserve reduced interest rates 11 times, for
a total reduction of 475 basis points, an unprecedented reduction both in terms
of the number of, and amount of, rate changes in a 12 month period. The Federal
Reserve reduced interest rates an additional 50 basis points in November 2002
and an additional 25 basis points in May 2003. These rate reductions had a
direct impact on the rates earned on our outstanding floating or adjustable rate
loans, as well as new loans, and on the rates earned on other investments. These
dramatic reductions in a relatively short period continued to impact the loan
and investment portfolios in 2002 and 2003, as loans repriced on a delayed basis
or renewed at lower interest rates, and as investment securities matured or were
called, and were reinvested at lower rates. This was partially offset by
continued repricing upon renewal of certificates of deposit. These rate
reductions resulted in a reduction in the net interest margin, which declined
from 5.09% in 2000 to 4.56% in 2001 to 3.90% in 2002 and 3.83% for the first six
months of 2003.

         Despite these reductions, our practice of managing our interest rate
risk process has mitigated the negative effect of such a severely declining rate
environment. Additionally, although we continued to grow in asset size since
inception in 1998, and added our fourth and fifth banking offices in 2002, we
have been able to control our operating efficiency. Our efficiency ratio
increased only slightly from 58.51% in 2001 to 60.67% in 2002, and has declined
to 58.82% for the first six months of 2003 and 56.99% for the three months ended
June 30, 2002. The efficiency ratio is a financial measure which is not
recognized under generally accepted accounting principles, but which we believe
provides investors with important information regarding our operational
efficiency. We compute our efficiency ratio by dividing noninterest expense by
the sum of net interest income on a tax equivalent basis and noninterest income.
Comparison of our efficiency ratio with those of other companies may not be
possible, because other companies may calculate the efficiency ratio
differently.

NET INTEREST INCOME

         Net interest income is the difference between interest and fees earned
on assets and the interest paid on deposits and borrowings. Net interest income
is one of the major determining factors in a financial institution's performance
as it is the principal source of revenue and earnings. Unlike the larger
regional or mega-banks that have significant sources of fee income, community
banks, such as James Monroe Bank, rely primarily on net interest income from
traditional banking activities as their primary revenue source. The average
balance table, at pages to below, presents average balance sheets and a net
interest income analysis for the three years ended December 31, 2002, 2001 and
2000 and for the six months ended June 30, 2003 and 2002.

         Six Months Ended June 30, 2003 vs. Six Months Ended June 30, 2002. For
the six month period ended June 30, 2003, net interest income increased $1.5
million, or 52.1%, to $4.3 million from the $2.8 million earned for


                                       14


the same period in 2002, primarily as a result of increases in the volume of
earning assets. Total average earning assets increased by $89.4 million, or
65.0%, from the six months ended June 30, 2002 to the same period of 2003.
Average loans outstanding grew by $37.6 million, or 38.8%, during the first half
of 2003 compared to the same period in 2002, but, at the same time, the yield on
such loans decreased by 62 basis points. The federal funds rate, which is the
short term liquidity yield, saw a similar decrease of 52 basis points, while the
securities portfolio saw the greatest decline of 196 basis points. Many
securities were called in 2002 and reinvested in lower yielding securities.
Additional securities were purchased from the liquidity generated earlier in
2003 and invested in securities at yields greater than that of the federal funds
but less than the yields generated by loans.

         Year Ended December 31, 2002 vs. Year Ended December 31, 2001. For the
year ended December 31, 2002, net interest income increased $1.9 million, or
40.0%, to $6.5 million from the $4.6 million earned for the year ended December
31, 2001. This was primarily a result of the increase in the volume of interest
earning assets, and partially offset by the effect of declining interest rates,
loan repricing and investment of the liquidity generated in lower yielding
securities and short term investments rather than loans. Total average earning
assets increased by $64.7 million, or 63.8%, from 2001 to 2002. The yield on
earning assets decreased by 136 basis points from 2001, reflecting the continued
impact of the dramatic reductions in interest rates in 2001. Yields on federal
funds and the securities portfolio decreased by 216 and 136 basis points,
respectively. Average loans outstanding grew by $40.2 million, or 60.9%, during
2002. The yield on such loans decreased by 125 basis points. The federal funds
rate reflected the most sensitivity to declining rates, while loan yields and
the securities yields declined, but not as significantly. This is due to the
composition of the loan portfolio being comprised of variable, fixed and
adjustable rates, which are not all subject to immediate rate reductions. In the
case of the securities portfolio, many agency bonds were called in 2002 and
2001.

         Interest expense for 2002 was $3.6 million compared with $2.9 million
in interest expense for 2001. This increase is predominately a result of the
$53.5 million, or 79.1% growth in the volume of interest bearing liabilities.

         Year Ended December 31, 2001 vs. Year Ended December 31, 2000. For the
year ended December 31, 2001, net interest income increased $1.4 million, or
43.1%, to $4.6 million from the $3.2 million earned for the year ended December
31, 2000, primarily as a result of the increase in the volume of interest
earning assets, and partially offset by the effect of declining interest rates.
Total average earning assets increased by $37.8 million, or 59.4%, from 2000 to
2001. The yield on earning assets decreased by 107 basis points from 2000,
reflecting the dramatic reductions in interest rates in 2001. Yields on federal
funds and the securities portfolio decreased by 281 and 22 basis points,
respectively. Average loans outstanding grew by $24.4 million, or 58.8%, during
2001 compared to 2000, and the yield on such loans decreased by 102 basis
points. The federal funds rate reflected the most sensitivity to declining
rates, while loan yields and the securities yields declined, but not as
significantly. This is due to the composition of the loan portfolio being
comprised of variable, fixed and adjustable rates, which are not all subject to
immediate rate reductions. In the case of the securities portfolio, many agency
bonds were called in 2001, but we were able to reinvest the proceeds of the
called securities into new securities at similar yields, which partially
mitigated the call of higher yielding securities.

         Interest expense for 2001 was $2.9 million compared with $2.2 million
in interest expense for 2000. This increase is predominately a result of the
$24.7 million, or 58.2% growth in the volume of interest bearing liabilities,
partially offset by the 78 basis point decrease in the average cost of interest
bearing liabilities. Although deposit rates in our market peaked during the
middle of 2000, our interest expense for deposits lagged in repricing and/or
resetting downward to reflect declines in market interest rates. This lag is
primarily the result of our interest bearing time deposits, most of which have
maturities of one year or less and which will not immediately reprice at lower
rates in a falling rate environment, but which become eligible for repricing at
lower rates during the 12 months following a declining rate environment.
Repricing of these liabilities accelerated in the fourth quarter of 2001 and
continued into 2002.

         The following table provides certain information relating to our
average consolidated statements of financial condition and reflects the interest
income on earning assets and interest expense of interest bearing liabilities
for the periods indicated and the average yields earned and rates paid for 2002
and 2001. These yields and costs are derived by dividing income or expense by
the average daily balance of the related asset or liability for the periods
presented. Yields on loans and securities have been calculated on a tax
equivalent basis. Nonaccrual loans


                                       15


have been included in the average balances of
loans receivable. We did not have any tax-exempt income during any of the
periods presented.

CONSOLIDATED AVERAGE BALANCES, YIELDS AND RATES



                                                                SIX MONTHS ENDED
                                         ----------------------------------------------------------------
                                                 JUNE 30, 2003                    JUNE 30, 2002
                                         -------------------------------  -------------------------------
                                          AVERAGE                YIELD/    AVERAGE                YIELD/
(Dollars in thousands)                    BALANCE    INTEREST     RATE     BALANCE    INTEREST     RATE
                                         ----------  ---------  --------  ----------  ---------  --------
                                                                                
ASSETS
Loans:
     Commercial                           $ 39,109    $  1,243    6.41%    $ 30,754   $  1,028    6.74%
     Commercial real estate                 81,955       2,889    7.11       53,310      2,091    7.91
     Consumer                               13,472         441    6.60       12,836        471    7.40
                                          --------    --------             --------   --------
          Total Loans                      134,536       4,573    6.85       96,900      3,590    7.47
Mortgage loans held for sale                 1,092          25    4.62           --         --      --
Taxable securities                          72,645       1,390    3.86       24,935        720    5.82
Federal funds sold                          18,852         100    1.07       15,848        125    1.59
                                          --------    --------             --------   --------
                  TOTAL EARNING ASSETS     227,125       6,088    5.41%     137,683      4,435    6.50%
Less allowance for loan losses              (1,508)                          (1,171)
Cash and due from banks                     12,296                            8,334
Premises and equipment, net                  1,386                            1,237
Other assets                                 1,585                            1,114
                                          --------                         --------
                          TOTAL ASSETS    $240,884                         $147,197
                                          ========                         ========
LIABILITIES AND STOCKHOLDERS'
      EQUITY

Interest bearing demand deposits          $  8,933    $     39    0.88%    $  5,190   $     28    1.09%
Money market deposit accounts              105,321       1,029    1.97       52,109        681    2.64
Savings accounts                             1,465          11    1.51        1,119         10    1.80
Time deposits                               40,916         571    2.81       40,192        805    4.04
Trust preferred capital notes                5,000         127    5.12        2,680         77    5.79
Other borrowed funds                            --          --      --           --         --      --
                                          --------    --------             --------   --------
                TOTAL INTEREST BEARING
                           LIABILITIES     161,635       1,777    2.22%     101,290      1,601    3.19%

Net interest income and net yield on
interest earning assets                               $  4,311    3.83%               $  2,834    4.15%
                                                      ========                        ========
Noninterest bearing demand deposits         58,619                           32,911
Other liabilities                              819                              631
Stockholders' equity                        19,811                           12,365
                                          --------                         --------
                 TOTAL LIABILITIES AND
                  STOCKHOLDERS' EQUITY    $240,884                         $147,197
                                          ========                         ========



                                       16




                                                                                YEAR ENDED DECEMBER 31,
                                      ----------------------------------------------------------------------------------------------
                                                    2002                            2001                           2000
                                      ------------------------------  ------------------------------- ------------------------------
                                      AVERAGE                YIELD/    AVERAGE                YIELD/   AVERAGE                YIELD/
(Dollars in thousands)                BALANCE    INTEREST     RATE     BALANCE    INTEREST     RATE    BALANCE    INTEREST     RATE
                                      ---------  ---------  --------  ----------  ---------  -------- ----------  ---------  -------
                                                                                                  
ASSETS
Loans:
     Commercial                       $ 32,732   $  2,251   6.88%     $ 25,521    $  2,110    8.27%   $ 19,224   $  1,749     9.10%
     Commercial real estate             60,735      4,543   7.48        30,401       2,689    8.84      16,729      1,670     9.98
     Consumer                           12,639        963   7.62        10,009         844    8.43       5,567        558    10.02
                                      --------   --------             --------    --------            --------   --------
          Total Loans                  106,106      7,757   7.31        65,931       5,643    8.56      41,520      3,977     9.58
Mortgage loans held for sale                --         --     --            --          --      --          --         --       --
Taxable securities                      41,924      2,062   4.92        23,218       1,464    6.31      16,338      1,067     6.53
Federal funds sold                      18,071        272   1.51        12,282         441    3.60       5,759        369     6.41
                                      --------   --------             --------    --------            --------   --------
             TOTAL EARNING ASSETS      166,101     10,091   6.08%      101,431       7,548    7.44%     63,617      5,413     8.51%
Less allowance for loan losses          (1,257)                           (756)                           (481)
Cash and due from banks                  9,441                           6,167                           3,678
Premises and equipment, net              1,289                             871                             712
Other assets                               994                             822                             680
                                      --------                        --------                        --------
                     TOTAL ASSETS     $176,568                        $108,535                        $ 68,206
                                      ========                        ========                        ========
LIABILITIES AND STOCKHOLDERS'
      EQUITY
Interest bearing demand deposits      $  5,739   $     61   1.06%     $  4,851    $     78    1.61%   $  3,667   $      77    2.10%
Money market deposit accounts           69,037      1,750   2.53        33,516       1,203    3.59      20,826         986    4.73
Savings accounts                         1,240         22   1.77           687          17    2.47         337          10    2.97
Time deposits                           41,381      1,558   3.77        28,646       1,620    5.66      17,908       1,101    6.15
Trust preferred capital notes            3,849        218   5.66            --          --      --          --          --      --
Other borrowed funds                        --         --     --            --          --      --          45           3    6.67
                                      --------   --------             --------    --------            --------   ---------
           TOTAL INTEREST BEARING
                      LIABILITIES      121,246      3,609   2.98%       67,700       2,918    4.31%     42,783       2,177    5.09%

Net interest income and net yield
on interest earning assets                       $  6,482   3.90%                 $  4,630    4.56%              $   3,236    5.09%
                                                 ========                         ========                       =========

Noninterest bearing demand deposits     39,554                          28,786                          17,570
Other liabilities                          474                             527                             319
Stockholders' equity                    15,294                          11,522                           7,534
                                      --------                        --------                        --------
            TOTAL LIABILITIES AND
             STOCKHOLDERS' EQUITY     $176,568                        $108,535                        $ 68,206
                                      ========                        ========                        ========




                                       17



         The rate/volume table below shows the composition of the net change in
net interest income for the periods indicated, as allocated between the change
in net interest income due to changes in the volume of average earning assets
and interest bearing liabilities, and the changes in net interest income due to
changes in interest rates. As the table shows, from the six months ended June
30, 2002 to 2003, net interest income grew by $1.6 million from the increase in
the volume of earning assets and interest bearing liabilities offset by the
negative effect of changes in interest rates of $95 thousand. The increase in
net interest income in 2002 as compared to 2001 is primarily due to the growth
in the volume of earning assets and interest bearing liabilities. While the
decrease in interest rates has, to date, affected total interest income, and to
a lesser extent, total interest expense, management has managed our exposure to
changes in interest rates such that the negative effect of the decline in rates
in 2001 resulted in a $1.7 million reduction of net interest income, whereas the
growth in earning assets and deposits resulted in an increase of $3.5 million to
net interest income. For the changes between 2000 and 2001, the increase in net
interest income is almost entirely due to the growth in the volume of earning
assets and interest bearing liabilities for the comparative periods despite the
fact that interest rates changed six times for an aggregate increase of 175
basis points from June 1999 to December 31, 2000.



                               SIX MONTHS ENDED JUNE 30,        YEAR ENDED DECEMBER 31,        YEAR ENDED DECEMBER 31,
                                     2003 VS. 2002                   2002 VS. 2001                  2001 VS. 2000
                             ------------------------------  ------------------------------  -----------------------------
                                         DUE TO CHANGE IN                DUE TO CHANGE IN               DUE TO CHANGE IN
                              INCREASE        AVERAGE         INCREASE        AVERAGE         INCREASE       AVERAGE
                                 OR      ------------------      OR      ------------------      OR     ------------------
(Dollars in thousands)       (DECREASE)   VOLUME     RATE    (DECREASE)   VOLUME     RATE    (DECREASE)  VOLUME     RATE
                             ----------- --------  --------  ----------  ---------  -------  ---------  --------  --------
                                                                                          
EARNING ASSETS:
Loans                         $   983    $ 1,248   $  (265)   $ 2,114    $ 2,779    $  (665)   $ 1,666    $ 2,034    $  (368)
Mortgage loans                     25         25        --         --         --         --         --         --         --
Taxable securities                670        814      (144)       598        823       (225)       397        432        (35)
Federal funds sold                (25)        34       (59)      (169)       721       (890)        72        117        (45)
                              -------    -------   -------    -------    -------    -------    -------    -------    -------
  Total interest income         1,653      2,121      (468)     2,543      4,323     (1,780)     2,135      2,583       (448)
                              -------    -------   -------    -------    -------    -------    -------    -------    -------
INTEREST BEARING
LIABILITIES:
Interest bearing demand
  deposits                         11         16        (5)       (17)        20        (37)         1         (0)         1
Money market deposit
  accounts                        348        462      (114)       547        756       (209)       217        359       (142)
Savings deposits                    1          2        (1)         5          8         (3)         7          8         (1)
Time deposits                    (234)        15      (249)       (62)      (254)       192        519        599        (80)
Trust preferred capital
  notes                            50         54        (4)       218        218         --         --         --         --
Other borrowed funds               --         --        --         --         --         --         (3)        (1)        (2)
                              -------    -------   -------    -------    -------    -------    -------    -------    -------
     Total interest expense       176        549      (373)       691        748        (57)       741        965       (224)
                              -------    -------   -------    -------    -------    -------    -------    -------    -------
       Net interest income    $ 1,477    $ 1,572   $   (95)   $ 1,852    $ 3,575    $(1,723)   $ 1,394    $ 1,618    $  (224)
                              =======    =======   =======    =======    =======    =======    =======    =======    =======



PROVISION AND ALLOWANCE FOR LOAN LOSSES

         The provision for loan losses is based upon a methodology that includes
among other factors, a specific evaluation of commercial and commercial real
estate loans that are considered special mention, substandard or doubtful. All
other loans are then categorized in pools of loans with common characteristics.
A potential loss factor is applied to these loans which considers our and our
peer group's historical charge off history, trends in delinquencies and loan
grading, current economic conditions and factors that include the composition of
our loan portfolio.

         The methodology established for determining an appropriate allowance
for loan losses was approved by our Audit Committee and Board of Directors. The
provision is approved by the Board on a quarterly basis. The methodology is
reevaluated on a quarterly basis. Pending the development of a negative trend
with respect to past due loans or charge offs or significant changes in economic
conditions, we continue to maintain an allowance we believe is adequate.

         As reflected in the table below, the allowance is allocated among the
various categories of loans based upon the methodology described.


                                       18


         The following table presents the activity in the allowance for loan
losses for the periods indicated.




                                         SIX MONTHS                         YEAR ENDED DECEMBER 31
                                           ENDED        -------------------------------------------------------------
(Dollars in thousands)                 JUNE 30, 2003     2002           2001          2000         1999        1998
                                      --------------    -------       -------       -------      -------      -------
                                                                                            
Balance, beginning of period              $ 1,390       $ 1,030       $   600       $   363      $   132      $    --
Provision for loan losses                     349           483           450           237          231          132
Loan charge offs:
     Commercial                               (34)         (122)           (5)           --           --           --
     Consumer                                 (36)           (4)          (15)           --           --           --
                                          -------       -------       -------       -------      -------      -------
       Total charge offs                      (70)         (126)          (20)           --           --           --
Loan recoveries:
     Consumer                                  --             3            --            --           --           --
                                          -------       -------       -------       -------      -------      -------
     Net charge offs                          (70)         (123)          (20)           --           --           --
                                          -------       -------       -------       -------      -------      -------
Balance, end of period                    $ 1,669       $ 1,390       $ 1,030       $   600      $   363      $   132
                                          =======       =======       =======       =======      =======      =======
Ratio of net charge offs to average
  loans outstanding during the period        0.05%         0.12%         0.03%         0.00%        0.00%        0.00%



         The following table shows the allocation of the allowance for loan
losses at the dates indicated. The allocation of portions of the allowance to
specific categories of loans is not intended to be indicative of future losses,
and does not restrict the use of the allowance to absorb losses in any category
of loans. See Note 3 to the audited consolidated financial statements, and Note
4 to the unaudited consolidated financial statements included in this report for
additional information regarding the allowance for loan losses and nonperforming
assets.




                                                                             DECEMBER 31,
                         JUNE 30,      --------------------------------------------------------------------------------------------
                           2003              2002              2001              2000              1999              1998
                      ---------------- ----------------- ----------------- ----------------- ----------------- --------------------
                                  PERCENT          PERCENT           PERCENT           PERCENT           PERCENT           PERCENT
                                    OF                OF                OF                OF                OF                OF
                                   TOTAL             TOTAL             TOTAL             TOTAL             TOTAL             TOTAL
(Dollars in thousands)   AMOUNT    LOANS   AMOUNT    LOANS   AMOUNT    LOANS   AMOUNT    LOANS   AMOUNT    LOANS   AMOUNT    TLOANS
                         ------    -----   ------    -----   ------    -----   ------    -----   ------   ------   ------   ------
                                                                                        
Construction loans       $   45     11.9%  $   35     10.0%  $   78     10.9%  $   53      8.9%  $  --        --%  $  14      11.0%
Commercial loans            678     16.1      765     23.0      281     27.3      202     33.7     200      50.9      58      44.0
Commercial real
  estate loans              841     64.5      504     58.1      528     51.3      250     41.5     120      31.7      56      42.0
Real estate 1-4
  family residential
  loans                       4      0.9        6      1.7       40      3.9       50      8.3      10       3.2      --      --
Home equity loans             9      2.0        8      2.0       19      1.8       --      1.1      --       0.5      --      --
Consumer loans               92      4.6       72      5.2       84      4.8       45      6.5      33      13.7       4       3.0
                         ------    -----   ------    -----   ------    -----   ------    -----   -----     -----   -----     -----
Balance, end of
  period                 $1,669    100.0%  $1,390    100.0%  $1,030    100.0%  $  600    100.0%  $ 363     100.0%  $ 132     100.0%
                         ======    =====   ======    =====   ======    =====   ======    =====   =====     =====   =====     =====




     The following table shows the amounts of nonperforming assets at the dates
indicated.



                                                                          DECEMBER 31,
                                                 JUNE 30,   ----------------------------------------
(Dollars in thousands)                             2003     2002     2001     2000     1999     1998
                                                   ----     ----     ----     ----     -----    ----
                                                                              
Nonaccrual loans excluded from impaired loans:
     Commercial                                    $188     $ 22     $ --     $ --     $ --     $ --
     Consumer                                        --       34       --       --       --       --
Accruing loans past due 90 days or more:
     Commercial                                      --       --      266       39       --       --
Impaired loans:
     Commercial                                     228      240       --       --       --       --
                                                   ----     ----     ----     ----     ----     ----
             Total nonperforming assets            $416     $296     $266     $ 39     $ --     $ --
                                                   ====     ====     ====     ====     ====     ====


         At June 30, 2003, there were no performing loans considered potential
problem loans, defined as loans which are not included in the past due,
nonaccrual or restructured categories, but for which known information about


                                       19


possible credit problems causes management to have serious doubts as to the
ability of the borrowers to comply with the current loan repayment terms. For
the six months ended June 30, 2003, $8 thousand in gross interest income would
have been recorded if the $188 thousand of nonaccrual loans had been accruing
interest throughout the period. For the year ended December 31, 2002, $10
thousand in gross interest income would have been recorded if the $56 thousand
of nonaccrual loans had been accruing interest throughout the period.

LOANS

         The loan portfolio is the largest component of earning assets and
accounts for the greatest portion of total interest income. At June 30, 2003,
total loans were $145.7 million, a 38.3% increase from the $105.4 million in
loans outstanding at June 30, 2002. Total loans at June 30, 2003 represented a
20.4% increase from the $121.0 million of loans at December 31, 2002. At
December 31, 2002, total loans were $121.0 million, a 40.5% increase from the
$86.1 million in loans outstanding at December 31, 2001. Total loans at December
31, 2001 represented a 72.1% increase from the $50.0 million of loans at
December 31, 2000. In general, loans are internally generated with the exception
of a small percentage of participation loans purchased from other local
community banks. Lending activity is largely confined to our market of Northern
Virginia. We do not engage in highly leveraged transactions or foreign lending
activities.

         The following table presents the composition of the loan portfolio by
type of loan at the dates indicated.



                                                                         DECEMBER 31,
                                   JUNE 30,    -------------------------------------------------------------
(Dollars in thousands)               2003        2002         2001         2000         1999         1998
                                  ---------    ---------    ---------    ---------    ---------    ---------
                                                                                 
Construction loans                $  17,342    $  12,160    $   9,408    $   4,429    $      --    $   1,425
Commercial loans                     23,430       27,862       23,478       16,842       15,812        5,639
Commercial real estate loans         93,952       70,318       44,192       20,783        9,849        5,308
Real estate-1-4 family
residential loans                     1,251        2,069        3,363        4,165        1,003           --
Home equity loans                     2,935        2,390        1,554          546          158           --
Consumer loans                        6,709        6,088        4,025        3,275        4,217          397
Overdrafts                               68          160          119           --           --           --
                                  ---------    ---------    ---------    ---------    ---------    ---------
                                    145,687      121,047       86,139       50,040       31,039       12,769
Less allowance for loan losses       (1,669)      (1,390)      (1,030)        (600)        (363)        (132)
                                  ---------    ---------    ---------    ---------    ---------    ---------
                      Net loans   $ 144,018    $ 119,657    $  85,109    $  49,440    $  30,676    $  12,637
                                  =========    =========    =========    =========    =========    =========



         Loans in the commercial category, as well as commercial real estate
mortgages, consist primarily of short term (five year or less final maturity)
and/or floating or adjustable rate commercial loans made to small to
medium-sized companies. We do not have any agricultural loans in the portfolio.
Except as discussed below, we have no substantial loan concentrations to any one
industry or to any one borrower.

         Virtually all of our commercial real estate mortgage and development
loans, which account for approximately 60.4% of our total loans, relate to
property in the Northern Virginia market. As such, they are subject to risks
relating to the general economic conditions in that market, and the market for
real estate in particular. While the region experienced some decline in economic
activity during 2002, the local real estate market remains generally strong, and
we attempt to mitigate risk through careful underwriting, including primary
reliance on the borrower's financial capacity and ability to repay without
resorting to the property, and we lend primarily with respect to properties
which are occupied or managed by the owner.

         The 1-4 family residential real estate loans which we hold in our
portfolio are generally not the typical purchase money first mortgage loan or
refinancing, but are loans made for other purposes and the collateral obtained
is a first deed of trust on the residential property of the borrower. The
underlying loan would have a final maturity much shorter than the typical first
mortgage and may be a variable or fixed rate loan. As reflected in the table
below, 25.7% of our loans at June 30, 2003 are fixed rate loans. At June 30,
2003, 98.1% of our loans were scheduled to reprice or had a maturity date within
five years.


                                       20



         Consumer loans consist primarily of secured installment credits to
individuals, residential construction loans secured by a first deed of trust,
home equity loans or home improvement loans. The consumer portfolio, which
includes consumer loans, home equity loans, and 1-4 family residential loans,
represents 7.5% of the loan portfolio at June 30, 2003, as compared to 8.7% at
December 31, 2002, 10.4% at December 31, 2001 and 16.0% at December 31, 2000.

         The following tables show the maturities of the loan portfolio and the
sensitivity of loans to interest rate fluctuations at June 30, 2003. Maturities
are based on the earlier of contractual maturity or repricing date. Demand
loans, loans with no contractual maturity and overdrafts are represented in one
year or less.



                                                         DUE
                                ---------------------------------------------------
                                 WITHIN ONE       AFTER ONE YEAR      AFTER FIVE
(Dollars in thousands)              YEAR        THROUGH FIVE YEARS        YEARS         TOTAL
                                --------------  ------------------   --------------  ------------
                                                                           
Construction loans                 $ 17,342          $     --           $     --       $ 17,342
Commercial loans                     20,702             2,728                 --         23,430
Commercial real estate loans         43,667            47,650              2,703         94,020
Real estate 1-4 family
residential                           1,189                62                 --          1,251
Home equity loans                     2,935                --                 --          2,935
Consumer loans                        4,938             1,578                 68          6,584
Overdrafts                              125                --                 --            125
                                   --------          --------           --------       --------
                      Total        $ 90,898          $ 52,018           $  2,771       $145,687
                                   ========          ========           ========       ========





                                                         DUE
                                ---------------------------------------------------
                                 WITHIN ONE       AFTER ONE YEAR      AFTER FIVE
(Dollars in thousands)              YEAR        THROUGH FIVE YEARS        YEARS         TOTAL
                                --------------  ------------------   --------------  ------------
                                                                           
Fixed rate                         $ 17,285          $ 17,342           $  2,771       $ 37,398
Variable/Adjustable rate             73,613            34,676                 --        108,289
                                   --------          --------           --------       --------
                      Total        $ 90,898          $ 52,018           $  2,771       $145,687
                                   ========          ========           ========       ========



         At June 30, 2003, the aggregate amount of loans due after one year
which have fixed rates was approximately $20.1 million, and the amount with
variable or adjustable rates was approximately $34.7 million.

INVESTMENT SECURITIES

         The carrying value (fair value) of our securities portfolio increased
$5.5 million to $81.6 million at June 30, 2003 from $76.1 million at December
31, 2002. The carrying value of our securities portfolio increased $54.0
million, to $76.1 million, at December 31, 2002 from $22.1 million at December
31, 2001. The carrying value of the securities portfolio increased $2.1 million
to $22.1 million at December 31, 2001 from $20.0 million at December 31, 2000.

         We currently, and for all periods shown, classify our entire securities
portfolio as Available for Sale. Increases in the portfolio have occurred
whenever deposit growth has outpaced loan demand and the forecast for loan
growth is such that the investment of excess liquidity in investment securities
(as opposed to short term investments such as federal funds) is warranted. In
general, our investment philosophy is to acquire high quality government agency
securities or high grade corporate bonds, with a maturity of five to six years
or less in the case of fixed rate securities. In the case of mortgage backed
securities, the policy is to invest only in those securities whose average
expected life is projected to be approximately five to six years or less.
Mortgage backed securities with a maturity of ten years or more are either
adjustable rate securities or the expected life of the mortgage pool is
generally no more than five or six years. To the extent possible, we attempt to
"ladder" the one time call dates for all our securities. Our investment policy
is driven by our interest rate risk process and the need to minimize the effect
of changing interest rates to the entire balance sheet.


                                       21



         The following table presents the composition of our investment
securities portfolio at the dates indicated.



                                                                           DECEMBER 31,
                                    JUNE 30,           -------------------------------------------------------------
                                      2003                   2002                  2001                 2000
                              -----------------------  -------------------  ------------------- --------------------
(Dollars in thousands)
Available for Sale (at
 estimated market value):      BALANCE     PERCENT(1)  BALANCE  PERCENT(1)  BALANCE  PERCENT(1) BALANCE   PERCENT(1)
                               -------     ----------  -------  ----------  -------  ---------- -------   ----------
                                                                                   
U.S. Agency                    $47,922        58.7%    $35,298     46.5%    $ 3,593     16.2%   $12,135     60.6%
Mortgage backed securities      14,598        18.0      20,954     27.5       6,451     29.2      5,256     26.2
Adjustable rate mortgage
  backed securities              4,852         5.9       6,159      8.1       1,699      7.7         --      0.0
Corporate bonds                 13,367        16.4      13,023     17.1       9,942     44.9      2,275     11.4
Restricted stock                   841         1.0         629      0.8         434      2.0        373      1.9
                               -------       -----     -------    -----     -------    -----    -------    -----
         Total                 $81,580       100.0%    $76,063    100.0%    $22,119    100.0%   $20,039    100.0%
                               =======       =====     =======    =====     =======    =====    =======    =====



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

(1) Represents percentage of investments securities in each category to total
    investments.

         The following table presents the amount and maturities of the
investment debt securities in our portfolio at June 30, 2003.



                                                             YEARS TO MATURITY
                              -----------------------------------------------------------------------------
                                                     OVER 1 THROUGH     OVER 5 THROUGH
                                WITHIN 1 YEAR           5 YEARS           10 YEARS         OVER 10 YEARS            TOTAL
                              -----------------   -------------------   ---------------   ------------------   -----------------
(Dollars in thousands)         AMOUNT    YIELD     AMOUNT      YIELD     AMOUNT   YIELD    AMOUNT     YIELD     AMOUNT    YIELD
                              --------   ------   --------     ------   -------- ------   --------    ------   --------  -------
                                                                                            
Available for Sale (at
  estimated market value):
U.S. Agency                   $    --        --%   $44,352      2.74%   $ 3,570    3.73%   $    --       --%   $47,922    2.82%
Mortgage backed securities         35      8.77      1,612      4.27      1,255    4.38     11,696     5.34     14,598    5.15
Adjustable rate mortgage
   backed securities               --        --         --        --         --      --      4,852     4.70      4,852    4.70
Corporate bonds                    --        --      9,201      2.95      2,342    3.23      1,824     6.87     13,367    3.54
Restricted stock                   --        --         --        --         --      --        841     2.58        841    2.58
                              -------              -------              -------            -------             -------
               Total          $    35      8.77%   $55,165      2.82%   $ 7,167    3.68%   $19,213     5.20%   $81,580    3.46%
                              =======              =======              =======            =======             =======




         For additional information regarding the investment portfolio, see Note
2 to the consolidated financial statements for the year ended December 31, 2002
and Note 3 to the unaudited consolidated financial statements for the six months
ended June 30, 2003.

         At June 30, 2003, there were no issuers, other than issuers who are
U.S. government agencies, whose securities owned by us had an aggregate book
value of more than 10% of our total stockholders' equity.

LIQUIDITY AND INTEREST RATE SENSITIVITY MANAGEMENT

         The primary objectives of asset and liability management are to provide
for the safety of depositor and investor funds, assure adequate liquidity and
maintain an appropriate balance between interest sensitive earning assets and
interest bearing liabilities. Liquidity management involves the ability to meet
the cash flow requirements of customers, who may be depositors wanting to
withdraw funds or borrowers needing assurance that sufficient funds will be
available to meet their credit needs.

         We define liquidity for these purposes as the ability to raise cash
quickly at a reasonable cost without principal loss. The primary liquidity
measurement we utilize is called the Basic Surplus, which captures the adequacy
of our access to reliable sources of cash relative to the stability of our
funding mix of deposits. Accordingly, we have established borrowing facilities
with other banks (federal funds) and the Federal Home Loan Bank of Atlanta as
sources of liquidity in addition to the deposits.


                                       22


         The Basic Surplus approach enables us to adequately manage liquidity
from both tactical and contingency perspectives. At June 30, 2003, our Basic
Surplus ratios (net access to cash and secured borrowings) as a percentage of
total assets were approximately 15%, compared to the present internal minimum
guideline range of 5-10%.

         Financial institutions utilize a number of methods to evaluate interest
rate risk. Methods include the original static gap analysis (the difference
between interest sensitive assets and interest sensitive liabilities repricing
during the same period, measured at a specific point in time), matched funding
matrix analysis, running multiple simulations of potential interest rate
scenarios, rate shock analysis, and highly complicated duration analysis.

         The static gap analysis measures the cumulative differences between the
amounts of assets and liabilities maturing or repricing within various time
periods. A gap analysis is presented in the table below and reflects the earlier
of the maturity or repricing dates for various assets and liabilities as of June
30, 2003. At that point in time, we had a cumulative net asset sensitive twelve
month gap position of $19.6 million, or a positive 6.6% of total interest
earning assets. This is primarily caused by the assumptions used in allocating a
repricing term to nonmaturity deposits - demand deposits, savings accounts, and
money market deposit accounts. The static gap analysis portrays only a snapshot
of a bank's asset liability picture and does not take into account other factors
that impact on changes in a bank's interest income and expense. Management does
not believe that the gap table necessarily reflects the quantifiable impact of
changes in interest rates.



                                                 UP TO       3 MONTHS         1 TO          OVER 5
(Dollars in thousands)                         3 MONTHS      TO 1 YEAR       5  YEARS        YEARS        TOTAL
                                               ---------     ---------      ----------     ---------     ---------
                                                                                          
ASSETS:
     Cash and cash equivalents                 $  42,971     $      --      $      --      $  22,182     $  65,153
     Investment securities                         7,843        43,748         19,736         10,198        81,526
     Loans                                        66,893        27,612         52,017          2,703       149,225
     All other assets                                 --            --             --          1,150         1,150
                                               ---------     ---------      ---------      ---------     ---------
Rate sensitive assets                          $ 117,707     $  71,360      $  71,753      $  36,234     $ 297,054
                                               =========     =========      =========      =========     =========

LIABILITIES AND EQUITY:
     Noninterest bearing deposits              $  54,447     $   9,608      $  38,433      $   4,270     $ 106,758
     Interest bearing non-maturity deposits       18,443        48,192         57,162            362       124,159
     Time deposits                                 9,934        23,788          6,460             --        40,182
     Trust preferred capital notes                 5,000            --             --             --         5,000
     Other liabilities and equity                     --            --             --         20,955        20,955
                                               ---------     ---------      ---------      ---------     ---------
Rate sensitive liabilities and equity          $  87,824     $  81,589      $ 102,055      $  25,587     $ 297,054
                                               =========     =========      =========      =========     =========
Period GAP                                     $  29,883     $ (10,228)     $ (30,301)     $  10,647     $      --
Cumulative GAP                                 $  29,883     $  19,655      $ (10,647)     $      --
Period GAP/earning assets                          10.98%        (3.76)%       (11.14)%        3.91%
Cumulative GAP/earning assets                      10.98%         7.22 %        (3.91)%        0.00%



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

(1) Loans are categorized based upon the earlier of their next repricing date or
    maturity date, whichever is earlier.
(2)  The following assumptions have been used in allocating nonmaturity deposits
     over the maturity periods shown:

     Noninterest bearing demand: 25% per month - months 1 - 2; 1% per month -
     months 3 - 36; 0.5% per month thereafter.
     Interest bearing demand and Money market accounts: 5% per month - months 1
     - 10; 2.083% per month - months 11 - 34.
     Savings: 1.67% per month - months 1 - 34; 0.83% per month thereafter.

         At June 30, 2003, we are asset sensitive in the short term and then
become slightly liability sensitive. This position would generally indicate that
earnings should increase over the following 12 months in a rising interest rate
environment as more assets would reprice than liabilities. However, this
measurement represents a static position as of a single day, is not necessarily
indicative of our position at any other point in time. While the traditional gap


                                       23


analysis shows a general picture of our potential sensitivity to changes in
interest rates, it cannot quantify the actual impact of interest rate changes.
The actual impact due to changes in interest rates is difficult to quantify in
that the administrative ability to change rates on these products is influenced
by competitive market conditions in changing rate environments, prepayments of
loans, customer demands, and many other factors.

         Thus, we manage our exposure to possible changes in interest rates by
simulation modeling or "what if" scenarios to quantify the potential financial
implications of changes in interest rates. In practice, each quarter
approximately 14 different "what if" scenarios are evaluated, including the
following scenarios: Static Rates, Most Likely Rate Projection, Rising Rate
Environment, Declining Rate Environment, Ramp Up 100bp and 200bp over 12 months,
and Ramp Down 100bp and 200bp over 12 months. In addition, eight rate shock
scenarios are modeled at 50 basis point up and 50 basis point down increments,
but not below zero. At June 30, 2003, the following 12 month impact on net
interest income is estimated to range from a positive impact of 7.2% to a
negative impact of (5.5)% for the multiple scenarios, which remains within
internal policy guidelines. This process is performed each quarter to ensure we
are not materially at risk to possible changes in interest rates.

         Since our inception in 1998, we have generated more deposit growth than
we have been able to deploy into loans. The excess liquidity has been invested
in various types of securities the selection of which has been determined by
expected loan growth and the results of the quarterly interest rate risk
management process. Significant liquidity has been generated, especially in
2003, as a result of achieving growth in a number of niche deposit generating
types of customers. Given the lowest rate environment in nearly 50 years, we
expect further declines to be either minimal or no greater than 50 basis points.
As a result, the investment strategy has been to invest the liquidity into
securities that have short maturities or one time call dates of 18 months or
less and to ladder such investments to the extent possible in expectation that
rates are far more likely to rise in the future than to decline.

         The following are the projected potential percentage impact on our net
interest income over the next 12 months for the most likely to occur scenarios,
but measured against a static interest rate environment as of June 30, 2003.
Clearly we are positioned to improve earnings if and when rates rise. With
respect to further reductions in rates (Declining Rate and Ramp Down scenarios),
we would experience further negative implications on margins and earnings;
however, we do not believe that a 200 basis point decline is realistic given the
already extremely low interest rates. Thus, management believes the exposure to
future changes in interest rates would not have a material negative effect on
the results of operations.

                    Static Rates                              0.0%
                    Most Likely Rates                         0.5%
                    Ramp Up 100bp - 12 months                 4.8%
                    Ramp Up 200bp - 12 months                 7.1%
                    Ramp Down 100bp - 12 months             (2.1)%
                    Ramp Down 200bp - 12 months             (5.5)%
                    Rising Rate Scenario                      7.2%
                    Declining Rate Scenario                 (2.6)%

NONINTEREST INCOME AND EXPENSE

         Noninterest income consists primarily of service charges on deposit
accounts and fees and other charges for banking services. Noninterest expense
consists primarily of salary and benefit costs and occupancy and equipment
expense. To date, we have not been required to pay any premiums for deposit
insurance. To the extent that deposit premiums may become required, our results
of operations will be adversely affected.


                                       24



         The following table provides information regarding our noninterest
income for the periods indicated.




                                        SIX MONTHS            YEAR ENDED DECEMBER 31,
                                           ENDED        -------------------------------------
(Dollars in thousands)                 JUNE 30, 2003       2002         2001         2000
                                       --------------   -----------   ----------  -----------
                                                                          
Service charges on deposit accounts          $155          $263          $263         $190
Cash management fee income                     53           130           113           48
Gain on sale of mortgage loans                 85            --            --           --
Gain on sale of securities                     56           244           107           17
Other fee income                               80           123            71           47
                                             ----          ----          ----         ----
         Total noninterest income            $429          $760          $554         $302
                                             ====          ====          ====         ====



         The increases in noninterest income for the each period shown are the
result of our continued growth and the expansion of products resulting in fee
income. During the second quarter of 2003, we began originating conforming
residential mortgage loans on a pre-sold basis, for sale to secondary market
investors, servicing released. In addition, we earn cash management fees
relating to off-balance sheet customer sweep accounts which had average balances
of between $20 and $25 million during 2002. During 2003, cash management fees
have declined primarily due to lower balances resulting from commercial
customers not utilizing the product during this sustained extremely low interest
rate environment.

         Major expense categories that exceed 1% of operating revenues for the
periods indicated as follows:




                                        SIX MONTHS                YEAR ENDED DECEMBER 31,
                                           ENDED        ----------------------------------------------
(Dollars in thousands)                 JUNE 30, 2003        2002            2001            2000
                                       --------------   --------------  -------------  ---------------
                                                                                 
Salaries and benefits                        $1,437          $2,220          $1,513          $1,203
Occupancy cost, net                             303             541             367             266
Equipment expense                               200             308             184             149
Data processing costs                           197             360             269             251
Advertising and public relations                 46             123              84              56
Professional fees                               204             168             181              76
Courier and express services                     59             105              73              52
Meals & entertainment                            27              44              38              40
Supplies                                         39              75              54              35
Postage                                          26              43              35              27
State franchise tax                              93             155             107              94
Other                                           157             252             128              99
                                             ------          ------          ------          ------
        Total noninterest expense            $2,788          $4,394          $3,033          $2,348
                                             ======          ======          ======          ======



         Noninterest expense increased $716 thousand or 34.6% from $2.1 million
to $2.8 million for the first six months of 2003, compared to the same period in
2002. The increase in salary and benefit expense of $361 thousand is primarily
the result of staff merit increases for 2003 and the additional staff for the
mortgage loan operation commenced in early 2003. Our growth also required adding
additional personnel in the main office to support the volume of business.

         The occupancy cost increase of $47 thousand for the first half of 2003
compared with the previous year was due to annualized rent increases and the
additional branches, including the mortgage office. Equipment costs increased a
modest $73 thousand for the same comparative periods due to additional equipment
required and software enhancements plus equipment for the additional branches.
With respect to the increases in data processing, the increase is due to the
increase in the volume of accounts and business transactions processed in 2003
versus 2002. The increase in the state franchise tax is due to the increase in
James Monroe Bank's capital due to earnings retention and capital infusions from
James Monroe Bancorp in 2003.


                                       25


         Noninterest expense increased $1.4 million or 44.8% from $3.0 million
for the year ended December 31, 2001, to $4.4 million for 2002. Approximately
half of this increase is in salary and benefit costs. In February 2002, we
opened our fourth banking office, in Fairfax City, with three personnel, and
added personnel at the main office in order to support the growth in customers
and transactions being processed. In addition, we opened our fifth banking
office, a drive through/walk through branch in Leesburg, in July 2002. The
increase in occupancy cost is due to the cost of the new locations. The increase
in professional fees is primarily due to higher legal expenses and the transfer
of the stock transfer function to a third party. The increase in the other
expense category is due to the director fees paid beginning in 2001 and the
increase in regulatory assessments that are a function of asset size.

DEPOSITS AND OTHER BORROWINGS

         Our principal sources of funds are core deposits (demand deposits, NOW
accounts, money market accounts, savings accounts and certificates of deposit
less than $100,000) from the local market areas surrounding our banking offices.
Our deposit base includes transaction accounts, time and savings accounts and
accounts which customers use for cash management and which provide us with a
source of fee income and cross-marketing opportunities as well as a low cost
source of funds. Time and savings accounts, including money market deposit
accounts, also provide a relatively stable and low cost source of funding.

         The following table reflects average deposits and average rates paid,
by category, for the periods indicated.



                                                                    YEAR ENDED DECEMBER 31,
                               SIX MONTHS ENDED   ------------------------------------------------------
 (Dollars in thousands)          JUNE 30, 2003          2002               2001                2000
                               ----------------   ----------------   ----------------   ----------------
                                                                           
Deposits
  Noninterest bearing demand   $ 58,619     --%   $ 39,554     --%   $ 28,786     --%   $ 17,570     --%
  Interest bearing demand         8,933   0.88       5,739   1.06       4,851   1.61       3,667   2.10
  Money market                  105,321   1.97      69,037   2.53      33,516   3.59      20,826   4.73
  Savings                         1,465   1.51       1,240   1.77         687   2.47         337   2.97
  Certificates of deposit of
    $100,000 or more             27,103   2.78      24,528   3.70      15,123   5.73      10,174   6.18
  Other time deposits            13,814   2.89      16,853   3.86      13,523   5.58       7,734   6.10
                               --------   ----    --------   ----    --------   ----    --------   ----
         Total deposits        $215,255   1.55%   $156,951   2.16%   $ 96,486   3.02%   $ 60,308   3.60%
                               ========   ====    ========   ====    ========   ====    ========   ====



         The following table indicates the amount of certificates of deposit of
$100 thousand or more and less than $100 thousand, and their remaining
maturities, at June 30, 2003.



                                                          REMAINING MATURITY
                                              ------------------------------------------------
(Dollars in thousands)                         3 MONTHS     4 TO 6     7 TO 12       OVER 12
                                                OR LESS     MONTHS      MONTHS       MONTHS       TOTAL
                                              ----------- ----------- ------------  ----------  ---------
                                                                                 
Certificates of deposit less than $100,000      $ 3,968     $ 3,141     $ 5,257     $ 2,356     $14,722
Certificates of deposit of $100,000 or more       6,565       5,786       9,021       4,042      25,414
                                                -------     -------     -------     -------     -------
                              Total             $10,533     $ 8,927     $14,278     $ 6,398     $40,136
                                                =======     =======     =======     =======     =======



CAPITAL MANAGEMENT

         Management monitors historical and projected earnings, asset growth, as
well as our liquidity and various balance sheet risks in order to determine
appropriate capital levels. At June 30, 2003, stockholders' equity increased
$2.7 million from the $17.5 million in equity at June 30, 2002 primarily as a
result of the $2.1 million increase in retained earnings and the $569 thousand
increase in unrealized gains on securities available for sale. During 2002,
stockholders' equity increased $7.2 million from the $12.0. million of equity at
December 31, 2001 as a result of the $1.6 million in retained earnings in 2002
and the $4.7 million in equity sold in June 2002.

         We have reported a steady improvement in earnings since James Monroe
Bank opened on June 8, 1998. Positive earnings were reported in the ninth month
of operations and have continued with $810 thousand of earnings in 2000, $1.1
million of earnings for 2001, and $1.6 million of earnings for 2002. One of our
initial strategies was to


                                       26


restore the initial lost capital from the initial organization costs of $254
thousand and the accumulated earnings loss of $452 thousand for 1998. As of
December 31, 2001, the earnings for 2000 and 2001 had recouped the losses and at
December 31, 2002 we had retained earnings of approximately $2.9 million. In
addition, we have fully utilized our net operating losses for tax purposes
beginning in September 2001 and has been at a 34% effective tax rate since that
date.

         At June 30, 2003, our capital position and that of our subsidiary,
James Monroe Bank, continued to exceed regulatory requirements. The primary
indicators relied on by bank regulators in measuring the capital position are
the Tier 1 risk-based capital, total risk-based capital, and leverage ratios.
Tier 1 capital consists of common and qualifying preferred stockholders' equity
less goodwill. Total risk-based capital consists of Tier 1 capital, qualifying
subordinated debt, and a portion of the allowance for credit losses. Risk-based
capital ratios are calculated with reference to risk-weighted assets. The
following table sets forth our regulatory capital ratios as of June 30, 2003.



                                                                           MINIMUM TO BE "WELL
                                                                            CAPITALIZED" UNDER
                                                          MINIMUM           PROMPT CORRECTIVE
                                         ACTUAL          GUIDELINES         ACTION DIRECTIVES
                                    ----------------- ------------------ -------------------------
                                                                         
Total risk-based capital
     James Monroe Bancorp                14.41%             8.00%                  n/a
     James Monroe Bank                   11.84%             8.00%                 10.00%

Tier 1 risk-based capital
     James Monroe Bancorp                13.48%             4.00%                  n/a
     James Monroe Bank                   13.44%             4.00%                 6.00%

Tier 1 leverage ratio
     James Monroe Bancorp                 9.48%             4.00%                  n/a
     James Monroe Bank                    7.79%             4.00%                 5.00%



                                    BUSINESS

GENERAL

         We were incorporated under the laws of the Commonwealth of Virginia on
April 9, 1999 to be the holding company for James Monroe Bank. We acquired all
of the shares of James Monroe Bank on July 1, 1999 in a mandatory share exchange
under which each outstanding share of common stock of James Monroe Bank was
exchanged for one share of our common stock. James Monroe Bank, a Virginia
chartered commercial bank, which is a member of the Federal Reserve System, is
our sole operating subsidiary. James Monroe Bank commenced banking operations on
June 8, 1998, and currently operates out of its main office and three full
service branch offices and one drive through/walk through limited service
branch. We have leased space in a new building under construction in Chantilly,
which we expect to occupy late in the second quarter of 2004. The new facility
will house our sixth office, certain administrative and operations functions,
which will move from the main office in Arlington, and our mortgage division,
which will move from Annandale.

         We seek to provide a high level of personal service and a sophisticated
menu of products to individuals and small to medium-sized businesses. While we
offer a full range of services to a wide array of depositors and borrowers, we
have chosen small to medium-sized businesses, professionals and the individual
retail customer as our primary target market. We believe that as financial
institutions grow and are merged with or acquired by larger institutions with
headquarters that are far away from the local customer base, the local business
and individual is further removed from the point of decision-making. We attempt
to place the customer contact and the ultimate decision on products and credits
as close together as possible.

THE NORTHERN VIRGINIA MARKET

         We believe that a key factor in our ability to achieve our business
strategy goal and to create shareholder value is the attractiveness of the
Northern Virginia market. The market in which we operate and where we are
establishing our branches has seen considerable population and economic growth
in the past several decades, and we


                                       27


expect such favorable growth to continue. Our primary service area includes
Arlington, Fairfax and Loudoun counties, markets that we believe have the most
profitable banking opportunities in Northern Virginia.

         Collectively, the markets in which we operate are some of the largest
in Virginia. From 1990 to 2000, Fairfax County's population increased 18.5% to
969,749, the highest in the state. During the same period, the populations of
Arlington and Loudoun counties increased 10.8% and 96.9% to 189,453 and 169,599,
respectively. Loudoun County's growth during 1990 to 2000 placed it as the sixth
highest county in the United States in terms of percentage change in population
during that period, and it is expected to increase by 77.1% from 2000 to 2010.
Arlington and Fairfax counties, two of the more densely populated counties in
Virginia, are projected to grow 6.9% and 15.1%, respectively, during the 2000 to
2010 period. If Fairfax County were a city, it would rank 10th in population in
the United States.

         In addition to the compelling population growth, these areas continue
to rank among the top counties in the nation in terms of median household
income, a solid indicator of an affluent market. Fairfax County's median
household income is the second highest in the United States at $81,050, which is
nearly double the national median. Loudoun County is second highest in Virginia,
and ranks third in the country, with median household income of $80,648.

BUSINESS STRATEGY

         Our goal is to enhance our franchise value by continuing our strong
growth trend in assets and profitability while maintaining asset quality and
individualized customer service. Our strategic plan has the following four
primary components:

         o   CONTINUE TO EXPAND AND PENETRATE HIGH GROWTH MARKETS. We believe we
             are well positioned to take full advantage of the favorable
             demographic and economic characteristics in our expanding Northern
             Virginia market. The areas in which we operate are characterized by
             high concentrations of small to medium-sized businesses and
             professionals, our target customers. We will look for opportunities
             to expand our franchise in these high growth markets on a selective
             and opportunistic basis. We are continuously seeking additional
             branching opportunities, centered around experienced lending
             officers with a significant portfolio of commercial customers. We
             will increase our market share by branching selectively, by
             continuing to capitalize on niche products to service our small and
             medium-sized business customers, and by enhancing our marketing
             efforts to build brand identification.

         o   HIRE EXPERIENCED LENDING OFFICERS. Our branching strategy has
             revolved around the hiring of highly experienced local banking
             professionals with successful track records and established
             customer relationships with small to medium-sized businesses and
             affluent households. These officers have been able to attract
             customers with which they have built relationships over the years,
             enhancing our loan production. We typically hire one or more
             officers for a specific location, and then establish a branch
             office to support business generation.


             We currently have seven experienced loan officers with an average
             of over 25 years of experience in the financial services industry.
             Our lenders have operated in our market area for many years, and
             have experienced a wide range of economic cycles and lending
             market conditions. We will continue to grow and build our
             franchise by having seasoned, local lenders and other bankers join
             our organization. Our lending officers are supported by members of
             our executive management team and our Board of Directors, who have
             broad experience during a variety of economic cycles in loan
             production, credit administration, investments, asset liability
             management and compliance - key strengths in building and growing
             our company.


         o   TARGET SMALL TO MEDIUM-SIZED BUSINESSES IN OUR COMMUNITIES. The
             Northern Virginia banking market has been characterized by
             significant consolidation among financial institutions. Over the
             past five years, a number of independent community banks in our
             market area have been acquired by large regional or national banks,
             most of which are headquartered out of our market area. While many
             of the large banks operating in our market are now targeting the
             small and medium-sized business market, our customers have told us
             that the corporate service culture and operational infrastructure
             at large


                                       28


             banks often do not provide satisfactory customer experiences.
             Automation and 800 numbers take the place of personalized and
             time-sensitive service. Personnel turnover prevents the development
             of a banking relationship that adds value to a customer's business.
             This atmosphere provides an excellent opportunity for James Monroe
             Bank, a community-oriented bank delivering a wide array of
             personalized products through an integrated and responsive sales
             and service approach. We believe that our experienced team of
             banking professionals focused on relationship banking, who have a
             history of serving Northern Virginia's small to medium-sized
             businesses with annual sales generally up to $10 million, gives us
             a distinct competitive advantage in attracting and keeping this
             customer base.

         o   PERSONALIZE CUSTOMER SERVICE, OFTEN BY LEVERAGING OUR TECHNOLOGY
             CAPABILITIES. We are able to compete effectively in our market by
             offering products comparable to a larger financial institution,
             while maintaining the high level of customer service, quick
             response time and personalized attention of a locally headquartered
             bank. We are able to solidify this competitive advantage with the
             use of technology to tailor products and services to specific
             segments of our targeted banking customer market. Our ability to
             optimize the capacities of our technology systems, in creating,
             marketing and delivering defined products to serve the different
             needs of our customers, will allow us to realize economies of scale
             as we further execute our expansion strategy.

LENDING ACTIVITIES

         We offer a wide array of lending services to our customers, including
commercial loans, lines of credit, personal loans, auto loans and financing
arrangements for personal equipment and business equipment. Loan terms,
including interest rates, loan-to-value ratios and maturities, are tailored as
much as possible to meet the needs of the borrower. A special effort is made to
keep loan products as flexible as possible within the guidelines of prudent
banking practices in terms of interest rate risk and credit risk.

         When considering loan requests, the primary factors taken into
consideration are the cash flow and financial condition of the borrower, the
value of the underlying collateral, if applicable, and the character and
integrity of the borrower. These factors are evaluated in a number of ways
including an analysis of financial statements, credit reviews, trade reviews and
visits to the borrower's place of business. We have implemented a comprehensive
loan policy and procedures manual to provide our loan officers with term,
collateral, loan-to-value and pricing guidelines. The policy manual and sound
credit analysis, together with thorough review by our Asset-Liability Committee,
have resulted in a profitable loan portfolio with minimal delinquencies or
problem loans.

         Our aim is to build and maintain a commercial loan portfolio consisting
of term loans, demand loans, lines of credit and commercial real estate loans
provided predominantly to borrowers who are located in our market area. These
types of loans are generally considered to have a higher degree of risk of
default or loss than other types of loans, such as residential real estate
loans, because repayment may be affected by general economic conditions,
interest rates, the quality of management of the business and other factors
which may cause a borrower to be unable to repay its obligations. Traditional
installment loans and personal lines of credit are also available on a selective
basis. General economic conditions can directly affect the quality of a
portfolio of loans to small and medium-sized businesses. We attempt to manage
the loan portfolio to avoid high concentrations of similar industry and/or
collateral pools, although this cannot be assured.

         Loan business is generated primarily through referrals and direct
calling efforts. Referrals of loan business come from directors, shareholders,
current customers and professionals such as lawyers, accountants and financial
intermediaries.

         At June 30, 2003, our statutory lending limit to any single borrower
was approximately $3.2 million, subject to certain exceptions provided under
applicable law. As of June 30, 2003, our credit exposure to our largest borrower
was approximately $3.0 million.

         Commercial Loans. Commercial loans are made for a wide variety of
business purposes, including the financing of plant and equipment, the carrying
of accounts receivable, contract administration and the acquisition and
construction of real estate projects. Special attention is paid to the
commercial real estate market, which is particularly


                                       29


active in the Northern Virginia market area. Our commercial loan portfolio
reflects a diverse group of borrowers with no concentration in any borrower or
group of borrowers.

         The lending activities in which we engage carry the risk that the
borrowers will be unable to perform on their obligations. As such, interest rate
policies of the Federal Reserve and general economic conditions, nationally and
in our primary market area, will have a significant impact on our results of
operations. To the extent that economic conditions deteriorate, business and
individual borrowers may be less able to meet their obligations in full, or in a
timely manner, resulting in decreased earnings or losses to us. To the extent
that loans are secured by real estate, adverse conditions in the real estate
market may reduce ability of the borrower to generate the necessary cash flow
for repayment of the loan, and reduce our ability to collect the full amount of
the loan upon a default. To the extent that we make fixed rate loans, general
increases in interest rates will tend to reduce our spread as the interest rates
we must pay for deposits increase while interest income is flat. Economic
conditions and interest rates may also adversely affect the value of property
pledged as security for loans.

         We constantly strive to mitigate risks in the event of unforeseen
threats to the loan portfolio as a result of an economic downturn or other
negative influences. Plans for mitigating inherent risks in managing loan assets
include carefully enforcing loan policies and procedures, evaluating each
borrower's industry and business plan during the underwriting process,
identifying and monitoring primary and alternative sources for repayment and
obtaining collateral that is margined to minimize loss in the event of
liquidation.

         Commercial real estate loans will generally be in respect of properties
that are occupied or managed by the owner, and will be underwritten with a
principal reliance on the borrower's ability to repay, as well as prudent
guidelines for assessing real estate values. Risks inherent in managing a
commercial real estate portfolio relate to either sudden or gradual drops in
property values as a result of a general or local economic downturn. A decline
in real estate values can cause loan-to-value margins to increase and diminish
our equity cushion on both an individual and portfolio basis. We attempt to
mitigate commercial real estate lending risks by carefully underwriting each
loan of this type to address the perceived risks in the individual transaction.
Generally, we require a loan-to-value ratio of not more than 75% of the lower of
appraised value or the cost of the property. A borrower's ability to repay is
carefully analyzed and policy calls for an ongoing cash flow to debt service
requirement of at least 1.1 to 1. An approved list of commercial real estate
appraisers selected on the basis of rigorous standards has been established.
Each appraisal is scrutinized in an effort to insure current comparable market
values.

         As noted above, commercial real estates loans are generally made on
properties occupied or managed by the owner where there is both a reliance on
the borrower's financial health and the ability of the borrower and the business
to repay. Whenever appropriate and available, we seek federal and state loan
guarantees, such as the Small Business Administration's "7A" and "504" loan
programs, to reduce risk. We generally require personal guarantees on all loans
as a matter of policy; exceptions to policy are documented. All borrowers are be
required to forward annual corporate, partnership and personal financial
statements to comply with bank policy and enforced through the loan covenants
documentation for each transaction. Interest rate risks are mitigated by using
either floating interest rates or by fixing rates for a short period of time,
generally less than five years. While loan amortizations may be approved for up
to 30 years, loans generally have a call provision (maturity date) of 5-10 years
or less.

         Commercial term loans are used to provide funds for equipment and
general corporate needs. This loan category is designed to support borrowers who
have a proven ability to service debt over a term generally not to exceed 60
months. We generally require a first lien position on all collateral and
guarantees from owners having at least a 20% interest in the involved business.
Interest rates on commercial term loans are generally floating, adjust within 3
to 5 years, or are fixed for a term not to exceed five years. Management
carefully monitors industry and collateral concentrations to avoid loan
exposures to a large group of similar industries and/or similar collateral.
Commercial loans are evaluated for historical and projected cash flow
attributes, balance sheet strength, and primary and alternate resources of
personal guarantors. Commercial term loan documents require borrowers to forward
regular financial information on both the business and on personal guarantors.
Loan covenants require at least annual submission of complete financial
information and in certain cases this information is required more frequently.
Examples of properly margined collateral for loans, as required by bank policy,
would be a 75% advance on the lesser of appraisal or recent sales price on
commercial property, 80% or less advance on eligible receivables, 50% or less
advance on eligible inventory and an 80% advance on appraised residential
property. Collateral borrowing certificates may be required to monitor certain
collateral categories on a monthly or quarterly


                                       30


basis. Key person life insurance is required as appropriate and as necessary to
mitigate the risk loss of a primary owner or manager.


         We attempt to further mitigate commercial term loan loss by using
federal and state loan guarantee programs such as offered by the Small Business
Administration. As of June 30, 2003, a loan loss reserve of approximately 1.15%
of the entire portfolio in this group had been established. Specific and
non-specific provisions for loan loss reserves are generally set based upon a
methodology developed by management and approved by the Board of Directors and
described more fully under "Critical Accounting Policies" at page 13. Specific
loan reserves will be used to increase overall reserves based on increased
credit and/or collateral risks on an individual loan basis. A risk rating system
is used to proactively determine loss exposure and provide a measurement system
for setting general and specific reserve allocations.


         Commercial lines of credit are used to finance a business borrower's
short term credit needs and/or to finance a percentage of eligible receivables
and inventory. In addition to the risks inherent in term loan facilities, line
of credit borrowers typically require additional monitoring to protect the
lender against increasing loan volumes and diminishing collateral values.
Commercial lines of credit are generally revolving in nature and require close
scrutiny. We generally require at least an annual out of debt period (for
seasonal borrowers) or regular financial information (monthly or quarterly
financial statements, borrowing base certificates, etc.) for borrowers with more
growth and greater permanent working capital financing needs. Advances against
collateral are generally in the same percentages as in term loan lending. Lines
of credit and term loans to the same borrowers are generally cross-defaulted and
cross-collateralized. Industry and collateral concentration, general and
specific reserve allocation and risk rating disciplines are the same as those
used in managing the commercial term loan portfolio. Interest rate charges on
this group of loans generally float at a factor at or above the prime lending
rate. Generally, personal guarantees are required on these loans.

         As part of our internal loan review process, management reviews all
loans 30 days delinquent, loans on the watch list, loans rated special mention,
substandard, or doubtful, and other loans of concern at least quarterly. Watch
list loans are any loan classified by state or federal regulators, external loan
auditors or internal loan review, or that in the opinion of management
represents an undue risk to the institution. Loan reviews are reported to the
Board of Directors with any adversely rated changes specifically mentioned. All
other loans with their respective risk ratings are reported monthly to James
Monroe Bank's Board of Directors. Our Audit Committee coordinates periodic
documentation and internal control reviews by outside vendors to complement loan
reviews.

         Mortgage Lending. In the first quarter of 2003, we established a
mortgage lending operation, which originates conforming, 1-4 family residential
mortgage loans, on a pre-sold basis, for sale to secondary market purchasers,
servicing released. We employed a mortgage banker with significant experience in
operating a bank affiliated mortgage operation to establish and manage the
operation. This activity produces noninterest income in the form of gain on
sales of loans, and also produces additional interest income. Under the program,
we originate and fund loans in conformity with the standards of the secondary
market purchasers, which, prior to funding, the secondary market purchasers
agree to purchase. While we may be required to repurchase certain loans which
are ultimately determined not to meet the purchaser's standards, including as a
result of inaccuracies or fraud in borrower's documentation, our risk related to
the borrower's credit in respect of these loans is expected to be minimal.
Activity in the residential mortgage loan market is highly sensitive to changes
in interest rates. There can be no assurance that we will be able to
successfully operate the mortgage loan business in the future, that it will be
profitable, or that we will not be subject to borrower credit risks in respect
of these loans in the future.

         Other Loans. Loans are considered for a variety of personal or business
purpose on a case by case basis, such as the financing of equipment,
receivables, contract administration expenses, land acquisition and development,
and automobile financing. Consumer credit facilities are underwritten to focus
on the borrower's credit record, length of employment and cash flow to debt
service. Car, residential real estate and similar loans require advances of the
lesser of 80% loan to collateral value or cost.

INVESTMENT ACTIVITIES

         Our investment policy is an integral part of our overall
asset/liability management program. The investment policy is to establish a
portfolio which will provide liquidity necessary to facilitate funding of loans
and to cover


                                       31


deposit fluctuations while at the same time achieving a satisfactory return on
the funds invested. We seek to maximize earnings from the investment portfolio
consistent with the safety and liquidity of those investment assets.

         The securities in which we may invest are subject to regulation and are
limited to securities which are considered investment grade securities. In
addition, our internal investment policy restricts investments to the following
categories: U.S. Treasury securities; obligations of U.S. government agencies;
investment grade obligations of U.S. private corporations; mortgage backed
securities, including securities issued by Federal National Mortgage Association
and the Federal Home Loan Mortgage Corporation; and securities of states and
political subdivisions.

SOURCES OF FUNDS

         Deposits. Deposits obtained through bank offices have traditionally
been our principal source of funds for use in lending and for other general
business purposes. In order to better serve the needs of our customers, we offer
several types of deposit accounts in addition to standard savings, checking, and
NOW accounts. Special deposit accounts include the Clarendon, Loudoun and
Fairfax Money Market Accounts which pay a higher rate of interest but require a
larger minimum deposit. Personal checking requires a $300 minimum balance and
may have no monthly fee, per check charge or activity limit. Small Business
Checking allows a business to pay no monthly service charge with a minimum
balance of $1,000 but limits the number of checks and deposits per month. If the
minimums are exceeded in this account, the business automatically moves to
another account with a minimum balance of $2,500 and would be entitled to a
higher minimum number of checks and deposits without incurring a monthly fee. If
the business grows and exceeds these minimums, the regular commercial analysis
account is available where adequate balance can offset the cost of activity.
Therefore, we offer a range of accounts to meet the needs of the customer
without the customer incurring charges or fees.

         We have made a special effort to obtain deposits from title and
mortgage loan closing companies, which generally provide a good source of
noninterest bearing deposits. We have developed products and services using
available technology that meet the needs of these customers, including on-line,
real-time access to account and sub-account balances and transaction
information, the on-line ability to initiate wire and ACH transactions, perform
funds transfers between the customer's own accounts and initiate stop payment
notices, and the ability to upload employee payroll information to the
customer's internal accounting systems for account reconciliation. Balances of
these deposits tend to fluctuate greatly during any given quarter, depending on
transaction scheduling, and are subject to significant reduction during slow
real estate markets. Meeting the withdrawal needs of these customers requires
that we maintain greater than normal short term liquidity.

         Proposed legislation has been introduced in each of the last several
Congresses which would effectively permit banks to pay interest on checking and
demand deposit accounts established by businesses, a practice which is currently
prohibited by regulation. If the legislation effectively permitting the payment
of interest on business demand deposits is enacted, of which there can be no
assurance, it is likely that we may be required to pay interest on some portion
of our noninterest bearing deposits in order to compete against other banks. As
a significant portion of our deposits are noninterest bearing demand deposits
established by businesses, payment of interest on these deposits could have a
significant negative impact on our net income, net interest income, interest
margin, return on assets and equity, and other indices of financial performance.
We expect that other banks would be faced with similar negative impacts. We also
expect that the primary focus of competition would continue to be based on other
factors, such as quality of service.

         Borrowing. While we have not placed significant reliance on borrowings
as a source of liquidity, we have established various borrowing arrangements in
order to provide management with additional sources of liquidity and funding,
thereby increasing flexibility. Management believes that we currently have
adequate liquidity available to respond to current liquidity demands.

COMMUNITY REINVESTMENT ACT

         We are committed to serving the banking needs of the entire community,
including low and moderate income areas, and are a supporter of the Community
Reinvestment Act ("CRA"). There are several ways in which we attempt to fulfill
this commitment, including working with economic development agencies,
undertaking special projects and becoming involved with neighborhood outreach
programs.


                                       32


         We have contacts with state and city agencies that assist in the
financing of affordable housing developments as well as with groups which
promote the economic development of low and moderate income individuals. We have
computer software to geographically code all types of accounts to track business
development and performance by census tract and to assess market penetration in
low and moderate income neighborhoods within the primary service area. James
Monroe Bank is a registered Small Business Administration lender.

         We encourage our directors and officers to participate in community,
civic and charitable organizations. Management and members of our Board of
Directors periodically review our CRA activities, including the advertising
program and geo-coding of real estate loans by census tract data which
specifically focuses on low income neighborhoods, our credit granting process
with respect to business prospects generated in these areas and our involvement
with community leaders on a personal level.

COMPETITION

         In attracting deposits and making loans, we encounter competition from
other institutions, including larger commercial banking organizations, savings
banks, credit unions, other financial institutions and non-bank financial
service companies serving our market area. Financial and non-financial
institutions not located in the market are also able to reach persons and
entities based in the market through mass marketing, the Internet, telemarketing
and other means. The principal methods of competition include the level of loan
interest rates, interest rates paid on deposits, efforts to obtain deposits,
range of services provided and the quality of these services. Our competitors
include a number of major financial companies whose substantially greater
resources may afford them a marketplace advantage by enabling them to maintain
numerous banking locations and mount extensive promotional and advertising
campaigns. In light of the deregulation of the financial service industry and
the absence of interest rate controls on deposits, we anticipate continuing
competition from all of these institutions in the future. Additionally, as a
result of legislation which reduced restrictions on interstate banking and
widened the array of companies that may own banks, we may face additional
competition from institutions outside our market and outside the traditional
range of bank holding companies which may take advantage of such legislation to
acquire or establish banks or branches in our market. There can be no assurance
that we will be able to successfully meet these competitive challenges.

         In addition to offering competitive rates for our banking products and
services, our strategy for meeting competition has been to concentrate on
specific segments of the market for financial services, particularly small and
medium-sized businesses and professionals, by offering such customers customized
and personalized banking services, and by using available technology to enhance
the delivery of services.

         We believe that active participation in civic and community affairs is
an important factor in building our reputation and, thereby, attracting
customers.

EMPLOYEES

         As of June 30, 2003, we had 43 full-time and 6 part-time employees. We
have no employees who are not also employees of James Monroe Bank. Our employees
are not represented by any collective bargaining unit, and we believe our
employee relations are good. We maintain a benefit program, which includes
health and dental insurance, life, short term and long term disability
insurance, and a retirement plan for substantially all employees, under which
they can purchase shares of our common stock.

PROPERTIES

         We currently maintain five banking offices in the Northern Virginia
market. All of our properties are occupied under leases which have terms
extending until at least 2007 and have one or more renewal options. We have also
leased approximately 14,000 square feet of space in a new building in Chantilly,
Virginia which will house our sixth banking office, and we expect it will
eventually house certain administrative and operations functions, which will
move from the main office in Arlington, and our mortgage division, which will
move from Annandale. Space vacated in the main office by these operations will
be used for additional lenders and customer service personnel. Our office
locations are set forth below.


                                       33






                ADDRESS                                       TYPE OF FACILITY
                -------                                       ----------------
                                         
3033 Wilson Boulevard                       Main banking office,  executive offices,  back office
Arlington, Virginia                         operations
7023 Little River Turnpike                  Full service branch, mortgage division
Annandale, Virginia
10509 Judicial Drive                        Full service branch
Fairfax, Virginia
606 South King Street                       Full service branch
Leesburg, Virginia
10 W. Market St.                            Drive though/walk though limited service branch
Leesburg, Virginia
3914 Centreville Road                       Full  service  branch - expected  to open 2nd quarter
Chantilly, Virginia                         2004;  Future  site  of  certain  administrative  and
                                            operations functions and mortgage division


LEGAL PROCEEDINGS

         We may be involved in routine legal proceedings in the ordinary course
of our business. At June 30, 2003, there were no pending or threatened legal
proceedings.

ADDITIONAL INFORMATION


         For additional information regarding our business and finances, please
refer to the "Management's Discussion and Analysis" at page 13 and the
consolidated financial statements at page F-1, and to the documents listed in
"Where You Can Find Additional Information About James Monroe Bancorp" which are
incorporated by reference in this prospectus.


RECENT DEVELOPMENTS

         On July 31, 2003, we issued $4 million of trust preferred securities in
a private placement transaction though a newly formed subsidiary trust. The
securities bear interest at a rate equal to three-month Libor plus 310 basis
points, initially 4.21%, subject to a cap of 12% prior to July 31, 2008. The
securities have a maturity date of July 31, 2033, and are subject to optional
call provisions beginning July 31, 2008.

         In August 2003, a newly formed subsidiary of James Monroe Bank was
organized for the purpose of applying to become qualified as a "community
development enterprise" and then applying for an allocation of tax credits under
the U.S. Treasury Department's New Markets Tax Credit Program. Under that
program, eligible community development entities which make loans or investments
in designated low income communities can receive federal tax credits of up to
39% of the investment in the entity over a seven year period. If our
applications are approved, we expect that we would be able to receive
significant tax benefits for loans to businesses and individuals which we
already make in portions of our market which constitute designated low income
communities. The application process for the grant of New Market Tax Credits is
rigorous and highly competitive and there is no assurance that we will be
qualified for participation in the program, that we will receive an allocation
of tax credits or that we will be able to utilize them if received.


         Please refer to the "Summary - Recent Developments" for recent
developments regarding our results of operations for the nine months ended
September 30, 2003.



                                       34



                                   MANAGEMENT

DIRECTORS AND EXECUTIVE OFFICERS



NAME                                        AGE  POSITION
- ----                                        ---  --------
                                           
Fred A. Burroughs, III....................  67   Director
Dr. Terry L. Collins......................  57   Director
Norman P. Horn............................  71   Director
Dr. David C. Karlgaard....................  56   Director
Richard I. Linhart........................  60   Director, Executive Vice President
                                                 and Chief Financial and Operating
                                                 Officer
Richard C. Litman.........................  45   Director
John R. Maxwell...........................  43   Director, President and Chief
                                                 Executive Officer


Dr. Alvin E. Nashman......................  76   Director
Helen L. Newman ..........................  59   Director
Thomas L. Patterson.......................  50   Director
David W. Pijor............................  51   Chairman of the Board
Russell E. Sherman........................  66   Director
Jon M. Peterson...........................  39   Director of James Monroe Bank only




         Set forth below is a description of the principal occupation and
business experience of each of our directors and executive officers. Except as
expressly indicated below, each person has been engaged in his principal
occupation for at least five years. Each of the members of the Board of
Directors has served since the organization of James Monroe Bancorp in 1999, and
has served as a director of James Monroe Bank since it commenced operations in
1998, except Mr. Burroughs, who joined the Board of James Monroe Bank in
February 2000, Mr. Linhart, who joined the Board of James Monroe Bancorp in June
2001 and the Board of James Monroe Bank in May 2001, and Mr. Peterson who joined
the Board of James Monroe Bank in February 2002.

         Fred A. Burroughs, III. Mr. Burroughs retired in 1997 from his position
as Chairman of the Board and Chief Executive Officer of The Bank of Northern
Virginia.

         Dr. Terry L. Collins. Dr. Collins is the Co-Founder and President of
Argon Engineering Associates, founded in 1997 (Systems and Information
Technology Firm). He was also the Vice President and General Manager of the
Falls Church Operation of Raytheon E-Systems from 1989 to 1997.

         Norman P. Horn. Mr. Horn retired in 1997 from his position as a
Principal in the Northern Virginia accounting firm, Homes, Lowry, Horn &
Johnson, Ltd.

         Dr. David C. Karlgaard. Dr. Karlgaard is the Founder, Chairman and
President of PEC Solutions, Inc. an information technology firm (listed on the
Nasdaq National Market).

         Richard I. Linhart. Mr. Linhart has been Executive Vice President and
Chief Operating Officer of James Monroe Bank since February 1998 and of James
Monroe Bancorp since its formation. Prior to that time, Mr. Linhart was
President of ALM Associates from 1995 to 1998, Executive Vice President and CFO
of Hubco, Inc., Mahwah, New Jersey from 1994 to 1995 and Executive Vice
President and COO of NBT Bancorp, Norwich, New York from 1991 to 1994.

         Richard C. Litman. Mr. Litman is a Registered Patent Attorney;
President of Litman Law Offices, Ltd.

         John R. Maxwell. Mr. Maxwell has been President and Chief Executive
Officer of James Monroe Bank since April 1997 and of James Monroe Bancorp since
its formation. Prior to joining James Monroe Bank, he was


                                       35


Senior Vice President - Lending of The Bank of Northern Virginia from 1988 to
1996 and Executive Vice President and Chief Lending Officer of The Bank of
Northern Virginia from 1996 to 1997.


         Dr. Alvin E. Nashman. Dr. Nashman retired in 1991 from his position of
Head of the Systems Group of Computer Sciences Corporation which he held for
over 27 years.


         Helen L. Newman. Mrs. Newman was Senior Vice President of Government
Operations for Gulfstream Aerospace Corporation until December 31, 2002. She is
currently retired.

         Thomas L. Patterson. Mr. Patterson is an attorney with the law firm of
Linowes and Blocher, LLP. since May 2000. From November 1998 until May 2000, he
was an attorney with the firm of Venable, Baetjer, Howard & Civiletti (or
Tucker, Flyer & Lewis, which became a part of that firm in 2000). Mr. Patterson
was Vice President - Real Estate Counsel of Federal Realty Investment Trust from
March 1997 until September 1998, and prior to that time was an attorney in
private practice.

         David W. Pijor. Mr. Pijor has been Chairman of James Monroe Bank since
February 1997 and Chairman of James Monroe Bancorp since its formation. Mr.
Pijor has been an attorney in private practice for the past 26 years.

         Russell E. Sherman. Mr. Sherman is the President of the law firm of
Sherman & Fromme, P.C.

         Jon M. Peterson. Mr. Peterson, a director of James Monroe Bank only, is
currently Senior Vice President of The Peterson Companies, formerly The Hazel
/Peterson Companies, and has been with that company, one of the largest
privately held commercial and residential real estate development companies in
the Washington metropolitan area, since 1986. Mr. Peterson previously served on
the Board of Directors of F&M Bank - Northern Virginia, from 1998 until the
acquisition of its parent company in 2002.

         Compliance with Section 16(a) of the Securities Exchange Act of 1934.
Section 16(a) of the Securities Exchange Act of 1934 requires our directors and
executive officers, and persons who own more than 10% percent of the common
stock, to file reports of ownership and changes in ownership on Forms 3, 4 and 5
with the Securities and Exchange Commission, and to provide us with copies of
all Forms 3, 4, and 5 they file.

         Based solely upon the review of the copies of the forms which we have
received through December 31, 2002, and written representations from our
directors and executive officers, we are not aware of any failure of any such
person to comply with the requirements of Section 16(a) through December 31,
2002.

EXECUTIVE COMPENSATION

         The following table sets forth a comprehensive overview of the
compensation for Mr. Maxwell, our President and Chief Executive Officer, and Mr.
Linhart, the only other executive officer who received total salary and bonus of
$100,000 or more during the fiscal year ended December 31, 2002.


                                       36



                           SUMMARY COMPENSATION TABLE



                                                                                LONG TERM
                                               ANNUAL COMPENSATION         COMPENSATION AWARDS
                                           ----------------------------    ---------------------
                                                                                SECURITIES              ALL OTHER
NAME AND PRINCIPAL POSITION      YEAR        SALARY          BONUS           UNDERLYING OPTIONS       COMPENSATION
- ----------------------------    -------    -----------    -------------    ---------------------    -----------------
                                                                                     
John R. Maxwell,                2002       $170,000         $50,400                 --              Less than $10,000
President and Chief             2001        145,833          38,000                 --              Less than $10,000
Executive Officer               2000        133,750          30,000                 --              Less than $10,000


Richard I. Linhart,             2002       $125,000         $35,000              3,375(1)           Less than $10,000
Executive Vice President        2001        115,000          27,000              3,375(1)           Less than $10,000
and Chief Operating Officer     2000        102,000          25,000              3,375(1)           Less than $10,000



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

(1) Adjusted to reflect the three-for-two stock split in the form of a 50% stock
    dividend paid on July 25, 2002 and a five-for-four stock split in the form
    of a 25% stock dividend paid on May 16, 2003.

                        OPTION GRANTS IN LAST FISCAL YEAR



                               NUMBER OF             PERCENT OF TOTAL
                              SECURITIES            OPTIONS GRANTED TO          EXERCISE
                          UNDERLYING OPTIONS       EMPLOYEES IN FISCAL         PRICE PER
        NAME                  GRANTED(1)                   YEAR                 SHARE(1)           EXPIRATION DATE
- ----------------------    --------------------    -----------------------    ---------------      ------------------
                                                                                       
John R. Maxwell                    --                      n/a                    n/a                    n/a
Richard I. Linhart               3,375                    16.0%                  $9.67             January 9, 2012


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

(1) Adjusted to reflect the three-for-two stock split in the form of a 50% stock
    dividend paid on July 25, 2002 and a five-for-four stock split in the form
    of a 25% stock dividend paid on May 16, 2003.

                 AGGREGATED OPTION EXERCISES IN LAST FISCAL YEAR
                        AND FISCAL YEAR AND OPTION VALUES




                                                                  NUMBER OF SECURITIES
                                                                 UNDERLYING UNEXERCISED       VALUE OF UNEXERCISED
                                                                OPTIONS AT DECEMBER 31,      IN-THE-MONEY OPTIONS AT
                         SHARES ACQUIRED                                  2002                  DECEMBER 31, 2002
                                ON                VALUE         -------------------------   ---------------------------
       NAME                  EXERICSE           REALIZED        EXERCISABLE/UNEXERCISABLE   EXERCISABLE/UNEXERCISABLE(1)
- ---------------------    -----------------    --------------    -------------------------   ---------------------------
                                                                                     
John R. Maxwell                 --                $ --                  69,150/$-                   $532,455/$-
Richard I. Linhart              --                $ --                27,750/1,125               $195,833/$3,971



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

(1) Based on $13.04 per share, the adjusted last sale price of the common stock
as of December 31, 2002.

EMPLOYMENT AGREEMENTS

         John R. Maxwell. We have entered into an agreement with Mr. Maxwell,
pursuant to which he serves as President and Chief Executive Officer of James
Monroe Bank and James Monroe Bancorp. Without cause or his consent, he may not
be removed from these positions, nor may any executive position higher than his
be established. The term of his agreement expires on December 31, 2004, and is
subject to automatic one year extensions on each January 1 thereafter, provided
that neither we nor Mr. Maxwell has given written notice of intention not to
renew at least 90 days prior to the renewal date. The agreement provides for the
payment of cash and other benefits to Mr. Maxwell, including a base salary of
$170,000 during the period January 1, 2002 to December 31, 2002. Mr. Maxwell's
base salary for subsequent periods is subject to annual review by the Board of
Directors, and is currently $190,000 for calendar year 2003. Under the
agreement, he was entitled to a bonus of 28% of the bonus pool established for
employees in 2002, or $50,400. In future years, he is entitled to a bonus as
determined in the Board's discretion, after consultation with Mr. Maxwell.
Seventy-five percent of future bonuses is to be based on objective performance
criteria. The amount of the bonus pool is established by the Board of Directors,
with the actual award based upon the achievement of income and asset size goals
determined by the Board of Directors. Mr. Maxwell is also entitled to $1,700,000
of life insurance at our expense (subject to increase based upon the percentage
increase in base salary), use of a car and an automobile allowance, and is
entitled to reimbursement of reasonable business expenses. He is also entitled
to reimbursement of income taxes payable upon the exercise of 69,150 options (as
adjusted for the stock splits)


                                       37



previously granted under a prior employment agreement, up to the amount of the
tax benefit we realize as a result of the exercise. Mr. Maxwell is entitled to
receive supplemental payments upon disability, in excess of those provided under
our generally applicable plan, to bring total payments to 100% of his base
salary for the first six months of the disability. Subsequently, he will be
entitled to receive only payments under our disability income plan, except he
shall not be subject to the generally applicable $5,000 monthly payment limit.
He is also entitled to participate in any pension, retirement, profit sharing,
stock purchase, stock option, insurance, deferred compensation and other benefit
plans provided to other executives or employees.


         His agreement terminates as of the end of the initial or any renewal
terms if either party gives notice of non-renewal. If he elects not to renew the
agreement, he is not entitled to any additional payments, and is subject to a
two year non-competition restriction. If we elect not to renew the agreement,
Mr. Maxwell is entitled to receive continued salary, bonus and benefits for 18
months, and is subject to the non-competition restriction for that period. If,
within 12 months of a change in control (as defined), Mr. Maxwell terminates the
agreement after we materially change his status, duties or responsibilities,
discontinue compensation plans in which he is participating without providing a
comparable replacement plan, limit his outside activities, or assign the
agreement or our obligations under the agreement, without his consent, he will
be entitled to receive continued salary, bonus and benefits for 24 months, and
will be subject to the non-competition restriction for that period. If we
terminate the agreement in breach of the agreement, or Mr. Maxwell terminates
because of such breach, he will be entitled to receive continued salary, bonus
and benefits for 12 months, and outplacement assistance from an organization of
his choice, at our expense up to 18% of his base salary at the time of
termination, and he will not be subject to the non-competition restriction. The
agreement prohibits conflicts of interests, and requires that Mr. Maxwell
maintain the confidentiality of nonpublic information regarding us and our
customers.


         Richard I. Linhart. We have entered into an agreement with Mr. Linhart,
pursuant to which he serves as Executive Vice President and Chief Operating
Officer. The current term of Mr. Linhart's agreement expires on December 31,
2003. The agreement provides for the payment of cash and other benefits,
including a base salary of $125,000 during the period January 1, 2002 to
December 31, 2002. Mr. Linhart's base salary, $137,000 for the calendar year
2003, is subject to annual review, provided that the salary may not be less than
his base salary for the prior period. Mr. Linhart is entitled to reimbursement
of income taxes payable upon the exercise of options to purchase 18,750 shares
(as adjusted for the stock splits) previously granted under a prior employment
agreement, up to the amount of the tax benefit we realize as a result of the
exercise. He is entitled to disability payments in the same manner as Mr.
Maxwell. He is also entitled to major medical health insurance as provided to
other officers, to a car allowance in the amount of $500 per month and to
participate in any pension, retirement, profit sharing, stock purchase, stock
option, insurance, deferred compensation and other benefit plans provided to
other executives or employees.


         If Mr. Linhart terminates the agreement for "good reason" (as defined)
within 12 months of a "change in control" (as defined), he will be entitled to
receive continued salary and benefits for 24 months. If we terminate the
agreement in breach of the agreement, or by Mr. Linhart as a result of our
breach, Mr. Linhart is entitled to receive continued salary, bonus and benefits
for the greater of 12 months or the remaining term of the agreement, and
outplacement assistance from an organization of his choice, at our expense up to
18% of his base salary at the time of termination.


         We have agreed to a new employment agreement with Mr. Linhart. Although
the agreement has not been prepared yet, it will have a term extending until
December 31, 2006, and is expected to provide for an initial base salary of
$150,000 commencing January 1, 2004, and a car allowance of $600 per month. Mr.
Linhart will receive non-incentive options under the 2003 Equity Compensation
Plan to purchase 15,000 shares at an exercise price equal to the offering price,
and non-incentive options to purchase 7,500 additional shares on each of October
15, 2004 and 2005 with exercise prices equal to the fair market value of the
common stock as of such dates, subject to adjustment in accordance with the 2003
Equity Compensation Plan. The options will vest in equal installments over the
period from the date of grant through December 31, 2008, subject to acceleration
of vesting if Mr. Linhart retires after December 31, 2006 and he complies with
certain non-competition provisions. The agreement will contain other provisions,
including change in control provisions, comparable to those in his current
agreement.


         401(k) Retirement Plan. We maintain a 401(k) defined contribution plan
for all eligible employees. Employees who are at least 21 years of age, have
completed at least ninety days of continuous service with James Monroe Bank and
have completed at least 1,000 hours of work during any plan year are eligible to
participate. Under the plan, a participant may contribute up to 15% of his or
her compensation for the year, subject to certain limitations. We may also make,
but are not required to make, a discretionary contribution for each participant.
The amount of such contribution is determined annually by the Board of
Directors, and is currently 83.33% of employee contributions up to 6% of salary.
Company contributions totaled $29,000 for the fiscal year ended December 31,
2002. Since the second quarter of this year, employees participating in the
retirement plan may allocate a portion of their available funds for the purchase
shares of our common stock. Shares are purchased on a quarterly basis, at market
value, and are expected to be issued out of authorized but unissued shares. An
aggregate of 100,000 shares have been reserved for issuance under the plan, of
which approximately 1,000 have been issued to date.


                                       38



         Stock Option Plans. We maintain the 1998 Stock Option Plan for key
employees, pursuant to which options to purchase up to 172,275 shares of common
stock may be issued as either incentive stock options or nonincentive stock
options. As of September 30, 2003, 12,506 options remained available for
issuance under the 1998 plan.

         We also maintain the 2003 Equity Compensation Plan, approved at the
2003 Annual Meeting of Shareholders. The purpose of the 2003 plan is to promote
our long term interests by motivating selected key personnel and directors
through the grant of equity compensation, in the form of stock options,
restricted stock awards, stock appreciation rights, phantom stock and
performance shares. Under this plan, 250,000 shares, as adjusted for the May
2003 stock split, are available for issuance upon the exercise of awards under
the plan. As of September 30, 2003, options to purchase 19,994 shares of common
stock had been issued under the plan. Under his new employment agreement, Mr.
Linhart will be entitled to receive options to purchase 30,000 shares under the
plan.


DIRECTORS' COMPENSATION

         Directors receive $300 for attendance at meetings of the Board of
Directors of the holding company or the bank, and $100 for each committee
meeting, other than Mr. Pijor, the Chairman, who receives a monthly retainer of
$2,500 in addition to regular meeting fees. Directors are entitled to receive
options under the 2000 Directors' Option Plan. In 2002, each director received
options to purchase 1,391 shares of common stock at an exercise price of $9.87
per share, except Mr. Burroughs, who was granted an option to purchase 5,625
shares. The Directors' Option Plan was approved by stockholders in 2000. Under
the Directors' Option Plan, 124,400 shares of common stock, as adjusted for the
stock splits, were available for issuance under options. Only non-employee
directors are eligible to participate in the plan. As of December 31, 2002, no
options remained available for issuance under the Directors' Option Plan.
Directors are also eligible to receive awards under the 2003 Equity Compensation
Plan, discussed above. In July 2003, each director other than Messrs. Horn and
Sherman was awarded options to purchase 1,538 shares of common stock at an
exercise price of $22.86 per share under the 2003 Equity Compensation Plan.
Messrs. Horn and Sherman each received options to purchase 3,076 shares.

CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS


         We have had, and expect to have in the future, banking transactions in
the ordinary course of business with some of our directors, officers, and
employees and their associates. In the past, substantially all of such
transactions have been on the same terms, including interest rates, maturities
and collateral requirements as those prevailing at the time for comparable
transactions with non-affiliated persons and did not involve more than the
normal risk of collectibility or present other unfavorable features. It is our
policy that transactions with officers, directors and five percent shareholders
be on terms no less favorable to James Monroe Bank and/or James Monroe Bancorp
than could be obtained from independent third parties.


         The maximum aggregate amount of loans to our officers, directors and
affiliates during 2002 amounted to $1.5 million, representing approximately 8.0%
of total shareholders' equity at December 31, 2002. In the opinion of the Board
of Directors, the terms of these loans are no less favorable than terms of the
loans we make to unaffiliated parties. On December 31, 2002, $1.3 million of
loans were outstanding to individuals who, during 2002, were our officers,
directors or affiliates. At the time each loan was made, management believed
that the loan involved no more than the normal risk of collectibility and did
not present other unfavorable features. None of such loans were classified as
substandard, doubtful or loss.

         David W. Pijor, our Chairman, has performed legal services for us in
the ordinary course of business, and we expect that he will continue to perform
services for us. In 2002, the aggregate fee paid to Mr. Pijor was $78,857. In
2001, he received $32,437 for his services. Fred A. Burroughs, III has a
management consulting agreement with James Monroe Bank under which he receives
$60,000 annually for business development services and activities.

        SHARE OWNERSHIP OF MANAGEMENT AND FIVE PERCENT BENEFICIAL OWNERS


         The following table sets forth information as of September 30, 2003
concerning the number and percentage of shares of the common stock beneficially
owned by our directors and executive officers named in the summary compensation
table above and by all of our directors and executive officers as a group, as
well as information regarding each other person known by us to own in excess of
five percent of the outstanding common stock. Except as otherwise indicated, all
shares are owned directly, and the named person possesses sole voting and sole
investment power with



                                       39


respect to all such shares. Except as set forth below, we are not aware of any
other person or persons who beneficially own in excess of five percent of the
common stock. We are not aware of any arrangement which at a subsequent date may
result in a change of control of James Monroe Bancorp.



                        NAME                       SHARES BENEFICIALLY OWNED(1)   PERCENTAGE
         ---------------------------------------   ----------------------------   -----------
                                                                              
         Directors

         Fred A. Burroughs, III                                35,228                1.51%
         Dr. Terry L. Collins                                 115,991                4.94%

         Norman P. Horn                                        18,967                0.81%
         Dr. David C. Karlgaard                               123,303                5.24%
         12750 Fair Lakes Circle
         Fairfax, VA  22033

         Richard I. Linhart                                    31,687                1.36%

         Richard C. Litman                                     32,178                1.37%

         John R. Maxwell                                       92,337                3.84%

         Dr. Alvin E. Nashman                                  60,788(2)             2.60%

         Helen L. Newman                                       55,054(3)             2.36%

         Thomas L. Patterson                                   32,682(4)             1.39%

         David W. Pijor                                        43,135(5)             1.83%

         Russell E. Sherman                                    28,279                1.20%

         Jon M. Peterson(6)                                     6,744                0.29%

         Executive officers, directors and James              676,433               26.72%
             Monroe Bank directors as a
             group (13 individuals)

         Five Percent Shareholder

         Nino Vaghi                                           190,547                8.17%
         c/o National Mailing Systems
         1749 Old Meadow Road
         McLean, VA  22101



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


(1)      The shares "beneficially owned" by an individual are determined in
         accordance with the definitions of "beneficial ownership" set forth in
         the General Rules and Regulations of the U.S. Securities and Exchange
         Commission and may include shares owned by or for the individual's
         spouse and minor children and any other relative of the individual who
         lives in the same home, as well as shares to which the individual has,
         or shares, voting or investment power, or has the right to acquire
         beneficial ownership within sixty (60) days after September 30, 2003.
         Beneficial ownership may be disclaimed as to certain of the shares.

         Directors and executive officers beneficially own the following stock
         options which are exercisable within 60-days following September 30,
         2003: Burroughs -- 7,163 shares; Collins -- 14,741 shares; Horn --
         12,717 shares; Karlgaard -- 18,491 shares; Linhart -- 1,125 shares;
         Litman -- 18,116 shares; Maxwell -- 69,150 shares; Nashman -- 1,538
         shares; Newman -- 2,929 shares; Patterson -- 10,054 shares; Pijor --
         25,991 shares; Sherman -- 14,217 shares; Peterson -- 1,538.


(2)      Includes 9,750 shares held individually by his spouse.

(3)      Includes 43,375 shares of common stock held individually by Mrs.
         Newman and 6,750 shares of common stock held individually by her
         spouse.

(4)      Includes 9,503 shares held in various trusts which Mr. Patterson has
         voting and/or investment power. Does not include 6,335 shares held by
         Mr. Patterson's sibling for benefit of Mr. Patterson's son.

(5)      Includes 13,738 shares held individually by Mr. Pijor, 2,906 shares
         held jointly, and 500 shares held by his minor children.

(6)      Mr. Peterson is a director of James Monroe Bank only.


                                       40



                           SUPERVISION AND REGULATION

JAMES MONROE BANCORP

         James Monroe Bancorp is a bank holding company registered under the
Bank Holding Company Act of 1956, as amended, (the "Act") and is subject to
supervision by the Federal Reserve. As a bank holding company, we are required
to file with the Federal Reserve an annual report and such other additional
information as the Federal Reserve may require pursuant to the Act. The Federal
Reserve may also examine James Monroe Bancorp and each of our subsidiaries.

         The Act requires approval of the Federal Reserve for, among other
things, the acquisition by a proposed bank holding company of control of more
than five percent (5%) of the voting shares, or substantially all the assets, of
any bank or the merger or consolidation by a bank holding company with another
bank holding company. The Act also generally permits the acquisition by a bank
holding company of control, or substantially all the assets, of any bank located
in a state other than the home state of the bank holding company, except where
the bank has not been in existence for the minimum period of time required by
state law, but if the bank is at least 5 years old, the Federal Reserve may
approve the acquisition.

         Under current law, with certain limited exceptions, a bank holding
company is prohibited from acquiring control of any voting shares of any company
which is not a bank or bank holding company and from engaging directly or
indirectly in any activity other than banking or managing or controlling banks
or furnishing services to or performing service for its authorized subsidiaries.
A bank holding company may, however, engage in or acquire an interest in, a
company that engages in activities which the Federal Reserve has determined by
order or regulation to be so closely related to banking or managing or
controlling banks as to be properly incident thereto. In making such a
determination, the Federal Reserve is required to consider whether the
performance of such activities can reasonably be expected to produce benefits to
the public, such as convenience, increased competition or gains in efficiency,
which outweigh possible adverse effects, such as undue concentration of
resources, decreased or unfair competition, conflicts of interest or unsound
banking practices. The Federal Reserve is also empowered to differentiate
between activities commenced de novo and activities commenced by the
acquisition, in whole or in part, of a going concern. Some of the activities
that the Federal Reserve has determined by regulation to be closely related to
banking include making or servicing loans, performing certain data processing
services, acting as a fiduciary or investment or financial advisor, and making
investments in corporations or projects designed primarily to promote community
welfare.

         Effective on March 11, 2001, the Gramm Leach Bliley Act (the "GLB Act")
allows a bank holding company or other company to certify status as a financial
holding company, which will allow such company to engage in activities that are
financial in nature, that are incidental to such activities, or are
complementary to such activities. The GLB Act enumerates certain activities that
are deemed financial in nature, such as underwriting insurance or acting as an
insurance principal, agent or broker, underwriting, dealing in or making markets
in securities, and engaging in merchant banking under certain restrictions. It
also authorizes the Federal Reserve to determine by regulation what other
activities are financial in nature, or incidental or complementary thereto.

         Subsidiary banks of a bank holding company are subject to certain
restrictions imposed by the Federal Reserve Act on any extensions of credit to
the bank company or any of its subsidiaries, or investments in the stock or
other securities thereof, and on the taking of such stock or securities as
collateral for loans to any borrower. Further, a holding company and any
subsidiary bank are prohibited from engaging in certain tie-in arrangements in
connection with the extension of credit. A subsidiary bank may not extend
credit, lease or sell property, or furnish any services, or fix or vary the
consideration for any of the foregoing, on the condition that: (i) the customer
obtain or provide some additional credit, property or services from or to such
bank other than a loan, discount, deposit or trust service; (ii) the customer
obtain or provide some additional credit, property or service from or to a
holding company or any other subsidiary of a holding company; or (iii) the
customer not obtain some other credit, property or service from competitors,
except for reasonable requirements to assure the soundness of credit extended.

         The Federal Reserve has also adopted capital guidelines for bank
holding companies that are substantially the same as those applying to state
member banks.


                                       41



JAMES MONROE BANK

         James Monroe Bank is a Virginia chartered commercial bank and a member
of the Federal Reserve System. Its deposit accounts are insured by the Bank
Insurance Fund of the FDIC up to the maximum legal limits of the FDIC and it is
subject to regulation, supervision and regular examination by the Virginia
Bureau of Financial Institutions and the Federal Reserve. The regulations of
these various agencies govern most aspects of James Monroe Bank's business,
including required reserves against deposits, loans, investments, mergers and
acquisitions, borrowings, dividends and location and number of branch offices.
The laws and regulations governing James Monroe Bank generally have been
promulgated to protect depositors and the deposit insurance funds, and not for
the purpose of protecting stockholders.

         Banking is a business which depends on interest rate differentials. In
general, the differences between the interest paid by a bank on its deposits and
its other borrowings and the interest received by a bank on loans extended to
its customers and securities held in its investment portfolio constitute the
major portion of James Monroe Bank's earnings. Thus, our earnings and growth
will be subject to the influence of economic conditions generally, both domestic
and foreign, and also to the monetary and fiscal policies of the United States
and its agencies, particularly the Federal Reserve, which regulates the supply
of money through various means including open market dealings in United States
government securities. The nature and timing of changes in such policies and
their impact on James Monroe Bank cannot be predicted.

         Branching and Interstate Banking. The federal banking agencies are
authorized to approve interstate bank merger transactions without regard to
whether such transaction is prohibited by the law of any state, unless the home
state of one of the banks has opted out of the interstate bank merger provisions
of the Riegle-Neal Interstate Banking and Branching Efficiency Act of 1994 (the
"Riegle-Neal Act") by adopting a law after the date of enactment of the
Riegle-Neal Act and prior to June 1, 1997, which applies equally to all
out-of-state banks and expressly prohibits merger transactions involving
out-of-state banks. Interstate acquisitions of branches are permitted only if
the law of the state in which the branch is located permits such acquisitions.
Such interstate bank mergers and branch acquisitions are also subject to the
nationwide and statewide insured deposit concentration limitations described in
the Riegle-Neal Act.

         The Riegle-Neal Act authorizes the federal banking agencies to approve
interstate branching de novo by national and state banks in states which
specifically allow for such branching. Virginia has enacted laws which permit
interstate acquisitions of banks and bank branches and permit out-of-state banks
to establish de novo branches.

         Capital Adequacy Guidelines. The Federal Reserve has adopted risk-based
capital adequacy guidelines pursuant to which they assess the adequacy of
capital in examining and supervising banks and bank holding companies and in
analyzing bank regulatory applications. Risk-based capital requirements
determine the adequacy of capital based on the risk inherent in various classes
of assets and off-balance sheet items.

         State member banks are expected to meet a minimum ratio of total
qualifying capital (the sum of core capital (Tier 1) and supplementary capital
(Tier 2)) to risk weighted assets of 8%. At least half of this amount (4%)
should be in the form of core capital.

         Tier 1 Capital generally consists of the sum of common stockholders'
equity and perpetual preferred stock (subject in the case of the latter to
limitations on the kind and amount of such stock which may be included as Tier 1
Capital), less goodwill, without adjustment for changes in the market value of
securities classified as "available for sale" in accordance with Financial
Accounting Standard 115. Tier 2 Capital consists of the following: hybrid
capital instruments; perpetual preferred stock which is not otherwise eligible
to be included as Tier 1 Capital; term subordinated debt and intermediate term
preferred stock; and, subject to limitations, general allowances for loan
losses. Assets are adjusted under the risk-based guidelines to take into account
different risk characteristics, with the categories ranging from 0% (requiring
no risk-based capital) for assets such as cash and certain U.S. government and
agency securities, to 100% for the bulk of assets which are typically held by a
bank holding company, including certain multi-family residential and commercial
real estate loans, commercial business loans and consumer loans. Residential
first mortgage loans on one to four family residential real estate and certain
seasoned multi-family residential real estate loans, which are not 90 days or
more past due or nonperforming and which have been made in accordance with
prudent underwriting standards are assigned a 50% level in the risk-weighing
system, as are certain privately issued mortgage backed securities representing
indirect ownership of such loans. Off-balance sheet items also are adjusted to
take into account certain risk characteristics.


                                       42


         In addition to the risk-based capital requirements, the Federal Reserve
has established a minimum 4.0% Leverage Capital Ratio (Tier 1 Capital to total
adjusted assets) requirement for the most highly rated banks, with an additional
cushion of at least 100 to 200 basis points for all other banks, which
effectively increases the minimum Leverage Capital Ratio for such other banks to
4.0% - 6.0% or more. The highest rated banks are those that are not anticipating
or experiencing significant growth and have well diversified risk, including no
undue interest rate risk exposure, excellent asset quality, high liquidity, good
earnings and, in general, those which are considered a strong banking
organization. A bank having less than the minimum Leverage Capital Ratio
requirement shall, within 60 days of the date as of which it fails to comply
with such requirement, submit a reasonable plan describing the means and timing
by which a bank shall achieve its minimum Leverage Capital Ratio requirement. A
bank that fails to file such plan is deemed to be operating in an unsafe and
unsound manner, and could subject that bank to a cease and desist order. Any
insured depository institution with a Leverage Capital Ratio that is less than
2.0% is deemed to be operating in an unsafe or unsound condition pursuant to
Section 8(a) of the Federal Deposit Insurance Act (the "FDIA") and is subject to
potential termination of deposit insurance. However, such an institution will
not be subject to an enforcement proceeding solely on account of its capital
ratios, if it has entered into and is in compliance with a written agreement to
increase its Leverage Capital Ratio and to take such other action as may be
necessary for the institution to be operated in a safe and sound manner. The
capital regulations also provide, among other things, for the issuance of a
capital directive, which is a final order issued to a bank that fails to
maintain minimum capital or to restore its capital to the minimum capital
requirement within a specified time period. Such directive is enforceable in the
same manner as a final cease and desist order.

         Prompt Corrective Action. Under Section 38 of the FDIA, each federal
banking agency is required to implement a system of prompt corrective action for
institutions which it regulates. The federal banking agencies have promulgated
substantially similar regulations to implement the system of prompt corrective
action established by Section 38 of the FDIA. Under the regulations, a bank
shall be deemed to be: (i) "well capitalized" if it has a Total risk-based
capital ratio of 10.0% or more, a Tier 1 risk-based capital ratio of 6.0% or
more, a Tier 1 leverage capital ratio of 5.0% or more and is not subject to any
written capital order or directive; (ii) "adequately capitalized" if it has a
Total risk-based capital ratio of 8.0% or more, a Tier 1 risk-based capital
ratio of 4.0% or more and a Tier 1 leverage capital ratio of 4.0% or more (3.0%
under certain circumstances) and does not meet the definition of "well
capitalized;" (iii) "undercapitalized" if it has a Total risk-based capital
ratio that is less than 8.0%, a Tier 1 risk-based capital ratio that is less
than 4.0% or a Tier 1 leverage capital ratio that is less than 4.0% (3.0% under
certain circumstances); (iv) "significantly undercapitalized" if it has a Total
risk-based capital ratio that is less than 6.0%, a Tier 1 risk-based capital
ratio that is less than 3.0% or a Tier 1 leverage capital ratio that is less
than 3.0%; and (v) "critically undercapitalized" if it has a ratio of tangible
equity to total assets that is equal to or less than 2.0%.

         An institution generally must file a written capital restoration plan
which meets specified requirements with an appropriate federal banking agency
within 45 days of the date the institution receives notice or is deemed to have
notice that it is undercapitalized, significantly undercapitalized or critically
undercapitalized. A federal banking agency must provide the institution with
written notice of approval or disapproval within 60 days after receiving a
capital restoration plan, subject to extensions by the applicable agency.

         An institution which is required to submit a capital restoration plan
must concurrently submit a performance guaranty by each company that controls
the institution. Such guaranty shall be limited to the lesser of (i) an amount
equal to 5.0% of the institution's total assets at the time the institution was
notified or deemed to have notice that it was undercapitalized or (ii) the
amount necessary at such time to restore the relevant capital measures of the
institution to the levels required for the institution to be classified as
adequately capitalized. Such a guaranty shall expire after the federal banking
agency notifies the institution that it has remained adequately capitalized for
each of four consecutive calendar quarters. An institution which fails to submit
a written capital restoration plan within the requisite period, including any
required performance guaranty, or fails in any material respect to implement a
capital restoration plan, shall be subject to the restrictions in Section 38 of
the FDIA which are applicable to significantly undercapitalized institutions.

         A "critically undercapitalized institution" is to be placed in
conservatorship or receivership within 90 days unless the FDIC formally
determines that forbearance from such action would better protect the deposit
insurance fund. Unless the FDIC or other appropriate federal banking regulatory
agency makes specific further findings and certifies that the institution is
viable and is not expected to fail, an institution that remains critically
undercapitalized on average during the fourth calendar quarter after the date it
becomes critically undercapitalized must be placed in receivership.


                                       43


The general rule is that the FDIC will be appointed as receiver within 90 days
after a bank becomes critically undercapitalized unless extremely good cause is
shown and an extension is agreed to by the federal regulators. In general, good
cause is defined as capital, which has been raised and is imminently available
for infusion into a bank except for certain technical requirements which may
delay the infusion for a period of time beyond the 90 day time period.

         Immediately upon becoming undercapitalized, an institution shall become
subject to the provisions of Section 38 of the FDIA, which (i) restrict payment
of capital distributions and management fees; (ii) require that the appropriate
federal banking agency monitor the condition of the institution and its efforts
to restore its capital; (iii) require submission of a capital restoration plan;
(iv) restrict the growth of the institution's assets; and (v) require prior
approval of certain expansion proposals. The appropriate federal banking agency
for an undercapitalized institution also may take any number of discretionary
supervisory actions if the agency determines that any of these actions is
necessary to resolve the problems of the institution at the least possible long
term cost to the deposit insurance fund, subject in certain cases to specified
procedures. These discretionary supervisory actions include: requiring the
institution to raise additional capital; restricting transactions with
affiliates; requiring divestiture of the institution or the sale of the
institution to a willing purchaser; and any other supervisory action that the
agency deems appropriate. These and additional mandatory and permissive
supervisory actions may be taken with respect to significantly undercapitalized
and critically undercapitalized institutions.

         Additionally, under Section 11(c)(5) of the FDIA, a conservator or
receiver may be appointed for an institution where: (i) an institution's
obligations exceed its assets; (ii) there is substantial dissipation of the
institution's assets or earnings as a result of any violation of law or any
unsafe or unsound practice; (iii) the institution is in an unsafe or unsound
condition; (iv) there is a willful violation of a cease and desist order; (v)
the institution is unable to pay its obligations in the ordinary course of
business; (vi) losses or threatened losses deplete all or substantially all of
an institution's capital, and there is no reasonable prospect of becoming
"adequately capitalized" without assistance; (vii) there is any violation of law
or unsafe or unsound practice or condition that is likely to cause insolvency or
substantial dissipation of assets or earnings, weaken the institution's
condition, or otherwise seriously prejudice the interests of depositors or the
insurance fund; (viii) an institution ceases to be insured; (ix) the institution
is undercapitalized and has no reasonable prospect that it will become
adequately capitalized, fails to become adequately capitalized when required to
do so, or fails to submit or materially implement a capital restoration plan; or
(x) the institution is critically undercapitalized or otherwise has
substantially insufficient capital.

         Regulatory Enforcement Authority. Federal banking law grants
substantial enforcement powers to federal banking regulators. This enforcement
authority includes, among other things, the ability to assess civil money
penalties, to issue cease and desist or removal orders and to initiate
injunctive actions against banking organizations and institution-affiliated
parties. In general, these enforcement actions may be initiated for violations
of laws and regulations and unsafe or unsound practices. Other actions or
inactions may provide the basis for enforcement action, including misleading or
untimely reports filed with regulatory authorities.

         Deposit Insurance Premiums. The FDIA establishes a risk-based deposit
insurance assessment system. Under applicable regulations, deposit premium
assessments are determined based upon a matrix formed utilizing capital
categories - well capitalized, adequately capitalized and undercapitalized -
defined in the same manner as those categories are defined for purposes of
Section 38 of the FDIA. Each of these groups is then divided into three
subgroups which reflect varying levels of supervisory concern, from those which
are considered healthy to those which are considered to be of substantial
supervisory concern. The matrix so created results in nine assessment risk
classifications, with rates ranging from 0.04% of insured deposits for well
capitalized institutions having the lowest level of supervisory concern, to
0.31% of insured deposits for undercapitalized institutions having the highest
level of supervisory concern. In general, while the Bank Insurance Fund of the
FDIC ("BIF") maintains a reserve ratio of 1.25% or greater, no deposit insurance
premiums are required. When the BIF reserve ratio falls below that level, all
insured banks would be required to pay premiums. Payment of deposit premiums,
either under current law or as the deposit insurance system may be reformed,
will have an adverse impact on earnings.

                        DESCRIPTION OF OUR CAPITAL STOCK


         James Monroe Bancorp's authorized capital consists of 5,000,000 shares
of common stock, $1.00 par value. As of September 30, 2003, there were 2,333,642
shares of common stock outstanding. Assuming the sale of all of the



                                       44



shares offered hereby, other than those subject to the over-allotment option,
there will be 2,855,381 shares of common stock outstanding immediately. An
aggregate of 256,518 shares of common stock are reserved for issuance upon the
exercise of outstanding stock options as of September 30, 2003, 229,328 of which
are exercisable. Subsequent to September 30, 2003, we agreed to grant Mr.
Linhart options to purchase an aggregate of 30,000 shares over the term of his
new employment agreement. Options to purchase an aggregate of 216,512 shares of
common stock remain available for grant under our option plans.


         Common Stock. Holders of common stock are entitled to cast one vote for
each share held of record, to receive such dividends as may be declared by the
Board of Directors out of legally available funds, and, subject to the rights of
any class of stock having preference to the common stock, to share ratably in
any distribution of assets after payment of all debts and other liabilities,
upon liquidation, dissolution or winding up. Shareholders do not have cumulative
voting rights or preemptive rights or other rights to subscribe for additional
shares, and the common stock is not subject to conversion or redemption. The
shares of common stock to be issued in this offering will be, when issued, fully
paid and nonassessable.

         Limitations on Payment of Dividends. The payment of dividends will
depend largely upon the ability of James Monroe Bank to declare and pay
dividends to the holding company. Dividends will depend primarily upon James
Monroe Bank's earnings, financial condition, and need for funds, as well as
governmental policies and regulations applicable to us. Even if we have earnings
in an amount sufficient to pay dividends, the Board of Directors may determine
to retain earnings for the purpose of funding the growth.

         Regulations of the Federal Reserve and Virginia law place limits on the
amount of dividends James Monroe Bank may pay without prior approval. Prior
regulatory approval is required to pay dividends which exceed a state member
bank's net profits for the current year plus its retained net profits for the
preceding two calendar years, less required transfers to surplus. federal bank
regulatory agencies also have authority to prohibit a bank from paying dividends
if such payment is deemed to be an unsafe or unsound practice, and the Federal
Reserve has the same authority over bank holding companies. At June 30, 2003,
approximately $3.2 million of dividends may be paid without prior approval.
State and federal regulatory authorities also have authority to prohibit a bank
from paying dividends if they deem payment to be an unsafe or unsound practice.

         The Federal Reserve has established guidelines with respect to the
maintenance of appropriate levels of capital by registered bank holding
companies. Compliance with such standards, as presently in effect, or as they
may be amended from time to time, could possibly limit the amount of dividends
that we may pay in the future. The Federal Reserve has issued a policy statement
on the payment of cash dividends by bank holding companies. In the statement,
the Federal Reserve expressed its view that a holding company experiencing
earnings weaknesses should not pay cash dividends exceeding its net income, or
which could only be funded in ways that weaken the holding company's financial
health, such as by borrowing. As a depository institution, the deposits of which
are insured by the FDIC, James Monroe Bank may not pay dividends or distribute
any of its capital assets while it remains in default on any assessment due the
FDIC.

CERTAIN PROVISIONS OF THE ARTICLES OF INCORPORATION AND VIRGINIA LAW

         Our Articles of Incorporation do not contain any provisions which would
require a greater or lesser than normal vote of shareholders, any provisions
which impose special approval or other requirements on corporate transactions or
other matters, or which could be deemed to have an antitakeover effect. The
Virginia Stock Corporation Act (the "VSCA"), which is applicable to us and the
holders of common stock, contains provisions which could be deemed to have an
antitakeover effect. The discussion of the following provisions is not
exhaustive, and is not intended to imply that all material provisions of either
the Articles of Incorporation or the VSCA are enumerated herein.

         Affiliated Transactions. The VSCA contains provisions governing
"affiliated transactions." These include various transactions such as mergers,
share exchanges, sales, leases, or other material dispositions of assets,
issuances of securities, dissolutions, and similar transactions with an
"interested shareholder." An interested shareholder is generally the beneficial
owner of more than 10% of any class of a corporation's outstanding voting
shares. During the three years following the date a shareholder becomes an
interested shareholder, any affiliated


                                       45


transaction with the interested shareholder must be approved by both a majority
of the "disinterested directors" (those directors who were directors before the
interested shareholder became an interested shareholder or who were recommended
for election by a majority of disinterested directors) and by the affirmative
vote of the holders of two-thirds of the corporation's voting shares other than
shares beneficially owned by the interested shareholder. These requirements do
not apply to affiliated transactions if, among other things, a majority of the
disinterested directors approve the interested shareholder's acquisition of
voting shares making such a person an interested shareholder before such
acquisition. Beginning three years after the shareholder becomes an interested
shareholder, the corporation may engage in an affiliated transaction with the
interested shareholder if:

         o   the transaction is approved by the holders of two-thirds of the
             corporation's voting shares, other than shares beneficially owned
             by the interested shareholder,

         o   the affiliated transaction has been approved by a majority of the
             disinterested directors, or subject to certain additional
             requirements, in the affiliated transaction the holders of each
             class or series of voting shares will receive consideration meeting
             specified fair price and other requirements designed to ensure that
             all shareholders receive fair and equivalent consideration,
             regardless of when they tendered their shares.

         Control Share Acquisitions. Under the VSCA's control share acquisitions
law, voting rights of shares of stock of a Virginia corporation acquired by an
acquiring person or other entity at ownership levels of 20%, 33 1/3%, and 50% of
the outstanding shares may, under certain circumstances, be denied. The voting
rights may be denied:

         o   unless conferred by a special shareholder vote of a majority of the
             outstanding shares entitled to vote for directors, other than
             shares held by the acquiring person and officers and directors of
             the corporation, or

         o   among other exceptions, such acquisition of shares is made pursuant
             to a affiliation agreement with the corporation or the
             corporation's articles of incorporation or bylaws permit the
             acquisition of such shares before the acquiring person's
             acquisition thereof.

         If authorized in a corporation's articles of incorporation or bylaws,
the statute also permits the corporation to redeem the acquired shares at the
average per share price paid for them if the voting rights are not approved or
if the acquiring person does not file a "control share acquisition statement"
with the corporation within sixty days of the last acquisition of such shares.
If voting rights are approved for control shares comprising more than 50% of the
corporation's outstanding stock, objecting shareholders may have the right to
have their shares repurchased by the corporation for "fair value."

         The provisions of the Affiliated Transactions Statute and the Control
Share Acquisition Statute are only applicable to public corporations that have
more than 300 shareholders. Corporations may provide in their articles of
incorporation or bylaws to opt-out of the Control Share Acquisition Statute, but
we have not done so.

         Supermajority Voting Provisions. The VSCA provides that, unless a
corporation's articles of incorporation provide for a higher or lower vote,
certain significant corporate actions must be approved by the affirmative vote
of the holders of more than two-thirds of the votes entitled to be cast on the
matter. Corporate actions requiring a two-thirds vote include amendments to a
corporation's articles of incorporation, adoption of plans of affiliation or
exchange, sales of all or substantially all of a corporation's assets other than
in the ordinary course of business and adoption of plans of dissolution
("Fundamental Actions"). The VSCA provides that a corporation's articles may
either increase the vote required to approve Fundamental Actions or may decrease
the required vote to not less than a majority of the votes entitled to be cast.
Our Articles of Incorporation do not contain any provisions altering the vote
required for any Fundamental Action.

                                  UNDERWRITING

         James Monroe Bancorp and Scott & Stringfellow, Inc., the underwriter
for the offering, have entered into an underwriting agreement with respect to
the shares being offered. Subject to the terms and conditions contained in the
underwriting agreement, Scott & Stringfellow has agreed to purchase from us all
of the shares of common stock in this offering.


                                       46


         Scott & Stringfellow proposes to offer the shares of common stock
directly to the public at the public offering price set forth on the cover of
this prospectus and to certain securities dealers at that price less a
concession not to exceed $0.96 per share. Scott & Stringfellow may allow, and
these dealers may re-allow, a discount of not more than $0.10 per share on sales
to other brokers or dealers. If all of the shares are not sold at the public
offering price, Scott & Stringfellow may change the offering price and other
selling terms.

         We have granted to Scott & Stringfellow an option, exercisable for 30
days after the date of this prospectus, to purchase up to 78,261 additional
shares of our common stock at the public offering price less the underwriting
discount set forth on the cover page of this prospectus. Scott & Stringfellow
may exercise this option only to cover over-allotments, if any, made in
connection with this offering. We will be obligated, pursuant to the option, to
sell these additional shares of common stock to Scott & Stringfellow to the
extent the option is exercised. If any additional shares of common stock are
purchased, Scott & Stringfellow will offer the additional shares on the same
terms as those on which the 521,739 shares are being offered.

         Of the 521,739 shares of common stock to be sold pursuant to the
offering, Scott & Stringfellow has accepted our request to sell up to 86,956
shares to our directors, executive officers and a founding director who no
longer sits on the Board of Directors at the public offering price set forth on
the cover and an underwriting discount of $0.837 per share. Although such
persons are not legally bound to make such purchases, it is expected that our
directors and executive officers will purchase all or substantially all of such
shares. Accordingly, assuming that the directors and executive officers purchase
such shares, and otherwise purchase shares as expected in the offering, such
persons would beneficially own an aggregate of 566,489 shares of common stock,
or 19.8% of the outstanding common stock following the offering (assuming no
exercise of the underwriter's over-allotment option).

         The underwriting agreement provides that the obligations of Scott &
Stringfellow are conditional and may be terminated at its discretion based on
its assessment of the state of the financial markets. The obligations of Scott &
Stringfellow may also be terminated upon the occurrence of the events specified
in the underwriting agreement. The underwriting agreement provides that Scott &
Stringfellow is obligated to purchase all of the shares of common stock in this
offering if any are purchased, other than those shares covered by the
over-allotment option described above.

         The shares of common stock are being offered by Scott & Stringfellow,
subject to prior sale, when, as and if issued to and accepted by it, subject to
approval of certain legal matters by counsel for Scott & Stringfellow and other
conditions specified in the underwriting agreement. Scott & Stringfellow
reserves the right to withdraw, cancel or modify this offer and to reject orders
in whole or in part.

         The following table shows the per share and total underwriting discount
we will pay to Scott & Stringfellow. These amounts are shown assuming both no
exercise and full exercise of Scott & Stringfellow's over-allotment option to
purchase additional shares.

                                                 WITHOUT               WITH
                                              OVER-ALLOTMENT      OVER-ALLOTMENT
                                              --------------      --------------

             Discounts per share                 $      1.61        $      1.61
             Discounts, total                    $   772,783        $   898,783
             Total offering proceeds to us       $11,227,214        $12,901,217

         Scott and Stringfellow has agreed that the underwriting discount will
be $ 0.837 per share for up to 86,956 shares, which may be purchased by our
directors, executive officers and founding directors. The total offering
proceeds shown in the above table assume the purchase of 86,956 shares by such
persons.

         We estimate that the total expenses of the offering, excluding
underwriting discount, will be approximately $175,000 and are payable by us.

         We, and our executive officers and directors, have agreed, for a period
of 90 days after the date of this prospectus, not to sell, offer, agree to sell,
contract to sell, hypothecate, pledge, grant any option to sell, make any


                                       47


short sale or otherwise dispose of or hedge, directly or indirectly, any shares
of our common stock or securities convertible into, exchangeable or exercisable
for any shares of our common stock or warrants or other rights to purchase
shares of our common stock or other similar securities, without, in each case,
the prior written consent of Scott & Stringfellow. These restrictions are
expressly agreed to preclude us, and our executive officers and directors, from
engaging in any hedging or other transaction or arrangement that is designed to,
or which reasonably could be expected to, lead to or result in a sale,
disposition or transfer, in whole or in part, of any of the economic
consequences of ownership of our common stock, whether such transaction would be
settled by delivery of common stock or other securities, in cash or otherwise.
This consent may be given at any time without public notice.


         Our common stock is quoted on the Nasdaq SmallCap Market under the
symbol "JMBI." The last reported sale price of our common stock on November 10,
2003 was $25.80 per share. The public offering price of the shares will be
determined by negotiation between Scott & Stringfellow and us, taking into
consideration the market price of our common stock, prevailing market conditions
generally and bank stocks specifically.


         In connection with this offering, Scott & Stringfellow may engage in
stabilizing transactions, over-allotment transactions and covering transactions.

    o    Stabilizing transactions permit bids to purchase shares of common stock
         so long as the stabilizing bids do not exceed a specified maximum, and
         are engaged in for the purpose of preventing or retarding a decline in
         the market price of the common stock while the offering is in progress.

    o    Over-allotment transactions involve sales by Scott & Stringfellow of
         shares of common stock in excess of the number of shares Scott &
         Stringfellow is obligated to purchase. This creates a short position
         which may be either a covered short position or a naked short position.
         In a covered short position, the number of shares over-allotted by
         Scott & Stringfellow is not greater than the number of shares that it
         may purchase in the over-allotment option. In a naked short position,
         the number of shares involved is greater than the number of shares in
         the over-allotment option. Scott & Stringfellow may close out any short
         position by exercising its over-allotment option and/or purchasing
         shares in the open market.

    o    Covering transactions involve purchases of common stock in the open
         market after the distribution has been completed in order to cover
         short positions. In determining the source of shares to close out the
         short position, Scott & Stringfellow will consider, among other things,
         the price of shares available for purchase in the open market as
         compared with the price at which it may purchase shares through
         exercise of the over-allotment option. If Scott & Stringfellow sells
         more shares than could be covered by exercise of the over-allotment
         option and, therefore, has a naked short position, the position can be
         closed out only by buying shares in the open market. A naked short
         position is more likely to be created if Scott & Stringfellow is
         concerned that after pricing there could be downward pressure on the
         price of the shares in the open market that could adversely affect
         investors who purchase in the offering.

         These stabilizing transactions and covering transactions may have the
effect of raising or maintaining the market price of our common stock or
preventing or retarding a decline in the market price of our common stock. As a
result, the price of our common stock in the open market may be higher than it
would otherwise be in the absence of these transactions. Neither we nor Scott &
Stringfellow make any representation or prediction as to the effect that the
transactions described above may have on the price of our common stock. These
transactions may be effected on the Nasdaq SmallCap Market or otherwise and, if
commenced, may be discontinued at any time.

         In connection with this offering, Scott & Stringfellow and selected
dealers, if any, who are qualified market makers on the Nasdaq SmallCap Market,
may engage in passive market making transactions in our common stock on the
Nasdaq SmallCap Market in accordance with Rule 103 of Regulation M under the
Securities Exchange Act of 1934. In general, a passive market maker must display
its bid at a price not in excess of the highest independent bid of such
security. If all independent bids are lowered below the passive market maker's
bid, however, such bid must then be lowered when certain purchase limits are
exceeded.

         We have agreed to indemnify Scott & Stringfellow against specified
liabilities, including liabilities under the Securities Act of 1933, or
Securities Act, and to contribute to payments that Scott & Stringfellow may be
required to make in respect thereof.

         From time to time, some of Scott & Stringfellow has provided, and may
continue to provide, investment banking services to us in the ordinary course of
its respective businesses.


                                       48


                                  LEGAL MATTERS

         The validity of the shares offered hereby and selected other legal
matters in connection with the offering will be passed upon for James Monroe
Bancorp by the law firm of Kennedy, Baris & Lundy, L.L.P., Bethesda, Maryland.
Certain legal matters will be passed upon for the underwriter by LeClair Ryan, A
Professional Corporation, Richmond, Virginia.

                                     EXPERTS

         The consolidated balance sheets of James Monroe Bancorp, Inc and
Subsidiaries as of December 31, 2002 and 2001 and the related consolidated
statements of income, changes in stockholders' equity and cash flows for the
three years ended December 31, 2002, 2001 and 2000 included and incorporated by
reference in this prospectus have been audited by Yount, Hyde & Barbour, P.C.,
independent auditors, as stated in their report, included and incorporated by
reference herein, and have been included and incorporated in reliance upon the
report of such firm given upon their authority as experts in accounting and
auditing.

                    WHERE YOU CAN FIND ADDITIONAL INFORMATION
                           ABOUT JAMES MONROE BANCORP

         We file annual, quarterly and special reports, proxy statements and
other information with the SEC. You may read and copy any reports, statements or
other information that we file with the SEC at the SEC's public reference room
at 450 Fifth Street, NW, Washington, DC 20549. Please call the SEC at
1-800-SEC-0330 for further information on the public reference room. The SEC
maintains a World Wide Web site on the Internet at "http://www.sec.gov" that
contains reports, proxy and information statements, and other information
regarding companies, including James Monroe Bancorp, that file electronically
with the SEC. On the SEC website, our reports are listed under the name "Monroe
James Bancorp Inc." and our CIK number is 0001114868.

         We have filed a Registration Statements on Form S-2 to register the
common stock to be sold in the offering. This prospectus is a part of those
Registration Statement. As allowed by SEC rules, this prospectus does not
contain all the information you can find in the Registration Statements or the
exhibits to the Registration Statements. SEC regulations require us to
"incorporate by reference" information into this prospectus, which means that
important information is disclosed by referring you to another document filed
separately with the SEC. The information incorporated by reference is considered
part of this prospectus. Information incorporated by reference from earlier
documents is superceded by information that in included in this prospectus or is
incorporated by reference from more recent documents, to the extent that they
are inconsistent.

         This prospectus incorporates by reference the documents listed below
that we have previously filed with the SEC (file no. 0-32641).


         (1) Annual Report on Form 10-KSB for the year ended December 31, 2002;
         (2) Quarterly Report on Form 10-QSB for the quarters ended March 31,
             2003 and June 30, 2003; and
         (3) Current Reports on Form 8-K filed April 11, 2003, July 15, 2003
             and October 9, 2003.


         Also incorporated by reference are additional documents that we may
file with the SEC after the date of this prospectus and before the termination
of the offering. These additional documents will be deemed to be incorporated by
reference, and to be a part of, this prospectus from the date of their filing.
These documents include proxy statements and periodic reports, such as Annual
Reports on Form 10-KSB, Quarterly Reports on Form 10-QSB, and to the extent they
are considered filed, Current Reports on Form 8-K. Information incorporated by
reference from later filed documents supercedes information that in included in
this prospectus or is incorporated by reference from earlier documents, to the
extent that they are inconsistent.

         You can obtain any of the documents incorporated by reference from us,
the SEC or the SEC's Internet web site as described above. Documents
incorporated by reference are available from James Monroe Bancorp without
charge, including any exhibits specifically incorporated by reference therein.
You may obtain documents incorporated by reference in this prospectus by
requesting them in writing or by telephone from:


                                       49


         Richard I. Linhart, Chief Financial Officer
         James Monroe Bancorp, Inc.
         3033 Wilson Boulevard
         Arlington, Virginia 22201
         Telephone: (703) 524-8100


         You should rely only on the information contained or incorporated by
reference in this prospectus. We have not authorized anyone to provide you with
information that is different from what is contained in this prospectus. This
prospectus is dated November 10, 2003. You should not assume that the
information contained in this prospectus is accurate as of any date other than
that date.



                                       50




                   INDEX TO CONSOLIDATED FINANCIAL STATEMENTS



                                                                                     
AUDITED FINANCIAL STATEMENTS FOR THE YEARS ENDED DECEMBER 31, 2002, 2001 AND 2000

Independent Auditor's Report............................................................F-2

Consolidated Balance Sheets.............................................................F-3

Consolidated Statements of Income.......................................................F-4

Consolidated Statements of Changes in Stockholders' Equity..............................F-5

Consolidated Statements of Cash Flows...................................................F-6

Notes to Consolidated Financial Statements..............................................F-7

UNAUDITED FINANCIAL STATEMENTS FOR THE SIX MONTHS ENDED JUNE 30, 2003 AND 2002

Unaudited Consolidated Balance Sheets..................................................F-25

Unaudited Consolidated Statements of Income............................................F-26

Unaudited Consolidated Statements of Changes in Stockholders' Equity...................F-27

Unaudited Consolidated Statements of Cash Flows........................................F-28

Notes to Unaudited Consolidated Financial Statements...................................F-29




                                      F-1



                          INDEPENDENT AUDITOR'S REPORT


To the Stockholders and Directors
James Monroe Bancorp, Inc. and Subsidiaries
Arlington, Virginia

         We have audited the accompanying consolidated balance sheets of James
Monroe Bancorp, Inc. and Subsidiaries as of December 31, 2002 and 2001, and the
related consolidated statements of income, changes in stockholders' equity and
cash flows for the years ended December 31, 2002, 2001 and 2000. 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 in accordance with auditing standards generally
accepted in the United States of America. Those standards require that we plan
and perform the audit to obtain reasonable assurance about whether the financial
statements are free of material misstatement. An audit includes examining, on a
test basis, evidence supporting the amounts and disclosures in the financial
statements. An audit also includes assessing the accounting principles used and
significant estimates made by management, as well as evaluating the overall
financial statement presentation. We believe that our audits provide a
reasonable basis for our opinion.

         In our opinion, the consolidated financial statements referred to above
present fairly, in all material respects, the financial position of James Monroe
Bancorp, Inc. and Subsidiaries as of December 31, 2002 and 2001, and the results
of their operations and their cash flows for the years ended December 31, 2002,
2001 and 2000, in conformity with accounting principles generally accepted in
the United States of America.

/s/ Yount, Hyde & Barlour, P.C.

Winchester, Virginia
January 10, 2003


                                      F-2



                           JAMES MONROE BANCORP, INC.
                                AND SUBSIDIARIES

                           CONSOLIDATED BALANCE SHEETS
                           December 31, 2002 and 2001
                    (Dollars in thousands, except share data)



                                                                               DECEMBER 31,
                                                                          ----------------------
                                                                            2002          2001
                                                                          --------      --------
                                                                                  
ASSETS
Cash and due from banks                                                   $ 11,051      $  5,982
Interest-bearing deposits in banks                                             655         2,035
Federal funds sold                                                          28,826         9,469
Securities available for sale, at fair value                                76,063        22,119
Loans, net of allowance for loan losses of $1,390 in 2002
  and $1,030 in 2001                                                       119,657        85,109
Bank premises and equipment, net                                             1,333         1,007
Accrued interest receivable                                                    916           631
Other assets                                                                   292           306
                                                                          --------      --------
TOTAL ASSETS                                                              $238,793      $126,658
                                                                          ========      ========

LIABILITIES AND STOCKHOLDERS' EQUITY
  Deposits:
    Noninterest-bearing deposits                                          $ 66,729      $ 35,034
    Interest-bearing deposits                                              147,141        79,225
                                                                          --------      --------
          Total deposits                                                   213,870       114,259
Trust preferred capital notes                                                5,000            --
Accrued interest payable and other liabilities                                 728           432
                                                                          --------      --------
          Total liabilities                                                219,598       114,691
                                                                          --------      --------

STOCKHOLDERS' EQUITY
  Common stock, $1 par value; authorized 5,000,000 shares; issued
    and outstanding 1,840,677 shares in 2002, 960,467 shares in 2001         1,841           960
  Capital surplus                                                           13,354         9,522
  Retained earnings                                                          2,894         1,341
  Accumulated other comprehensive income                                     1,106           144
                                                                          --------      --------
          Total stockholders' equity                                        19,195        11,967
                                                                          --------      --------

TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY                                $238,793      $126,658
                                                                          ========      ========


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


                                      F-3



                           JAMES MONROE BANCORP, INC.
                                AND SUBSIDIARIES

                        CONSOLIDATED STATEMENTS OF INCOME
              For the Years Ended December 31, 2002, 2001 and 2000
                  (Dollars in thousands, except per share data)



                                                                        YEARS ENDED DECEMBER 31,
                                                                   ---------------------------------
                                                                     2002         2001         2000
                                                                   -------      -------      -------
                                                                                    
INTEREST AND DIVIDEND INCOME:
  Loans, including fees                                            $ 7,757      $ 5,643      $ 3,977
  Securities, taxable                                                2,062        1,464        1,067
  Federal funds sold                                                   260          379          343
  Other interest income                                                 12           62           26
                                                                   -------      -------      -------
          Total interest and dividend income                        10,091        7,548        5,413
                                                                   -------      -------      -------

INTEREST EXPENSE:
  Deposits                                                           3,391        2,918        2,174
  Borrowed funds                                                       218           --            3
                                                                   -------      -------      -------
          Total interest expense                                     3,609        2,918        2,177
                                                                   -------      -------      -------
          Net interest income                                        6,482        4,630        3,236

PROVISION FOR LOAN LOSSES                                              483          450          237
                                                                   -------      -------      -------
          Net interest income after provision for loan losses        5,999        4,180        2,999
                                                                   -------      -------      -------

NONINTEREST INCOME:
  Service charges and fees                                             263          263          190
  Gain on sale of securities                                           244          107           17
  Other                                                                253          184           95
                                                                   -------      -------      -------
          Total noninterest income                                     760          554          302
                                                                   -------      -------      -------

NONINTEREST EXPENSES:
  Salaries and wages                                                 1,907        1,307        1,061
  Employee benefits                                                    313          206          142
  Occupancy expenses                                                   541          367          266
  Equipment expenses                                                   308          184          149
  Other operating expenses                                           1,325          969          730
                                                                   -------      -------      -------
          Total noninterest expenses                                 4,394        3,033        2,348
                                                                   -------      -------      -------
          Income before income taxes                                 2,365        1,701          953

PROVISION FOR INCOME TAXES                                             812          589          143
                                                                   -------      -------      -------
          Net income                                               $ 1,553      $ 1,112      $   810
                                                                   =======      =======      =======

EARNINGS PER SHARE, basic                                          $  0.94      $  0.77      $  0.69

EARNINGS PER SHARE, diluted                                        $  0.90      $  0.74      $  0.67


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


                                      F-4



                           JAMES MONROE BANCORP, INC.
                                AND SUBSIDIARIES

           CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS' EQUITY
              For the Years Ended December 31, 2002, 2001 and 2000
                             (Dollars in thousands)



                                                                        ACCUMULATED
                                                                           OTHER
                                                                          COMPRE-
                                                                          HENSIVE    COMPRE-      TOTAL
                                           COMMON   CAPITAL   RETAINED    INCOME     HENSIVE  STOCKHOLDERS'
                                            STOCK   SURPLUS   EARNINGS    (LOSS)     INCOME       EQUITY
                                           -------  --------  --------  -----------  -------  -------------
                                                                               
BALANCE, DECEMBER 31, 1999                 $   743  $  6,683  $  (581)    $  (245)               $  6,600
  Comprehensive income:
    Net income                                                    810                $   810          810
      Net change in unrealized gains
       on available for sale securities,
       net of deferred taxes of $152                                                     295
      Less:  reclassification adjustment,
       net of income taxes of $6                                                         (11)
                                                                                     -------
      Other comprehensive income,
       net of tax                                                             284        284          284
                                                                                     -------
   Total comprehensive income                                                        $ 1,094
                                                                                     =======
   Exercise of stock options                     1        16                                           17
   Issuance of common stock                    215     2,807                                        3,022
                                           -------  --------  -------     -------                --------

BALANCE, DECEMBER 31, 2000                     959     9,506      229          39                  10,733
  Comprehensive income:
    Net income                                                  1,112                $ 1,112        1,112
    Net change in unrealized gains
      on available for sale securities,
      net of deferred taxes of $91                                                       176
       Less: reclassification adjustment,
      net of income taxes of $36                                                         (71)
                                                                                     -------
       Other comprehensive income,
          net of tax                                                          105        105          105
                                                                                     -------
  Total comprehensive income                                                         $ 1,217
                                                                                     =======
     Exercise of stock options                   1        16                                           17
                                           -------  --------  -------     -------                --------

BALANCE, DECEMBER 31, 2001                     960     9,522    1,341         144                  11,967
  Comprehensive income:
    Net income                                                  1,553                $ 1,553        1,553
    Net change in unrealized gains
      on available for sale securities,
      net of deferred taxes of $579                                                    1,123
      Less: reclassifications adjustment,
      net of income taxes of $83                                                        (161)
                                                                                     -------
     Other comprehensive income,
          net of tax                                                          962        962          962
                                                                                     -------
  Total comprehensive income                                                         $ 2,515
                                                                                     =======
    Exercise of stock options                    7        60                                           67
     Issuance of common stock                  261     4,385                                        4,646
     Effect of 3 for 2 stock split             613      (613)                                          --
                                           -------  --------  -------     -------                --------
BALANCE, DECEMBER 31, 2002                 $ 1,841  $ 13,354  $ 2,894     $ 1,106                $ 19,195
                                           =======  ========  =======     =======                ========


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


                                      F-5



                           JAMES MONROE BANCORP, INC.
                                AND SUBSIDIARIES

                      CONSOLIDATED STATEMENTS OF CASH FLOWS
              For the Years Ended December 31, 2002, 2001 and 2000
                             (Dollars in thousands)



                                                                                         YEARS ENDED DECEMBER 31,
                                                                                 ------------------------------------------
                                                                                    2002            2001            2000
                                                                                 ---------       ---------       ---------
                                                                                                        
CASH FLOWS FROM OPERATING ACTIVITIES
  Net income                                                                     $   1,553       $   1,112       $     810
  Adjustments to reconcile net income to net cash
    provided by operating activities:
      Depreciation and amortization                                                    257             177             112
      Provision for loan losses                                                        483             450             237
      Amortization of bond premium                                                     212              46               5
      Accretion of bond discount                                                       (67)            (49)            (22)
      Realized (gain) on sales of securities available for sale                       (244)           (107)            (17)
      Deferred income tax (benefit)                                                   (109)           (125)           (159)
      (Increase) in accrued interest receivable                                       (285)            (64)           (221)
      (Increase) decrease in other assets                                             (196)            (48)             12
      Increase (decrease) in accrued interest payable and other liabilities            119             (23)            256
                                                                                 ---------       ---------       ---------
          Net cash provided by operating activities
                                                                                     1,723           1,369           1,013
                                                                                 ---------       ---------       ---------

CASH FLOWS FROM INVESTING ACTIVITIES
  Purchases of securities available for sale                                       (85,969)        (21,655)         (8,904)
  Proceeds from calls and maturities of securities available for sale               27,223          13,889             332
  Proceeds from sales of securities available for sale                               6,359           5,955           2,515
  Purchases of premises and equipment                                                 (583)           (492)            (90)
  (Increase) decrease in interest-bearing cash balances                              1,380             (25)         (2,010)
  (Increase) decrease in Federal funds sold                                        (19,357)            464          (8,396)
  Net (increase) in loans                                                          (35,031)        (36,119)        (19,001)
                                                                                 ---------       ---------       ---------
          Net cash (used in) investing activities                                 (105,978)        (37,983)        (35,554)
                                                                                 ---------       ---------       ---------

CASH FLOWS FROM FINANCING ACTIVITIES
  Net increase in demand deposits, savings deposits
    and money market accounts                                                       90,879          33,178          17,812
  Net increase in time deposits                                                      8,732           3,039          17,411
  Proceeds from issuance of common stock                                             4,713              17           3,039
  Proceeds from issuance of trust preferred capital notes                            5,000              --              --
                                                                                 ---------       ---------       ---------
          Net cash provided by financing activities                                109,324          36,234          38,262
                                                                                 ---------       ---------       ---------
          Increase (decrease) in cash and due from banks                             5,069            (380)          3,721

CASH AND DUE FROM BANKS
  Beginning                                                                          5,982           6,362           2,641
                                                                                 ---------       ---------       ---------
  Ending                                                                         $  11,051       $   5,982       $   6,362
                                                                                 =========       =========       =========

SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION
  Interest paid on deposits and borrowed funds                                   $   3,640       $   2,945       $   2,036
                                                                                 =========       =========       =========
  Income taxes paid                                                              $     859       $     732       $     235
                                                                                 =========       =========       =========

SUPPLEMENTAL SCHEDULE OF NONCASH INVESTING ACTIVITIES,
   unrealized gain on securities available for sale                              $   1,458       $     160       $     430
                                                                                 =========       =========       =========


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


                                      F-6



NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                           JAMES MONROE BANCORP, INC.
                                AND SUBSIDIARIES

NOTE 1.       NATURE OF BANKING ACTIVITIES AND SIGNIFICANT ACCOUNTING POLICIES

              BASIS OF PRESENTATION AND CONSOLIDATION

              The consolidated financial statements include the accounts of
              James Monroe Bancorp, Inc. (the "Company") and its wholly owned
              subsidiaries, James Monroe Bank (the "Bank") and James Monroe
              Statutory Trust I (the "Trust"). In consolidation, significant
              inter-company accounts and transactions have been eliminated.

              BUSINESS

              The Company, through its banking subsidiary, offers various loan,
              deposit and other financial service products to its customers,
              principally located throughout Northern Virginia. Additionally,
              the Company maintains correspondent banking relationships and
              transacts daily federal funds transactions on an unsecured basis,
              with regional correspondent banks.

              The accounting and reporting policies and practices of the Company
              conform with accounting principles generally accepted in the
              United States of America. The following is a summary of the most
              significant of such policies and procedures.

              USE OF ESTIMATES

              The preparation of financial statements in conformity with
              accounting principles generally accepted in the United States of
              America requires management to make estimates and assumptions that
              affect the reported amounts of assets and liabilities and
              disclosure of contingent assets and liabilities at the date of the
              financial statements and the reported amounts of revenues and
              expenses during the reporting period. Actual results could differ
              from those estimates. Material estimates that are particularly
              susceptible to significant change in the near term relate to the
              determination of the allowance for loan losses and the valuation
              of deferred tax assets.

              CASH AND CASH EQUIVALENTS

              For purposes of reporting cash flows, cash and due from banks
              include cash on hand and amounts due from banks, including cash
              items in process of clearing.

              INTEREST-BEARING DEPOSITS IN BANKS

              Interest-bearing deposits in banks mature within one month and are
              carried at cost.

              SECURITIES AVAILABLE FOR SALE

              Securities classified as available for sale are equity securities
              with readily determinable fair values and those debt securities
              that the Company intends to hold for an indefinite period of time
              but not necessarily to maturity. Any decision to sell a security
              classified as available for sale would be based on various
              factors, including significant movements in interest rates,
              changes in the maturity mix of the Company's assets and
              liabilities, liquidity needs, regulatory capital considerations,
              and other similar factors. These securities are carried at fair
              value, with any unrealized gains or losses reported as a separate
              component of other comprehensive income net of the related
              deferred tax effect. Declines in the fair value below their cost
              that are deemed to be other than temporary are reflected in
              earnings as realized losses. Interest income, including
              amortization of premiums and accretion of discounts, computed by
              the interest method, is included in interest income in the
              consolidated statements of income. Gains and losses on the sale of
              securities are recorded on the trade date and are determined using
              the specific identification method.


                                      F-7



NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

              LOANS

              The Company, through its banking subsidiary, grants mortgage,
              commercial and consumer loans to customers. A substantial portion
              of the loan portfolio is represented by commercial real estate
              loans throughout Northern Virginia. The ability of the Company's
              debtors to honor their contracts is dependent upon the real estate
              and general economic conditions in this area.

              Loans that management has the intent and ability to hold for the
              foreseeable future or until maturity or pay-off generally are
              reported at their outstanding unpaid principal balances adjusted
              for charge-offs, the allowance for loan losses, and any deferred
              fees or costs on originated loans. Interest income is accrued on
              the unpaid principal balance. Loan origination fees, net of
              certain direct origination costs, are deferred and recognized as
              an adjustment of the related loan yield using the interest method.

              The accrual of interest on mortgage and commercial loans is
              discontinued at the time the loan is 90 days delinquent unless the
              credit is well-secured and in process of collection. Other
              personal loans are typically charged off no later than 180 days
              past due. In all cases, loans are placed on nonaccrual or charged
              off at an earlier date if collection of principal or interest is
              considered doubtful.

              All interest accrued but not collected for loans that is placed on
              nonaccrual or charged off is reversed against interest income. The
              interest on these loans is accounted for on the cash-basis or
              cost-recovery method, until qualifying for return to accrual.
              Loans are returned to accrual status when all the principal and
              interest amounts contractually due are brought current and future
              payments are reasonably assured.

              ALLOWANCE FOR LOAN LOSSES

              The allowance for loan losses is established as losses are
              estimated to have occurred through a provision for loan losses
              charged to earnings. Loan losses are charged against the allowance
              when management believes the uncollectibility of a loan balance is
              confirmed. Subsequent recoveries, if any, are credited to the
              allowance.

              The allowance for loan losses is evaluated on a regular basis by
              management, and is based upon management's periodic review of the
              collectibility of the loans in light of historical experience, the
              nature and volume of the loan portfolio, adverse situations that
              may affect the borrower's ability to repay, estimated value of any
              underlying collateral and prevailing economic conditions. This
              evaluation is inherently subjective, as it requires estimates that
              are susceptible to significant revision as more information
              becomes available.

              A loan is considered impaired when, based on current information
              and events, it is probable that a creditor will be unable to
              collect the scheduled payments of principal or interest when due
              according to the contractual terms of the loan agreement. Factors
              considered by management in determining impairment include payment
              status, collateral value and the probability of collecting
              scheduled principal and interest payments when due. Loans that
              experience insignificant payment delays and payment shortfalls
              generally are not classified as impaired. Management determines
              the significance of payment delays and payment shortfalls on a
              case-by-case basis, taking into consideration all of the
              circumstances surrounding the loan and the borrower, including the
              length of the delay, the reasons for the delay, the borrower's
              prior payment record, and the amount of the shortfall in relation
              to the principal and interest owed. Impairment is measured on a
              loan by loan basis for commercial and construction loans by either
              the present value of expected future cash flows discounted at the
              loan's effective interest rate, the loan's obtainable market
              price, or the fair value of the collateral if the loan is
              collateral dependent.

              Large groups of smaller balance homogeneous loans are collectively
              evaluated for impairment. Accordingly, the Company does not
              separately identify individual consumer and residential loans for
              impairment disclosures.


                                      F-8



NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

              BANK PREMISES AND EQUIPMENT

              Premises and equipment are stated at cost less accumulated
              depreciation and amortization that is computed using the
              straight-line method over the following estimated useful lives:

                                                           YEARS
                                                           -----
              Leasehold improvements                          10
              Furniture and equipment                       3-10

              Costs incurred for maintenance and repairs are expensed currently.

              INCOME TAXES

              Deferred income tax assets and liabilities are determined using
              the liability (or balance sheet) method. Under this method, the
              net deferred tax asset or liability is determined based on the tax
              effects of the temporary differences between the book and tax
              bases of the various balance sheet assets and liabilities and
              gives current recognition to changes in tax rates and laws.
              Deferred tax assets are reduced by a valuation allowance when, in
              the opinion of management, it is more likely than not that some
              portion or all of the deferred tax assets will not be realized.

              FAIR VALUE OF FINANCIAL INSTRUMENTS

              Statement of Financial Accounting Standards (SFAS) No. 107,
              Disclosures About Fair Value of Financial Instruments, requires
              disclosure of fair value information about financial instruments,
              whether or not recognized in the balance sheet, for which it is
              practicable to estimate that value. In cases where quoted market
              prices are not available, fair values are based on estimates using
              present value techniques. Those techniques are significantly
              affected by the assumptions used, including the discount rate and
              estimates of future cash flows. In that regard, the derived fair
              value estimates cannot be substantiated by comparison to
              independent markets and, in many cases, could not be realized in
              immediate settlement of the instrument. SFAS No. 107 excludes
              certain financial instruments and all nonfinancial instruments
              from its disclosure requirements. Accordingly, the aggregate fair
              value amounts presented should not be considered an indication of
              the fair value of the Company taken as a whole.

              STOCK COMPENSATION PLANS

              At December 31, 2002, the Company had a stock-based compensation
              plan on which is described more fully in Note 8. The Company
              accounts for this plan under the recognition and measurement
              principles of APB Opinion No. 25, Accounting for Stock Issued to
              Employees, and related interpretations. No stock-based employee
              compensation cost is reflected in net income, as all options
              granted under those plans had an exercise price equal to the
              market value of the underlying common stock on the date of the
              grant. The following table illustrates the effect on net income
              and earnings per share if the Company had applied the fair value
              recognition provisions of SFAS No. 123, Accounting for Stock-Based
              Compensation, to stock-based employee compensation.



                                                                      YEAR ENDED
                                                                      DECEMBER 31,
                                                     ---------------------------------------------
                                                            2002          2001          2000
                                                          -------       -------       -------
                                                     (Dollars in thousands, except per share data)
                                                                             
              Net income, as reported                     $ 1,553       $ 1,112       $   810

              Deduct: Total stock-based employee
              compensation expense determined under
              fair value based method for all awards          (75)          (86)         (100)
                                                          -------       -------       -------
              Pro forma net income                        $ 1,478       $ 1,026       $   710
                                                          =======       =======       =======



                                      F-9



NOTES TO CONSOLIDATED FINANCIAL STATEMENTS



                                                                      YEAR ENDED
                                                                      DECEMBER 31,
                                                          -----------------------------------
                                                            2002          2001          2000
                                                          -------       -------       -------
                                                                             
              Earnings per share:
                   Basic- as reported                        0.94          0.77          0.69
                                                          =======       =======       =======
                   Basic- pro forma                          0.90          0.71          0.61
                                                          =======       =======       =======
                   Diluted- as reported                      0.90          0.74          0.67
                                                          =======       =======       =======
                   Diluted- pro forma                        0.85          0.69          0.59
                                                          =======       =======       =======


              The fair value of each option grant is estimated on the date of
              grant using the Black-Scholes option-pricing model with the
              following weighted-average assumptions:

                                             2002       2001       2000
                                           --------   --------   --------

              Dividend yield                   0.00%      0.00%      0.00%
              Expected life                10 years   10 years   10 years
              Expected volatility              0.50%      0.50%      0.50%
              Risk-free interest rate          5.05%      4.93%      6.41%

              EARNINGS PER SHARE

              Basic earnings per share represents income available to common
              stockholders divided by the weighted-average number of common
              shares outstanding during the period. Diluted earnings per share
              reflects additional common shares that would have been outstanding
              if dilutive potential common shares had been issued, as well as
              any adjustment to income that would result from the assumed
              issuance. Potential common shares that may be issued by the
              Company relate solely to outstanding stock options, and are
              determined using the treasury stock method.

              Earnings per common share have been computed based on the
              information in the following table. Shares have been restated to
              reflect the 3-for-2 stock split as discussed in Note 18. No
              options were excluded from the computation of diluted earnings per
              share for the years ended December 31, 2002, 2001 and 2000.



                                                                      YEARS ENDED DECEMBER 31,
                                                                   ------------------------------
                                                                    2002        2001        2000
                                                                   ------      ------      ------
                                                                       (Dollars In Thousands)
                                                                                  
              Net income                                           $1,553      $1,112      $  810
                                                                   ======      ======      ======
              Weighted average common shares outstanding            1,644       1,440       1,169
              Effect of dilutive options                               85          53          38
                                                                   ------      ------      ------
              Weighted average common shares outstanding
                 used to calculate diluted earnings per share       1,729       1,493       1,207
                                                                   ======      ======      ======


              RECENT ACCOUNTING PRONOUNCEMENTS

              In December 2001, the American Institute of Certified Public
              Accountants (AICPA) issued Statement of Position 01-6, Accounting
              by Certain Entities (Including Entities with Trade Receivables)
              That Lend to or Finance the Activities of Others, to reconcile and
              conform the accounting and financial reporting provisions
              established by various AICPA industry audit guides. This Statement
              is effective for annual and interim financial statements issued
              for fiscal years beginning after December 15, 2001, and did not
              have a material impact on the Corporation's consolidated financial
              statements.


                                      F-10



NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

              In April 2002, the Financial Accounting Standards Board issued
              SFAS No. 145, Rescission of FASB No. 4, 44, and 64, Amendment of
              FASB Statement No. 13, and Technical Corrections. The amendment to
              Statement 13 eliminates an inconsistency between the required
              accounting for sale-leaseback transactions and the required
              accounting for certain lease modifications that have economic
              effects that are similar to sale-leaseback transactions. This
              Statement also amends other existing authoritative pronouncements
              to make various technical corrections, clarify meanings, or
              describe their applicability under changed conditions. The
              provisions of this Statement related to the rescission of
              Statement 4 shall be applied in fiscal years beginning after May
              15, 2002. The provisions of this Statement related to Statement 13
              are effective for transactions occurring after May 15, 2002, with
              early application encouraged.

              In June 2002, the Financial Accounting Standards Board issued SFAS
              No. 146, Accounting for Costs Associated with Exit or Disposal
              Activities. This Statement requires recognition of a liability,
              when incurred, for costs associated with an exit or disposal
              activity. The liability should be measured at fair value. The
              provisions of the Statement are effective for exit or disposal
              activities initiated after December 31, 2002.

              Effective January 1, 2002, the Company adopted Financial
              Accounting Standards Board SFAS No. 142, Goodwill and Other
              Intangible Assets. Accordingly, goodwill is no longer subject to
              amortization over its estimated useful life, but is subject to at
              least an annual assessment for impairment by applying a fair value
              based test. Additionally, SFAS No. 142 requires that acquired
              intangible assets (such as core deposit intangibles) be separately
              recognized if the benefit of the asset can be sold, transferred,
              licensed, rented, or exchanged, and amortized over their estimated
              useful life. Branch acquisition transactions were outside the
              scope of the Statement and therefore any intangible asset arising
              from such transactions remained subject to amortization over their
              estimated useful life.

              In October 2002, the Financial Accounting Standards Board issued
              SFAS No. 147, Acquisitions of Certain Financial Institutions. The
              Statement amends previous interpretive guidance on the application
              of the purchase method of accounting to acquisitions of financial
              institutions, and requires the application of SFAS No. 141,
              Business Combinations, and SFAS No. 142 to branch acquisitions if
              such transactions meet the definition of a business combination.
              The provisions of the Statement do not apply to transactions
              between two or more mutual enterprises. In addition, the Statement
              amends SFAS No. 144, Accounting for the Impairment of Long-Lived
              Assets, to include in its scope core deposit intangibles of
              financial institutions. Accordingly, such intangibles are subject
              to a recoverability test based on undiscounted cash flows, and to
              the impairment recognition and measurement provisions required for
              other long-lived assets held and used.

              The adoption of Statements 142, 145, 146 and 147 did not have a
              material impact on the Company's consolidated financial
              statements.

              The Financial Accounting Standards Board issued SFAS No. 148,
              Accounting for Stock-Based Compensation - Transition and
              Disclosure, an amendment of Statement No. 123, in December 2002.
              The Statement amends SFAS No. 123 to provide alternative methods
              of transition for a voluntary change to the fair value based
              method of accounting for stock-based employee compensation. In
              addition, the Statement amends the disclosure requirements of
              Statement 123 to require prominent disclosures in both annual and
              interim financial statements about the method of accounting for
              stock-based employee compensation and the effect of the method
              used on reported results. Finally, this Statement amends APB
              Opinion No. 28, Interim Financial Reporting, to require disclosure
              about the effects of stock options in interim financial
              information. The amendments to SFAS No. 123 are effective for
              financial statements for fiscal years ending after December 15,
              2002. The amendments to APB No. 28 are effective for financial
              reports containing condensed financial statements for interim
              periods beginning after December 15, 2002. Early application is
              encouraged for both amendments. The Company continues to record
              stock options under APB Opinion No. 25, Accounting for Stock
              Issued to Employees, and has not adopted the alternative methods
              allowable under SFAS No. 148.


                                      F-11



NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

NOTE 2.       SECURITIES AVAILABLE FOR SALE

              The amortized cost and estimated fair value of securities
              available for sale, with gross unrealized gains and losses
              follows:


                                                      GROSS          GROSS
                                       AMORTIZED    UNREALIZED     UNREALIZED        FAIR
                                         COST         GAINS          LOSSES          VALUE
                                       ---------    ----------     ----------      --------
                                                               2002
                                       ----------------------------------------------------
                                                      (Dollars in Thousands)
                                                                       
              U.S. Government and
                federal agency         $ 35,013      $    285       $     --       $ 35,298
              Mortgage-backed            26,606           571            (64)        27,113
              Corporate notes            12,139           884             --         13,023
              Restricted stock              629            --             --            629
                                       --------      --------       --------       --------
                                       $ 74,387      $  1,740       $    (64)      $ 76,063
                                       ========      ========       ========       ========


                                                               2001
                                       ----------------------------------------------------
                                                                       
              U.S. Government and
                federal agency         $  3,501      $     94       $     (2)      $  3,593
              Mortgage-backed             8,008           144             (2)         8,150
              Corporate notes             9,958           128           (144)         9,942
              Restricted stock              434            --             --            434
                                       --------      --------       --------       --------
                                       $ 21,901      $    366       $   (148)      $ 22,119
                                       ========      ========       ========       ========


              The amortized cost and fair value of securities by contractual
maturity at December 31, 2002 follows:



                                                               AMORTIZED      FAIR
                                                                 COST         VALUE
                                                               ---------    --------
                                                               (Dollars in Thousands)

                                                                      
              Due after one year but within five years         $ 40,561     $ 41,136
              Due after five years but within ten years           9,499       10,148
              Due after ten years                                23,698       24,150
                                                               --------     --------
                                                                 73,758       75,434
              Restricted stock                                      629          629
                                                               --------    --------
                       Total available for sale securities     $ 74,387     $ 76,063
                                                               ========     ========


              Securities carried at $29,244,330 and $2,500,000 at December 31,
              2002 and 2001, respectively, were pledged to secure public
              deposits and for other purposes required or permitted by law.

              For the years ended December 31, 2002, 2001 and 2000, proceeds
              from sales of securities available for sale amounted to
              $6,359,000, $5,955,000 and $2,515,000, respectively. Gross
              realized gains amounted to $244,000, $107,000 and $17,000,
              respectively. The tax provision applicable to these realized gains
              amounted to $83,000, $36,000 and $6,000, respectively.


                                      F-12



NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

NOTE 3.       LOANS AND ALLOWANCE FOR LOAN LOSSES

              Major classifications of loans are as follows:



                                                                   DECEMBER 31,
                                                            -------------------------
                                                               2002            2001
                                                            ---------       ---------
                                                             (Dollars in Thousands)
                                                                      
              Construction loans                            $  12,160       $   9,408
              Commercial loans                                 27,862          23,478
              Real estate - commercial                         70,318          44,192
              Real estate - 1 to 4 family residential           2,069           3,363
              Home equity loans                                 2,390           1,554
              Consumer loans                                    6,088           4,025
              Deposit overdrafts                                  160             119
                                                            ---------       ---------
                                                              121,047          86,139
              Less allowance for loan losses                   (1,390)         (1,030)
                                                            ---------       ---------
                      Net loans                             $ 119,657       $  85,109
                                                            =========       =========


              Changes in the allowance for loan losses are as follows:



                                                                    YEARS ENDED DECEMBER 31,
                                                                2002          2001          2000
                                                              -------       -------       -------
                                                                     (Dollars in Thousands)
                                                                                 
              Beginning balance                               $ 1,030       $   600       $   363
              Loans charged-off                                  (126)          (20)           --
              Recoveries of loans previously charged-off            3            --            --
                                                              -------       -------       -------
                   Net charge-offs                               (123)          (20)           --
                                                              -------       -------       -------
              Provision for loan losses                           483           450           237
                                                              -------       -------       -------
              Ending balance                                  $ 1,390       $ 1,030       $   600
                                                              =======       =======       =======


              The following is a summary of information pertaining to impaired
              loans:

                                                              DECEMBER 31,
                                                         ---------------------
                                                           2002          2001
                                                         -------       -------
                                                        (Dollars in Thousands)
              Impaired loans without a
                valuation allowance                      $    --       $    --
              Impaired loans with a valuation
                allowance                                    240            --
                                                         -------       -------
              Total impaired loans                       $   240       $    --
                                                         =======       =======
              Valuation allowance related to
                impaired loans                           $   115       $    --
                                                         =======       =======


                                 F-13



NOTES TO CONSOLIDATED FINANCIAL STATEMENTS



                                                         YEARS ENDED DECEMBER 31,
                                                     ------------------------------
                                                      2002        2001        2000
                                                     ------      ------      ------
                                                         (Dollars In thousands)
                                                                    
              Average investments in impaired
                 loans                               $  243      $   --      $   --
                                                     ======      ======      ======
              Interest income recognized on
                 impaired loans                      $   --      $   --      $   --
                                                     ======      ======      ======
              Interest income recognized on
                 a cash basis on impaired loans      $   --      $   --      $   --
                                                     ======      ======      ======


              No additional funds are committed to be advanced in connection
              with impaired loans.

              Nonaccrual loans excluded from impaired loan disclosure under SFAS
              No. 114 amounted to $56,000 at December 31, 2002, and $0 at
              December 31, 2001 and 2000. If interest on these loans had been
              accrued, such income would have approximated $9,822 for 2002 and
              $3,000 for 2001. There were no nonaccrual loans in 2000.

              There were no loans 90 days past due and still accruing at
              December 31, 2002, 2001 and 2000, respectively.

NOTE 4.       BANK PREMISES AND EQUIPMENT

              Bank premises and equipment consist of the following:

                                                        DECEMBER 31,
                                                   ----------------------
                                                      2002        2001
                                                     ------      ------
                                                   (Dollars in Thousands)

              Leasehold improvements                 $  645      $  470
              Furniture and equipment                   665         419
              Computers                                 382         207
              Software                                  262         179
              Premises and equipment in process          31         134
                                                     ------      ------
                                                      1,985       1,409
              Less accumulated depreciation             652         402
                                                     ------      ------
                                                     $1,333      $1,007
                                                     ======      ======

              Depreciation and amortization charged to operations totaled
              $257,000, $177,000 and $112,000 for the years ended December 31,
              2002, 2001 and 2000, respectively.


                                      F-14



NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

NOTE 5.       DEPOSITS

              Interest-bearing deposits consist of the following:



                                                                  DECEMBER 31,
                                                             ----------------------
                                                               2002          2001
                                                             --------      --------
                                                             (Dollars in Thousands)
                                                                     
              NOW accounts                                   $  7,490      $  4,993
              Savings accounts                                  1,290         1,056
              Money market accounts                           100,040        43,589
              Certificates of deposit under $100,000           12,272        11,263
              Certificates of deposit $100,000 and over        24,315        17,247
              Individual retirement accounts                    1,734         1,077
                                                             --------      --------
                                                             $147,141      $ 79,225
                                                             ========      ========


              At December 31, 2002, the scheduled maturities of time deposits
              are as follows:

                                                       (Dollars in Thousands)

                      2003                                   $ 33,044
                      2004                                      2,646
                      2005                                      1,855
                      2006                                        102
                      2007                                        674
                                                             --------
                                                             $ 38,321

NOTE 6.       INCOME TAXES

              Significant components of the Company's net deferred tax assets
              (liabilities) consist of the following:



                                                                         DECEMBER 31,
                                                                    ----------------------
                                                                       2002        2001
                                                                       -----       -----
                                                                    (Dollars in Thousands)
                                                                             
              Deferred tax assets:
                 Provision for loan losses                             $ 405       $ 273
                 Amortization of organization and
                    start-up costs                                        12          31
                                                                       -----       -----
                                                                         417         304
                                                                       -----       -----
              Deferred tax liabilities:
                 Depreciation                                            (24)        (20)
                 Unrealized gain on securities available for sale       (570)        (74)
                                                                       -----       -----
                                                                        (594)        (94)
                                                                       -----       -----
              Deferred tax asset (liability), net                      $(177)      $ 210
                                                                       =====       =====



                                      F-15



NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

              Allocation of federal income taxes between current and deferred
              portions for the years ended December 31, 2002, 2001 and 2000 is
              as follows:



                                                                DECEMBER 31,
                                                       -----------------------------
                                                        2002        2001        2000
                                                       -----       -----       -----
                                                          (Dollars in Thousands)
                                                                      
              Current tax provision                    $ 921       $ 714       $ 302
              Deferred tax (benefit)                    (109)       (125)       (159)
                                                       -----       -----       -----
                                                       $ 812       $ 589       $ 143
                                                       =====       =====       =====


              The income tax provision differs from the amount of income tax
              determined by applying the U.S. federal income tax rate to pretax
              income for the years ended December 31, 2002, 2001 and 2000, due
              to the following:



                                                                DECEMBER 31,
                                                       -----------------------------
                                                        2002        2001        2000
                                                       -----       -----       -----
                                                          (Dollars in Thousands)
                                                                    
              Computed "expected" tax expense          $ 804      $ 578      $ 324
              Increase (decrease) in income taxes
                resulting from:
                  Other nondeductible expenses             8         11         11
                  Change in valuation allowance           --         --       (192)
                                                       -----      -----      -----
                                                       $ 812      $ 589      $ 143
                                                       =====      =====      =====


NOTE 7.       LEASE COMMITMENTS AND TOTAL RENTAL EXPENSE

              The Company leases its facilities under operating leases expiring
              at various dates through 2011. The leases provide that the Company
              pay as additional rent, its proportionate share of real estate
              taxes, insurance, and other operating expenses. The leases contain
              a provision for annual increases of 3%. Total rental expense for
              the years ended December 31, 2002, 2001 and 2000 was $398,000,
              $270,000 and $198,000, respectively.

              The minimum lease commitments for the next five years and
              thereafter are:

                                                (Dollars in Thousands)

                        2003                           $   425
                        2004                               446
                        2005                               462
                        2006                               478
                        2007                               493
                        Thereafter                       6,835
                                                       -------
                                                       $ 9,139
                                                       =======


                                      F-16



NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

NOTE 8.       STOCK OPTION PLANS

              EMPLOYEE STOCK OPTION PLAN

              The Company's stock option plan (Plan) for key employees is
              accounted for in accordance with Accounting Principles Board (APB)
              Opinion 25, Accounting for Stock Issued to Employees, and related
              interpretations. The Plan provides that 137,820 shares of the
              Company's common stock will be reserved for both incentive stock
              options and non-qualified stock options to purchase common stock
              of the Company. The exercise price per share for incentive stock
              options and non-qualified stock options shall not be less than the
              fair market value of a share of common stock on the date of grant,
              and may be exercised in increments commencing after the date of
              grant. One-third of the options granted become vested and
              exercisable in each of the three years following the grant date.
              Each incentive and non-qualified stock option granted under this
              plan shall expire not more than ten years from the date the option
              is granted.

              A summary of the status of the Company's employee stock option
              plan is presented in the table below. Information has been
              restated to reflect the 3-for-2 stock split as discussed in Note
              18.



                                                2002                        2001                        2000
                                        --------------------        --------------------        --------------------
                                                    WEIGHTED                    WEIGHTED                    WEIGHTED
                                                    AVERAGE                     AVERAGE                     AVERAGE
                                                    EXERCISE                    EXERCISE                    EXERCISE
                                         SHARES       PRICE          SHARES       PRICE          SHARES     PRICE
                                        --------    --------        --------    --------        --------    --------
                                                                                          
Outstanding at beginning of year          91,320    $   6.97          81,945    $   6.67          74,820    $   6.67
Granted                                   16,875       12.09           9,375        9.67           7,125        6.67
                                        --------                    --------                    --------
Outstanding at end of year               108,195        7.78          91,320        6.97          81,945        6.67
                                        ========                    ========                    ========
Options exercisable at year end           93,817    $   7.19          82,689    $   6.78          52,248    $   6.67
                                        ========                    ========                    ========
Weighted average fair value of
   Options granted during the year      $   4.75                    $   3.73                    $   3.12


              DIRECTOR STOCK OPTION PLAN

              In 1999, the Company adopted a stock option plan in which options
              for 100,320 shares of common stock were reserved for issuance to
              directors of the bank. The Company applies APB Opinion 25 and
              related interpretations in accounting for the stock option plan.
              Accordingly, no compensation has been recognized for grants under
              this plan. The stock option plan required that options be granted
              at an exercise price equal to at least 100% of the fair market
              value of the common stock on the date of grant. One-third of the
              options granted become vested and exercisable in each of the three
              years following the grant date and shall expire not more than ten
              years from the date the option is granted.

              A summary of the status of the Company's director stock option
              plan is presented in the table below. Information has been
              restated to reflect the 3-for-2 stock split as discussed in Note
              18.


                                      F-17



NOTES TO CONSOLIDATED FINANCIAL STATEMENTS



                                                2002                        2001                        2000
                                        --------------------        --------------------        --------------------
                                                    WEIGHTED                    WEIGHTED                    WEIGHTED
                                                    AVERAGE                     AVERAGE                     AVERAGE
                                                    EXERCISE                    EXERCISE                    EXERCISE
                                         SHARES       PRICE          SHARES       PRICE          SHARES     PRICE
                                        --------    --------        --------    --------        --------    --------
                                                                                          
Outstanding at beginning of year          80,700    $   6.67          83,250    $   6.67          85,800    $   6.67
   Granted                                14,517       12.34              --          --              --          --
   Exercised                              (9,213)       7.35          (2,550)       6.67          (2,550)       6.67
                                        --------                    --------                    --------
   Outstanding at end of year             86,004        7.55          80,700        6.67          83,250        6.67
                                        ========                    ========                    ========
   Options exercisable at year end        86,004        7.55          80,700        6.67          54,650        6.67
                                        ========                    ========                    ========
  Weighted average fair value
      of options granted
      during the year                   $   4.90                    $     --                    $     --


              Information pertaining to options outstanding for both plans at
              December 31, 2002 is as follows:

                WEIGHTED
                AVERAGE
               REMAINING
              CONTRACTUAL               EXERCISE      NUMBER           NUMBER
                  LIFE                   PRICES     OUTSTANDING     EXERCISABLE
              -----------               --------    -----------     -----------

                5.5 Year                $  6.67        70,320          70,320
               6.5 Years                $  6.67         4,500           4,500
               6.75 Years               $  6.67        72,600          72,600
                7 Years                 $  6.67         7,125           7,125
                8 Years                 $  9.67         9,375           6,253
                9 Years                 $ 12.09        16,875           5,622
               9.5 Years                $ 12.34        13,404          13,404

NOTE 9.       401(k) PLAN

              Effective January 1, 1999, the Company adopted a Section 401(k)
              plan covering employees meeting certain eligibility requirements
              as to minimum age and years of service. Employees may make
              voluntary contributions to the 401(k) plan through payroll
              deductions on a pre-tax basis. The Company may make discretionary
              contributions to the 401(k) plan based on its earnings. The
              employer's contributions are subject to a vesting schedule
              requiring the completion of five years of service before these
              benefits become vested. A participant's 401(k) plan account,
              together with investment earnings thereon, is distributable
              following retirement, death, disability or other termination of
              employment under various payout options. For the years ended
              December 31, 2002 and 2001, expense attributable to the plan
              amounted to $29,000 and $19,000, respectively. For the year ended
              December 31, 2000 no discretionary contributions were made by the
              Company.

NOTE 10.      MINIMUM REGULATORY CAPITAL REQUIREMENTS

              The Company (on a consolidated basis) and the Bank are subject to
              various regulatory capital requirements administered by the
              federal banking agencies. 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
              and Bank's financial statements. Under capital adequacy guidelines
              and the regulatory framework for prompt corrective action, the
              Company and the Bank must meet specific capital guidelines that
              involve quantitative measures of their assets, liabilities and
              certain off-balance-sheet items as calculated under regulatory
              accounting practices. The capital amounts and classification are
              also subject to


                                      F-18



NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

              qualitative judgments by the regulators about components, risk
              weightings, and other factors. Prompt corrective action provisions
              are not applicable to bank holding companies.

              Quantitative measures established by regulation to ensure capital
              adequacy require the Company and the Bank to maintain minimum
              amounts and ratios (set forth in the following table) of total and
              Tier 1 capital (as defined in the regulations) to risk-weighted
              assets (as defined) and of Tier 1 capital (as defined) to average
              assets (as defined). Management believes, as of December 31, 2002
              and 2001, that the Company and the Bank exceeded all capital
              adequacy requirements to which they are subject.

              As of December 31, 2002, the most recent notification from the
              Federal Deposit Insurance Corporation categorized the Bank as well
              capitalized under the regulatory framework for prompt corrective
              action. To be categorized as well capitalized, an institution must
              maintain minimum total risk-based, Tier 1 risk-based and Tier 1
              leverage ratios as set forth in the following tables. There are no
              conditions or events since the notification that management
              believes have changed the Bank's category. The Company's and the
              Bank's actual capital amounts and ratios as of December 31, 2002
              and 2001 are also presented in the table.



                                                                              MINIMUM TO BE
                                                                             WELL CAPITALIZED
                                                      MINIMUM CAPITAL     UNDER PROMPT CORRECTIVE
                                      ACTUAL            REQUIREMENT          ACTION PROVISIONS
                              ------------------     ------------------     ------------------
                               AMOUNT      RATIO      AMOUNT      RATIO      AMOUNT      RATIO
                              --------     -----     --------     -----     --------     -----
                                                   (Dollars in Thousands)
                                                                         
As of December 31, 2002:
  Total Capital (to Risk
    Weighted Assets):
      Consolidated            $ 24,479     16.4%     $ 11,964      8.0%          N/A      N/A
      Bank                    $ 17,754     12.0%     $ 11,843      8.0%     $ 14,804     10.0%
  Tier 1 Capital (to Risk
    Weighted Assets):
      Consolidated            $ 23,089     15.4%     $  5,982      4.0%          N/A      N/A
      Bank                    $ 16,364     11.1%     $  5,922      4.0%     $  8,882      6.0%
  Tier 1 Capital (to
    Average Assets):
      Consolidated            $ 23,089     10.5%     $  8,772      4.0%          N/A      N/A
      Bank                    $ 16,364      7.7%     $  8,499      4.0%     $ 10,623      5.0%

As of December 31, 2001:
  Total Capital (to Risk
    Weighted Assets):
      Consolidated            $ 12,853     13.0%     $  7,919      8.0%          N/A      N/A
      Bank                    $ 10,803     11.0%     $  7,885      8.0%     $  9,856     10.0%
  Tier 1 Capital (to Risk
    Weighted Assets):
      Consolidated            $ 11,823     11.9%     $  3,959      4.0%          N/A      N/A
      Bank                    $  9,773      9.9%     $  3,943      4.0%     $  5,914      6.0%
  Tier 1 Capital (to
    Average Assets):
      Consolidated            $ 11,823      9.5%     $  3,724      4.0%          N/A      N/A
      Bank                    $  9,773      8.0%     $  3,662      4.0%     $  3,662      5.0%



                                      F-19



NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

              RESTRICTION ON DIVIDENDS

              Prior approval of the Bank's regulatory agencies is required to
              pay dividends which exceed the Bank's net profits for the current
              year, plus its retained net profits for the preceding two years.
              At December 31, 2002, the Bank could pay $2,938,000 in dividends
              without prior regulatory approval. The Bank did not pay any cash
              dividends during the years ended December 31, 2002, 2001 or 2000.

NOTE 11.      OFF-BALANCE SHEET ACTIVITIES

              CREDIT-RELATED FINANCIAL INSTRUMENTS. The Company is a party to
              credit related financial instruments with off-balance sheet risk
              in the normal course of business to meet the financing needs of
              its customers. These financial instruments include commitments to
              extend credit, standby letters of credit and commercial letters of
              credit. Such commitments involve, to varying degrees, elements of
              credit and interest rate risk in excess of the amount recognized
              in consolidated balance sheets.

              The Company's exposure to credit loss is represented by the
              contractual amount of these commitments. The Company follows the
              same credit policies in making commitments as it does for
              on-balance sheet instruments. At December 31, 2002 and 2001, the
              following financial instruments were outstanding whose contract
              amounts represent credit risk:

                                                           2002           2001
                                                         --------       -------
                                                         (Dollars in Thousands)

                      Commitments to extend credit       $ 24,864       $ 18,241
                      Stand-by letters-of-credit         $    420       $    440

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

              Unfunded commitments under commercial lines-of-credit, revolving
              credit lines and overdraft protection agreements are commitments
              for possible future extensions of credit to existing customers.
              These lines-of-credit are uncollateralized and usually do not
              contain a specified maturity date and may not be drawn upon to the
              total extent to which the Company is committed.

              Commercial and standby letters-of-credit are conditional
              commitments issued by the Company to guarantee the performance of
              a customer to a third party. Those letters-of-credit are primarily
              issued to support public and private borrowing arrangements.
              Essentially all letters-of-credit issued have expiration dates
              within one year. The credit risk involved in issuing
              letters-of-credit is essentially the same as that involved in
              extending loan facilities to customers. The Company generally
              holds collateral supporting those commitments if deemed necessary.

              The Company maintains a portion of its cash balances with several
              financial institutions. Accounts at each institution are secured
              by the Federal Deposit Insurance Corporation up to $100,000.
              Unsecured balances were approximately $2,528,000 at December 31,
              2002.

NOTE 12.      TRANSACTIONS WITH DIRECTORS AND OFFICERS

              The Company has had, and may be expected to have in the future,
              banking transactions in the ordinary course of business with
              directors and principal officers, their immediate families and
              affiliated companies in which they are principal stockholders
              (commonly referred to as related parties). In the opinion of
              management, such loans are made on the same terms, including
              interest rates and collateral, as those


                                      F-20



NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

              prevailing at the time for comparable transactions with others.
              They do not involve more than normal credit risk or present other
              unfavorable features.

              Aggregate loan balances with related parties totaled $1,252,000
              and $1,481,000 at December 31, 2002 and 2001, respectively. During
              the year ended December 31, 2002, total principal additions were
              $433,000 and total principal payments were $662,000.

NOTE 13.      FAIR VALUE OF FINANCIAL INSTRUMENTS AND INTEREST RATE RISK

              The following methods and assumptions were used to estimate the
              fair value of each class of financial instruments for which it is
              practicable to estimate that value:

              CASH AND CASH EQUIVALENTS - For these short-term instruments, the
              carrying amount is a reasonable estimate of fair value.

              INTEREST-BEARING DEPOSITS IN BANKS - The carrying amounts of
              interest-bearing deposits maturing within ninety days approximate
              their fair value.

              AVAILABLE FOR SALE SECURITIES - Fair values are based on quoted
              market prices. If a quoted market price is not available, fair
              value is estimated using quoted market prices for similar
              securities.

              LOANS RECEIVABLE - Fair value for performing loans is calculated
              by discounting estimated cash flows using interest rates currently
              being offered for loans with similar terms to borrowers of similar
              credit quality.

              Fair value for non-performing loans is based on the lesser of
              estimated cash flows which are discounted using a rate
              commensurate with the risk associated with the estimated cash
              flows, or values of underlying collateral.

              DEPOSIT LIABILITIES - The fair value of demand deposits, savings
              accounts and certain money market deposits is the amount payable
              on demand at the reporting date. The fair value of certificates of
              deposit is based on the discounted value of contractual cash
              flows. The discount rate is estimated using the rates currently
              offered for deposits of similar remaining maturities.

              LONG-TERM BORROWINGS - The fair values of the Company's long-term
              borrowings are estimated using discounted cash flow analysis based
              on the Company's current incremental borrowing rates for similar
              types of borrowing arrangements.

              ACCRUED INTEREST - The carrying amounts of accrued interest
              approximate fair value.

              OFF BALANCE SHEET INSTRUMENTS - Fair values for off-balance sheet
              credit-related instruments are based on fees currently charged to
              enter similar arrangements, taking into account the remaining
              terms of the agreements and the present creditworthiness of the
              counterparties. For fixed rate loan commitments, fair value also
              considers the difference between current levels of interest rates
              and the committed rates. The fair value of standby letters of
              credit is based on fees currently charged for similar agreements
              or on the estimated cost to terminate them or otherwise settle the
              obligations with the counterparties at the reporting date. At
              December 31, 2002 and 2001, the carrying amounts of loan
              commitments and standby letters of credit approximated fair
              values.


                                      F-21



NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

              The estimated fair values of the Company's financial instruments
              at December 31, 2002 and 2001 are as follows:



                                                          DECEMBER 31, 2002            DECEMBER 31, 2001
                                                        ----------------------      ----------------------
                                                        CARRYING        FAIR        CARRYING       FAIR
                                                         AMOUNT         VALUE        AMOUNT        VALUE
                                                        --------      --------      --------      -------
                                                                                      
              FINANCIAL ASSETS:
                Cash and due from banks                 $ 11,051      $ 11,051      $  5,982      $  5,982
                Interest-bearing deposits in banks           655           655         2,035         2,035
                Federal funds sold                        28,826        28,826         9,469         9,469
                Securities available for sale             76,063        76,063        22,119        22,119
                Loans                                    121,047       119,440        85,109        85,349
                Accrued interest                             916           916           631           631

              FINANCIAL LIABILITIES:
                Deposits                                $213,870      $214,223      $114,259      $114,646
                Long-term borrowings                       5,000         4,997            --            --
                Accrued interest                             206           206           237           237


              The Company assumes interest rate risk (the risk that general
              interest rate levels will change) as a result of its normal
              operations. As a result, the fair values of the Company's
              financial instruments will change when interest rate levels change
              and that change may be either favorable or unfavorable to the
              Company. Management attempts to match maturities of assets and
              liabilities to the extent believed necessary to minimize interest
              rate risk. However, borrowers with fixed rate obligations are less
              likely to prepay in a rising rate environment and more likely to
              prepay in a falling rate environment. Conversely, depositors who
              are receiving fixed rates are more likely to withdraw funds before
              maturity in a rising rate environment and less likely to do so in
              a falling rate environment. Management monitors rates and
              maturities of assets and liabilities and attempts to minimize
              interest rate risk by adjusting terms of new loans and deposits
              and by investing in securities with terms that mitigate the
              Company's overall interest rate risk.

NOTE 14.      COMMITMENTS AND CONTINGENT LIABILITIES

              The Bank has unsecured lines of credit with correspondent banks
              totaling $12,098,000 available for overnight borrowing. There were
              no amounts drawn on these lines at December 31, 2002 or 2001.

              As a member of the Federal Reserve System, the Bank is required to
              maintain certain average reserve balances. For the final reporting
              period in the year ended December 31, 2002, the aggregate amount
              of daily average balances was approximately $2,316,000.

NOTE 15.      OTHER NONINTEREST INCOME AND EXPENSES

              The principal components of other noninterest income in the
              consolidated statements of income are:


                                              2002      2001      2000
                                              ----      ----      ----
                                               (Dollars in Thousands)

              Cash management fee income      $130      $113      $ 48
              Other fee income                 123        71        47
                                              ----      ----      ----
                                              $253      $184      $ 95
                                              ====      ====      ====


                                      F-22



NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

              The principal components of other operating expenses in the
              consolidated statements of income are:



                                                     2002        2001        2000
                                                    ------      ------      ------
                                                        (Dollars in Thousands)
                                                                   
              Data processing costs                 $  360      $  269      $  251
              Advertising and public relations         123          84          56
              Professional fees                        168         181          76
              Courier and express services             105          73          52
              Meals and entertainment                   44          38          40
              Supplies                                  75          54          35
              Postage                                   43          35          27
              State franchise tax                      155         107          94
              Other                                    252         128          99
                                                    ------      ------      ------
                                                    $1,325      $  969      $  730
                                                    ======      ======      ======


NOTE 16.      CONDENSED FINANCIAL STATEMENTS OF PARENT COMPANY

              Financial information pertaining only to James Monroe Bancorp,
              Inc. is as follows:

                                              CONDENSED BALANCE SHEETS
                                             December 31, 2002 and 2001



                                                                  2002        2001
                                                                -------      -------
                                                               (Dollars in Thousands)
                                                                       
                   ASSETS
              Interest-bearing deposits in banks                $   655      $ 2,035
              Securities available for sale, at fair value        6,113           --
              Investment in subsidiary bank                      17,310        9,916
              Other assets                                          200           16
                                                                -------      -------
                                                                $24,278      $11,967
                                                                =======      =======

                 LIABILITIES AND STOCKHOLDERS' EQUITY
              Other liabilities                                 $    83           --
              Trust preferred capital notes                       5,000           --
              Stockholders' equity                               19,195       11,967
                                                                -------      -------
                                                                $24,278      $11,967
                                                                =======      =======



                                      F-23



NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                           CONDENSED INCOME STATEMENTS
              For the Years Ended December 31, 2002, 2001 and 2000



                                                                      2002          2001          2000
                                                                     -------       -------      -------
                                                                           (Dollars in Thousands)
                                                                                                    $
                                                                                            
              Interest income                                        $   229       $    62           26
              Interest expense                                           218            --           --
              Operating expense                                           69            49           --
                                                                     -------       -------      -------
              Income (loss) before income tax expense
              (benefit) and equity in undistributed income
              of subsidiary bank                                         (58)           13           26
              Income tax expense (benefit)                               (20)            6           (7)
              Equity in undistributed income of subsidiary bank        1,591         1,105          777
                                                                     -------       -------      -------
                        Net income                                   $ 1,553       $ 1,112      $   810
                                                                     =======       =======      =======
              

                        Condensed Statements of Cash Flow
              For the Years Ended December 31, 2002, 2001 and 2000



                                                                             2002           2001          2000
                                                                            -------       -------       -------
                                                                                   (Dollars in Thousands)
                                                                                               
CASH FLOWS FROM OPERATING ACTIVITIES
   Net income                                                               $ 1,553       $ 1,112       $   810
   Adjustments to reconcile net income to
      net cash provided by (used in) operating activities:
        Equity in undistributed income of subsidiary bank                    (1,591)       (1,105)         (777)
         (Increase) decrease in other assets                                   (184)            5           (20)
         Increase (decrease) in other liabilities                                 1            (4)          (42)
                                                                            -------       -------       -------
                Net cash provided by (used in) operating activities            (221)            8           (29)
                                                                            -------       -------       -------

CASH FLOWS FROM INVESTING ACTIVITIES
   Purchases of securities available for sale                                (7,121)           --            --
   Proceeds from calls and maturities of securities available for sale        1,249            --            --
   Investment in subsidiary bank                                             (5,000)           --        (1,000)
   (Increase) decrease in interest-bearing deposits in banks                  1,380           (25)       (2,010)
                                                                            -------       -------       -------
             Net cash (used in) investing activities                         (9,492)          (25)       (3,010)
                                                                            -------       -------       -------

CASH FLOWS FROM FINANCING ACTIVITIES
   Proceeds from issuance of common stock                                     4,713            17         3,039
    Proceeds from issuance of trust preferred capital notes                   5,000            --            --
                                                                            -------       -------       -------
             Net cash provided by financing activities                        9,713            17         3,039

             Increase in cash and cash equivalents                               --            --            --

CASH AND CASH EQUIVALENTS, beginning of year                                     --            --            --
                                                                            -------       -------       -------
CASH AND CASH EQUIVALENTS, end of year                                      $    --       $    --       $    --
                                                                            =======       =======       =======



                                      F-24



NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

NOTE 17.      TRUST PREFERRED CAPITAL SECURITIES

              On March 25, 2002, James Monroe Statutory Trust I, a subsidiary of
              the Company, was formed for the purpose of issuing redeemable
              trust preferred securities and purchasing the Company's junior
              subordinated debentures, which are its sole assets. The Company
              owns all of the Trust's outstanding common securities. On March
              26, 2002, $5 million of the trust preferred securities were issued
              in a pooled underwriting totaling approximately $500 million. The
              securities have a LIBOR-indexed floating rate of interest which is
              set and payable on a quarterly basis. During 2002, the interest
              rates ranged from 5.79% to 5.00%. The rate for the quarterly
              period beginning December 26, 2002, was 5.00%. The securities have
              a maturity date of March 25, 2032, and are subject to varying call
              provisions beginning March 26, 2007.

              The Securities may be included in Tier 1 capital for regulatory
              capital adequacy determination purposes up to 25% of Tier 1
              capital. The portion of the Securities not considered as Tier 1
              capital will be included in Tier 2 capital. At December 31, 2002,
              all of the trust preferred securities qualified as Tier 1 capital.

              The Company and the Trust believe that, taken together, the
              Company's obligations under the junior subordinated debentures,
              the Indenture, the Trust declaration and the Guarantee entered
              into in connection with the issuance of the trust preferred
              securities constitute a full and unconditional guarantee by the
              Company of the Trust's obligations with respect to the trust
              preferred securities.

              Subject to certain exceptions and limitations, the Company may
              elect from time to time to defer interest payments on the junior
              subordinated debt securities, which would result in a deferral of
              distribution payments on the related trust preferred securities.

NOTE 18.      COMMON STOCK SPLIT

              On July 25, 2002, the Company issued 613,195 additional shares
              necessary to effect a 3-for-2 common stock split to shareholders
              of record July 11, 2002. The earnings per common share for all
              periods prior to July 2002 have been restated to reflect the stock
              split.


                                      F-25





                   UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS

                                  JUNE 30, 2003


                                      F-26



                           JAMES MONROE BANCORP, INC.
                                AND SUBSIDIARIES


                           CONSOLIDATED BALANCE SHEETS
                    (Dollars in thousands, except share data)




                                                                         (Unaudited)    (Audited)    (Unaudited)
                                                                           JUNE 30,    DECEMBER 31,    JUNE 30,
                                                                             2003          2002          2002
                                                                         -----------   ------------  -----------
                                                                                              
          ASSETS

Cash and due from banks                                                    $ 22,182      $ 11,051      $ 12,703
Interest-bearing deposits in banks                                              547           655         2,910
Federal funds sold                                                           42,424        28,826        21,080
Securities available-for-sale at fair value                                  81,580        76,063        46,505
Mortgage loans held-for-sale                                                  3,484            --            --
Loans, net of allowance for loan losses of $1,669 at June 30, 2003,
     $1,390 at December 31, 2002, and $1,283 at June 30, 2002               144,018       119,657       104,087
Bank premises and equipment, net                                              1,416         1,333         1,346
Accrued interest receivable                                                   1,084           916           803
Other assets                                                                    319           292           401
                                                                           --------      --------      --------
                                                                           $297,054      $238,793      $189,835
                                                                           ========      ========      ========

      LIABILITIES AND STOCKHOLDERS' EQUITY

LIABILITIES
  Deposits:
    Noninterest-bearing deposits                                           $106,861      $ 66,729      $ 44,520
    Interest-bearing deposits                                               164,238       147,141       122,371
                                                                           --------      --------      --------
          Total deposits                                                    271,099       213,870       166,891

Trust preferred capital notes                                                 5,000         5,000         5,000
Accrued interest payable and other liabilities                                  741           728           478
                                                                           --------      --------      --------
          Total liabilities                                                 276,840       219,598       172,369
                                                                           --------      --------      --------

STOCKHOLDERS' EQUITY
  Common stock, $1 par value; authorized 5,000,000 shares; issued and
    outstanding 2,303,275 at June 30, 2003, 1,840,677
    at December 31, 2002, and 1,839,585 at June 30, 2002                      2,303         1,841         1,840
  Capital surplus                                                            12,946        13,354        13,342
  Retained earnings                                                           3,963         2,894         1,851
  Accumulated other comprehensive income                                      1,002         1,106           433
                                                                           --------      --------      --------
          Total stockholders' equity                                         20,214        19,195        17,466
                                                                           --------      --------      --------
                                                                           $297,054      $238,793      $189,835
                                                                           ========      ========      ========



See notes to unaudited consolidated financial statements.



                                      F-27



                           JAMES MONROE BANCORP, INC.
                                AND SUBSIDIARIES


                        CONSOLIDATED STATEMENTS OF INCOME
                  (Dollars in thousands, except per share data)





                                                                      (Unaudited)            (Unaudited)
                                                                   THREE MONTHS ENDED      SIX MONTHS ENDED
                                                                  -------------------     -------------------
                                                                  JUNE 30     JUNE 30     JUNE 30     JUNE 30
                                                                    2003        2002        2003        2002
                                                                  -------     -------      ------     -------
                                                                                           
INTEREST INCOME:
  Loans, including fees                                            $2,383      $1,885      $4,573      $3,590
  Mortgage loans held for sale                                         25          --          25          --
  Securities, taxable                                                 692         428       1,390         720
  Federal funds sold                                                   62          83          99         116
  Other interest income                                                --           7           1           9
                                                                   ------      ------      ------      ------
          Total interest income
                                                                    3,162       2,403       6,088       4,435

INTEREST EXPENSE:
   Deposits                                                           838         863       1,650       1,524
   Borrowed funds                                                      63          74         127          77
                                                                   ------      ------      ------      ------
             Total interest expense                                   901         937       1,777       1,601
                                                                   ------      ------      ------      ------
          Net interest income
                                                                    2,261       1,466       4,311       2,834

PROVISION FOR LOAN LOSSES                                             171          70         349         251
                                                                   ------      ------      ------      ------
          Net interest income after provision for loan losses       2,090       1,396       3,962       2,583

NONINTEREST INCOME:
  Service charges and fees                                             80          60         155         134
  Other                                                                74          63         133         118
  Gain on sale of securities                                           41          --          56          16
  Gain on sale of mortgages held-for-sale                              85          --          85          --
                                                                   ------      ------      ------      ------
          Total noninterest income
                                                                      280         123         429         268

NONINTEREST EXPENSES:
  Salaries and wages                                                  642         481       1,228         918
  Employee benefits                                                   105          82         209         158
  Occupancy expenses                                                  148         130         303         256
  Equipment expenses                                                  104          70         200         127
  Other operating expenses                                            449         303         848         613
                                                                   ------      ------      ------      ------
          Total noninterest expense                                 1,448       1,066       2,788       2,072
                                                                   ------      ------      ------      ------
          Income before income taxes
                                                                      922         453       1,603         779

PROVISION FOR INCOME TAXES                                            312         157         529         269
                                                                   ------      ------      ------      ------
          Net income                                               $  610      $  296      $1,074      $  510
                                                                   ======      ======      ======      ======
EARNINGS PER SHARE-BASIC                                           $ 0.26      $ 0.16      $ 0.47      $ 0.28
                                                                   ======      ======      ======      ======
EARNINGS PER SHARE-DILUTED                                         $ 0.25      $ 0.15      $ 0.44      $ 0.27
                                                                   ======      ======      ======      ======



See notes to unaudited consolidated financial statements.



                                      F-28



                           JAMES MONROE BANCORP, INC.
                                AND SUBSIDIARIES


           CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS' EQUITY
                 For the Six Months Ended June 30, 2003 and 2002
                             (Dollars in thousands)


                                   (Unaudited)


                                                                       ACCUMULATED
                                                                         OTHER
                                                                         COMPRE-     COMPRE-      TOTAL
                                          COMMON   CAPITAL   RETAINED    HENSIVE     HENSIVE   STOCKHOLDERS'
                                          STOCK    SURPLUS   EARNINGS     INCOME     INCOME      EQUITY
                                          -------  --------  --------  ------------  --------  -------------
                                                                               
BALANCE, JANUARY 1, 2002                  $   960  $  9,522  $  1,341    $    144                $ 11,967
  Comprehensive income:
    Net income                                                    510                $    510         510
    Net change in unrealized gains
      On available for sale securities,
      net of deferred taxes of $149                                           289         289         289
                                                                                     --------
  Total comprehensive income                                                         $    799
                                                                                     ========
  Exercise of stock options                     6        48                                            54
  Proceeds from sale of common stock          261     4,385                                         4,646
   Effect of 3 for 2 stock split              613      (613)                                           --
                                          -------  --------  --------    --------                --------
BALANCE, JUNE 30, 2002                    $ 1,840  $ 13,342  $  1,851    $    433                $ 17,466
                                          =======  ========  ========    ========                ========


                                                                       ACCUMULATED
                                                                         OTHER
                                                                         COMPRE-     COMPRE-      TOTAL
                                          COMMON   CAPITAL   RETAINED    HENSIVE     HENSIVE   STOCKHOLDERS'
                                          STOCK    SURPLUS   EARNINGS    INCOME      INCOME       EQUITY
                                          -------  --------  --------  ------------  --------  -------------
                                                                               
BALANCE, JANUARY 1, 2003                  $ 1,841  $ 13,354  $  2,894    $  1,106                $ 19,195
  Comprehensive income:
    Net income                                                  1,074                $  1,074       1,074
    Net change in unrealized gains
      on available for sale securities,
      net of deferred taxes of $54                                           (104)       (104)       (104)
                                                                                     --------
  Total comprehensive income                                                         $    970
                                                                                     ========
  Proceeds from sale of common stock            2        52                                            54
    Effect of 5-for-4 stock split             460      (460)                                           --
   Cash paid in lieu of fractional shares                          (5)                                 (5)
                                          -------  --------  --------    --------                --------
BALANCE, JUNE 30, 2003                    $ 2,303  $ 12,946  $  3,963    $  1,002                $ 20,214
                                          =======  ========  ========    ========                ========



See notes to unaudited consolidated financial statements.



                                      F-29



                           JAMES MONROE BANCORP, INC.
                                AND SUBSIDIARIES


                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                             (Dollars in thousands)




                                                                                        (Unaudited)
                                                                                  SIX MONTHS ENDED JUNE 30,
                                                                                  -------------------------
                                                                                     2003           2002
                                                                                   --------       --------
                                                                                            
CASH FLOWS FROM OPERATING ACTIVITIES
  Net income                                                                       $  1,074       $    510
  Adjustments to reconcile net income to net cash provided by (used in)
    operating activities:
      Depreciation and amortization                                                     151            112
      Provision for loan losses                                                         349            251
      Gain on sale of securities                                                        (56)           (16)
      Gain on sale of mortgage loans held-for-sale                                      (85)            --
      Origination of mortgage loans held-for-sale                                   (17,039)            --
      Proceeds from sale of mortgages held-for sale                                  13,640             --
      (Increase) in accrued interest receivable                                        (168)          (172)
      Amortization of bond premium                                                      234             46
      Accretion of bond discount                                                        (40)           (19)
      Decrease in other assets                                                           27             49
      Increase in accrued interest and other liabilities                                 13             46
                                                                                   --------       --------
          Net cash provided by operating activities                                $ (1,900)      $    807
                                                                                   --------       --------

CASH FLOWS FROM INVESTING ACTIVITIES
  Purchases of securities available for sale                                       $(59,932)      $(31,610)
  Proceeds from calls and maturities of securities available for sale                12,391          7,359
  Proceeds from sales of securities available for sale                               41,728             --
  Purchases of premises and equipment                                                  (234)          (451)
  (Increase) in Federal funds sold and interest-bearing deposits                    (13,490)       (12,486)
  Net (increase) in loans                                                           (24,710)       (19,231)
                                                                                   --------       --------
          Net cash (used in) investing activities                                  $(44,247)      $(56,419)
                                                                                   --------       --------

CASH FLOWS FROM FINANCING ACTIVITIES
  Net increase in demand deposits, savings deposits and money market accounts      $ 55,414       $ 32,345
  Net increase in time deposits                                                       1,815         20,288
  Issuance of common stock                                                               54          4,700
  Issuance of trust preferred capital notes                                              --          5,000
  Cash paid in lieu of fractional shares                                                 (5)            --
                                                                                   --------       --------
          Net cash provided by financing activities                                $ 57,278       $ 62,333
                                                                                   --------       --------
          Increase in cash and due from banks                                      $ 11,131       $  6,721

CASH AND DUE FROM BANKS
  Beginning                                                                          11,051          5,982
                                                                                   --------       --------
  Ending                                                                           $ 22,182       $ 12,703
                                                                                   ========       ========

SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION,
   Interest paid                                                                   $  1,816       $  1,328
                                                                                   ========       ========
     Income taxes paid                                                             $    443       $    346
                                                                                   ========       ========

SUPPLEMENTAL SCHEDULE OF NONCASH INVESTING ACTIVITIES,
   Unrealized gain (loss) on securities available for sale                         $   (158)      $    438
                                                                                   ========       ========



See notes to unaudited consolidated financial statements.



                                      F-30



NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS

                   JAMES MONROE BANCORP, INC. AND SUBSIDIARIES
               NOTES TO INTERIM CONSOLIDATED FINANCIAL STATEMENTS
                                   (UNAUDITED)

NOTE 1--
ORGANIZATION. James Monroe Bancorp, Inc. was incorporated under the laws of the
Commonwealth of Virginia on April 9, 1999 to be the holding company for James
Monroe Bank. James Monroe Bancorp acquired all of the shares of James Monroe
Bank on July 1, 1999 in a mandatory share exchange under which each outstanding
share of common stock of James Monroe Bank was exchanged for one share of James
Monroe Bancorp common stock. James Monroe Bank, a Virginia chartered commercial
bank, which is a member of the Federal Reserve System, is James Monroe Bancorp's
sole operating subsidiary. James Monroe Bank commenced banking operations on
June 8, 1998. As of June 30, 2003 the Company operated the main office in
Arlington, Virginia, one branch in Annandale, Virginia, one branch and a
drive-up facility in Leesburg, Virginia, and one branch in Fairfax City,
Virginia.

BASIS OF PRESENTATION. In the opinion of management, the accompanying unaudited
consolidated financial statements of James Monroe Bancorp, Inc. and Subsidiaries
(the Company) have been prepared in accordance with accounting principles
generally accepted in the United States of America for interim financial
information and with the instructions to Form 10-QSB. Accordingly, they do not
include all the information and footnotes required for complete financial
statements. In the opinion of management, all adjustments and reclassifications
necessary for a fair presentation have been included. Operating results for the
three and six-month periods ended June 30, 2003 are not necessarily indicative
of the results that may be expected for the year ended December 31, 2003, or any
other period. The unaudited interim consolidated financial statements should be
read in conjunction with the audited consolidated financial statements and
footnotes for the year ended December 31, 2002.

STOCK COMPENSATION PLANS. At June 30, 2003, the Company had a stock-based
compensation plan. The Company accounts for this plan under the recognition and
measurement principles of APB Opinion No. 25, Accounting for Stock Issued to
Employees, and related interpretations. No stock-based employee compensation
cost is reflected in net income, as all options granted under those plans had an
exercise price equal to the market value of the underlying common stock on the
date of the grant. The following table illustrates the effect on net income and
earnings per share if the Company had applied the fair value recognition
provisions of SFAS No. 123, Accounting for Stock-Based Compensation, to
stock-based employee compensation.



                                            THREE-MONTHS ENDED JUNE 30,             SIX-MONTHS ENDED JUNE 30,
                                            ---------------------------             -------------------------
                                             2003                 2002                2003             2002
                                            -------             -------             -------           -------
                                                                                          
Net income, as reported                     $   610             $   296             $ 1,074           $   510
Deduct: Total stock-based employee
compensation expense determined under
fair value based method for all awards           (9)                (19)                (18)              (37)
                                            -------             -------             -------           -------
Pro forma net income                        $   601             $   277             $ 1,056           $   473
                                            =======             =======             =======           =======

EARNINGS PER SHARE:
     Basic- as reported                        0.26                0.16                0.47              0.28
                                            =======             =======             =======           =======
     Basic- pro forma                          0.26                0.15                0.46              0.26
                                            =======             =======             =======           =======
     Diluted- as reported                      0.25                0.15                0.44              0.27
                                            =======             =======             =======           =======
     Diluted- pro forma                        0.24                0.14                0.43              0.25
                                            =======             =======             =======           =======



                                      F-31



NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS

The fair value of each option grant is estimated on the date of grant using the
Black-Scholes option-pricing model with the following weighted-average
assumptions:

                                                          2002
                                                       --------
              Dividend yield                               0.00%
              Expected life                            10 years
              Expected volatility                          0.50%
              Risk-free interest rate                     5.05%

No options have been granted in 2003.

NOTE 2--
EARNINGS PER SHARE. The following table discloses the calculation of basic and
diluted earnings per share for the three months and six-months ended June 30,
2003 and 2002. The amounts for all periods presented have been restated to
reflect a 5-for4 stock split in the form of a 25% stock dividend for
shareholders of record on April 25, 2003, and paid May 16, 2003.



                                                      THREE-MONTHS ENDED               SIX-MONTHS ENDED
                                                            JUNE 30                        JUNE 30
                                                  --------------------------      -------------------------
                                                     2003            2002            2003            2002
                                                  ----------      ----------      ----------      ----------
                                                                                      
Net Income                                        $      610      $      296      $    1,074      $      510
Weighted average shares outstanding--basic         2,301,946       1,815,808       2,301,295       1,809,536
Common share equivalents for stock options           175,301         105,063         163,140          98,004
                                                  ----------      ----------      ----------      ----------
Weighted average shares outstanding--diluted       2,477,247       1,920,871       2,464,435       1,907,540
                                                  ==========      ==========      ==========      ==========
Earnings per share-basic                          $     0.26      $     0.16      $     0.47      $     0.28
                                                  ==========      ==========      ==========      ==========
Earnings per share-diluted                        $     0.25      $     0.15      $     0.44      $     0.27
                                                  ==========      ==========      ==========      ==========


NOTE 3--
SECURITIES AVAILABLE-FOR-SALE. Securities available-for-sale are reported at
fair value with unrealized gains and losses (net of income taxes) recorded in
stockholders' equity as a component of "accumulated other comprehensive income."
Actual gains and losses on the sales of these securities, if any, are computed
using the specific identification method and included in "gain on sale of
securities" on the income statement. The amortized cost and carrying value
(estimated market value) of securities available-for-sale at June 30, 2003,
December 31, 2002, and June 30, 2002, are summarized in the tables that follow.
The Company classifies all securities as available-for-sale.



                                                            JUNE 30, 2003
                                        ----------------------------------------------------
                                                       GROSS          GROSS        ESTIMATED
                                        AMORTIZED    UNREALIZED     UNREALIZED       MARKET
($ IN THOUSANDS)                          COST         GAINS          LOSSES         VALUE
                                        ---------    ----------    -----------     ---------
                                                                        
U.S. Government and federal agency      $ 47,550      $    392       $    (20)      $ 47,922
Mortgage-backed securities                19,045           411             (6)        19,450
Corporate notes                           12,626           757            (16)        13,367
Restricted stock                             841            --             --            841
                                        --------      --------       --------       --------
                                        $ 80,062      $  1,560       $    (42)      $ 81,580
                                        ========      ========       ========       ========



                                      F-32



NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS



                                                        DECEMBER 31, 2002
                                        ----------------------------------------------------
                                                       GROSS          GROSS        ESTIMATED
                                        AMORTIZED    UNREALIZED     UNREALIZED       MARKET
($ in thousands)                          COST         GAINS          LOSSES         VALUE
                                        --------     ----------     ----------     ---------
                                                                        
U.S. Government and federal agency      $ 35,013      $    285       $     --       $ 35,298
Mortgage-backed securities                26,606           571            (64)        27,113
Corporate notes                           12,139           884             --         13,023
Restricted stock                             629            --             --            629
                                        --------      --------       --------       --------
                                        $ 74,387      $  1,740       $    (64)      $ 76,063
                                        ========      ========       ========       ========


                                                           JUNE 30, 2002
                                        ----------------------------------------------------
                                                       GROSS          GROSS        ESTIMATED
                                        AMORTIZED    UNREALIZED     UNREALIZED       MARKET
($ in thousands)                          COST         GAINS          LOSSES         VALUE
                                        ---------   -----------     ----------     ---------
                                                                        
U.S. Government and federal agency      $ 14,096      $    119       $     (6)      $ 14,209
Mortgage-backed securities                24,091           333             (1)        24,423
Corporate notes                            7,153           212             (1)         7,364
Restricted stock                             509            --             --            509
                                        --------      --------       --------       --------
                                        $ 45,849      $    664       $     (8)      $ 46,505
                                        ========      ========       ========       ========


NOTE 4--
LOANS. Major classifications of loans at June 30, 2003, December 31, 2002 and
June 30, 2002 are summarized in the following table.



                                         JUNE 30,      DECEMBER 31,      JUNE 30,
($ in thousands)                           2003            2002           2002
                                        ---------      ------------     ---------
                                                               
Construction loans                      $  17,342       $  12,160       $   8,535
Commercial loans                           23,430          27,862          24,005
Real estate-Commercial                     93,952          70,318          62,187
Real estate-1-4 family residential          1,251           2,069           2,741
Home equity loans                           2,935           2,390           1,718
Consumer loans                              6,709           6,088           5,991
Deposit overdrafts                             68             160             193
                                        ---------       ---------       ---------
                                          145,687         121,047         105,370

Less allowance for loan losses             (1,669)         (1,390)         (1,283)
                                        ---------       ---------       ---------
Net Loans                               $ 144,018       $ 119,657       $ 104,087
                                        =========       =========       =========



                                      F-33



NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS

Changes in the allowance for loan losses are summarized as follows:



($ in thousands)                                               FOR THE YEAR
                                                SIX-MONTHS        ENDED        SIX-MONTHS
                                              ENDED JUNE 30,   DECEMBER 31,   ENDED JUNE 30,
                                                   2003            2002           2002
                                              --------------   ------------   --------------
                                                                        
Balance at beginning of year                     $  1,390        $  1,030        $  1,030
Charge-offs:
     Commercial                                       (34)           (122)             --
     Consumer                                         (36)             (4)             --
                                                 --------        --------        --------
           Total charge-offs                          (70)           (126)             --
Recoveries:
     Consumer                                          --               3               2
                                                 --------        --------        --------
     Net charge-offs                                  (70)           (123)              2
Provision for loan losses                             349             483             251
                                                 --------        --------        --------
Balance at end of period                         $  1,669        $  1,390        $  1,283
                                                 ========        ========        ========


The following table presents the amounts of nonperforming assets at the dates
indicated.



                                                 JUNE 30,      DECEMBER 31,      JUNE 30,
($ in thousands)                                   2003            2002            2002
                                                 --------      ------------     ---------
                                                                        
Nonaccrual loans excluded from impaired loans:
    Commercial                                   $    188        $     22        $    250
    Consumer                                           --              34              --
Accruing loans past due 90-days or more:
    Commercial                                         --              --               5
Impaired loans:
    Commercial                                        228             240              --
                                                 --------        --------        --------
     Total nonperforming assets                  $    416        $    296        $    255
                                                 ========        ========        ========



Note 5--
Deposits. Interest-bearing deposits consist of the following:



                                                 JUNE 30,      DECEMBER 31,      JUNE 30,
                                                 ----------------------------------------
($ in thousands)                                   2003            2002           2002
                                                 --------        --------        --------
                                                                        
NOW accounts                                     $ 11,716        $  7,490        $  5,787
Savings accounts                                    1,809           1,290           1,273
Money market accounts                             110,577         100,040          65,435
Certificates of deposit under $100,000             13,291          12,272          18,365
Certificates of deposit $100,000 and over          25,130          24,315          29,552
Individual retirement accounts                      1,715           1,734           1,959
                                                 --------        --------        --------
                                                 $164,238        $147,141        $122,371
                                                 ========        ========        ========


Note 6--
Trust Preferred Capital Securities. On March 25, 2002, James Monroe Statutory
Trust I, a subsidiary of the Company, was formed for the purpose of issuing
redeemable trust preferred securities and purchasing the


                                      F-34



NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS

Company's junior subordinated debentures, which are its sole assets. The Company
owns all of the Trust's outstanding common securities. On March 26, 2002, $5
million of the trust preferred securities were issued in a pooled underwriting
totaling approximately $500 million. The securities have a LIBOR-indexed
floating rate of interest which is set and payable on a quarterly basis. During
2002, the interest rates ranged from 5.79% to 5.00%. The rate for the quarterly
period beginning June 26, 2003, was 4.61%. The securities have a maturity date
of March 25, 2032, and are subject to varying call provisions beginning March
26, 2007.

The Securities may be included in Tier 1 capital for regulatory capital adequacy
determination purposes up to 25% of Tier 1 capital. The portion of the
Securities not considered as Tier 1 capital will be included in Tier 2 capital.
At June 30, 2003, all of the trust preferred securities qualified as Tier 1
capital.

The Company and the Trust believe that, taken together, the Company's
obligations under the junior subordinated debentures, the Indenture, the Trust
declaration and the Guarantee entered into in connection with the issuance of
the trust preferred securities constitute a full and unconditional guarantee by
the Company of the Trust's obligations with respect to the trust preferred
securities.

Subject to certain exceptions and limitations, the Company may elect from time
to time to defer interest payments on the junior subordinated debt securities,
which would result in a deferral of distribution payments on the related trust
preferred securities.

NOTE 7--
COMMON STOCK SPLIT. The Company authorized a 5-for-4 stock split in the form of
a 25% stock dividend for shareholders of record of record on April 25, 2003,
payable May 16, 2003. The earnings per common share for all periods presented
have been restated to reflect the stock split as has the Stockholders' Equity
section of the balance sheet as of March 31, 2003.

NOTE 8--
SUBSEQUENT EVENT. On July 16, 2003, James Monroe Statutory Trust II, a newly
formed subsidiary of the Company, was formed for the purpose of issuing
redeemable trust preferred securities and purchasing the Company's junior
subordinated debentures, due 2033, which are its sole assets. The Company owns
all of the Trust's outstanding common securities. On July 31, 2003, $4 million
of the Trust's preferred securities were issued in a private placement
transaction. The securities bear interest at a rate equal to three-month Libor
plus 310 basis points, initially 4.21%, subject to a cap of 12% prior to July
31, 2003. The securities have a maturity date of July 31, 2033, and are subject
to optional call provisions beginning July 31, 2008.

NOTE 9-
RECENT ACCOUNTING PRONOUNCEMENTS

In April 2003, the Financial Accounting Standards Board issued Statement No.
149, Amendment of Statement 133 on Derivative Instruments and Hedging
Activities. This Statement amends and clarifies financial accounting and
reporting for derivative instruments, including certain derivative instruments
embedded in other contracts(collectively referred to as derivatives) and for
hedging activities under FASB Statement No. 133, Accounting for Derivative
Instruments and Hedging Activities. This Statement is effective for contracts
entered into or modified after June 30, 2003 and is not expected to have an
impact on the Corporation's consolidated financial statements.

In May 2003, the Financial Accounting Standards Board issued Statement No. 150,
Accounting for Certain Financial Instruments with Characteristics of both
Liabilities and Equity. This Statement establishes standards for how an issuer
classifies and measures certain financial instruments with characteristics of
both liabilities and equity. It requires that an issuer classify a financial
instrument that is within its scope as a liability (or an asset in some
circumstances). Many of those instruments were previously classified as equity.
This Statement is effective for financial instruments entered into or modified
after May 31, 2003, and otherwise is effective at the beginning of the first
interim period beginning after June 15, 2003, except for mandatory redeemable
financial instruments of nonpublic entities. Adoption of the Statement did not
result in an impact on the Corporation's consolidated financial statements.


                                      F-35






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


WE HAVE NOT AUTHORIZED  ANYONE TO GIVE ANY INFORMATION OR
MAKE ANY  REPRESENTATION  ABOUT THE OFFERING THAT DIFFERS
FROM, OR ADDS TO, THE  INFORMATION IN THIS  PROSPECTUS OR
IN  OUR  DOCUMENTS  THAT  ARE  PUBLICLY  FILED  WITH  THE
SECURITIES AND EXCHANGE COMMISSION.  THEREFORE, IF ANYONE                          521,739 SHARES
DOES GIVE YOU  DIFFERENT OR ADDITIONAL  INFORMATION,  YOU
SHOULD NOT RELY ON IT. THE  DELIVERY  OF THIS  PROSPECTUS
AND/OR  THE SALE OF SHARES  OF  COMMON  STOCK DO NOT MEAN
THAT  THERE HAVE NOT BEEN ANY  CHANGES  IN OUR  CONDITION                    [James Monroe Bancorp, Inc.
SINCE  THE  DATE  OF  THIS  PROSPECTUS.  IF YOU  ARE IN A                            Logo Omitted]
JURISDICTION  WHERE IT IS UNLAWFUL  TO OFFER TO SELL,  OR
TO ASK FOR OFFERS TO BUY, THE SECURITIES  OFFERED BY THIS
PROSPECTUS,  OR  IF  YOU  ARE  A  PERSON  TO  WHOM  IT IS
UNLAWFUL  TO  DIRECT  SUCH  ACTIVITIES,  THEN  THE  OFFER
PRESENTED  BY THIS  PROSPECTUS  DOES NOT  EXTEND  TO YOU.
THIS  PROSPECTUS  SPEAKS ONLY AS OF ITS DATE EXCEPT WHERE

IT INDICATES THAT ANOTHER DATE APPLIES.                                              Common Stock




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

                                                                                      Prospectus

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

                    TABLE OF CONTENTS

                                                    PAGE


Summary............................................... 1
Risk Factors.......................................... 6                      SCOTT & STRINGFELLOW, INC.
Caution About Forward Looking Statements.............. 9
Use of Proceeds.......................................10
Capitalization........................................10
Market for Common Stock and Dividends.................10
Selected Consolidated Financial Data..................12                            NOVEMBER  10, 2003
Management's Discussion and Analysis..................13
Business..............................................28
Management............................................36
Share Ownership of Management and
   Five Percent Beneficial Owners.....................41
Supervision and Regulation............................42
Description of Our Capital Stock......................45
Underwriting..........................................47
Legal Matters.........................................50
Experts...............................................50
Where You Can Find Additional Information
   About James Monroe Bancorp.........................50
Index to Consolidated Financial Statements...........F-1



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






                 PART II: INFORMATION NOT REQUIRED IN PROSPECTUS

ITEM 14.  OTHER EXPENSES OF ISSUANCE AND DISTRIBUTION

         The expenses payable by the Company in connection with the Offering
described in this Registration Statement are as follows:




                                                                                       
                  Registration Fee...........................................................$936
                  *Blue Sky Filing Fees and Expenses (Including counsel fees).............$30,000
                  NASD Corporate Finance Fee...............................................$1,650
                  *Nasdaq Listing Fees.....................................................$4,600
                  *Legal Fees.............................................................$75,000
                  *Printing, Engraving and Edgar..........................................$25,000
                  *Accounting Fees and Expenses...........................................$25,000
                  *Other Expenses.........................................................$12,814
                                                                                          -------

                                    Total................................................$175,000
                                                                                         ========

                  ---------
                  *  Estimated

ITEM 15.  INDEMNIFICATION OF DIRECTORS AND OFFICERS

         The Articles of Incorporation of James Monroe Bancorp provide that
James Monroe Bancorp shall indemnify its officers and directors against all
claims, liabilities, judgments, settlements, costs and expenses (including
attorney's fees) resulting from any action suit, proceeding or claim to which
such person is a party as a result of having been an officer or director if not
grossly negligent in such person's actions, such person conducted himself in
good faith and believed (a) in the case of such person's official capacity, that
his conduct was in the best interests of the corporation, (b) in all other cases
that his conduct was at least not opposed to its best interests; and (c) in the
case of any criminal proceeding, that he had no reasonable cause to believe that
his conduct was unlawful. The indemnification provided by the Articles of
Incorporation is not exclusive of any right to indemnification which any person
may be entitled to under any bylaw, resolution, agreement, vote of stockholders
or provision of law. No indemnification may be made where indemnification would
be in violation of Virginia law.

ITEM 16.  EXHIBITS AND FINANCIAL STATEMENT SCHEDULES.

         The exhibits filed as part of this registration statement are as
follows:

         (a)      LIST OF EXHIBITS


         Number            Description
         ------            -----------
         1        Form of Underwriting Agreement
         4(a)     Indenture, dated as of March 26, 2002 between James Monroe
                  Bancorp, Inc. and State Street Bank and Trust Company of
                  Connecticut, National Association, as trustee (1)


         4(b)     Amended and Restated Declaration of Trust, dated as of March
                  26, 2002 among James Monroe Bancorp, Inc., State Street Bank
                  and Trust Company of Connecticut, National Association, as
                  Institutional Trustee, and John R. Maxwell, David W. Pijor and
                  Richard I. Linhart as Administrators (1)

         4(c)     Guarantee Agreement dated as of March 26, 2002, between James
                  Monroe Bancorp, Inc. and State Street Bank and Trust Company
                  of Connecticut, National Association, as trustee (1)

         4(d)     Indenture, dated as of July 31, 2003 between James Monroe
                  Bancorp, Inc. and U.S. Bank, National Association, as trustee
                  (1)

         4(e)     Amended and Restated Declaration of Trust, dated as of July
                  31, 2003 among James Monroe Bancorp, Inc., U.S. Bank, National
                  Association, as Institutional Trustee, and John R. Maxwell,
                  David W. Pijor and Richard I. Linhart as Administrators (1)

         4(f)     Guarantee Agreement dated as of July 31, 2003, between James
                  Monroe Bancorp, Inc. and U.S. Bank, National Association, as
                  trustee (1)


                                      II-1




         Number            Description
         ------            -----------
         5        Opinion of Kennedy, Baris & Lundy, L.L.P., previously filed


         10(a)    Employment contract between James Monroe Bancorp and John R.
                  Maxwell(2)

         10(b)    Employment contract between James Monroe Bancorp and Richard
                  I. Linhart(2)

         10(c)    James Monroe Bancorp1998 Management Incentive Stock Option
                  Plan (3)

         10(d)    James Monroe Bancorp 2000 Director's Stock Option Plan (4)

         10(e)    James Monroe Bancorp, Inc. 2003 Equity Compensation Plan (5)

         23(a)    Consent of Yount, Hyde & Barbour, PC, Independent Auditors

         23(b)    Consent of Kennedy, Baris & Lundy, L.L.P. (included in Exhibit
                  5)


         23(c)    Consent of LeClair Ryan, A Professional Corporation,
                  previously filed


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

     (1) Not filed in accordance with the provisions of Item 601(b)(4)(iii) of
         Regulation SK. The Company agrees to provide a copy of these documents
         to the Commission upon request.

     (2) Incorporated by reference to exhibit of same number to the Company's
         Annual Report on Form 10-KSB for the year ended December 31, 2002.

     (3) Incorporated by reference to exhibit 10(b) to the Company's
         registration statement on Form SB-2 (No. 333-38098).

     (4) Incorporated by reference to exhibit 10(c) to the Company's
         registration statement on Form SB-2 (No. 333-38098).

     (5) Incorporated by reference to exhibit 10(e) to the Company's Quarterly
         Report on Form 10-QSB for the quarter ended March 31, 2003.

ITEM 17.  UNDERTAKINGS

         Insofar as indemnification for liabilities arising under the Securities
Act of 1933 may be permitted to directors, officers and controlling persons of
the registrant pursuant to the foregoing provisions, or otherwise, the
registrant has been advised that in the opinion of the Securities and Exchange
Commission such indemnification is against public policy as expressed in the
Act, and is, therefore, unenforceable. In the event that a claim for
indemnification against such liabilities (other than the payment by the
registrant of expenses incurred or paid by a director, officer or controlling
person of the registrant in the successful defense of any action, suit or
proceeding) is asserted by such director, officer or controlling person in
connection with the securities being registered, the registrant will, unless in
the opinion of its counsel the matter has been settled by controlling precedent,
submit to a court of appropriate jurisdiction the question whether such
indemnification by it is against public policy as expressed in the Act and will
be governed by the final adjudication of such issue.

         The undersigned registrant hereby undertakes that:

         (1) For purposes of determining any liability under the Securities Act
of 1933, the information omitted from the form of prospectus filed as part of
this registration statement in reliance upon Rule 430A and contained in a form
of prospectus filed by the registrant pursuant to Rule 424(b)(1) or (4) or
497(h) under the Securities Act shall be deemed to be part of this registration
statement as of the time it was declared effective.

         (2) For the purpose of determining any liability under the Securities
Act of 1933, each post-effective amendment that contains a form of prospectus
shall be deemed to be a new registration statement relating to the securities
offered therein, and the offering of such securities at that time shall be
deemed to be the initial bona fide offering thereof.

         The undersigned registrant hereby undertakes to deliver or cause to be
delivered with the prospectus, to each person to whom the prospectus is sent or
given, the latest annual report to security holders that is incorporated by
reference in the prospectus and furnished pursuant to and meeting the
requirements of Rule 14a-3 or Rule 14c-3 under the Exchange Act; and, where
interim financial information required to be presented by Article 3 of
Regulation S-X are not set forth in the prospectus, to deliver, or cause to be
delivered to each person to whom the prospectus is sent or given, the latest
quarterly report that is specifically incorporated by reference in the
prospectus to provide such interim financial information.


                                      II-2


         The undersigned registrant hereby undertakes that, for purposes of
determining any liability under the Securities Act of 1933, each filing of the
registrant's annual report pursuant to section 13(a) or section 15(d) of the
Securities Exchange Act of 1934 (and, where applicable, each filing of an
employee benefit plan's annual report pursuant to section 15(d) of the Exchange
Act) that is incorporated by reference in the registration statement shall be
deemed to be a new registration statement relating to the securities offered
therein, and the offering of such securities at that time shall be deemed to be
the initial bona fide offering thereof.
















                                      II-3



                                   SIGNATURES


         Pursuant to the requirements of the Securities Act of 1933, the
registrant certifies that it has reasonable grounds to believe that it meets all
of the requirements for filing on Form S-2 and has duly caused this registration
statement to be signed on its behalf by the undersigned, thereunto duly
authorized, in Arlington, Virginia, on November 4, 2003.


                                          JAMES MONROE BANCORP, INC.


                                          By:   /s/ John R. Maxwell
                                                --------------------------------
                                                John R. Maxwell, President

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




         SIGNATURE                                     TITLE                                      DATE

                                                                                    
 /s/ Fred A. Burroughs, III                Director                                       November 4, 2003
- -------------------------------
Fred A. Burroughs, III

 /s/ Dr. Terry L. Collins                  Director                                       November 4, 2003
- -------------------------------
Dr. Terry L. Collins

 /s/ Norman P. Horn                        Director                                       November 4, 2003
- -------------------------------
Norman P. Horn

 /s/ Dr. David C. Karlgaard                Director                                       November 4, 2003
- -------------------------------
Dr. David C. Karlgaard

 /s/ Richard I. Linhart                    Director, Chief Operating Officer,             November 4, 2003
- -------------------------------            Secretary (Principal Accounting and
Richard I. Linhart                         Financial Officer)

 /s/ Richard C. Litman                     Director                                       November 4, 2003
- -------------------------------
Richard C. Litman

 /s/ John R. Maxwell                       President, Chief Executive Officer             November 4, 2003
- -------------------------------            and Director (Principal Executive Officer)
John R. Maxwell

 /s/ Dr. Alvin E. Nashman                  Director                                       November 4, 2003
- -------------------------------
Dr. Alvin E. Nashman

 /s/ Helen L. Newman                       Director                                       November 4, 2003
- -------------------------------
Helen L. Newman

 /s/ Thomas L. Patterson                   Director                                       November 4, 2003
- -------------------------------
Thomas L. Patterson

 /s/ David W. Pijor                        Chairman of the Board of Directors             November 4, 2003
- -------------------------------
David W. Pijor

 /s/ Russell E. Sherman                    Director                                       November 4, 2003
- -------------------------------
Russell E. Sherman