MID ATLANTIC COMMUNITY BANKGROUP INC
SB-2/A, 1997-07-11
STATE COMMERCIAL BANKS
Previous: FIRST UNION MASTER CREDIT CARD TRUST, 8-K12G3, 1997-07-11
Next: OLD GUARD GROUP INC, DEF 14A, 1997-07-11



   
     As filed with the Securities and Exchange Commission on July 11, 1997.
                                                    Registration No. 333-25557
    

                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

   
                               AMENDMENT NO. 1 TO
    
                                    FORM SB-2
                             REGISTRATION STATEMENT
                                      UNDER
                           THE SECURITIES ACT OF 1933


                     MID-ATLANTIC COMMUNITY BANKGROUP, INC.
                 (Name of small business issuer in its charter)

<TABLE>
<CAPTION>
<S>                                           <C>                                     <C>
              Virginia                                   6022                               54-1809409
   (State or other jurisdiction of           (Primary Standard Industrial                (I.R.S. Employer
   incorporation or organization)             Classification Code Number)             Identification Number)
</TABLE>

                     7171 George Washington Memorial Highway
                           Gloucester, Virginia 23061
                                 (804) 693-0628
    (Address and telephone number of registrant's principal executive offices
                             and place of business)

                                 W. J. Farinholt
                        President/Chief Executive Officer
                     Mid-Atlantic Community Bankgroup, Inc.
                     7171 George Washington Memorial Highway
                           Gloucester, Virginia 23061
                                 (804) 693-0628
            (Name, address and telephone number of agent for service)

                          Copies of Communications to:
         R. Brian Ball, Esquire                  Carr L. Kinder, III, Esquire
     Wayne A. Whitham, Jr., Esquire                    Hunton & Williams
  Williams, Mullen, Christian & Dobbins              951 East Byrd Street
    1021 East Cary Street, 16th Floor              Richmond, Virginia 23219
        Richmond, Virginia  23219                       (804) 788-8200
              (804) 643-1991

         Approximate date of proposed sale to the public: As soon as practicable
after the Registration Statement becomes effective.
         If this Form is filed to register additional securities for an offering
pursuant to Rule 462(b) under the Securities Act, please check the following box
and list  the  Securities  Act  registration  statement  number  of the  earlier
effective registration statement for the same offering. [ ] ____________
         If this  Form is a  post-effective  amendment  filed  pursuant  to Rule
462(c) under the Securities Act, check the following box and list the Securities
Act  registration   statement  number  of  the  earlier  effective  registration
statement for the same offering. [ ] ____________
         If the  delivery  of the prospectus is expected to be made pursuant  to
Rule 434, please check the following box: [ ]
   
    
         The Registrant hereby amends this  Registration  Statement on such date
or dates as may be necessary to delay its  effective  date until the  Registrant
shall file a further amendment which specifically  states that this Registration
Statement shall  thereafter  become effective in accordance with Section 8(a) of
the  Securities  Act of 1933 or until the  Registration  Statement  shall become
effective on such date as the  Commission,  acting pursuant to Section 8(a), may
determine.


<PAGE>
                     Mid-Atlantic Community BankGroup, Inc.

                              CROSS REFERENCE SHEET
                     Pursuant to Item 501 of Regulation S-B
            Showing Heading or Location in Prospectus of Information
                    Required by Items in Part I of Form SB-2

<TABLE>
<CAPTION>

                        Item in Form SB-2                       Location in Prospectus
                        -----------------                       ----------------------

<S>          <C>                                                <C>
   1.        Forepart of the Registration Statement and         Facing Page; Cross Reference Sheet; Outside Front
             Outside Front Cover Page of Prospectus              Cover Page

   2.        Inside Front and Outside Back Cover Pages of       Inside Front and Outside Back Cover Page
             Prospectus

   3.        Summary Information and Risk Factors               Prospectus Summary; The Company; Risk Factors


   4.        Use of Proceeds                                    Use of Proceeds

   5.        Determination of Offering Price                    Outside Front Cover Page; Underwriting

   6.        Dilution                                           Not Applicable

   7.        Selling Security Holders                           Not Applicable

   8.        Plan of Distribution                               Underwriting

   9.        Legal Proceedings                                  Business

   10.       Directors, Executive Officers, Promoters and       Management
             Control Persons

   11.       Security Ownership of Certain Beneficial Owners    Management
             and Management

   12.       Description of Securities                          Outside Front Cover Page; Description of Capital
                                                                 Stock

   13.       Interests of Named Experts and Counsel             Legal Opinions; Experts

   14.       Disclosure of Commission Position on               Description of Capital Stock
             Indemnification for Securities Act Liabilities

   15.       Organization Within Last Five Years                Management

   16.       Description of Business                            Prospectus Summary; The Company; Recent Developments; 
                                                                Business

   17.       Management's Discussion and Analysis or Plan of    Management's Discussion and Analysis of Financial
             Operation                                           Condition and Results of Operations

   18.       Description of Property                            Business

   19.       Certain Relationships and Related Transactions     Management

   20.       Market for Common Equity and Related Stockholder   Market for Common Stock; Dividend Information
             Matters

   21.       Executive Compensation                             Management

   22.       Financial Statements                               Financial Statements

   23.       Changes in and Disagreements with Accountants on   Not Applicable
             Accounting and Financial Disclosure

</TABLE>
<PAGE>
Information   contained  herein  is  subject  to  completion  or  amendment.   A
registration  statement  relating  to these  securities  has been filed with the
Securities  and Exchange  Commission.  These  securities may not be sold nor may
offers to buy be accepted prior to the time the registration  statement  becomes
effective.  This  prospectus  shall  not  constitute  an  offer  to  sell or the
solicitation of an offer to buy nor shall there be any sale of these  securities
in any state in which such offer,  solicitation  or sale would be unlawful prior
to registration or qualification under the securities laws of any such state.

   
       PRELIMINARY PROSPECTUS DATED JULY 11, 1997, SUBJECT TO COMPLETION
    

PROSPECTUS

                                 130,000 Shares

                     MID-ATLANTIC COMMUNITY BANKGROUP, INC.

                                  Common Stock

   
         Mid-Atlantic  Community  BankGroup,  Inc. (the "Company"),  the holding
company for  Peninsula  Trust Bank,  Incorporated,  is hereby  offering for sale
130,000  shares of its  Common  Stock,  $5.00 par value per share  (the  "Common
Stock").  The Common  Stock is traded on the Nasdaq  SmallCap  Market  under the
symbol MABG,  but there has been  limited  trading  volume to date.  On June 26,
1997,  the most recent date on which the Common Stock traded,  the last reported
sale  price for the Common  Stock was  $24.50.  On July 10,  1997,  the  closing
quotation for the Common Stock was $23.00 bid -- $27.00 offered. See "Market for
Common Stock." See  "Underwriting" for a discussion of the factors considered in
determining the public offering price.
    

         See "Risk Factors"  on page 5 for certain information that should be
considered by prospective investors.

   
             THESE SECURITIES HAVE NOT BEEN APPROVED OR DISAPPROVED
                 BY THE SECURITIES AND EXCHANGE COMMISSION NOR
            HAS THE COMMISSION PASSED UPON THE ACCURACY OR ADEQUACY
           OF THIS PROSPECTUS. ANY REPRESENTATION TO THE CONTRARY IS A
                                CRIMINAL OFFENSE.
    
   
          THE SHARES OF COMMON STOCK OFFERED HEREBY ARE NOT SAVINGS OR
                   DEPOSIT ACCOUNTS AND ARE NOT INSURED BY THE
                     INSURANCE FUND OF THE FDIC OR ANY OTHER
                              GOVERNMENTAL AGENCY.
    
                              --------------------

                                 Price to      Underwriting       Proceeds to
                                  Public       Discount (1)     the Company(2)
Per Share.................           $               $                 $
Total (3).................           $               $                 $

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

(1)  Payable to the  Underwriter.  The  Company has agreed to  indemnify  the
     Underwriter  against  certain  civil liabilities.
(2)  Before deducting offering expenses payable by the Company estimated at
     $     .
(3)  The Company has granted the  Underwriter  a 30-day option to purchase up to
     19,500  additional  shares of Common Stock on the same terms and conditions
     set  forth  above  solely  to cover  over-allotments,  if any.  If all such
     additional  shares  are  purchased,   the  total  Price  to  Public,  total
     Underwriting  Discount and total Proceeds to the Company will be $   , $   
     and $   , respectively. See "Underwriting."

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

         The shares of Common Stock are offered by the  Underwriter,  subject to
prior sale,  when,  as and if delivered to and accepted by the  Underwriter  and
subject to certain  other  conditions.  The  Underwriter  reserves  the right to
withdraw,  cancel or modify such offer and to reject orders in whole or in part.
It is expected that delivery of certificates  for shares of Common Stock will be
made at the offices of  Davenport & Company LLC, in  Richmond,  Virginia,  on or
about          , 1997.
 

                             DAVENPORT & COMPANY LLC

   
                  The date of this Prospectus is July   , 1997.
    



<PAGE>



                     MID-ATLANTIC COMMUNITY BANKGROUP, INC.


                                   Market Area











                                      [MAP]











         CERTAIN   PERSONS   PARTICIPATING   IN  THE   OFFERING  MAY  ENGAGE  IN
TRANSACTIONS  THAT  STABILIZE,  MAINTAIN  OR  OTHERWISE  AFFECT THE PRICE OF THE
COMMON  STOCK.  SUCH  TRANSACTIONS  MAY INCLUDE THE PURCHASE OF SHARES OF COMMON
STOCK PRIOR TO PRICING OF THE OFFERING FOR THE PURPOSE OF MAINTAINING  THE PRICE
OF THE COMMON  STOCK,  THE  PURCHASE  OF SHARES OF COMMON  STOCK  FOLLOWING  THE
PRICING OF THE OFFERING TO COVER A SYNDICATE  SHORT POSITION IN THE COMMON STOCK
OR FOR THE  PURPOSE  OF  MAINTAINING  THE  PRICE OF THE  COMMON  STOCK,  AND THE
IMPOSITION  OF  PENALTY  BIDS.  FOR  A  DESCRIPTION  OF  THESE  ACTIVITIES,  SEE
"UNDERWRITING."

         IN CONNECTION  WITH THIS OFFERING,  THE  UNDERWRITER  AND SELLING GROUP
MEMBERS MAY ENGAGE IN PASSIVE MARKET MAKING  TRANSACTIONS IN THE COMMON STOCK ON
THE NASDAQ  SMALLCAP  MARKET IN  ACCORDANCE  WITH RULE 103 OF  REGULATION M. SEE
"UNDERWRITING."



                                      -2-
<PAGE>

                               PROSPECTUS SUMMARY


   
     The  following  summary  is  qualified  in its  entirety  by  the  detailed
information and financial  statements  appearing elsewhere in this Prospectus or
incorporated herein by reference.  Unless otherwise  indicated,  the information
contained in this Prospectus assumes that the Underwriter's overallotment option
is not exercised. The Company
    
                                  The Company
   
     Mid-Atlantic  Community  BankGroup,   Inc.,  a  Virginia  corporation  (the
"Company"),  is the holding  company for Peninsula Trust Bank,  Incorporated,  a
Virginia-chartered  commercial  bank (the "Bank") that  commenced  operations on
July 20, 1989. The Company and the Bank are  headquartered  at the same location
in Gloucester,  Virginia.  The Company has experienced  consistent  growth since
1989. At March 31, 1997 the Company had $138.4 million in assets, $122.6 million
in deposits and $14.7 million in stockholders' equity. In 1996 the Company's net
income was $1.5 million,  compared to $1.0 million in 1995 and $752,000 in 1994.
Net income for the three months ended March 31, 1997 was  $415,000,  compared to
$345,000 for the same period in 1996.
    
     The  Company's  market area is in the Peninsula  Region of Virginia,  which
lies east of  Richmond,  north of the James River and south of the  Rappahannock
River. The Bank currently operates five full-service banking offices,  including
the main office in Gloucester County and branch offices in Williamsburg, Charles
City County,  Newport News and Glenns (northern  Gloucester County).  The Glenns
location  opened on January  30,  1997 and also  houses  the  Bank's  Operations
Center.  The Bank is a  community-oriented  bank that  provides a broad range of
banking  services to small- and medium-sized  businesses and  individuals,  with
extended lobby hours and drive-in windows at each location.  The Bank strives to
provide its  customers  with the breadth of  products  comparable  to a regional
bank,  while  maintaining  the quick  response  and high  level of  service of a
community bank. The Bank's lending  activities include  commercial,  real estate
and consumer loans.

     The  Company's  business  strategy  is to  maintain  the Bank as a  leading
community  bank in the  Peninsula  Region of Virginia by building a strong local
ownership  base  in  each  community  it  serves  and by  further  developing  a
community-based   branch   banking   network.   The   Bank's   identity   as   a
community-oriented  bank  also  defines  its  strategy  for  growth.  Management
believes that the general trend toward  consolidation of the banking industry in
the  Bank's  market  area  has  created  a  niche  for  community-based  lenders
emphasizing   smaller  loans  and  customer  service.  To  exploit  this  niche,
management  intends to continue to develop its  community-based  branch  banking
network in the Peninsula Region.  The Company plans to establish a branch office
in Hampton, Virginia, which lies immediately to the east of Newport News, and is
currently evaluating available sites.

                                  The Offering

Shares offered......................    130,000 shares of Common Stock.(1)

Common Stock outstanding............    944,333 shares at March 31, 1997, and
                                        1,074,333 shares  after completion of
                                        this offering. (1)

Use of proceeds.....................    General corporate purposes,  including
                                        new branches and to support future
                                        growth in deposits and assets.  See "Use
                                        of Proceeds."

Market area.........................    The Bank  operates  in the  Peninsula
                                        Region of  Virginia with two  offices in
                                        Gloucester  County, and one office in
                                        each of Charles City County and the
                                        cities of Williamsburg and Newport News.

Nasdaq SmallCap Market Symbol.......    MABG
   
Dividends...........................    The Company  currently  pays annual
                                        dividends.  The Company  paid  dividends
                                        of $.25 per share in 1997,  $.12 per
                                        share in 1996, $.10 per share in 1995
                                        and $.06 per  share  in  1994.  See 
                                        "Dividend Information," "Description of
                                        Capital  Stock-Common Stock"  and 
                                        "Business-Supervision and Regulation."
    
- -------------------

(1) If the  Underwriter's  overallotment  option is  exercised in full, 149,500
    shares will be offered and Common Stock outstanding after the Offering will
    be 1,093,833 shares.


                                      -3-
<PAGE>
                       SUMMARY CONSOLIDATED FINANCIAL DATA

         The following  Summary  Consolidated  Financial Data and ratios for the
Company  have  been  derived  from  information   included   elsewhere  in  this
Prospectus. See the Company's financial statements, including footnotes thereto,
which are set forth elsewhere in this Prospectus and are an integral part of the
information presented.
   
<TABLE>
<CAPTION>
                                              At and for the
                                               three months
                                           ended March 31, (1)             At and for the year ended December 31,                  
                                           ------------------- -------------------------------------------------------------------
                                             1997       1996        1996          1995          1994          1993          1992   
                                             ----       ----        ----          ----          ----          ----          ----   
                                                               (Dollars in thousands, except per share data)  
<S>                                         <C>        <C>         <C>            <C>           <C>           <C>           <C>   
EARNINGS STATEMENT DATA:                                  
    Interest income..............           $ 2,959    $2,416      $10,653        $8,224        $5,651        $3,829        $2,930
    Interest expense.............             1,203       997        4,359         3,469         2,120         1,624         1,540
                                            -------    ------      -------        ------        ------        ------        ------
    Net interest income..........             1,756     1,419        6,294         4,755         3,531         2,205         1,390
    Provision for loan losses....                93        77          380           288           258           255           122
    Other income.................               193       148          624           477           358           290           202
    Other expenses...............             1,261       959        4,191         3,496         2,481         1,838         1,246
    Income taxes.................               180       185          813           425           398            66            12
                                            -------    ------      -------        ------        ------        ------        ------
    Net income (loss)............           $   415    $  346      $ 1,534        $1,023        $  752        $  336        $  212
                                            =======    ======      =======        ======        ======        ======        ======
                                                             
PER SHARE DATA:                                              
    Net income...................          $    .42  $    .35     $   1.57      $   1.29      $   1.20      $    .57      $    .45
    Weighted average shares outstanding...  977,311   973,064      975,486       794,376       624,789       592,735       476,798
    Book value at period end.....          $  15.53  $  14.33     $  15.28      $  14.12      $  12.01      $  10.89      $  10.31
    Total shares outstanding.....           944,333   944,333      944,333       944,333       657,978       582,628       582,628
    Cash dividends...............          $    .25  $    .12     $    .12      $    .10      $    .06      $      -      $      -
                                                             
BALANCE SHEET DATA:                                          
    Total assets.................          $138,398  $108,010     $136,434      $108,314       $80,332       $58,792       $40,775
    Loans, net...................            93,886    74,760       90,978        69,556        53,604        39,571        23,337
    Investment securities........            27,772    20,722       27,297        24,793        12,958        10,769         9,888
    Deposits.....................           122,582    93,340      120,485        94,115        71,524        51,930        34,512
    Borrowings...................                40        52           43            55            67            77             -
    Shareholders' equity.........            14,664    13,531       14,432        13,335         7,900         6,345         6,009
                                                             
PERFORMANCE RATIOS:                                          
    Net interest margin(2).......             5.64%     5.73%        5.72%        5.51%          5.59%        4.97%          4.34%
    Return on average assets.....             1.13%     1.31%        1.30%        1.11%          1.10%         .69%           .61%
    Return on average equity.....            10.20%    10.26%       10.91%       10.38%         10.84%        5.06%          4.52%
    Efficiency ratio(3)..........            64.70%    61.43%       60.21%       66.81%         63.81%       74.67%         78.34%
    Dividend pay-out ratio.......                 -         -        7.39%        6.43%          4.65%            -              -
                                                          
ASSET QUALITY RATIOS:                                        
    Allowance for loan losses to                             
      period end loans..........               1.25%    1.24%        1.21%        1.23%          1.31%        1.20%          1.11%
    Allowance for loan losses to                             
      nonaccrual loans(4)........              2.40x    3.95x        5.85x        6.32x         28.52x        9.45x              -
    Nonperforming assets to period end                       
      loans and foreclosed properties...        .56%     .31%         .21%         .19%           .05%         .13%              -
    Net charge-offs to average loans....        .01%     .01%         .16%         .22%           .06%         .12%           .23%
                                                             
CAPITAL AND LIQUIDITY RATIOS:                                
    Leverage.....................             11.19%   12.89%       11.42%       12.79%         10.81%       11.65%         15.28%
    Risk Based Capital Ratios:                               
        Tier 1 capital...........             15.07%   17.57%       14.99%       18.28%         14.54%       17.60%              -
        Total capital............             16.28%   18.78%       16.14%       19.47%         15.80%       18.80%              -
    Equity to assets.............             10.60%   12.53%       10.58%       12.31%          9.83%       10.79%         14.74% 
    Average loans to average                                  
     deposits....................             79.16%   80.25%       79.10%       74.68%         75.94%       76.20%         67.62%
</TABLE>                                                  
                                                             
- --------------------                                      
   
(1) The ratios for the three months ended March 31, 1997 and 1996 are 
    annualized.
    
   
(2) Net interest  margin is calculated  as tax  equivalent  net interest  income
    divided by average earning assets and represents the Bank's net yield on its
    earning assets.
    
   
(3) Computed by dividing  non-interest expense by the sum of net interest income
    and non-interest income, net of securities gains or losses.
    
   
(4) The Bank had no non-accrual loans at December 31, 1992.
    

                                      -4-

<PAGE>



                                  RISK FACTORS

         Prospective  investors  should consider  carefully,  in addition to the
other  information  contained in this  Prospectus,  the  following  risk factors
before  purchasing  shares of the Common Stock offered  hereby.  This Prospectus
contains certain forward-looking statements within the meaning of Section 27A of
the Securities Act of 1933, as amended (the  "Securities  Act"), and Section 21E
of the Securities  Exchange Act of 1934, as amended (the "Exchange Act"),  which
statements can be identified by the use of  forward-looking  terminology such as
"may," "will," "expect," "anticipate,"  "estimate" or "continue" or the negative
thereof or other comparable  terminology.  The Company cautions readers that the
following important factors,  among others, in some cases have affected,  and in
the future  could  affect,  the  Company's  actual  results  and could cause the
Company's  actual  results  in 1997 and beyond to differ  materially  from those
expressed in any forward-looking statements made herein.

         Dependence on Key  Personnel.  The Company is  substantially  dependent
upon the services of William J. Farinholt, President and Chief Executive Officer
of the Company and the Bank, and Kenneth E. Smith,  Executive Vice President and
Chief Financial Officer of the Company and the Bank. The loss of the services of
Mr.  Farinholt or Mr. Smith could have a material adverse effect upon the future
prospects of the Company.  The Company has entered  into  employment  agreements
with Mr. Farinholt and Mr. Smith. See "Management."

         Continued  Growth.  The Company has experienced  rapid growth since the
Company commenced  operations as a state chartered bank in July, 1989.  Although
the Company expects to continue growing in the future, there can be no assurance
that the recent rate of growth can be  maintained.  The Bank is a relatively new
financial  institution  in a highly  competitive  market  with a loan  portfolio
developed  over the last eight  years.  In  addition,  continued  growth will be
dependent in part on management's  ability to supervise the Company's  personnel
and operations in an efficient and productive  manner  consistent  with its past
practices.

         Competition.  The Company  encounters strong  competition from numerous
financial  institutions  within its primary  service area,  including many large
banks that operate in the Peninsula Region of Virginia. By virtue of their large
capital bases,  such banks have  substantially  greater  lending limits than the
Company  and  perform  certain  services  for  their  customers,  such as  trust
services,  that the Company does not currently  offer. In addition to commercial
banks, the Company competes with other financial  institutions,  such as savings
and loan  associations,  finance companies,  credit unions,  money market funds,
stock  brokerage  firms,   insurance   companies  and  other  financial  service
organizations.  Many of the  financial  organizations  in  competition  with the
Company have greater  financial  resources and loan  capacities than the Company
and are able to offer  similar  services  at lower  costs.  The  Company  cannot
accurately predict the effect of competition on its ability to further penetrate
its current and prospective markets. See "Business."
   
         Economic  Conditions and Related  Uncertainties.  The Company's primary
service area is limited to the Peninsula Region of Virginia.  Approximately  98%
of the loans in the Company's  portfolio  are to borrowers  within the Company's
primary service area. Declines in economic activity or increased unemployment in
this area could have an adverse  effect on the  business  and  prospects  of the
Company. More generally,  commercial banking is affected by general economic and
political   conditions  and  by  governmental   monetary  and  fiscal  policies.
Conditions such as inflation, recession, unemployment,  volatile interest rates,
tight money supply, and other factors beyond the Company's control may adversely
affect the financial performance of the Company.
    

         Government  Regulations.  The banking  industry is subject to extensive
governmental supervision,  regulation and control, which has materially affected
the business of the Company and other financial  institutions in the past and is
likely to do so in the future. Regulations affecting the banking industry may be
changed at any time, and the  interpretation  of those  regulations by examining
authorities of the banking  industry is also subject to change.  There can be no
assurance  that future  changes in  legislation,  

                                      -5-
<PAGE>

administrative  regulations or governmental policy will not adversely affect the
banking industry and the business of the Company. See  "Business-Supervision and
Regulation."

         Payment of  Dividends.  The Company or the Bank has paid an annual cash
dividend since 1994. The Company  currently intends to continue to pay an annual
dividend.  However,  there can be no  assurance  that the  Company's  results of
operations will continue to permit the payment of dividends.  The ability of the
Company to pay cash  dividends also is subject to both federal and state banking
regulations. See "Dividend Information."

         Determination of Offering Price. The offering price of the Common Stock
has been determined by negotiation between the Company and the Underwriter based
on certain  factors  including  the  current  market for the  Common  Stock,  an
evaluation of assets,  earnings and other established criteria of value, as well
as the comparisons of the relationships between market prices and book values of
other banking  institutions deemed comparable by the Underwriter.  Such decision
will not be solely based upon the actual  trading  market for the Common  Stock;
accordingly, there can be no assurance that the Common Stock may be resold at or
above the offering price. See "Underwriting."
   
         Limited Trading Market. The Common Stock of the Bank or the Company has
been quoted on the Nasdaq SmallCap Market  continuously since September 1995 and
trading volume has averaged approximately 1,000 shares per week. There can be no
assurance that an active  trading market will develop or, if developed,  will be
maintained following the Offering.
    

                                   THE COMPANY

         The Bank was organized on April 4, 1988 and commenced  business on July
20, 1989, with initial capital of $3.3 million. The Company, which was formed to
be the Bank's holding company,  acquired all of the outstanding capital stock of
the Bank pursuant to a plan of share exchange, on August 15, 1996.

         The Company's market area is in the Peninsula Region of Virginia, which
lies east of  Richmond,  north of the James River and south of the  Rappahannock
River.  The  principal  office  of the  Company  and the Bank is in  Gloucester,
Virginia.  In  addition  to the  main  office  in  Gloucester  County,  the Bank
currently operates branch offices in Williamsburg,  Charles City County, Newport
News and Glenns (northern  Gloucester  County).  The opening dates of the branch
offices were as follows: Williamsburg, November 1992; Charles City County, April
1994; Newport News, June 1995; and Glenns, January 1997. Each branch office is a
full-service  facility  offering a full range of deposit and loan products,  and
each is  equipped  with an ATM.  There are  extended  lobby  hours and  drive-in
windows at all  locations.  The Bank plans to open a branch  office in  Hampton,
Virginia,  to complement  its Newport News office,  and is currently  evaluating
available  sites,  although  there can be no assurance  that this branch will be
opened in accordance with the Company's current plan.
   
         At June 30, 1996 the Bank held approximately  23.0% of bank deposits in
Gloucester  County,  approximately 8.1% of the bank deposits in Williamsburg and
1.0% of the bank  deposits in Newport News.  The Company is the only  depository
institution with an office in Charles City County.  Deposits in the Charles City
County branch office totaled $11.0 million at March 31, 1997.
    
         The Bank is a  community-oriented  bank that  provides a broad range of
banking services to small and medium-sized businesses and individuals.  The Bank
strives to provide its customers with products and services  comparable to those
offered by regional banks,  while focusing on the enhanced customer service that
smaller  customers  often do not  receive at larger  banks.  The Bank's  lending
activities include commercial, real estate and consumer loans.


                                      -6-
<PAGE>

   
         The Bank has become a leading community bank in the Peninsula Region of
Virginia  by  building  a  strong  local  ownership  base  and by  developing  a
community-based  branch banking  network.  The Bank has experienced  significant
growth  since  opening.  At March 31,  1997,  the Company had $138.4  million in
assets,  $122.6  million in deposits and $93.9 million in net loans.  Management
believes that the current banking  environment  favors  community-based  lenders
emphasizing smaller loans.  Accordingly,  the Bank has developed a full range of
loan products and deposit  products for small and  medium-sized  businesses  and
individuals.  The Bank's loan portfolio at March 31, 1997,  consists of 66% real
estate loans (of which 10.5% are construction  loans  representing 6.8% of total
loans),  11% commercial loans and 23% installment  loans. The Bank's real estate
loans include residential real estate loans and home equity lines,  construction
loans and commercial mortgage loans. See "Business-Lending Activities."
    
         The Company's  senior  management has an average of 26 years of banking
experience  and has  been  with  the  Company  since  its  inception  as a state
chartered  bank.  The  Company  believes it has hired and  retained  experienced
employees whose banking  backgrounds  have helped the Company deliver  excellent
customer service and develop and retain a highly trained professional staff.
   
         At March 31, 1997, the Company's  total  capital,  which included no
subordinated debt or debentures, was $14.7 million or 10.60% of total assets.
    
         The  Company  and the Bank are  subject to  regulation  by the Board of
Governors  of the Federal  Reserve  (the  "Federal  Reserve")  and the Bureau of
Financial  Institutions  of the SCC.  The  Bank's  deposits  are  insured by the
Federal Deposit Insurance  Corporation  ("FDIC") up to a maximum of $100,000 for
each insured depositor.

         The Company's  principal  executive  offices are located at 7171 George
Washington Memorial Highway, Gloucester, Virginia 23061. The telephone number at
that location is (804) 693-0628.
   
                               RECENT DEVELOPMENTS
    
   
         For the quarter ended June 30, 1997,  total assets  increased to $148.0
million,  compared to $138.4  million at March 31, 1997,  and $119.7  million at
June 30,  1996.  Total  deposits  increased  to $131.6  million at June 30, 1997
compared to $122.6 million and $105 million at March 31, 1997 and June 30, 1996,
respectively.  Net income for the second  quarter of 1997  declined to $349,000,
compared to $415,000  for the first  quarter of 1997 and $371,000 for the second
quarter  of  1996.  The  decline  in  earnings  resulted  from  an  increase  in
non-interest  expense,  which was partially  offset by increases in net interest
income and non-interest income.
    
   
         Non-interest  expense for the second  quarter  totaled  $1.42  million,
compared to $1.26 million for the first quarter of 1997 and $1.0 million for the
second quarter of 1996. The increase in non-interest expense resulted from costs
incurred in connection  with opening the Company's  fifth banking office and new
operations center during the first quarter of 1997, the full impact of which was
not realized  until the second  quarter.  In  addition,  the  capitalization  of
improvements  and furniture,  fixtures and equipment  relating to the new branch
and   operations   center   resulted  in  increased   depreciation   expense  of
approximately $12,000 per month. In May the loan loss provision was increased by
$12,000 per month due to increased loan volume,  resulting in a $24,000 increase
in the second quarter of 1997.
    
                                 USE OF PROCEEDS

         The Company  intends to use the net proceeds  from the shares of Common
Stock  offered  hereby   (estimated  at  $        ,   after   deduction  of  the
underwriting  discount  and other  expenses  of the  offering  of  approximately
$        ) for general corporate  purposes,  including  financing the opening of
future  branches  and to support the growth of assets and  deposits.  Additional
capital is  expected  to allow the  Company to grow  internally  and through new
branches to support greater loan and deposit volumes.  Any proceeds  



                                      -7-
<PAGE>

received by the Company  upon the exercise of the  Underwriter's  over-allotment
option will also be used for general corporate purposes and for financing future
growth.


                             MARKET FOR COMMON STOCK
   
         The  Common  Stock of the  Company  or the Bank has been  quoted on the
Nasdaq SmallCap  Market  continuously  since September 20, 1995.  There has been
limited  trading  volume in the Common  Stock,  with  trading  volume  averaging
approximately  1,000  shares per week since  September  1995.  During the period
September  20, 1995 to August 14, 1996 the Bank's  Common Stock traded under the
symbol "PNTB".  Since the consummation of a plan of share exchange on August 15,
1996  pursuant  to which the  Company  became the Bank's  holding  company,  the
Company's  Common Stock has traded under the symbol  "MABG".  Prior to September
20, 1995 the Common Stock traded  sporadically in the  over-the-counter  market,
and such trades may not have  accurately  reflected the fair market value of the
Common Stock. On June 30, 1997, the Company had 902 shareholders of record.
    
   
         The following  table sets forth the high and low sales prices of the
Common Stock for the period January 1, 1995 to July 10, 1997.
    
                                                         High          Low
           1997
   
           Third Quarter (through July 10, 1997).....   no trades    no trades
    
   
           Second Quarter............................   $26.00        $23.00 
    
           First Quarter.............................    26.00         23.00

           1996
           Fourth Quarter............................   $26.00        $21.00
           Third Quarter.............................    25.00         20.00
           Second Quarter............................    25.00         22.00
           First Quarter.............................    23.50         18.50

           1995
           Fourth Quarter............................   $21.50        $19.00
           Third Quarter.............................    22.00         17.00
           Second Quarter............................    17.50         16.50
           First Quarter.............................    17.00         16.00


                              DIVIDEND INFORMATION

         The Company or the Bank has paid annual dividends as follows:  $.25 per
share in 1997;  $.12 per  share in 1996;  $.10 per  share in 1995;  and $.06 per
share in 1994.  No  dividends  were paid by the Bank prior to 1994.  The Company
currently  intends to continue to pay annual cash dividends on the Common Stock.
However,  the  payment  of  dividends  is at  the  discretion  of the  Board  of
Directors,  and is subject to various state and federal  regulatory  limitations
and is dependent upon the overall  performance  and capital  requirements of the
Company.  Holders of Common Stock are entitled to receive such  dividends as are
declared  by the  Company's  Board of  Directors.  See  "Description  of Capital
Stock-Common Stock" and "Business-Supervision and Regulation."



                                      -8-
<PAGE>

                                 CAPITALIZATION
   
         The following  table sets forth the  capitalization  of the Company at
March 31,  1997,  and as adjusted as of that date for the issuance of the shares
of  Common  Stock  offered  hereby.  The  information  below  should  be read in
conjunction  with the detailed  information  and financial  statements,  and the
notes related thereto, included in this Prospectus.
    
   
<TABLE>
<CAPTION>


                                                                                 At March 31, 1997
                                                               -----------------------------------------------------
                                                                   Actual        Adjustments(1)      As Adjusted
<S>                                                                 <C>                  <C>             <C>
Stockholders' equity:
     Common Stock, $5.00 par value;
     10,000,000 shares authorized;
     944,333 shares issued; 1,074,333
     shares issued, as adjusted...........................          $4,721,665           $650,000        $5,371,665
Organizers' stock options.................................               7,380                                7,380
Capital surplus...........................................           6,693,925
Retained earnings.........................................           3,585,363                            3,585,363
Unrealized loss on securities available for sale..........           (344,318)                            (344,318)
                                                                     ---------           --------         ---------
Total stockholders' equity................................         $14,664,015           $                $
                                                                   ===========           ========         =========
</TABLE>
    
- ---------------

(1)      Adjustments due to offering.

                                      -9-

<PAGE>


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

         The  following  presents  management's  discussion  and analysis of the
consolidated  financial condition and results of operations of the Company as of
the dates  and for the  periods  indicated.  This  discussion  should be read in
conjunction  with  the  Summary  Financial  Data,  the  Company's   Consolidated
Financial  Statements and the Notes thereto,  and other financial data appearing
elsewhere in this Prospectus.
   
         The Consolidated Financial Statements include the financial information
of the  Company  and the Bank.  As a result  of a share  exchange  completed  in
August,  1996, the Company became the parent  corporation of the Bank;  however,
the Bank  represents  more than 99.0% of the  Company's  activities.  Therefore,
comparative  discussions  of  consolidated  versus  non-consolidated   financial
statements are unnecessary.
    
Overview
   
         After  organizing in 1988 and opening in July 1989, the Bank has posted
consistent increases in assets,  deposits,  and profitability.  The Bank's asset
growth has exceeded 25% in each of its seven full years of  operation.  Earnings
of $1.5 million in 1996  represented the seventh  consecutive  year of increased
income.  Asset growth also evidenced strong  performance.  In 1996 the Company's
total assets  increased to $136.4  million  which  represented  a $28.1  million
increase,  or 25.9% over year-end 1995. The primary source of this growth was an
increase in total  deposits of $26.4  million  (28.1%).  Employment of these new
resources  was  accomplished   through  increases  in  the  loan  portfolio  and
investment securities account of $21.4 million (30.8%) and $2.5 million (10.1%),
respectively.  Loan  demand  was  strong  throughout  1996.  Growth  of 47.5% in
interest bearing demand deposits (NOW and Money Market accounts) was the primary
contributor  to the  Company's  increase  in  deposits  during  the year.  These
transaction accounts had a year end balance of $26.0 million.
    
    
        The Company had net income of $1.5  million in 1996,  a 49.9%  increase
over 1995 net income of $1.0 million.  On a pre-tax  basis,  net income for 1996
was $2.3 million,  a 62.1% increase over 1995 pre-tax income of $1.4 million.  A
common  measure  of a bank's  performance  is return  on  average  total  assets
("ROA").  The Company's ROA for 1996 was 1.3%, a 17% increase over the Company's
1995  ROA of  1.1%.  The  Company  believes  that  this  increase  represents  a
continuation  of the  Company's  trend of  improving  earnings  every year since
opening,  both in absolute  dollars and in the ROA ratio. The improvement in ROA
has  facilitated  an  increasing  return on average  equity  ("ROE"),  despite a
conservative  leverage ratio.  In 1996 the Company's ROE was 10.9%,  compared to
10.4% in 1995.  
    
   
         Net income for the three months ended March 31, 1997 was $415,000,
compared to $345,000 for the same period in 1996. Total assets, deposits and net
loans at March 31, 1997 exceeded their respective December 31, 1996 balances.
    
Results of Operations

         The  Company's  sole  subsidiary,  the  Bank,  operates  by  attracting
deposits  from the  general  public  and  employing  such  deposit  funds in the
purchase of investment  securities and the making of commercial,  consumer,  and
residential  construction and permanent mortgage real estate loans. Revenues are
derived principally from interest on loans and investments.  The Company's major
expense is interest paid on deposits.

                                      -10-
<PAGE>

Net Interest Income

         Net interest income represents the principal source of earnings for the
Company.  Net interest income equals the amount by which interest income exceeds
interest  expense.  Earning  assets consist  primarily of loans and  securities,
while  deposits  represent  the major portion of  interest-bearing  liabilities.
Changes in the volume and mix of  interest-earning  assets and  interest-bearing
liabilities,  as well as their respective  yields and rates,  have a significant
impact on the level of net interest income. Net interest margin is calculated as
tax-equivalent  net  interest  income  divided  by  average  earning  assets and
represents the Company's net yield on its earning assets.

         The   following   table   presents   the  average   balances  of  total
interest-earning  assets and total interest-bearing  liabilities for the periods
indicated,   showing   the   average   distribution   of  assets,   liabilities,
stockholders'  equity,  and  the  related  income,  expense,  and  corresponding
weighted average yields and costs. The average balances used for the purposes of
these tables and other  statistical  disclosures  were  calculated  by using the
daily average balances.

                                      -11-
<PAGE>
   
<TABLE>
<CAPTION>

   Average Balances, Interest Income and Expenses, Average Yields and Rates(1)

                                       Three Months Ended       
                                           March 31,                                  Year Ended December 31,
                                   ---------------------------  --------------------------------------------------------------
                                              1997                             1996                           1995            
                                           ----------                      -----------                    -----------         
                                                   
                                              Interest                        Interest                        Interest        
                                     Average   Income/ Yield/       Average    Income/    Yield/    Average    Income/  Yield/
                                     Balance   Expense   Rate       Balance    Expense      Rate    Balance    Expense   Rate 
                                     -------   -------   ----       -------    -------      ----    -------    -------   ---- 

                                                                                                      (Dollars in Thousands)
                                                                 
                                                                 
<S>                                  <C>        <C>    <C>           <C>          <C>     <C>       <C>      <C>        <C>   
Assets:                                                          
Interest earning assets:                                         
  Federal funds sold.............    $2,662         36  5.41%        $4,153       $231    5.56%     $ 6,445  $   378    5.87% 
   Securities:  (2)..............    
    U.S. Treasury  obligations...       604         11  7.28%            61          5    8.20%           -        -        - 
    U.S. government agency                                     
       and corporate obligations.    20,129        376  7.47%        17,930      1,291    7.20%      13,642      894    6.55%
     Other securities ...........     7,642        123  6.46%         6,562        437    6.66%       4,551      299    6.57% 
                                     ------        ---               ------     ------              -------   ------          
       Total securities..........    28,375        510  7.18%        24,553      1,733    7.06%      18,193    1,193    6.56% 
     Loans (3)...................    93,472      2,413 10.33%        81,323      8,689   10.68%      61,703    6,653   10.78% 
                                     ------      -----               ------     ------              -------   ------          
Total interest-earning assets....   124,509      2,959  9.51%       110,029     10,653    9.68%      86,341    8,224    9.53% 
Noninterest-earning assets:                                      
  Cash and due from banks........     3,869                           3,797                           2,721                   
  Other assets...................     7,387                           5,526                           4,301                   
  Less: allowance for loan    
  losses.........................   (1,142)                           (985)                           (796)                   
  Deferred loan fees.............     (482)                           (431)                           (375)                   
                                      -----                        --------                         -------                   
Total noninterest-earning                                        
     assets......................     9,632                           7,907                           5,851                   
                                                                   --------                         -------                   
Total assets.....................  $134,141                        $117,936                         $92,192                   
                                   ========                        ========                         =======                   
                                                                 
Liabilities and                                                  
 shareholders' equity:                                           
Interest bearing liabilities:                                    
 Deposits:                          
     Interest bearing demand.....   $21,923      $ 191  3.48%      $ 21,471   $    690    3.21%    $ 16,600   $  523    3.15% 
     Savings.....................    14,994        105  2.80%        10,710        357    3.33%       9,018      303    3.36% 
     Other time..................    66,168        904  5.46%        57,115      3,301    5.78%      45,302    2,632    5.81% 
                                     ------        ---               ------     ------              -------   ------          
     Total interest bearing                                      
     deposits....................   103,085      1,200  4.66%        89,296      4,348    4.87%      70,920    3,458    4.88% 
  Short-term borrowings..........       250          2  4.00%           233          9    3.86%         197        8    4.06% 
  Long-term debt.................        42          1  4.76%            50          3    6.00%          61        3    4.92% 
                                         --          -               ------     ------              -------   ------          
Total interest-bearing              
liabilities......................   103,377      1,203  4.65%        89,579      4,360    4.87%      71,178    3,469    4.87% 
Noninterest-bearing                                              
liabilities:                                                     
  Demand deposits................    15,000                          13,514                          10,132                   
  Other liabilities..............       943                             785                           1,017                   
                                        ---                        --------                         -------                   
Total noninterest-bearing                                        
  liabilities....................    15,943                          14,299                          11,149                   
                                    -------                        --------                         -------                   
Total liabilities................   119,320                         103,878                          82,327                   
Shareholders' equity.............    14,821                          14,058                           9,865                   
                                     ------                        --------                         -------                   
Total liabilities and                                            
  shareholders' equity...........  $134,141                        $117,936                         $92,192                   
                                   ========                        ========                         =======                   
Interest spread (4)..............                       4.86%                             4.81%                         4.66% 
Net interest margin (5)..........               $1,756  5.64%                   $6,293    5.72%               $4,755    5.51% 
                                                ======                          ======                        ======          

</TABLE>   
    

   
<TABLE>
<CAPTION>
                                     Year Ended December 31,
                                  --------------------------------    
                                                1994                  
                                           ------------               
                                                                      
                                               Interest               
                                    Average    Income/    Yield/      
                                    Balance    Expense      Rate      
                                    -------    -------      ----      
<S>                                  <C>        <C>        <C>        
Assets:                                                               
Interest earning assets:                                              
  Federal funds sold.............    $ 3,546    $  144     4.06%      
   Securities:  (2)..............                                     
    U.S. Treasury obligations....          -         -         -      
    U.S. government agency                                          
       and corporate obligations.      9,049       521     5.76%
     Other securities ...........      3,614       200     5.53%      
                                     -------    ------                
       Total securities..........     12,663       721     5.70%      
     Loans (3)...................     46,905     4,786    10.20%      
                                     -------    ------                
Total interest-earning assets....     63,114     5,651     8.95%      
Noninterest-earning assets:                                           
  Cash and due from banks........      2,832                          
  Other assets...................      3,134                          
  Less: allowance for loan                                            
  losses.........................      (599)                          
  Deferred loan fees.............      (335)                          
                                     -------                          
Total noninterest-earning                                             
     assets......................      5,032                          
                                     -------                          
Total assets.....................    $68,146                          
                                     =======                          
                                                                      
Liabilities and                                                       
 shareholders' equity:                                                
Interest bearing liabilities:                                         
 Deposits:                                                            
     Interest bearing demand.....    $18,373    $  586     3.19%      
     Savings.....................      7,936       266     3.35%      
     Other time..................     26,735     1,260     4.74%      
                                     -------    ------                
     Total interest bearing                                           
     deposits....................     53,044     2,112     3.98%      
  Short-term borrowings..........        125         4     3.20%      
  Long-term debt.................         72         4     5.56%      
                                     -------    ------                
Total interest-bearing                                                
liabilities......................     53,241     2,120     3.98%      
Noninterest-bearing                                                   
liabilities:                                                          
  Demand deposits................      7,485                          
  Other liabilities..............        481                          
                                     -------                          
Total noninterest-bearing                                             
  liabilities....................      7,966                          
                                     -------                          
Total liabilities................     61,207                          
Shareholders' equity.............      6,939                          
                                     -------                          
Total liabilities and                                                 
  shareholders' equity...........    $68,146                          
                                     =======                          
Interest spread (4)..............                          4.97%      
Net interest margin (5)...........              $3,531     5.59%      
                                                ======                                                                   
</TABLE>
    
- --------------                                                                 
                                  
(1)    Income and yields are computed on a tax-equivalent basis.
(2)    Includes investment securities and securities available for sale.  See
       "Management's  Discussion  and  Analysis of  Financial Condition and
       Results of Operations--Securities."
   
(3)    Non-Accrual Loans are included in the average loan balances, and income
       on such loans is recognized on a cash basis.
    
   
(4)    Interest  spread is the  average  yield earned on earning assets less the
       average rate incurred on interest-bearing  liabilities.  
    
   
(5)    Net interest margin is tax  equivalent  net interest income expressed  as
       a percentage of average earning assets.
    

                                      -12-
<PAGE>

         Total interest and fee income from loans and  investments  for 1996 was
$10.7  million  compared to $8.2  million in 1995,  a 29.5%  increase.  This was
accomplished  through an increase  in average  total  earning  assets from $86.3
million for 1995 to $110.0  million for 1996.  As a percentage  of average total
assets,  earning assets remained  relatively  constant,  declining slightly from
93.7% in 1995 to  93.3%  in 1996.  Total  interest  expense  increased  $890,600
(25.7%) in 1996 to a total of $4.4 million.
   
         Net interest income  increased by $1.5 million (32.4%) in 1996. The net
interest margin increased in 1996 to 5.72% from 5.51% in 1995. Expected pressure
on the net interest margin during 1995 occurred throughout the first half of the
year,  as a result of  downward  repricing  of loans and  aggressive  pricing of
deposits in  anticipation  of loan demand from the Newport  News  branch,  which
opened in mid-1995.  The Bank's net interest margin  stabilized in July 1995 and
improved  steadily  during the  balance of 1995 and 1996 as a result of improved
yields in its loan  portfolio,  as a  significant  volume of three year  balloon
mortgage  loans repriced  during the second half of 1995 and 1996,  resulting in
rate increases ranging from 50 to 150 basis points.  The Company also enjoyed an
increased  average yield on its investment  portfolio of  approximately 50 basis
points in 1996.
    
   
         Net interest  income was $1.8  million for the three months ended March
31, 1997,  compared to $1.4 million for the same period in 1996.  Average  total
interest-earning assets were $124.5 million for the three months ended March 31,
1997,  compared to $99.1  million for the three  months ended March 31, 1996 and
$110.0 million for the year ended December 31, 1996.
    
   
         Net interest  income is affected by changes in both average  interest
rates and  average  volumes of  interest  earning  assets  and  interest-bearing
liabilities.  The following  table sets forth the amounts of the total change in
interest   income  that  can  be   attributed   to  changes  in  the  volume  of
interest-bearing  assets and liabilities,  and the amount of the change that can
be attributed to changes in interest rates.  The amount of change not solely due
to rate or volume  changes was allocated  between the change due to rate and the
change due to volume based on the relative size of the rate and volume changes.
    


                                      -13-
<PAGE>

   
<TABLE>
<CAPTION>

                            Volume and Rate Analysis

                                           Three Months Ended
                                               March 31,                            Year Ended December 31,
                                      -------------------------------------------------------------------------------------
                                         1997 Compared to 1996        1996 Compared to 1995        1995 Compared to 1994
                                         ---------------------        ---------------------        ---------------------

                                             Change Due To:               Change Due To:               Change Due To:
                                             --------------               --------------               --------------
                                        Volume      Rate       Net   Volume      Rate       Net   Volume      Rate       Net
                                        ------      ----       ---   ------      ----       ---   ------      ----       ---
                                                                      (Dollars in Thousands)
<S>                                     <C>         <C>       <C>    <C>        <C>      <C>        <C>        <C>      <C> 
Interest Income:
Federal funds sold...................   $(2)        $(3)      $(5)   $(128)     $(19)    $(147)     $234       $83      $234
Securities:
   U.S. Treasury Obligations.........     11           -        11        5         -         5        -         -         -
   Obligations of U.S. government
      agencies and corporations......     67          26        93      302        95       397      294        79       373
   Other.............................     18         (5)        13      134         4       138       57        42        99
                                          --         ---        --      ---         -       ---       --        --        --
     Total securities................     96          21       117      441        99       540      351       121       472
Loans................................    513        (82)       431    2,097      (61)     2,036    1,582       285     1,867
                                         ---        ----       ---    -----      ----     -----    -----       ---     -----
   Total interest income.............    607        (64)       543    2,410        19     2,429    2,084       489     2,573
                                         ---        ----       ---    -----        --     -----    -----       ---     -----

Interest Expense:
Deposits:
   Interest bearing demand...........     35          18        53      157        10       167     (56)       (7)      (63)
   Savings...........................     36        (10)        26       57       (3)        54       36         1        37
   Other time........................    176        (49)       127      683      (14)       669    1,035       337     1,372
                                         ---        ----       ---      ---      ----       ---    -----       ---     -----
     Total deposits..................    247        (41)       206      897       (7)       890    1,015       331     1,346
Short-term borrowing.................      -           -         -        1         -         1        3         1         4
Long-term debt.......................      -           -         -        -         -         -      (1)         -       (1)
   Total interest expense............    247        (41)       206      898       (7)       891    1,017       332     1,349
                                         ---        ----       ---      ---       ---       ---    -----       ---     -----
Increase (decrease) in net interest     
  income.............................   $360       $(23)      $337   $1,512       $26    $1,538   $1,067      $157    $1,224
                                        ====       ====       ====   ======       ===    ======   ======      ====    ======
</TABLE>
    
   
    

Interest Sensitivity

         An important  element of both earnings  performance and the maintenance
of  sufficient  liquidity is  management  of the interest  sensitivity  gap. The
interest sensitivity gap is the difference between interest sensitive assets and
interest  sensitive  liabilities  that  mature or  reprice  in a  specific  time
interval. The gap can be managed by repricing assets or liabilities,  by selling
securities  or loans  held for  sale,  by  replacing  an asset or  liability  at
maturity  or by  adjusting  the  interest  rate  during  the life of an asset or
liability.  Matching the amounts of assets and liabilities repricing in the same
time  interval  helps to  mitigate  the impact on net  interest  income of rapid
changes in market interest rates.
   
         The Company  evaluates  interest  sensitivity  risk and then formulates
plans regarding asset generation and pricing,  funding sources and pricing,  and
off-balance sheet  commitments in order to decrease  interest  sensitivity risk.
These  guidelines are based on management's  outlook  regarding  future interest
rate  movements,  the state of the  regional  and  national  economy,  and other
financial and business risk factors.
    
   
         The following table  illustrates the interest  sensitivity gap position
of the Company at March 31, 1997. It summarizes the contractual  repayment terms
or  nearest  repricing  dates  of  the  Company's  interest-earning  assets  and
interest-bearing  liabilities.  This table presents the position that existed on
one particular  day. This position  changes  continually  and is not necessarily
indicative of the Company's position at any other time.
    

                                      -14-
<PAGE>

   
<TABLE>
<CAPTION>

                                           Interest Sensitivity Analysis(1)

                                                                 Maturing or Repricing In:
                                        ----------------------------------------------------------------------------
                                                 Within     90-365          1-5               Over
                                                90 Days      Days          Years           5 Years            Total
                                                -------      ----          -----           -------            -----
                                                                  (Dollars in Thousands)

<S>                                             <C>          <C>            <C>             <C>             <C>     
Interest Earning Assets:
   Federal funds sold...............            $ 4,423      $    -         $     -         $     -         $  4,423
   Investment securities............                  -         130           2,570          25,071           27,771
   Loans............................             36,873       2,947          54,613           1,142           95,575
                                                -------      ------         -------         -------         --------
      Total interest-earning assets.            $41,296      $3,077         $57,183         $26,213         $127,769
                                               ========     =======        ========         =======         ========
Interest Bearing Liabilities:
   Deposits:
       Interest bearing demand
       deposits.....................             11,170           -               -               -           11,170
       MMDAs and other savings......             25,715           -               -               -           25,715
       Time deposits $100,000
         and over...................              1,064       5,683           4,269               -           11,016
       Other time deposits..........              6,332      26,339          24,948               -           57,619
   Other borrowed money.............                332          10              27               -              369
                                                -------      ------         -------         -------         --------
       Total interest-bearing
         liabilities................            $44,613     $32,032         $29,244        $      -         $105,889
                                               ========     =======        ========         =======         ========

Period gap..........................           $(3,317)    $(28,955)        $27,939         $26,213         $ 21,880
Cumulative gap......................           $(3,317)    $(32,272)        $ 4,333)        $21,880
Cumulative gap as a percent of total
   earning assets...................            (2.60%)     (25.26%)         (3.39%)         17.12%
</TABLE>
    
- ---------------
   
(1)      The amounts  shown for loans have not been reduced by the allowance for
         loan losses or unearned income,  which were  approximately $1.2 million
         and $493,000, respectively, at March 31, 1997.
    
   
    
   
         The Bank  had  $32.3  million  more in  liabilities  than  assets  that
repriced  within  one year  and  was,  therefore,  in a  liability-sensitive  or
negative  gap position for this  interval at March 31, 1997.  Positive  gaps can
affect earnings  adversely in a period of declining  rates,  while negative gaps
can adversely  impact earnings in a period of rising rates.  The negative gap in
the one year  interval  is outside of the range  that the  Company's  management
considers  acceptable.  However,  a  mitigating  factor is the $36.9  million in
interest  bearing demand  deposits,  MMDAs and other savings  accounts that have
demonstrated less sensitivity to changes in market interest rates. Rates offered
by the Company on interest  bearing  demand  deposits,  MMDAs and other  savings
accounts did not change between January 1, 1994 and March 31, 1997.  Balances in
these accounts have  demonstrated a continuous  although  gradual increase since
January  1,  1994.  Fluctuations  in  average  rates  paid over such  period are
attributable  to a tiered  rate  structure  and changes in the mix of higher and
lower  balance  accounts.  Therefore,  although  these  accounts  are subject to
immediate  withdrawal and are repricable on an immediate basis, their historical
interest rate sensitivity has been consistently less than both time certificates
of deposit and interest rate sensitive  assets.  The Bank manages  interest rate
risk by  monitoring  the  balances,  rates,  and  maturities  of  interest  rate
sensitive assets and liabilities.
    

                                      -15-
<PAGE>

Securities

         The Company's securities portfolio serves several purposes. Portions of
the portfolio are held as investments,  while the remaining portions are used to
assist the Company in liquidity and asset liability management.

         In June,  1993, the Financial  Accounting  Standards Board adopted FASB
115,  which  changes the manner in which  financial  institutions  classify  and
account  for their  investment  securities  for  fiscal  years  beginning  after
December 15, 1993. In response to this rule change,  as of January 1, 1994,  the
Company  revised its  investment  securities  policy and divided its  investment
securities  portfolio into two  components,  (i) securities held to maturity and
(ii)  securities  available  for  sale.  The new  investment  securities  policy
resulted in a classification  at December 31, 1994 of $8.7 million of investment
securities to  securities  available  for sale.  The  remaining  $4.3 million of
investment  securities were classified as held to maturity.  This classification
had no  material  effect on the  Company's  financial  condition  or  results of
operations in the year ended December 31, 1994.  Management  elected in December
1995 to classify the entire portfolio as available for sale.

         Securities  are   classified  as  securities   held  to  maturity  when
management  has the  intent  and the  Company  has the  ability  at the  time of
purchase to hold the  securities  to maturity.  Securities  held to maturity are
carried  at  cost  adjusted  for  amortization  of  premiums  and  accretion  of
discounts.  Securities to be held for indefinite  periods of time are classified
as  securities  available  for sale.  Unrealized  gains and losses on securities
available  for  sale  are  recognized  as  direct   increases  or  decreases  in
shareholders' equity.  Securities available for sale include securities that may
be sold in  response  to  changes  in  market  interest  rates,  changes  in the
security's  prepayment risk,  increases in loan demand,  general liquidity needs
and  other  similar  factors.  The  Company's  recent  purchases  of  investment
securities have generally been limited to securities of high credit quality with
short to medium term maturities.
   
         The  following  table  summarizes  the  book  value  of  the  Company's
investment securities at the dates indicated.
    

   
<TABLE>
<CAPTION>
                                               Securities Portfolio

                                                         March 31,                         December 31,
                                                       -------------------------------------------------------------
                                                            1997                1996            1995           1994
                                                            ----                ----            ----           ----
                                                                          (Dollars in Thousands)
<S>                                                          <C>            <C>          <C>             <C>       
U.S. Treasury securities...........................          $    635       $    535        $      -       $      -
U. S. government agencies and corporations.........            16,878         15,651          12,967          6,798
State and local governments........................             7,308          7,467           5,860          3,527
Mortgage-backed securities.........................             3,131          3,195           5,613          2,644
Other securities...................................               343            343             289            213
Marketable equity securities.......................                 -            351               -              -
Unrealized gain (loss) on securities available
  for sale.........................................             (523)          (245)              63          (223)
                                                             --------       --------        --------       --------

         Total securities..........................          $ 27,771       $ 27,297        $ 24,792       $ 12,959
                                                             ========      =========         =======       ========
</TABLE>
    
   
         The book value and weighted  average yield of the Company's  investment
securities  at March 31, 1997,  by  contractual  maturity,  are reflected in the
following  table.  Actual  maturities  will differ from  contractual  maturities
because certain borrowers may have the right to call or prepay  obligations with
or without call or prepayment penalties.
    

                                      -16-
<PAGE>

                Amount and Average Yield of Investment Securities
   
<TABLE>
<CAPTION>
                                                     Amount     Average Yield
                                                     ------     -------------
                                                       (Dollars in Thousands)

<S>                                                   <C>               <C>  
         Due in one year or less..................    $    130          5.58%
         Due after one year through five years....       2,768          5.62%
         Due after five years through ten years...      10,895          7.17%
         Due after ten years......................      14,158          7.56%
         Federal Reserve Bank stock...............         343          6.00%
         Marketable equity securities ............           -          -    
                                                      --------               
            Total securities......................    $ 28,294          7.19%
</TABLE>
                                                     
Loan Portfolio

         The Company is an active  lender with a loan  portfolio  that  includes
commercial and residential  mortgages,  commercial loans,  consumer  installment
loans,   real   estate   construction   loans  and  home   equity   loans.   See
"Business-Lending   Activities."  The  Company's  lending  activity  extends  to
individuals  and small and  medium-sized  businesses  within its primary service
area which is predominately  the Peninsula  Region of Virginia.  Consistent with
its focus on providing  community-based financial services, the Company does not
attempt to diversify its loan  portfolio  geographically  by making  significant
amounts of loans to borrowers outside of its primary service area.
   
         Net  loans  consist  of  total  loans  minus  unearned  income  and the
allowance for loan losses. Net loans were $91.0 million at December 31, 1996, an
increase of $21.4  million from  December 31,  1995.  At December 31, 1995,  net
loans were $69.6 million, which was an increase over 1994 of approximately $16.0
million.  At March 31, 1997, net loans had increased to $93.9 million.
    

         The following  table  summarizes  the Company's  loan portfolio for the
periods indicated.

                                 Loan Portfolio
   
<TABLE>
<CAPTION>

                                                      March 31,                    December 31,
                                                    --------------    ----------------------------------------
                                                        1997                   1996         1995         1994
                                                        ----                   ----         ----         ----
                                                                     (Dollars in Thousands)
<S>                                                     <C>                 <C>          <C>          <C>    
Commercial mortgage..........................           $20,267             $19,622      $10,581      $ 8,377
Residential mortgage.........................            26,008              25,056       21,609       17,560
Home equity..................................            10,057               9,318        7,742        5,871
Construction.................................             6,453               6,915        6,806        6,024
Commercial...................................            10,535              10,292        6,534        4,057
Installment..................................            21,797              20,848       16,854       12,391
All other....................................               458                 522          717          392
                                                        -------             -------      -------      -------
  Total loans................................            95,575              92,573       70,843       54,672
Less:  unearned income.......................               493                 483          421          355
Less:  allowance for loan losses.............             1,196               1,112          866          713
                                                        -------             -------      -------      -------
  Loans, net.................................           $93,886             $90,978      $69,556      $53,604
                                                        =======             =======      =======      =======

</TABLE>
    

                                      -17-
<PAGE>

   
         The following table  summarizes the contractual  repayment terms of the
Company's fixed rate loans and the repricing  characteristics  of its adjustable
rate loans at the dates indicated.
    
   
<TABLE>
<CAPTION>
                        Loan Portfolio Maturity Schedule

                                                         March 31,                     December 31,
                                                       --------------- ----------------------------------------------
                                                            1997                 1996           1995            1994
                                                            ----                 ----           ----            ----
                                                                          (Dollars in Thousands)

<S>                                                         <C>                <C>            <C>             <C>   
Fixed rate loans with a remaining maturity of:
   Three months or less...........................             $1,225          $2,161         $3,159          $1,776
   Over three months through 12 months............              2,913           2,280          3,941           2,966
   Over one year through five years...............             21,755          20,471         10,553           7,012
   Over five years................................              1,142           1,344            557             593
                                                               ------          ------         ------          ------
     Total fixed rate loans.......................             27,035          26,256         18,210          12,347
                                                               ------          ------         ------          ------
                                                                      
Floating rate loans with a repricing frequency of:
   Quarterly or more frequently...................             35,150          34,114         25,812          19,529
   Annually or more frequently, but less frequently
     than quarterly...............................                 34             157          6,005           3,609
   Every five years or more frequently, but less
     frequently than annually.....................             32,858          31,856         20,679          19,162
   Less frequently than five years................                  -               -              -               -
                                                               ------          ------         ------          ------
     Total floating rate loans....................             68,042          66,127         52,496          42,300
                                                               ------          ------         ------          ------
   Non-accrual loans..............................                498             190            137              25
                                                               ------          ------         ------          ------
         Total loans..............................             95,575          92,573         70,843          54,672
                                                               ------          ------         ------          ------

Less:
   Unearned income................................                493             483            421             355
   Allowance for loan losses......................              1,196           1,112            865             713
                                                                -----           -----            ---             ---

Total loans, net..................................            $93,886         $90,978        $69,556         $53,604
                                                              =======         =======        =======         =======
</TABLE>
    


Asset Quality

   
         As of March 31, 1997 and at December 31, 1996, 1995 or 1994, all loans
90 days or more past due were on non-accrual status or adequately secured and in
the process of  collection.  The Company  discontinues  accrual of interest when
reasonable  doubt  exists  about the full and timely  collection  of interest or
principal.  When a loan is placed on non-accrual status, all interest previously
accrued but not collected is reversed  against current period  interest  income.
Income on such loans is then recognized only to the extent that cash is received
and where the future collection of principal is probable.  Interest accruals are
resumed on such loans only when they are brought  fully  current with respect to
interest and principal and when, in the judgment of  management,  the loans have
demonstrated a new period of improved  performance and are estimated to be fully
collectible as to both principal and interest.
    
   
         There were no  restructured  loans at March 31, 1997 or at December 31,
1996,  1995,  or 1994.  Restructured  loans are  defined as those loans on which
concessions  in terms  have  been  granted  because  of a  borrower's  financial
difficulty.
    


                                      -18-
<PAGE>
   
         The  following  table  summarizes  non-performing  assets  at the dates
indicated.
    
   
<TABLE>
<CAPTION>

                              Non-Performing Assets

                                                           March 31,                    December 31,
                                                         ------------------------------------------------------------
                                                              1997                1996           1995           1994
                                                              ----                ----           ----           ----
                                                                           (Dollars in Thousands)
<S>                                                                <C>            <C>            <C>             <C>
Loans accounted for on a non-accrual basis..............           $498           $190           $137            $25
Loans contractually past due 90 days or more as to
   interest or principal payments (not included in
   non-accrual loans above).............................             56             88             71             35
Loans restructured and in compliance with modified
   terms (not included in non-accrual loans or loans
   contractually past due 90 days or more above)........              -              -              -              -
Other real estate owned.................................             31              -              -              -
                                                                     --             --             --             --       

   Total................................................           $585           $278           $208            $60
                                                                   ====           ====           ====            ===
</TABLE>
    
   
         Approximately  $9,200 and  $8,300 of interest  income  would have been
recorded in 1996 and the three  months ended March 31,  1997,  respectively,  if
non-accrual loans had been current and the interest thereon had been accrued.
    
   
         During  1996 the  Company  provided  $380,000 to the allowance for loan
losses.  This  represents an increase of $92,000 over 1995. At year-end 1996 the
allowance for loan losses equaled $1.1 million,  or 1.2% of  outstanding  loans.
Loans past due 30 days or more and still accruing  interest totaled $2.1 million
(2.3% of outstanding  loans) compared to 1.6% at December 31, 1995.  Non-accrual
loans at year-end 1996 totaled $190,000.  Net charge-offs for 1996 were $134,000
compared to $135,000 in 1995.  Non-accrual  loans increased to $498,000 at March
31,  1997,  primarily as a result of two loans,  secured by real estate,  to two
different  borrowers, one of whom has  filed  for  protection  under  bankruptcy
statutes.  The  provision  for loan losses was  $93,000 in the first  quarter of
1997.
    
         Credit decisions  continue to be based on the borrower's cash flow, the
value of  underlying  collateral,  and the  integrity  of the  borrower.  In the
opinion of management,  the provision  charged to operations has been sufficient
to absorb the current  year's  potential  net loan losses  while  continuing  to
increase  the  allowance  for  loan  losses  as  the  Company's  loan  portfolio
increases.


                                      -19-
<PAGE>

         An analysis of the  allowance  for loan  losses,  including  charge-off
activity is presented in the following table.

   
<TABLE>
<CAPTION>

                                             Allowance for Loan Losses

                                                          March 31,                    December 31,
                                                       --------------------------------------------------------------
                                                            1997                 1996           1995            1994
                                                            ----                 ----           ----            ----
                                                                          (Dollars in Thousands)
<S>                                                             <C>              <C>            <C>             <C> 
Balance at beginning of period.......................           $1,112           $866           $713            $482

Charge-offs:
   Commercial mortgage...............................                -              -              -               -
   Residential mortgage..............................                -              9             15               -
   Real estate construction..........................                -              -              -               -
   Home equity.......................................                -              -              -               -
   Commercial........................................               13            134             13               5
   Installment and all other consumer loans..........                3             18            142              35
                                                                    --             --            ---              --
Total charge-offs....................................               16            161            170              40
                                                                    --            ---            ---              --

Recoveries on previous loan losses:
   Commercial mortgage...............................                -              -              -               -
   Residential mortgage..............................                -              -              -               -
   Real estate construction..........................                -              -              -               -
   Home equity.......................................                -              -              -               -
   Commercial........................................                3             12              4               -
   Installment and all other consumer loans..........                4             15             31              13
Total recoveries.....................................                7             27             35              13
                                                                     -             --             --              --

Net charge-offs......................................                9            134            135              27
Provision charged to operations......................               93            380            288             258
                                                                    --            ---            ---             ---
Balance at end of period.............................           $1,196         $1,112           $866            $713
                                                                ======         ======           ====            ====
Net charge-offs as a percent of average loans........             .01%           .16%           .22%            .06%
Total allowance as a percent of loans outstanding at
  period end.........................................            1.26%          1.21%          1.23%           1.31%
</TABLE>
    

         For each period  presented,  the provision  for loan losses  charged to
operations is based on management's judgment after taking into consideration all
factors connected with the collectibility of the existing portfolio.  Management
evaluates the Company's loan portfolio in light of economic conditions,  changes
in the nature and value of the portfolio,  industry standards and other relevant
factors.  Specific  factors  considered by management in determining the amounts
charged to operations include internally generated loan review reports, previous
loan loss  experience  with the  borrower,  the status of past due  interest and
principal payments on the loan, the quality of financial information supplied by
the borrower and the general financial condition of the borrower.

Allocation of the Allowance for Loan Losses
   
         A  breakdown  of the  allowance  for loan  losses  is  provided  in the
following table.  However, such a breakdown has not historically been maintained
by the  Company  and  management  does not  believe  that the  allowance  can be
fragmented  by  category  with a degree  of  precision  that  would be useful to
investors.  Due to the relatively small amounts of net loan losses over the past
three years,  the breakdown of the allowance for loan losses is based  primarily
upon those factors discussed above in computing the allowance for loan losses as
a whole.  Because all of these  factors are subject to change,  the breakdown is
not  necessarily  


                                      -20-
<PAGE>

indicative  of the  character  of future loan losses.  The entire  amount of the
allowance  is  available  to absorb  losses in any  category.  The  allowance is
allocated below based  primarily on the relative  percent of loan losses in each
category,  which represents the expected and provided for inherent losses in the
portfolio.  In March 1997, the Company implemented a loan review process,  which
is being  performed  by an  individual  not  involved in the  Company's  lending
operations.  The  objective  of the loan review  process will be to assign every
loan a credit quality rating,  thereby enabling  management to better assess the
risk of loss within the Company's  loan  portfolio and to create a more accurate
relationship between the allowance for loan losses and categories of loans.
    
   
<TABLE>
<CAPTION>

                                   Three Months Ended
                                        March 31,                              Year Ended December 31,
                                  ---------------------- ---------------------------------------------------------------------
                                          1997                   1996                    1995                   1994
                                          ----                   ----                    ----                   ----
                                             Percentage             Percentage             Percentage              Percentage
                                             of Total               of Total               of Total                of Total
                                  Allowance    Loans     Allowance    Loans      Allowance   Loans      Allowance    Loans
                                  ---------    -----     ---------    -----      ---------   -----      ---------    -----
                                                                    (Dollars in Thousands)
<S>                                 <C>           <C>     <C>           <C>         <C>       <C>          <C>        <C>
Commercial mortgage..............   $   140       21%     $    133      21%         $  103    15%          $   88      15%
Residential mortgage.............        15       27            13      27               9    30                8      32 
Real estate construction.........        61        7            56       8              43    10               36      11 
Home equity......................        20       11            20      10              18    11               11      11 
Commercial.......................       545       11           500      11             390     9              320       8 
Installment and other consumer
  loans..........................       415       23           390      23             303    25              250      23 
                                        ---       --           ---      --             ---    --              ---      --
   Total.........................    $1,196       100%      $1,112      100%          $866    100%           $713      100%
                                     ======                 ======                    ====                   ====
</TABLE>
    

Non-interest Income
   
         Total non-interest  income in 1996 was $624,000,  a 30.8% increase over
the previous year. In the first quarter of 1997, total  non-interest  income was
$193,000,  compared to $148,000 in the corresponding period of 1996. The primary
source of  non-interest  income is service  charges and fees  related to deposit
accounts.  Certain  fees were  increased  in the second half of 1996,  but their
beneficial  impact was not material for the year.  All service fees are reviewed
frequently  for the  possibility  of upward  adjustment.  The Company,  however,
strives to charge consistently lower service fees than its competition.
    
Non-interest Expense
   
         In the first  quarter  of 1997,  total  non-interest  expense  was $1.3
million,  a 31.3%  increase over the first quarter of 1996.  Total  non-interest
expense of $4.2 million in 1996  represented a 20.0%  increase over $3.5 million
in 1995. The 1996 increase  compared  favorably with the 40.9% increase  between
1994 and 1995.  The impact of staffing and equipping the Company's  fifth branch
office began late in the fourth  quarter of 1996 and continued  during the first
quarter of 1997, resulting in increased  non-interest expense.  Because staffing
for the fifth branch office was phased in during the first quarter of 1997,  the
Company expects that quarterly non-interest expense for the balance of 1997 will
be somewhat  higher than in the first  quarter.  The primary cause for increased
non-interest expense continues to be personnel expenses. Other personnel related
expenses  include   furniture,   fixtures  and  computer  equipment  related  to
increasing numbers of employees late in the fourth quarter of 1996. The increase
from 1994 to 1995 was  associated  with opening the Bank's fourth office in June
1995. With no new offices opened until late 1996, non-interest expense grew at a
slower rate than total assets,  an indication of operational  efficiencies.  The
extended hours of operation  offered by the Bank have required and will continue
to require expanded staffing.  However, the Company believes that its commitment
to  customer  service  has  enabled it to  compete  effectively  against  larger
statewide and regional banks.
    

                                      -21-
<PAGE>


Deposits
   
         The  Company's  primary  source  of funds is  deposit  accounts,  which
include  demand  deposits,  savings  and money  market  accounts  and other time
deposits.  The Company's  deposits are primarily from individuals and businesses
located within the Company's market.
    
   
         As shown below,  average  total  deposits  were $118.1  million for the
three months ended March 31, 1997.  Average total  deposits grew by 26.8% during
1996, from $81.1 million to $102.8  million.  Total deposits were $122.6 million
at March 31,  1997,  $120.5  million at  December  31,  1996,  $94.1  million at
December 31, 1995 and $71.5 million at December 31, 1994. The average  aggregate
interest  rate paid on  deposits  was 4.06%  during  the first  quarter of 1997,
compared to 4.23% in 1996, 4.27% for 1995 and 3.50% for 1994.
    
         The following table is a summary of average  deposits and average rates
paid.

                     Average Deposits and Average Rates Paid

   
<TABLE>
<CAPTION>

                                       Three Months Ended
                                           March 31,                         Year Ended December 31,
                                      ---------------------------------------------------------------------------------
                                                 1997                1996                1995                1994
                                                 ----                ----                ----                ----
                                          Average    Average   Average   Average   Average   Average   Average   Average
                                          Balance     Rate     Balance    Rate     Balance    Rate     Balance    Rate
                                          -------     ----     -------    ----     -------    ----     -------    ----
                                                                      (Dollars in Thousands)
<S>                                       <C>         <C>    <C>         <C>     <C>         <C>      <C>        <C>  
Non-interest bearing demand deposits      $15,000         -  $13,514         -   $10,132         -    $7,485         -
Interest bearing demand deposits...        21,923     3.48%   21,471     3.21%    16,600     3.15%    18,373     3.19%
Savings deposits...................        14,994     2.80%   10,710     3.33%     9,018     3.36%     7,936     3.35%
Time deposits......................        66,168     5.46%   57,115     5.78%    45,302     5.81%    26,735     4.74%
                                           ------             ------              ------              ------

   Total (weighted average rate)...      $118,085     4.06% $102,810     4.23%   $81,052     4.27%   $60,529     3.50%

</TABLE>
    
   
         The  following  table is a summary of time  deposits of $100,000 or 
more by remaining maturities at March 31, 1997.
    
                Maturities of Time Deposits of $100,000 and Over
   
<TABLE>
<CAPTION>

                                                           Amount     Percent
                                                        (Dollars in Thousands)

<S>                                                        <C>          <C> 
         Three months or less.........................     $1,064       9.7%
         Three to six months..........................      2,105      19.1%
         Six to twelve months.........................      3,578      32.5%
         Over twelve months...........................      4,269      38.7%
                                                            -----      -----

      Total...........................................    $11,016     100.0%
                                                          =======     ======
</TABLE>
    
   
         To the extent that  deposits  grow faster than loans,  the Company 
intends to use these excess funds to purchase  investment  securities  and other
earning  assets.  Management  will seek to control the growth of deposits in any
new  branches,  as it does in its  current  operations,  through  interest  rate
management and marketing.
    

                                      -22-
<PAGE>

Capital Resources and Liquidity

         An assessment of the Company's  capital adequacy depends on a number of
factors such as asset  quality,  liquidity,  earnings  performance  and changing
competitive  conditions  and economic  forces.  The Company  seeks to maintain a
strong capital base to support its growth and expansion  activities,  to provide
stability to current operations and to promote public confidence.

         The Company's capital position continues to exceed regulatory minimums.
The  primary  indicators  relied  on by  the  Federal  Reserve  and  other  bank
regulators  in  measuring  strength of capital  position are the Tier 1 Capital,
Total  Capital  and  Leverage  ratios.  Tier 1 Capital  consists  of common  and
qualifying preferred stockholders' equity less goodwill.  Total Capital consists
of Tier 1 Capital,  qualifying  subordinated debt and a portion of the allowance
for loan losses.  Risk-based  capital  ratios are  calculated  with reference to
risk-weighted  assets which consist of both on and off-balance  sheet risks. See
"Business-Supervision and Regulation--Capital."

   
         The following table shows the Company's  risk-based  capital ratios and
shareholders'  equity to total assets at March 31, 1997 and at December 31, 1996
and 1995.
    

                               Analysis of Capital
   
<TABLE>
<CAPTION>

                                                Regulatory
                                                 Minimum      March 31,       December 31,
                                                 -------      ---------       ------------
                                                               1997        1996          1995
                                                               ----        ----          ----
<S>                                                 <C>         <C>         <C>           <C>   
      Capital Ratios:
      Risk-based capital:
        Tier 1                                      4.00%       15.07%      14.99%        18.28%
        Total                                       8.00        16.28       16.14         19.47
      Leverage                                      4.00        11.19       11.42         12.79
      Shareholders' equity to total assets           n/a        10.60       10.58         12.31
</TABLE>
    
   
         Liquidity is provided through several sources.  The source most readily
convertible  to cash is "Federal  funds sold," or the  overnight  sale of excess
reserves to other banks. The Company has adopted policy and procedure guidelines
to comply with  Regulation F of the Board of  Governors  of the Federal  Reserve
System regarding interbank  liabilities risk, limiting the Company's exposure to
credit risk in its dealings with  correspondent  banks.  Sales of Federal  funds
averaged $4.2 million during 1996,  down 34.4% from the $6.4 million  average of
1995.  Additional liquidity exists within the Company's investment account where
$120,000 of securities  mature within ninety days and $4.8 million of securities
are callable within three months. The Company also maintains  confirmed lines of
credit with its primary correspondent banks to purchase Federal funds in amounts
up to $5.4 million.  The Company's  ability to satisfy credit  demands,  routine
deposit   withdrawals,   and  other  corporate  needs  is  considered  adequate.
Management is not aware of any known trends, demands,  events,  commitments,  or
uncertainties  that either will result or reasonably  might result in a material
decrease in liquidity.
    
Effects of Inflation

         Interest rates are affected by inflation,  but the timing and magnitude
of the  changes may not  coincide  with  changes in the  consumer  price  index.
Management  actively monitors  interest rate sensitivity,  as illustrated by the
Gap  Analysis,  in order to  minimize  the  effects  of  inflationary  trends on
interest  rates.  Other  areas of  non-interest  expenses  may be more  directly
affected by inflation.


                                      -23-
<PAGE>

                                    BUSINESS

General
   
         The Company is chartered under the laws of the Commonwealth of Virginia
and  headquartered in Gloucester,  Virginia.  The Company is the holding company
for the Bank,  which operates five  full-service  banking offices in Gloucester,
Charles City County, Williamsburg,  Newport News and Glenns (northern Gloucester
County). The Bank opened for business in 1989 and at March 31, 1997, the Company
had grown to $138.4  million in assets,  $122.6  million in  deposits  and $14.7
million in stockholders' equity.
    
         The Bank is a  community-oriented  bank that  provides a broad range of
banking  services to small and medium sized  businesses and individuals  located
within its market area. These services include free consumer checking  accounts,
commercial   checking  accounts,   savings  programs,   money  market  accounts,
certificates  of  deposit,   safe  deposit   facilities  and  automated   teller
facilities.  Lending services include a variety of commercial, real estate, term
and installment  loans and consumer loan programs.  Business lending  emphasizes
local  companies  seeking  credit  for  working  capital  and  the  purchase  of
equipment,  and on a term basis for  physical  facilities.  Real estate  lending
emphasizes  single family  residential  activity and includes  home  improvement
loans,  construction  lending,  and home equity  lines of credit.  The Bank also
offers  credit  cards and  related  services  to both  individual  and  merchant
accounts.

         The Bank offers a wide range of deposit accounts,  including individual
and commercial demand accounts,  statement savings,  interest checking and money
market savings accounts,  and fixed rate, fixed term  certificates.  Each of the
Bank's  offices offer  extended  lobby and drive-in hours and a 24 hour ATM. The
Bank also offers  traveler's  checks,  cashier's  checks and money orders,  U.S.
savings bonds and withholding tax depository services.

         The Bank strives to provide its customers  with the breadth of products
and services comparable to a regional bank, while maintaining the quick response
and high level of service of a community  bank. To implement this strategy,  the
Company  maintains an experienced,  highly-trained  professional  staff.  Senior
management has an average of 26 years of banking experience.

         The  Company  intends to  strengthen  the Bank's  position as a leading
community  bank in the  Peninsula  Region of Virginia by building a strong local
ownership  base and by  further  developing  a  community-based  branch  banking
network.  The Bank's  identity  as a  community-oriented  bank also  defines its
strategy  for  growth.   Management  believes  that  the  general  trend  toward
consolidation  of the banking  industry in the Bank's  market area has created a
niche for  community-based  lenders  emphasizing  smaller loans. To exploit this
niche,  management  intends to continue to develop  its  community-based  branch
banking network in the Peninsula Region.
   
         The Company had 902  shareholders of record as of June 30, 1997, 
approximately 95% of whom reside in Virginia.
    
Market Area

         The Company's market area is in the Peninsula Region of Virginia, which
lies east of  Richmond,  north of the James River and south of the  Rappahannock
River.  The  principal  office  of the  Company  and the Bank is in  Gloucester,
Virginia,  while the Bank has  branch  offices  in Glenns  (northern  Gloucester
County), Charles City County and the cities of Newport News and Williamsburg.
   
         Gloucester  County is  primarily a  residential  area with a work force
commuting  to other  cities and  counties.  Seafood  and farming are the primary
local industries. The company's offices in Gloucester County also draw customers
from the adjacent counties of Mathews, Middlesex and King & Queen.
    
   
         The market area  served by the Bank's  Williamsburg  branch  office has
been  identified as primarily the City of  Williamsburg  and James City and York
Counties.  The City of  Williamsburg is comprised of 


                                      -24-
<PAGE>

approximately  nine square miles and is bordered by York County to the north and
east and James City County to the south and west. 
    
   
         The Bank's  Charles City County  branch  office  primarily  serves that
county.  In addition,  this branch  attracts  business  from the New Kent County
market.  Both of these  communities  are rural in  nature.  The Bank is the only
depository institution operating in Charles City County.
    
         The Newport News office opened in 1995. Newport News, which lies to the
southeast of  Williamsburg,  has a population  of  approximately  175,000 and is
dominated by the ship building, technology and manufacturing industries.

Future Plans
   
         The Company began construction of a permanent building for its Newport
News branch office during the first half of 1997.  The branch will be located at
the corner of Thimble  Shoals  Boulevard and J. Clyde Morris  Boulevard near the
entrance to the Oyster Point  Industrial Park. The Company acquired the land for
its  permanent  Newport  News  branch  site in  1996 at a cost of  approximately
$620,000.  Construction  costs  for  the  branch  building  are  expected  to be
approximately  $850,000.  The current operations for the Newport News branch are
conducted in rented office space, with a lease that expires in October 1998.
    
         The Company plans to establish a branch office in Hampton,  Virginia to
complement its Newport News office and is currently  evaluating available sites.
Hampton  lies  immediately  to the east of  Newport  News.  Although  plans  are
incomplete  and subject to change,  it is the Company's  desire to open a branch
office  in  Hampton,  Virginia  in the  second  half of  1998.  There  can be no
assurance  that the Company will be able to open this branch in accordance  with
its current plans.
   
         The Company  expects to enter into an  agreement,  subject to state and
federal  regulatory  approval,  to acquire a 50% membership  interest in Johnson
Mortgage  Company,  L.L.C.,  which will be the  successor  to  Johnson  Mortgage
Company ("Johnson Mortgage"),  for a total of $500,000.  Half the purchase price
will be paid in cash and the other half will be paid in shares of the  Company's
common  stock with a market  value of $250,000  at the time of closing.  Johnson
Mortgage  originates and sells long-term,  fixed-rate  mortgage loans, a product
the Company has not previously offered. In 1996,  Johnson Mortgage  originated a
total of $20.3  million of mortgage  loans.  Through the Bank,  the Company will
continue to originate fixed-rate and adjustable-rate mortgage loans.
    
   
         Johnson Mortgage has loan origination offices in Portsmouth and Newport
News and currently  leases space and originates  loans in the Bank's  Gloucester
office. The Company anticipates that Johnson Mortgage Company,  L.L.C. will sell
substantially  all  of  the  mortgage  loans  it  originates  and  will  neither
securitize loans it originates nor seek to acquire or create a portfolio of loan
servicing  rights.  In contrast to the  Company's  historical  mortgage  lending
operations,  a mortgage  banking  operation,  such as that  operated  by Johnson
Mortgage,  involves  certain interest rate risks.  Mortgage  banking  activities
involve risks of loss if secondary  mortgage  market  interest rates increase or
decrease  substantially  while a loan is in the "pipeline" (the period beginning
with the  application  to make or the  commitment  to purchase a loan and ending
with the sale of the loan).  In order to reduce  this  interest  rate risk,  the
Company  anticipates  that  Johnson  Mortgage  Company,  L.L.C.  will enter into
forward sales commitments in an amount  approximately  equal to the closed loans
held in inventory, plus a portion of the unclosed loans it has committed to make
and which are expected to close.
    
Lending Activities

         The Bank's  lending  efforts are directed  primarily to making loans to
individuals  and  businesses  in its market area.  Consistent  with its focus on
providing  community banking  services,  the Bank has not attempted to diversify
its loan  portfolio  geographically  by making  significant  amounts of loans to
borrowers  outside its primary  market area.  The Bank's legal lending limit was
approximately  $2.2 million 

                                      -25-
<PAGE>

at  December  31,  1996.  The  Bank  had  approximately  $13.0  million  in loan
commitments outstanding at December 31, 1996.
   
         Commercial  Business  Lending.  The  Bank's  commercial  loans are made
primarily to service, retail and wholesale businesses for a variety of purposes,
including  short-term working capital loans, term loans and equipment  financing
loans.  Pricing of commercial  business  loans is tied to the  prevailing  prime
interest rate, at a factor over prime. Pricing decisions in individual cases are
based on perceived  credit risk and  anticipated  administrative  costs.  To the
extent  permissible,  pricing on  commercial  loans also takes into  account any
depository  relationship between the borrower and the Bank which, in many cases,
can provide for a stable lending and depository  relationship.  Commercial loans
were $10.5 million, or 11.0% of total loans at March 31, 1997.
    
         Commercial  business loans  generally have a higher degree of risk than
residential  mortgage  loans,  but  also  offer  commensurately  higher  yields.
Although the Bank typically  looks to the borrower's  cash flow as the principal
source  of  repayment  for such  loans,  the  large  majority  of the  Company's
commercial  loans  are  secured  by  assets,  such  as  real  estate,   accounts
receivable,  inventory,  and  other  forms of  collateral.  Real  estate  is the
predominant  type of collateral for the Bank's business loans. In addition,  the
Bank's commercial loans are generally personally guaranteed by the principals of
the business.
   
         Commercial Mortgage and Construction Lending. Commercial mortgage loans
were $20.3 million, or 21.2% of total loans at March 31, 1997, compared to $19.6
million,  or 21.2% of total loans at December  31,  1996,  and $10.6  million or
14.9% of total loans at December 31,  1995.  In recent years larger banks in the
Company's  market area have  demonstrated  less interest in commercial  mortgage
lending,  which has led to increased  opportunities for the Company to originate
loans of this type. The increase in commercial  mortgage loans in 1996 was not a
result of a deliberate strategy to seek additional credits in this category. The
Bank operates under strict  guidelines  associated  with  commercial  mortgages.
Loans of $250,000  or greater  require  full  certified  commercial  appraisals,
complete  with  environmental  impact  studies.  Loans  must not  exceed  75% of
appraised  value.  The Company's  commercial  mortgage  loans are  predominantly
owner-occupied  properties and are not for speculative purposes. In general, the
Bank does not originate permanent mortgage loans or construction loans on income
producing  properties  such as apartments,  shopping  centers,  hotels or office
buildings that are not owner-occupied.
    
   
         At March 31,  1997,  real  estate  construction  loans  comprised  $6.5
million, or 6.8%, of total  loans.  The majority of  construction  loans are for
one-family  residences that are either pre-sold or contract homes with permanent
financing  pre-arranged.  The Bank's construction loans for residential purposes
are  limited  to  situations  where the  borrower  has a  pre-approved  take-out
commitment  for permanent  financing.  The Bank also obtains a first lien on the
security  property as collateral for its construction  loans. The Bank primarily
limits its lending activities to borrowers with demonstrated  financial strength
and  makes  speculative  construction  loans  only on a  limited  basis to local
builders. As a result of the Bank's strict underwriting  standards,  the Company
has experienced modest losses involving its construction loan portfolio.
    
         Commercial   mortgage  and  construction   lending  entail  significant
additional  risk as  compared  with  residential  mortgage  lending.  Commercial
mortgage and  construction  loans can involve larger loan balances  concentrated
with single borrowers or groups of related borrowers. Construction loans involve
additional risks  attributable to the fact that loan funds are advanced upon the
security of the home under  construction,  which is of uncertain  value prior to
the  completion  of  construction.  Thus,  it  is  more  difficult  to  evaluate
accurately  the total loan funds  required  to  complete a project  and  related
loan-to-value  ratios. To minimize risks associated with  construction  lending,
the Bank  limits loan  amounts to 80% of  appraised  value on pre-sold  homes in
addition to its usual credit analysis of its borrowers.  The Bank also obtains a
first lien on the property as security for its construction  loans. In addition,
the  payment  experience  on loans  secured by income  producing  properties  is
typically  dependent  on the  successful  operation  of the related  real estate
project and thus may be subject,  to a greater extent, to adverse  conditions in
the real estate market or the economy generally.

                                      -26-
<PAGE>

   
         Residential  Mortgage  Lending.  The Company's  residential real estate
loan portfolio,  which includes home equity lines, comprised approximately $36.1
million,  or 37.7%, of total loans at March 31, 1997. The  residential  mortgage
loans made by the Bank have a fixed interest rate for no more than 36 months and
are limited to single family, owner-occupied residences within the Bank's market
area.  Additionally,  residential  mortgage  loans  are not made  for  principal
amounts exceeding 80% of the appraised value of the underlying real estate.
    
   
         Consumer Lending. The Bank currently offers most types of consumer time
and installment  loans,  including  automobile loans and consumer credit through
its Visa and MasterCard programs and its overdraft  protection program. At March
31, 1997, the Company's installment loans comprised approximately $21.8 million,
or 22.8%, of the total loan  portfolio.  The  performance  of the  consumer loan
portfolio is directly tied to and dependent upon the general economic conditions
in the Company's market area.
    
         Credit  Policies  and  Loan  Administration.  The Bank  has  adopted  a
comprehensive lending policy which includes underwriting standards for all types
of loans and pricing guidelines.  The Bank's policy specifies "permitted" loans,
as well as  "undesirable  and prohibited"  loans.  Collateral  requirements  and
maturity  limits also are  addressed.  In an effort to manage  risk,  all credit
decisions are made  according to prescribed  lending  authorities  for each loan
officer  and the  Loan  Committee  of the  Board  of  Directors.  These  lending
authorities are approved by the full Board.
   
         The Bank's loan approval policies provide for various levels of officer
lending  authority.  When the aggregate  outstanding  loans to a single borrower
exceed an  individual  officer's  lending  authority  the loan  request  must be
approved by an officer with a higher  lending limit or by the Loan  Committee of
the Board.  The Bank has assigned a lending limit for the Loan Committee.  Loans
which would exceed the Loan Committee's  assigned limit also must be approved by
the Board of Directors.
    
         The Loan Committee of the Board of Directors  meets monthly  unless
more frequent  meetings are  necessary.  Mr.  Farinholt,  who also serves as the
Bank's Senior Lending Officer, is not a member of the Loan Committee. Mr. Smith,
whose primary  responsibilities do not include loan origination,  is a member of
the Loan Committee.

         To promote the Company's business, the Bank has local boards associated
with its branch offices in  Williamsburg,  Newport News and Charles City County.
Each local board has a local loan committee. The Williamsburg,  Newport News and
Charles  City local loan  committees  have the  authority to approve real estate
loans up to $350,000, $400,000 and $250,000, respectively. Lesser lending limits
apply to loans  that are  unsecured  or secured  by  collateral  other than real
estate.  Either Mr.  Farinholt or Mr. Smith  attends each local board meeting at
which local loan committee actions are reviewed,  but neither is a member of any
local loan committee. Loans approved by the local loan committees,  within their
respective lending limits, are reviewed, but are not normally re-approved by the
Loan Committee of the Board of Directors.

         All loans to a particular  borrower are reviewed each time the borrower
requests a renewal or extension of any loan or requests an additional  loan. All
lines of credit are reviewed prior to renewal.

Competition

         In its market area, the Company is subject to intense  competition from
a number of local, regional and superregional banking organizations,  along with
other financial  institutions and companies that offer financial services,  such
as savings and loan associations,  credit unions,  industrial loan associations,
securities firms, insurance companies, small loan companies,  finance companies,
mortgage  companies and other financial service  enterprises.  Competition among
financial institutions is based upon interest rates offered on deposit accounts,
interest  rates  charged on loans and other  credit  and  service  charges,  the
quality of services rendered,  the convenience of banking facilities and, in the
case  of  loans  to  larger  borrowers,  relative  lending  limits.  Many of the
financial  organizations  in  competition  with the  Company  have much 


                                      -27-
<PAGE>

greater financial resources and larger branch networks than the Company. Certain
of these institutions have significantly higher lending limits than the Bank and
may provide various services for their customers,  such as trust services, which
the Bank does not  presently  offer to customers.  In addition,  there can be no
assurance that additional  financial  institutions,  with substantially  greater
resources than the Company,  will not establish operations in the Bank's service
area.

         The  Company  is  one  of  11  banking  institutions  with  offices  in
Gloucester  County,  Williamsburg  or Newport  News.  It is the only  depository
institution  with a branch office in Charles City County.  At June 30, 1996, the
Bank held  approximately  23.0% of the total bank deposits in Gloucester County,
100% in Charles City County and approximately  8.1% and 1.0%,  respectively,  in
the cities of Williamsburg and Newport News.

         The Bank has enjoyed an  excellent  response  from the  communities  in
which it has  opened  offices.  Management  feels  this  success  is due to many
factors, including modern and well located branch offices, extended lobby hours,
Saturday lobby hours, and ATMs which are actively utilized by both customers and
non-customers  of the Bank.  The Bank  pays  competitive  interest  rates on its
deposits.

Employees

   
         As of March 31, 1997, the Company employed a total of 99 individuals
on  a  full-time  basis,  including  its  three  executive  officers,  and  nine
individuals on a part-time basis. None of the Company's employees is represented
by a union or covered by a collective bargaining agreement. Management considers
employee relations to be good.
    
Properties

         The  Company's  headquarters  is  located  at  7171  George  Washington
Memorial  Highway.  The  property  was  purchased  by the  Company  at a cost of
$255,000.  The total  capitalized cost of the building and land  improvements is
$680,000.

         The  Williamsburg  branch office is located at 1031 Richmond  Road. The
total  capitalized  cost of the building and land  improvements is approximately
$610,000.

         The Charles City County  branch  office is located at 10000  Courthouse
Road on  approximately  1.7 acres in  Charles  City  County.  The  property  was
purchased by the Company at a cost of $27,000. The total capitalized cost of the
building and land improvements is approximately $663,000.
   
         The  Newport  News  branch  office is  located  in the  Newport  Square
Shopping Center across from the Oyster Point  Industrial Park. The branch office
was leased and was already equipped for bank operations.  The Company has leased
the  office  for a  term  of  three  and  one  half  years.  The  Company  began
construction  of a permanent  building for its Newport News branch office during
the first  half of 1997.  The  branch  will be  located at the corner of Thimble
Shoals  Boulevard and J. Clyde Morris  Boulevard near the entrance to the Oyster
Point Industrial  Park. The Company acquired the land for its permanent  Newport
News branch site in 1996 at a cost of approximately $620,000. Construction costs
for the branch building are expected to be approximately $850,000.
    
         In January  1997,  the Company  opened a fifth branch  office at Glenns
(northern  Gloucester  County).  The  office  is on a 43 acre site that the Bank
acquired in 1996 at a cost of  $312,000.  Building  improvements  for the Glenns
branch office  totaled  approximately  $1.2  million.  The 43 acre site has been
subdivided and the Company intends to market the portion of the property that is
not used for Bank branch operations.


                                      -28-
<PAGE>

Legal Proceedings

         The Company is a party to various legal  proceedings  from time to time
in the ordinary course of business.  Based upon information currently available,
management believes that such legal proceedings,  if determined adversely to the
Company,  would not have a material  adverse  effect on the Company's  business,
financial position or results of operations.

Supervision and Regulation

         The  discussion  below  is only a  summary  of the  principal  laws and
regulations that comprise the regulatory framework applicable to the Company and
the  Bank.  The  descriptions  of  these  laws  and  regulations,   as  well  as
descriptions of laws and regulations  contained elsewhere herein, do not purport
to be complete and are  qualified in their  entirety by reference to  applicable
laws and regulations.

         As a bank holding  company,  The Company is subject to regulation under
the  Bank  Holding  Company  Act of  1956  (as  amended,  the  "BHCA")  and  the
examination and reporting  requirements of the Board of Governors of the Federal
Reserve  System (the "Federal  Reserve  Board").  Under the BHCA, a bank holding
company may not directly or indirectly acquire ownership or control of more than
5% of the voting  shares or  substantially  all of the assets of any  additional
bank or merge or consolidate with another bank holding company without the prior
approval  of the  Federal  Reserve  Board.  The BHCA also  generally  limits the
activities of a bank holding company to that of banking, managing or controlling
banks,  or any other  activity  which is determined to be so closely  related to
banking or to managing or  controlling  banks that an  exception  is allowed for
those activities.

         As  a  state-chartered   bank,  the  Bank  is  subject  to  regulation,
supervision  and  examination  by the Virginia  State  Corporation  Commission's
Bureau of Financial  Institutions (the "Virginia SCC"). The Bank is also subject
to regulation,  supervision and examination by the Federal Reserve Board and the
Federal Deposit Insurance  Corporation (the "FDIC").  State and federal law also
govern the activities in which the Bank may engage,  the investments it may make
and the aggregate  amount of loans that may be granted to one borrower.  Various
consumer and compliance laws and regulations also affect the Bank's operations.

         The earnings of the Bank,  and  therefore  the earnings of the Company,
are  affected  by  general  economic  conditions,  management  policies  and the
legislative  and  governmental   actions  of  various  regulatory   authorities,
including those referred to above. The following description  summarizes some of
the state and federal laws to which the Company and the Bank are subject.

         The  Virginia  SCC and the Federal  Reserve  Bank of  Richmond  conduct
regular examinations of the Bank, reviewing such matters as the adequacy of loan
loss  reserves,   quality  of  loans  and  investments,   management  practices,
compliance  with laws,  and other  aspects of their  operations.  In addition to
these  regular  examinations,  the Bank must  furnish the  Virginia  SCC and the
Federal Reserve with periodic reports  containing a full and accurate  statement
of its  affairs.  Supervision,  regulation  and  examination  of  banks by these
agencies are intended  primarily for the  protection  of depositors  rather than
shareholders.

         Insurance of Accounts,  Assessments  and  Regulation  by the FDIC.  The
deposits  of the Bank are  insured by the FDIC up to the limits set forth  under
applicable  law. The  deposits of the Bank are subject to the deposit  insurance
assessments of the Bank Insurance Fund ("BIF") of the FDIC.

         For the semi-annual  period beginning  January 1, 1997, the assessments
imposed on all FDIC  deposits  for  deposit  insurance  have an  effective  rate
ranging from 0 to 27 basis points per $100 of insured deposits, depending on the
institution's capital position and other supervisory factors.  However,  because
the legislation enacted in 1996 requires that both Savings Association Insurance
Fund  ("SAIF")  insured and  BIF-insured  deposits pay a pro rata portion of the
interest due on the obligations  issued by the Financing  Corporation  ("FICO"),
the FDIC is assessing  BIF-insured  deposits an additional 1.30 basis points per
$100 of deposits to cover those obligations.


                                      -29-
<PAGE>

   
         The FDIC is authorized  to prohibit any  BIF-insured  institution  from
engaging in any activity that the FDIC determines by regulation or order to pose
a serious threat to the respective  insurance fund.  Also, the FDIC may initiate
enforcement actions against banks, after first giving the institution's  primary
regulatory  authority an opportunity to take such action. The FDIC may terminate
the deposit  insurance of any depository  institution if it determines,  after a
hearing,  that the  institution  has engaged or is engaging in unsafe or unsound
practices,  is in an unsafe or unsound condition to continue operations,  or has
violated any  applicable  law,  regulation,  order or any  condition  imposed in
writing by the FDIC. It also may suspend deposit  insurance  temporarily  during
the  hearing  process  for  the  permanent  termination  of  insurance,  if  the
institution has no tangible  capital.  If deposit  insurance is terminated,  the
deposits  at the  institution  at  the  time  of  termination,  less  subsequent
withdrawals,  shall  continue  to be insured for a period from six months to two
years,  as  determined  by  the  FDIC.   Management  is  aware  of  no  existing
circumstances that could result in termination of the Bank's deposit insurance.
    
   
         Capital.  The Federal Reserve Board has issued  risk-based and leverage
capital guidelines applicable to banking organizations they supervise. Under the
risk-based  capital  requirements,  the Company and the Bank are each generally
required to maintain a minimum  ratio of total capital to  risk-weighted  assets
(including  certain  off-balance  sheet  activities,  such as standby letters of
credit),  of 8%. At least half of the total  capital is to be composed of common
equity, retained earnings and qualifying perpetual preferred stock, less certain
intangibles   ("Tier  1  capital").   The   remainder  may  consist  of  certain
subordinated  debt,  certain hybrid  capital  instruments  and other  qualifying
preferred  stock  and a  limited  amount  of the loan  loss  allowance  ("Tier 2
capital" and, together with Tier 1 capital, "total capital"). At March 31, 1997,
the Company's  Tier 1 capital and total  capital  ratios were 15.07% and 16.28%,
respectively,  and the Tier 1 and total capital  ratios for the Bank were 15.09%
and 16.29%, respectively.
    
   
         In  addition,  each  of  the  Federal  bank  regulatory  agencies  have
established   minimum   leverage   capital   ratio   requirements   for  banking
organizations. These requirements provide for a minimum leverage ratio of Tier 1
capital to  adjusted  average  quarterly  assets  equal to 3% for banks and bank
holding companies that meet certain specified criteria. All other banks and bank
holding  companies will generally be required to maintain a leverage ratio of at
least 100 to 200 basis points above the stated minimum.  The Company's  leverage
ratio at March 31, 1997 was 11.19%, and the Bank's leverage ratio was 11.21%.
    
         The  risk-based   capital   standards  of  the  Federal  Reserve  Board
explicitly  identify  concentrations  of credit risk and the risk  arising  from
non-traditional  activities, as well as an institution's ability to manage these
risks, as important  factors to be taken into account by the agency in assessing
an institution's  overall capital adequacy.  The capital guidelines also provide
that an institution's exposure to a decline in the economic value of its capital
due to  changes in  interest  rates be  considered  by the agency as a factor in
evaluating  a bank's  capital  adequacy.  The  Federal  Reserve  Board  also has
recently issued  additional  capital  guidelines for bank holding companies that
engage in certain trading activities.

         Other  Safety  and  Soundness  Regulations.   There  are  a  number  of
obligations  and  restrictions  imposed  on bank  holding  companies  and  their
depository  institution  subsidiaries by Federal law and regulatory  policy that
are  designed  to reduce  potential  loss  exposure  to the  depositors  of such
depository  institutions  and to the  FDIC  insurance  funds  in the  event  the
depository  institution  becomes  in danger of  default  or is in  default.  For
example,  under a policy of the  Federal  Reserve  Board  with  respect  to bank
holding  company  operations,  a bank holding  company is required to serve as a
source of financial  strength to its subsidiary  depository  institutions and to
commit resources to support such  institutions in  circumstances  where it might
not do so otherwise.  In addition,  the "cross-guarantee"  provisions of Federal
law require insured  depository  institutions  under common control to reimburse
the FDIC for any loss suffered or reasonably  anticipated  by either the SAIF or
the BIF as a result of the default of a commonly  controlled  insured depository
institution or for any assistance  provided by the FDIC to a commonly controlled
insured  depository  institution  in danger of default.  The FDIC may decline to
enforce the  cross-guarantee  provision if it determines that a waiver is in the
best  interests  of  the  SAIF  or  the  BIF  or  both.  The  FDIC's  claim  for
reimbursement  is superior to claims of shareholders  of the insured  depository
institution  or its holding  company but is subordinate to claims of depositors,
secured  creditors and holders of subordinated  debt (other than  affiliates) of
the commonly controlled insured depository institution.


                                      -30-
<PAGE>
   
         The Federal  banking  agencies  also have broad  powers  under  current
Federal  law to take  prompt  corrective  action to resolve  problems of insured
depository  institutions.  The extent of these  powers  depends upon whether the
institution   in   question   is   well-capitalized,   adequately   capitalized,
undercapitalized, significantly undercapitalized or critically undercapitalized,
as defined  by the law.  As of March 31,  1997,  the  Company  and the Bank were
classified as well-capitalized.
    
         State regulatory  authorities also have broad  enforcement  powers over
the  Bank,  including  the power to impose  fines and other  civil and  criminal
penalties, and to appoint a receiver in order to conserve the assets of any such
institution for the benefit of depositors and other creditors.

         Payment of  Dividends.  The  Company  is a legal  entity  separate  and
distinct from the Bank. Virtually all of the revenues of the Company result from
dividends  paid to the  Company  by the Bank.  The Bank also is subject to state
laws that  limit the  amount of  dividends  it can pay.  In  addition,  both the
Company and the Bank are subject to various general regulatory policies relating
to the payment of dividends, including requirements to maintain adequate capital
above regulatory minimums.  The Federal Reserve Board has indicated that banking
organizations  should generally pay dividends only if (1) the organization's net
income available to common  shareholders  over the past year has been sufficient
to fund fully the dividends and (2) the prospective  rate of earnings  retention
appears  consistent  with the  organization's  capital needs,  asset quality and
overall financial condition. The Company does not expect that any of these laws,
regulations  or policies will  materially  impact the ability of the Bank to pay
dividends.

         Community Reinvestment.  The requirements of the Community Reinvestment
Act  ("CRA")  are also  applicable  to the Bank.  The CRA  imposes on  financial
institutions an affirmative  and ongoing  obligation to meet the credit needs of
their  local  communities,  including  low and  moderate  income  neighborhoods,
consistent with the safe and sound operation of those institutions.  A financial
institution's  efforts in meeting community credit needs currently are evaluated
as part of the examination process pursuant to twelve assessment factors.  These
factors also are considered in evaluating mergers, acquisitions and applications
to open a branch or facility.  To the best  knowledge of the Bank, it is meeting
its obligations under the CRA. The Bank's CRA rating is "satisfactory".

         Interstate  Banking  and  Branching.  Current  Federal  law  authorizes
interstate  acquisitions of banks and bank holding companies without  geographic
limitation.  Effective June 1, 1997, a bank  headquartered  in one state will be
authorized  to merge  with a bank  headquartered  in another  state,  as long as
neither of the states has opted out of such interstate merger authority prior to
such date.  States are authorized to enact laws  permitting such interstate bank
merger  transactions  prior to June 1, 1997,  as well as  authorizing  a bank to
establish  "de novo"  interstate  branches.  Virginia has enacted early "opt in"
laws,  permitting   interstate  bank  merger  transactions.   Once  a  bank  has
established  branches in a state through an interstate merger  transaction,  the
bank may establish and acquire additional  branches at any location in the state
where a bank  headquartered  in that state  could have  established  or acquired
branches under applicable Federal or state law.

         Economic  and  Monetary  Polices.  The  operations  of the  Company are
affected not only by general economic  conditions,  but also by the economic and
monetary policies of various regulatory authorities.  In particular, the Federal
Reserve regulates money, credit and interest rates in order to influence general
economic  conditions.  These  policies have a  significant  influence on overall
growth and  distribution of loans,  investments and deposits and affect interest
rates charged on loans or paid for time and savings  deposits.  Federal  Reserve
monetary  policies  have had a significant  effect on the  operating  results of
commercial  banks in the  past  and are  expected  to  continue  to do so in the
future.



                                      -31-
<PAGE>

                                   MANAGEMENT

Board of Directors
   
         There are 14 members of the Company's Board of Directors. The following
table sets forth the name,  age,  year first  elected as a  director,  principal
occupation and beneficial ownership of Common Stock as of March 31, 1997, for
each Director.
    
   
<TABLE>
<CAPTION>
                                                                                              Shares Beneficially
                                                                                                 Owned (1 & 2)
                                               Principal Occupation              Director
            Name (age)                        & Position with Company              Since             No.        %
            ----------                        -----------------------              -----             ---        -

<S>                                  <C>                                           <C>             <C>          <C>
Charles F. Bristow                   Farmer-Gloucester                             1988            4,500       0.48
(74)                                 Director

John R. Curtis                       Banking Consultant, Retired Regional          1989            2,800       0.30
(65)                                 Director of FDIC-Richmond
                                     Director

Charles F. Dawson                    Partner, Bay Design Group P.C.-Saluda         1988            5,095       0.54
(55)                                 Director

W. J. Farinholt                      President and CEO, Mid-Atlantic               1988           36,246       3.77
(50)                                 Community BankGroup, Incorporated
                                     Director

William D. Fary                      Owner, Bill Fary Ford-Gloucester              1988           11,250       1.19
(67)                                 Director

Robert D. Foster                     President, Tre-Suz-Ann                        1988           41,843       4.42
(54)                                 Development/Foster Management; VP,
                                     Foster Realty-Gloucester
                                     Director

Harry M. Healy                       Retired President, Bailey                     1988           14,300       1.51
(63)                                 Amusements-Gloucester
                                     Director

Jeanne P. Hockaday                   President, Coldwell Banker                    1990            4,200       0.44
(49)                                 Virginia Country Realty-Gloucester
                                     Director

Joseph A. Lombard, Jr., DDS          Owner/Dentist, Lombard, Luckam &              1988           20,662       2.18
(50)                                 Smith-Gloucester
                                     Chairman of the Board

George A. Marston, Jr.               Retired Owner, Oakland Farm- Norge            1992           13,500       1.43
(75)                                 Director

Hersey M. Mason, Jr.                 Owner, Mason Realty-Middlesex Co.             1990           32,074       3.39
(67)                                 Director


                                      -32-
<PAGE>
                                                                                              Shares Beneficially
                                                                                                 Owned (1 & 2)
                                               Principal Occupation              Director
            Name (age)                        & Position with Company              Since             No.        %
            ----------                        -----------------------              -----             ---        -


Henry C. Rowe, MD                    Medical Director, Riverside Hayes             1988            4,900       0.52
(49)                                 Medical Center-Gloucester
                                     Director

Kenneth E. Smith                     Executive Vice President,                     1988           19,430       2.02
(45)                                 Mid-Atlantic Community BankGroup,
                                     Incorporated
                                     Director

Thomas Z. Wilke                      Agent, State Farm Insurance-Gloucester        1990            8,620       0.91
(43)                                 Point
                                     Director


All present executive officers and                                                               219,770      23.14
directors as a group (15 persons)

</TABLE>
    
- ---------------------------------------
(1)      The total shares reported  include sole voting shares,  shared voting
         shares, sole investment shares and shared investment shares.  Included
         in the totals are shared voting and investment  shares as follows:  W.
         J.  Farinholt,  1,866 shares;  W. D. Fary,  300 shares;  R. D. Foster,
         6,520 shares; J. P. Hockaday,  200 shares;  J. A. Lombard,  Jr., 2,354
         shares; G. A. Marston, Jr., 6,750 shares; K. E. Smith, 75 shares.

(2)      Included in shares  beneficially  owned are shares that may be acquired
         within 60 days upon the exercise of stock options held by  individuals
         as follows: C. F. Bristow,  1,500 shares; J. R. Curtis,  1,300 shares;
         C. F. Dawson,  1,540 shares;  W. J.  Farinholt,  17,000 shares;  W. D.
         Fary, 1,600 shares;  R. D. Foster,  2,500 shares;  H. M. Healy,  2,300
         shares; K. C. Healy, 200 shares;  J. P. Hockaday,  1,500 shares; J. A.
         Lombard,  Jr., 2,362 shares;  H. M. Mason,  Jr.,  1,500 shares;  H. C.
         Rowe, MD, 2,400 shares; K. E. Smith,  17,000 shares; T.Z. Wilke, 1,520
         shares.

   
         Security  Ownership of Certain Beneficial Owners. No one is known to be
the  beneficial  owner of more  than five  percent of the issued and outstanding
Company Common Stock.
    
         The Board of Directors.  The Board of Directors is responsible  for the
overall  performance of the Company and for  establishing  Company  policy.  The
Board establishes the compensation of all executive  officers.  Regular meetings
of the Board are held each month. The Board held 16 meetings in 1996,  including
the  organizational  meeting in June and three special  meetings.  Each Director
attended at least 75% of the total  number of meetings of the Board and meetings
of committees of which the director was a member in 1996.

         Board  Committees.  The  Company's  bylaws  provide  for  one permanent
standing committee, the Audit Committee, the principal responsibilities of which
are described below.

         The Audit  Committee  meets on an on call basis as needed.  The 
Committee  met six times in 1996.  Members of the  committee  include  Thomas Z.
Wilke, Chairman, Charles F. Bristow, Charles F. Dawson, Robert D. Foster, Jeanne
P. Hockaday and Joseph A. Lombard,  Jr., DDS. The Audit Committee  recommends to
the Board the appointment of a firm to serve as independent auditors, subject to
ratification by the Board and the Shareholders at the Annual Meeting.

         The  Company  does  not  have a  standing  Nomination  or  Compensation
Committee.


                                      -33-
<PAGE>

         The Chairman of the Board is an ex-officio member of all committees.

         Executive Officers.  The Company currently has three Executive 
Officers:

         William  J.  Farinholt  has  served as  President  and Chief  Executive
Officer of the  Company  and the Bank since  1988.  He has more than 25 years of
banking experience.  He was employed as a bank examiner with the Virginia Bureau
of Financial  Institutions  from 1970 to 1972. He then served as an officer with
the Bank of Middlesex, Urbanna, Virginia, from 1972 to 1974. He then served with
Citizens and Farmers Bank, West Point, Virginia, from 1974 to 1988, where he was
the Senior Vice President in charge of all lending and Secretary of the bank. He
is experienced in lending,  marketing, branch management and bank operations. He
has held various officer positions in industry associations,  including chairman
of the  Northern  Neck-Southside  Bankers  Association.  He also has  served  on
several  committees  as well as the Board of Directors  of the Virginia  Bankers
Association.  He has taught numerous  banking classes at Rappahannock  Community
College.  He has also been active in many civic and  religious  activities.  Mr.
Farinholt  was  born in  Gloucester  County  and has a  broad  knowledge  of the
Company's general trade area.

         Kenneth  E.  Smith  has  served  as  Executive  Vice  President,  Chief
Administrative  and Chief  Financial  Officer of the Company and the Bank,  with
primary  oversight of the  Company's  operations,  since 1988.  Mr. Smith has 23
years of  banking  experience.  Prior to  joining  the  Company,  he  served  as
Compliance Officer and Auditor with Citizens and Farmers Bank, West Point. Prior
to that he spent 11 years as a commercial bank examiner with the Federal Reserve
Bank of Richmond.  He served for two years with The Colonial  Bank of Providence
Forge,  Virginia.  Before  that he worked as an  internal  auditor  with  United
Virginia Bank and as a teller with Second National Bank, Richmond,  Virginia. He
has  experience  in  virtually  all  areas of the  Company,  including  lending,
liquidity  management,  bank regulations and financial analysis. He has attended
various  banking  schools,  is a graduate of the  University of Richmond and has
taught at Rappahannock Community College.
   
         Kathleen C. Healy,  age 36, serves as Vice President,  Chief Accounting
Officer and Secretary of the Company.  Ms. Healy works in  conjunction  with the
Chief  Administrative  Officer having more specific  oversight of the accounting
area,  including  the accuracy of  financial  records and  regulatory  financial
reporting.  Prior to joining the Company,  she served as office  supervisor  and
insurance  producer with an independent  insurance agency. She has approximately
seven years of banking experience.  She has attended the Virginia Bankers School
of  Bank   Management   and  she  is  a  graduate  of  the  School  of  Business
Administration at the University of Richmond.
    
         Family  Relationships.  The  husband of  Kathleen C. Healy,  Chief  
Accounting Officer, is the nephew of Harry M. Healy, a director of the Company.

         Section 16(a) Beneficial Ownership Reporting Compliance.  Section 16(a)
of the  Securities  and Exchange Act of 1934, as amended (the  "Exchange  Act"),
requires the Company's directors and executive officers, and any persons who own
more than 10% of Company Common Stock,  to file with the Securities and Exchange
Commission  ("SEC")  reports of  ownership  and changes in  ownership of Company
Common Stock.  Officers and directors are required by SEC  regulation to furnish
the Company with copies of all Section 16(a) forms that they file.  Based solely
on review of the  copies of such  reports  furnished  to the  Company or written
representation  that no other reports were required,  the Company believes that,
during fiscal year 1996, all filing requirements  applicable to its officers and
directors were complied with except that Joseph A. Lombard,  Jr., DDS, Director,
inadvertently  filed one late report on Form 5 in  February  1997  covering  the
purchase of 125 shares of Common Stock by his son in September 1996.

         Executive  Officer  Compensation.  The following  table  presents  
information   concerning  the  annual  and  long-term  compensation  of  Messrs.
Farinholt and Smith.  This table presents  compensation for services rendered in
all capacities to the Company in 1996, 1995 and 1994.


                                      -34-
<PAGE>


                           Summary Compensation Table
   
<TABLE>
<CAPTION>

                                                    Annual Compensation                   Long-Term Compensation
                                                    -------------------                   ----------------------

                                                                                       Securities       All Other
Name and                                                              Other Annual     Underlying     Compensation
Principal Position             Year      Salary         Bonus         Compensation     Options (#)         (2)
- ------------------             ----    ----------     ---------       ------------     -----------       -------

<S>                            <C>      <C>             <C>               <C>           <C>              <C>  
W. J. Farinholt                1996     $100,651       $25,650            (1)               -            $1,501
President/Chief                1995       86,699        19,464            (1)            10,000           1,777
Executive Officer              1994       81,682        17,901            (1)               -               -

Kenneth E. Smith               1996       88,675        22,410            (1)               -             1,321
Executive Vice-                1995       75,966        17,000            (1)            10,000           1,555
President/Chief Financial      1994       71,087        15,635            (1)               -               -
Officer
</TABLE>
    
- -------------------
   
(1)      The value of  perquisites  and other  personal  benefits  did not  
         exceed  the lesser of $50,000 or 10% of total annual salary and bonus.
    
   
(2)      "All  Other  Compensation"  represents  matching  contributions  by the
         Company in its 401(k) plan, which was established on March 1, 1995.
    
   
    
         Option   Exercises  and  Holdings.   The  following  table  sets  forth
information  with  respect to  exercised  and  unexercised  options held by such
officers as of  December  31,  1996.  No stock  options  were  exercised  by Mr.
Farinholt or Mr. Smith in 1996.

                          Fiscal Year End Option Values
   
<TABLE>
<CAPTION>

                                               Number of Securities
                                            Underlying Unexercised           Value of Unexercised In-The-Money
                                                  Options at                             Options at
Name                                        December 31, 1996 (#)                   December 31, 1996 (1)
- ----                                        ---------------------                   ---------------------
                                        Exercisable      Unexercisable       Exercisable         Unexercisable
                                        -----------      -------------       -----------         -------------
<S>                                        <C>               <C>               <C>                  <C>   
W. J. Farinholt                            13,250            3,750            $155,000             $33,750
Kenneth E. Smith                           13,250            3,750             155,000              33,750
</TABLE>
    
- -------------------
(1)      The value of  unexercised  in-the-money  options at fiscal year end was
         calculated by determining  the  difference  between (i) the fair market
         value of the Company  Common Stock  underlying  the options at December
         31, 1996 ($25.00 per share) and (ii) the exercise price of the options.


                                      -35-
<PAGE>

         Employment  Agreements.   Messrs.  Farinholt  and  Smith  entered  into
employment  agreements  with the Company  effective as of November 29, 1988. The
Agreements are general in nature and have few conditions  relative to current or
ongoing  employment  conditions.  However,  these agreements provide that in the
event the Company,  acting  through  either its  shareholders  or its Directors,
sells or disposes of the  controlling  interest in the Company to a conglomerate
or "bank holding  company" (as such term is defined in Article I of Title 6.1 of
the Code of Virginia,  as  amended),  with the result that the Company is either
50% or more owned or controlled  by such entity  (provided  that the  respective
bank officer, at the time of such transaction, is employed at either his current
position  or an equal or  higher  ranking  position  of the  Company)  each such
officer  shall be entitled to receive  from the  Company  $150,000.  Restrictive
covenants contained in each agreement require that such payment shall be paid in
addition  to any  and  all  normal  compensation  payable  at the  time  of such
transaction,  but also shall be  dependent  upon the sale  price of the  Company
being equal to at least 1.75 times the then current  "book value" of the Company
Common Stock as determined by the independent  accounting firm being utilized by
the  Company  at the time of such  sale of the  Company.  As  incentive  for the
Company's  officers to remain in the employ of the Company and as protection for
the Company from the Company's officers' leaving the Company's employ,  absent a
sale of the  Company as  defined  above,  each  agreement  provides  that if the
officer  voluntarily  leaves the employ of the Company  without  there being any
such sale of the Company,  he may not become employed with or work in any office
of any financial  institution (bank,  savings bank, savings and loan association
or credit union) that is located in Gloucester, Mathews, or Middlesex counties.

         Directors  Compensation.  Each Director was paid a fee of $300 for each
Board meeting  attended and $150 for each Board  Committee  meeting  attended in
1996. The total expense to the Company for directors fees in 1996 was $83,050.
   
         Interest of Management in Certain Transactions. The Company's officers,
directors and other corporations,  business organizations and persons with which
certain of the Company's officers and directors are associated  customarily have
banking  transactions  with the Company.  Loans to related  parties  amounted to
approximately  $1.0 million at December  31, 1996 and at March 31, 1997.  During
the year ended  December 31, 1996 and the three months ended March 31, 1997, new
loans to  related  parties  totaled  $918,000  and  $69,000,  respectively,  and
repayments  totaled $327,000 and $78,000,  respectively.  All such  transactions
have been made in the  ordinary  course of  business on  substantially  the same
terms,  including  interest rates and security for loans, as those prevailing at
the time for comparable transactions with others and have not involved more than
the normal risk of collectibility or presented other unfavorable features.
    

                                      -36-
<PAGE>


                          DESCRIPTION OF CAPITAL STOCK
   
         The Company's Articles of Incorporation  authorize 10,000,000 shares of
Common  Stock,  par  value  $5.00  of  which  944,333  shares  were  issued  and
outstanding on March 31, 1997.  There were 902 shareholders of record as of June
30, 1997.
    
         The Board of  Directors  may issue shares of its Common Stock from time
to time for such  consideration as the Board may deem advisable  without further
shareholder approval.

         The Common Stock of the Company represents  nonwithdrawable capital, is
not an account of the insurable type, and is not insured by the FDIC.

         Certain characteristics of the Common Stock are summarized below:

         Dividend Rights. The Company may pay dividends as declared from time to
time by the Board of Directors out of funds legally available therefore, subject
to certain  restrictions  imposed  by  federal  and state  laws.  See  "Dividend
Information."  The holders of Common Stock will be entitled to receive and share
equally in such dividends as may be declared by the Board of Directors.

         Voting Rights. In all elections of directors,  each shareholder has the
right  to cast one vote for  each  share  of  Common  Stock  owned by him and is
entitled  to vote for as many  persons  as there are  directors  to be  elected.
Shareholders of the Company do not have cumulative  voting rights.  On any other
question to be  determined  by a vote of shares at any meeting of  shareholders,
each  shareholder  shall be entitled to one vote for each share of Common  Stock
owned by him and entitled to vote.

         Liquidation  Rights.  Upon  liquidation,  after  payment of all 
creditors,  the  remaining  assets of the Company  would be  distributed  to the
holders of the Common Stock on a pro rata basis.

         Preemptive  Rights.  Holders of Common  Stock have no  preemptive  
rights with respect to the issuance of additional shares of Common Stock.

         Calls and Assessments.  All Common Stock outstanding is fully paid and
nonassessable.

         Removal of Directors. Virginia law provides that unless a corporation's
articles of incorporation  provide  otherwise,  any Director or the entire Board
may be  removed,  with or  without  cause,  by a  majority  vote of shares at an
election of Directors. The Company's Articles of Incorporation require a vote of
more than 70% of the  outstanding  shares of Common  Stock to remove a Director.
The Company's  Articles of  Incorporation  thus preclude a third party who holds
less than 70% of the Company's  outstanding  shares from  unilaterally  removing
incumbent  Directors  and  simultaneously   gaining  control  of  the  Board  by
installing his own nominees.

         Amendment  of  Governing  Instruments.  Amendments  to the  articles of
incorporation of Virginia corporations, such as the Company, can be submitted to
the shareholders  for a vote only by the board of directors.  As a general rule,
the  Articles  of  Incorporation  of the  Company  can be amended by the vote of
holders of a majority  of the issued  and  outstanding  shares of Common  Stock.
However,  any  amendment  that is not  approved  by at least  two-thirds  of the
Directors, must be approved by holders of more than two-thirds of the issued and
outstanding shares of Common Stock.

         Business  Combinations.  Under the  Articles  of  Incorporation  of the
Company, a plan of merger or share exchange or a direct or indirect sale, lease,
exchange or other disposition of all or substantially all of the property of the
Company not in the ordinary course of business, must be approved by holders of a
majority of the issued and outstanding shares of Common Stock.  However, if such
a transaction is not approved by at least  two-thirds of the Directors,  it must
be approved  by holders of more than  two-thirds  of the issued and  outstanding
shares of Common Stock.  Consistent with Virginia law, the Board of Directors 


                                      -37-
<PAGE>

of the Company may  condition  its  submission of such a plan of merger or share
exchange or a sale or  disposition of assets to the  shareholders  on any basis,
including the  requirement  of a greater vote than the required  vote  described
above.

         Indemnification   of   Officers   and   Directors.   The   Articles  of
Incorporation  provide for the  indemnification of officers and directors of the
Company  for  their  actions  unless  a court  finds  them  liable  for  willful
misconduct or a knowing violation of criminal law. In any proceeding  brought by
a  shareholder  against an officer or director in  connection  with his position
with the Company,  the amount of damages that may be assessed against an officer
or director  is limited to $50,000 per  transaction,  unless the  individual  is
liable for willful  misconduct or a knowing  violation of criminal or securities
laws.

         Reports to Shareholders.  The company  furnishes its shareholders  with
annual reports,  including  audited financial  statements,  as well as quarterly
reports containing unaudited financial information.

         Transfer Agent.  The Bank acts as the Company's transfer agent.


                                  UNDERWRITING

         Subject  to the  terms and  conditions  of the  Underwriting  Agreement
between  the  Company  and  Davenport  & Company  LLC (the  "Underwriter"),  the
Underwriter  has agreed to purchase  from the Company and the Company has agreed
to sell to the Underwriter, 130,000 shares of Common Stock.

         The  Underwriting  Agreement  provides  that  the  obligations  of  the
Underwriter  thereunder  are  subject to approval  of certain  legal  matters by
counsel  and to  various  other  conditions.  The  nature  of the  Underwriter's
obligation is such that it is committed to purchase and pay for all of the above
shares of Common Stock if any are purchased.

         The  Underwriter  proposes to offer the shares of Common Stock directly
to the public at the public  offering  price set forth on the cover page of this
Prospectus and to selected  dealers who are members of the National  Association
of  Securities  Dealers,  Inc. at such price less a concession  not in excess of
$     per share of Common Stock.  The Underwriter  may allow,  and such selected
dealers may  reallow,  a  concession  not in excess of $     per share of Common
Stock to certain  other dealers who are members of the National  Association  of
Securities Dealers, Inc.

         The  Underwriter has a 30-day option to purchase from the Company up to
19,500  additional shares of Common Stock to cover  over-allotments,  if any, at
the public  offering  price set forth on the cover page of the  Prospectus.  The
Underwriter  may  exercise  such  option only to cover  over-allotments  made in
connection with the sale of the Common Stock offered hereby.

         Certain  officers  and  directors  of the Company have agreed that they
will not  offer,  sell or  contract  to sell or  otherwise  dispose of shares of
Common Stock of the Company (other than by gift to a person who agrees not to so
sell,  or by  operation  of law) for a period of 90 days  after the date  hereof
without the prior written consent of the Underwriter.

         The Company has agreed to indemnify  the  Underwriter  against  certain
liabilities or to contribute to payments that the Underwriter may be required to
make in respect thereof.
   
         The  Common  Stock of the  Company  or the Bank has been  traded on the
Nasdaq  SmallCap  Market since  September  20, 1995.  There is a limited  public
market for the Common Stock, with trading volume averaging  approximately  1,000
shares per week since  September 1995. See "Market for Common Stock." The public
offering  price for the Common Stock will be determined by  negotiation  between
the Company and the  Underwriter.  Among the factors that will be  considered in
such  negotiations  are the current market for the Common Stock, the history of,
and the  prospects  for, the Company and the  industry in which it competes,  an
assessment of the Company's  management,  its past and present  operations,  the
past and 


                                      -38-
<PAGE>

present  earnings  and the trend of such  earnings,  the  prospects  for  future
earnings of the Company,  the present  state of the Company's  development,  the
general condition of the securities markets at the time of the offering, and the
market  prices of and demand for the  Common  Stock and for the  publicly-traded
common stock of comparable  companies in recent periods. The Underwriter intends
to make a market in the Common Stock following completion of the offering.
    
   
         In  order  to  facilitate  the  offering  of  the  Common  Stock,   the
Underwriter may engage in the transactions that stabilize, maintain or otherwise
affect  the  price  of the  Common  Stock.  Specifically,  the  Underwriter  may
overallot  in  connection  with the  offering  creating a short  position in the
Common Stock for its own account.  In addition,  to cover  overallotments  or to
stabilize  the price of the  Common  Stock,  the  Underwriter  may bid for,  and
purchase,  shares of Common Stock in the open market.  Finally,  the Underwriter
may reclaim selling  concessions allowed to a dealer for distributing the Common
Stock in the offering,  if the Underwriter  repurchases  previously  distributed
Common  Stock  in  transactions  to  cover  short  positions,  in  stabilization
transactions or otherwise. Any of these activities may stabilize or maintain the
market  price  of  the  Common  Stock  above  independent   market  levels.  The
Underwriter  is not required to engage in these  activities,  and may end any of
these activities at any time.
    
         The  Underwriter  and  dealers  may  engage in  passive  market  making
transactions  in the Common Stock in  accordance  with Rule 103 of  Regulation M
promulgated  by the Securities and Exchange  Commission.  In general,  a passive
market  maker may not bid for,  or  purchase,  the Common  Stock at a price that
exceeds the highest  independent bid. In addition,  the net daily purchases made
by any passive  market maker  generally  may not exceed 30% of its average daily
trading volume in the Common Stock during a specified two month prior period, or
200 shares,  whichever is greater.  A passive market maker must identify passive
market  making  bids as such on the  Nasdaq  electronic  inter-dealer  reporting
system.  Passive market making may stabilize or maintain the market price of the
Common Stock above  independent  market levels.  The Underwriter and dealers are
not  required  to engage in passive  market  making and may end  passive  market
making activities at any time.

         The  Underwriter  has from  time to time  provided  investment  banking
services to the Company in the ordinary course of business.


                                 LEGAL OPINIONS

         Certain legal  matters  relating to the shares  offered  hereby will be
passed upon for the Company by Williams,  Mullen, Christian & Dobbins, P.C., Two
James Center, 1021 East Cary Street,  Richmond,  Virginia 23219, counsel for the
Company.  Certain legal  matters in connection  with the offering will be passed
upon for the Underwriter by Hunton & Williams, Riverfront Plaza, East Tower, 951
East Byrd Street, Richmond, Virginia 23219.


                                     EXPERTS

         The  financial  statements  of the Company  included  in this  Offering
Circular  have been  examined by Smith & Eggleston,  P.C.,  Richmond,  Virginia,
independent  auditors,  whose report  thereon  appears  elsewhere  herein.  Such
financial  statements  have been included herein in reliance upon the reports of
Smith & Eggleston, P.C., given upon their authority as experts in accounting and
auditing.


                              AVAILABLE INFORMATION

         The  principal  executive  offices of the  Company  are located at 7171
George  Washington  Memorial  Highway,  Gloucester,   Virginia  23061,  and  its
telephone number is (804) 693-0628.  The Company is subject to the informational
requirements  of the Exchange Act, and in accordance  therewith  files  reports,
proxy  statements  and  other  information  with  the  Securities  and  Exchange
Commission  (the  "Commission"). 


                                      -39-
<PAGE>

Such reports, proxy statements and other information can be inspected and copied
at the  offices  of the  Commission,  at 450  Fifth  Street,  N.W.,  Room  1024,
Washington,  D.C.  20549  and  at  regional  offices  of the  Commission  at the
following locations:  Northwestern Atrium Center, 500 West Madison Street, Suite
1400,  Chicago,  Illinois  60661-2511 and World Trade Center, New York, New York
10048. Copies of such material can be obtained from the Public Reference Section
of the  Commission  at  450  Fifth  Street,  N.W.,  Washington,  D.C.  20549  at
prescribed  rates.  In addition,  the Commission  maintains a Web site (address:
http://www.sec.gov)   that  contains   reports,   proxy   statements  and  other
information regarding the Company.

         The Company has filed with the Commission a Registration  Statement, on
Form SB-2 under the  Securities  Act,  with respect to the Common Stock  offered
herein. This Prospectus does not contain all of the information set forth in the
Registration  Statement,  certain items of which have been omitted in accordance
with the  rules and  regulations  of the  Commission.  For  further  information
pertaining to the Company and the Common Stock offered herein, reference is made
to the Registration  Statement and amendments and exhibits thereto, which may be
inspected and copied as described above.

                                      -40-

<PAGE>



                     MID-ATLANTIC COMMUNITY BANKGROUP, INC.
                                 AND SUBSIDIARY

                   INDEX TO CONSOLIDATED FINANCIAL STATEMENTS

                                                                          Page
                                                                          ----

   
Independent Auditors' Report...............................................F-1A
    
Consolidated Financial Statements

         Consolidated Balance Sheet........................................F-2

         Consolidated Statements of Income.................................F-3

         Consolidated Statements of Changes in Shareholders' Equity........F-4

         Consolidated Statements of Cash Flows.............................F-5
   
Notes to Consolidated Financial Statements.................................F-7
    
   
    

                                      F-1
<PAGE>

                       [SMITH, EGGLESTON, P.C. LETTERHEAD]
                          INDEPENDENT AUDITORS' REPORT



Board of Directors
Mid-Atlantic Community BankGroup, Inc.
Gloucester, Virginia


     We  have  audited  the   accompanying   consolidated   balance   sheets  of
Mid-Atlantic  Community  BankGroup,  Inc. and subsidiary as of December 31, 1996
and  1995,  and the  related  consolidated  statements  of  income,  changes  in
stockholders'  equity  and cash  flows for each of the  years in the  three-year
period ended December 31, 1996. These consolidated  financial statements are the
responsibility of the Company's management.  Our responsibility is to express an
opinion on these consolidated financial statements based on our audits.

     We conducted  our audits in accordance  with  generally  accepted  auditing
standards. Those standards require that we plan and perform the audits to obtain
reasonable  assurance about whether the  consolidated  financial  statements are
free of material  misstatement.  An audit includes  examining,  on a test basis,
evidence  supporting the amounts and disclosures in the  consolidated  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 Mid-Atlantic
Community  BankGroup,  Inc. and subsidiary as of December 31, 1996 and 1995, and
the  results of its  operations  and its cash flows for each of the years in the
three-year period ended December 31, 1996, in conformity with generally accepted
accounting principles.







                                        /s/ Smith & Eggleston, P.C.






February 13, 1997
[Richmond, Virginia]





                                       F-1A


<PAGE>







              MID-ATLANTIC COMMUNITY BANKGROUP, INC. AND SUBSIDIARY

                           CONSOLIDATED BALANCE SHEETS
   
<TABLE>
<CAPTION>


ASSETS
                                                                         March 31,
                                                                          1997                       December 31,
                                                                        (Unaudited)          1996                1995
- -------------------------------------------------------------------------------------------------------------------------

<S>                                                                  <C>                 <C>                 <C>         
Cash and due from banks  (Note 15)                                   $   4,488,074       $  6,014,540        $  4,553,325
Investment securities  (Notes 1 & 2)                                    27,772,197         27,297,458          24,792,759
Federal funds sold                                                       4,422,703          5,363,865           4,678,330
Loans:  (Net of allowance for loan losses of $1,195,764,
   $1,111,607 and $865,479 for 1997, 1996, and 1995,
   respectively)   (Notes 1 & 3)                                        93,885,908         90,978,452          69,556,325
Premises and equipment  (Notes 1 & 7)                                    5,621,083          4,922,897           3,308,385
Other assets  (Note 4)                                                   2,208,404          1,856,961           1,424,685
- -------------------------------------------------------------------------------------------------------------------------

      Total Assets                                                    $138,398,369       $136,434,173        $108,313,809
=========================================================================================================================



LIABILITIES AND STOCKHOLDERS' EQUITY
                                                                         March 31,
                                                                           1997                      December 31,
                                                                        (Unaudited)          1996                 1995
- -------------------------------------------------------------------------------------------------------------------------
Deposits:
   Demand                                                            $  17,062,191       $ 15,133,165        $ 14,333,604
   NOW and money market                                                 21,376,736         25,967,974          17,605,457
   Savings                                                              15,508,702         14,969,421           9,331,624
   Time, $100,000 and over                                              11,099,442          9,416,511           8,798,436
   Other time                                                           57,535,212         54,998,270          44,045,617
- -------------------------------------------------------------------------------------------------------------------------
      Total Deposits                                                  $122,582,283       $120,485,341        $ 94,114,738
Other borrowed funds  (Note 13)                                             40,327             43,406              55,322
Other liabilities  (Note 5)                                              1,111,744          1,473,836             808,273
- -------------------------------------------------------------------------------------------------------------------------

      Total Liabilities                                               $123,734,354       $122,002,583        $ 94,978,333
- -------------------------------------------------------------------------------------------------------------------------

Commitments and contingencies  (Note 6)

Stockholders' equity:
   Common stock - par value $5 per share:  (Notes 9 & 10)
      Issued and outstanding - 944,333 shares                       $    4,721,665      $   4,721,665       $   4,721,665
   Stock options  (Note 10)                                                  7,380              7,380               7,380
   Surplus                                                               6,693,925          6,693,925           6,692,775
   Retained earnings                                                     3,585,363          3,170,029           1,872,178
   Unrealized gain (loss) on securities available for sale  (Note 2)      (344,318)          (161,409)             41,478
- -------------------------------------------------------------------------------------------------------------------------

      Total Stockholders' Equity                                     $  14,664,015      $  14,431,590       $  13,335,476
- -------------------------------------------------------------------------------------------------------------------------

      Total Liabilities and Stockholders' Equity                      $138,398,369       $136,434,173        $108,313,809
=========================================================================================================================
</TABLE>
    





                 See Notes to Consolidated Financial Statements
                                       F-2


<PAGE>


              MID-ATLANTIC COMMUNITY BANKGROUP, INC. AND SUBSIDIARY

                        CONSOLIDATED STATEMENTS OF INCOME
   
<TABLE>
<CAPTION>

                                                     Three Months Ended
                                                           March 31,
                                                      1997           1996               Years Ended December 31,
                                              -----------------------------------------------------------------------------
                                                    (Unaudited)    (Unaudited)      1996            1995           1994
- ---------------------------------------------------------------------------------------------------------------------------
<S>                                              <C>             <C>             <C>             <C>            <C>        
INTEREST INCOME:
   Interest and fees on loans                    $   2,412,685   $  1,981,739    $  8,689,054    $ 6,652,980    $ 4,785,973
   Interest on investment securities:
      Taxable                                          438,824        310,147       1,393,367      1,051,863        597,910
      Tax exempt                                        71,288         83,392         340,031        141,497        122,458
   Interest on federal funds sold                       36,378         40,889         230,862        377,327        144,420
- ---------------------------------------------------------------------------------------------------------------------------

            Total Interest Income                $   2,959,175   $  2,416,167    $ 10,653,314    $ 8,223,667    $ 5,650,761

   Interest on deposits                              1,202,546        995,978       4,359,461      3,468,896      2,120,123
- ---------------------------------------------------------------------------------------------------------------------------

            Net Interest Income                  $   1,756,629   $  1,420,189    $  6,293,853    $ 4,754,771    $ 3,530,638

PROVISION FOR LOAN LOSSES  (Notes 1 & 3)                93,000         77,000         380,000        288,000        257,500
- ---------------------------------------------------------------------------------------------------------------------------

            Net Interest Income After
              Provision For Loan Losses          $   1,663,629   $  1,343,189    $  5,913,853    $ 4,466,771    $ 3,273,138
- ---------------------------------------------------------------------------------------------------------------------------

NONINTEREST INCOME:
   Service charges on deposit accounts           $     147,201   $    106,200    $    479,651    $   388,245    $   288,413
   Other service charges                                25,715          9,802          57,765         30,353         26,154
   Other                                                18,852         26,438          88,504         59,106         43,591
   Net investment securities
      gains (losses)                                     1,545          5,665          (1,936)          (740)             -
- ---------------------------------------------------------------------------------------------------------------------------

                                                 $     193,313    $   148,105     $   623,984    $   476,964    $   358,158
- ---------------------------------------------------------------------------------------------------------------------------

NONINTEREST EXPENSE:
   Salaries and employee benefits                $     664,847    $   516,012     $ 2,153,570    $ 1,842,746    $ 1,304,361
   Occupancy                                            39,831         32,851         308,224        264,135        174,386
   Equipment                                           166,023        125,451         642,085        499,273        339,740
   Other                                               390,407        287,022       1,087,374        889,443        662,826
- ---------------------------------------------------------------------------------------------------------------------------

                                                  $  1,261,108    $   961,336     $ 4,191,253    $ 3,495,597    $ 2,481,313
- ---------------------------------------------------------------------------------------------------------------------------

            Income Before Income Tax              $    595,834    $   529,958     $ 2,346,584    $ 1,448,138    $ 1,149,983

PROVISION FOR INCOME TAX  (Notes 1 & 11)               180,500        185,000         812,650        424,989        397,850
- ---------------------------------------------------------------------------------------------------------------------------

            Net Income                            $    415,334    $   344,958     $ 1,533,934    $ 1,023,149    $   752,133
===========================================================================================================================

Net income per common share and
   common equivalent  (Note 1)                    $        .42    $       .35     $      1.57    $      1.29    $      1.20
===========================================================================================================================

Weighted average shares outstanding                    977,311        973,064         975,486        794,376        624,789
===========================================================================================================================

</TABLE>
    



                 See Notes To Consolidated Financial Statements
                                       F-3


<PAGE>

              MID-ATLANTIC COMMUNITY BANKGROUP, INC. AND SUBSIDIARY

           CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS' EQUITY
   
<TABLE>
<CAPTION>


                                        Common         Stock           Class A                      Retained
                                       Stock           Options         Warrants      Surplus        Earnings      Total
- -----------------------------------------------------------------------------------------------------------------------------
<S>                                   <C>            <C>              <C>           <C>            <C>            <C>        
Balance - January 1, 1994             $2,913,140     $    7,380       $  53,378     $3,060,015     $  310,984     $ 6,344,897

   Sold 75,000 shares  (Note 9)          375,000              -               -        671,042              -       1,046,042
   Warrants exercised                      1,750              -            (149)         3,650              -           5,251
   Dividends declared                          -              -               -              -       (100,750)       (100,750)
   Net income                                  -              -               -              -        752,133         752,133
   Unrealized loss on securities
      available for sale  (Note 2)             -              -               -              -       (147,488)       (147,488)
- ------------------------------------------------------------------------------------------------------------------------------

Balance - December 31, 1994           $3,289,890      $   7,380      $   53,229     $3,734,707     $  814,879     $ 7,900,085

   Sold 149,500 shares                   747,500              -               -      1,514,401              -       2,261,901
   Sold 16,180 shares                     80,900              -               -        186,070              -         266,970
   Warrants exercised                    603,375              -         (51,552)     1,256,072              -       1,807,895
   Warrants purchased                          -              -          (1,677)         1,525              -            (152)
   Dividends declared                          -              -               -              -       (113,338)       (113,338)
   Net income                                  -              -               -              -      1,023,149       1,023,149
   Unrealized gain on securities
      available for sale  (Note 2)             -              -               -              -        188,966         188,966
- -----------------------------------------------------------------------------------------------------------------------------

Balance - December 31, 1995           $4,721,665      $   7,380     $         -     $6,692,775     $1,913,656     $13,335,476

   Additional contributed capital              -              -               -          1,150              -           1,150
   Dividends declared                          -              -               -                      (236,083)       (236,083)
   Net income                                  -              -               -              -      1,533,934       1,533,934
   Unrealized loss on securities
      available for sale  (Note 2)             -              -               -              -       (202,887)       (202,887)
- ------------------------------------------------------------------------------------------------------------------------------

Balance - December 31, 1996           $4,721,665      $   7,380    $          -     $6,693,925     $3,008,620     $14,431,590

   Net income (unaudited)                      -              -               -              -        415,334         415,334

   Unrealized loss on securities 
      available for sale (Note 2)
      (unaudited)                              -              -               -              -       (182,909)       (182,909)
- ------------------------------------------------------------------------------------------------------------------------------

Balance - March 31, 1997
   (Unaudited)                        $4,721,665      $   7,380    $          -     $6,693,925     $3,241,045     $14,664,015
=============================================================================================================================
</TABLE>
    


                 See Notes To Consolidated Financial Statements
                                       F-4


<PAGE>

              MID-ATLANTIC COMMUNITY BANKGROUP, INC. AND SUBSIDIARY

                      CONSOLIDATED STATEMENTS OF CASH FLOWS

                            Years Ended December 31,
   
<TABLE>
<CAPTION>

                                                      Three Months Ended
                                                           March 31,
                                                      1997           1996                Years Ended December 31,
                                              -----------------------------------------------------------------------------
                                                    (Unaudited)    (Unaudited)      1996            1995           1994
- ---------------------------------------------------------------------------------------------------------------------------
<S>                                                 <C>           <C>             <C>            <C>            <C>        
CASH FLOWS FROM OPERATING ACTIVITIES:
   Net income                                       $  415,334    $   344,958     $ 1,533,934    $ 1,023,149    $   752,133

Adjustments to reconcile net income 
   to net cash provided by operating
   activities:
   Depreciation                                         88,069         73,180         276,908        250,514        160,321
   Loss on disposal of equipment                             -              -          19,438              -              -
   Provision for loan losses                            93,000         77,000         380,000        288,000        257,500
   Amortization of premium on
      investment securities                             15,855         15,562          63,419         62,246         30,946
   (Gain) loss on sale of investment
      securities                                        (1,545)        (5,665)          1,936            740              -
   Changes in operating assets and
      liabilities:
      (Increase) decrease in:
         Deferred income taxes                               -              -        (104,518)        29,009       (100,401)
         Interest receivable                          (165,760)      (151,223)       (205,125)      (308,139)      (143,247)
         Prepaid expenses                              (33,795)        (4,461)        (38,398)       (47,783)         6,554
         Other assets                                  (68,886)       (52,893)        (84,235)      (136,769)       (41,191)
      Increase (decrease) in:
         Accrued interest on deposits                   (2,280)       (15,510)         55,140        170,874         55,637
         Accrued income taxes                          (94,500)       112,689         208,339       (245,570)       211,899
         Other liabilities                              (6,000)        42,567          49,742         52,768         41,109
- ---------------------------------------------------------------------------------------------------------------------------

           Net Cash Provided By
             Operating Activities                   $  239,492     $  436,204     $ 2,156,580    $ 1,139,039    $ 1,231,260
- ---------------------------------------------------------------------------------------------------------------------------

CASH FLOWS FROM INVESTING ACTIVITIES:
   Net (increase) in loans                         ($3,000,456)   ($5,280,681)   ($21,802,127)  ($16,240,137)  ($14,290,791)
   Purchase of investment securities                (2,359,182)    (4,541,899)    (22,383,956)   (20,802,211)    (4,142,959)
   Proceeds from sales of investment
      securities                                     1,593,000      8,376,000      19,611,015      9,093,835      1,698,898
   (Increase) decrease in federal
      funds sold - net                                 941,162      1,100,622        (685,535)     2,587,960     (3,801,290)
   Purchase of premises and equipment                 (775,033)       (51,468)     (1,910,858)      (846,507)      (801,377)
- ----------------------------------------------------------------------------------------------------------------------------

           Net Cash Used In
             Investing Activities                  ($3,600,509)    ($ 397,426)   ($27,171,461)  ($26,207,060)  ($21,337,519)
- ----------------------------------------------------------------------------------------------------------------------------
</TABLE>
    



                 See Notes to Consolidated Financial Statements
                                       F-5


<PAGE>


              MID-ATLANTIC COMMUNITY BANKGROUP, INC. AND SUBSIDIARY

                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                                   (Continued)
                            Years Ended December 31,
   
<TABLE>
<CAPTION>

                                                     Three Months Ended
                                                           March 31,
                                                      1997           1996                 Years Ended December 31,
                                              -----------------------------------------------------------------------------
                                                    (Unaudited)    (Unaudited)      1996            1995           1994
- ---------------------------------------------------------------------------------------------------------------------------
<S>                                                <C>           <C>              <C>            <C>            <C>        
CASH FLOWS FROM FINANCING ACTIVITIES:
   Increase in deposits - net                      $ 2,096,942   ($   774,952)    $26,370,603    $22,590,307    $19,594,503
   Increase (decrease) in treasury,
      tax and loan                                     (23,229)       252,115         229,579        (57,786)        26,251
   Dividends paid                                     (236,083)      (113,320)       (113,320)       (65,816)       (34,952)
   Proceeds from issuance of
      stock - net                                            -              -               -      2,528,871      1,046,042
   Proceeds from exercise of
      warrants - net                                         -              -               -      1,807,743          5,251
   Curtailment of other borrowed funds                  (3,079)        (2,920)        (11,916)       (11,295)       (10,708)
   Additional contributed capital                            -              -           1,150              -              -
- ---------------------------------------------------------------------------------------------------------------------------

           Net Cash Provided By
             Financing Activities                  $ 1,834,551   ($   639,077)    $26,476,096    $26,792,024    $20,626,387
- ---------------------------------------------------------------------------------------------------------------------------

           Net Increase In Cash
             and Due From Banks                   ($ 1,526,466)  ($   600,299)    $ 1,461,215    $ 1,724,003  $     520,128

CASH AND DUE FROM BANKS -
   BEGINNING OF YEAR                                 6,014,540      4,553,325       4,553,325      2,829,322      2,309,194
- ---------------------------------------------------------------------------------------------------------------------------

CASH AND DUE FROM BANKS -
   END OF YEAR                                     $ 4,488,074    $ 3,953,026     $ 6,014,540    $ 4,553,325   $  2,829,322
===========================================================================================================================
</TABLE>
    




                 See Notes To Consolidated Financial Statements
                                       F-6


<PAGE>

              MID-ATLANTIC COMMUNITY BANKGROUP, INC. AND SUBSIDIARY

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

   
                    (Information as of March 31, 1997 and for
                the Three Months Ended March 31, 1997 and 1996 is
                                   Unaudited)
    



NOTE 1:        SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES:

Organization
Mid-Atlantic  Community  BankGroup,  Inc. is the parent of Peninsula Trust Bank,
Inc.  which  provides  general  commercial  banking  services  primarily  within
Gloucester,   Charles  City,   Newport  News  and  Williamsburg,   Virginia  and
surrounding communities. It is subject to the regulations of certain federal and
state agencies and undergoes periodic examinations by regulatory authorities.

Principles of Consolidation

On  August  15,  1996,  Peninsula  Trust  Bank  created  Mid-Atlantic  Community
BankGroup,  Inc., a bank holding company, and exchanged one share of the holding
company stock for one share of Peninsula  Trust Bank stock.  The total number of
$5 par value shares of holding company stock exchanged for the outstanding stock
of the bank was 944,333.  The transaction is accounted for at historical cost in
a manner similar to that in pooling-of-interests accounting. As a result of this
change in legal  structure,  the bank is now a  wholly-owned  subsidiary  of the
holding company.  The holding company did not generate any revenues or incur any
expenses  prior to the  consummation  of the share  exchange.  The  consolidated
financial  statements include the accounts of Mid-Atlantic  Community BankGroup,
Inc.  and its  wholly-owned  subsidiary,  Peninsula  Trust  Bank.  All  material
intercompany transactions have been eliminated.

Before the creation of the holding company,  the Bank had the following  results
of operations for the period January 1, 1996 through August 14, 1996:

  Total interest income                               $ 7,762,000
  Total interest expense                                3,172,000
                                                     ------------
    Net Interest Income                               $ 4,590,000
  Allowance for loan losses                               239,000
                                                    -------------
    Net Interest Income after Allowance
      for Loan Losses                                 $ 4,351,000
  Other income                                            426,000
  Other expenses                                       (3,034,000)
                                                     -------------
                                                      $ 1,743,000
  Provision for income taxes                             (624,000)
    Net Income                                        $ 1,119,000
                                                      ===========

Investment Securities
Investment debt securities that management has the ability and intent to hold to
maturity are classified as  held-to-maturity  and carried at cost,  adjusted for
amortization of premiums and accretion of discounts using methods  approximating
the  interest   method.   Other   marketable   securities   are   classified  as
available-for-sale and are carried at fair value. Unrealized gains and losses on
securities available-for-sale are recognized as direct increases or decreases in
stockholders'  equity.  Cost of securities sold is recognized using the specific
identification method.

Mortgage-backed   securities  represent  participating  interests  in  pools  of
long-term  first  mortgage  loans  originated  and  serviced  by  issuers of the
securities. Mortgage-backed securities are carried at unpaid principal balances,
adjusted for unamortized premiums and unearned discounts. Premiums and discounts
are amortized using methods approximating the interest method over the remaining
period  to  contractual   maturity,   adjusted  for   anticipated   prepayments.
Mortgage-backed securities that management has the ability and intent to hold to
maturity are classified as held-to-maturity.  Other  mortgage-backed  securities
are classified as  available-for-sale  and are carried at fair value. Should any
be sold, cost of securities sold is determined using the specific identification
method.


                                       F-7


<PAGE>

              MID-ATLANTIC COMMUNITY BANKGROUP, INC. AND SUBSIDIARY

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (Continued)
   
                  (Information as of March 31, 1997 and for the
            Three Months Ended March 31, 1997 and 1996 is Unaudited)
    



NOTE 1:        SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES:  (Continued)

Income Tax
Income tax is  provided  for the tax  effects of  transactions  reported  in the
consolidated  financial  statements  and  consists  of tax  currently  due  plus
deferred tax related primarily to differences between the basis of the allowance
for loan losses,  premises and  equipment,  and deferred loan fees for financial
and income tax  reporting.  The  deferred  tax asset  represents  the future tax
return  consequences  of those  differences,  which  will  either be  taxable or
deductible when the assets and liabilities are recovered or settled.

Income tax expense is the tax payable or  refundable  for the year plus or minus
the change for the year in deferred tax assets and liabilities.

Loans and Allowance for Loan Losses
   
Loans are stated at the amount of unpaid principal,  reduced by an allowance for
loan losses. Interest on loans is calculated by using the simple interest method
on daily balances of the principal amount  outstanding.  The policy with respect
to interest  accruals on commercial and consumer  loans  specifies that interest
will stop being accrued on any loan that is 90 days past due if such loan is not
well  secured  or if there  appears  to be no  reasonable  expectation  that the
borrower  will be able to pay the interest  within a reasonable  time period and
the value of the  collateral  is not at least  equal to the  amount at which the
loan plus all  interest  accrued is recorded.  Interest  accruals on real estate
loans will stop being accrued  whenever  management feels that the borrower will
not be able to pay such interest  within a reasonable  time period and the value
of the  collateral is not at least equal to the loan  principal plus all accrued
interest.  Interest  income is recognized on these loans only when  received.  A
loan will remain on a nonaccrual status until the loan is current, as to payment
of both interest and principal, and the borrower demonstrates the ability to pay
and remain current.
    
   
On January 1, 1995,  the  Company  adopted  Statement  of  Financial  Accounting
Standards No. 114,  Accounting by Creditors for Impairment of a Loan (SFAS 114),
as amended by SFAS 118,  Accounting by Creditors for Impairment of a Loan Income
Recognition  and  Disclosures,  collectively  SFAS 114.  SFAS 114 requires  that
impaired  loans within the scope of the statements be presented in the financial
statements  at the present  value of  expected  future cash flows or at the fair
value of the loan's collateral.  A valuation allowance is required to the extent
that such measurement is less than the recorded investment. Under this standard,
a loan is considered impaired, based on current information and events, if it is
probable  that the Company will be unable to collect the  scheduled  payments of
principal  and  interest  when  due  under  the  contractual  terms  of the loan
agreement. Charge-offs for impaired loans occur when the loan, or portion of the
loan,  is  determined  to be  uncollectible,  as is the case for all loans.  The
effect  of  the  adoption  of  SFAS  114  was  not  material  to  the  Company's
consolidated  financial  statements  as of and for the year ended  December  31,
1995.
    

The allowance for loan losses is established through a provision for loan losses
charged to operations.  Loans are charged  against the allowance for loan losses
when management  believes that the  collectibility of the principal is unlikely.
The allowance is an amount that  management  believes will be adequate to absorb
probable  losses on  existing  loans  that may  become  uncollectible,  based on
evaluations of the  collectibility of loans and prior loan loss experience.  The
evaluations  take into  consideration  such factors as changes in the nature and
volume of the loan  portfolio,  overall  portfolio  quality,  review of specific
problem loans,  and current  economic  conditions that may affect the borrowers'
abilities to pay.

Premises and Equipment
Premises and equipment is recorded at cost.  Depreciation  is based on estimated
useful service lives and is computed on the  straight-line  method for reporting
purposes. Computer software is amortized over 5 years.





                                       F-8


<PAGE>
              MID-ATLANTIC COMMUNITY BANKGROUP, INC. AND SUBSIDIARY

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (Continued)
   
                  (Information as of March 31, 1997 and for the
            Three Months Ended March 31, 1997 and 1996 is Unaudited)
    



NOTE 1:        SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES:  (Continued)

Cash Flow Information
The statement of cash flows  reconciles net income with the increase in cash and
due from banks.  The  indirect  method has been used.  For purposes of reporting
cash flows,  cash and due from banks  include  cash on hand and amounts due from
depository institutions.  The Company considers amounts due from banks and money
market investments which have original  maturities of three months or less to be
cash equivalents.

Earnings Per Share
Net income per share is calculated on the basis of the weighted  average  number
of shares  outstanding.  The Company's stock options  outstanding are considered
common stock equivalents and are included in the calculation of weighted average
number  of  shares  outstanding.  The  Company's  Class  A  warrants  were  also
considered  common stock  equivalents;  however,  the assumed  exercise of these
warrants was not included in earnings  per share  computations  for 1994 because
the  result  would not have a  dilutive  effect.  There were no Class A warrants
outstanding as of December 31, 1995.

Loan Fees and Costs
Loan fees and  certain  direct loan  origination  costs of  completed  loans are
deferred and  recognized  as an  adjustment of the yields on related loans using
the interest method over the lives of the loans.

Off Balance Sheet Financial Instruments
In the  ordinary  course of  business,  the Company has entered into off balance
sheet  financial  instruments   consisting  of  commitments  to  extend  credit,
commitments  under credit card  arrangements,  commercial  letters of credit and
standby  letters of credit.  Such  financial  instruments  are  recorded  in the
consolidated financial statements when they become payable.

Use of Estimates
The preparation of financial  statements in conformity  with generally  accepted
accounting principles requires management to make estimates and assumptions that
affect  the  reported  amounts  of assets  and  liabilities  and  disclosure  of
contingent  assets and  liabilities at the date of the financial  statements and
the  reported  amounts of revenues  and expenses  during the  reporting  period.
Actual results could differ from those estimates.

Reclassifications
Certain previously reported amounts have been reclassified to conform to current
presentations.

Interim Financial Statements
   
The  financial  statements  as of March 31, 1997 and for the three  months ended
March 31, 1997 and 1996 are unaudited but, in the opinion of management, include
all  adjustments  necessary for a fair  presentation  of financial  position and
results of  operations.  Results  for the interim  periods  are not  necessarily
indicative of the results for a full year.
    




                                       F-9


<PAGE>

              MID-ATLANTIC COMMUNITY BANKGROUP, INC. AND SUBSIDIARY

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (Continued)

   
                  (Information as of March 31, 1997 and for the
            Three Months Ended March 31, 1997 and 1996 is Unaudited)
    



NOTE 2:        INVESTMENT SECURITIES:

   
Securities  available-for-sale  at March 31,  1997  (unaudited)  consist  of the
following:
    
   
<TABLE>
<CAPTION>


                                                                          Gross             Gross
                                                       Amortized        Unrealized        Unrealized           Fair
                                                        Cost              Gains             Losses             Value
- -----------------------------------------------------------------------------------------------------------------------
<S>                                                   <C>              <C>               <C>               <C>         
U. S. Treasury securities                             $   634,684      $         -       $    12,590       $    622,094
U. S. Government and federal agencies                  16,877,971            3,327           388,840         16,492,458
State and local governments                             7,308,023           28,630            99,075          7,237,578
Mortgage-backed securities                              3,130,561                -            53,144          3,077,417
- -----------------------------------------------------------------------------------------------------------------------
                                                      $27,951,239      $    31,957       $   553,649        $27,429,547
Federal Reserve Bank stock                                342,650                -                 -            342,650
- -----------------------------------------------------------------------------------------------------------------------

                                                      $28,293,889      $    31,957       $   553,649        $27,772,197
=======================================================================================================================
</TABLE>
    
Securities available-for-sale at December 31, 1996 consist of the following:
<TABLE>
<CAPTION>

                                                                          Gross             Gross
                                                       Amortized        Unrealized        Unrealized           Fair
                                                        Cost              Gains            Losses              Value
- -----------------------------------------------------------------------------------------------------------------------
<S>                                                   <C>               <C>             <C>                 <C>        
U. S. Treasury securities                             $   534,510       $        -      $      4,510        $   530,000
U. S. Government and federal agencies                  15,650,657           35,193           211,449         15,474,401
State and local governments                             7,467,586           40,224            86,833          7,420,977
Mortgage-backed securities                              3,195,614            1,652            20,648          3,176,618
- -----------------------------------------------------------------------------------------------------------------------
                                                      $26,848,367       $   77,069        $  323,440        $26,601,996
Federal Reserve Bank stock                                342,650                -                 -            342,650
Marketable equity securities                              351,000            1,812                 -            352,812
- -----------------------------------------------------------------------------------------------------------------------

                                                      $27,542,017       $   78,881        $  323,440        $27,297,458
=======================================================================================================================
</TABLE>

Securities available-for-sale at December 31, 1995 consist of the following:
<TABLE>
<CAPTION>

                                                                          Gross            Gross
                                                        Amortized       Unrealized        Unrealized           Fair
                                                        Cost              Gains            Losses              Value
- -----------------------------------------------------------------------------------------------------------------------
<S>                                                   <C>               <C>               <C>               <C>        
U. S. Government and
  federal agencies                                    $12,967,341       $   63,493        $   16,509        $13,014,325
State and local governments                             5,860,498           39,024            66,679          5,832,843
Mortgage-backed securities                              5,613,024           47,100             3,583          5,656,541
- -----------------------------------------------------------------------------------------------------------------------
                                                      $24,440,863       $  149,617        $   86,771        $24,503,709
Federal Reserve Bank stock                                289,050                -                 -            289,050
- -----------------------------------------------------------------------------------------------------------------------

                                                      $24,729,913       $  149,617        $   86,771        $24,792,759
=======================================================================================================================
</TABLE>


                                      F-10


<PAGE>


              MID-ATLANTIC COMMUNITY BANKGROUP, INC. AND SUBSIDIARY

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (Continued)
   
                  (Information as of March 31, 1997 and for the
            Three Months Ended March 31, 1997 and 1996 is Unaudited)
    



NOTE 2:        INVESTMENT SECURITIES:  (Continued)

The  effect  on   stockholders'   equity  of  the  unrealized   gain  (loss)  on
available-for-sale securities is as follows:
   
<TABLE>
<CAPTION>

                                                                         March 31,
                                                                          1997                      December 31,
                                                                        (Unaudited)        1996               1995
- -----------------------------------------------------------------------------------------------------------------------
<S>                                                                    <C>              <C>                 <C>        
Unrealized gain (loss) on available-for-sale securities                ($  521,692)     ($   244,559)       $    62,846
Deferred income tax on unrealized gain (loss)                              177,374            83,150            (21,368)
- -----------------------------------------------------------------------------------------------------------------------

  Net increase (reduction) in stockholders' equity                     ($  344,318)     ($   161,409)       $    41,478
=======================================================================================================================
</TABLE>
    
   
U. S.  Government  and  government  backed  obligations  and state and municipal
backed  obligations  with a carrying  amount of $3,230,785  and  $3,263,473  are
pledged to secure  municipality and treasury,  tax and loan deposits as of March
31, 1997 and December 31, 1996, respectively.
    
The schedule  below  reflects  the  maturities  of  investment  securities.  The
classification of mortgage-backed  securities was based on expected  maturities,
while  contractual  maturities  were used for other  debt  securities.  Expected
maturities  differ from contractual  maturities  because  borrowers may have the
right  to  call  or  prepay  obligations  with or  without  call  or  prepayment
penalties.
   
<TABLE>
<CAPTION>
                                                 March 31, 1997 (Unaudited)                  December 31, 1996
                                                 Amortized           Fair                Amortized        Fair
                                                 Cost                Value               Cost             Value
- --------------------------------------------------------------------------------------------------------------------
<S>                                            <C>                 <C>                <C>                <C>        
  Due in one year or less                      $ 1,279,485         $ 1,238,736        $ 1,526,236        $ 1,469,086
  Due after one year through five years          5,365,590           5,294,579          5,126,323          5,103,482
  Due after five years through ten years        11,405,168          11,223,867          9,893,301          9,842,746
  Due after ten years                            9,900,996           9,672,365         10,302,507         10,186,682
  Federal Reserve Bank stock                       342,650             342,650            342,650            342,650
  Marketable equity security                             -                   -            351,000            352,812
- --------------------------------------------------------------------------------------------------------------------

                                               $28,293,889         $27,772,197        $27,542,017        $27,297,458
====================================================================================================================
</TABLE>
    
   
Proceeds  from  sales  of  securities   available  for  sale  were  $19,611,000,
$9,094,000 and $1,699,000 for the years ended December 31, 1996,  1995 and 1994,
respectively, and $1,593,000 and $8,376,000 for the three months ended March 31,
1997 and 1996,  respectively.  Gross gains  realized on those sales were $28,000
and $1,000 for the years  ended  December  31, 1996 and 1995,  respectively  and
$1,545  and  $20,000  for the  three  months  ended  March  31,  1997 and  1996,
respectively.  Gross  losses  totaled  $30,000  and $2,000  for the years  ended
December 31, 1996 and 1995, respectively, and $14,335 for the three months ended
March 31, 1996. No gains or losses were recognized in 1994.
    



                                      F-11


<PAGE>


              MID-ATLANTIC COMMUNITY BANKGROUP, INC. AND SUBSIDIARY

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (Continued)
   
                  (Information as of March 31, 1997 and for the
            Three Months Ended March 31, 1997 and 1996 is Unaudited)
    



NOTE 3:        LOANS AND ALLOWANCE FOR LOAN LOSSES:

Major classifications of loans are as follows:
   
<TABLE>
<CAPTION>

                                                                  March 31,
                                                                   1997                        December 31,
- --------------------------------------------------------------------------------------------------------------------
                                                                 (Unaudited)            1996                 1995
- --------------------------------------------------------------------------------------------------------------------
<S>                                                             <C>                 <C>                  <C>        
Commercial loans                                                $58,243,124         $56,251,276          $38,872,133
Consumer loans                                                    1,445,958           1,884,672            3,777,954
Real estate loans                                                35,885,679          34,437,476           28,193,050
Deferred net loan fees                                             (493,089)           (483,365)            (421,333)
- --------------------------------------------------------------------------------------------------------------------

                                                                $95,081,672         $92,090,059          $70,421,804
Allowance for loan losses                                         1,195,764           1,111,607              865,479
- --------------------------------------------------------------------------------------------------------------------

                                                                $93,885,908         $90,978,452          $69,556,325
====================================================================================================================
</TABLE>
    
   
Certain  directors,  officers and employees  were indebted to the Company in the
aggregate  amount of $1,016,746 and $1,007,213 as of December 31, 1996 and March
31, 1997,  respectively.  During the year ended  December 31, 1996 and the three
months ended March 31, 1997, new loans made to related parties totaled  $917,976
and  $68,500,   respectively  and  repayments   totaled  $327,303  and  $78,033,
respectively.
    
   
Management  evaluates  its loans for purposes of  determining  the allowance for
loan losses. Large groups of smaller-balance homogeneous loans, such as mortgage
loans and installment loans, are evaluated for impairment  collectively and SFAS
114 does not apply to such loans.  If, based on current  information and events,
it is  anticipated  that all amounts due will be collected  under the terms of a
loan,  management  does not consider the loan to be impaired,  even if there are
insignificant delays in the collection of payments, including delays that are of
a term under which the Company  would cease to accrue  interest on the loan.  At
March 31, 1997 and December 31, 1996 and 1995, the balance of impaired loans was
immaterial in accordance  with SFAS 114 and no specific  charge to the allowance
for loan losses has been made for such loans. At March 31, 1997 and December 31,
1996 and 1995,  loans on which the  accrual of  interest  had been  discontinued
totaled $498,000, $190,000 and $137,000,  respectively.  Interest on non-accrual
loans not recognized was $9,200 and $19,000 for the year ended December 31, 1996
and the three months ended March 31, 1997, respectively.
    
An analysis of the changes in the allowance for loan losses follows:
   
<TABLE>
<CAPTION>

                                                                 March 31,
                                                                   1997                        December 31,
- --------------------------------------------------------------------------------------------------------------------
                                                                 (Unaudited)            1996                 1995
- --------------------------------------------------------------------------------------------------------------------
<S>                                                              <C>                 <C>                  <C>       
Balance - beginning of period                                    $1,111,607          $  865,479           $  712,663
Additions:
  Provision charged to operations                                    93,000             380,000              288,000
  Recoveries of loans charged off
    in prior years                                                    7,000              27,476               34,140
- --------------------------------------------------------------------------------------------------------------------
                                                                 $1,211,607          $1,272,955           $1,034,803
Deduction:
  Loans charged off                                                  15,843             161,348              169,324
- --------------------------------------------------------------------------------------------------------------------

Balance - end of period                                          $1,195,764          $1,111,607           $  865,479
====================================================================================================================
</TABLE>
    

                                      F-12


<PAGE>


              MID-ATLANTIC COMMUNITY BANKGROUP, INC. AND SUBSIDIARY

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (Continued)
   
                  (Information as of March 31, 1997 and for the
            Three Months Ended March 31, 1997 and 1996 is Unaudited)
    



NOTE 4:        OTHER ASSETS:

Other assets consist of the following:
   
<TABLE>
<CAPTION>

                                                                 March 31,
                                                                   1997                        December 31,
- --------------------------------------------------------------------------------------------------------------------
                                                                 (Unaudited)            1996                 1995
- --------------------------------------------------------------------------------------------------------------------
<S>                                                              <C>                 <C>                  <C>       
Interest and fees receivable                                     $1,182,869          $1,017,109           $  811,984
Deferred income tax                                                 506,878             412,652              308,134
Computer software - net of amortization                             173,148             124,304              152,844
Prepaid expenses                                                    195,945             162,150              123,752
Other                                                               149,564             140,746               27,971
- --------------------------------------------------------------------------------------------------------------------

                                                                 $2,208,404          $1,856,961           $1,424,685
====================================================================================================================
</TABLE>
    

NOTE 5:        OTHER LIABILITIES:

Other liabilities consist of the following:
   
<TABLE>
<CAPTION>

                                                                 March 31,
                                                                   1997                        December 31,
- --------------------------------------------------------------------------------------------------------------------
                                                                 (Unaudited)            1996                 1995
- --------------------------------------------------------------------------------------------------------------------
<S>                                                               <C>                <C>                  <C>       
Interest payable on deposits                                      $ 393,852          $  396,132           $  340,992
Accounts payable and accrued expenses                               184,361             190,361              140,619
Treasury, tax and loan                                              328,878             352,107              122,528
Dividends payable                                                         -             236,083              113,320
Accrued income tax                                                  204,653             299,153               90,814
- --------------------------------------------------------------------------------------------------------------------

                                                                 $1,111,744          $1,473,836           $  808,273
====================================================================================================================
</TABLE>
    

NOTE 6:        OFF-BALANCE-SHEET ITEMS, COMMITMENTS AND CONTINGENT LIABILITIES:

The Company 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,  lines of
credit,  commercial  letters of credit  and  standby  letters  of credit.  These
instruments  involve,  to varying degrees,  elements of credit and interest rate
risk  in  excess  of the  amounts  recognized  in the  statements  of  financial
condition.

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


                                      F-13


<PAGE>


              MID-ATLANTIC COMMUNITY BANKGROUP, INC. AND SUBSIDIARY

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (Continued)
   
                  (Information as of March 31, 1997 and for the
            Three Months Ended March 31, 1997 and 1996 is Unaudited)
    



NOTE 6:        OFF-BALANCE-SHEET ITEMS, COMMITMENTS AND CONTINGENT LIABILITIES:

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  Company  evaluates  each  customer's
creditworthiness  on a  case-by-case  basis.  The amount and type of  collateral
obtained,  if deemed  necessary by the Company upon extension of credit,  varies
and is based on management's credit evaluation of the counterparty.

Standby letters of credit are conditional  commitments  issued by the Company to
guarantee the  performance  of a customer to a third party.  Standby  letters of
credit generally have fixed expiration  dates or other  termination  clauses and
may require  payment of a fee.  The credit risk  involved in issuing  letters of
credit is essentially  the same as that involved in extending loan facilities to
customers. The Company's policy for obtaining collateral, and the nature of such
collateral,  is essentially  the same as that involved in making  commitments to
extend credit.
   
At December 31, 1996 and March 31, 1997, the Company had outstanding  letters of
credit totaling $2,049,866 and $1,816,000, respectively, and does not anticipate
losses as a result of these transactions.  The Company also had, at December 31,
1996 and March 31, 1997 undisbursed funds under various lines of credit and loan
commitments totaling $13,034,099 and $13,106,000, respectively.
    
   
The Company  leases its branch  facility in Newport News,  Virginia under a non-
cancelable  operating  lease expiring  October 31, 1998.  Monthly lease payments
total $2,898 and future minimum lease payments under the lease are as follows as
of December 31, 1996:
    
   
<TABLE>
<CAPTION>
<S>                                     <C>       
               1997                     $   34,776
               1998                     $   28,980

</TABLE>
    

NOTE 7:        PREMISES AND EQUIPMENT:

A summary of premises and equipment follows:
   
<TABLE>
<CAPTION>
                                                                  March 31,
                                                                   1997                        December 31,
- --------------------------------------------------------------------------------------------------------------------
                                                                 (Unaudited)            1996                 1995
- --------------------------------------------------------------------------------------------------------------------
<S>                                                              <C>                 <C>                  <C>       
  Building and improvements                                      $2,277,506          $1,347,437           $1,329,520
  Furniture and equipment                                         1,918,411           1,269,370            1,246,464
  Land                                                            1,526,568           1,498,656              887,398
  Land improvements                                                 726,143             410,342              408,729
  Construction in progress                                           30,093           1,177,783               23,160
- --------------------------------------------------------------------------------------------------------------------
                                                                 $6,478,721          $5,703,588           $3,895,271
    Accumulated depreciation                                       (857,638)           (780,691)            (586,886)
- --------------------------------------------------------------------------------------------------------------------

                                                                 $5,621,083          $4,922,897           $3,308,385
====================================================================================================================
</TABLE>
    

                                      F-14
<PAGE>


              MID-ATLANTIC COMMUNITY BANKGROUP, INC. AND SUBSIDIARY

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (Continued)
   
                  (Information as of March 31, 1997 and for the
            Three Months Ended March 31, 1997 and 1996 is Unaudited)
    



NOTE 8:        FAIR VALUES OF FINANCIAL INSTRUMENTS:

The following  methods and assumptions  were used to estimate the fair values of
financial  instruments  for which it is practicable to estimate such values.  In
cases where quoted  market  prices are not  available,  fair values are based on
estimates using present value or other valuation  techniques.  Those  techniques
are significantly  affected by the assumptions used, including the discount rate
and  estimates  of future cash flows.  In that  regard,  the derived  fair value
estimates cannot be  substantiated by comparison to independent  markets and, in
many cases, could not be realized in immediate settlement of the instruments.

Cash and Due from Banks
The carrying amounts reported in the consolidated  financial statements for cash
and due from banks approximate those assets' fair values.

Investment Securities and Federal Funds Sold
Fair  values  for  investment  securities  and  federal  funds  sold,  including
mortgage-backed  securities, are based on quoted market prices, where available.
If quoted  market  prices  are not  available,  fair  values are based on quoted
market prices of comparable instruments.
   
Loans
    
   
The fair value of loans is estimated by discounting  the future cash flows using
current  rates at which  similar  loans would be made to borrowers  with similar
credit  ratings and for the same remaining  maturities,  after  considering  the
credit risk in various loan categories.
    
Deposits
   
The fair values  disclosed  for deposits (for example,  checking,  savings,  and
money  market  accounts)  are  equal to the  amount  payable  on  demand  at the
reporting date. The fair values  disclosed for time deposits are estimated using
the rates currently paid for deposits of similar size and remaining  maturities.
The carrying amount of accrued interest payable approximates fair value.
    
Other Borrowed Funds
The carrying amounts of other borrowed funds approximate their fair values.

Other Liabilities
   
Commitments to extend credit were  evaluated and fair value was estimated  using
the fees currently charged to enter into similar agreements, taking into account
the remaining  terms of the agreements and the present  creditworthiness  of the
counterparties.  The fair  value of  standby  letters of credit is based on fees
currently  charged for similar  agreements or on the estimated cost to terminate
them  or  otherwise  settle  the  obligations  with  the  counterparties  at the
reporting  date.  The  carrying  amount  of  treasury,  tax  and  loan  deposits
approximates the fair value.
    



                                      F-15


<PAGE>
          MID-ATLANTIC COMMUNITY BANKGROUP, INC. AND SUBSIDIARY

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (Continued)
   
                  (Information as of March 31, 1997 and for the
            Three Months Ended March 31, 1997 and 1996 is Unaudited)
    

NOTE 8:        FAIR VALUES OF FINANCIAL INSTRUMENTS:  (Continued)
   
The carrying amounts and fair values of financial instruments as of December 31,
1996 and 1995 and March 31, 1997 (unaudited) are presented below:
    
   
<TABLE>
<CAPTION>
                                               March 31, 1997
                                                (Unaudited)              December 31, 1996            December 31, 1995
                                                (In Thousands)             (In Thousands)             (In Thousands)
                                           Amount         Value         Amount         Value        Amount        Value
- -----------------------------------------------------------------------------------------------------------------------
March 31, 1997 (unaudited):
<S>                                      <C>           <C>          <C>                <C>      <C>          <C>       
Assets:
  Cash and due from banks                $    4,488    $    4,488   $    6,015         6,015    $    4,553   $    4,553
  Investment securities                      27,772        27,772       27,297        27,297        24,793       24,793
  Federal funds sold                          4,423         4,423        5,364         5,364         4,678        4,678
  Loans - net                                93,886        94,016       90,978        91,104        69,556       73,815
Liabilities:
  Deposits                                  122,582       122,775      120,485       120,675        94,115       94,859
  Other borrowed funds                           40            40           43            43            55           55
  Treasury, tax and loan                        329           329          352           352           123          123
Outstanding letters of credit                 1,816         1,816        2,050         2,050         1,176        1,176
Undisbursed lines of credit
  and loan commitments                       13,106        13,106       13,034        13,034        12,356       12,356
</TABLE>
    

NOTE 9:        COMMON STOCK AND CLASS A WARRANTS:

During 1994,  the Company  sold 75,000  shares of its common stock at $14.50 per
share. As a result of this sale,  equity was increased by $1,046,897,  which was
net of issuance costs of $41,458.

The Company  sold  149,500  shares of its common  stock at a price of $16.50 per
share pursuant to an offering  agreement  dated April 21, 1995. The Company also
sold 16,180  shares of its common stock at a price of $16.50 per share  pursuant
to a private placement offering in June, 1995. The related increase in equity of
$2,528,871 was net of issuance costs totaling $204,849.

During  1992,  the bank sold 2,500  units,  each of which was  comprised  of 100
shares of common stock,  $5.00 par value,  and 100 redeemable  Class A warrants.
Each Class A warrant  entitled  the holder  thereof to purchase  one-half of one
share of common stock at an exercise price of $7.50. Seven hundred warrants were
exercised  during 1994 and  241,350  were  exercised  during  1995.  The Company
purchased  7,850  warrants  that were not  exercised  for $78 and there  were no
warrants outstanding at December 31, 1995. The increase in equity related to the
1995 warrant  transactions  of  $1,807,743  was net of issuance  costs  totaling
$2,304.

                                      F-16
<PAGE>
              MID-ATLANTIC COMMUNITY BANKGROUP, INC. AND SUBSIDIARY

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (Continued)
   
                  (Information as of March 31, 1997 and for the
            Three Months Ended March 31, 1997 and 1996 is Unaudited)
    


NOTE 10:       EMPLOYMENT AGREEMENTS AND STOCK OPTION PLANS:

The  Company  has  entered  into  employment  agreements  with  certain  of  its
executives.  The  agreements  provide  for  severance  benefits  payable  to the
executives upon  termination of employment  following a change of control in the
bank. If certain  requirements  are met, the aggregate  maximum benefits payable
will be $373,725.
   
The Company  adopted an employee  incentive  stock option plan and a nonemployee
directors' stock option plan. The employee  incentive stock option plan provides
for granting  options to allow key  employees to purchase the  Company's  common
stock. The stock options give the holder the right,  over a ten-year period,  to
acquire the Company's  common  stock.  Future  options,  when granted under this
plan,  will have an exercise  price  equal to the  greater of the  stock's  fair
market value or 100% of the book value per share of the  Company's  common stock
at the date of the grant.  The  Company  has  reserved up to a maximum of 50,000
shares of unissued common stock for issuance under the employee  incentive stock
option plan. A summary of options granted through March 31, 1997 follows:
    

                                    Number of           Exercise
        Date Granted                 Options              Price
        --------------------------------------------------------
            1990                       4,000              $10.00
            1991                      10,000              $11.25
            1995                      21,000              $16.00
            1995                       1,000              $16.50
            1996                       2,500              $22.50
   
            1997                       3,500              $25.00
    
        --------------------------------------------------------
   
                                      42,000
    
   
The nonemployee  directors'  stock option plan allowed the directors to purchase
options  during  August,  1990.  A total of 29,522 were sold at a price of $.25.
Each option entitles the owner thereof to purchase one share of common stock for
$9.75. These options expire during August, 2000.
    
   
A summary of the activity in the stock options plans follows. No options granted
under these plans have been exercised or canceled.
    
   
<TABLE>
<CAPTION>
                                                                    Weighted
                                    Options                          Average
                                   Available       Options          Exercise
                                   for Grant     Outstanding          Price
                                  ------------------------------------------
<S>                                   <C>             <C>            <C>    
Balance - December 31, 1993           36,000          43,522         $ 10.12
  Granted                                  -               -         $  0.00
                                  ------------------------------------------
Balance - December 31, 1994           36,000          43,522         $ 10.12
  Granted                            (22,000)         22,000         $ 16.02
                                   -----------------------------------------
Balance - December 31, 1995           14,000          65,522         $ 11.40
  Granted                            ( 2,500)          2,500         $ 22.50
                                  ------------------------------------------
Balance - December 31, 1996           11,500          68,022         $ 12.48
  Granted                             (3,500)          3,500         $ 25.00
                                  ------------------------------------------

Balance - March 31, 1997               8,000          71,522         $ 13.10
                                  ==========================================
</TABLE>
    
   
During the three  months ended March 31, 1997,  the Company  granted  options to
purchase  3,500  shares of stock with an exercise  price of $25 and a life of 10
years.
    

                                      F-17

<PAGE>

              MID-ATLANTIC COMMUNITY BANKGROUP, INC. AND SUBSIDIARY

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (Continued)
   
                  (Information as of March 31, 1997 and for the
            Three Months Ended March 31, 1997 and 1996 is Unaudited)
    



NOTE 10:       EMPLOYMENT AGREEMENTS AND STOCK OPTION PLANS:  (Continued)

   
A summary of fixed stock options outstanding at December 31, 1996 follows:
    
   
<TABLE>
<CAPTION>
                                                     Weighted
                                       Number         Average
               Exercise Prices       of Shares         Life
               ----------------------------------------------
<S>                                     <C>              <C>
               $ 9.75                   29,522           4
               $10.00                    4,000           4
               $11.25                   10,000           5
               $16.00                   21,000           8
               $16.50                    1,000           8
               $22.50                    2,500           9
</TABLE>
    
   
The Company  applies APB Opinion 25 in accounting for its plans.  Therefore,  no
compensation  cost has been recognized.  Had compensation cost for the Company's
stock  option  plans  been  determined  based on the fair  value at grant  dates
consistent  with SFAS 123, the Company's net income and earnings per share would
have  been  reduced  to the pro forma  amounts  indicated  below.  The pro forma
amounts reflect options with grant dates  subsequent to January 1, 1995. The pro
forma disclosures shown may not be representative of the effects on reported net
income in future years.
    
   
<TABLE>
<CAPTION>

                      Three Months Ended March 31,
                         1997          1996         Years Ended December 31,
                      -------------------------------------------------------
                      (Unaudited)   (Unaudited)       1996          1995
                      -------------------------------------------------------
<S>                    <C>           <C>            <C>            <C>       
Net income:
  As reported          $ 415,334     $ 344,958      $1,533,934     $1,023,149
  Pro forma              407,722       339,720       1,512,980      1,017,402
Earnings per share:
  As reported              $ .42         $ .35           $1.57          $1.29
  Pro forma                  .42           .35            1.55           1.28
</TABLE>
    
   
The  Company  uses  the  Black-Scholes  option-pricing  model  for  purposes  of
estimating the fair value of each option on the date of grant. The fair value is
used to compute  the pro forma  amounts  shown  above.  The  following  weighted
average assumptions were used:
    
   
<TABLE>
<CAPTION>

                                    Three Months Ended March 31,
                                      1997           1996          Year Ended December 31,
                                    ------------------------------------------------------
                                    (Unaudited)    (Unaudited)        1996          1995
                                    ------------------------------------------------------
<S>                                      <C>              <C>             <C>        <C> 
Dividend yield                           1.00%            .53%            .53%        .42%
Expected volatility                     35.38%          35.38%          35.38%      23.76%
Risk free interest rates                 6.58%           6.58%           6.58%       7.40%
Expected lives                        10 years        10 years        10 years    10 years
Weighted fair value of each option
  granted during the year               $13.18          $12.70          $12.70      $ 8.71
</TABLE>
    
The Company  adopted a management  incentive  bonus plan  designed to reward its
tier one  executive  officers  for the  achievement  of  certain  Company  goals
regarding  its return on average  total  assets,  capital and loan loss reserve.
Bonuses  under  this  plan  totaled  $48,060  and  $36,464  for 1996  and  1995,
respectively.




                                      F-18


<PAGE>
              MID-ATLANTIC COMMUNITY BANKGROUP, INC. AND SUBSIDIARY

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (Continued)
   
                  (Information as of March 31, 1997 and for the
            Three Months Ended March 31, 1997 and 1996 is Unaudited)
    



NOTE 11:       INCOME TAX:

The provision for income tax consists of the following:
   
<TABLE>
<CAPTION>

                                       Three Months Ended
                                            March 31,
                                    1997              1996                        Years Ended December 31,
                                 ------------------------------------------------------------------------------------
                                  (Unaudited)       (Unaudited)           1996             1995              1994
                                 ------------------------------------------------------------------------------------
<S>                              <C>               <C>                 <C>              <C>               <C>       
Current                          $   180,500       $   185,000         $  787,619       $  493,326        $  498,251
Deferred                                   -                 -             25,031          (68,337)         (100,401)
                                 ------------------------------------------------------------------------------------

                                 $   180,500       $   185,000         $  812,650       $  424,989        $  397,850
                                 ====================================================================================
</TABLE>
    
The  following  reconciles  income tax  reported in the  consolidated  financial
statements  to tax that would be obtained  by applying  regular tax rates to net
income before income tax.
   
<TABLE>
<CAPTION>

                                      Three Months Ended
                                           March 31,
                                    1997              1996                     Years Ended December 31,
                                  -----------------------------------------------------------------------------------
                                  (Unaudited)       (Unaudited)             1996            1995             1994
                                  -----------------------------------------------------------------------------------
<S>                               <C>                <C>               <C>              <C>               <C>       
Income tax at statutory rate      $  202,584         $ 180,186         $  797,839       $  492,367        $  390,994
Increase (decrease) resulting from:
  Tax exempt income                  (24,238)          (28,353)          (115,611)         (48,110)           (6,229)
  Other                                2,154            33,167            130,422          (19,268)           43,085
                                  -----------------------------------------------------------------------------------

Provision for Income Tax          $  180,500         $ 185,000         $  812,650       $  424,989        $  397,850
                                  ===================================================================================
</TABLE>
    
   
The tax effects of temporary  differences that give rise to significant portions
of the deferred tax assets and deferred tax liabilities at December 31, 1996 and
1995 and March 31, 1997 are presented below:
    
   
<TABLE>
<CAPTION>

                                                              March 31,
                                                               1997                           December 31,
                                                            --------------------------------------------------------
                                                             (Unaudited)               1996                  1995
                                                            --------------------------------------------------------
<S>                                                         <C>                   <C>                   <C>         
Deferred tax assets:
  Unrealized loss on available-
    for-sale securities                                     $   177,374           $     83,150          $          -
  Deferred loan fees                                            167,650                135,232               143,253
  Allowance for loan losses                                     244,674                277,107               264,298
                                                            --------------------------------------------------------
    Total deferred tax assets                               $   589,698           $    495,489          $    407,551
                                                            --------------------------------------------------------

Deferred tax liabilities:
  Unrealized gain on available-
    for-sale securities                                     $         -           $          -          $     21,368
  Fixed assets                                                   82,820                 82,820                78,049
                                                            --------------------------------------------------------
    Total deferred tax liabilities                          $    82,820           $     82,820          $     99,417
                                                            --------------------------------------------------------

    Net deferred tax assets                                 $   506,878           $    412,669          $    308,134
                                                            ========================================================
</TABLE>
    

                                      F-19


<PAGE>


              MID-ATLANTIC COMMUNITY BANKGROUP, INC. AND SUBSIDIARY

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (Continued)
   
                  (Information as of March 31, 1997 and for the
            Three Months Ended March 31, 1997 and 1996 is Unaudited)
    



NOTE 12:       OTHER INFORMATION:

The  principal  components  of "Salaries  and employee  benefits",  "Occupancy",
"Equipment" and "Other noninterest expense" are as follows:
   
<TABLE>
<CAPTION>

                                            Three Months Ended
                                                March 31,
                                          1997            1996                      Years Ended December 31,
                                    --------------------------------------------------------------------------------
                                       (Unaudited)      (Unaudited)         1996            1995             1994
                                       -----------------------------------------------------------------------------
<S>                                    <C>              <C>             <C>             <C>               <C>       
Salaries and employee benefits:
  Salaries and wages                   $  567,899       $  437,184      $ 1,828,575     $ 1,555,258       $1,104,310
  Fringe benefits                          96,948           78,828          324,995         287,488          200,051
                                       -----------------------------------------------------------------------------
                                       $  664,847       $  516,012      $ 2,153,570     $ 1,842,746       $1,304,361
                                        ============================================================================
Occupancy (includes no items in
  excess of 1% of total revenue)       $   39,831       $   32,851      $   308,224     $   264,135       $  174,386
                                       =============================================================================

Equipment:
  Depreciation                         $   70,884       $   61,091      $   275,665     $  203,043        $  132,249
  Computer equipment rental                 8,604            8,446           33,943          35,315           23,240
  Data processing                          57,128           34,626          239,788         177,363          135,626
  Other (includes no items in excess
    of 1% of total revenue)                29,407           21,288           92,689          83,552           48,625
                                       -----------------------------------------------------------------------------

                                       $  166,023       $  125,451      $   642,085     $   499,273       $  339,740
                                       =============================================================================

Other noninterest expense:
  Postage and freight                  $   49,189       $   34,481       $  107,961      $   81,569       $   87,410
  Advertising and public relations         57,266           34,965          152,315         158,230          100,532
  Insurance                                10,257            9,327           37,541          31,646           29,985
  Stationery and supplies                  34,806           32,809          179,062         160,022           66,603
  FDIC assessment                           3,930              500            2,000          79,972          121,440
  Other (includes no items in excess
    of 1% of total revenue)               234,959          174,940          608,495         378,004          256,856
                                       -----------------------------------------------------------------------------

                                       $  390,407       $  287,022       $1,087,374      $  889,443       $  662,826
                                       =============================================================================

</TABLE>
    


                                      F-20


<PAGE>
              MID-ATLANTIC COMMUNITY BANKGROUP, INC. AND SUBSIDIARY

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (Continued)
   
   
              (Information as of March 31, 1997 and for the
            Three Months Ended March 31, 1997 and 1996 is Unaudited)
    



NOTE 13:       OTHER BORROWED FUNDS:

During 1993, in a noncash transaction, the Company executed a deed of trust note
as  payment  for the  purchase  of  land  which  cost  $85,000  adjacent  to its
Williamsburg,  Virginia  office.  The mortgage  provides for monthly payments of
$1,214 for 84 months and includes  5.32%  interest.  The purchased  land secures
this debt.

Maturities of this long-term debt are as follows:
   
<TABLE>
<CAPTION>

                                              March 31,
                                               1997        December 31,
                                             (Unaudited)      1996
                                            ---------------------------
<S>                                         <C>              <C>       
                      1997                  $         -      $   12,563
                      1998                       12,732          13,247
                      1999                       13,426          13,969
                      2000                       14,169           3,627
                                            ---------------------------

                                            $    40,327      $   43,406
                                            ===========================
</TABLE>
    

NOTE 14:       SUPPLEMENTARY CASH FLOW INFORMATION:

Additional cash flow information follows:
   
<TABLE>
<CAPTION>

                                            Three Months Ended
                                                March 31,
                                         1997             1996                   Years Ended December 31,
                                       -----------------------------------------------------------------------------
                                       (Unaudited)      (Unaudited)        1996            1995             1994
                                       -----------------------------------------------------------------------------

<S>                                    <C>              <C>              <C>             <C>              <C>       
  Cash paid for interest               $1,204,826       $1,011,488       $4,304,321      $3,298,022       $2,064,486
                                       =============================================================================

  Cash paid for income tax             $  275,000       $   72,311       $  604,311      $  738,896       $  286,352
                                       =============================================================================

</TABLE>
    

NOTE 15:       CONCENTRATION OF CREDIT RISK:
   
The  Company   maintains  a  deposit   relationship   with   several   financial
institutions,  all of which are insured by the FDIC. As of December 31, 1996 and
March 31, 1997, deposits with these banks in excess of federal deposit insurance
coverage totaled $4,374,427 and $2,912,221, respectively.
    




                                      F-21


<PAGE>

              MID-ATLANTIC COMMUNITY BANKGROUP, INC. AND SUBSIDIARY

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (Continued)
   
                  (Information as of March 31, 1997 and for the
            Three Months Ended March 31, 1997 and 1996 is Unaudited)
    



NOTE 16:       PROFIT SHARING PLAN:
   
The Company  maintains a qualified  profit  sharing plan under section 401(k) of
the Internal  Revenue Code.  Under the plan,  employees may elect to defer up to
15% of their salary,  subject to Internal  Revenue Service  limits.  The plan is
available to  substantially  all employees  and the Company makes  discretionary
matching contributions.  During 1995, the plan's first year, the Company matched
100% of elected deferrals for up to 5% of covered  compensation during the first
90 days of the plan. For the balance of 1995 and 1996,  the Company  matched 25%
of up to 5% of elected deferrals.  The Company's contributions for 1996 and 1995
totaled $15,051 and $22,027, respectively. The plan may be amended or terminated
at any time by the  board of  directors  and its  contributions  to the plan are
included in salaries and employee benefits.  The Company continued its 25% match
of up to 5% of elected  deferrals  for the three  months  ended March 31,  1997.
Contributions  to the plan for the three  months  ended  March 31, 1997 and 1996
totaled $4,845 and $3,540, respectively.
    


NOTE 17:       DISCLAIMER:

This financial  information has not been reviewed,  or confirmed for accuracy or
relevance, by the Federal Reserve System.

   
NOTE 18:       CAPITAL REQUIREMENTS:
    
   
Peninsula  Trust Bank (the "Bank"),  the  subsidiary of  Mid-Atlantic  Community
BankGroup,   Inc.,  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 Bank's  financial  statements.  Under  capital  adequacy
guidelines and the regulatory  framework for Prompt  Corrective  Action ("PCA"),
the Bank  must  meet  specific  capital  guidelines  that  involve  quantitative
measures of the Bank's assets, liabilities, and certain off- balance-sheet items
as calculated under regulatory accounting practices.  The Bank's capital amounts
and classification  are also subject to qualitative  judgments by the regulators
about components, risk weighting, and other factors.
    
   
Quantitative  measures  established  by  regulation to ensure  capital  adequacy
require the Bank to maintain  minimum  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 (as defined) to average assets (as defined).
Management  believes,  as of December 31, 1996,  that the Bank meets all capital
adequacy requirements to which it is subject.
    
   
The most  recent  notification  from the  Federal  Reserve,  the Bank's  primary
regulator,  categorized  the  Bank  as well  capitalized  under  the  regulatory
framework for PCA. To be categorized as well  capitalized the Bank must maintain
minimum total  risk-based,  Tier 1 risk-based and Tier 1 leverage  ratios as set
forth in the table. The Bank's category is determined solely for the purposes of
applying PCA and that category may not constitute an accurate  representation of
the  Bank's  overall  financial  condition  or  prospects.  There  have  been no
conditions  or events since that  notification  that  management  believes  have
changed the Bank's capital adequacy category.
    
   
The  regulatory  framework for PCA is  applicable  only to banks and not to bank
holding companies and their non-bank subsidiaries.
    


                                      F-22


<PAGE>



              MID-ATLANTIC COMMUNITY BANKGROUP, INC. AND SUBSIDIARY

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (Continued)
   
              (Information as of March 31, 1997 and for the
            Three Months Ended March 31, 1997 and 1996 is Unaudited)
    


   
NOTE 18:       CAPITAL REQUIREMENTS:  (Continued)
    
   
<TABLE>
<CAPTION>
                                                                                                           Minimum
                                                                                                         Ratio To Be
                                                                                                          Considered
                                                                                        For                Well
                                                                                      Capital            Capitalized
                                                    Actual                            Adequacy             Under PCA
(In Thousands)                                      Amount             Ratio          Purposes            Provisions
- --------------                                      ------             -----          --------            ----------
 <S>                                               <C>                 <C>              <C>                 <C>              
March 31, 1997 (Unaudited):
Total risk-weighted assets:
  Consolidated                                    $   99,560                -%              -%                    -%
  Subsidiary bank                                     99,589                -               -                     -
Total average assets:
  Consolidated                                       134,056                -               -                     -
  Subsidiary bank                                    134,123                -               -                     -
Total capital (to risk-weighted assets):
  Consolidated                                        16,204            16.28            8.00                   N/A
  Subsidiary bank                                     16,229            16.30            8.00                 10.00
Tier 1 capital (to risk-weighted assets):
  Consolidated                                        15,008            15.07            4.00                   N/A
  Subsidiary bank                                     15,033            15.10            4.00                  6.00
Tier 1 capital (to average assets):
  Consolidated                                        15,008            11.20            4.00                   N/A
  Subsidiary bank                                     15,033            11.21            4.00                  5.00

December 31, 1996:
Total risk-weighted assets:
  Consolidated                                    $   97,325                -%              -%                    -%
  Subsidiary bank                                     97,433                -               -                     -
Total average assets:
  Consolidated                                       127,801                -               -                     -
  Subsidiary bank                                    128,103                -               -                     -
Total capital (to risk-weighted assets):
  Consolidated                                        15,704            16.14            8.00                   N/A
  Subsidiary bank                                     15,727            16.14            8.00                 10.00
Tier 1 capital (to risk-weighted assets):
  Consolidated                                        14,593            14.99            4.00                   N/A
  Subsidiary bank                                     14,616            15.00            4.00                  6.00
Tier 1 capital (to average assets):
  Consolidated                                        14,593            11.42            4.00                   N/A
  Subsidiary bank                                     14,616            11.41            4.00                  5.00

</TABLE>
    

                                      F-23





<PAGE>




   
<TABLE>
<CAPTION>



<S>                                                                 <C>
No dealer, salesman or other person has been
authorized to give any information or to make
any  representation  not  contained in  this                          130,000 Shares
Prospectus,  and  if  given or  made,  such
information or  representation  must  not  be
relied upon  as having been authorized by the
Company.  This Prospectus does not constitute                      MID-ATLANTIC COMMUNITY
an offer to  sell or  a  solicitation  of  an                           
offer  to buy any securities other than those                         BANKGROUP, INC.
specifically  offered  hereby  or an offer or
solicitation in any jurisdiction to any person                         Common Stock
to whom it is unlawful  to  make  an offer or
solicitation.  Neither  the  delivery of  this
Prospectus  nor any sale  made hereunder shall,
under any circumstances, create any implication
that there has been no change in the affairs of
the Company since the  date  hereof or that the
information  herein is  correct as  of any time
ubsequent to its date or the date hereof.
                                                                     --------------------
              ------------------
                                                                          PROSPECTUS
              Table of Contents
                                                 Page                --------------------
                                                 ----

Prospectus Summary................................. 3
Summary Consolidated Financial Data................ 4
Risk Factors....................................... 5
The Company........................................ 6              DAVENPORT & COMPANY LLC
Recent Developments................................ 7
Use of Proceeds.................................... 7
Market for Common Stock............................ 8
Dividend Information............................... 8
Capitalization..................................... 9
Management's Discussion and Analysis of Financial
  Condition and Results of Operations..............10                          , 1997
Business...........................................24
Management.........................................32
Description of Capital Stock.......................37
Underwriting.......................................38
Legal Opinions.....................................39
Experts............................................39
Available Information..............................39
Index to Consolidated Financial Statements.........F-1

</TABLE>
    
<PAGE>


                                     PART II

                     INFORMATION NOT REQUIRED IN PROSPECTUS

   
    


Item 27.  Exhibits

         The following exhibits are filed on behalf of the Registrant as part of
this Registration Statement:
   
1        Form of Underwriting Agreement.
    
3(i)     Amended  and  Restated  Articles  of  Incorporation,   incorporated  by
         reference to Exhibit 3.1 of the Registrant's  Registration Statement on
         Form 8-A, filed August 30, 1996.
3(ii)    Bylaws,  incorporated  by reference to Exhibit 3.2 of the  Registrant's
         Registration Statement on Form 8-A, filed August 30, 1996.
   
4        Form of Stock Certificate.
    
5        Opinion of Williams, Mullen, Christian & Dobbins.
   
10.1     Employment Agreement between W. J. Farinholt and the Registrant.
    
   
10.2     Employment Agreement between Kenneth E. Smith and the Registrant.
    
   
11       Statement re:  computation of per share earnings.
    
   
21       Subsidiaries of the Registrant.*
    
23.1     Consent of Williams, Mullen, Christian & Dobbins(included in Exhibit 
         5).
23.2     Consent of Smith & Eggleston, P.C.
   
24       Powers of Attorney(included on Signature Page).*
    
- -------------------
   
*        Filed previously.
    
   
    



                                      II-1


<PAGE>

                                   SIGNATURES

         In accordance  with the  requirements of the Securities Act of 1933, as
amended, the registrant certifies that it has reasonable grounds to believe that
it meets all of the  requirements  for filing on Form SB-2 and  authorized  this
registration  statement  to be signed on its behalf by the  undersigned,  in the
County of Gloucester, Commonwealth of Virginia, on July 11, 1997.


                                  MID-ATLANTIC COMMUNITY BANKGROUP, INC.



                                  By:  /s/ William J. Farinholt
                                       -------------------------------------
                                       William J. Farinholt
                                       President and Chief Executive Officer
                                          and Director


                                POWER OF ATTORNEY

         In accordance  with the  requirements of the Securities Act of 1933, as
amended, this registration statement has been signed by the following persons in
the capacities and on the dates stated.

<TABLE>
<CAPTION>

                  Signature                                       Title                              Date
                  ---------                                       -----                              ----


<S>                                                  <C>                                        <C>
         /s/ William J. Farinholt                     President and Chief Executive             July 11, 1997
- -------------------------------------------
            William J. Farinholt                          Officer and Director
                                                      (Principal Executive Officer)

           /s/ Kenneth E. Smith                       Executive Vice President and              July 11, 1997
- -------------------------------------------
              Kenneth E. Smith                    Chief Financial Officer and Director
                                                      (Principal Financial Officer)

           /s/ Kathleen C. Healy                           Vice President and                   July 11, 1997
- -------------------------------------------
              Kathleen C. Healy                         Chief Accounting Officer
                                                     (Principal Accounting Officer)

                     *                                    Chairman of the Board                 
- -------------------------------------------
         Joseph A. Lombard, Jr., DDS


                                                                Director                        
- -------------------------------------------
             Charles F. Bristow


                                                                Director                        
- -------------------------------------------
               John R. Curtis

<PAGE>

                                                                Director                        
- -------------------------------------------
              Charles F. Dawson


                     *                                          Director                        
- -------------------------------------------
               William D. Fary


                                                                Director                        
- -------------------------------------------
              Robert D. Foster


                     *                                          Director                        
- -------------------------------------------
               Harry M. Healy


                                                                Director                        
- -------------------------------------------
             Jeanne P. Hockaday


                     *                                          Director                        
- -------------------------------------------
           George A. Marston, Jr.


                     *                                          Director                        
- -------------------------------------------
            Hersey M. Mason, Jr.


                     *                                          Director                        
- -------------------------------------------
              Henry C. Rowe, MD


                                                                Director                        
- -------------------------------------------
               Thomas Z. Wilke
</TABLE>

         * William J. Farinholt, by signing his name hereto, signs this document
on behalf of each of the  persons  indicated  by an asterisk  above  pursuant to
powers of attorney duly executed by such persons and  previously  filed with the
Securities and Exchange Commission as part of the Registration Statement.


Date:  July  11, 1997                              /s/ William J. Farinholt
                                                   ----------------------------
                                                   William J. Farinholt
                                                   Attorney-in-Fact



<PAGE>

                                 Exhibit Index

Number         Description
   
1        Form of Underwriting Agreement.
    
3(i)     Amended  and  Restated  Articles  of  Incorporation,   incorporated  by
         reference to Exhibit 3.1 of the Registrant's  Registration Statement on
         Form 8-A, filed August 30, 1996.
3(ii)    Bylaws,  incorporated  by reference to Exhibit 3.2 of the  Registrant's
         Registration Statement on Form 8-A, filed August 30, 1996.
   
4        Form of Stock Certificate.
    
5        Opinion of Williams, Mullen, Christian & Dobbins.
   
10.1     Employment Agreement between W. J. Farinholt and the Registrant.
    
   
10.2     Employment Agreement between Kenneth E. Smith and the Registrant.
    
   
11       Statement re:  computation of per share earnings.
    
   
21       Subsidiaries of the Registrant.*
    
23.1     Consent of Williams, Mullen, Christian & Dobbins(included in Exhibit 
         5).
23.2     Consent of Smith & Eggleston, P.C.
   
24       Powers of Attorney(included on Signature Page).*
    
- -------------------
   
*        Filed previously.
    

                                                                       Exhibit 1

                                 130,000 SHARES

                     MID-ATLANTIC COMMUNITY BANKGROUP, INC.

                                  COMMON STOCK
                          -----------------------------


                             UNDERWRITING AGREEMENT

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



DAVENPORT & COMPANY LLC
One James Center
P. O. Box 85678
Richmond, Virginia 23285-5678                              ______________, 1997

Dear Sirs:

         Mid-Atlantic  Community  Bankgroup,  Inc., a Virginia  corporation (the
"Company"),  proposes,  subject to the terms and conditions  stated  herein,  to
issue  and sell to  Davenport  &  Company  LLC (the  "Underwriter"  or "you") an
aggregate of 130,000 shares of common stock,  $5.00 par value per share,  of the
Company ("Common  Stock") and, at the election of the Underwriter,  up to 19,500
additional  shares of Common Stock.  The  aggregate of 130,000  shares of Common
Stock to be sold by the Company are herein called the "Firm Securities," and the
aggregate of 19,500  additional shares of Common Stock to be sold by the Company
are  herein  called  the  "Optional  Securities."  The Firm  Securities  and the
Optional Securities which the Underwriter elects to purchase pursuant to Section
2 hereof are collectively called the "Securities."

1.       Representations and Warranties.

                  The Company  represents  and warrants to, and agrees with, the
Underwriter that:

                  (a)    A registration statement in  respect of  the Securities
         on Form SB-2 (File No. 333 - 25557) under the Securities Act  of  1933,
         as amended (the "Act"), and as a part thereof a preliminary prospectus,
         in respect of the Securities has been  filed  with the  Securities  and
         Exchange Commission (the "Commission") in the form heretofore delivered
         to you;  such  registration  statement,  as amended,  has been declared
         effective by the  Commission;  no other  document with  respect to such
         registration  statement has  heretofore been filed with the Commission;
         and no  stop order suspending the  effectiveness  of such  registration
         statement has been issued and no proceeding  for  that purpose has been
         instituted or threatened by the Commission (any preliminary  prospectus
         included in such  registration  statement or filed with  the Commission
         pursuant to Rule 424 of the  rules and  regulations  of the  Commission
         under the  Act, being  hereinafter  called a "Preliminary  Prospectus",
         the

<PAGE>

         various parts of such  registration  statement,  including all exhibits
         thereto, and including  the information  contained in the form of final
         prospectus filed with the  Commission pursuant to Rule 424(b) under the
         Act in  accordance  with Section 5(a) of  this  Agreement and deemed by
         virtue  of Rule  430A  under  the  Act  to be part of the  registration
         statement at the time  it was  declared  effective,  together  with any
         related   registration   statement   filed  with  the  Commission  for
         registration  of a  portion  of  the  Securities,  which  registration
         statement  became  effective  pursuant to  Rule  462(b)  under the Act,
         being herein called collectively the  "Registration Statement," and the
         final  prospectus,  in the form  first filed  pursuant to Rule  424(b),
         being  hereinafter  called  the  "Prospectus,"  provided,  that  if the
         Company  elects to rely on Rule 434 under  the Act, all  references  to
         the Prospectus  shall be deemed to  include,  without  limitation,  the
         form of prospectus and  the  abbreviated  term sheet,  taken  together,
         provided to the Underwriter by the Company in reliance on Rule 434);

                  (b)    No order  preventing  or  suspending  the  use  of  any
         Preliminary  Prospectus  has been  issued by the  Commission,  and each
         Preliminary Prospectus, at the time of filing thereof, conformed in all
         material  respects  to the  requirements  of the Act and the  rules and
         regulations  of the  Commission  thereunder,  and did not  contain  any
         untrue  statement of a material  fact or omit to state a material  fact
         required  to be stated  therein  or  necessary  to make the  statements
         therein,  in the light of the circumstances under which they were made,
         not  misleading;   provided,  however,  that  this  representation  and
         warranty  shall  not  apply  to any  statements  or  omissions  made in
         reliance upon and in conformity with  information  furnished in writing
         to the Company by the Underwriter for use therein;

                  (c)    The Registration Statement conforms, and the Prospectus
         and any amendments or supplements thereto will conform, in all material
         respects to the  requirements  of the Act and the rules and regulations
         of  the  Commission  thereunder  and  do  not  and  will  not as of the
         applicable  effective  date as to the  Registration  Statement  and any
         amendment  thereto  and  as of the  applicable  filing  date  as to the
         Prospectus  and any amendment or supplement  thereto  contain an untrue
         statement of a material  fact or omit to state a material fact required
         to be stated  therein or necessary to make the  statements  therein not
         misleading;  provided,  however,  that this representation and warranty
         shall not apply to any  statements  or omissions  made in reliance upon
         and in conformity with information  furnished in writing to the Company
         by the Underwriter expressly for use therein;

                  (d)    Except  for the  Company's   wholly-owned   subsidiary,
         Peninsula Trust Bank,  Incorporated,  a  Virginia-chartered  commercial
         bank (the "Bank"),  the Company does not own more than 5% of the equity
         interests  of  any  other  business   entities  other  than  shares  of
         publicly-held companies held solely for investment;

                  (e)    Neither the Company nor the Bank  has  sustained  since
         the date of the  latest audited financial  statements  included  in the
         Prospectus  any material  loss or  interference  with its business from
         fire,  explosion,  flood or other  calamity,  whether or not covered by
         insurance,  or from any labor dispute or court or governmental  action,
         order or decree,  otherwise  than as set forth or  contemplated  in the
         Prospectus;  and, since the respective dates as of which information is
         given in the Registration  Statement and the Prospectus,  there has not
         been any change in the  outstanding  capital stock or long-term debt of
         the  Company  or  the  Bank  or any  material  adverse  change,  or any
         development  involving a prospective  material  adverse  change,  in or
         affecting  the  general  affairs,   management,   financial   position,




                                       -2-

<PAGE>



         stockholders'  equity or results of  operations  of the  Company or the
         Bank, otherwise than as set forth or contemplated in the Prospectus;

                  (f)    Each of the Company  and the Bank has good and 
         marketable  title in fee simple  to all real property and good title to
         all personal  property owned  by it, in each case free and clear of all
         liens,  encumbrances  and  defects  except such as are described in the
         Prospectus,  or such as  do not  materially  affect  the  value of such
         property  and do not  interfere  with  the use made and  proposed to be
         made of such property by either  the Company or the Bank;  and any real
         property and  buildings  held  under lease by either the Company or the
         Bank are held by it under  valid,  subsisting  and  enforceable  leases
         with such exceptions as  are not material and do not interfere with the
         use made and  propose  to be made of such  property  and  buildings  by
         either the Company or the Bank;

                  (g)    Each of the   Company   and  the  Bank  has  been  duly
         incorporated  and is validly existing as a corporation in good standing
         under the laws of Virginia,  with power and  authority  (corporate  and
         other) to own or lease its  properties  and  conduct  its  business  as
         described  in the  Prospectus;  the Company and the Bank do not conduct
         business in any  jurisdiction  other than the Commonwealth of Virginia;
         the Company is duly registered as a bank holding company under the Bank
         Holding Company Act of 1956, as amended,  and the rules and regulations
         promulgated thereunder;  and each of the Company and the Bank holds all
         material  licenses,  certificates,   authorizations  and  permits  from
         governmental  authorities  necessary for the conduct of its business as
         described in the Registration Statement and the Prospectus;

                  (h)    The Company has an authorized capitalization as set
         forth in the  Prospectus;  all of the issued shares of capital stock of
         the Company  have  been duly and  validly  authorized  and issued,  are
         fully paid and  nonassessable  and  conform to the  description  of the
         capital stock of the Company  contained in the Prospectus; there are no
         preemptive or other similar rights to subscribe for  or to purchase any
         securities  of the Company;  except as  described  in  the  Prospectus,
         there  are no  warrants,  options  or  other  rights  to  purchase  any
         securities  of  the  Company;  neither  the filing of the  Registration
         Statement nor  the offering or sale of the  Securities as  contemplated
         by this  Agreement  give  rise to any  rights  for or  relating  to the
         registration  of any  securities  of  the Company  with respect to such
         filing, offering or sale;

                  (i)    The Securities have been duly and validly  authorized
         and, when issued and delivered  against  payment  therefor  as provided
         herein,   will  be  duly  and  validly   issued  and  fully  paid  and
         nonassessable  and will conform to  the  description  of the Securities
         contained in the Prospectus as amended or supplemented;

                  (j)    The issuance and sale of the Securities being issued at
         each  Delivery  Date (as  hereinafter  defined)  by the Company and the
         performance  of this Agreement and the  consummation  by the Company of
         the other  transactions  herein  contemplated will not conflict with or
         result  in a breach or  violation  of any  terms or  provisions  of, or
         constitute a default  under,  any indenture,  mortgage,  deed of trust,
         loan agreement or other agreement or instrument to which the Company or
         the Bank is a party or by which  any of the  property  or assets of the
         Company or the Bank is bound or to which any of the  property or assets
         of the Company or the Bank is subject,  nor will such action  result in
         any violation of the


                                       -3-

<PAGE>



         provisions of the  Articles of  Incorporation,  as amended, or By-laws,
         as  amended,  of the  Company  or the Bank or any statute or any order,
         rule or regulation of  any court or governmental  agency or body having
         jurisdiction  over  the Company or the Bank or any of their properties;
         and  no  consent,  approval,  authorization,  order,  registration  or
         qualification of or  with any such court or governmental agency or body
         is  required  for  the  issuance  and  sale of  the  Securities  or the
         consummation by the Company of  the  transactions  contemplated by this
         Agreement,   except   such   consents,   approvals,    authorizations,
         registrations or  qualifications  as may be  required under the Act and
         under  state  securities  or Blue  Sky  laws in  connection  with  the
         purchase and distribution of the Securities by the Underwriter;

                  (k)    There are no legal or governmental  proceedings pending
         to which the Company or the Bank is a party or of which any property of
         the Company or the Bank is the subject,  which, if determined adversely
         to the Company or the Bank,  would  individually  or in the  aggregate,
         have a material adverse effect on the consolidated  financial position,
         stockholders'  equity or results of operations of the Company or of the
         Company and the Bank taken as a whole and, to the best of the Company's
         knowledge,  no such  proceedings  are  threatened  or  contemplated  by
         governmental authorities or by others;

                  (l)    Smith & Eggleston, P.C., which has  certified  certain
         financial statements of the Company, are independent public accountants
         as required by the Act and the rules and  regulations of the Commission
         thereunder;

                  (m)    All employee  benefit plans (as defined in Section 3(3)
         of the Employee Retirement Income  Security  Act of  1974,  as  amended
         ("ERISA")) established,  maintained or contributed to by the Company or
         the Bank (except any such plan for which the principal  sponsor or plan
         administrator  is an  affiliate  other  than the  Company  or the Bank)
         comply in all material  respects with the  requirements of ERISA and no
         employee pension benefit plan (as defined in Section 3(2) of ERISA) has
         incurred  or assumed an  "accumulated  funding  deficiency"  within the
         meaning of Section 302 of ERISA or has incurred or assumed any material
         liability  (other  than for the  payment of  premiums)  to the  Pension
         Benefit Guaranty Corporation;

                  (n)    The consolidated  financial  statements of the Company
         and  the  Bank,  together  with  related  notes,  as set  forth  in the
         Registration  Statement  present  fairly  the  consolidated  financial
         position and the results  of  operations of the Company and the Bank at
         the indicated  dates  and for the  indicated  periods;  such  financial
         statements  have  been prepared in accordance  with generally  accepted
         accounting  principles,  consistently  applied  throughout  the periods
         presented except as noted in the accountants'  notes  thereon,  and all
         adjustments  necessary  for a  fair  presentation  of results  for such
         periods  have  been  made;  and  the  selected  financial  information
         included  in  the  Prospectus  presents  fairly the  information  shown
         therein and has  been compiled on a basis consistent with the financial
         statements presented therein;

                  (o)    The Company and the Bank have timely  filed all 
         necessary federal, state and  foreign income,  franchise and excise tax
         returns and have paid all  taxes shown  thereon as due, and there is no
         tax deficiency that has  been or, to the best knowledge of the Company,
         might be  asserted  against  the  Company  that  might  have a material
         adverse  effect  on  the  business,  properties,  business  prospects,
         condition (financial or otherwise), earnings or 




                                       -4-

<PAGE>



         results of  operations  of the Company,  and all tax  liabilities  are
         adequately provided for on the books of the Company and the Bank;

                  (p)    The Company is not in violation of any federal or state
         law,  regulation,   or  treaty  relating  to  the  storage,   handling,
         transportation,  treatment  or disposal  of  hazardous  substances  (as
         defined in 42 U.S.C.  Section 9601) or hazardous  materials (as defined
         by any federal or state law or  regulation)  or other  waste  products,
         which  violation  may have a material  adverse  effect on the financial
         condition or business  operations  or  properties  of the Company;  the
         Company has received all permits, licenses or other approvals as may be
         required of it under applicable  federal and state  environmental  laws
         and regulations to conduct its business as described in the Prospectus,
         and the Company is in  compliance  in all  material  respects  with the
         terms and  conditions  of any such  permit,  license or  approval;  the
         Company has not received any notices or claims that it is a responsible
         party or a potentially  responsible  party in connection with any claim
         or notice  asserted  pursuant to 42 U.S.C.  Section 9601 et seq. or any
         state superfund law; and the disposal of all of the Company's hazardous
         substances,  hazardous  materials  and other  waste  products  has been
         lawful;

                  (q)    No material relationship, direct  or  indirect,  exists
         between  or among the  Company  or the Bank,  on the one hand,  and the
         directors,  officers,  stockholders,  customers  or  suppliers  of  the
         Company or the Bank on the other hand,  that is required by the Act, or
         by the rules and  regulations  under  such Act to be  described  in the
         Registration Statement and the Prospectus that is not so described;

                  (r)    Neither the Company nor the Bank has taken and neither
         of such entities  will take,  directly or indirectly,  any action which
         is designed to  or which has  constituted or which might  reasonably be
         expected to  cause or result in  stabilization  or  manipulation of the
         price of any security of the  Company to facilitate  the sale or resale
         of the Securities;

                  (s)    Each of the Company and the Bank holds and is operating
         in  compliance, in all material respects, with all franchises,  grants,
         authorizations,  licenses, permits,  easements, consents,  certificates
         and orders of any  governmental  or  self-regulatory  body required for
         the conduct of its business  as presently being conducted  ("licenses")
         and all licenses  are valid  and in full force and effect;  and each of
         the Company and the Bank  is in compliance,  in all material  respects,
         with all laws, regulations, orders and decrees applicable to it;

                  (t)    Each of the Company and the Bank maintains insurance of
         the types and in the amounts  that are  reasonable  or required for the
         business  operated by it, all of which  insurance  is in full force and
         effect;

                  (u)    This Agreement has been duly authorized, executed and 
         delivered by the Company;

                  (v)    The  Company  maintains a system of internal accounting
         controls   sufficient  to  provide   reasonable   assurance   that  (i)
         transactions  are executed in accordance with  management's  general or
         specific authorization;  (ii) transactions are recorded as necessary to
         permit preparation of financial statements in conformity with generally
         accepted  accounting  principles  and to  maintain  accountability  for
         assets;  (iii) access to assets is 

                                       -5-

<PAGE>



         permitted  only in  accordance  with  management's  general or specific
         authorization;  and (iv) the  recorded  accountability  for  assets  is
         compared with existing assets at reasonable  intervals and  appropriate
         action is taken with respect to any differences;

                  (w)    There is no document  or contract of a character  
         required  to  be  described  in  the  Registration  Statement  or  the
         Prospectus or to be  filed as an exhibit to the Registration  Statement
         which is  not  described  or filed as required.  All such  contracts to
         which the  Company or the Bank is a party  constitute valid and binding
         agreements of  the Company or the Bank and are enforceable  against the
         Company or the  Bank in accordance  with the terms  thereof,  except as
         may be limited  by bankruptcy, insolvency, fraudulent transfer or other
         similar laws  affecting the rights and remedies of creditors  generally
         and subject to general  principles of equity, and except to the extent
         that any such contract  contains  provisions for  indemnification  for
         liabilities under the Act; and

                  (x)    The Company and the Bank are in compliance in all 
         material  respects  with  all  applicable  laws  administered  by  and
         regulations  of the Board of Governors  of the Federal  Reserve  System
         (the "Board of Governors"),  the Federal  Deposit Insurance Corporation
         (the "FDIC") and any state bank  regulatory authority with jurisdiction
         over the Bank,  the failure  to comply with which would have a material
         adverse effect on the Company and the Bank taken as a whole.

2.       Purchase and Sale.

         Subject to the terms and conditions  herein set forth,  (a) the Company
agrees to sell to the Underwriter,  and the Underwriter  agrees to purchase from
the Company at a purchase price per share of $____,  the Firm Securities and (b)
in the event and to the extent that the Underwriter  shall exercise the election
to purchase Optional Securities as provided below, the Company agrees to sell to
the Underwriter,  and the Underwriter agrees to purchase from the Company at the
purchase  price set forth in clause (a) of this  Section 2, that  portion of the
number  of  Optional  Securities  as to which  such  election  shall  have  been
exercised.

         The Company hereby grants to the  Underwriter  the right to purchase at
its election up to 19,500 Optional  Securities,  at the purchase price per share
of $____,  for the sole purpose of covering  over-allotments  in the sale of the
Firm  Securities.  Any such  election to  purchase  Optional  Securities  may be
exercised  not more than once by written  notice from you to the Company,  given
within a period of 30 calendar  days after the date of this  Agreement,  setting
forth the aggregate  amount of Optional  Securities to be purchased and the date
on which such Optional Securities are to be delivered,  as determined by you but
in no event  earlier  than the First  Delivery  Date (as  defined  in  Section 4
hereof) or, unless you and the Company otherwise agree in writing,  earlier than
two or later than 10 business days after the date of such notice.

3.       Offering by the Underwriter.

         Upon the  authorization  by you of the release of the Firm  Securities,
the  Underwriter  proposes to offer the Firm  Securities for sale upon the terms
and conditions set forth in the Prospectus.

4.       Delivery and Payment.

                                       -6-

<PAGE>

         Certificates  in definitive  form for the Securities to be purchased by
the  Underwriter  hereunder,  and in such  denominations  and registered in such
names as the  Underwriter  may request  upon at least two  business  days' prior
notice to the Company,  shall be delivered by or on behalf of the Company to the
Underwriter  against  payment of the  purchase  price  therefor.  Payment of the
purchase  price for the  Securities  shall be made by certified or official bank
check in immediately  available funds or, at the option of the  Underwriter,  by
wire transfer of immediately  available funds, all at the offices of Davenport &
Company LLC, One James  Center,  Richmond,  Virginia.  The time and date of such
delivery and payment shall be, with respect to the Firm Securities,  10:00 a.m.,
Richmond,  Virginia  time, on ________,  1997, or at such other time and date as
the Underwriter and the Company may agree upon in writing,  and, with respect to
the  Optional  Securities,  10:00 a.m.,  Richmond,  Virginia  time,  on the date
specified by the Underwriter in the written notice of the Underwriter's election
to  purchase  such  Optional  Securities,  or at such other time and date as the
Underwriter  and the Company  may agree upon in writing.  Such time and date for
delivery of the Firm Securities is herein called the "First Delivery Date," such
time and date for delivery of the Optional Securities, if not the First Delivery
Date, is herein called the "Second  Delivery  Date," and each such time and date
for delivery is herein called a "Delivery Date." Such  certificates will be made
available  for checking and packaging at least  twenty-four  hours prior to each
Delivery  Date in Richmond,  Virginia or such other  location  designated by the
Underwriter to the Company.

5.       Agreements of the Company.

         The Company agrees with the Underwriter:

         (a)   To prepare the Prospectus in a form reasonably  approved by you 
and to file  such  Prospectus  (or a term  sheet as  permitted  by Rule  434(c))
pursuant to Rule 424(b) under the Act not later than the  Commission's  close of
business on the second business day following the execution and delivery of this
Agreement  or, if  applicable,  such  earlier  time as may be  required  by Rule
430A(a)(3) under the Act; to make no amendment or supplement to the Registration
Statement or  Prospectus  prior to any Delivery  Date which shall be  reasonably
disapproved  by you promptly after  reasonable  notice  thereof;  to advise you,
promptly after it receives notice thereof, of the time when any amendment to the
Registration  Statement has been filed or becomes effective or any supplement to
the Prospectus or any amended  Prospectus has been filed and to furnish you with
copies  thereof;  to file  promptly  all  reports  and any  definitive  proxy or
information  statements  required to be filed by the Company with the Commission
subsequent  to the date of the  Prospectus  and for so long as the delivery of a
Prospectus  is  required  in  connection  with  the  offering  or  sale  of  the
Securities;  to advise you,  promptly after it receives notice  thereof,  of the
issuance  by the  Commission  of any stop  order or of any order  preventing  or
suspending  the use of any  Preliminary  Prospectus  or the  Prospectus,  of the
suspension of the  qualification  of the  Securities for offering or sale in any
jurisdiction,  of the  initiation or  threatening of any proceeding for any such
purpose,  of any request by the Commission for the amending or  supplementing of
the Registration  Statement or Prospectus or for additional  information and, in
the  event of the  issuance  of any stop  order or of any  order  preventing  or
suspending the use of any Preliminary Prospectus or the Prospectus or suspending
any  such  qualification,  to use  promptly  its  best  efforts  to  obtain  its
withdrawal;

         (b)   Promptly from  time  to  time to  take  such  actions  as you may
reasonably  request to qualify the  Securities  for  offering and sale under the
securities  laws of such  jurisdictions  as you may




                                       -7-

<PAGE>


reasonably  request and to comply with such laws so as to permit the continuance
of  sales  and  dealings  therein  in such  jurisdictions  for as long as may be
necessary to complete  the  distribution  of the  Securities,  provided  that in
connection  therewith  the Company shall not be required to qualify as a foreign
corporation  or to  file  a  general  consent  to  service  of  process  in  any
jurisdiction;

         (c)   To furnish  the  Underwriter  with  copies  of  the  Registration
Statement  and the  Prospectus  in such  quantities as you may from time to time
reasonably  request  during  such  period  following  the  date  hereof  that  a
prospectus  is required to be  delivered in  connection  with offers or sales of
Securities,  and, if the delivery of a prospectus is required during this period
and if at such  time any  event  shall  have  occurred  as a result of which the
Prospectus as then amended or supplemented  would include an untrue statement of
a material  fact or omit to state any material  fact  necessary in order to make
the statements  therein, in the light of the circumstances under which they were
made when such  Prospectus is delivered,  not  misleading,  or, if for any other
reason it shall be  necessary  during  such  period to amend or  supplement  the
Prospectus  to comply with the Act, to notify you and upon your  request to file
such document and to prepare and furnish without charge to you and to any dealer
in securities as many copies as you may from time to time reasonably  request of
an amended  Prospectus or a supplement to the Prospectus which will correct such
statement or omission or effect such compliance;

         (d)   As soon as practicable after the effective date of the 
Registration  Statement,  to make generally available to its stockholders and to
deliver to you,  an  earnings  statement  of the  Company,  conforming  with the
requirements of Section 11(a) of the Act and Rule 158 under the Act,  covering a
period  of at  least  12  months  beginning  after  the  effective  date  of the
Registration Statement;

         (e)   For a period  of 90 days  from the date of the Prospectus, not to
offer,  sell,  contract  to sell  or  otherwise  dispose  of any  shares  of the
Company's Common Stock or securities  exercisable for or convertible into shares
of Common Stock (other than the  Securities or pursuant to employee stock option
or stockholder dividend  reinvestment plans or pursuant to options,  warrants or
rights  outstanding on the date of this Agreement or pursuant to bona fide gifts
to persons who agree in writing with the donor to be bound by this  restriction)
without your prior written  consent,  which  consent  shall not be  unreasonably
withheld;

         (f)   During a period  of three  years from the  effective  date of the
Registration  Statement,  to  furnish  to you  copies  of all  reports  or other
communications  (financial or other) furnished to  stockholders,  and deliver to
you (i) as soon as they are  available,  copies  of any  reports  and  financial
statements  furnished  to or filed with the Board of  Governors,  the FDIC,  the
Commission,  any national  securities  exchange or quotation system on which any
class of  securities  of the  Company  is  listed  or  included;  and (ii)  such
additional  information  concerning the business and financial  condition of the
Company as you may from time to time reasonably request; and

         (g)   To apply the net proceeds from the sale of the Securities for the
purposes set forth in the Prospectus.

6.       Payment of Expenses.

         The Company  covenants and agrees with you that it will pay or cause to
be paid the following: (i) the fees, disbursements and expenses of the Company's
counsel and  accountants in connection


                                       -8-

<PAGE>

with the  registration of the Securities under the Act and all other expenses in
connection  with  the  preparation,  printing  and  filing  of the  Registration
Statement,  any Preliminary  Prospectus and the Prospectus and any amendments or
supplements  thereto,  and the mailing and  delivering of copies  thereof to the
Underwriter  and  dealers;  (ii)  the  cost  of  printing  or  reproducing  this
agreement, the Blue Sky Survey, any dealer agreements and any other documents in
connection  with the offering,  purchase,  sale and delivery of the  Securities;
(iii) all expenses in connection  with the  qualification  of the Securities for
offering  and sale under  state  securities  laws as  provided  in Section  5(b)
hereof,  including  the  reasonable  fees and  disbursements  of counsel for the
Underwriter in connection  with such  qualification  and in connection  with the
Blue Sky Survey;  (iv) the filing fees incident to securing any required  review
by the National Association of Securities Dealers, Inc. of the terms of the sale
of the Securities; (v) the cost of preparing stock certificates;  (vi) the costs
or expenses of any transfer  agent or registrar;  (vii) all fees relating to the
inclusion  of the Common  Stock on The Nasdaq  SmallCap  Market;  and (viii) all
other  costs  and  expenses  incident  to the  performance  of  its  obligations
hereunder  which are not  otherwise  specifically  provided for in this Section.
Except as  provided  in this  Section,  Section 8 and  Section  10  hereof,  the
Underwriter  will pay all of its own costs and  expenses,  including the fees of
its counsel,  stock transfer taxes on resale of any of the Securities by it, and
any advertising expenses connected with any offers it may make.

7.       Conditions to Obligations of Underwriter.

         The obligations of the Underwriter  hereunder,  as to the Securities to
be delivered at each Delivery Date, shall be subject, in its discretion,  to the
condition that all  representations  and warranties and other  statements of the
Company are, at and as of such Delivery  Date,  true and correct in all material
respects and the condition that the Company shall have performed in all material
respects all of its obligations hereunder  theretofore to be performed,  and the
following additional conditions:

         (a)   The Prospectus shall have been filed with the Commission pursuant
to Rule 424(b) under the Act within the  applicable  time period  prescribed for
such filing by the rules and  regulations  under the Act and in accordance  with
Section 5(a) of this Agreement;  no stop order  suspending the  effectiveness of
the  Registration  Statement  shall have been issued and no proceeding  for that
purpose  shall have been  initiated or  threatened  by the  Commission;  and all
requests for additional  information  on the part of the  Commission  shall have
been complied with to your reasonable satisfaction;

         (b)   Hunton  &  Williams, counsel  for  the  Underwriter,  shall  have
furnished  to you such  opinion or  opinions,  dated such  Delivery  Date,  with
respect to the  incorporation  of the Company,  the  validity of the  Securities
being issued at such Delivery Date, the Registration Statement,  the Prospectus,
and other related matters as you may reasonably request,  and such counsel shall
have  received such papers and  information  as they may  reasonably  request to
enable them to pass upon such matters;

         (c)   Williams,  Mullen,  Christian  & Dobbins,  .C.,  counsel  for the
Company,  shall have furnished to you their written opinion, dated such Delivery
Date, in form and substance satisfactory to you, to the effect that:

                  (i)    Each  of  the Company  and  the  Bank  has  been  duly
         incorporated  and is validly existing as a corporation in good standing
         under the laws of the  Commonwealth  of Virginia,  with corporate power
         and authority to own or lease its  properties  and conduct its business
         as 

                                                      -9-

<PAGE>

         described in the Prospectus;

                  (ii)   Each of the Company and the Bank has been duly 
         qualified as a foreign corporation for the  transaction of business and
         is in good standing  under the laws of  each  jurisdiction  in which it
         owns or leases properties,  or conducts  any business, so as to require
         such  qualification,  except  where  the failure to so qualify will not
         result in a material adverse effect  on the Company (such counsel being
         entitled  to rely in  respect  of  the  opinion  in  this  clause  upon
         certificates   of   appropriate   governmental   authorities  in  such
         jurisdictions, opinions  of local counsel and, in respect of matters of
         fact, upon certificates of officers of the Company);

                  (iii)  The Company  has an  authorized  capitalization  as set
         forth in the Prospectus under the caption  "Capitalization," and all of
         the issued  shares of capital  stock of the Company  have been duly and
         validly  authorized and issued,  are fully paid and  nonassessable  and
         conform  to the  description  of the  capital  stock  contained  in the
         Prospectus;  there  are  no  preemptive  or  other  similar  rights  to
         subscribe for or to purchase any  securities of the Company;  except as
         described  in the  Prospectus,  there are no  warrants  or  options  to
         purchase any  securities of the Company;  to the best of such counsel's
         knowledge,  neither the filing of the  Registration  Statement  nor the
         offering or sale of the  Securities as  contemplated  by this Agreement
         gives rise to any rights for or  relating  to the  registration  of any
         securities  of the Company  with  respect to such  filing,  offering or
         sale;  and  the  form of the  certificates  evidencing  the  Securities
         complies with all formal requirements of Virginia law;

                  (iv)   The Securities have been duly and validly  authorized 
         and issued and, when  issued and delivered  against  payment  therefor,
         will be fully paid  and  nonassessable,  and the Securities  conform to
         the  description  of the  Securities  contained in  the  Prospectus  as
         amended or supplemented;

                  (v)    To such counsel's  knowledge,  there  is  no  legal  or
         governmental proceeding pending to which either the Company or the Bank
         is a party or of which any  property  of either the Company or the Bank
         is  the  subject,  other  than  as set  forth  or  contemplated  in the
         Prospectus,  that, if determined  adversely to the Company or the Bank,
         would  individually or in the aggregate have a material  adverse effect
         on  the  financial  position,   stockholders'   equity  or  results  of
         operations of the Company;  and, to such counsel's  knowledge,  no such
         proceedings are threatened or contemplated by governmental  authorities
         or threatened by others;

                  (vi)   The issuance and sale of the Securities being issued at
         such Delivery Date by the Company and the performance of this Agreement
         by the  Company  and  the  consummation  by the  Company  of the  other
         transactions  herein contemplated will not conflict with or result in a
         breach or  violation  of any terms or  provisions  of, or  constitute a
         default under, any indenture,  mortgage,  deed of trust, loan agreement
         or other  agreement  or  instrument  known to such counsel to which the
         Company is a party or by which the  Company is bound or to which any of
         the property or assets of the Company is subject,  nor will such action
         result  in  any  violation  of  the   provisions  of  the  Articles  of
         Incorporation, as amended, or By-laws, as amended, of the Company or of
         any statute or any order,  rule or regulation  known to such counsel of
         any court or governmental  agency or body having  


                                      -10-

<PAGE>



         jurisdiction over the Company or any of its properties;

                  (vii)  No consent, approval, authorization, order, 
         registration   or   qualification   of  or  with  any  such  court  or
         governmental  agency or body  is required  for the issuance and sale of
         the  Securities by the Company  or the  consummation  by the Company of
         the other transactions contemplated  by this Agreement,  except such as
         have been  obtained  under the  Act and such as may be  required  under
         state  securities or  Blue Sky laws in connection with the purchase and
         distribution of the Securities by the Underwriter;

                  (viii) The  Registration  Statement and the Prospectus and any
         further amendments and supplements thereto made by the Company prior to
         such  Delivery Date (other than the  financial  statements  and related
         schedules  and such  other  financial  and  statistical  data  included
         therein as to which such counsel need express no opinion)  comply as to
         form in all material  respects with the requirements of the Act and the
         rules and  regulations  thereunder;  such  counsel does not know of any
         contracts or other documents of a character  required to be filed as an
         exhibit to the  Registration  Statement  or required to be described in
         the  Registration  Statement or the  Prospectus  which are not filed or
         described as required;

                  (ix)   The descriptions in the Registration Statement and 
         Prospectus under  the captions  "Business--Supervision  and Regulation"
         and  "Description  of  Capital  Stock" and any  further  amendments  or
         supplements thereto, insofar  as such descriptions constitute a summary
         of  documents  referred to  therein or matters of law, are accurate and
         fairly present the information required to be shown;

                  (x)    The descriptions in  the  Prospectus  and  any  further
         amendments or supplements  thereto of statutes,  legal and governmental
         proceedings  and contracts and other  documents are accurate and fairly
         present such information in all material respects; and

                  (xi)   This Agreement has been duly authorized, executed and
         delivered by the Company.

         Such counsel shall also provide a written  statement to the effect that
such counsel participated in conferences with officers and other representatives
of the Company,  representatives  of the independent  public  accountants of the
Company and  representatives  of the  Underwriter  at which the  contents of the
Registration  Statement and Prospectus were discussed and, although such counsel
is not  passing  upon and  does  not  assume  responsibility  for the  accuracy,
completeness  or  fairness  of the  statements  contained  in  the  Registration
Statement or  Prospectus  (except as and to the extent  stated in  subparagraphs
(iii),  (iv) and (ix) above  with  respect  to  certain  descriptions  contained
therein),  on the  basis  of the  foregoing  (relying  as to  materiality  where
appropriate  upon the  opinions of  officers  and other  representatives  of the
Company)  nothing has come to the  attention of such counsel that causes them to
believe that the  Registration  Statement or any  amendment  thereto at the time
such  Registration  Statement or amendment became effective  contained an untrue
statement of a material  fact or omitted to state a material fact required to be
stated therein or necessary to make the statements  therein not  misleading,  or
that the Prospectus, at the date of such Prospectus,  and at all times up to and
including the date of such counsel's opinion, contained an untrue statement of a
material fact or omitted to state a material fact required to be stated  therein
or necessary to make the statements therein, in light of the circumstances under
which they were made, not misleading (it being understood that such counsel need
express no opinion with respect to



                                      -11-

<PAGE>

the financial  statements and schedules and other financial and statistical data
included in the Registration Statement or Prospectus).

         Where any of the foregoing opinions refers to the knowledge of counsel,
such counsel may state that their opinion is limited to the actual  knowledge of
attorneys  actively involved in the transactions  contemplated by this agreement
or in the preparation of the opinion letter required by this subsection (c).

         (d)   At 10:00 a.m., Richmond time, on the date of this Agreement and
the effective  date of the most recently filed  post-effective  amendment to the
Registration  Statement and also at each Delivery Date, Smith & Eggleston,  P.C.
shall have furnished to you a letter or letters,  dated the  respective  date of
delivery  thereof,  in  form  and  substance  satisfactory  to  you,  containing
statements  and  information  of the type  ordinarily  included in  accountants'
"comfort letters" to underwriters  with respect to the financial  statements and
certain  financial   information  relating  to  the  Company  contained  in  the
Registration Statement and the Prospectus;

         (e) (i) Neither the  Company nor the Bank shall have  sustained,  since
the date of the latest audited financial  statements included in the Prospectus,
any loss or interference with its business from fire, explosion,  flood or other
calamity,  whether or not  covered by  insurance,  or from any labor  dispute or
court or governmental  action,  order or decree,  otherwise than as set forth or
contemplated in the Prospectus,  and (ii) since the respective dates as of which
information is given in the  Prospectus  there shall not have been any change in
the  capital  stock  or  long-term  debt  of  the  Bank  or any  change,  or any
development involving a prospective change, in or affecting the general affairs,
management, financial position, stockholders' equity or results of operations of
either the Company or the Bank  otherwise than as set forth or  contemplated  in
the Prospectus, the effect of which, in any such case described in clause (i) or
(ii) is in your  reasonable  judgment  so  material  and  adverse  as to make it
impracticable or inadvisable to proceed with the public offering or the delivery
of the Securities  being delivered at such Delivery Date on the terms and in the
manner contemplated by the Prospectus;

         (f)   On or after the date hereof  there shall not have occurred any of
the following:  (i) a suspension or material limitation in trading of any of the
equity securities of the Company on the Nasdaq SmallCap Market;  (ii) any United
States  federal  or state  statute,  regulation,  rule or  order  of any  court,
legislative  body,  agency  or other  governmental  authority  shall  have  been
enacted,  published,  decreed or promulgated or any proceeding or  investigation
shall have been commenced  which,  in your reasonable  judgment,  materially and
adversely affects the business or operations of the Company;  (iii) a suspension
or material limitation in trading in securities  generally on the New York Stock
Exchange or in the publication of quotations on The Nasdaq SmallCap Market; (ii)
a general  moratorium on commercial  banking  activities in New York or Virginia
declared  by  either  federal  or New York or  Virginia  authorities;  (iii) the
outbreak  or  escalation  of  hostilities  involving  the  United  States or the
declaration  by the  United  States of a national  emergency  or war if any such
event  specified  in this  clause  (iii)  would have such a  materially  adverse
effect, in your judgment,  as to make it impracticable or inadvisable to proceed
with the public  offering or the delivery of the Securities  being  delivered at
such  Delivery  Date  on  the  terms  and  in  the  manner  contemplated  in the
Prospectus;  or  (iv)  such a  material  adverse  change  in  general  economic,
political,  financial or international conditions affecting financial markets in
the  United  States  having a  material  adverse  impact  on  trading  prices of
securities in general,  as, in your  judgment,  makes it  inadvisable to proceed
with the payment for and delivery of the Securities;



                                      -12-

<PAGE>

         (g)   The  Company shall  have furnished  to you  copies of  agreements
between the Company and each of the  executive  officers  and  directors  of the
Company  specified by you, in form and content  satisfactory to you, pursuant to
which such persons  agree not to offer,  sell, or contract to sell, or otherwise
dispose  of,  any  shares  of  Common  Stock  beneficially  owned by them or any
securities convertible into, or exchangeable for, Common Stock, on or before the
90th day after the date of this  Agreement  without your prior written  consent;
and

         (h)   The Company shall have furnished or caused to be furnished to you
at such Delivery Date  certificates  of officers of the Company  satisfactory to
you as to the  accuracy of the  representations  and  warranties  of the Company
herein at and as of such Delivery Date, as to the  performance by the Company of
all of its  obligations  hereunder to be performed at or prior to such  Delivery
Date, as to the matters set forth in subsections (a) and (e) of this Section and
as to such other matters as you may reasonably request.

8.       Indemnification and Contribution.

         (a)   The Company  will indemnify  and hold  harmless  the  Underwriter
against any losses,  claims, damages or liabilities to which the Underwriter may
become  subject,  under the Act or  otherwise,  insofar as such losses,  claims,
damages or liabilities (or actions in respect thereof) arise out of or are based
upon an  untrue  statement  or  alleged  untrue  statement  of a  material  fact
contained  in any  Preliminary  Prospectus,  the  Registration  Statement or the
Prospectus, or any amendment or supplement thereto, or arise out of or are based
upon the omission or alleged  omission to state therein a material fact required
to be stated therein or necessary to make the statements therein not misleading,
and will promptly  reimburse  the  Underwriter  for any legal or other  expenses
reasonably incurred by it in connection with investigating,  preparing to defend
or defending, or appearing as a third party witness in connection with, any such
action or claim; provided,  however, that the Company shall not be liable in any
such case to the extent that any such loss,  claim,  damage or liability  arises
out of or is based upon an untrue  statement  or  alleged  untrue  statement  or
omission  or  alleged   omission  made  in  any  Preliminary   Prospectus,   the
Registration  Statement or  Prospectus  or any such  amendment or  supplement in
reliance  upon and in  conformity  with  written  information  furnished  to the
Company by the Underwriter expressly for use therein.

         (b)   The Underwriter will  indemnify  and hold  harmless  the  Company
against any losses, claims,  damages or liabilities,  joint or several, to which
the  Company may become  subject,  under the Act or  otherwise,  insofar as such
losses, claims, damages or liabilities (or actions in respect thereof) arise out
of or are based  upon an untrue  statement  or  alleged  untrue  statement  of a
material  fact  contained  in  any  Preliminary  Prospectus,   the  Registration
Statement or the Prospectus or any amendment or supplement thereto, or arise out
of or are  based  upon the  omission  or  alleged  omission  to state  therein a
material fact required to be stated  therein or necessary to make the statements
therein not misleading, in each case to the extent, but only to the extent, that
such  untrue  statement  or alleged  untrue  statement  or  omission  or alleged
omission  was  made in any  Preliminary  Prospectus  or  Prospectus  or any such
amendment  or  supplement  in  reliance  upon  and in  conformity  with  written
information  furnished to the Company by you expressly for use therein; and will
promptly  reimburse  the  Company  for any  legal or other  expenses  reasonably
incurred by the Company in connection with investigating, preparing to defend or
defending,  or appearing as a third party witness in connection  with,  any such
action or claim. The Company  acknowledges  that the statements set forth in the
last paragraph of the cover page, the second paragraph on the inside 



                                      -13-

<PAGE>

front  cover page and the  first,  second,  third,  fourth,  seventh  and eighth
paragraphs under the heading  "Underwriting"  in the Preliminary  Prospectus and
the  Prospectus  constitute  the only  information  furnished  in writing by the
Underwriter for inclusion in the Preliminary  Prospectus or the Prospectus,  and
the Underwriter confirms that such statements are correct.

         (c)   Promptly after receipt by an indemnified party under subsection 
(a) or (b) above of notice of the  commencement of any action,  such indemnified
party  shall,  if a  claim  in  respect  thereof  is  to  be  made  against  the
indemnifying  party  under such  subsection,  notify the  indemnifying  party in
writing  of  the  commencement  thereof;  but  the  omission  so to  notify  the
indemnifying  party shall not relieve it from any liability which it may have to
any  indemnified  party otherwise than under such  subsection.  In case any such
action shall be brought  against any  indemnified  party and it shall notify the
indemnifying party of the commencement  thereof, the indemnifying party shall be
entitled to participate  therein and, to the extent that it shall wish,  jointly
with any other  indemnifying  party  similarly  notified,  to assume the defense
thereof, with counsel satisfactory to such indemnified party; provided, however,
that if the defendants in any such action include both the indemnified party and
the  indemnifying  party and the  indemnified  party shall have been  advised by
counsel that representation of such indemnified party and the indemnifying party
may be inappropriate under applicable  standards of professional  conduct due to
actual or potential  differing  interests between them, the indemnified party or
parties shall have the right to select separate counsel to defend such action on
behalf  of  such  indemnified  party  or  parties.  It is  understood  that  the
indemnifying  party shall,  in  connection  with any such action or separate but
substantially similar or related actions in the same jurisdiction arising out of
the same general allegations or circumstances, be liable for the reasonable fees
and expenses of only one separate firm of attorneys  together  with  appropriate
local  counsel  at any time for all  indemnified  parties  unless  such  firm of
attorneys shall have reasonably  concluded that one or more indemnified  parties
has actual differing interests with any other indemnified party. Upon receipt of
notice from the indemnifying  party to such indemnified party of its election so
to appoint counsel to defend such action and approval by the  indemnified  party
of such counsel,  the  indemnifying  party will not be liable for any settlement
entered  into  without its  consent  and will not be liable to such  indemnified
party under this Section 8 for any legal or other expenses subsequently incurred
by such indemnified  party in connection with the defense thereof unless (i) the
indemnified  party shall have employed  separate  counsel in accordance with the
proviso to the next preceding  sentence,  (ii) the indemnifying  party shall not
have  employed  counsel  reasonably  satisfactory  to the  indemnified  party to
represent  the  indemnified  party  within a  reasonable  time  after  notice of
commencement  of the action or (iii) the  indemnifying  party has authorized the
employment  of  counsel  for  the  indemnified  party  at  the  expense  of  the
indemnifying party; and except that, if clause (i) or (iii) is applicable,  such
liability shall be only in respect of the counsel referred to in such clause (i)
or (iii).  Notwithstanding  the  immediately  preceding  sentence  and the third
preceding sentence,  if at any time an indemnified party shall have requested an
indemnifying  party to reimburse the indemnified  party for fees and expenses of
counsel,  the  indemnifying  party  agrees  that  it  shall  be  liable  for any
settlement of any proceeding  effected  without its written  consent if (i) such
settlement is entered into more than 30 days after receipt by such  indemnifying
party of the aforesaid request and (ii) such  indemnifying  party shall not have
reimbursed the  indemnified  party in accordance  with such request prior to the
date of such settlement.

         (d)   If  the  indemnification   provided  for  in  this  Section 8  is
unavailable  to or  insufficient  to hold  harmless an  indemnified  party under
subsection  (a) or (b)  above in  respect  of any  losses,  claims,  damages  or
liabilities (or actions or proceedings in respect thereof)  referred to therein,
then 


                                      -14-

<PAGE>

each  indemnifying  party shall contribute to the amount paid or payable by such
indemnified party as a result of such losses, claims, damages or liabilities (or
actions or proceedings in respect  thereof) in such proportion as is appropriate
to reflect the relative benefits received by the Company on the one hand and the
Underwriter on the other from the offering of the Securities.  If, however,  the
allocation  provided by the immediately  preceding  sentence is not permitted by
applicable law or if the  indemnified  party failed to give the notice  required
under  subsection (c) above,  then each  indemnifying  party shall contribute to
such amount paid or payable by such  indemnified  party in such proportion as is
appropriate  to reflect not only such  relative  benefits  but also the relative
fault  of the  Company  on the one  hand  and the  Underwriter  on the  other in
connection  with the  statements  or  omissions  which  resulted in such losses,
claims,  damages or liabilities (or actions or proceedings in respect  thereof),
as well as any other relevant  equitable  considerations.  The relative benefits
received by the Company on the one hand and the  Underwriter  on the other shall
be  deemed to be in the same  proportion  as the  total  net  proceeds  from the
offering (after deducting the total underwriting  discount, but before deducting
expenses) received by the Company bear to the total  underwriting  discounts and
commissions received by the Underwriter,  in each case as set forth in the table
on the cover page of the  Prospectus.  The relative fault shall be determined by
reference to, among other things, whether the untrue or alleged untrue statement
of a material fact or the omission or alleged  omission to state a material fact
relates  to  information  supplied  by  the  Company  on  the  one  hand  or the
Underwriter on the other and the parties' relative intent, knowledge,  access to
information  and  opportunity  to correct or prevent such statement or omission.
The Company and the Underwriter agree that it would not be just and equitable if
contributions  pursuant  to this  subsection  (d)  were  determined  by pro rata
allocation or by any other method of allocation which does not take into account
the  equitable  considerations  referred to above in this  subsection  (d).  The
amount  paid or  payable  by an  indemnified  party as a result  of the  losses,
claims,  damages or liabilities  (or actions or proceedings in respect  thereof)
referred to above in this subsection (d) shall be deemed to include any legal or
other expenses  reasonably incurred by such indemnified party in connection with
investigating  or  defending  any such  action  or  claim.  Notwithstanding  the
provisions  of this  subsection  (d), the  Underwriter  shall not be required to
contribute  any amount in excess of the amount by which the total price at which
the Securities  underwritten by it and distributed to the public were offered to
the public  exceeds the amount of damages  which the  Underwriter  has otherwise
been  required to pay by reason of such untrue or alleged  untrue  statement  or
omission or alleged omission.  No person guilty of fraudulent  misrepresentation
(within  the  meaning  of  Section  11(f)  of the  Act)  shall  be  entitled  to
contribution   from  any  person   who  was  not   guilty  of  such   fraudulent
misrepresentation.

         (e)   The obligations of the Company  under this  Section 8 shall be in
addition to any liability which the Company may otherwise have and shall extend,
upon the same terms and  conditions,  to each  person,  if any, who controls the
Underwriter  within  the  meaning  of  the  Act;  and  the  obligations  of  the
Underwriter under this Section 8 shall be in addition to any liability which the
Underwriter  may  otherwise  have and  shall  extend,  upon the same  terms  and
conditions,  to each officer and director of the Company and to each person,  if
any, who controls the Company within the meaning of the Act.



                                      -15-

<PAGE>

9.       Representations and Indemnities to Survive.

         The respective indemnities, agreements, representations, warranties and
other  statements  of the  Company  and the  Underwriter,  as set  forth in this
Agreement  or made by or on  behalf  of  them,  respectively,  pursuant  to this
Agreement,  shall remain in full force and effect, regardless of any termination
or cancellation of this Agreement or any  investigation  (or any statement as to
the results thereof) made by or on behalf of the Underwriter, or any controlling
person of the  Underwriter,  or the  Company,  or any  officer  or  director  or
controlling person of the Company, and shall survive delivery of and payment for
the Securities.

10.      Termination and Payment of Expenses.

         If for any reason any  Securities  are not delivered by or on behalf of
the Company as provided  herein,  the Company will reimburse the Underwriter for
all  out-of-pocket  expenses,  including  fees  and  disbursements  of  counsel,
reasonably  incurred by the Underwriter in making preparations for the purchase,
sale and delivery of the Securities not so delivered, but the Company shall then
be under no further liability to the Underwriter except as provided in Section 6
and Section 8 hereof.

11.      Notices.

         All statements,  requests, notices and agreements hereunder shall be in
writing  or by  telegram  if  promptly  confirmed  in  writing,  and  if to  the
Underwriter shall be sufficient in all respects if delivered or sent by reliable
courier,  first class  mail,  telex or  facsimile  transmission  to  Davenport &
Company LLC, One James Center,  P.O. Box 85678,  Richmond,  Virginia  23285-5678
Attention:  Corporate  Finance  Department;  and  if to  the  Company  shall  be
sufficient in all respects if delivered or sent by reliable courier, first class
mail, telex or facsimile transmission to the address of the Company set forth in
the Prospectus,  Attention: President. Any such statements, requests, notices or
agreements shall take effect upon receipt thereof.

12.      Successors.

         This  Agreement  shall be binding upon, and inure solely to the benefit
of, the  Underwriter  and the Company and, to the extent  provided in Sections 8
and 9 hereof,  the  officers  and  directors  of the Company and each person who
controls the Company, or the Underwriter, and their respective heirs, executors,
administrators,  successors  and assigns,  and no other person shall  acquire or
have any right under or by virtue of this agreement.  No purchaser of any of the
Securities from the Underwriter  shall be deemed a successor or assign by reason
merely of such purchase.

13.      Time of the Essence.

         Time shall be of the essence in this Agreement.



                                      -16-

<PAGE>

14.      Business Day.

         As used  herein,  the term  "business  day" shall mean any day when the
Commission's office in Washington, D.C. is open for business.

15.      Applicable Law.

         This  Agreement  shall be construed in accordance  with the laws of the
Commonwealth of Virginia.

16.      Captions.

         The  captions  included  in this  Agreement  are  included  solely  for
convenience of reference and shall not be deemed to be a part of this Agreement.

17.      Counterparts.

         This Agreement may be executed by any one or more of the parties in any
number of counterparts, each of which shall be deemed to be an original, but all
such counterparts shall together constitute one and the same instrument.

18.      Pronouns.

         All  pronouns  used herein  shall be deemed to refer to the  masculine,
feminine or neuter gender as the context requires.




                                      -17-

<PAGE>


         If the foregoing is in accordance with your understanding,  please sign
and return to us two counterparts hereof, and upon the acceptance hereof by you,
this letter and such  acceptance  hereof shall  constitute  a binding  agreement
between us.

                                       Very truly yours,

                                       MID-ATLANTIC COMMUNITY BANKGROUP,
                                       INC.


                                       By:
                                              --------------------------------- 
                                       Name:
                                              --------------------------------- 
                                       Title:
                                              --------------------------------- 


Accepted as of the date hereof 
at Richmond, Virginia:

DAVENPORT & COMPANY LLC


By:
        --------------------------------
Name:
        --------------------------------
Title:
        --------------------------------




                                      -18-



                                                                       Exhibit 4


                               [STOCK CERTIFICATE]
                                     [FRONT]


                         INCORPORATED UNDER THE LAWS OF
                                    VIRGINIA

NUMBER                                            SHARES


                     MID-ATLANTIC COMMUNITY BANKGROUP, INC.
                           GLOUCESTER, VIRGINIA 23061
                   Authorized Common Stock 10,000,000 Shares


This Certifies that _______________________________


is the owner of  ___________________________________  Shares of the Common Stock
of 
                     MID-ATLANTIC COMMUNITY BANKGROUP, INC.
transferable only on the books of the Corporation by the holder hereof in person
or by Attorney upon surrender of this Certificate properly endorsed.

IN WITNESS  WHEREOF,  the said  Corporation  has caused this  Certificate  to be
signed by its duly  authorized  officers and its  Corporate  Seal to be hereunto
affixed this __________ day of ___________ A.D.

Dated



SECRETARY                                          PRESIDENT

<PAGE>



                           [BACK OF STOCK CERTIFICATE]

                     MID-ATLANTIC COMMUNITY BANKGROUP, INC.
                           Gloucester, Virginia 23061

         The following  abbreviations,  when used in the inscription on the face
of this certificate,  shall be construed as though they were written out in full
according to applicable laws or regulations:
<TABLE>
<CAPTION>

<S>               <C>                               <C>                   <C>
         TEN COM  - as tenants in common             UNIF GIFT MIN ACT -          ..... Custodian .....
                                                                                  (Cust)        (Minor)
         TEN ENT  - as tenants by the entireties                          under Uniform Gifts to Minors
                                                                          Act ......................... 
         JT TEN   - as joint tenants with right of                                    (State)           
                    survivorship and not as tenants                                                     
                    in common                                             
</TABLE>

     Additional abbreviations may also be used though not in the above list.


For value received, __________________ hereby sell, assign and transfer unto

PLEASE INSERT SOCIAL SECURITY OR OTHER
     IDENTIFYING NUMBER OF ASSIGNEE

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

- --------------------------------------------------------------------------------
              PLEASE PRINT OR TYPEWRITE NAME AND ADDRESS INCLUDING
                           POSTAL ZIP CODE OF ASSIGNEE

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

- --------------------------------------------------------------------------------
                                                                         Shares
- -------------------------------------------------------------------------
represented by the within Certificate,  and do hereby irrevocably constitute and
appoint

                                                                       Attorney
- -----------------------------------------------------------------------
to transfer  the said Shares on the books of the within named  Corporation  with
full power of substitution in the premises.



- -------------------------                    ----------------------------------
       Dated                                      Signature


- -------------------------                    ----------------------------------
       Dated                                      In presence of

                                                             Exhibits 5 and 23.1

                                  July __, 1997





Board of Directors
Mid-Atlantic Community BankGroup, Inc.
7171 George Washington Memorial Highway
Gloucester, Virginia  23061

Ladies and Gentlemen:

         This letter is in reference to the Registration Statement on Form SB-2,
as amended,  (the  "Registration  Statement")  filed by  Mid-Atlantic  Community
BankGroup,  Inc.(the "Company") with the Securities and Exchange Commission (the
"Commission") for the registration  under the Securities Act of 1933, as amended
(the "Act"),  of 149,500 shares of the Company's  common stock,  par value $5.00
per share (the "Common  Stock"),  which shares are proposed to be offered to the
public  pursuant  to an  Underwriting  Agreement  filed  as an  exhibit  to  the
Registration Statement (the "Offering").

         We have examined such corporate  proceedings,  records and documents as
we considered necessary for the purposes of this opinion.

         The  opinion  expressed  herein  is  limited  in  all  respects  to the
application of the law of the Commonwealth of Virginia.

         Based  on  the   foregoing,   and  subject  to  the   limitations   and
qualifications  set forth  herein,  it is our  opinion  that the  aforementioned
shares of Common Stock,  when issued against  payment  therefor  pursuant to the
Offering,  will be validly issued,  fully paid and non-assessable under the laws
of the Commonwealth of Virginia.

         Our opinion is expressed as of the date that shares of Common Stock are
issued pursuant to the Offering against payment  therefor,  and we do not assume
any  obligation  to update or  supplement  our  opinion to  reflect  any fact or
circumstance  subsequently  arising or any change in law subsequently  occurring
after  such date.  We hereby  consent  to the  filing of this  opinion  with the
Commission as an exhibit to the  Registration  Statement and to the reference to
us under the caption "Legal  Opinions" in the  Prospectus  forming a part of the
Registration Statement.


                                       Very truly yours,

                                       WILLIAMS, MULLEN, CHRISTIAN & DOBBINS


                                       By: ___________________________________



                                                                    Exhibit 10.1


         THIS  AGREEMENT,  made this 29 day of  November,  1988,  by and between
Peninsula Trust Bank, party of the first part, herein referred to as "Bank", and
W. J. Farinholt, party of the second part, herein referred to as "Bank Officer".

                                 R E C I T A L S

         (a)      Bank  Officer  is  employed  as  President  and  C.E.O.  of 
Peninsula Trust Bank and has been  instrumental in the planning and organization
of said Bank.

                                C O V E N A N T S

         In consideration  of the mutual  covenants and undertakings  herein set
forth, the parties hereto do agree as follows:

         1.       Bank Officer shall be entitled to receive from Peninsula Trust
Bank the sum of One Hundred and Fifty Thousand  Dollars  ($150,000) in the event
the Bank,  acting  either  through its  shareholders  or its Board of Directors,
sells  or  disposes  of  the  controlling  interest  in  the  corporation  to  a
conglomerate  or bank  holding  company (as said term is defined in Article I of
Title 6.1 of the Code of Virginia,  as amended) with the result that the Bank is
either 50% or more owned or  controlled  by such entity,  provided that the Bank
Officer is at the time of said  transaction  then  employed as the President and
C.E.O. (or equal or higher ranking position) of the Bank and elects to thereupon
terminate his  employment  and not become  re-employed  with any such  surviving
entity or subsidiary  thereof or any affiliate or related  company thereof for a
period 

<PAGE>

of at least one year after  disbursement of such amount above. Such sum of money
shall be in addition to any and all other forms and amounts of  compensation  to
which the Bank Officer is at that time entitled and paid.

         2.       Bank  Officer  shall be entitled  to the payment of said 
additional  compensation,  described in Covenant #1 above,  either upon demand /
lump sum, or in such  increments or installments as he shall request in writing,
periodically  over a period not to exceed three (3) years. Such payment shall be
considered a contract right and a part of the Bank Officer's estate in the event
of his death between the time the benefit is earned,  accrued,  or conferred and
the time the total amount ($150,000) has been paid in full.

         3.       This  agreement  does not give Bank  Officer any vested right
in any benefit payable by Bank or to continued  employment with Bank,  except as
may be negotiated by Bank Officer  individually with the surviving entity.  Bank
Officer shall remain in the employ of the Bank at the discretion of the Board of
Directors of Bank and this agreement  shall in no way restrict,  limit or impair
the right or privilege of Bank,  through its Board of Directors to contract with
Bank  Officer  concerning  employment  and to change  and  modify  such terms of
employment or to terminate employment of Bank Officer.

         4.       Payment of the $150,000  additional  compensation stated above
shall be  dependent  upon the sale price of the Bank being at least equal to one
hundred and seventy-five percent (175%) of or 1-3/4 times the then current "book
value" of the Bank's common stock as 

<PAGE>

determined by the independent  accounting firm being utilized by the Bank at the
time of such sale of the Bank.

         5.       As incentive for the Bank Officer to remain in the employ of
the Bank and as protection for the Bank from the Bank Officer leaving the Bank's
employ absent a sale of the Bank as defined  above,  the Bank Officer  covenants
with the Bank that,  should he voluntarily  leave the employ of the Bank without
there being any such sale of the Bank heretofore  described,  he will not become
employed with and work in any office of any financial institution (bank, savings
bank,  savings  and loan  association,  or credit  union)  which is  located  in
Gloucester,  Mathews, or Middlesex Counties. This covenant shall become null and
void in the event the Bank is sold as described above.

         WITNESS the following signatures and seals as of the day and year first
above written (November Twenty-ninth, Nineteen hundred & Eighty eight).


ATTEST:                                      Peninsula Trust Bank (Bank)



/s/ Kenneth E. Smith                         By /s/ Joseph A. Lombard, Jr.
- ------------------------------                  -------------------------------



                                             /s/ W. J. Farinholt
                                             ----------------------------------
                                             W. J. Farinholt (Bank Officer)

                                                                    Exhibit 10.2



         THIS  AGREEMENT,  made this 29th day of November,  1988, by and between
Peninsula Trust Bank, party of the first part, herein referred to as "Bank", and
Kenneth  E.  Smith,  party  of the  second  part,  herein  referred  to as "Bank
Officer".

                                 R E C I T A L S

         (a)      Bank Officer is employed as Executive  Vice  President of 
Peninsula Trust Bank and has been  instrumental in the planning and organization
of said Bank.

                                C O V E N A N T S

         In consideration  of the mutual  covenants and undertakings  herein set
forth, the parties hereto do agree as follows:

         1.       Bank Officer shall be entitled to receive from Peninsula Trust
Bank the sum of One Hundred and Fifty Thousand  Dollars  ($150,000) in the event
the Bank,  acting  either  through its  shareholders  or its Board of Directors,
sells  or  disposes  of  the  controlling  interest  in  the  corporation  to  a
conglomerate  or bank  holding  company (as said term is defined in Article I of
Title 6.1 of the Code of Virginia,  as amended) with the result that the Bank is
either 50% or more owned or  controlled  by such entity,  provided that the Bank
Officer is at the time of said  transaction  then employed as the Executive Vice
President  (or  equal or  higher  ranking  position)  of the Bank and  elects to
thereupon  terminate his  employment  and not become  re-employed  with any such
surviving  entity or  subsidiary  thereof or any  affiliate  or related  company
thereof  for a 

<PAGE>

period of at least one year after disbursement of such amount above. Such sum of
money  described  herein  shall be in  addition  to any and all other  forms and
amounts of  compensation  to which the Bank Officer is at that time entitled and
paid.

         2.       Bank Officer shall be entitled to the payment of said  
additional  compensation,  described in Covenant #1 above,  either upon demand /
lump sum, or in such increments or installments, as he shall request in writing,
periodically  over a period not to exceed three (3) years. Such payment shall be
considered a contract right and a part of the Bank Officer's estate in the event
of his death between the time the benefit is earned,  accrued,  or conferred and
the time the total amount ($150,000) has been paid in full.

         3.       This agreement does not give Bank Officer any vested right in
any benefit payable by Bank or to continued  employment with Bank, except as may
be negotiated by Bank Officer  individually with surviving entity.  Bank Officer
shall  remain  in the  employ  of the  Bank at the  discretion  of the  Board of
Directors of Bank and this agreement  shall in no way restrict,  limit or impair
the right or privilege of Bank,  through its Board of Directors to contract with
Bank  Officer  concerning  employment  and to change  and  modify  such terms of
employment or to terminate employment of Bank Officer.

         4.       Payment of the $150,000  additional  compensation stated above
shall be  dependent  upon the sale price of the Bank being at least equal to one
hundred and seventy-five percent (175%) of or 1-3/4 times the then current "book
value" of the Bank's common stock as 

<PAGE>

determined by the independent  accounting firm being utilized by the Bank at the
time of such sale of the Bank.

         5.       As  incentive  for the Bank  Officer  to remain in the employ
of the Bank and as  protection  for the Bank from the Bank  Officer  leaving the
Bank's  employ  absent a sale of the Bank as  defined  above,  the Bank  Officer
covenants with the Bank that, should he voluntarily leave the employ of the Bank
without there being any such sale of the Bank heretofore described,  he will not
become employed with and work in any office of any financial  institution (bank,
savings bank, or savings and loan  association)  which is located in Gloucester,
Mathews, or Middlesex Counties.  This covenant shall become null and void in the
event the Bank is sold as described above.

         WITNESS the following signatures and seals as of the day and year first
above written (November 29, 1988).


ATTEST:                                         Peninsula Trust Bank (Bank)



/s/ W. J. Farinholt                             By /s/ Joseph A. Lombard, Jr.
- ------------------------------                     ----------------------------



                                                /s/ Kenneth E. Smith
                                                -------------------------------
                                                Kenneth E. Smith (Bank Officer)


                                                                      Exhibit 11

                     MID-ATLANTIC COMMUNITY BANKGROUP, INC.

                 Statement re: computation of per share earnings
                 -----------------------------------------------


<TABLE>
<CAPTION>


                                   1997             1996             1995             1994            1993             1992
                                   ----             ----             ----             ----            ----             ----
<S>                               <C>              <C>              <C>             <C>              <C>              <C>    
PRIMARY
Average shares outstanding        944,333          944,333          774,321         612,081          582,628          470,187
Net effect of dilutive stock
   options--based on the
   treasury stock method using
   average market price            32,978           31,153           20,055          12,708           10,107            6,611
                                   ------           ------           ------          ------           ------            -----

Total                             977,311          975,486          794,376         624,789          592,735          476,798
                                  =======          =======          =======         =======          =======          =======

Net Income                       $415,334       $1,533,934       $1,023,149        $752,133         $336,274         $212,271
                                 ========       ==========       ==========        ========         ========         ========

Per Share Amount                    $0.42            $1.57            $1.29           $1.20            $0.57            $0.45
                                    =====            =====            =====           =====            =====            =====


FULLY DILUTED
Average shares outstanding        944,333          944,333          774,321         612,081          582,628          470,187
Net effect of dilutive stock
   options--based on the
   treasury stock method using
   the year end market price,
   if higher than average
   market price                    35,158           33,763           26,487          15,540           12,103            8,406
                                   ------           ------           ------          ------           ------            -----

Total                             979,491          978,096          800,808         627,621          594,731          478,593
                                  =======          =======          =======         =======          =======          =======

Net Income                       $415,334       $1,533,934       $1,023,149        $752,133         $336,274         $212,271
                                 ========       ==========       ==========        ========         ========         ========

Per Share Amount                    $0.42            $1.57            $1.28           $1.20            $0.57            $0.44
                                    =====            =====            =====           =====            =====            =====

</TABLE>


                                                                    Exhibit 23.2


                            [SMITH & EGGLESTON, P.C.]




                             CONSENT OF INDEPENDENT
                          CERTIFIED PUBLIC ACCOUNTANTS




Mid-Atlantic Community BankGroup, Inc.
Gloucester, Virginia


         We hereby  consent to the use of our report,  dated  February 13, 1997,
relating to the consolidated  financial statements and schedules of Mid-Atlantic
Community  BankGroup, Inc.,  in  the  Prospectus  constituting  a part  of  this
Registration  Statement on Form SB-2 and to the  reference to our firm under the
heading "Experts" in such Prospectus.


                           /s/ Smith & Eggleston, P.C.



Richmond, Virginia
July 11, 1997


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