FNB CORP \VA\
10-K, 1997-03-31
NATIONAL COMMERCIAL BANKS
Previous: WFS FINANCIAL 1996-A OWNER TRUST, 10-K405, 1997-03-31
Next: YAHOO INC, 10-K, 1997-03-31



FORM 10-K-ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d)
OF THE SECURITIES EXCHANGE ACT OF 1934

UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington D.C.  20549
FORM 10-K
(Mark One)
[x] ANNUAL REPORT PURSUANT TO SECTION 13 OR 15 (d) OF THE SECURITIES EXCHANGE
ACT of 1934.

For the fiscal year ended December 31, 1996
or
[] TRANSITION REPORT PURSUANT TO SECTION 13 OR 15 (d) OF THE SECURITIES
EXCHANGE ACT OF 1934
For the transition period from                       to

Commission File Number:            333-2524                       
                               FNB Corporation
(Exact name of registrant as specified in its charter)

Virginia                                                          54-1791618   
(State or other jurisdiction of incorporation or organization) (I.R.S. Employer
                                                             Identification No.)

105 Arbor Drive, Christiansburg, Virginia                24073
(Address of principal executive offices)			(Zip Code)

                         (540) 382-4951
        (Registrant's telephone number, including area code)

50 North Franklin Street, Christiansburg, Virginia       24073                
(Former name, former address and former fiscal year, if changed since
 last report.)

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

            Securities registered pursuant to Section 12(g) of the Act:
                              Common stock, $5 par value

Indicate by check mark whether the registrant (1) has filed all reports
required to be filed by Section 13 or 15(d) of the Securities Exchange Act of
1934 during the preceding 12 months (or for such shorter period that the
registrant was required to file such reports), and (2) has been subject to such
filing requirements for the past 90 days.  YES   X  	NO     

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

The aggregate market value of voting stock held by non-affiliates of the
registrant as of March 10, 1997, was $59,642,290.

             1,661,900 shares outstanding as of March 10,1997

                  	DOCUMENTS INCORPORATED BY REFERENCE:

Portions of the Corporation's Annual Report to Stockholders for the year ended
December 31, 1996, are incorporated into Parts I and II hereof.  Portions of
the Corporation's Notice of Annual Meeting and Proxy Statement for the Annual
Meeting of May 13, 1997, are incorporated into Part III hereof.
<PAGE>

                           	TABLE OF CONTENTS
PART I

Item 1.   Business	                                           Page
               General                                         3
               Competition                                     4
               Loan Commitments                                4
               Deposit Concentrations                          5
               Employees                                       5
               Securities Act Guide 3. Statistical
               Disclosure by Bank Holding Companies            5
Item 2.   Properties                                          15
Item 3.   Legal Proceedings                                   15
Item 4.   Submission of Matters to a Vote of
          Security Holders                                    15
          
PART II

Item 5.   Market for the Bank's Common Stock and
          Related Security Holder Matters                   	 16
Item 6.   Selected Financial Data                             16
Item 7.   Management's Discussion and Analysis of
          Financial Condition and Results of Operations       16
Item 8.   Financial Statements and Supplementary Data         16
Item 9.   Changes in and Disagreements with Accountants
          on Accounting and Financial Disclosure              17      
PART III

Item 10.  Directors and Executive Officers of the Bank        17
Item 11.  Executive Compensation                              17
Item 12.  Security Ownership of Certain Beneficial Owners
          and Management                                      18
Item 13.  Certain Relationships and Related Transactions      18

PART IV

Item 14.  Exhibits, Financial Statement Schedules, 
          and Reports on Form 8-K                             19
          Signatures                                          20
          Index to Consolidated Financial Statements 	        22
          Index to Exhibits                                   23

<PAGE>
                              	PART I

Item 1. Business

General.  Subsequent to December 31, 1995, The Board of Directors of First
National Bank (the "Bank") approved a reorganization whereby a bank holding
company (FNB Corporation) was incorporated under the laws of the Commonwealth
of Virginia.  On June 11, 1996, the shareholders of the Bank approved a plan
for the holding company to exchange one share of its stock for each share of
stock of the Bank.  A registration statement was filed with the Securities and
Exchange Commission (SEC) to register the stock of the holding company, and 
such registration statement was subsequently declared effective by the SEC.  On
July 11, 1996, the Office of the Comptroller of the Currency (OCC) approved the
plan, and the exchange was subsequently consummated.  As a result, the Bank
became a wholly owned subsidiary of the holding company during the third 
quarter of 1996, and the holding company began filing periodic reports under
the Securities Exchange Act of 1934.  Prior to the consummation of the 
exchange, the Bank filed periodic reports with the OCC.

The financial statements included herein reflect the balances and activity of 
the Bank and its subsidiaries for periods ending prior to the consummation  of 
the reorganization and of the holding company and its subsidiaries 
(collectively, the "Corporation")for periods ending subsequent to the 
reorganization.  The exchange of stock was accounted for using the pooling of 
interests method.  That is, the bases of the assets and liabilities of the Bank 
prior to the reorganization were carried forward without adjustment.  Because   
of this, and because the holding company's revenues, expenses and changes in 
financial position subsequent to the reorganization have been minimal, the 
consolidated financial statements for periods subsequent to the reorganization 
are comparable to those for periods prior to the reorganization.

First National Bank, which was organized in 1905, does a general banking 
business, serving the commercial, agricultural, and personal banking needs of 
its trade territory, commonly referred to as the New River Valley, which 
consists of Montgomery County, Virginia and portions of adjacent counties.  The 
Bank engages in and offers a full range of banking services, including trust 
services; demand, savings, and time deposits used to fund the loan demand in 
our trade area; commercial, farm, consumer installment, mortgage, credit card,  
and SBA guaranteed loans.

Under national banking law, nontraditional activities of a bank must be 
operated through a corporate subsidiary of the bank.  During 1992, FNB formed 
a wholly-owned subsidiary in order to expand its business operations.  FNB 
Financial Services, Inc. is a member of the Virginia Title Center, L.L.C. and 
acts as an agent in the issuance of title insurance policies.  Additionally, 
this subsidiary has been licensed by the Commonwealth of Virginia to offer 
annuity products through First National's Trust Department.  Any reference in
this report to the operations of the Corporation shall include the activities
of FNB Financial Services, Inc.

The local economy is tied primarily to the area's three largest employers - 
Virginia Polytechnic Institute and State University, with a student population 
in excess of 23,000; Radford University, with a student population in excess of 
9,000; and the Radford Arsenal, a large munitions plant operated under contract 
to the U.S. Army by the Hercules Corporation.  Other industries include a wide 
variety of manufacturing concerns and agriculture-related enterprises.  The 
Bank's main office is located in Christianburg, the County Seat, with offices
strategically located to take advantage of its trade area's population mix.  Of
the Bank's ten full service offices, eight are located in Montgomery County, 
one in the City of Radford and one in the Town of Dublin.  One paying and 
receiving office is located in Montgomery County.  
<PAGE>
Refer to the Corporation's 1996 Annual Report to Stockholders under the heading 
"Selected Consolidated Financial Information" for a five year summary of 
selected consolidated financial information which is incorporated by reference 
into this Form 10-K.

Construction of a new corporate headquarters facility was completed during the 
first quarter of 1997.

Competition.  The Corporation is the largest bank in the area, with 
approximately 65 percent of those deposits held by independent banks.  It is 
estimated that the Corporation holds 37 percent of total deposits in its trade 
area including the offices of those state-wide bank holding companies located 
in our trade area. Competition in the trade area consists of five statewide 
bank holding companies, one independent bank, two offices of a regional bank, 
and five credit unions.

Loan Commitments.	The portfolio is not concentrated within any single industry 
or group of related industries, nor is there any material risk other than that 
which is expected in the normal course of business of a bank in this location. 
Corporation policy establishes lending limits for each officer.  Loan requests 
for amounts exceeding loan officer lending authority are referred to loan 
committees, and unsecured requests in excess of $750,000 and secured requests 
in excess of $1,500,000 are referred to the Executive Committee of the Board of 
Directors.  The following table relates outstanding loans for the dates
indicated (in thousands):
<TABLE>
<CAPTION>
                                     December 31,               
                        	      1996               1995
<S>                       <C>                   <C>    
Commercial                 $  56,461             52,374	
Consumer                      62,906             61,888		
Real estate - commercial      52,232             52,075		
Real estate - construction     4,926              9,600		
Real estate - mortgage        96,856             76,505        
      	Total loans         $ 273,381            252,442 
</TABLE>
   
The Corporation is a party to 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 and standby 
letters of credit.  Those instruments involve, to varying degrees, elements of 
credit risk in excess of the amount recognized in the balance sheet.  The 
contract amounts of those instruments reflect the extent of involvement the 
Corporation has in particular classes of financial instruments.

The Corporation's exposure to credit loss in the event of nonperformance by the
other party to the financial instrument for commitments to extend credit and 
standby letters of credit is represented by the contractual amount of those 
instruments.  The Corporation uses the same credit policies in making 
commitments and conditional obligations as it does for on-balance-sheet 
instruments.

Unless noted otherwise, the Corporation does not require collateral or other 
security to support the following financial instruments with credit risk (in 
thousands):
<TABLE>
<CAPTION>
                                                  December 31,    
	                                   	          1996         1995
                             	                  Contract Amounts
Financial instruments whose contract amounts 
represent credit risk:                   
       <S>                                   <C>        <C>  
      	Commitments to extend credit           $50,209    47,551	  
      	Standby letters of credit and
     	  financial guarantees written            3,479     2,769	
</TABLE>
<PAGE>

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.  Since many of the commitments are expected 
to expire without being drawn upon, the total commitment amounts do not 
necessarily represent future cash requirements.  The Corporation evaluates each 
customer's credit worthiness on a case-by-case basis.  The amount of collateral 
obtained, if deemed necessary by the Corporation upon extension of credit, is 
based on management's credit evaluation of the customer.  Collateral held
varies but may include securities, accounts receivable, inventory, property,
plant and equipment, and income-producing commercial properties.

Standby letters of credit are conditional commitments issued by the Corporation 
to guarantee the performance of a customer to a third party.  Those guarantees 
are primarily issued to support public and private borrowing arrangements, 
including commercial paper, bond financing, and similar transactions.  The 
credit risk involved in issuing letters of credit is essentially the same as 
that involved in extending loans to customers.  Collateral held varies but may 
include securities, accounts receivable, inventory, property, plant and
equipment and income-producing commercial properties.

Deposit Concentrations.	The Corporation's deposits are obtained from a wide 
range of depositors.  There are no material concentrations of deposits from any 
individual or organization.

Employees.  The Corporation had 185 full-time equivalent employees as of 
December 31, 1996, of which 57 were officers.

Securities Act Guide 3. Statistical Disclosure by Bank Holding Companies.  The 
following schedules are included:

	Average Balance Sheets
	Rate/Volume Variance
	Securities Available-For-Sale at Fair Value
	Securities Held-To-Maturity at Amortized Cost
	Securities--Maturity/Yield Schedule
	Types of Loans
	Loan Maturities and Interest Sensitivity
	Nonperforming Assets and Past Due Loans
	Pro forma/Recorded Interest on Nonaccrual Loans
	Analysis of Allowance for Loan Losses
	Allocation of Allowance for Loan Losses
	Deposit Maturities
	Interest Sensitivity Analysis
<PAGE>
<TABLE>
<CAPTION>

AVERAGE BALANCE SHEETS
                                                               1996
                                                                          Average        
                                                  Average       Income/    Yield/
(thousands)                                       Balance       Expense     Rate
ASSETS
<S>                                              <C>            <C>         <C> 
Loans (Net of unearned income) (1) (2)           $ 257,571       25,227      9.79 %
Securities:
  Taxable                                           47,420        2,998      6.32
  Nontaxable (2)                                    45,660        3,603      7.89
    Total securities                                93,080        6,601      7.09
Federal funds sold                                   3,496          188      5.38
    Total interest-earning assets                  354,147       32,016      9.04
Allowance for loan losses                           (4,116)
Cash and due from banks, noninterest-bearing         8,524
Bank premises and equipment, net                     6,772
Other real estate owned                                277
Other assets                                         4,363
    Total assets                                 $ 369,967

LIABILITIES AND STOCKHOLDERS' EQUITY
Interest-bearing deposits:
  Demand                                         $  44,127        1,280      2.90 %
  Savings                                           47,253        1,395      2.95
  Time                                             164,236        9,497      5.78
  Certificates of deposit of $100,000 and over      32,219        1,856      5.76
    Total interest-bearing deposits                287,835       14,028      4.87
Federal funds purchased and securities sold
    under agreements to repurchase                   5,461          229      4.19
Other borrowed funds                                 9,846          574      5.83
ESOP debt                                            1,469          118      8.03
Subordinated capital notes                             661           67     10.14
    Total interest-bearing liabilities             305,272       15,016      4.92
Demand deposits, noninterest-bearing                27,862
Other liabilities                                    2,583
Stockholders' equity                                34,250
    Total liabilities and stockholders' equity   $ 369,967


Interest income and rate earned                             $    32,016      9.04 %
Interest expense and rate paid                                   15,016      4.92
Interest rate spread                                                         4.12
NET INTEREST INCOME AND NET YIELD
  ON AVERAGE EARNING ASSETS                                 $    17,000      4.80 %
</TABLE>                                                                     

(1)  Interest on nonaccrual loans has been included only to the extent reflected
     in the statements of income.  Nonaccrual loans are included in average 
     balances for yield computations.
(2)  Income and rates on non-taxable loans and securities are computed on a tax 
     equivalent basis using a federal tax rate of 34% for 1996, 1995 and 1994.
<PAGE>
<TABLE>
<CAPTION>

AVERAGE BALANCE SHEETS
                                                               1995
                                                                         Average
                                                 Average       Income/    Yield/
(thousands)                                      Balance       Expense     Rate
ASSETS
<S>                                             <C>           <C>         <C> 
Loans (Net of unearned income) (1) (2)           $ 234,904      23,237      9.89 %
Securities:
  Taxable                                           50,178       3,109      6.20
  Nontaxable (2)                                    37,294       2,974      7.97
    Total securities                                87,472       6,083      6.95
Federal funds sold                                   3,594         186      5.18
    Total interest-earning assets                  325,970      29,506      9.05
Allowance for loan losses                           (3,923)
Cash and due from banks, noninterest-bearing         7,748
Bank premises and equipment, net                     4,350
Other real estate owned                                416
Other assets                                         4,717
    Total assets                                 $ 339,278

LIABILITIES AND STOCKHOLDERS' EQUITY
Interest-bearing deposits:
  Demand                                         $  42,715       1,410      3.30 %
  Savings                                           52,828       1,692      3.20
  Time                                             149,923       8,740      5.83
  Certificates of deposit of $100,000 and over      26,170       1,603      6.13
    Total interest-bearing deposits                271,636      13,445      4.95
Federal funds purchased and securities sold
    under agreements to repurchase                   4,874         232      4.76
Other borrowed funds                                 2,722         144      5.29
ESOP debt                                            2,273         173      7.61
Subordinated capital notes                             978          87      8.90
    Total interest-bearing liabilities             282,483      14,081      4.98
Demand deposits, noninterest-bearing                24,501
Other liabilities                                    2,414
Stockholders' equity                                29,880
    Total liabilities and stockholders' equity   $ 339,278


Interest income and rate earned                             $   29,506      9.05 %
Interest expense and rate paid                                  14,081      4.98
Interest rate spread                                                        4.07
NET INTEREST INCOME AND NET YIELD
  ON AVERAGE EARNING ASSETS                                 $   15,425      4.73 %
</TABLE>


(1)  Interest on nonaccrual loans has been included only to the extent reflected
     in the statements of income.  Nonaccrual loans are included in average 
     balances for yield computations.
(2)  Income and rates on non-taxable loans and securities are computed on a tax 
     equivalent basis using a federal tax rate of 34% for 1996, 1995 and 1994.
<PAGE>
<TABLE>
<CAPTION>

AVERAGE BALANCE SHEETS
                                                                 1994
                                                                          Average    
                                                  Average       Income/    Yield/
(thousands)                                       Balance       Expense     Rate  
<S>                                            <C>             <C>        <C>  
ASSETS
Loans (Net of unearned income) (1) (2)          $ 209,668       19,212      9.16 %
Securities:
  Taxable                                          59,618        3,607      6.05
  Nontaxable (2)                                   24,536        1,939      7.90
    Total securities                               84,154        5,546      6.59
Federal funds sold                                  2,789          128      4.59
    Total interest-earning assets                 296,611       24,886      8.39  
Allowance for loan losses                          (3,801)
Cash and due from banks, noninterest-bearing        7,596
Bank premises and equipment, net                    3,900
Other real estate owned                               715
Other assets                                        4,320
    Total assets                                $ 309,341

LIABILITIES AND STOCKHOLDERS' EQUITY
Interest-bearing deposits:
  Demand                                        $  41,332        1,244      3.01 %
  Savings                                          63,965        1,916      3.00
  Time                                            122,246        6,180      5.06
  Certificates of deposit of $100,000 and over     21,565        1,259      5.84
    Total interest-bearing deposits               249,108       10,599      4.25
Federal funds purchased and securities sold
    under agreements to repurchase                  5,262          184      3.50
Other borrowed funds                                1,319           39      2.96
ESOP debt                                           1,789          117      6.54
Subordinated capital notes                          1,085           83      7.65
    Total interest-bearing liabilities            258,563       11,022      4.26
Demand deposits, noninterest-bearing               21,970
Other liabilities                                   1,967
Stockholders' equity                               26,841
    Total liabilities and stockholders' equity  $ 309,341


Interest income and rate earned                              $  24,886      8.39 %
Interest expense and rate paid                                  11,022      4.26
Interest rate spread                                                        4.13
NET INTEREST INCOME AND NET YIELD
  ON AVERAGE EARNING ASSETS                                  $  13,864      4.67 %  
</TABLE>

(1)  Interest on nonaccrual loans has been included only to the extent reflected
     in the statements of income.  Nonaccrual loans are included in average 
     balances for yield computations.
(2)  Income and rates on non-taxable loans and securities are computed on a tax 
     equivalent basis using a federal tax rate of 34% for 1996, 1995 and 1994.
<PAGE>
<TABLE>
<CAPTION>

RATE/VOLUME VARIANCE

                                              1996 Compared to 1995            1995 Compared to 1994
                                                      Due to    Due to                 Due to   Due to
(thousands)                                 Change    Volume     Rate        Change    Volume     Rate
<S>                                      <C>         <C>        <C>         <C>       <C>       <C>         
INTEREST INCOME
Loans                                     $  1,990     2,231     (241)       4,025     2,404     1,621
Securities:
  Taxable                                     (111)     (173)      62         (498)     (578)       80
  Nontaxable                                   629       664      (35)       1,035     1,013        22
Federal funds sold                               2        (5)       7           58        39        19
    Total                                    2,510     2,717     (207)       4,620     2,878     1,742

INTEREST EXPENSE
Demand                                        (130)       44     (174)         166        44       122
Savings                                       (297)     (172)    (125)        (224)     (345)      121
Time                                           757       831      (74)       2,560     1,506     1,054
Certificates of deposit of $100,000 and over   253       359     (106)         344       275        69
Federal funds purchased and securities sold
  under agreements to repurchase                (3)       26      (29)          48       (16)       64
Other borrowed funds                           430       396       34          105        58        47
ESOP debt                                      (55)      (63)       8           56        34        22
Subordinated capital notes                     (20)      (30)      10            4        (9)       13
    Total                                      935     1,391     (456)       3,059     1,547     1,512

Net interest income                       $  1,575     1,326      249        1,561     1,331       230
</TABLE>

Variances caused by changes in rate times the changes in volume are allocated 
  equally.
<PAGE>
<TABLE>
<CAPTION>

SECURITIES AVAILABLE - FOR - SALE AT FAIR VALUE
                                                          December 31,
(thousands)                                      1996         1995         1994
<S>                                         <C>             <C>          <C>  
U.S. Treasury                                $   5,647        9,639       11,299
U.S. Government agencies and corporations       37,989       25,874       30,637
States and political subdivisions                4,047        2,388        1,555
Other securities                                 7,203        9,950       11,550
    Totals                                   $  54,886       47,851       55,041
</TABLE>
<TABLE>
<CAPTION>

SECURITIES HELD - TO - MATURITY AT AMORTIZED COST
                                                          December 31,
(thousands)                                      1996         1995         1994
<S>                                         <C>             <C>          <C>
U.S. Treasury                                $       0            0            0
U.S. Government agencies and corporations          500          500            0
States and political subdivisions               42,394       39,110       30,972
Other securities                                   195          501            0
    Totals                                   $  43,089       40,111       30,972
</TABLE>
<PAGE>
<TABLE>
<CAPTION>

SECURITIES--MATURITY/YIELD SCHEDULE
                                                                     As of December 31, 1996
                                          Securities Available - For - Sale              Securities Held - To - Maturity
                                                      Approximate     Taxable                        Approximate     Taxable
                                        Amortized        Fair        Equivalent       Amortized         Fair        Equivalent
(thousands)                               Costs         Values        Yield(1)          Costs          Values        Yield(1)
<S>                                    <C>              <C>           <C>             <C>              <C>           <C>           
U.S. Treasury:
  Within 1 year                         $   2,503           2,505         5.87 %       $       0               0         0.00 %
  1 through 5 years                         3,131           3,142         6.35                 0               0         0.00
    Total                                   5,634           5,647         6.13                 0               0         0.00
U.S. Government agencies and corporations:
  Within 1 year                               500             500         6.19                 0               0         0.00
  1 through 5 years                        15,190          15,094         5.97                 0               0         0.00
  6 through 10 years                       20,975          20,893         7.18                 0               0         0.00
  Over 10 years                             1,500           1,502         8.94               500             501         7.99
    Total                                  38,165          37,989         6.76               500             501         7.99
State and political subdivisions:
  Within 1 year                               291             292         6.66             1,593           1,593         6.47
  1 through 5 years                         1,200           1,188         6.51            14,855          15,072         7.96
  6 through 10 years                        1,875           1,947         8.74            24,249          24,573         7.82
  Over 10 years                               614             620         7.59             1,697           1,698         7.75
    Total                                   3,980           4,047         7.74            42,394          42,936         7.81
Other securities:
  Within 1 year                             1,000           1,015         7.60               110             110         8.47
  1 through 5 years                         1,075           1,123         8.29                85              85         9.78
  6 through 10 years                            0               0         0.00                 0               0         0.00
  Over 10 years                             5,089           5,065         6.90                 0               0         0.00
    Total                                   7,164           7,203         7.20               195             195         9.04
                                        $  54,943          54,886         6.83         $  43,089          43,632         7.82
</TABLE>

(1)  Yields on non-taxable investment securities are computed on a tax 
     equivalent basis using a federal tax rate of 34%.
<PAGE>
<TABLE>
<CAPTION>

TYPES OF LOANS
                                                             December 31,
                                  1996                1995                1994                 1993                  1992
                                      % of                % of                 % of                 % of                  % of
(thousands)                 Amount    Total     Amount    Total     Amount     Total     Amount     Total      Amount     Total
<S>                       <C>        <C>       <C>       <C>       <C>         <C>       <C>        <C>       <C>         <C>      
Commercial                $  56,461    20.7      52,374    20.7      42,237     19.4      37,163     18.1       38,877     19.1
Consumer                     62,906    23.0      61,888    24.5      54,155     24.8      46,816     22.8       50,635     24.9
Real estate - commercial     52,232    19.1      52,075    20.6      49,858     22.9      47,940     23.4       47,155     23.2
Real estate - construction    4,926     1.8       9,600     3.8       7,936      3.6       5,107      2.5        4,864      2.4
Real estate - mortgage       96,856    35.4      76,505    30.3      63,831     29.3      68,142     33.2       61,729     30.4
                          $ 273,381   100.0     252,442   100.0     218,017    100.0     205,168    100.0      203,260    100.0
</TABLE>
<PAGE>
<TABLE>
<CAPTION>

LOAN MATURITIES AND INTEREST SENSITIVITY
                                                   As of December 31, 1996
                                                      One
                                       Within       Through         Over
(thousands)                           One Year     Five Years    Five Years    Total            
<S<                                <C>             <C>          <C>          <C>    
Commercial:
  Fixed interest rates              $   4,812        10,379         4,856      20,047
  Floating interest rates              36,173           241       ----         36,414
    Total                              40,985        10,620         4,856      56,461
Real estate-commercial:
  Fixed interest rates                     76         3,039         7,243      10,358
  Floating interest rates              40,065         1,809       ----         41,874
    Total                              40,141         4,848         7,243      52,232     
Real estate-construction:
  Fixed interest rates                    278           149            19         446
  Floating interest rates               4,480       ----          ----          4,480
    Total                               4,758           149            19       4,926  
                                    $  85,884        15,617        12,118     113,619
</TABLE>
<PAGE>
<TABLE>
<CAPTION>

NONPERFORMING ASSETS AND PAST DUE LOANS
                                                             December 31,
(thousands)                             1996       1995       1994       1993       1992   
<S>                                 <C>           <C>         <C>       <C>        <C>          
Nonaccrual loans                    $     573      1,769        857        736      1,562
Restructured loans                       ---        ---        ---        ---        ---
Other real estate owned                   185        387        444      2,364      2,831
  Total nonperforming assets              758      2,156      1,301      3,100      4,393
          
                               
Accruing loans past due 90 days     $     595         43        365        534        322
</TABLE>
<TABLE>
<CAPTION>

PRO FORMA/RECORDED INTEREST ON NONACCRUAL LOANS
                                                             December 31,
(thousands)                             1996       1995       1994       1993       1992
<S>                                 <C>           <C>         <C>        <C>        <C>       
Pro forma interest-nonaccrual loans $      60        161         90         67        131

Recorded interest-nonaccrual loans  $       3          1          1          3          3
</TABLE>

Interest related to nonaccrual loans is recognized on the cash basis.  Loans are
generally placed on nonaccrual status when the collection of principal or 
interest is 90 days or more past due, unless the obligation is both well-secured
and in the process of collection.
<PAGE>
<TABLE>
<CAPTION>

ANALYSIS OF ALLOWANCE FOR LOAN LOSSES
(thousands)                                               1996            1995        1994          1993          1992       
<S>                                                   <C>               <C>         <C>           <C>           <C>      
  
AVERAGE LOANS OUTSTANDING                              $ 257,571        234,904      209,668       202,059       203,624

ALLOWANCE FOR LOAN LOSSES
Balance, beginning of period                           $   3,988          3,815        3,471         3,068         2,587
Provision for loan losses                                    595            300          360         1,125         1,500
                                                           4,583          4,115        3,831         4,193         4,087
Loans charged off:
  Commercial                                                 122             27           80           465           781
  Consumer                                                   402            326          317           286           402
  Real estate - commercial                                    21             12           55           227            52
  Real estate - construction                                   0              0          ---           ---           ---
  Real estate - mortgage                                      15              0           64           ---            50
    Total loans charged off                                  560            365          516           978         1,285
Recovery of loans previously charged off:
  Commercial                                                  29             36           80           110           120
  Consumer                                                   125            142          155           132           138
  Real estate - commercial                                     2             24          210             1             8
  Real estate - construction                                   0              0          ---           ---           ---     
  Real estate - mortgage                                       0             36           55            13           ---
    Total recoveries                                         156            238          500           256           266
Net loans charged off                                        404            127           16           722         1,019
Balance, end of period                                 $   4,179          3,988        3,815         3,471         3,068

Net charge-offs to average loans outstanding                0.16 %         0.05         0.01          0.36          0.50
</TABLE>
<TABLE>
<CAPTION>

ALLOCATION OF ALLOWANCE FOR LOAN LOSSES
                                                                             December 31,                                
(thousands)                                        1996            1995            1994          1993          1992
<S>                                           <C>                 <C>             <C>          <C>           <C>             
Commercial                                    $     961              652            603           950         1,298
Consumer                                            487              391            208           450           523
Real estate - commercial                            738              412            242           313           252
Real estate - construction                           28               69             11            50            35
Real estate - mortgage                              743              612            248           250           168
Unassigned portion of allowance                   1,222            1,852          2,503         1,458           792
                                              $   4,179            3,988          3,815         3,471         3,068
</TABLE>

Management continually reviews the loan portfolio for signs of deterioration.  
In making their evaluation of the portfolio, factors considered include the 
individual strength of borrowers, the strength of the individual industries, 
the value and marketability of collateral, specific market strengths and 
weaknesses, and general economic conditions.  Management believes that the 
allowance for loan losses at December 31, 1996 is adequate to cover potential 
loan losses inherent in the loan portfolio.
<PAGE>
<TABLE>
<CAPTION>

DEPOSIT MATURITIES
                                                                 As of December 31, 1996
                                                                        Mature Within
                                                                                Over Six
                                                      Three      Over Three      Months
                                                     Months        Months       Through         Over
                                                       Or         Through        Twelve        Twelve
(thousands)                                           Less       Six Months      Months        Months        Total
<S>                                              <C>             <C>            <C>          <C>          <C>    
Certificates of deposit and other time deposits
    of $100M and over                             $   9,184        4,925         10,524        13,367       38,000    
All other deposits                                   88,197       41,280         43,371       124,554      297,402
    Total deposits                                $  97,381       46,205         53,895       137,921      335,402
</TABLE>
<TABLE>
<CAPTION>

INTEREST SENSITIVITY ANALYSIS
                                                                 As of December 31, 1996
                                                                 Mature or Reprice Within
                                                                 Over Three
                                                      Three        Months       Over One
                                                     Months       Through       Year To         Over
                                                       Or          Twelve         Five          Five
(thousands)                                           Less         Months        Years          Years        Total
<S>                                                <C>             <C>                                                   
INTEREST-EARNING ASSETS
Loans                                               $ 131,556       87,755        47,198         6,629      273,138
Securities:
    Available-for-sale, at fair value                  13,431        5,293        22,377        13,785       54,886
    Held-to-maturity, at amortized cost                 1,665        2,628        21,318        17,478       43,089
Other interest-earning assets                           2,579          ---           190           ---        2,769
    Total interest-earning assets                   $ 149,231       95,676        91,083        37,892      373,882
INTEREST-BEARING LIABILITIES
Certificates of deposit and other time deposits
    of $100M and over                               $  15,363        9,673        12,964           ---       38,000   
Time                                                   51,782       49,809        69,412           ---      171,003     
All other deposits                                     50,535       19,314        25,752           ---       95,601  
Securities sold under agreements to repurchase          4,795          ---           ---           ---        4,795
Other borrowed funds                                    1,625          ---        11,000         1,779       14,404
ESOP debt                                               1,252          ---           ---           ---        1,252 
    Total interest-bearing liabilities              $ 125,352       78,796       119,128         1,779      325,055

Interest sensitivity gap per period              $     23,879       16,880       (28,045)       36,113       48,827
Cumulative interest sensitivity gap                    23,879       40,759        12,714        48,827          ---
</TABLE>



Refer to the Bank's 1996 Annual Report to Stockholders under the heading 
"Selected Consolidated Financial Information" for a five year summary of
financial information which includes return on equity and assets and is 
incorporated by reference into this Form 10-K

<PAGE>
Item 2.  Properties

The Corporation has ten full service offices and one paying and receiving 
office at the following locations:

                                 	Full Service

      	1.    	Christiansburg Office, 50 North Franklin Street, Christiansburg,
              Virginia, containing 9,000 square feet;
      	2.    	Blacksburg Office, 601 North Main Street, Blacksburg, Virginia, 
           			containing 8,750 square feet;
      	3.    	Riner Office, Route 8, Riner, Virginia, containing 1,950 square 
              feet;
       4.    	Hills Office, l340 Roanoke Street, Christiansburg, Virginia,
             	containing 1,200 square feet;
	      5.    	Radford Office, 50 First Street, Radford, Virginia, containing 
              8,000 square feet;
       6.     New River Valley Mall Office, 646 New River Road, Christiansburg,
              Virginia, containing 917 square feet.
	      7.    	Corporate Research Center Office, 1872 Pratt Drive, Suite 1125, 
              Blacksburg, Virginia, containing 360 square feet.
       8.    	Shawsville Office, 250 Alleghany Spring Road, Shawsville, 
              Virginia, containing 1,600 square feet.
       9.    	Dublin Office, 2 Town Center Drive, Dublin, Virginia, containing 
             	2,640 square feet.
       10.   	FNB Center, 105 Arbor Drive, Christiansburg, Virginia, containing 
             	72,816 square feet.	

                        	Paying and Receiving

      	11.   	Foothills Office, 1580 North Franklin Street, Christiansburg, 
              Virginia, containing 652 square feet.

All of such space is used by the Corporation in its operations.  The 
Corporation owns properties 1, 2, 3, 5, 8, 9 and 10 and leases properties 4, 6, 
7 and 11 from independent parties on terms which management believes are 
satisfactory.

Other Real Estate.

Other Real Estate is composed of 54% commercial real estate and 46% 
residential.  There were no covered transactions.

Item 3.  Legal Proceedings

From time to time, the Corporation is a party to lawsuits arising in the normal
course of business in which claims for money damages are asserted.  Management, 
after consulting with legal counsel handling the respective matters, is of the 
opinion that the ultimate outcome of such pending actions, whether or not 
adverse to the Corporation, will not have a material effect upon the 
Corporation's financial condition.

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

No matters were submitted to a vote of security holders during the fourth 
quarter of 1996.
<PAGE>

                                   	PART II

Item 5.  Market for the Corporation's Common Stock and Related Security 
         Holder Matters
The Corporation has only one (1) class of Common Stock with a Par Value of $5 
per share.  There were approximately 1,082 stockholders of record as of 
December 31, 1996, holding 1,661,900 shares of the authorized 5,000,000 shares. 
The Corporation's stock is listed on the NASDAQ over-the-counter bulletin 
board.  Trading activity has been light.  The recent market prices and other 
related shareholder data is incorporated by reference into this Form 10-K from 
the section entitled, "Market Price and Dividend Data," in the Corporation's
1996 Annual Report which is filed as Exhibit 13 to this Annual Report on Form   
 
10-K.  The Corporation has consistently paid a semi-annual dividend on its 
common stock.  There are no known restrictions on the retained earnings that
would affect the ability to pay further dividends other thatn those imposed by
regulatory agencies.  See Note 13 of the notes to consolidated financial
statements in the Corporation's 1996 Annual Report to Stockholders under the
caption Dividend Restrictions and Capital Requirements, which is filed as
Exhibit 13 to this Form 10-K and is hereby incorporated by reference.

Item 6. Selected Financial Data

Selected financial data is located in the Corporation's 1996 Annual Report to 
Stockholders, which is filed as Exhibit 13 to this Form 10-K, under the caption 
"Selected Consolidated Financial Information," which is hereby incorporated by 
reference into this Form 10-K.

Item 7.  Management's Discussion and Analysis of Financial Condition and 
         Results of Operations

Management's Discussion and Analysis of Financial Condition and Results of 
Operations is located in the section of the Corporation's 1996 Annual Report to 
Stockholders, which is filed as Exhibit 13 to this Form 10-K, under the same 
heading, and is hereby incorporated by reference into this Form 10-K.

Item 8.  Financial Statements and Supplementary Data

The following independent auditors' report, consolidated financial statements, 
and supplementary financial information included in the Corporation's 1996 
Annual Report to Stockholders, which is filed as Exhibit 13 to this Form 10-K,
are incorporated by reference into this Form 10-K:	

      	Independent Auditors' Report
      	Consolidated Balance Sheets - December 31, 1996 and 1995
      	Consolidated Statements of Income - Years ended December 31, 	1996, 1995,
 	             	and 1994
      	Consolidated Statements of Cash Flows - Years ended December 	31, 1996,
 	              1995, and 1994
      	Consolidated Statements of Changes in Stockholders' Equity - 	Years 
              	 ended December 31, 1996, 1995, and 1994
	      Notes to Consolidated Financial Statements

The independent auditors' report covering the consolidated statements of
income, changes in stockholders' equity and cash flows of First National Bank
and subsidiaries for the year ended December 31, 1994 is filed as Exhibit (99)
to this form 10-K and is incorporated by reference herein.
<PAGE>

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

KPMG Peat Marwick LLP ("KPMG") served as the Corporation's independent auditors 
for the calendar year 1994.  The Audit/Compliance Committee of the Corporation 
recommended and the Board of Directors approved the appointment of McLeod & 
Company to serve as the Corporation's independent auditors for calendar year 
1995, which was subsequently ratified by the Corporation's shareholders.  
KPMG's opinion on the Corporation's 1994 consolidated financial statements was 
unqualified.  There was no disagreement with the former auditors concerning
matter of accounting principles or practices, financial statement disclosure, 
or auditing scope or procedure, which disagreements, if not resolved to the 
satisfaction of KPMG, would have caused the firm to make reference to such 
disagreements in their report. McLeod & Company served as the Corporation's 
auditors for 1995 and 1996 and has been appointed to serve as the Corporation's 
auditors for 1997.	    

                                   	PART III

Item 10.  Directors and Executive Officers of the Corporation

Information on directors is incorporated by reference from the Corporation's 
Proxy Statement for the 1997 Annual Meeting of Stockholders under the heading 
"Election of Directors."

Information on executive officers is incorporated by reference from the 
Corporation's Proxy Statement for the 1997 Annual Meeting of Stockholders under 
the heading "Executive Officers of the Corporation."

Election of Directors.  A total of 1,399,946 shares of a possible 1,661,900 
shares or 84.2 percent of eligible shares were voted at the June 11, 1996, 
stockholders meeting.  No class of voting stock withheld or cast against any 
nominee for Director in aggregate five percent or more of total shares cast by 
such class.

Item 11.  Executive Compensation  Information on executive compensation is 
incorporated by reference from the Corporation's Proxy Statement for the 1997 
Annual Meeting of Stockholders under the heading "Executive Compensation."

Employee Stock Ownership Plan.  The Corporation instituted a qualified employee 
stock ownership plan in 1983 which covers substantially all employees.  The 
Corporation makes periodic contributions to the plan that are used to purchase 
the Corporation's common stock from available sources.  The shares are then 
allocated among plan participants based upon compensation and years of service. 
Stock allocated to a particular participant (or its value) is generally 
distributed upon retirement, death, disability, or (under certain
circumstances) attaining a specified age.  The plan is administered by a 
committee appointed by the Corporation's Board of Directors.  Information on 
the Corporation's leveraged ESOP is included in Note 11 of notes to 
consolidated financial statements, and is incorporated by reference from the 
Corporation's 1996 Annual Report to Stockholders which is included as Exhibit 
13 to this Form 10-K.

Information on compensation of directors compensation committee and executive 
compensation matters is incorporated by reference from the Corporation's Proxy 
Statement for the 1997 Annual Meeting of Stockholders under the heading "Board 
of Directors and Committees of the Board."

The Corporation's performance graph is incorporated by reference from the 
Corporation's Proxy Statement under the heading "Performance Graph."
<PAGE>

Item 12.  Security Ownership of Certain Beneficial Owners and
          Management

Principal Security Holders.  The Corporation knows of no person or group that 
beneficially owned more than five percent of the outstanding shares of Common 
Stock as of February 28, 1997.

Executive Officers.  The persons currently serving as executive officers of the 
Corporation, their security ownership, and their length of service with the 
Corporation and it's predecessor (the Bank), are as follows:
<TABLE>
<CAPTION>      

                                  	      	     	                Percent of
	                  	Title and Length  	Number Shares Owned      Outstanding
Name (Age)             of Service      as of 2/28/97(A)(B)        Shares   
<S>                <S>                        <C>                  <C>
Samuel H.	          President & Chief      	  68,081               4.10
Tollison (64)       Executive Officer
                    since January, 1971 

Julian D.           Executive Vice   	       	18,631               1.12
Hardy, Jr. (47)     President since
                    November 19, 1984

Perry D.            Chief Financial Officer  	14,193                  * 
Taylor (50)         since January 1, 1989
                    Previously Senior Vice 
                    President and Cashier

* Less than one percent.
</TABLE>

(A)  Includes shares that may be deemed beneficially owned due to sole or 
joint ownership, voting power or investment power; including shares owned by or 
held for the benefit of an executive officer's spouse or another immediate 
family member residing in the household of the executive officer that may be 
deemed beneficially owned.

(B)  Includes estimated 1996 Employee Stock Ownership Plan allocation.

Directors.  Information on security ownership of directors is incorporated by 
reference from the Corporation's Proxy Statement for the 1997 Annual Meeting of 
Stockholders under the heading "Election of Directors."

Item 13.  Certain Relationships and Related Transactions

Directors and officers of the Corporation and persons with whom they are 
associated have had and expect to have in the future, banking transactions with 
the Corporation in the ordinary course of their businesses.  In the opinion of 
management of the Corporation, all such loans and commitments for loans were 
made on substantially the same terms, including interest rates, collateral and 
repayment terms as those prevailing at the same time for comparable 
transactions with other persons, were made in the ordinary course of business,
and do not involve more than a normal risk of collectibility or present other
unfavorable features.  The aggregate amount of direct loans to any one 
director, officer or principal stockholder (and related persons), does not 
exceed 10 percent of the Corporation's equity capital accounts (nor 20 percent 
of such accounts for all such persons as a group) and did not during the 
previous two fiscal years.
<PAGE>

                                 	PART IV

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

a(1).	Consolidated Financial Statements.  See index to Consolidated Financial
            Statements.

a(2).	Financial Statement Schedules.  The financial statement schedules are
     	omitted as the required information is inapplicable or the information is
      presented in the consolidated financial statements or related notes.

a(3).	Exhibits.
     	See index to Exhibits
		
b.   	Reports on Form 8-K.
     	The Corporation did not file any reports on Form 8-K during the
     	fourth quarter of 1996.

c.    	Exhibits. 
      	Included in item 14a(3) above 

d.    	Financial Statement Schedules.
      	Included in item 14a(2) above
<PAGE>
                                 	SIGNATURES

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

                               FNB Corporation



                               By: s/Samuel H. Tollison                         
                                     President & Chief Executive Officer


                               By: s/Perry D. Taylor                            
                                     Chief Financial Officer

                               Date: March 26, 1997                  
<PAGE>

Pursuant to the requirements of the Securities Exchange Act of 1934, this 
report has been signed below by the following directors on behalf of the 
registrant and in that capacity and on the dates indicated.

      	Signature                                      Date


                                                 March 26, 1997
	  Kendall O. Clay


      s/Archie E. Cromer, Jr.       	            March 26, 1997
	  Archie E. Cromer, Jr.
        

      s/Daniel D. Hamrick                        March 26, 1997
	  Daniel D. Hamrick
         

      s/Julian D. Hardy, Jr.                     March 26, 1997
	  Julian D. Hardy, Jr.
       

      s/James L. Hutton                          March 26, 1997
	  James L. Hutton
         

      s/Carl N. McNeil                           March 26, 1997
	  Carl N. McNeil                            


      s/Joan H. Munford                          March 26, 1997
	  Joan H. Munford


      s/W. N. Ridinger                           March 26, 1997
	  W. N. Ridinger


      s/William M. Sterrett, Jr.                 March 26, 1997
	  William M. Sterrett, Jr.		


      s/Robert J. Styne                          March 26, 1997
	  Robert J. Styne


 	s/Samuel H. Tollison                       March 26, 1997
	  Samuel H. Tollison


      s/Nelson J. Wimmer                         March 26, 1997
	  Nelson J. Wimmer
<PAGE>

               	INDEX TO CONSOLIDATED FINANCIAL STATEMENTS

The following independent auditors' report and consolidated financial 
statements of the Corporation are incorporated by reference from the 
Corporation's 1996 Annual Report to Stockholders included within this document 
as an Exhibit:

      	Independent Auditors' Report                        		

      	Consolidated Balance Sheets -- 
             December 31, 1996 and 1995     				
      	Consolidated Statements of Income -- Years 
             Ended December 31, 1996, 1995, and 1994     	    

      	Consolidated Statements of Cash Flows -- 
             Years Ended December 31, 1996, 1995, and 1994              			     

      	Consolidated Statements of Changes in 
             Stockholders' Equity -- Years Ended 
	            December 31, 1996, 1995, and 1994	                

      	Notes to Consolidated Financial Statements 		    


All schedules are omitted as the required information is inapplicable or the 
information is presented in the consolidated financial statements or related 
notes.
<PAGE>

                        	INDEX TO EXHIBITS


Exhibit #                      Description						

(2)        Plan of Reorganization

              Agreement and Plan of Reorganization dated as of 
              February 1, 1996, between the Registrant, First
              National Bank, and FNB Bank, filed as 
              Exhibit 2 to the Registration Statement on Form S-4
              filed by FNB Corporation with the Securities and 
              Exchange Commission May 3, 1996 (Registration 
              number 333-2524) is incorporated herein by reference.

(3.1)	      	Registrant's Articles of Incorporation			     

(3.2)       	Registrant's Bylaws                    		 	     

(10)	      	Material Contracts

              The construction contract dated October 2, 1995, 
              with J. M. Turner & Co., Inc. filed as Exhibit 10.9
              to the Registration Statement on Form S-4
              filed by FNB Corporation with the Securities
              and Exchange Commission May 3, 1996 (Registration 
              number 333-2524) is incorporated herein by reference.

		 
(13)        	1996 Annual Report to Stockholders		 		     

(21)         Subsidiaries of the Registrant				     

(27)	        Financial Data Schedule

(99)         Independent Auditors' Report of KPMG Peat 
             Marwick LLP on the consolidated statements of 
             income, changes in stockholders' equity and 
             cash flows of First National Bank and subsidiaries 
             for the year ended December 31, 1994.	

             			Exhibit #(3.1)
	                           ARTICLES OF INCORPORATION

                                       	OF

                                	FNB CORPORATION


                                   	I  Name

The name of the corporation is FNB Corporation.

                                 	II  Purpose

The purpose for which the Corporation is organized is to act as a bank 
holding company and to transact any and all lawful business, not required to 
be specifically stated in the Articles of Incorporation, for which 
corporations may be incorporated under the Virginia Stock Corporation Act.

                               	III  Capital Stock

The Corporation shall have authority to issue five million  (5,000,000) 
shares of Common Stock, par value $5.00 per share.

     (a)  Dividends.  Subject to the provisions of law and the rights of 
holders of shares at the time outstanding of all classes of stock having prior 
rights as to dividends, the holders of Common Stock at the time outstanding 
shall be entitled to receive such dividends at such times and in such amounts 
as the Board of Directors may deem advisable.
<PAGE>
     (b)  Liquidation.  In the event of any liquidation, dissolution or 
winding up (whether voluntary or involuntary) of the Corporation, after 
payment or provision for the payment of all the liabilities and obligations of
the Corporation and all preferential amounts to which the holders of shares at 
the time outstanding of all classes of stock having prior rights thereto shall 
be entitled, the remaining net assets of the Corporation shall be distributed 
ratably among the holders of the shares at the time outstanding of Common
Stock.

     (c)  Voting.  Except to the extent to which the Board of Directors 
shall have specified voting power with respect to any other class of stock and 
except as otherwise provided by law, the exclusive voting power shall be 
vested in the Common Stock, the holder thereof being entitled to one vote for 
each share of Common Stock at all meetings of the shareholders of the 
Corporation.

                       	IV  No Preemptive Rights

No holder of shares of the capital stock of the Corporation of any class 
shall have any preemptive or preferential right to subscribe to or purchase 
(i) any shares of capital stock of the Corporation, (ii) any securities 
convertible into such shares or (iii) any options, warrants or rights to
purchase such shares or securities convertible into any such shares.
 
                             V  Directors

The business and affairs of the Corporation shall be managed by or under
the direction of a Board of Directors consisting of such number of directors
<PAGE>
as may be fixed from time to time in the bylaws or by resolution adopted by
the affirmative vote of a majority of the Directors then in office.  The
Directors shall be divided into three classes, designated as Class I, Class
II, and Class III.  Each class shall consist, as nearly as may be possible, of
one-third of the total number of Directors constituting the entire Board of
Directors, with one class to be originally elected for a term of one year,
another class to be originally elected for a term expiring in two years, and 
another class to be originally elected for a term of three years.  At each 
succeeding annual meeting of shareholders beginning in 1997, successors to the 
class of Directors whose term expires at that annual meeting shall be elected 
for a three-year term.  If the number of Directors has changed, any increase 
or decrease shall be apportioned among the classes so as to maintain the 
number of Directors in each class as nearly equal as possible, but in no case
will a decrease in the number of Directors shorten the term of any incumbent 
Director.  A Director shall hold office until the annual meeting for the year 
in which his term expires and until his successor shall be elected and shall 
qualify, subject, however, to prior death, resignation, retirement, 
disqualification or removal from office.

If the office of any Director shall become vacant, the Directors then in 
office, whether or not a quorum, may by majority vote choose a successor who 
shall hold office until the next annual meeting of shareholders.  In such 
event, the successor elected by the Directors then in office shall hold office 
for a term that shall coincide with the remaining term of the class of 
Directors to which that person has been elected.  Vacancies resulting from the 
increase in the number of Directors shall be filled in the same manner.
<PAGE> 

Directors of the Corporation may be removed by shareholders of the 
Corporation only for cause and with the affirmative vote of at least two-
thirds of the outstanding shares entitled to vote.

Advance notice of shareholder nominations for the election of Directors 
shall be given in the manner provided in the Bylaws of the Corporation.

               	VI  Indemnification and Limit on Liability

     (a)  Mandatory Indemnification.  To the full extent permitted by the 
Virginia Stock Corporation Act, as it exists on the date hereof or may 
hereafter be amended, each Director and officer shall be indemnified by the 
Corporation against liabilities, fines, penalties and claims imposed upon or 
asserted against him (including amounts paid in settlement) by reason of 
having been such Director or officer, whether or not then continuing so to 
be, and against all expenses (including counsel fees) reasonably incurred by 
him in connection therewith, except in relation to matters as to which he 
shall have been finally adjudged liable by reason of his willful misconduct or 
a knowing violation of criminal law in the performance of his duty as such 
Director or officer.  The determination that the indemnification under this 
subsection (a) is permissible shall be made as provided by law.  The right of 
indemnification hereby provided shall not be exclusive of any other rights to 
which any Director or officer may be entitled.

(b)  Limitation of Liability.  To the full extent permitted by the
Virginia Stock Corporation Act, as it exists on the date hereof or may 
hereafter be amended, in any proceeding brought by a shareholder of the 
Corporation in the right of the Corporation or brought by or on behalf of 
<PAGE>
shareholders of the Corporation, a director or officer of the Corporation 
shall not be liable in any monetary amount for damages arising out of or 
resulting from a single transaction, occurrence or course of conduct, provided 
that the elimination of liability herein set forth shall not be applicable if
the Director or officer engaged in willful misconduct or a knowing violation
of the criminal law or of any federal or state securities law.

     (c)  Agents and Employees.  The Board of Directors is hereby empowered, 
by a majority vote of a quorum of disinterested Directors, to indemnify or 
contract in advance to indemnify any person not specified in subsection (a) of 
this Article against liabilities, fines, penalties and claims imposed upon or 
asserted against him (including amounts paid in settlement) by reason of 
having been an employee, agent or consultant of the Corporation, whether or 
not then continuing so to be, and against all expenses (including counsel
fees) reasonably incurred by him in connection therewith, to the same extent
as if such person were specified as one to whom indemnification is granted in 
subsection (a) of this Article.

     (d)  References.  Every reference in this Article to Director, officer, 
employee, agent or consultant shall include (i) every Director, officer, 
employee, agent or consultant of the Corporation or any corporation the 
majority of the voting stock of which is owned directly or indirectly by the 
Corporation, (ii) every former Director, officer, employee, agent or 
consultant of the Corporation, (iii) every person who may have served at the 
request of or on behalf of the Corporation as a Director, officer, employee, 
agent, consultant or trustee of another corporation, partnership, joint
venture, trust or other entity, and (iv) in all of such cases, his executors 
<PAGE>
and administrators.

     (e)  Effective Date.  The provisions of this Article VI shall be 
applicable from and after its adoption even though some or all of the 
underlying conduct or events relating to such a proceeding may have occurred 
before such adoption.  No amendment, modification or repeal of this Article VI 
shall diminish the rights provided hereunder to any person arising from 
conduct or events occurring before the adoption of such amendment, 
modification or repeal.

     (f)  Change in Control.  In the event there has been a change in the 
composition of a majority of the Board of Directors after the date of 
the alleged act or omission with respect to which indemnification is 
claimed, any determination as to indemnification and advancements of 
expenses with respect to any claim for indemnification made pursuant 
to subsection (a) of this Article VI shall be made by special legal 
counsel agreed upon by the Board of Directors and the proposed 
indemnitee.  If the Board of Directors and the proposed indemnitee
are unable to agree upon such special legal counsel, the Board of 
Directors and the proposed indemnitee each shall select a nominee, 
and the nominees shall select such special legal counsel.

           	VII Shareholder Approval of Certain Transactions

An amendment of the Corporation's Articles of Incorporation, a plan of 
merger or share exchange, a transaction involving the sale of all or 
substantially all the Corporation's assets other than in the regular course of 
business and a plan of dissolution shall be approved by the vote of a majority 
<PAGE>
of all the votes entitled to be cast on such transactions by each voting group 
entitled to vote on the transaction at a meeting at which a quorum of the 
voting group is present, provided that the transaction has been approved and
recommended by at least two-thirds of the Directors in office at the time of
such approval and recommendation.  If the transaction is not so approved and 
recommended by at least two-thirds of the Directors in office, then the 
transaction shall be approved by the vote of eighty percent (80%) or more of 
all the votes entitled to be cast on such transactions by each voting group 
entitled to vote on the transaction.

                      VIII Registered Office/Agent

The Corporation's registered office shall be 105 Arbor Drive, PO Box 
600, Christiansburg, Virginia 24073 (Montgomery County).  The registered agent 
shall be Peter A. Seitz, a resident of Montgomery County, Virginia, and a 
member of the Virginia State Bar.

                        	Secretary's Certificate

I, Peter A. Seitz, the undersigned Secretary of FNB Corporation do 
hereby certify that the above Articles of Incorporation are a true restatement 
of the corporation's Articles through this 18th day of March, 1997.

                                      /s/ Peter A. Seitz 
                                      Peter A. Seitz		


a:\fnbcorp.inc

                   					Exhibit #(3.2)

                                	FNB CORPORATION

                             	RESTATEMENT OF BYLAWS
	                         (effective December 19, 1996)

                                   	ARTICLE I

Meetings of Shareholders

     Section 1.1.  Annual Meeting.  The regular annual meeting of the 
shareholders for the election of Directors and the transaction of whatever 
other business that may properly come before the meeting, shall be held at 
such place as the Board may designate on the second Tuesday of May of each 
year or at such other time as the Board designates.  Notice of such meeting 
shall be mailed, postage prepaid, at least ten days but not more than sixty 
days prior to the date thereof, addressed to each shareholder at his address
appearing on the books of the holding company.  If for any cause, an election
of Directors is not made on the said day, the Board of Directors shall order
the election to be held on some subsequent day, as soon thereafter as
practicable, according to the provision of law; and notice thereof shall be
given in the manner herein provided for the annual meeting.

     Section 1.2.  Special Meetings.  Except as otherwise specifically 
provided by statute, special meetings of the shareholders may be called for 
any purpose at any time by the Board of Directors, the Chairman of the Board 
or the President.  Every such special meeting, unless otherwise provided by 
law, shall be called by mailing, postage prepaid, not less than ten days nor 
more than sixty days prior to the date fixed for such meeting, to each 
shareholder at his address appearing on the books of the holding company, a
notice stating the purpose of the meeting.

     Section 1.3.  Nominations for Director.  Nominations for election to the 
Board of Directors may be made by the Board of Directors or by any stockholder 
of any outstanding class of capital stock of the holding company entitled to 
vote for the election of Directors.  Nominations, other than those made by or 
on behalf of the existing management of the bank, shall be made in writing and 
shall be delivered or mailed to the President of the holding company, not less 
than l4 days nor more than 50 days prior to any meeting of stockholders called
for the election of Directors; provided, however, if less than 21 days notice
of the meeting is given to shareholders, such nomination shall be mailed or 
delivered to the President of the holding company not later than the close of 
business on the seventh day following the day on which the notice of meeting 
was mailed.  Such notification shall contain the following information to the 
extent known to the notifying shareholder:  (a) the name and address of each 
proposed nominee; (b) the principal occupation of each proposed nominee; (c) 
the total number of shares of capital stock of the holding company that will
be voted for each proposed nominee; (d) the name and address of the notifying
shareholder; and (e) the number of shares of capital stock of the holding 
company owned by the notifying shareholder.  Nominations not made in 
accordance herewith shall not be considered at the meeting.
<PAGE>

     Section 1.4   Eligibility for Nomination to Board.    No person (other 
than organizers and initial directors) shall be eligible for nomination (and 
subsequent election) for Director if they have attained or will attain age 
seventy (70) on or before the date set for election of Directors.   Any 
initial directors appointed to serve who has already attained age seventy (70) 
will be ineligible for nomination (and subsequent election) for Director if 
they have attained or will attain age seventy-five (75) on or before the date 
set for election of Directors.  In the event the Corporation acquires voting
control ofmore than one chartered bank, any Director of this Corporation who 
shall serve as a director of such chartered bank controlled by the Corporation 
shall not be eligible for renomination as a director of this Corporation 
unless such director resigns as a director of the chartered bank or serves as 
President of the chartered bank.

     Section 1.5. Judges of Election.  Every election of Directors shall be 
managed by three judges, who shall be appointed from among the shareholders by 
the Board of Directors.  The judges of election shall hold and conduct the 
election at which they are appointed to serve; and, after the election, they 
shall file with the Secretary a certificate under their hands, certifying the 
result thereof and the names of the Directors elected.  The judges of 
election, at the request of the Chairman of the meeting, shall act as tellers
of any other vote by ballot taken at such meeting, and shall certify the
result thereof.

     Section 1.6.  Proxies.  Shareholders may vote at any meeting of the 
shareholders by proxies duly authorized in writing.  Proxies shall be valid 
only for one meeting, to be specified therein, and any adjournments of such 
meeting.  Proxies shall be dated and shall be filed with the records of the 
meeting.

     Section 1.7.  Quorum.  A majority of the outstanding capital stock, 
represented in person or by proxy, shall constitute a quorum at any meeting of 
shareholders, unless otherwise provided by law; but less than a quorum may 
adjourn any meeting, from time to time, and the meeting may be held, as 
adjourned, without further notice.  A majority of the votes cast shall decide 
every question or matter submitted to the shareholders at any meeting, unless 
otherwise provided by law or by the Articles of Incorporation.

                                  	ARTICLE II

Directors

     Section 2.1.  Board of Directors.  The Board of Directors (hereinafter 
referred to as the "Board"), shall have power to manage and administer the 
business and affairs of the holding company.  Except as expressly limited by 
law, all corporate powers of the holding company shall be vested in and may be 
exercised by said Board.

     Section 2.2.  Number.  The Board shall consist of not less than three 
shareholders nor more than fifteen, the exact number to be fixed and 
determined from time to time by resolution of a majority of the full Board or 
<PAGE>
by resolution of the shareholders at any meeting thereof, provided, however, 
that a majority of the full Board of Directors may not increase the number of 
Directors to a number which exceeds by two the number of Directors that were 
last elected by shareholders.                             

     Section 2.3  Class of Directors.  Directors shall be divided into three 
classes for the purpose of elections as set forth in the holding company's 
Articles of Incorporation.

     Section 2.4.  Organization Meeting.  The President or Executive Vice-
President, upon receiving the certificate of the judges, of the result of any 
election, shall notify the directors-elect of their election and of the time 
at which they are required to meet at the main office of the holding company 
for the purpose of organizing the new Board and electing and appointing 
officers of the holding company for the succeeding year.  Such meeting shall 
be appointed to be held on the day of the election or as soon thereafter as
practicable, and, in any event, within thirty days thereof, and if, at the 
time fixed for such meeting, there shall not be a quorum present, the 
Directors present may adjourn the meeting, from time to time, until a quorum 
is obtained.

     Section 2.5.  Regular Meetings.  The Regular Meetings of the Board of 
Directors shall be held, without notice, on the fourth Wednesday of each month 
at 8:00 a.m. at the Board of Directors' room at First National Bank or at such 
time, place and with such frequency as the Board may establish at a regular 
meeting.  When any regular meeting of the Board falls upon a holiday, the 
meeting shall be held on the next banking business day, unless the Board shall 
designate some other day.

     Section 2.6.  Special Meetings.  Special Meetings of the Board of 
Directors may be called by the President or Executive Vice President of the 
holding company, or at the request of three (3) or more Directors.  Each 
member of the Board of Directors shall be given notice stating the time and 
place, by facsimile, letter, or in person, of each such special meeting.

     Section 2.7.  Quorum.  A majority of the Directors shall constitute a 
quorum at any meeting, except when otherwise provided by law; but a less 
number may adjourn any meeting, from time to time, and the meeting may be 
held, as adjourned, without further notice.  If a quorum is present, the Board 
may take action through the vote of a majority of directors who are in 
attendance.

     Section 2.8.  Vacancies.  When any vacancy occurs among the Directors, 
the remaining members of the Board, in accordance with the laws of the 
Commonwealth of Virginia and the Articles of Incorporation of the Corporation, 
may appoint a Director to fill such vacancy at any regular meeting of the 
Board, or at a special meeting called for that purpose.  
<PAGE>

                               	ARTICLE III

Committees of the Board

The Board of Directors has power over and is solely responsible for the 
management, supervision and administration of the holding company.  The Board 
of Directors may delegate its power, but not any of its responsibilities, to 
such persons or committees as the Board may determine.  The chief executive 
officers of the Corporation shall serve as ex officio members of all 
committees of the Board with voting rights; however, membership on the Audit 
Committee shall not include voting rights.

The Board of Directors must formally ratify written policies authorized by 
committees of the Board before such policies become effective.  Each committee 
must have one or more member(s), who serve at the pleasure of the Board of 
Directors.  Provisions of the articles and bylaws governing quorum and voting 
requirements of the Board of Directors, apply to committees and their members 
as well.  The creation of a committee and appointment of members to it must be 
approved by the Board of Directors.

     Section 3.1.  Administrative Committee.  There shall be an 
Administrative Committee composed of not less than two outside directors.   
The organizing directors shall appoint the initial Administrative Committee.  
Thereafter, the Board may appoint new members or replace members whenever it 
so chooses.  The Administrative Committee shall have authority to exercise, 
when the Board is not in session, all other powers of the Board that may 
lawfully be delegated.  The Administrative Committee shall keep minutes of its
meetings, and such minutes shall be submitted at the next regular meeting of
the Board of Directors at which a quorum is present, and any action taken by 
the Board with respect thereto shall be entered in the minutes of the Board.

     Section 3.2.  Asset Liability Management Committee.  There shall be an 
Asset Liability Management Committee composed of not less than two outside 
directors and any designated officers of the bank subsidiaries, directors and 
designated officers being appointed by the Board annually or more often.  The 
Asset Liability Management Committee shall have the authority thereto, and to 
exercise, when the Board is not in session, all powers of the Board regarding 
the oversight of the holding company's assets and liabilities that may be
lawfully delegated.  The Asset Liability Management Committee shall keep 
minutes of its meetings, and such minutes shall be submitted at the next 
regular meeting of the Board of Directors at which a quorum is present, and 
any action taken by the Board with respect thereto shall be entered in the 
minutes of the Board.

     Section 3.3.  Audit Committee.  There shall be an Audit Committee 
composed of not less than two outside directors, exclusive of any active 
officers of the holding company or its bank subsidiaries, appointed by the 
Board annually or more often.  The duty of that committee shall be to examine 
at least once during each calendar year and within l5 months of the last 
examination the affairs of the holding company or its affiliates or cause 
suitable examinations to be made by auditors responsible only to the Board of
Directors and to report the result of such examination in writing to the Board
<PAGE>
at the next regular meeting thereafter.  Such report shall state whether the 
holding company or its affiliates is in a sound condition, and whether 
adequate internal controls and procedures are being maintained and shall 
recommend to the Board such changes in the manner of conducting the affairs of 
the holding company as shall be deemed advisable.

     Section 3.4  Other Committees.  The Board of Directors may appoint, from 
time to time, from its own members, compensation, special litigation and other 
committees of one or more persons, for such purposes and with such powers as 
the Board may determine.

     However, a committee may not:

     (1)  Authorize distributions of assets or dividends.
     (2)  Approve action required to be approved by shareholders.
     (3)  Fill vacancies on the Board of Directors or any of its committees.
     (4)  Amend articles of incorporation.
     (5)  Adopt, amend or repeal bylaws.
     (6)  Authorize or approve issuance or sale or contract for sale of
          shares, or determine the designation and relative rights,
          preferences and limitations of a class or series of shares.

                               	ARTICLE IV

Officers and Employees

     Section 4.1.  Chairman of the Board.  The Board of Directors may appoint 
one of its members to be Chairman of the Board to serve at the pleasure of the 
Board.  He shall preside at all meetings of the Board of Directors.  The 
Chairman of the Board shall supervise the carrying out of the policies adopted 
or approved by the Board.  He shall also have and may exercise such further 
powers and duties as from time to time may be conferred upon, or assigned to 
him by the Board of Directors.  

     Section 4.2.  President.  The Board of Directors shall appoint a 
President of the holding company.  The President shall have general executive 
powers, and shall have and may exercise any and all other powers and duties 
pertaining by law, regulation, or practice, to the office of President, or 
imposed by these Bylaws.  He shall also have and may exercise such further 
powers and duties as from time to time may be conferred upon, or assigned to 
him by the Board of Directors.

     Section 4.3.  Executive Vice President.  The Board of Directors shall 
appoint an Executive Vice President.  The Executive Vice President shall have 
such powers and duties as may be assigned to him by the Board of Directors.  
The Executive Vice President shall be designated by the Board of Directors, in 
the absence of the President, to perform all the duties of the President.
<PAGE>

     Section 4.4.  Secretary.  The Board of Directors shall appoint a 
Secretary of the Board and of the holding company, and shall keep accurate 
minutes of all meetings.  He shall give all notices required by these Bylaws. 
He shall be custodian of the corporate seal, records, documents and papers of 
the holding company.  He shall provide for the keeping of proper records of 
all transactions of the holding company.  He shall have and may exercise any 
and all other powers and duties pertaining by law, regulation or practice, or
imposed by these Bylaws.  He shall also perform such other duties as may be
assigned to him, from time to time, by the Board of Directors.

     Section 4.5.  Other Officers.  The Board of Directors may appoint one or 
more Senior Vice Presidents, one or more Vice Presidents, one or more 
Assistant Vice Presidents, one or more Assistant Secretaries, and such other 
officers and Attorneys-in-fact as from time to time may appear to the Board of 
Directors to be required or desirable to transact the business of the holding 
company.  Such officers shall respectively exercise such powers and perform 
such duties as pertain to their several offices, or as may be conferred upon,
or assigned to them by the Board of Directors, the Chairman of the Board, the
President or Executive Vice President.

     Section 4.6.  Tenure of Office.  Subject to any agreement to the 
contrary, the President and Executive Vice President shall hold his office for 
the current year for which the Board of which he shall be a member was 
elected, unless he shall resign, become disqualified, or be removed, and any 
vacancy occurring in the office of President and Executive Vice President 
shall be filled promptly by the Board of Directors.

                                	ARTICLE V

Stock and Stock Certificates

     Section 5.l.  Transfers.  Shares of stock shall be transferable on the 
books of the holding company or such other party as designated by the Board of 
Directors, and a transfer book shall be kept in which all transfers of stock 
shall be recorded.  Every person becoming a shareholder by such transfer 
shall, in proportion to his shares, succeed to all rights of the prior holder 
of such shares.  The Board of Directors may impose conditions upon the 
transfer of the stock reasonably calculated to simplify the work of the 
holding company with respect to stock transfers, voting at shareholder's
meetings, and related matters and to protect against fraudulent transfers.

     Section 5.2.  Stock Certificates.  Certificates of Stock shall bear the 
signature of any holding company officer and attested by any other holding 
company officer.  Each certificate shall recite on its face that the stock 
represented thereby is transferable only upon the books of the holding company 
and properly endorsed.

     Section 5.3.  Authorized Capital.  The amount of authorized capital 
stock of this holding company shall be $25,000,000 divided into 5,000,000 
shares of common stock, the par value per share of $5, but the capital stock 
may be increased or decreased from time to time, in accordance with the 
<PAGE>
provisions of the laws of the Commonwealth of Virginia.  No shares shall 
possess preemptive rights.

                               	ARTICLE VI

Corporate Seal

     The President, the Executive Vice President, the Secretary, the 
Assistant Secretary or any other officer, shall have authority to affix the 
corporate seal to any document requiring such seal, and to attest the same.  
Such seal shall be substantially in the following form:

     (            )
     ( Impression )
     (   Of       )
     (    Seal    )
     (            )
<PAGE>


                                  	ARTICLE VII

Miscellaneous Provisions

     Section 7.l.  Fiscal Year.  The fiscal year of the holding company shall 
be the calendar year.

     Section 7.2.  Execution of Instruments.  All agreements, indentures, 
mortgages, deeds, conveyances, transfers, certificates, declarations, 
receipts, discharges, releases, satisfactions, settlements, petitions, 
schedules, accounts, affidavits, bonds, undertakings, proxies and other 
instruments or documents may be signed, executed, acknowledged, verified, 
delivered or accepted on behalf of the bank by the President, the Executive 
Vice President, any Vice President, the Secretary or Assistant Secretary or
any other holding company officer.  The provisions of this Section 7.2 are
supplementary to any provision of these Bylaws.

     Section 7.3.  Records.  The Articles of Incorporation, the Bylaws and 
the proceedings of all meetings of the shareholders, the Board of Directors, 
standing committees of the Board, shall be recorded in appropriate minute 
books provided for the purpose.  The minutes of each meeting shall be signed 
by the Secretary or other officer appointed to act as Secretary of the 
meeting.  A shareholder shall be entitled to inspect the records of the 
corporation provided (1) he has been a shareholder of record for at least six
months immediately preceding his demand or is the holder of record of at least
five percent off all outstanding shares and (2) he gives the holding company 
written notice of his demand at least five business days before the 
corporation wishes to inspect and copy, as permitted by Virginia law, from 
time to time.

                                 	ARTICLE VIII

Bylaws

     Section 8.l.  Inspection.  A copy of the Bylaws, with all amendments 
thereto, shall at all times be kept in a convenient place within the holding 
company offices, and shall be open for inspection to all shareholders, during 
banking hours only, and according to the procedures outlined in Section 7.3.

     Section 8.2.  Amendments.  The Bylaws may be amended, altered or 
repealed, at any regular meeting of the Board of Directors, by a vote of a 
majority of the whole number of the Directors.  The Bylaws may also be 
amended, altered or replaced by shareholders either by unanimous action 
without a meeting or by a majority vote of the outstanding shares at a duly 
called meeting.

   

hc-corp.by

                                                               Exhibit #(13)


MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND 
RESULTS OF OPERATIONS

The following is a discussion of factors that significantly affected the 
financial condition and results of operations of FNB Corporation and 
subsidiaries.  This discussion should be read in connection with the 
consolidated financial statements, statistical disclosures and other financial 
information presented herein.  All amounts presented are denoted in thousands 
except per share and percentage data.

Subsequent to December 31, 1995, the Board of Directors of First National Bank 
(the "Bank") approved a reorganization whereby a bank holding company 
(FNB Corporation) was incorporated under the laws of the Commonwealth of 
Virginia.  On June 11, 1996, the shareholders of the Bank approved a plan for 
the holding company, the successor, to exchange one share of its stock for each 
share of stock of the Bank, the predecessor.  A registration statement was filed
with the Securities and Exchange Commission (SEC) to register the stock of the
holding company, and such registration statement was subsequently declared 
effective by the SEC.  On July 11, 1996, the Office of the Comptroller of the 
Currency (OCC) approved the plan, and the exchange was subsequently consummated.
As a result, the Bank became a wholly owned subsidiary of the holding company 
during the third quarter of 1996.

The financial statements included herein reflect the balances and activity of 
the Bank and its subsidiaries for periods ending prior to the consummation of 
the reorganization (July 11, 1996) and of the holding company and its 
subsidiaries (collectively, the "Corporation") for periods ending subsequent to 
the reorganization. The exchange of stock was accounted for using the pooling of
interests method.  That is, the bases of the assets and liabilities of the Bank 
prior to the reorganization were carried forward without adjustment.  Because of
this, and because the holding company's revenues, expenses and changes in 
financial position subsequent to the reorganization have been minimal, the 
consolidated financial statements for periods subsequent to the reorganization 
are comparable to those for periods prior to the reorganization.  The 
accompanying consolidated statements of income, cash flows and changes in 
stockholders' equity for 1996 include the combined activity for the portion of 
1996 prior to the consummation of the reorganization as well as that occuring
subsequent to the reorganization.

Net Income
Net income for the year 1996 was $5,204 compared to $4,674 for 1995 and $4,007 
for 1994.  This amounted to an increase of 11.3% for 1996 compared to an 
increase of 16.6% for 1995.  Earnings per share were $3.25 for the year 1996 
compared to $2.96 for 1995 and $2.57 for 1994.  The increases in earnings for 
both 1996 and 1995 were primarily the result of increases in net interest income
and declines in the Federal Deposit Insurance Corporation insurance assessment.

Net Interest Income 
The principal source of earnings for the Corporation is net interest income.  
Net interest income is the net amount of interest earned on interest bearing 
assets, less the amount of interest paid on deposits and other interest-bearing 
liabilities.  Net interest income before provision for loan losses for 1996 was 
$15,510, up 8.8% from $14,249 for 1995, which was up 9.0% from $13,067 for 1994.
The increases in net interest income in both 1996 and 1995 were primarily the 
result of growth in average earning assets, partially offset by growth in 
interest bearing liabilities.  Average earning asset growth totaled $28,177 or
8.64% for 1996 and $29,359 or 9.90% for 1995.  The largest component of the 
increase in earning assets was average loans, reflecting increases of $22,667 
or 9.65% for 1996 and $25,236 or 12.04% for 1995.  Growth in the loan portfolio 
was concentrated primarily in real estate loans, reflecting increases of $15,410
for 1996 and $8,147 for 1995.  Average securities increased $5,608 or 6.41% for 
1996 and $3,318 or 3.94% for 1995 and were used as an alternative investment for
funds in excess of loan demand.

Average interest-bearing liabilities increased $22,789 or 8.07% for 1996 and 
$23,920 or 9.25% for 1995.  The largest component of interest-bearing 
liabilities was average deposits, reflecting an increase of $16,199 for 1996 and
<PAGE>
$22,528 for 1995.  Growth in the deposit portfolio was concentrated in time 
deposits with an increase of $14,313 for 1996 and $27,677 for 1995 and in 
certificates of deposit of $100 and over with an increase of $6,049 for 1996 and
$4,605 for 1995. Successful deposit promotions and more aggressive bidding for
deposits accounted for the increase.  Other borrowed funds increased $7,124 for
1996 and $1,403 for 1995. The primary reason for the change was an increase in 
advances from the Federal Home Loan Bank of Atlanta, as the Corporation 
increasingly utilized this source of funds.

Net interest yield increased to 4.80% for 1996 from 4.73% for 1995 and 4.67% for
1994.  The yield on average earning assets was essentially unchanged in 1996 
compared to a 66 basis point increase for 1995.  The cost of interest-bearing 
liabilities decreased 6 basis points for 1996 compared to a 72 basis point 
increase in 1995.  The wider earnings spread reflected the Corporation's 
management of its interest rate position which benefited from a downward 
trending interest rate environment.

Overall, 84.2% and 85.3% of the net interest income increases in 1996 and 1995, 
respectively, were attributable to changes in the volume of net interest-earning
assets and interest-bearing liabilities. The remainder of the increases in both 
years was due to changes in average rates.

Management attempts to match, where possible, the maturities and repricing 
intervals of its interest earning assets and interest bearing liabilities.  The 
largest cumulative interest sensitivity gap for periods up to five years is  
$40.8 million, which represents 10.9% and 12.6% of total interest earning assets
and interest bearing liabilities at December 31, 1996, respectively.  The 
sensitivity gap for the period beyond five years is $48.8 million. Management 
considers the interest rate exposure represented by these gaps to be acceptable.

Provision for Loan Losses
The provision for loan losses was $595 for 1996, $300 for 1995 and $360 for 
1994.  Net charge-offs amounted to $404, $127 and $16 for 1996, 1995 and 1994, 
respectively.  The increase in net charge-offs was due to a drop in recoveries 
of loans previously charged off.  An unusually high level of recoveries occurred
in 1994.  The allowance for loan losses was $4,179, 1.53% of outstanding loans, 
at December 31, 1996 and $3,988, 1.58% of outstanding loans, at December 31, 
1995.  With the increase in net charge-offs, the provision for loan losses was
also increased and the allowance for loan losses reflected a corresponding 
increase.  Management believes the allowance for loan losses as a percentage of 
outstanding loans remains at a prudent level.

Noninterest Income
Noninterest income, which includes service charges on deposit accounts, loan 
origination fees, other service charges, other income and net securities gains 
(losses), was $2,034, $1,869 and $1,704 for 1996, 1995 and 1994, respectively.  
The 1996 increase in noninterest income resulted primarily from an increase in 
fees on Small Business Administration and real estate loans sold, trust fees, 
title insurance income and gain on disposal of fixed assets. The increase in 
noninterest income for 1995 was due primarily to increases in service charges on
deposit accounts and a reduction in securities losses.  Increases for both 1996 
and 1995 were partially offset by reductions in other areas.

Noninterest Expense
Noninterest expense, consisting of salaries and employee benefits, occupancy 
costs, credit cards, supplies, FDIC assessment and other expenses was $10,254 
for 1996, $9,695 for 1995 and $9,010 for 1994. The 1996 net increase in 
noninterest expense resulted from increases in several categories, primarily 
personnel costs and credit cards.  Personnel costs increased primarily as the 
result of merit increases, and additional personnel to staff two new branches.  
The 1995 net increase resulted from increases in personnel costs, occupancy and
equipment expense and supplies expense.  The increases for both 1996 and 1995 
were partially offset by reductions in other areas, most notably in Federal 
Deposit Insurance Corporation assessment expense.  The decline in the FDIC 
assessments resulted from revisions by the FDIC to the assessment rate schedule.
These revisions not only reduced the assessments applicable to the Corporation 
for 1995 and 1996, but also resulted in a refund of $179 received in 1995.
<PAGE>
Income Taxes

Income tax expense as a percentage of pre-tax income was 22.3%, 23.7% and 25.8% 
in 1996, 1995 and 1994, respectively.  The decline in the rate for both years 
was due to the continuing shift from taxable to nontaxable investment 
securities.

Balance Sheet
Total assets at December 31, 1996, were $395,324, compared to $360,533 at 
December 31, 1995. Total loans were $273,381 at December 31, 1996, an increase 
of $20,939 from December 31, 1995. Loan growth was concentrated in the real 
estate-mortgage portfolio and amounted to $20,351.  The real estate-construction
portfolio decreased $4,674.  All other loan portfolios experienced increases of 
varying amounts.  On an amortized cost basis, securities increased $10,386 from 
$87,646 at December 31, 1995.  The increase in securities represented funds in
excess of loan demand.  The increase in bank premises and equipment of $5,697
represented advances for the construction of the new corporate headquarters 
building.  

Total deposits at December 31, 1996, were $335,402, an increase of $19,625 from 
December 31, 1995.  Certificates of deposit of $100 and over increased $11,347 
and time deposits increased $8,608 since year end 1995.  These increases were 
partially offset by a decrease of $6,493 in savings deposits since year end 
1995.  Depositors continue to shift funds among the various types of deposit 
instruments seeking the most advantageous return while maintaining an acceptable
level of liquidity. More aggressive bidding for deposits contributed to the
overall increase.

Other borrowed funds at December 31, 1996, were $14,404, an increase of $12,036 
from December 31, 1995.  The primary reason for the change was an increase in 
advances from the Federal Home Loan Bank of Atlanta from $1,967 at December 31, 
1995, to $12,779 at December 31, 1996, to provide partial funding for earning 
asset growth.

Stockholders' Equity
Stockholders' equity was $35,828 at December 31, 1996, compared to $32,191 at 
December 31, 1995. This increase of $3,637 was the net result of earnings 
retention, an improvement of $246 in net unrealized gain or loss (net of tax) on
securities available-for-sale, a decrease of $604 in unearned ESOP shares 
resulting from principal repayments on ESOP debt, and dividends paid to 
shareholders.

All financial institutions are required to maintain minimum levels of regulatory
capital.  The Federal Reserve and the Office of Comptroller of the Currency 
(OCC) have established substantially similar risk-based and leveraged capital 
standards for financial institutions they regulate.  Under the risk-based 
capital requirements of these regulatory agencies, the Corporation is required 
to maintain a minimum ratio of total capital to risk-weighted assets of at least
8%. At least half of the total capital is required to be "Tier 1 capital", which
consists principally of common and certain qualifying preferred shareholders' 
equity, less certain intangibles and other adjustments.  The remainder, "Tier 
2 capital", consists of a limited amount of subordinated and other qualifying 
debt and a limited amount of the general loan loss reserve.  Tier 1 and total 
capital to risk-weighted assets ratios as of December 31, 1996 were 13.1% and 
14.3%, respectively, exceeding the minimums required.

In addition, the federal regulatory agencies have established a minimum 
leveraged capital ratio (Tier 1 capital to tangible assets).  These guidelines 
provide for a minimum leveraged capital ratio of 3% for banks and their 
respective holding companies that meet certain specified criteria, including 
that they have the highest regulatory examination rating and are not 
contemplating significant growth or expansion.  All other institutions are 
expected to maintain a leverage ratio of at least 100 to 200 basis points above
that minimum.  The guidelines also provide that banking organizations 
experiencing internal growth or making acquisitions will be expected to maintain
strong capital positions substantially above the minimum supervisory levels, 
without significant reliance on intangible assets.  The leverage ratio of the 
Corporation as of December 31, 1996 was 9.7% as compared to a minimum 
requirement of 4.0%.

Past Due Loans and Nonperforming Assets
Loans past due 90 days and over at December 31, 1996 totaled $595 compared to 
$43 at December 31, 1995.  In addition, nonaccrual loans and other real estate 
owned totaled $758 at December 31, 1996, compared to $2,156 at December 31, 
<PAGE>
1995.  In spite of the increase in loans past due 90 days and over, the New 
River Valley economy continues to improve, and such improvement has been 
reflected in a declining trend of nonperforming assets in recent years.  There 
were no major concentrations in nonaccrual loans at December 31, 1996.  
Approximately 50% of nonaccrual loans were outstanding to a single borrower and
related parties at December 31, 1995.

As of January 1, 1995, the Corporation adopted Statement of Financial Accounting
Standards No. 114, "Accounting by Creditors for Impairment of a Loan," and 
Statement No. 118, "Accounting by Creditors for Impairment of a Loan--Income 
Recognition and Disclosure."  These Statements were adopted on a prospective 
basis and had no material impact on the financial statements.  See Note 7 to 
the consolidated financial statements for additional information on loan 
impairment.

Liquidity
Liquidity is the ability to provide sufficient cash flow to meet financial 
commitments and to fund additional loan demand or withdrawal of existing 
deposits.  Liquidity remains sufficient, as assets are maintained on a short-
term basis to meet the liquidity demands anticipated by management.  Funding
sources primarily include customer-based core deposits and cash generated by 
operations. Another source of liquidity is additional borrowings from the 
Federal Home Loan Bank of Atlanta;  in excess of $15 million of the 
Corporation's borrowing capacity under an existing agreement with the FHLB 
remains unused as of December 31, 1996, based on the level of qualifying 
portfolio mortgage loans available for securitization.  Secondary sources of 
liquidity are available should the need arise, including approximately $32,000
in unused Federal Funds lines of credit and the ability to liquidate assets 
held for sale, especially investment securities.

The only significant source of cash for the holding company is transfers from 
its bank subsidiary in the form of dividends, loans, or advances.  The most 
restrictive regulatory limitation placed on the amount of funds that may be 
transferred from the Bank to the holding company is that placed on dividends.  
Specifically, the maximum amount of dividends that may be paid by the Bank in 
any calendar year without prior regulatory approval is the net profits of that 
year, as defined, combined with the retained net profits for the two preceding
years.  In effect, this limits 1997 dividends (unless prior regulatory approval
is obtained) to $6,212 plus year-to-date 1997 net profits as of the declaration 
date.  This limitation had no effect on the liquidity of the holding company in 
1996, and it is not expected to have any material impact in 1997.

Construction on a new corporate headquarters facility is expected to be 
completed during the first quarter of 1997.  Costs approximating $933 had not 
been paid as of December 31, 1996.

Effects of Inflation
The income statement generally reflects the effects of inflation.  Since 
interest rates, loan activities and deposit levels are related to inflation, the
resulting changes are included in net income.  The most significant item that 
does not reflect the effects of inflation is depreciation expense because 
historically presented dollar values used to determine this expense do not 
reflect the effects of inflation on the market value of depreciable assets.

Recent Accounting Developments
The Financial Accounting Standards Board (FASB) has issued Statement of 
Financial Accounting Standards (SFAS) No. 125, "Accounting for Transfers and 
Servicing of Financial Assets and Extinguishments of Liabilities."  This 
Statement provides standards for distinguishing between transfers of financial 
assets that should be accounted for as sales and those that should be accounted 
for as collateralized borrowings.  In essence, transactions in which the 
transferor has surrendered control of the financial asset must be recorded as
sales, and those in which control has not been surrendered should be recorded 
as borrowings.  The Statement specifies various circumstances that would 
indicate whether control has been effectively surrendered or not.  Transactions 
engaged in by the Corporation which could be covered by the Statement include
sales of loans with retainage of servicing rights, securities sold under 
agreement to repurchase (repurchase agreements), participations sold or 
purchased, and borrowings secured by loans. The Statement as originally issued 
was required to be adopted prospectively to transfers and servicing of financial
assets and extinguishment of liabilities occurring after December 31, 1996.  No 
restatement of previously issued financial statements will be permitted.  
However, the FASB has since issued SFAS No. 127, which defers the adoption date
for certain portions of SFAS No. 125 for one year.  The primary types of 
transactions engaged in by the Corporation for which the delay is applicable are
collateralized borrowings and repurchase agreements. Management has not yet 
estimated the potential impact of SFAS 125 on the Corporation's financial 
statements.
<PAGE>

Market Price and Dividend Data
The following information reflects per share data for the periods indicated 
relative to Common Stock trading values and dividends. FNB Corporation Common 
Stock began appearing on NASDAQ's OTC Bulletin Board under the symbol FNBP on 
November 15, 1996.  Shares are occasionally bought and sold by private 
individuals, firms or corporations, and in many instances FNB Corporation does 
not have knowledge of the purchase price or the terms of the purchase.  The 
information below relating to the trading values for the stock is based upon
information furnished to FNB Corporation by one or more parties involved in 
certain purchases and sales of the stock.  No attempt was made to verify or
determine the accuracy of the representations made.  As of December 31, 1996, 
there were 1,082 holders of record of FNB Corporation Common Stock.

The information below relating to periods prior to the effective date of the 
reorganization discussed under Management's Discussion and Analysis relate to 
the Common Stock of First National Bank, the predecessor entity.  The stock of 
First National Bank was not reported on the NASDAQ or any other quotation system
or traded on any organized exchange.  See Note 1 to the consolidated financial 
statements included herein.
<TABLE>
<CAPTION>
                                                                                                                                   
                                     Trading Value       Dividends	
1996                                High       Low       Per Share 
<S>                            <C>            <C>         <C>                                               
First Quarter                  $    43.75      42.50        --   
Second Quarter                      43.75      42.00       0.50
Third Quarter                       44.00      43.50        --
Fourth Quarter                      44.50      43.50       0.70
</TABLE>
<TABLE>
<CAPTION>
                                                                                                                                   
                                     Trading Value        Dividends
1995                                 High      Low        Per Share 
<S>                            <C>           <C>          <C>    
First Quarter	             	    $    42.50 	   42.00         -- 
Second Quarter                       42.50  	  40.00        0.45
Third Quarter                        42.50     41.00         --
Fourth Quarter                       42.50     42.00        0.65
</TABLE>

<PAGE>
<TABLE>
<CAPTION>
SELECTED CONSOLIDATED FINANCIAL INFORMATION           Years Ended December 31,

                                 1996       1995       1994       1993       1992	
<S>                         <C>          <C>        <C>        <C>        <C>
Selected income statement data
   (in thousands):
    Interest income          $  30,526    28,330     24,089      23,200     24,669
    Interest expense            15,016    14,081     11,022      11,339     13,535	

   Net interest income          15,510    14,249     13,067      11,861     11,134	

    Provision for loan
    losses                         595       300        360       1,125      1,500	

    Noninterest income           2,034     1,869      1,704       2,435      2,025	
    Noninterest expense         10,254     9,695      9,010       8,757      8,590	
    Income tax expense           1,491     1,449      1,394         824        622		

    Income before cumulative
      effects of changes 
      in accounting 
      principles                 5,204     4,674      4,007       3,590      2,447	
    Cumulative effect of
      change in accounting
      for postretirement                                                                                                           
 		   benefits other than
      pensions, net                  -         -          -        (179)         -	
    Cumulative effect of 
      change in accounting 
      for income taxes               -         -          -         337          -	

   Net income                 $  5,204	     4,674     4,007       3,748      2,447	

Per share data:
   Net income                 $  	3.25    	  2.96   	  2.57        2.41       1.57	
	  Cash dividends declared        1.20       1.10      1.45         .73        .50		
	  Book value per share          22.28	     20.28     16.99       16.97      15.29	        

Average number of shares
 outstanding                 1,602,566	   1,581,436   1,557,855   1,554,960   1,554,960

Selected balance sheet
 data at year end
    (in thousands):
    Total securities          $	97,975	    87,962    86,013      85,276     72,296	
    Loans, net                 269,145 	  248,305   213,899     201,381    200,179	

    Allowance for loan
      losses                     4,179      3,988     3,815       3,471      3,068	
    Total assets               395,324    360,533   323,876     307,516    292,059		
    Deposits                   335,402    315,777   286,130     271,406    259,077	
    Subordinated capital 
      notes                          -        937     1,044       1,152      1,259	
    Stockholders' equity        35,828     32,191    26,777      26,392     23,775	
		
Selected ratios 
(in percentages):
   Return on average assets	      1.41       1.38      1.29        1.26        .85		
	  Return on average equity      15.20      15.64     14.93       15.23      10.73		
   Dividend pay-out ratio        36.99      37.27     56.25       30.17      31.79	
   Average equity to average
    assets                        9.26       8.82      8.68        8.30       7.89  
</TABLE>
NOTES:(1) All share and per share data have been adjusted retroactively to
          reflect the stock dividend in 1994.
			
      (2) See Note 1 to the consolidated financial statements for information 
          relating to a change in reporting entity resulting from a 
          reorganization involving the formation of a bank holding company (the
          successor) and the exchange of one share of the holding company's 
	         stock for each share of First National Bank (the predecessor).  For 
          reasons discussed in Note 1, the information in the table above for 
          periods prior to the reorganization are comparable to that for the 
          period subsequent to the reorganization.
<PAGE>							

INDEPENDENT AUDITORS' REPORT

The Board of Directors and Stockholders
FNB Corporation

We have audited the accompanying consolidated balance sheets of FNB Corporation 
and subsidiaries as of December 31, 1996 and of First National Bank and 
subsidiaries as of December 31, 1995, and the related consolidated statements 
of income, changes in stockholders' equity and cash flows for the years then 
ended.  These consolidated financial statements are the responsibility of the
Corporation's management.  Our responsibility is to express an opinion on these 
consolidated financial statements based on our audits.  The consolidated
financial statements of First National Bank and subsidiaries for the year ended 
December 31, 1994 were audited by other auditors whose report dated February 10,
1995 expressed an unqualified opinion on those statements.  Such report included
an explanatory paragraph that referred to the adoption of Statement of Financial
Accounting Standards No. 115. 

We conducted our audit in accordance with generally accepted auditing standards.
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 FNB Corporation and 
subsidiaries as of December 31, 1996 and of First National Bank and subsidiaries
as of December 31, 1995, and the results of their operations and their cash 
flows for the years then ended in conformity with generally accepted 
accounting principles.

As discussed in Note 1 to the consolidated financial statements, FNB Corporation
was formed in 1996 and acquired 100% of the outstanding common stock of First 
National Bank, the predecessor reporting entity.

Roanoke, Virginia
February 21, 1997
<PAGE>
<TABLE>
<CAPTION>
                                                                  December 31, 1996 and 1995 
CONSOLIDATED BALANCE SHEETS                 (in thousands, except share and per share data)
                                                 FNB Corporation     First National Bank 
	                                                and Subsidiaries     and Subsidiaries   
                                                       1996                1995   
<S>                                            <C>                    <C>                
ASSETS                                                                
Cash and due from banks                            $  10,277                8,818          
Federal funds sold                                     2,500                5,430	
Securities available-for-sale, at fair value          54,886               47,851	
Securities held-to-maturity, at amortized cost        43,089               40,111
Mortgage loans held for sale                             330                  817	
Loans:
   Commercial                                         56,461               52,374	
   Consumer                                           62,906	              61,888	
   Real estate- commercial                            52,232               52,075	
   Real estate - construction                          4,926                9,600	
   Real estate - mortgage                             96,856               76,505 

            Total loans                              273,381              252,442	
Less unearned income                                      57	                 149	       

            Loans, net of unearned income            273,324	             252,293	
Less allowance for loan losses                         4,179           	    3,988               	   
            Loans, net                               269,145	             248,305	
Bank premises and equipment, net                      10,283                4,586	
Other real estate owned                                  185                  387	
Other assets                                           4,629	               4,228  	

            Total assets                          $  395,324              360,533             	
LIABILITIES AND STOCKHOLDERS' EQUITY

Deposits 	                              	
   Noninterest-bearing demand deposits             $  30,798	              27,991	
   Interest-bearing demand deposits                   47,603               44,247	
   Savings deposits                                   47,998               54,491	
   Time deposits                                     171,003              162,395
   Certificates of deposit of $100,000 
     and over                                         38,000               26,653

            Total deposits                           335,402              315,777	
   Securities sold under agreements
     to repurchase                                     4,795                3,942	
   Other borrowed funds                               14,404                2,368	
   Other liabilities                                   3,643                3,392	
   ESOP debt                                           1,252                1,926	
   Subordinated capital notes                              -                 	937              	   
   Total liabilities                                 359,496              328,342	

Stockholders' equity:
   Common stock, $5.00 par value. 
     Authorized 5,000,000 shares;
     issued and outstanding 1,661,900
     shares in 1996 and 1995                           8,310                8,310	
   Surplus                                            10,782               10,782	
   Unearned ESOP shares (53,470 and
     74,858 shares in 1996 and 1995,
     respectively)                                    (1,511)              (2,115)	
	  Retained earnings                                  18,285               15,006	
	  Net unrealized gains (losses) 
     on securities available-for-sale                    (38)                 208	

            Total stockholders' equity                35,828              	32,191              	   
            Total liabilities and 
            stockholders' equity                  $  395,324              360,533	
				
            See accompanying notes to consolidated financial statements.
</TABLE>					
<PAGE>
<TABLE>
<CAPTION>
                                               Years Ended December 31,1996, 1995 and 1994
CONSOLIDATED STATEMENTS OF INCOME                    (in thousands, except per share data)    

                                            FNB Corporation         First National Bank
                                            and Subsidiaries          and Subsidiaries	                                            
                                                  1996              1995            1994    
<S>                                        <C>                 <C>              <C>                          
Interest income:	
  Interest and fees on loans                 	$  24,962            23,072    	     19,074  
 	Interest on securities:
      Taxable                                     2,998             3,109           3,607	
      Nontaxable                                  2,378             1,963           1,280	
	Interest on federal funds sold                     188               186             128	
	
            Total interest income                30,526            28,330          24,089	

Interest expense:
   Interest on interest-bearing
    demand deposits                               1,280             1,410           1,244
   Interest on savings deposits                   1,395             1,692           1,916
   Interest on time deposits                      9,497             8,740           6,180	
   Interest on certificates of
    deposit of $100,000 and over                  1,856             1,603           1,259	
   Interest on securities sold 
    under agreements to repurchase                  229               232             184	
   Interest on other borrowed funds                 574               144              39	
   Interest on subordinated capital notes            67                87              83	
   Interest on ESOP debt                            118               173             117
			
            Total interest expense               15,016            14,081          11,022	

            Net interest income                  15,510            14,249          13,067	
Provision for loan losses                           595               300             360	

            Net interest income after provision
            for loan losses                      14,915            13,949          12,707	
Noninterest income:
   Service charges on deposit accounts              957               910             787	
   Loan origination fees                            223               199             234	
   Other service charges and fees                   332               279             285	
   Other income                                     517               477             505	
   Securities gains (losses), net                     5                 4            (107)
            Total noninterest income              2,034             1,869           1,704	
Noninterest expense:
   Salaries and employee benefits                 5,745             5,170           4,687	
   Occupancy and equipment expense, net        	  1,285             1,267           1,137	
   Credit card expense                              572               464             379	
   Supplies expense                                 371               384             342	
   FDIC assessment expense                            2               333             610	
   Other expenses                                 2,279             2,077           1,855
	
            Total noninterest expe  nse         	10,254             9,695           9,010	

Income before income tax expense                  6,695             6,123           5,401	
Income tax expense                                1,491             1,449           1,394	
			
            Net income                         $  5,204             4,674           4,007

            Net income per share               $   3.25              2.96            2.57	

		            See accompanying notes to consolidated financial statements.
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
CONSOLIDATED STATEMENTS OF	
CASH FLOWS	

                                              FNB Corporation        First National Bank
                                              and Subsidiaries         and Subsidiaries   
                                                    1996             1995            1994
<S>                                           <C>                 <C>              <C>         
Cash flows from operating activities:
   Net income                                   $  5,204             4,674           4,007	
	Adjustments to reconcile net income
      to net cash provided	
     	by operating activities:
         Provision for loan losses                   595               300             360	
         Depreciation and amortization
           of bank premises and equipment            549               538             499	
         ESOP compensation                           604               302             604	
           Provision for deferred income taxes        64               (90)            104	
         Loss (gain) on sales of securities
            available-for-sale, net                   (5)                -             109	
         Amortization of premiums and 
            accretion of discounts, net               73                20             111	
         Gain on sales of securities 
            held-to-maturity, net                      0                (4)             (2)	
         Decrease in valuation allowance
            for securities                             0              (209)              -	
         Loss (gain) on sale of other real
            estate and equipment                     (47)               12              18
         Proceeds from sales of mortgage
            loans held for sale                   11,843            14,125          11,270
         Origination of mortgage loans 
            held for sale                        (11,356)          (14,487)        (10,389)
         Decrease (increase) in other assets       	(401)            1,169            (410)	
         (Decrease) increase in other
           liabilities                               251               385          (1,361)	
  Net cash provided by operating
                    activities                     7,374             6,735           4,920	

Cash flows from investing activities:
   Net decrease (increase) in federal 
     funds sold                                    2,930            (3,000)           (250)	
   Proceeds from sales of securities
     available-for-sale                            9,462                 -          10,611	
   Proceeds from calls and maturities 
     of securities available-for-sale             10,895            15,009          16,291	
	Proceeds from calls and maturities
     of securities held-to-maturity                3,037             2,626           2,304	
   Purchases of securities available-
     for-sale                                    (27,834)           (4,456) 	      (21,755)
   Purchase of securities held-to-maturity        (6,047)          (11,783)        (11,394)
   Net increase in loans                         (21,739)          (35,989)        (12,774)
   Proceeds from sale of other real
     estate owned                                    449	              197	          1,293
	Recoveries on loans previously charged off	         156               238             500	
 Bank premises and equipment expenditures         (6,203)             (985)         (1,041)

         Net cash used in investing
           activities                            (34,894)          (38,143)        (16,215)

Cash flows from financing activities:
   Net increase (decrease) in 
     demand deposits                                (330)        	   3,799          (8,016)	
   Net increase in time deposits
     and certificates of deposit                  19,955            25,848          22,740	
   Net increase (decrease) in
     securities sold under agreements
	    to repurchase                                   853               838          (1,095)	
	  Net increase in other borrowed
     funds                                        12,036               868           1,500	
   Principal payments on ESOP debt                  (604)             (302)           (604)	
   Principal payments on subordinated
     capital notes                                  (937)             (107)           (108)	
   Dividends paid                                 (1,924)          	(1,742)         (2,254)
   Dividends on unallocated ESOP
     shares                                          (70)              (87)     	     (102)
	Proceeds from sale of shares 
     to ESOP                                           -                 -           3,021

            Net cash provided by
            financing activities                  28,979            29,115          15,082

Net increase (decrease) in cash 
  and due from banks                               1,459            (2,293)          3,787
Cash and due from banks at beginning
  of year                                          8,818            11,111           7,324	

Cash and due from banks at end of year         $  10,277             8,818          11,111

                  See accompanying notes to consolidated financial statements.
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
CONSOLIDATED STATEMENTS OF 
CHANGES IN STOCKHOLDERS' EQUITY

                                                      Years Ended December 31,1996, 1995 and 1994
                                                   (in thousands, except share and per share data)             

                                                                                   Net         
                                                                               Unrealized
                                                                                  Gains   
                                                                              (Losses) on
                                                       Unearned                Securities
                                  Common                 ESOP      Retained    Available-	               
                                  Stock     Surplus     Shares     Earnings	    for-Sale       Total
<S>                            <C>        <C>          <C>       <C>           <C>           <C>         
First National Bank and Subsidiaries                                                                                   
Balances at 
  December 31, 1993              $7,068      4,479          -      	14,845             -	      26,392

Net income                            -          -          -	       4,007             -        4,007
Cash dividends, $1.45
   per share                          -          -          -	      (2,254)            -       (2,254)
Cumulative effect of change in
   accounting for securities
   available-for-sale, net of
   income taxes of $421               -          -          -            -           817          817
10% stock dividend 
   (141,360 shares)                 707      3,817          -      	(4,524)            -            -
Unallocated shares purchased 
   by ESOP (106,940 shares)         535      2,486     (3,021)          	-             -            -
ESOP shares allocated upon
   loan repayment                     -          -        604            -             -          604
Change in net unrealized gains
   (losses) on securities
   available-for-sale, net of
   income tax effect of $1,437        -          -          -  	         -        (2,789)	     (2,789)

Balances at December 31,
   1994                           8,310     10,782     (2,417)      12,074        (1,972)      26,777

Net income                            -          -          -        4,674        	    -        4,674
Cash dividends, $1.10 per share       -          -          -  	    (1,742)            -       (1,742)
ESOP shares allocated upon loan
   repayment                          -          -        302            -             -          302
Change in net unrealized gains
  (losses) on securities
  available-for-sale, net of
  income tax effect of $1,123         -          -          -            -         2,180        2,180

Balances at December 31,
   1995                           8,310     10,782	    (2,115) 	    15,006           208       32,191

FNB Corporation and Subsidiaries
Net income                                                           5,204                      5,204
Cash dividends, $1.20 per share                   	                 (1,925)        	           (1,925)
ESOP shares allocated upon loan				
   repayment                                              604                	                    604	
Change in net unrealized gains
   (losses) on securities available for 
   sale, net of tax effect of $127	                                                 (246)        (246)

Balances at December 31,
   1996                         $8,310     10,782      (1,511)	    18,285            (38)      35,828
		                                      				
                  See accompanying notes to consolidated financial statements.
</TABLE>
<PAGE>
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS       December 31, 1996
                                           (in thousands, except share data)

(1)  Change in reporting entity
    	Subsequent to December 31, 1995, the Board of Directors of First National 
     Bank (the "Bank") approved a reorganization whereby a bank holding company 
     (FNB Corporation) was incorporated under the laws of the Commonwealth of 
     Virginia.  On June 11, 1996, the shareholders of the Bank approved a plan 
     for the holding company, the successor, to exchange one share of its stock 
     for each share of stock of the Bank, the predecessor.  A registration 
     statement was filed with the Securities and Exchange Commission (SEC) to
     register the stock of the holding company, and such registration statement
     was subsequently declared effective by the SEC.  On July 11, 1996, the 
     Office of the Comptroller of the Currency (OCC) approved the plan, and the
     exchange was subsequently consummated.  As a result, the Bank became a 
     wholly owned subsidiary of the holding company during the third quarter of
     1996, and the holding company began filing periodic reports under the
     Securities Exchange Act of 1934.  Prior to the consummation of the 
     exchange, the Bank filed periodic reports with the OCC.  The par value per
     share and the total number of shares outstanding of the holding company
     immediately after the reorganization was the same as that of the Bank
     immediately prior to the reorganization.

	    The financial statements included herein reflect the balances and activity
     of the Bank and its subsidiaries for periods ending prior to the 
     consummation of the reorganization (July 11, 1996) and of the holding 
     company and its subsidiaries for periods ending subsequent to the 
     reorganization.  The exchange of stock was accounted for using the pooling 
     of interests method.  That is, the bases of the assets and liabilities 
     of the Bank prior to the reorganization were carried forward without 
     adjustment.  Because of this, and because the holding company's revenues,
     expenses and changes in financial position subsequent to the 
     reorganization have been minimal, the consolidated financial statements
     for periods subsequent to the reorganization are comparable to those for
     periods prior to the reorganization.  The accompanying consolidated
     statements of income, cash flows and changes in stockholders' equity for
     1996 include the combined activity for the portion of 1996 prior to the
     consummation of the reorganization as well as that occurring subsequent to
     the reorganization.

(2)  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
The accounting and reporting policies of FNB Corporation and its wholly-owned 
subsidiaries (collectively, the "Corporation") conform to generally accepted 
accounting principles and general practices within the banking industry. In 
preparing the financial statements, management is required to make estimates 
and assumptions that affect the reported amounts of assets and liabilities as 
of the date of the balance sheet and revenues and expenses for the year.  
Actual results could differ significantly from those estimates.

Material estimates that are particularly susceptible to significant changes in 
the near term relate to the determination of the allowance for loan losses and 
the valuation of other real estate owned acquired in connection with 
foreclosures or in satisfaction of loans.  In connection with the determination 
of the allowance for loan losses and the valuation of other real estate owned, 
management obtains independent appraisals for significant properties.

Management believes that the allowance for loan losses and the valuation of 
other real estate owned are adequate.  While management uses available 
information to recognize loan losses and write-downs of other real estate owned,
future additions to the allowance and write-downs of other real estate owned 
may be necessary based on changes in economic conditions.  In addition, various 
regulatory agencies, as an integral part of their examination process, 
periodically review the allowance for loan losses and valuation of other real
estate owned.  Such agencies may require the Bank to recognize additions to the
allowance for loan losses and additional write-downs of other real estate owned 
based on their judgments of information available to them at the time of their
examination.
<PAGE>

The following is a summary of the more significant accounting policies.

	(a)  Consolidation
The consolidated financial statements include the accounts of FNB Corporation, 
a bank holding company, and its wholly-owned subsidiaries.  For periods prior to
the reorganization discussed above, the consolidated financial statements 
include the accounts of First National Bank and its wholly-owned subsidiaries.  
All significant intercompany balances and transactions have been eliminated.

	(b)  Cash and Cash Equivalents
For purposes of reporting cash flows, cash and cash equivalents include those 
amounts in the balance sheet caption, cash and due from banks.  Generally, cash 
and cash equivalents are considered to have maturities of three months or less. 
The Bank maintains amounts due from banks which, at times, may exceed federally 
insured limits.  No losses have been experienced in such accounts.
		
	(c)  Securities
Effective January 1, 1994, the Bank adopted the provisions of Statement of 
Financial Accounting Standards No. 115, "Accounting for Certain Investments in 
Debt and Equity Securities," and accordingly, has recorded the effect in the 
consolidated financial statements for the year ended December 31, 1994. 
Statement 115 addresses the accounting and reporting for investments in debt 
and equity securities by requiring such investments to be classified in three 
categories and accounted for as follows:

         Debt securities which the Bank has the positive intent and ability to 
         hold to maturity are classified as held-to-maturity securities and 
         reported at amortized cost, computed by the level yield method.

         Debt and equity securities that are bought and held principally for 
         the purpose of selling them in the near term are classified as 
         trading securities and reported at fair value, with unrealized gains 
         and losses included in income.  The Corporation has no trading 
         securities.  

         Debt and equity securities not classified as either held-to-maturity 
         or trading securities are classified as available-for-sale 
         securities and reported at fair value, with unrealized gains and 
         losses excluded from income and reported as a separate component of    
         stockholders' equity, net of the related income tax effect.
	
Gains and losses on sales of securities are based on the net proceeds and 
adjusted carrying amount of the security sold using the specific 
identification method. Declines in fair values of individual securities below 
their cost that are other than temporary are charged to income resulting in a 
new cost basis for the security.

(d)  Loans
Loans are stated at the amount of funds disbursed plus the applicable amount, 
if any, of unearned interest and deferred fees and costs less payments 
received.  Interest on commercial and real estate mortgage loans is accrued 
based on the average loans outstanding times the applicable interest rates.  
Interest on installment loans is recognized on methods which approximate the 
level yield method.  Loan origination and commitment fees and certain costs 
are deferred, and the net amount is amortized over the contractual life of the 
related loans as an adjustment of the yield.

Interest related to nonaccrual loans is recognized on the cash basis.  Loans 
are generally placed on nonaccrual status when the collection of principal or 
interest is 90 days or more past due, unless the obligation is both well-secured
and in the process of collection.
<PAGE>

Mortgage loans held for sale are carried at the lower of aggregate cost or 
market value.  Loans sold are removed from the accounts and any realized gain 
or loss is recorded.

(e)  Bank Premises and Equipment, Net
Bank premises and equipment are stated at cost less accumulated depreciation 
and amortization.  Depreciation and amortization is charged to expense over 
the estimated useful lives of the assets, principally on the straight-line 
method.  Costs of maintenance and repairs are charged to expense as incurred 
and improvements are capitalized.

(f)  Other Real Estate Owned
Other real estate owned represents properties acquired through foreclosure or 
deed taken in lieu of foreclosure.  At the time of acquisition, these 
properties are recorded at the lower of the recorded investment in the loan or 
fair value minus estimated costs to sell.  Expenses incurred in connection with 
operating these properties and subsequent write-downs, if any, are charged to 
expense.  Gains and losses on the sales of these properties are credited or 
charged to income in the year of the sale.

(g)  Income Taxes
Deferred tax assets and liabilities are recognized for the future tax 
consequences attributable to differences between the financial statement 
carrying amounts of existing assets and liabilities and their respective tax 
bases and operating loss and tax credit carryforwards.  Deferred tax assets and 
liabilities are measured using enacted tax rates expected to apply to taxable 
income in the years in which those temporary differences are expected to be 
recovered or settled. The effect on deferred tax assets and liabilities of a 
change in tax rates is recognized in income in the period that includes the 
enactment date.

(h)  Net Income Per Share
Net income per share computations are based on the weighted average number of 
shares outstanding during each year (1,602,566, 1,581,436, and 1,557,855 in 
1996, 1995 and 1994, respectively). The weighted average shares outstanding do 
not include unearned shares held by the Employee Stock Ownership Plan (ESOP).  
The shares held by the ESOP are not considered outstanding for net income per 
share calculations until the shares are released.  Per share data has been 
adjusted for the 1994 stock dividend.  The par value per share and the total 
number of shares outstanding were not affected by the reorganization discussed
above.

(i)  Trust Assets
Assets held by the Bank's trust department in a fiduciary or agency capacity 
are not included in the consolidated financial statements as they are not 
assets of the Corporation.

(j)  Reclassifications
Certain reclassifications have been made to prior year amounts to conform to 
the 1996 presentation.

(3)  RESTRICTIONS ON CASH
Federal reserve regulations require the Bank to maintain certain average 
balances as cash reserves.  The reserve requirements approximated $3,328 and 
$2,712 at December 31, 1996 and 1995, respectively.			

(4)  SECURITIES AVAILABLE-FOR-SALE
As discussed above, effective January 1, 1994, the Bank adopted the provisions 
of Statement 115.  Upon adoption of Statement 115, certain securities totaling 
$64,112 were reclassified from securities held-to-maturity to securities 
available-for-sale.  The cumulative effect of this change in accounting at 
<PAGE>
January 1, 1994 was to increase stockholders' equity by $817.  The following 
sets forth the composition of securities available-for-sale, which are 
reported at fair value, at December 31, 1996 and 1995:
<TABLE>
<CAPTION> 
                                          Gross         Gross       Approximate
                    	 	   Amortized     Unrealized    Unrealized        Fair
December 31, 1996           Costs         Gains         Losses         Values
<S>                     <C>             <C>          <C>           <C>
U.S. Treasury             $ 	5,634	         29	          (16)	          5,647
U.S. Government 
   agencies and	
   corporations             38,165         130          (306)          37,989
States and political
   subdivisions              3,981          79           (13)           4,047
Other securities             7,164          63           (24)           7,203

Totals                    $ 54,944         301	         (359)          54,886
</TABLE>
<TABLE>
<CAPTION>

                                          Gross         Gross       Approximate
                          Amortized    	Unrealized	   Unrealized        Fair
December 31, 1995           Costs         Gains         Losses         Values	  
<S>                     <C>              <C>          <C>            <C>  
U.S. Treasury	            $  9,513	         128	          (2)	          9,639	
U.S. Government
   agencies and	
   corporations             25,840          132          (98)          25,874
States and political
   subdivisions              2,304           84            -            2,388
Other securities             9,878          161          (89)           9,950

Totals                    $ 47,535          505         (189)          47,851
</TABLE>
The amortized costs and approximate fair values of securities available-for-sale
by contractual maturity are shown below.  Expected maturities may differ from 
contractual maturities because borrowers may have the right to call or prepay 
obligations with or without call or prepayment penalties.  
<TABLE>
<CAPTION>		
                                                   Approximate
                                   Amortized           Fair
December 31, 1996                    Costs            Values
<S>                               <C>              <C>
Due in one year or less           	$  4,294            4,312		
Due after one year through 
   five years                        20,596           20,537
Due after five years through
   ten years                         22,850           22,840
Due after ten years                   7,204            7,197

Totals                             $ 54,944           54,886
</TABLE>

Realized gains and losses on securities available-for-sale were not material 
in 1996 or 1995.  Gross gains of $83 and gross losses of $192 were realized 
in 1994.

The carrying value of securities available-for-sale pledged to secure public 
and trust deposits and securities sold under agreements to repurchase, and for
other purposes as required or permitted by law, was $17,650 at December 31, 1996
and $15,158 at December 31, 1995.
<PAGE>

(5)  SECURITIES HELD-TO-MATURITY
The amortized costs, gross unrealized gains and losses, and approximate fair 
values of securities held-to-maturity at December 31, 1996 and 1995 are as 
follows:
<TABLE>
<CAPTION>
 
                           		             Gross       Gross        Approximate
                         		Amortized	  Unrealized  	Unrealized         Fair
December 31, 1996            Costs	       Gains       Losses          Values	
<S>                      <C>           <C>           <C>            <C>
U.S. Government 
   agencies and
   corporations           $    500           1            -              501
States and political
   subdivisions             42,394         830         (288)          42,936
Other securities               195           -            -              195
Totals                    $ 43,089         831         (288)          43,632
</TABLE>
<TABLE>
<CAPTION>
                                         Gross         Gross       Approximate
	                       	Amortized     Unrealized    Unrealized        Fair
December 31, 1995          Costs         Gains         Losses         Values	
<S>                    <C>            <C>           <C>           <C>
U.S. Government 
   agencies and
	  corporations     	   $    500             6             -            506	
States and political
   subdivisions           39,110         1,032          (149)        39,993
Other securities             501             1             -            502

Totals                  $ 40,111         1,039          (149)        41,001
</TABLE>

The amortized costs and approximate fair values of securities held-to-maturity 
at December 31, 1996 by contractual maturity are shown below.  Expected 
maturities may differ from contractual maturities because borrowers may have 
the right to call or prepay obligations with or without call or prepayment 
penalties.				
<TABLE>
<CAPTION>                                          Approximate
                                   Amortized          Fair
December 31, 1996                    Costs           Values
<S>                             <C>               <C>
Due in one year or less		        $    1,703           1,703
Due after one year through
   five years                        14,940          15,157
Due after five years through
   ten years                         24,249          24,573
Due after ten years                   2,197           2,199

Totals                           $   43,089          43,632
</TABLE>

Realized gains and losses on  sales, calls and maturities on securities 
held-to-maturity were not material.  The carrying value of securities held-to-
maturity pledged to secure public and trust deposits and securities sold under 
agreements to repurchase, and for other purposes as required or permitted by 
law, was $14,690 and $16,815 at December 31, 1996 and 1995, respectively.

(6)  LOANS
At December 31, 1996 and 1995, there were direct loans to officers and directors
of $4,121 and $3,084, respectively.  During 1996, new direct loans to officers 
and directors amounted to $1,294 and repayments amounted to $257.   In addition,
there were loans of $7,184 and $6,861 at December 31, 1996 and 1995, 
respectively, which were endorsed by directors or had been made to companies 
in which directors had an equity interest.
<PAGE>

At December 31, 1996 and 1995, the Corporation had sold without recourse, 
participations in various loans to financial institutions and other customers 
of the Corporation in the amount of $29,200 and $29,000, respectively.

(7)   ALLOWANCE FOR LOAN LOSSES AND IMPAIRED LOANS
As of January 1, 1995, the Corporation adopted Statement of Financial 
Accounting Standards No. 114, "Accounting by Creditors for Impairment of a 
Loan," and Statement No. 118, "Accounting by Creditors for Impairment of a 
Loan - Income Recognition and Disclosures."  These new standards require that 
impaired loans be measured based on the present value of expected future cash 
flows discounted at the loan's effective interest rate or, as a practical 
expedient, at the loan's observable market price or the fair value of the
collateral if the loan is collateral dependent.  They also require creditors to
evaluate the collectibility of both contractual interest and contractual 
principal of all receivables when assessing the need for a loss accrual.  
Creditors may continue to use existing methods of recognizing interest income 
on an impaired loan.  These Statements were adopted on a prospective basis and 
had no material impact on the financial statements.

A loan is considered impaired when, based on management's judgment, it is 
probable that the Corporation will not be able to collect on all amounts due 
according to the contractual terms of the loan.  In making such assessment, 
management considers the individual strength of borrowers, the strength of 
particular industries, the payment history of individual loans, the value and 
marketability of collateral and general economic conditions.  Management's 
methodology for evaluating the collectibility of a loan after it is deemed to 
be impaired does not differ from the methodology used for nonimpaired loans.

As of December 31, 1996 and 1995, the investment in impaired loans approximated 
$1,963 and $2,885, respectively.  The December 31, 1996 and 1995 allowances for 
loan losses includes allowances of $335 and $498, respectively, for these loans.
Impaired loans averaged $2,933 during 1996 and $2,166 during 1995.  Interest on 
impaired loans is recognized in the same manner as loans that are not considered
impaired under Statement 114;  that is, interest is generally recognized on the 
cash basis once the collection of principal or interest is 90 days or more past
due.

A summary of the changes in the allowance for loan losses (including allowances 
for impaired loans) follows:
<TABLE>
<CAPTION>  
Years Ended December 31,           1996          1995          1994
<S>                            <C>             <C>           <C>
Balance at beginning of year 	  $  3,988         3,815         3,471	
Provisions for loan losses           595           300           360	
Loan recoveries                      156           238           500		
Loan charge-offs                    (560)         (365)         (516)	

Balance at end of year         	$  4,179         3,988          3,815	
</TABLE>

Nonperforming assets consist of the following:
<TABLE>
<CAPTION>
December 31,                      1996             1995
<S>                            <C>               <C>
Nonaccrual loans                $  573             1,769
Other real estate owned            185               387	

Total nonperforming assets      $  758             2,156
</TABLE>
There were no material commitments to lend additional funds to customers whose 
loans were classified as nonperforming at December 31, 1996.
<PAGE>

The following table shows the pro forma interest that would have been earned on 
impaired loans if interest had been recorded using the cash basis and the 
recorded interest that was included in income on these loans:
<PAGE>
<TABLE>
<CAPTION>

Years Ended December 31,                          1996           1995
<S>                                            <C>               <C> 
Cash basis interest - impaired loans	          	$  122             81

Recorded interest - impaired loans              $  131             51
</TABLE>

For 1994, substantially no interest income was recorded for nonaccrual loans.  
Had the loans been current in accordance with their original terms, recorded 
interest would have totaled $90.			

(8)   BANK PREMISES AND EQUIPMENT, NET
Bank premises and equipment are stated at cost less accumulated depreciation 
and amortization as follows:
<TABLE>
<CAPTION>

December 31,                                       1996           1995
<S>                                           <C>               <C>
Land                                           $   1,174           925	
Buildings                                          2,763        	2,297		
Furniture and equipment                            4,936        	3,821		
Leasehold improvements                               379           309
Construction in progress                    	      5,736        	1,434

                                                  14,988		       8,786
Less accumulated depreciation and amortization    	4,705        	4,200		

Totals                                         $  10,283        	4,586
</TABLE>

Included in construction in progress at December 31, 1996 is $132 of capitalized
interest related to the construction of a new headquarters facility.	

(9)   DEPOSITS
At December 31, 1996, there were deposits from officers and directors of $1,366.
Time deposits and certificates of deposit of $100,000 and over as of December 
31, 1996 mature as follows:
<TABLE>
        <S>            <C>
         1997           $	121,297
         1998              32,261
         1999              19,903
         2000              30,017
         2001               5,216
         Thereafter           309
                        $ 209,003
</TABLE>		

(10)  SECURITIES SOLD UNDER AGREEMENTS TO REPURCHASE AND OTHER BORROWED FUNDS
Advances from the Federal Home Loan Bank of Atlanta were $12.8 million and $2 
million on December 31, 1996 and 1995, respectively.  The fixed interest rates 
on the advances as of December 31, 1996 range from 5.38 to 7.15 percent.  The 
advances are collateralized under a blanket floating lien agreement whereby the 
Corporation gives a blanket pledge of residential first mortgage loans for 1-4 
units.  Of the total balance at December 31, 1996, $1,000 and $10,000 matures in
1998 and 2001, respectively, and the remainder matures after 2001.
<PAGE>

Securities sold under agreements to repurchase (repurchase agreements) at 
December 31, 1996 were collateralized by investment securities controlled by 
the Corporation with a book value of approximately $8.9 million.  The maximum 
amount of repurchase agreements outstanding during 1996 was $5.4 million, and 
the average amount outstanding during 1996 was $4.6 million.  

(11)  EMPLOYEE BENEFIT PLAN
The Corporation sponsors a leveraged Employee Stock Ownership Plan (ESOP) which 
covers all employees following the completion of one year of service and 
attainment of age 21.  The ESOP invests substantially in stock of the 
Corporation.  Employer contributions and dividends received by the ESOP are 
used to pay debt service.

In May 1994, the Bank sold 106,940 shares of its stock to the ESOP for a price 
of $28.25 per share as determined by an independent third-party valuation.  The
acquisition cost of $3,021 was financed by a loan from another financial 
institution, collateralized by the shares purchased, and guaranteed by the Bank.
In 1996, the ESOP tendered the stock of the Bank in exchange for the stock 
issued by the holding company pursuant to the reorganization discussed in 
Note 1.  As debt is repaid, shares are released from collateral and allocated
to active participants as of the end of the plan's year based on the
participants' pro rata interest in the plan. The ESOP debt is reported as 
debt and the corresponding shares pledged as collateral are reported as 
unearned ESOP shares in the accompanying consolidated balance sheet.  As shares 
are released from collateral,  compensation expense is recorded equal to the 
fair value of the shares,  and the released shares are included in income per 
share computations.  Dividends on allocated ESOP shares are recorded as a 
reduction of retained earnings while dividends on unallocated ESOP shares are
recorded as a reduction of ESOP debt and related accrued interest.  ESOP
compensation expense of $604, $302 and $604 and related ESOP interest expense
of $119, $173 and $117 were recorded for 1996, 1995 and 1994, respectively.  
The difference in compensation expense recorded in 1995 is due to the fact that 
the scheduled January 1995 principal payment was made in December 1994.  

As of December 31, 1996, ESOP debt of $1,252, consisting of actual debt of 
$1,511 and dividends on unallocated shares available for future debt reduction 
of $259, was outstanding. ESOP shares as of December 31, 1996 consisted of 
270,390 shares allocated prior to January 1, 1994, 53,470 released for 
allocation subsequent to January 1, 1994 and 53,470 unreleased and unearned 
shares.  Based on the most recent independent stock valuation, the fair value 
of the unreleased and unearned shares as of December 31, 1996 was $2,192.

(12)  INCOME TAXES
Total income tax taxes are allocated as follows:
<TABLE>
<CAPTION>

Years Ended December 31,                 1996         1995        1994
<S>                                <C>              <C>        <C>
Income                              $   1,491         1,449       1,394	
Stockholders' equity, for net
  unrealized gains 	and losses
  on securities available-for-sale 
  recognized for financial 
  reporting purposes                     (127)        1,123      (1,016)
	
Totals		                            $   1,364         2,572         378	
</TABLE>

The components of federal income tax expense are as follows:
<TABLE>
<CAPTION>

Years Ended December 31,                1996          1995         1994
<S>                               <C>              <C>          <C>
Current                            $   1,427         1,539        1,290	
Deferred                                  64           (90)         104	

Total                              $   1,491         1,449        1,394	
</TABLE>
<PAGE>

The reconciliation of expected income tax expense at the statutory federal 
rate with the reported tax expense at the effective rate is as follows:
<TABLE>
<CAPTION>

Years Ended December 31,           1996               1995               1994

                                     Percent             Percent             Percent
                                        of                  of                  of    
                                      Pretax             	Pretax              Pretax
                             Amount 	 Income    Amount    Income    Amount    Income		
<S>                       <C>        <C>       <C>       <C>       <C>       <C>      
Expected tax expense
 at statutory rate          $ 2,276 	  34.0%     2,082     34.0%  	  1,836     34.0%     
Increase (decrease)
 in taxes resulting
 from:
   Tax-exempt interest       (1,007)  (15.0)     	(746)   (12.1)      (526)    (9.7)	          
   Nondeductible
    interest expense            140     2.1        113      1.8         66      1.2	
Other, net                       82     1.2          -        -         18       .3	

Reported tax expense
  at effective rate         $ 1,491    22.3% 	    1,449    23.7%     1,394     25.8%
</TABLE>
<PAGE>

The tax effects of temporary differences that give rise to significant portions 
of deferred tax assets and deferred tax liabilities are as follows:
<TABLE>
<CAPTION>

December  31,                                   1996             1995
<S>                                        <C>               <C>
Deferred tax assets:
 Loans, principally due to allowance
   for loan losses 	and unearned fees        $  1,078           1,095
	Securities, principally due to 
   valuation allowance	established for
   financial reporting purposes                    20               -	 	
 Accrued post-retirement benefits due
   to accrual for financial	reporting
   purposes in excess of actual 
   contributions                                  139             128	
	Bank premises and equipment, due to
   differences in 	depreciation                    76              20		
 Other                                             29              22	

			Total gross deferred tax assets              1,342           1,265

Less valuation allowance                            -               -	

         Net deferred tax assets               	1,342           1,265	

Deferred tax liabilities:
	Securities, due principally to 
   valuation allowance                              -              36	
	Investment securities, due to
   differences in discount accretion               73              39	
	Other                                             48              32	

         Total gross deferred tax
          liabilities                             121             107

			Net deferred tax asset,
          included in other assets           $  1,221           1,158
</TABLE>
<PAGE>

The Corporation has determined that a valuation allowance for gross deferred 
tax assets is not necessary at December 31, 1996 or 1995 since deferred tax 
assets can be recognized during the carryback period available under current 
tax laws.

(13) DIVIDEND RESTRICTIONS AND CAPITAL REQUIREMENTS
The holding company's principal asset is its investment in the Bank, a wholly-
owned consolidated subsidiary.  The only significant source of income for the 
holding company is dividends from the Bank.  Regulatory agencies limit the 
amount of funds that may be transferred from the Bank to the holding company 
in the form of dividends, loans, or advances.  

Under applicable federal laws, the Comptroller of the Currency restricts, 
without prior approval, the total dividend payments of the Bank in any calendar 
year to the net profits of that year, as defined, combined with the retained 
net profits for the two preceding years.  The total dividends that may be 
declared in 1997 without the approval of the Comptroller totals $6,212 plus 
year-to-date 1997 net profits as of the declaration date.

The Corporation is 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 Corporation's financial statements.  Under capital 
adequacy guidelines and the regulatory framework for prompt corrective action, 
the Corporation must meet specific capital guidelines that involve quantitative
measures of assets, liabilities, and certain off-balance-sheet items as 
calculated under regulatory accounting practices.  The Corporation's capital
amounts and classification are also subject to qualitative judgments by the 
regulators about components, risk weightings, and other factors.

Quantitative measures established by regulation to ensure capital adequacy 
require the Corporation to maintain minimum amounts and ratios (set forth in 
the table below) of total and Tier 1 capital (as defined in the regulations) 
to risk-weighted assets (as defined), and of Tier 1 capital to average assets 
(as defined).  Management believes, as of December 31, 1996, that the 
Corporation meets all capital adequacy requirements to which it is subject.

As of December 31, 1996, the most recent notification from the Office of the 
Comptroller of the Currency categorized the Bank as well capitalized under the 
regulatory framework for prompt corrective action.  To be categorized as well 
capitalized, minimum total risk-based, Tier 1 risk-based, and Tier 1 leverage 
ratios as set forth in the table must be maintained. There are no conditions 
or events since that notification that management believes have changed the 
institution's category.
<TABLE>
<CAPTION>

	As of December 31, 1996:		
	                                                         Minimum
           	                          Actual            Requirements   		                      
                                  Amount   Ratio       Amount    Ratio
<S>                             <C>        <C>        <C>         <C>     
Total Capital                    $ 40,646   14.3%      $ 22,668    8.0%  
 (to Risk Weighted Assets)       
Tier 1 Capital                     37,096   13.1%        11,334    4.0%
 (to Risk Weighted Assets)
Tier 1 Capital                     37,096    9.7%        15,244    4.0%
 (to Average Assets)
</TABLE>

(14)  SUPPLEMENTAL CASH FLOW INFORMATION
The Corporation paid $14,899, $13,901 and $10,917 for interest and $1,413, 
$1,710, and $1,112 for income taxes in 1996, 1995 and 1994, respectively.  
Noncash investing activities included $343, $61, and $711 of loans transferred 
to other real estate owned in 1996, 1995 and 1994, respectively.
<PAGE>

(15) COMMITMENTS AND CONTINGENCIES
The Corporation is involved from time to time in litigation arising in the 
normal course of business.  Management believes that any resulting settlements 
and disposition of these matters will not have a material effect on the 
Corporation's consolidated results of operations or financial position.

(16) FINANCIAL INSTRUMENTS WITH OFF-BALANCE-SHEET RISK
The Corporation is a party to financial instruments with  off-balance-sheet 
risk in the normal course of business to meet the financing needs of its 
customers.  The financial instruments include commitments to extend credit and 
standby letters of credit.  Those instruments involve, to varying degrees, 
elements of credit risk in excess of the amount recognized in the balance 
sheets.  The contract amounts of those instruments reflect the extent of 
involvement the Corporation has in particular classes of financial instruments.
Exposure to credit loss in the event of nonperformance by the other party to 
the financial instrument for commitments to extend credit and standby letters
of credit is represented by the contractual amount of these instruments. The 
Corporation uses the same credit policies in making commitments and conditional 
obligations as it does for on-balance-sheet instruments.

Unless noted otherwise, the Corporation does not require collateral or other 
security to support the following financial instruments with credit risk:
<TABLE>
<CAPTION>

December 31,                                      1996        1995
                                                  Contract Amounts
<S>                                              <C>        <C>
Financial instruments whose contract amounts
	represent credit risk:
		Commitments to extend credit                   	$50,209    47,551
  Standby letters of credit                         3,479     2,769
</TABLE>

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.  Since many of the commitments are expected to expire 
without being drawn upon, the total commitment amounts do not necessarily 
represent future cash requirements. The Corporation evaluates each customer's 
creditworthiness on a case-by-case basis.  The amount of collateral obtained, 
if deemed necessary by the Corporation upon extension of credit, is based on 
management's credit evaluation of the customer.  Collateral held varies but may
include securities, accounts receivable, inventory, property, plant and
equipment, and income-producing commercial properties.

Standby letters of credit are conditional commitments issued by the Corporation 
to guarantee the performance of a customer to a third party.  Those guarantees 
are primarily issued to support public and private borrowing arrangements, 
including commercial paper, bond financing and similar transactions.  The credit
risk involved in issuing letters of credit is essentially the same as that 
involved in extending loans to customers.  Collateral held varies but may 
include securities, accounts receivable, inventory, property, plant and
equipment, and income-producing properties.

The Corporation originates mortgage loans for sale to secondary market 
investors subject to contractually specified and limited recourse provisions.  
In 1996, the Corporation originated $11,356 and sold $11,843 to investors, 
compared to $14,487 originated and $14,125 sold in 1995. Every contract with 
each investor contains certain recourse language.  In general, the Corporation 
may be required to repurchase a previously sold mortgage loan if there is major 
noncompliance with defined loan origination or documentation standards, 
including fraud, negligence or material misstatement in the loan documents.  
Repurchase may also be required if necessary governmental loan guarantees are
canceled or never issued, or if an investor is forced to buy back a loan after 
it has been resold as a part of a loan pool.  In addition, the Corporation may 
<PAGE>
have an obligation to repurchase a loan if the mortgagor has defaulted early in 
the loan term.  This potential default period ranges from six to twelve months 
after sale of a loan to the investor.  Historically, repurchases under these 
recourse provisions have been minimal.

The Corporation sells portions of mortgage and commercial loans to other 
investors in the normal course of business ("participations").  In certain cases
the Corporation has agreed to repurchase the loan from the investor in the event
the debtor defaults.  The Corporation's total exposure at December 31, 1996 
under such agreements approximates $5 million.

(17)	CONCENTRATIONS OF CREDIT RISK
The Corporation does a general banking business, serving the commercial, 
agricultural and personal banking needs of its customers in its trade territory,
commonly referred to as the New River Valley, which consists of Montgomery 
County, Virginia and portions of adjacent counties.   Operating results are 
closely correlated with the economic trends within this area which are, in turn,
influenced by the area's three largest employers - Virginia Polytechnic 
Institute and State University, Radford University and the Radford Arsenal.
Other industries include a wide variety of manufacturing concerns and 
agriculture-related enterprises.  The ultimate collectibility of the loan
portfolios and the recovery of the carrying amounts of repossessed property are 
susceptible to changes in the market conditions of this area.  The commercial 
portfolio is diversified with no significant concentrations of credit within a 
single industry.  The consumer loan portfolio included approximately $52 
million of loans to individuals for household, family and other personal 
expenditures at December 31, 1996 and 1995.  The real estate mortgage portfolio
consists primarily of loans secured by 1-4 family residential properties.

(18)	DISCLOSURES ABOUT FAIR VALUES OF FINANCIAL INSTRUMENTS
Statement of Financial Accounting Standards No. 107, "Disclosures about Fair 
Value of Financial Instruments," requires the Corporation to disclose estimated 
fair values of its financial instruments.  The following methods and 
assumptions were used to estimate the approximate fair value of each class of 
financial instrument for which it is practicable to estimate that value:

(a)  Cash and Due from Banks and Federal Funds Sold
The carrying amounts in the consolidated balance sheets are reasonable  
estimates of fair values.

(b)  Securities
The fair value of securities, except certain state and municipal securities, 
is estimated based on bid prices published in financial newspapers or bid 
quotations received from securities dealers.  The fair value of certain state 
and municipal securities is not readily available through market sources other 
than dealer quotations, so fair value estimates are based on quoted market 
prices of similar instruments, adjusted for differences between the quoted 
instruments and the instruments being valued.

(c)  Loans
Fair values are estimated for portfolios of loans with similar financial 
characteristics.  Loans are segregated by type (commercial, mortgage, consumer, 
etc.), by interest rate terms (fixed and adjustable rate) and by performing
performing and nonperforming categories.  The fair value of performing loans 
is calculated by discounting scheduled cash flows through the estimated 
maturity using estimated market discount rates that reflect the credit and 
interest rate risk inherent in the loan as well as estimates for operating 
expenses and prepayments.  The estimate of maturity is based on the 
Corporation's historical experience with repayments for each loan 
classification, modified, as required, by an estimate of the effect of current
economic and lending conditions.
<PAGE>

Fair value for significant nonperforming loans is based on estimated cash 
flows which are discounted using a rate commensurate with the risk associated 
with the estimated cash flows.  Assumptions regarding credit risk, cash flows 
and discount rates are judgmentally determined using available market 
information and specific borrower information.

(d)  Deposits
The fair value of demand and savings deposits is the amount payable on 
demand.  The fair value of fixed maturity time deposits and certificates of 
deposit is estimated using the rates currently offered for deposits of similar 
remaining maturities.

(e)  Securities Sold Under Agreements to Repurchase and Other Borrowed Funds
Rates currently available for debt with similar terms and remaining maturities 
are used to estimate fair value of existing debt.

(f)	 ESOP Debt and Subordinated Capital Notes
Rates currently available for debt with similar terms and remaining maturities 
are used to estimate fair value of existing debt.

(g)  Commitments to Extend Credit and Standby Letters of Credit
The only amounts recorded for commitments to extend credit and standby letters 
of credit are the deferred fees arising from these unrecognized financial 
instruments.  These deferred fees are not deemed significant at December 31, 
1996 and 1995, and as such, the related fair values have not been estimated.

The carrying amounts and approximate fair values of the Corporation's financial 
instruments are as follows:
<TABLE>
<CAPTION>

December 31,                 		1996                  		1995

                                       Approximate			                  Approximate
	                           Carrying       Fair           	Carrying        Fair      
                             Amounts      Values          	Amounts        Values   
<S>                       <C>            <C>              <C>          <C>      
Financial assets:
	  Cash and due
    from banks             $  10,277	      10,277            8,818	       8,818
	Federal funds 
    sold                       2,500        2,500            5,430        5,430	
	Securities 
    available-for
    -sale                     54,886       54,886          	47,851       47,851	
Securities held
    -to-maturity              43,089       43,632           40,111       41,001	
  Loans, net                 269,145      268,814          249,122      248,610	

		Total
       financial
       assets              $ 379,897      380,109          351,332	     351,710			
Financial liabilities:
  Deposits                 $ 335,402      336,262          315,777	     318,206
  Securities sold
   under agreements			
	  to repurchase
   and other 
	  borrowed funds             19,199       19,143            6,310        6,921
  ESOP debt                    1,252        1,252            1,926        1,926	  
 Subordinated 
   capital notes                   -            -              937          912	

      Total 
       financial
       liabilities         $ 355,853      356,657          324,950	     327,965	
</TABLE>

Fair value estimates are made at a specific point in time, based on relevant 
market information and information about the financial instrument.  These 
estimates do not reflect any premium or discount that could result from offering
for sale at one time the Corporation's entire holdings of a particular financial
instrument.  Because no market exists for a significant portion of the 
Corporation's financial instruments, fair value estimates are based on judgments
regarding future expected loss experience, current economic conditions, risk
characteristics of various financial instruments and other factors.  These
estimates are subjective in nature and involve uncertainties and matters of 
significant judgment and therefore cannot be determined with precision.  
Changes in assumptions could significantly affect the estimates. 

Fair value estimates are based on existing on and off-balance sheet financial 
instruments without attempting to estimate the value of anticipated future 
business and the value of assets and liabilities that are not considered 
financial instruments.  In addition, the tax ramifications related to the 
realization of the unrealized gains and losses can have a significant effect 
on fair value estimates and have not been considered in the estimates.	

(19)  PARENT COMPANY FINANCIAL INFORMATION
Condensed financial information of FNB Corporation (the parent or holding 
company) is presented below:
<TABLE>
<CAPTION>
                       Condensed Balance Sheet

                                                   December 31, 1996
<S>                                                    <C>
Assets 
Investment in bank subsidiary                           $35,829
Receivable from bank subsidiary                           1,162
         Total Assets                                   $36,991

Liabilities							
Dividends payable                                       $ 1,163
         Total  Liabilities                               1,163	

Stockholders' Equity	
Common stock and surplus                                 19,092
Retained earnings                                        18,285
Other                                                   	(1,549)
          Total Stockholders' Equity                     35,828

         Total Liabilities & Stockholders' Equity       $36,991
</TABLE>
<TABLE>
<CAPTION>
                  Condensed Statement of Income
                                                    July 6, 1996 to 
                                                   December 31, 1996
<S>                                                   <C>				
Equity in earnings of bank subsidiary                   $ 2,570
Other expenses                                                1
Income before income taxes                                2,569		
Income tax expense                                            - 	      	 
Net income                                              $ 2,569                                                                    
</TABLE>
NOTES:  
(1)  July 6, 1996 represents the inception of operations of the holding company.
See Note 1 to the consolidated financial statements.  The equity in earnings of 
bank subsidiary represents the net income of its bank subsidiary from July 6, 
1996 to December 31, 1996.  Of this amount, $1,163 was declared by the Bank as 
a dividend in December, 1996 payable to the holding company in January, 1997.
<PAGE>

(2)  Cash flows for the parent company during 1996 were not significant.

(20)	INTERIM FINANCIAL INFORMATION (Unaudited)
	Consolidated quarterly results of operations were as follows:
<TABLE>
<CAPTION>


                                             1996				
                                      Three Months Ended				
                        March 31      June 30      September 30    December 31
<S>                  <C>             <C>            <C>             <C>  
Interest income	      $  7,349	        7,531	          7,669	          7,977
Interest expense         3,677	        3,741	          3,782	          3,816
Provision for 
  loan losses              105	          105	            135            	250
Noninterest income         538	          497	            503	            496
Noninterest expense      2,342         2,516	          2,640	          2,756
Income before income
  tax expense            1,763	        1,666	          1,615	          1,651
Income tax expense         421	          373	            358	            339
Net income            $  1,342	        1,293	          1,257	          1,312

Net income 
  per share           $   0.84          0.81            0.78            0.82
</TABLE>
<TABLE>
<CAPTION>

                                                     1995				
                                             Three Months Ended				
                        March 31       June 30	    September 30     December 31
<S>                   <C>             <C>            <C>              <C>
Interest income	       $  6,510         7,071          7,373            7,376
Interest expense          3,171         3,463          3,788            3,659
Provision for
 loan losses                 50           100             75               75
Noninterest income          453           487            443              486
Noninterest expense       2,315         2,397          2,418            2,565
Income before income
 tax expense              1,427         1,598          1,535            1,563
Income tax expense          340           398            360              351
Net income             $  1,087         1,200          1,175            1,212

Net income 
 per share             $   0.69          0.76           0.74             0.77   
</TABLE>

The quarterly data above reflects the results of operations of the Bank and its 
subsidiaries for periods prior to July 11, 1996 (the date of the consummation 
of the reorganization discussed in Note 1), and of the holding company and its 
subsidiaries for periods subsequent to that date.  Because the reorganization 
did not result in the adjustment of the carrying values of assets and  
liabilities, and because revenues and expenses related to the holding company 
have been minimal, management considers the pre-organization and post-
reorganization amounts in the above tables to be comparable.  See Note (1).

(21)  RECENT ACCOUNTING DEVELOPMENTS
The Financial Accounting Standards Board (FASB) has issued Statement of 
Financial Accounting Standards (SFAS) No. 125, "Accounting for Transfers and 
Servicing of Financial Assets and Extinguishments of Liabilities." This 
Statement provides standards for distinguishing between transfers of financial 
assets that should be accounted for as sales and those that should be accounted 
for as collateralized borrowings.  In essence, transactions in which the 
transferor has surrendered control of the financial asset must be recorded as
sales, and those in which control has not been surrendered should be recorded
as borrowings.  The Statement specifies various circumstances that would 
indicate whether control has been effectively surrendered or not.  Transactions
engaged in by the Corporation which could be covered by the Statement include
sales of loans with retainage of servicing rights, securities sold under 
agreement to repurchase (repurchase agreements), participations sold or
purchased, and borrowings secured by loans.  The Statement as issued was
required to be adopted prospectively to transfers and servicing of financial
assets and extinguishment of liabilities occuring after December 31, 1996.  No
restatement of previously issued financial statements will be permitted.  
However, the FASB has since issued SFAS No. 127, which defers the adoption date
for certain portions of SFAS No. 125 for one year.  The primary types of 
transactions engaged in by the Corporation for which the delay is applicable
are collaterlized borrowings and repurchase agreements.  Management has not yet
estimated the potential impact of SFAS 125 on the Corporation's financial
statements.
<PAGE>

                                                           Exhibit #(21)



SUBSIDIARIES OF THE REGISTRANT

Name of Subsidiary                                State of Incorporation

First National Bank                                      Virginia

FNB Financial Services, Inc.                             Virginia

FNBO Co., Inc.                                           Virginia


<TABLE> <S> <C>

<ARTICLE> 9
<MULTIPLIER> 1,000
       
<S>                             <C>
<PERIOD-TYPE>                   YEAR
<FISCAL-YEAR-END>                          DEC-31-1996
<PERIOD-END>                               DEC-31-1996
<CASH>                                          10,277
<INT-BEARING-DEPOSITS>                               0
<FED-FUNDS-SOLD>                                 2,500
<TRADING-ASSETS>                                     0
<INVESTMENTS-HELD-FOR-SALE>                     54,886
<INVESTMENTS-CARRYING>                          43,089
<INVESTMENTS-MARKET>                            43,632
<LOANS>                                        273,381
<ALLOWANCE>                                      4,179
<TOTAL-ASSETS>                                 395,324
<DEPOSITS>                                     335,402
<SHORT-TERM>                                     6,420
<LIABILITIES-OTHER>                              3,643
<LONG-TERM>                                     14,031
                                0
                                          0
<COMMON>                                         8,310
<OTHER-SE>                                      27,518
<TOTAL-LIABILITIES-AND-EQUITY>                 395,324
<INTEREST-LOAN>                                 24,962
<INTEREST-INVEST>                                5,376
<INTEREST-OTHER>                                   188
<INTEREST-TOTAL>                                30,526
<INTEREST-DEPOSIT>                              14,028
<INTEREST-EXPENSE>                              15,016
<INTEREST-INCOME-NET>                           15,510
<LOAN-LOSSES>                                      595
<SECURITIES-GAINS>                                   5
<EXPENSE-OTHER>                                 10,254
<INCOME-PRETAX>                                  6,695
<INCOME-PRE-EXTRAORDINARY>                       6,695
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                     5,204
<EPS-PRIMARY>                                     3.25
<EPS-DILUTED>                                     3.25
<YIELD-ACTUAL>                                    4.80
<LOANS-NON>                                        573
<LOANS-PAST>                                       595
<LOANS-TROUBLED>                                     0
<LOANS-PROBLEM>                                      0
<ALLOWANCE-OPEN>                                 3,988
<CHARGE-OFFS>                                      560
<RECOVERIES>                                       156
<ALLOWANCE-CLOSE>                                4,179
<ALLOWANCE-DOMESTIC>                             2,957
<ALLOWANCE-FOREIGN>                                  0
<ALLOWANCE-UNALLOCATED>                          1,222
        

</TABLE>

          			Exhibit #(99)





                           Independent Auditors' Report



The Board of Directors and Stockholders
First National Bank:


We have audited the accompanying consolidated statements of income, changes 
in stockholders' equity and cash flows of First National Bank and 
subsidiaries for the year ended December 31, 1994.  These consolidated financial
statements are the responsibility of the Bank's management.  Our 
responsibility is to express an opinion on these consolidated financial 
statements based on our audit.

We conducted our audit in accordance with generally accepted auditing standards.
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 audit provides a reasonable basis for our
opinion.

In our opinion, the consolidated financial statements referred to above present 
fairly, in all material respects, the results of operations and the cash flows 
of First National Bank and subsidiaries for the year ended December 31, 1994, 
in conformity with generally accepted accounting principles.

As discussed in notes 2(c) and 4 to the consolidated financial statements, 
the Bank adopted the provisions of Statement of Financial Accounting Standards 
No. 115, Accounting for Certain Investments in Debt and Equity Securities, 
on January 1, 1994.


                                           KPMG Peat Marwick LLP



Roanoke, Virginia
February 10, 1995




© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission