GREATER ATLANTIC FINANCIAL CORP
SB-2, 1999-04-13
Previous: TEAM FINANCIAL INC /KS, S-1, 1999-04-13
Next: ZAP COM CORP, S-1, 1999-04-13




      As filed with the Securities and Exchange Commission on April 13, 1999
                                                 Registration No. 333-__________
================================================================================
                     U.S. SECURITIES AND EXCHANGE COMMISSION

                             WASHINGTON, D.C. 20549

                                    FORM SB-2

             REGISTRATION STATEMENT UNDER THE SECURITIES ACT OF 1933

                        GREATER ATLANTIC FINANCIAL CORP.
       (NAME OF SMALL BUSINESS ISSUER IN ITS CERTIFICATE OF INCORPORATION)

<TABLE>
<S>                                                                <C>                               <C>                    
                    DELAWARE                                       6035                              54-18773112            
(State or Other Jurisdiction of Incorporation or       (Primary Standard Industrial       (IRS Employer Identification No.) 
                  Organization)                         Classification Code Number)

                  10700 PARKRIDGE BOULEVARD                                           10700 PARKRIDGE BOULEVARD                    
                   RESTON, VIRGINIA 20191                                              RESTON, VIRGINIA 20191                      
                       (703) 391-1300                                                      (703) 391-1300                          
(Address and Telephone Number of Principal Executive Office     (Address of Principal Place of Business or Intended Principal Place
                                                                                            of Business)                           
</TABLE>


                                 CARROLL E. AMOS
                 PRESIDENT, CHIEF EXECUTIVE OFFICER AND DIRECTOR
                        GREATER ATLANTIC FINANCIAL CORP.
                            10700 PARKRIDGE BOULEVARD
                             RESTON, VIRGINIA 20191
                                 (703) 391-1300
            (Name, Address and Telephone Number of Agent for Service)

                                   Copies to:

     GEORGE W. MURPHY, JR., ESQUIRE       NORMAN B. ANTIN, ESQUIRE             
     LESLIE A. MURPHY, ESQUIRE            JEFFREY D. HAAS, ESQUIRE             
     MULDOON, MURPHY & FAUCETTE LLP       ELIAS, MATZ, TIERNAN & HERRICK, L.L.P.
     5101 WISCONSIN AVENUE, N.W.          734 15TH STREET, N.W., 12TH FLOOR     
     WASHINGTON, D.C. 20016               WASHINGTON, D.C.  20005               
     (202) 362-0840                       (202) 347-0300                        
                                             
     APPROXIMATE DATE OF PROPOSED SALE TO PUBLIC:  As soon as practicable  after
this 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 this form is a  post-effective  amendment  filed pursuant to Rule 462(d)
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 delivery of the  prospectus is expected to be made pursuant to Rule 434,
please check the following box. /___/


                         CALCULATION OF REGISTRATION FEE
<TABLE>
<CAPTION>
========================================================================================================================
    Title of each Class of            Amount to         Proposed Maximum         Proposed Maximum           Amount of
  Securities to be Registered       be Registered        Offering Price         Aggregate Offering      Registration Fee
                                                            Per Unit                 Price (1)
- ------------------------------------------------------------------------------------------------------------------------
<S>                               <C>                        <C>                    <C>                      <C>    
         Common Stock
        $.01 par Value            2,300,000 Shares          $10.00                  $23,000,000              $ 6,394
========================================================================================================================
</TABLE>

(1)  Estimated solely for the purpose of calculating the registration fee.

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>

PROSPECTUS            SUBJECT TO COMPLETION DATED __, 1999


                                2,000,000 SHARES
                        GREATER ATLANTIC FINANCIAL CORP.
                                  COMMON STOCK

     We are  Greater  Atlantic  Financial  Corp.,  a  savings  and loan  holding
company.  This is an initial public  offering of 2,000,000  shares of our common
stock and no public market  currently  exists for our stock.  We have applied to
have our common stock included for quotation on the Nasdaq National Market under
the symbol "GAFC."

     The offering price is expected to be between $9.00 to $10.00 per share.  As
a result,  our maximum gross and net proceeds are estimated at $20.0 million and
$18.2 million.

     SEE "RISK FACTORS"  BEGINNING ON PAGE 8 FOR A DISCUSSION OF CERTAIN FACTORS
THAT SHOULD BE CONSIDERED BY PROSPECTIVE INVESTORS.

     THE SECURITIES  OFFERED HEREBY ARE NOT SAVINGS OR DEPOSIT  ACCOUNTS AND ARE
NOT  INSURED  BY  THE  FEDERAL  DEPOSIT  INSURANCE   CORPORATION  OR  ANY  OTHER
GOVERNMENTAL AGENCY.

     NEITHER THE  SECURITIES AND EXCHANGE  COMMISSION  NOR ANY STATE  SECURITIES
COMMISSION  HAS  APPROVED OR  DISAPPROVED  THESE  SECURITIES  OR PASSED UPON THE
ACCURACY OR ADEQUACY OF THE PROSPECTUS.  ANY REPRESENTATION TO THE CONTRARY IS A
CRIMINAL OFFENSE.

<TABLE>
<CAPTION>
                                                                           UNDERWRITING              PROCEEDS TO
                                                 PRICE TO PUBLIC             DISCOUNT                  COMPANY
                                                 ---------------             --------                  -------
<S>                                                     <C>                     <C>                       <C>           
Per Share.................................              $                       $                         $
Total.....................................              $                       $                         $
</TABLE>

     In connection  with this offering,  the  underwriter  may purchase up to an
additional  300,000  shares  within 30 days from the date of this  Prospectus to
cover over-allotments.

                             LEGG MASON WOOD WALKER
                                  INCORPORATED

                 THE DATE OF THIS PROSPECTUS IS _________, 1999


The  information in this  Prospectus is not complete and may be changed.  We may
not sell  these  securities  until the  registration  statement  filed  with the
Securities and Exchange Commission is effective. This Prospectus is not an offer
to  sell  these  securities  and it is not  soliciting  an  offer  to buy  these
securities in any state where the offer or sale is not permitted.


                                        1


<PAGE>




                                 [MAP GOES HERE]





     The underwriter may reject orders in whole or in part and withdraw, cancel,
or modify the offer  without  notice.  We expect  that the common  stock will be
ready for delivery on or about _______, 1999.

     Transactions  which  stabilize  the market  price of the common  stock at a
level  above  that  which  might  otherwise  prevail  in the open  market may be
effected in the  over-the-counter  market or, otherwise.  Such  stabilizing,  if
commenced, may be discontinued at any time.




                                        2


<PAGE>



                                TABLE OF CONTENTS

PROSPECTUS SUMMARY.............................................................4

RISK FACTORS...................................................................9

USE OF PROCEEDS...............................................................13

MARKET FOR THE COMMON STOCK...................................................14

DIVIDEND POLICY...............................................................14

DILUTION .....................................................................14

CAPITALIZATION................................................................16

OUR BUSINESS..................................................................17

SELECTED CONSOLIDATED FINANCIAL DATA..........................................19

MANAGEMENT'S DISCUSSION AND ANALYSIS OF
         FINANCIAL CONDITION AND RESULTS OF OPERATIONS........................21

MANAGEMENT OF THE COMPANY.....................................................65

MANAGEMENT OF THE BANK........................................................66

REGULATION....................................................................76

FEDERAL AND STATE TAXATION....................................................84

DESCRIPTION OF CAPITAL STOCK..................................................86

SHARES ELIGIBLE FOR FUTURE SALE...............................................90

UNDERWRITING..................................................................91

LEGAL OPINIONS................................................................92

EXPERTS  .....................................................................92

WHERE YOU CAN FIND MORE INFORMATION...........................................92

INDEX TO CONSOLIDATED FINANCIAL STATEMENTS...................................F-1



                                        3


<PAGE>



                               PROSPECTUS SUMMARY

     Because this is a summary, it does not contain all the information that may
be important to your decision to invest in our stock.  You should carefully read
this entire  Prospectus,  especially  the  information  under the caption  "Risk
Factors,"  before  deciding  to  purchase  our common  stock.  Unless  otherwise
indicated,  the  information  in this  Prospectus  assumes (i) an initial public
offering price of $9.50 per share and (ii) no exercise by the underwriter of its
over-allotment  option to  purchase  up to 300,000  additional  shares of common
stock.

                        GREATER ATLANTIC FINANCIAL CORP.

     We are a savings and loan holding company which was originally organized in
June 1997. We conduct substantially all of our business through our wholly-owned
subsidiary,  Greater Atlantic Bank, a federally-chartered  savings bank, and its
wholly-owned  subsidiary,   Greater  Atlantic  Mortgage  Corporation.  We  offer
traditional  banking  services to customers  through four Greater  Atlantic Bank
branches located throughout the greater Washington,  D.C./Baltimore metropolitan
area. We also originate  mortgage loans for sale in the secondary market through
Greater Atlantic Mortgage Corporation.

     The   bank  was   organized   in  1886  and   previously   operated   as  a
Maryland-chartered  thrift  institution under the name Greater Baltimore Savings
and Loan Association. On March 21, 1989, the bank converted to a federal savings
bank and changed its name to Greater Atlantic Savings Bank, F.S.B.

     In September 1997, an investment group led by current management formed our
company to purchase all of the outstanding common and preferred stock of Greater
Atlantic  Savings  Bank,  F.S.B.  In October  1997,  current  management  raised
approximately  $5.9  million,  of which  approximately  $2.0 million was used to
acquire the bank with the balance  infused as capital  into the bank in order to
support its operations. At that time, the bank had total assets of $31.6 million
and had incurred a net loss of $634,000 for the year ended  September  30, 1997.
In February 1998,  current  management  adopted the bank's present name, Greater
Atlantic Bank. In July 1998, we transferred the mortgage  operations of the bank
to the newly formed mortgage company which operates as a wholly-owned subsidiary
of the bank.

     The group that purchased the bank was led by William  Calomiris and Carroll
E. Amos. Mr. Calomiris is President of Wm. Calomiris Investment  Corporation,  a
company engaged in building,  developing and property  management.  Mr. Amos, an
independent investor and Certified Public Accountant, was employed by Washington
Federal  Savings  Bank from 1982 until 1996,  serving  first as Chief  Financial
Officer and from 1991 until 1996 as Vice Chairman,  Chief Executive  Officer and
director.  Mr. Amos  subsequently  served as Vice  Chairman and Chief  Executive
Officer  of  1st  Washington  Bancorp,  Inc.,  the  holding  company  formed  by
Washington  Federal  Savings Bank,  until the  acquisition  of 1st Washington by
First Maryland Bancorp in July 1996. Mr. Calomiris  currently serves as Chairman
of the Board of the company and the bank and Mr.  Amos serves as  President  and
Chief Executive Officer of the company and the bank.

     Following the acquisition of Greater Atlantic Bank by the company,  Messrs.
Calomiris  and Amos  assembled a board of directors of  well-known  business and
civic leaders with strong ties to the bank's market area and a commitment to the
growth and  success of the  company.  They also  hired bank  personnel  and loan
officers with knowledge of the local market and  experience in extending  credit
to



                                        4


<PAGE>



small and medium-sized businesses.  Several of these individuals had contributed
to the  success,  along  with  Messrs.  Calomiris  and Amos,  of 1st  Washington
Bancorp.  When we acquired  the bank,  it was a small  undercapitalized  problem
institution that did not have the financial or managerial resources necessary to
build a strong  community  based bank.  On the other  hand,  the bank did have a
strong mortgage banking division that was well managed,  although its growth was
restricted  from a lack  of  capital  and the  problems  inherent  in the  bank.
Therefore,  when we  acquired  the  bank,  we saw the  opportunity  to obtain an
existing bank franchise with a limited  infrastructure at a relatively low price
as compared to the then  current  market.  We felt that with the presence of the
mortgage  banking  division and the mortgage  market that existed at the time of
acquisition,  and  that  continues  today,  we  would  be able to build a strong
locally  owned  banking   institution   that  would  be  more   economical  than
establishing a de novo institution.

     After  assuming  control  of the bank in October  1997,  we  implemented  a
strategy of growing the bank and  expanding its mortgage  banking  activities so
that the revenue from that activity  would offset the  operating  costs that are
incurred at the bank level.

     Since current  management has taken over the bank's  operations,  we opened
two branch  offices in Arlington,  Virginia and  Washington,  D.C. and increased
total  assets from $31.6  million at  September  30,  1997 to $117.8  million at
December  31,  1998.  We have  also  returned  to  profitability  under  current
management  with net income  increasing  to  $609,000  for the fiscal year ended
September 30, 1998, compared to a net loss of $634,000 for the fiscal year ended
September 30, 1997.  For the three months ended December 31, 1998, we recognized
$271,000 in net income and achieved a return on average equity of 15.79%.

     Following the offering,  we will continue to implement the following growth
strategy so as to become less  reliant on mortgage  banking  income,  to enhance
shareholder value and to build our banking franchise:

          o    Expand the bank's current branch network.
          o    Expand and diversify the bank's loan products.
          o    Increase  the  amount of  transaction  accounts  through a branch
               sales and service culture.
          o    Purchase investment securities for growth and profitability.
          o    Expand the products of Greater Atlantic Mortgage.
          o    Improve our operating efficiency.

     Our executive  offices are located at 10700  Parkridge  Boulevard,  Reston,
Virginia 20191 and our telephone number is (703) 391-1300.



                                        5


<PAGE>



                                  THE OFFERING

Common stock offered ......................   2,000,000 shares

Common stock outstanding
   after the offering......................   2,822,427  shares.  There are also
                                              153,013  shares  of  common  stock
                                              reserved for future  issuance upon
                                              exercise  of  outstanding  options
                                              and  warrants at  exercise  prices
                                              ranging  between  $7.50  and $8.38
                                              per share.

Estimated net proceeds to
   the company    .........................   $17,245,000,  assuming  an initial
                                              public offering price of $9.50 per
                                              share, underwriting commissions of
                                              $1,130,000,   and  other  expenses
                                              estimated to be $625,000.

Use of proceeds............................   We intend to use the net  proceeds
                                              of this  offering to increase  the
                                              capital of Greater  Atlantic  Bank
                                              for possible  future  acquisitions
                                              of other  financial  institutions,
                                              for   working   capital   and  for
                                              general corporate purposes.

Proposed purchases of common stock.........   Our directors,  executive officers
                                              and current shareholders intend to
                                              purchase     approximately    $5.0
                                              million or  approximately  526,300
                                              shares  of  common  stock  in  the
                                              offering.  Therefore, such persons
                                              would   own   in   the   aggregate
                                              approximately 46.90% of our common
                                              stock (49.63% assuming exercise of
                                              outstanding options and warrants).


Proposed Nasdaq National
 Market symbol.............................   GAFC



                                        6


<PAGE>



                       SUMMARY CONSOLIDATED FINANCIAL DATA

     The  following  Summary  Consolidated  Financial  Data of Greater  Atlantic
Financial  Corp.  is  derived  from the  Selected  Consolidated  Financial  Data
appearing  elsewhere in this Prospectus,  and should be read in conjunction with
our  Consolidated  Financial  Statements and the notes thereto,  the information
contained in  "Management's  Discussion and Analysis of Financial  Condition and
Results of Operations" and other  financial  information  included  elsewhere in
this Prospectus.  Some prior year amounts have been reclassified to conform with
the 1998 presentation.

<TABLE>
<CAPTION>
                                                         AT OR FOR THE THREE MONTHS     AT OR FOR THE YEARS ENDED
                                                             ENDED DECEMBER 31,              SEPTEMBER 30,
                                                        ----------------------------   --------------------------
                                                           1998            1997           1998           1997
                                                        -----------    -------------   -----------   ------------
                                                             (DOLLARS IN THOUSANDS, EXCEPT FOR PER SHARE DATA)
<S>                                                         <C>              <C>           <C>           <C>     
CONSOLIDATED STATEMENTS OF OPERATIONS DATA:
   Net interest income................................      $   508          $   310       $ 1,448       $  1,103
   Provision for loan losses..........................           22               35           159            487
                                                          ---------        ---------      --------      ---------
     Net interest income after provision                                                                          
        for loan losses...............................          486              275         1,289            616
   Noninterest income.................................        2,513            1,158         6,268          3,528
   Noninterest expense................................        2,541            1,288         6,637          4,778
                                                            -------          -------       -------       --------
     Income (loss) before taxes.......................          458              145           920           (634)
   Income tax provision...............................          187               29           311             --
                                                           --------        ---------      --------     ----------
   Net income (loss)..................................      $   271          $   116       $   609       $   (634)
                                                            =======          =======       =======       ========

PER SHARE DATA:
   Net income(loss):
     Basic............................................     $   0.33          $  0.15      $   0.77        $ (1.92)
     Diluted..........................................         0.33             0.15          0.77          (1.92)
   Book value.........................................         8.42             7.66          8.38           4.74
   Tangible book value................................         8.42             7.08          8.38           4.74
   Weighted average shares outstanding:
     Basic............................................      813,467          780,000       787,115        330,000
     Diluted..........................................      815,218          780,000       787,115        330,000

CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION DATA:
   Total assets.......................................     $117,818          $30,487      $107,342        $31,554
   Total loans receivable, net........................       28,704           16,656        25,510         18,854
   Mortgage-loans held for sale.......................       14,812            3,498        25,322          9,946
   Investment securities..............................       34,001            3,647        32,454          1,005
   Mortgage-backed securities.........................       31,218              953        18,959             --
   Total deposits ....................................      104,097           23,954        76,311         28,377
   FHLB advances......................................        5,000               --        22,000          1,250
   Total stockholders' equity.........................        6,849            5,974         6,817          1,564

PERFORMANCE RATIOS(2):
   Return on average assets...........................         1.04%            1.53%         1.08%         (2.26)%
   Return on average equity...........................        15.79             9.41         10.28         (32.23)
   Net interest margin................................         2.04             4.30          2.68           4.18
   Efficiency ratio(3)................................        84.11            87.74         86.02         103.17

ASSET QUALITY DATA:
   Non-performing assets to total assets, at period end        0.26             2.05          0.30           2.75
   Non-performing loans to total loans, at period end.         0.62             1.83          0.81           2.95
   Net charge-offs to average total loans.............        (0.01)            0.69          1.18           0.58
   Allowance for loan losses to:

     Total loans......................................         1.88%            3.26%         2.03%          3.44%
     Non-performing loans.............................       304.02           177.78        251.30         116.69

   Non-performing loans...............................         $199             $360          $230           $665
   Non-performing assets..............................          309              626           320            867
   Allowance for loan losses..........................          605              640           578            776

CAPITAL RATIOS OF THE BANK:
   Leverage ratio.....................................         5.55%           18.18%         5.87%          6.06%
   Tier 1 risk-based capital ratio....................        14.27            32.15         18.41           9.65
   Total risk-based capital ratio.....................        15.52            33.40         19.66          10.90
- -----------------------
</TABLE>



                                        7

<PAGE>



(1)  Consists of securities classified as available for sale and for trading.

(2)  Ratios are presented on an annualized basis where appropriate.

(3)  Efficiency ratio consists of noninterest  expense divided by the sum of net
     interest income and noninterest income.



                                        8


<PAGE>



                                  RISK FACTORS

     The  following  discussion is only a summary of aspects of our business and
operations which involve risks.  You should read the entire  Prospectus in order
to more fully understand the nature of our business and operations.  In addition
to  historical   information,   the  discussion  in  this  Prospectus   contains
forward-looking  statements  that  involve  risks  and  uncertainties,  such  as
statements of our plans, objectives, expectations and intentions. Our cautionary
statements  should be read as being  applicable  to all related  forward-looking
statements  wherever they appear in this  Prospectus.  Our actual  results could
differ materially from those discussed.  Some of the factors that could cause or
contribute to such  differences  include those  discussed in this section and in
"Management's  Discussion  and  Analysis of Financial  Condition  and Results of
Operations."

THESE ARE RISKS WHICH RESULT FROM OUR RAPID GROWTH.

     Since the acquisition of the bank, we have grown rapidly as a result of our
branch   expansion  and  the   acquisition  of   competitors  by   out-of-market
institutions.  In the  short-term,  we expect this rapid growth to continue.  To
date, we have not experienced  any material  problems as a result of our growth.
We believe we have the management,  data processing  systems,  internal controls
and a strong credit  culture to support  continued  rapid growth.  However,  our
growth and profitability depend on the ability of our officers and key employees
to manage our growth effectively, to attract and retain skilled employees and to
maintain adequate  internal  controls and a strong credit culture.  Accordingly,
there can be no assurance  that we will be  successful in managing our expansion
and the failure to do so would  adversely  affect our  financial  condition  and
results of operations.

     One  result  of our  rapid  growth  during  the past two  years  has been a
significant  increase  in  noninterest  expense.  These  costs  are  related  to
increased  occupancy expenses and the increased staffing and equipment which are
necessary  to  support  our  growth.  Because  we expect  this  rapid  growth to
continue,  investors  should  expect  noninterest  expense to  continue  to rise
although  management  believes such expenses will increase at a slower rate than
in prior periods.

     It has been our  strategy  to  increase  the number of  branches of Greater
Atlantic  Bank prior to the time that the volume of business was  sufficient  to
generate profits from branch operations.  That strategy was implemented in order
to have a branch network in place to take advantage of business opportunities as
they arose.  That strategy  anticipates  that  revenues  from  mortgage  banking
operations would offset losses from retail branch  operations until such time as
the volume of other  banking  business  reaches the levels  necessary to support
profitable branch operations.  The continued success of that strategy depends on
management's  ability to continue to generate the necessary level of profit from
the mortgage banking business.

WE HAVE A LIMITED OPERATING HISTORY.

     Since we  acquired  the bank in October  1997,  management  has  focused on
returning  the  bank  to  profitability  and  aggressively  growing  the  bank's
interest-earning  assets and retail  branch  system.  Our  business  strategy is
dependent upon our ability to (i) increase  interest-earning  assets,  including
our  investment in loans and  investment and  mortgage-backed  securities,  (ii)
effectively  control interest rate and credit risk, and (iii) reduce funding and
operating  costs.  Our  ability  to  maintain  profitability  as we pursue  this
business  strategy  will  depend  upon,  among  other  things,  (i)  maintaining
appropriate


                                        9


<PAGE>



procedures,  policies and  standards  with respect to our  investments  and loan
activities, (ii) maintaining, augmenting and implementing internal reporting and
management  systems to accommodate  substantial  increases in our investment and
loan portfolios, (iii) retaining and attracting qualified personnel or advisors,
(iv) attracting  additional capital, and (v) operating in competitive,  economic
and  regulatory  environments  that are  conducive to our  business  activities.
Changes in our ability to obtain or maintain  any or all of these  factors or to
successfully  implement our strategy could have a material adverse impact on our
operations, profitability and growth.

WE DEPEND ON KEY PERSONNEL.

     We are  dependent  on the  continued  services  of certain  key  management
personnel,  including Carroll E. Amos,  President and Chief Executive Officer of
the  company  and of the bank.  We have  entered  into a  three-year  employment
agreement  with Mr. Amos effective  November 1, 1998.  Our continued  growth and
profitability  will  depend  upon our  ability  to attract  and  retain  skilled
managerial,   marketing  and  technical  personnel.  Competition  for  qualified
personnel in the banking  industry is intense and there can be no assurance that
we will be successful in attracting and retaining such personnel.

WE RELY ON MORTGAGE BANKING INCOME WHICH CARRIES RELATED RISKS.

     We are currently  dependent on the origination and sale of loans by Greater
Atlantic Mortgage Corporation to sustain profitable operations. Real estate loan
origination  activity,  including  refinancings,  generally  is  greater  during
periods of declining interest rates and favorable economic  conditions,  and has
been favorably  affected by relatively lower market interest rates during recent
years.  There is no assurance that such favorable  conditions will continue.  To
the extent such  favorable  conditions  fail to  continue,  income from  Greater
Atlantic  Mortgage  Corporation  may not be  available  to  support  our  growth
strategy.

WE ARE FOLLOWING A LEVERAGE STRATEGY.

     We intend to  leverage  the  proceeds  raised in this  offering  to support
increases in deposits,  Federal Home Loan Bank  advances and reverse  repurchase
agreements which will be used to originate loans and to purchase  investment and
mortgage-backed  securities.  Management's  leverage strategy is premised on the
assumption that we will earn a positive spread on the yield generated from loans
originated and securities  purchased over the rate we pay on our borrowings.  If
market  interest rates  fluctuate in such a manner that the company is unable to
earn a positive spread as a result of its leverage  strategy,  the company's net
interest margin and net earnings will be adversely affected.

EFFECTIVE VOTING CONTROL WILL REMAIN WITH MANAGEMENT.

     We have 822,427 shares of common stock outstanding all of which are held by
our directors, executive officers and current shareholders. In addition, options
and  warrants to purchase an  aggregate  of 153,013  shares of common  stock are
beneficially  owned by such  persons and they intend to purchase an aggregate of
approximately  $5.0 million or  approximately  526,316 shares of common stock in
the  offering.  In that event,  our  directors,  executive  officers and current
shareholders of the company would own in the aggregate  approximately  46.90% of
the common stock of the company  (49.63%  assuming  the exercise of  outstanding
options and warrants).  If, following the offering,  they were to act as a group
or


                                       10


<PAGE>



in concert,  they could exercise a significant influence over the outcome of any
stockholder  vote  requiring a majority vote or in the election of directors and
could  effectively  exercise veto power on matters  requiring a stockholder vote
with respect to certain business combinations.

THERE HAS NOT BEEN A PRIOR MARKET FOR THE COMMON STOCK.

     We have never  publicly  issued  stock.  We have applied to have the common
stock listed on the Nasdaq  National  Market under the symbol  "GAFC."  However,
there can be no  assurance  that an active  and  liquid  trading  market for the
common stock will develop or, once developed,  will continue.  There also cannot
be any assurances that purchasers of our common stock will be able to sell their
shares at or above the initial public  offering  price.  The absence of a market
for the  common  stock  would  have an  adverse  impact  on both the  price  and
liquidity of our common stock.

THE YEAR 2000 ISSUE COULD ADVERSELY AFFECT OUR FINANCIAL CONDITION.

     The Year 2000 issue is the result of computer  software programs only being
able to use two digits  rather than four to define the  applicable  year.  Thus,
date-sensitive  software may recognize a date using "00" as the year 1900 rather
than the year 2000.  This could  result in system  failures or  miscalculations,
causing  disruptions  of  operations,   including,  among  others,  a  temporary
inability to process deposit and loan transactions,  affect financings or engage
in normal  business  activities and could have a material  adverse effect on our
results of operations and financial condition.

RESIDENTIAL  CONSTRUCTION  AND  NONRESIDENTIAL  LENDING  CARRY GREATER RISK THAN
PERMANENT LOANS ON SINGLE-FAMILY HOMES.

     At December  31, 1998,  residential  construction,  commercial  real estate
(including  multi-family  residential  real  estate),  commercial  business  and
consumer loans amounted to approximately  $14.2 million or approximately  44.07%
of our total loan portfolio.  Although such loans  generally  provide for higher
interest  rates and shorter  terms than  single-family  residential  real estate
loans, such loans generally have a higher degree of credit risk and we intend to
increase  our  emphasis on  residential  construction,  commercial  real estate,
commercial  business and consumer  lending  during the next  several  years.  No
assurance  can be  given  that  we will  be  successful  in  building  up  these
portfolios to levels consistent with our business plan.

MAKING LOANS CARRIES WITH IT THE RISK OF LOAN LOSSES.

     The risk of credit  losses  on loans is part of the  banking  business  and
varies with, among other things, general economic conditions,  the type of loan,
the  creditworthiness  of the  borrower and the value and  marketability  of the
collateral  for the loan.  We maintain an allowance  for loan losses based upon,
among other things,  historical experience, an evaluation of economic conditions
and regular reviews of delinquencies and loan portfolio quality. Based upon such
factors,  we make  judgments  about  the  ultimate  collectability  of the  loan
portfolio and provide an allowance for loan losses based upon  outstanding  loan
balances.   We  also  provide   allowances   for   specific   loans  when  their
collectability is considered questionable.

     There can be no assurance that the allowance we have established will prove
sufficient to cover future loan losses and future  adjustments  may be necessary
if economic conditions differ substantially


                                       11


<PAGE>



from the  assumptions  used or if adverse  developments  arise  with  respect to
non-performing or performing loans. Material additions to the allowance for loan
losses would result in a decrease in the bank's net income and capital.

CHANGES IN LEVELS OF INTEREST RATES MAY ADVERSELY AFFECT US.

     We expect to continue to realize income from the  differential  or "spread"
between the  interest  earned on loans,  securities  and other  interest-earning
assets, and the interest paid on deposits, borrowings and other interest-bearing
liabilities.  That spread is affected by the  difference  between the maturities
and repricing  characteristics of interest-earnings  assets and interest-bearing
liabilities.  Loan volume and yields are  affected by market  interest  rates on
loans,  and rising  interest  rates  generally  are  associated  with fewer loan
originations.  Management expects that a substantial  portion of our assets will
continue  to be indexed to  changes  in market  interest  rates and we intend to
attract a greater  proportion of short-term  liabilities which will help address
our interest  rate risk.  At December 31, 1998,  we had $78.9  million in assets
maturing or repricing within one year and $83.1 million in liabilities  maturing
or repricing  within one year. The lag in  implementation  of repricing terms on
our  adjustable-rate  assets may result in a decline in net interest income in a
rising  interest rate  environment.  There can be no assurance that our interest
rate risk will be minimized or eliminated.  Further,  an increase in the general
level of interest rates may adversely affect the ability of certain borrowers to
pay the interest on and principal of their obligations.  Accordingly, changes in
levels of market interest rates could  materially  adversely affect our interest
rate  spread,  asset  quality,  loan  origination  volume and overall  financial
condition and results of operations.

WE ARE SUBJECT TO EXTENSIVE REGULATION AND SUPERVISION LEGISLATION.

     The bank is subject to extensive  regulation  and  supervision as a federal
savings  institution.  In addition,  the company,  as a savings and loan holding
company, is also subject to regulation and supervision. Such regulations,  which
affect us on a daily basis,  may be changed at any time, and the  interpretation
of the relevant law and regulations is also subject to change by the authorities
who  examine  us and  interpret  those laws and  regulations.  Any change in the
regulatory  structure or the applicable statutes or regulations,  whether by the
Office of Thrift Supervision,  the Federal Deposit Insurance  Corporation or the
Congress,   could  have  a  material  impact  on  our  financial  condition  and
operations.

WE HAVE SIGNIFICANT COMPETITION.

     We operate in a competitive  environment,  competing for deposits and loans
with other thrifts,  commercial  banks and other  financial  entities.  Numerous
mergers  and  consolidations  involving  banks in the market in which we operate
have occurred  resulting in an  intensification  of  competition  in the banking
industry  in our  geographical  market.  Many  of the  financial  intermediaries
operating in our market area offer certain services,  such as trust,  investment
and international  banking services,  which we do not offer. In addition,  banks
with a larger capitalization than us and financial intermediaries not subject to
bank regulatory  restrictions have larger lending limits and are thereby able to
serve the needs of larger customers.

WE  DETERMINED  THE  INITIAL  PUBLIC  OFFERING  PRICE  OF THE  COMMON  STOCK  BY
NEGOTIATION.


                                       12


<PAGE>



     We  determined  the initial  public  offering  price of our common stock by
negotiation with the underwriter  based on a variety of factors,  including,  in
addition to prevailing market  conditions,  the history of and prospects for the
industry in which we compete, an assessment of our management, the prospects for
the bank, an evaluation of our assets,  comparisons of the relationships between
market prices and book values of other financial  institutions of a similar size
and asset  quality,  and other  factors that were deemed  relevant.  The initial
public offering price was not based upon an actual trading market for our common
stock. Accordingly,  we cannot assure investors that they will be able to resell
their  shares  at or above the  initial  public  offering  price  following  the
offering.

WE DO NOT INTEND TO PAY A DIVIDEND ON THE COMMON STOCK.

     We have not paid cash  dividends on our common stock and  dividends are not
contemplated for the foreseeable  future.  We can not tell you if or when we may
begin  the  payment  of  cash  dividends.  In  addition,  because  our  business
operations  are  conducted  through the bank,  cash  available to pay  dividends
depends upon dividends paid to us by the bank. The bank's and our ability to pay
dividends  are also  subject  to and  limited by  certain  legal and  regulatory
restrictions.

OUR EXECUTIVE OFFICERS, DIRECTORS AND CURRENT SHAREHOLDERS OWN 822,427 SHARES OF
COMMON STOCK WHICH ARE ELIGIBLE FOR FUTURE SALE.

     As of January  31,  1999,  there were  822,427  shares of our common  stock
outstanding  which  may  not be  sold  unless  they  are  registered  under  the
Securities  Act of 1933, as amended,  or are sold pursuant to Rule 144 under the
Securities Act or another exemption from  registration.  An aggregate of 333,467
shares of common  stock are  beneficially  owned by our  executive  officers and
directors.  We and our executive officers and directors and beneficial owners of
2% or more of our common stock have agreed that,  for a period of 180 days after
completion of the offering,  we will not sell any shares of common stock.  There
are also 153,013  shares of common stock  reserved for future  issuance upon the
exercise of outstanding  options and warrants.  The sale of the shares  issuable
upon  exercise of the options and warrants  will also be  restricted  under Rule
144.  The sale of any  number of shares of  common  stock in the  public  market
following the offering could adversely impact the market price of the shares.

OUR  CERTIFICATE  OF  INCORPORATION  AND  BYLAWS  CONTAIN  SUPERMAJORITY  VOTING
REQUIREMENTS AND OTHER ANTI-TAKEOVER MEASURES.

     Our Certificate of Incorporation and Bylaws contain provisions  designed to
help our board of  directors  deal  with  attempts  to  acquire  control  of the
company.  Those provisions include classification of the board of directors into
three  classes  pursuant to which  directors  of each class serve for  staggered
three  year  periods.   The  Certificate  of  Incorporation  also  provides  for
supermajority   voting   provisions   for  the  approval  of  certain   business
combinations.  Those  provisions  do not prevent a takeover.  However,  they may
discourage a takeover  attempt not approved by our board of directors even if it
offered  stockholders a substantial  premium over the market price of our stock.
As a result,  stockholders who might desire to participate in such a transaction
might not have the  opportunity to do so. Such  provisions also make the removal
of our board of directors and  management  more  difficult and may serve to keep
current  management in place. In turn,  that could  adversely  affect the market
price of the common stock.

                



                                       13


<PAGE>

                                 USE OF PROCEEDS

     Our net  proceeds  from the sale of the  2,000,000  shares of common  stock
offered hereby (after  deducting the  underwriting  discount and commissions and
estimated  expenses of the  offering) are  estimated to be  approximately  $17.2
million ($19.9 million if the underwriter's  over-allotment  option is exercised
in full),  based upon an estimated  initial  public  offering price of $9.50 per
share. We intend to infuse  approximately $12.9 million of the net proceeds into
the bank for future  expansion  and  acquisitions,  loan  originations,  working
capital  and  general  corporate  purposes.  The bank  intends to  leverage  the
proceeds we  contribute  to it by increasing  its  origination  of loans and the
purchase of investment and  mortgage-backed  securities funded primarily through
increases  in deposits,  FHLB  advances and reverse  repurchase  agreements.  We
intend  to use  the  proceeds  retained  at the  company  level  for  loans  and
investments.  Pending their longer-term use, the net proceeds from this offering
are expected to be invested in short-term, investment grade securities.

     With  respect  to  future  acquisitions,   we  regularly  review  potential
acquisitions.  We have no current agreements,  understandings or commitments for
any such acquisitions.

                           MARKET FOR THE COMMON STOCK

     We have not previously issued stock to the public and, consequently,  there
is no established  market for the common stock.  We have applied for approval to
have the common stock listed on Nasdaq  National  Market under the symbol "GAFC"
upon completion of the offering. Such approval is subject to various conditions,
including  completion of the offering and the satisfaction of applicable listing
criteria.  We are not  certain  that the  common  stock will be able to meet the
applicable  listing  criteria in order to maintain the listing on Nasdaq or that
an active and liquid  trading  market  will  develop or, if  developed,  will be
maintained.  A public  market  having the  desirable  characteristics  of depth,
liquidity and orderliness, however, depends upon the presence in the marketplace
of both willing  buyers and sellers of common stock at any given time,  which is
not within our control.  No assurance can be given that an investor will be able
to resell the common  stock after the  offering  at or above the initial  public
offering price.

                                 DIVIDEND POLICY

     We have never declared or paid any cash  dividends on our common stock.  We
currently anticipate that we will retain all of our earnings, if any, to finance
our operations and the expansion of our business. Therefore, we do not intend to
pay dividends on our common stock in the foreseeable  future.  No assurances can
be given, that any dividends will be paid or, if commenced,  will continue to be
paid.

     If we pay dividends in the future,  they will be funded  primarily  through
dividends from the bank. For information  concerning  federal  regulations which
apply to the bank's ability to make capital distributions,  including payment of
dividends   to  the   company,   see   "Federal   and  State   Taxation--Federal
Taxation--Distributions"    and    "Regulation--Federal    Savings   Institution
Regulation--Limitation on Capital Distributions."




                                       14


<PAGE>

                                    DILUTION

     Purchasers  of  common  stock in the  offering  will  experience  immediate
dilution  in net  tangible  book value  (stockholders'  equity  less  intangible
assets) per share from the initial  public  offering  price.  "Net tangible book
value per share" is  determined  by dividing  the  difference  between the total
amount of tangible  assets and the total amount of  liabilities by the number of
shares of common stock outstanding.  At December 31, 1998, the net tangible book
value of the common stock on a fully  diluted  basis was $8.42 per share.  After
giving  effect to the sale of  2,000,000  shares of common stock at an estimated
initial  public  offering  price of $9.50 per share (the median of the estimated
initial offering price range) and to the payment of estimated  offering expenses
of $1,755,000,  the pro forma tangible book value per share at December 31, 1998
would have been $8.56.  This would  represent an immediate  increase in tangible
book value of $0.14 per share to existing shareholders and an immediate dilution
to new investors of $0.94 per share.



                                       15


<PAGE>



                                 CAPITALIZATION

     The following table sets forth our capitalization at December 31, 1998, and
as  adjusted  to give  effect to the sale of  2,000,000  shares of common  stock
offered hereby at the estimated initial public offering price of $9.50 per share
(the midpoint of the estimated  initial public  offering price range),  less the
underwriting  discount and commissions and estimated  expenses.  You should read
this  table  in  conjunction  with  "Management's  Discussion  and  Analysis  of
Financial  Condition and Results of Operations" and the  Consolidated  Financial
Statements and Notes thereto included in this Prospectus.

<TABLE>
<CAPTION>
                                                                                 AS OF DECEMBER 31, 1998
                                                                      ---------------------------------------------
                                                                          ACTUAL                    AS ADJUSTED(1)
                                                                      --------------                ---------------
                                                                          (IN THOUSANDS, EXCEPT PER SHARE DATA)
<S>                                                                          <C>                          <C>      
Stockholders' equity
Common Stock, $.01 par value:                                                $     8                      $      28
   10,000,000 shares authorized;
   813,467 shares outstanding;
   2,813,467 shares outstanding as adjusted......................

Additional paid-in capital.......................................              6,093                         23,318

Retained earnings................................................                880                            880

Accumulated other comprehensive income...........................               (132)                          (132)
                                                                              ------                        -------

Total stockholders' equity.......................................             $6,849                        $24,094
                                                                              ======                        =======

Net book value per share.........................................            $  8.42                      $    8.56
                                                                             =======                      =========
</TABLE>
- ----------
(1)  If the  underwriter's  over-allotment  option is exercised in full,  Common
     Stock,  additional paid-in capital and total stockholders'  equity would be
     $31,000, $26.0 million and $26.7 million, respectively. This table excludes
     approximately  153,013  shares of common stock  issuable  upon  exercise of
     outstanding  options and warrants at average  exercise  prices ranging from
     $7.50 to $8.38 per share.



                                       16


<PAGE>



                                  OUR BUSINESS

     We are a  community-oriented  institution  offering a variety of  financial
products and services to meet the needs of the communities we serve. Our lending
and deposit  gathering  activities are concentrated in our primary market of the
greater Washington,  D.C./Baltimore  metropolitan area. We conduct business from
our home office at 11834 Rockville Pike in Rockville, Maryland and through three
full-service  branch  offices in  Pasadena,  Maryland,  Arlington,  Virginia and
Washington, D.C. All of our offices are located within a radius of approximately
35 miles of Washington, D.C.

     As an  independent  community  bank, we are engaged in the general  banking
business  with  particular  emphasis  on the  needs  of  individuals  and  small
businesses.  We emphasize  personal  attention and  professional  service to our
customers while  delivering a wide range of traditional  financial  products and
services.  We believe that  individuals and small  businesses in our market area
are  underserved  by the larger  out-of-state  banking  institutions  which have
acquired  local  institutions.  Those  acquisitions  have  provided  us with the
opportunity to attract both  displaced  customers who are  unsatisfied  with the
level  of  service  at  larger  institutions,  as  well as  experienced  banking
professionals,  who have strong  knowledge of our primary market and a desire to
continue their careers in banking. To this end, we provide customers with direct
access to local bank officers who are empowered to act with  flexibility to meet
customers'   unique  needs  in  order  to  foster  long-term  loan  and  deposit
relationships.

GROWTH STRATEGY

     Since assuming  control of the bank in October 1997, we have  implemented a
strategy of growing the bank by  leveraging  the existing net worth  through the
purchase of investment and  mortgage-backed  securities until loan growth at the
bank level could supplant such activity. We have moved rapidly to build a branch
network in our market area and have opened two new branch  offices in 1998.  The
bank also has expanded its mortgage banking  activities so that the revenue from
that  activity  would offset the  operating  costs that are incurred at the bank
level to effect our growth strategy.

     Following the offering,  we will continue to implement the following growth
strategies  so as to become less reliant on mortgage  banking  income to enhance
shareholder value and to build our banking franchise:

     o    Expand the bank's branch network to accelerate  retail deposit growth.
          We intend to open new branch  offices and branch  offices at locations
          previously  occupied by other banks, and acquire small institutions or
          branches   which  present   opportunities   to  enhance  the  existing
          franchise.

     o    Expand and diversify loan products while maintaining a community focus
          with  personal  attention.  We  intend to  increase  our  emphasis  on
          residential   construction,   commercial  real  estate,  consumer  and
          commercial business lending.

     o    Increase  the amount of  transaction-based  accounts in our  portfolio
          through the  implementation  of our  community  banking  strategy.  We
          intend  to  continue  to  offer   competitive   rates  and  lower  fee
          transaction  products  in  order  to  attract  customers  from  larger
          depository institutions and lower our overall cost of funds.

     o    Continue  our  strategy  of  leveraging  our  existing  net  worth  by
          investing in securities to support growth and profitability.



                                       17


<PAGE>



     o    Develop  niche  products and services  for Greater  Atlantic  Mortgage
          Corporation ("Greater Atlantic Mortgage").  For example, in an attempt
          to further  diversify its product mix, Greater  Atlantic  Mortgage has
          recently started originating pre-sold, high loan-to-value, home equity
          loans and lines of credit and small multi-family residential loans.

     o    Improve our  operating  efficiency  by taking  advantage  of our prior
          investment in management and  infrastructure  to further implement our
          growth strategy.

PRODUCTS AND SERVICES

     Lending Activities.  Our lending strategy is to maintain a conservative and
diverse  loan  mix  consisting  of  residential  mortgage  loans,   multi-family
residential  and  commercial  real estate loans,  construction  and  development
loans,  commercial business loans and consumer loans.  Although  historically we
have focused on the  origination  of  single-family  residential  loans,  in the
future  management  expects to  increase  its  emphasis  on the  origination  of
residential construction,  multi-family, residential and commercial real estate,
commercial  business  and  consumer  loans.  As a result  of the  offering,  our
loans-to-one  borrower  limit is  expected  to  increase  which will allow us to
compete  for  and  originate  larger  residential   construction,   multi-family
residential and commercial  real estate loans. In addition,  we are training and
incentivizing our employees to market commercial  business and consumer loans to
customers in our branch offices.

     Mortgage  Banking  Activities.  Along with our community  banking focus, we
have expanded the operations of Greater Atlantic  Mortgage in order to diversify
our revenue  stream and support our  growth.  The  strategy of Greater  Atlantic
Mortgage is to originate  profitable  niche mortgage  products,  such as Federal
Housing  Administration  ("FHA") streamline  refinancings and the origination of
loans  on   condominiums  in  connection  with  the  conversion  of  cooperative
apartments  to  condominiums.  Currently,  the  operations  of Greater  Atlantic
Mortgage employ  approximately  60 persons in Tysons Corner,  Virginia.  For the
fiscal year ended  September 30, 1998,  and the three months ended  December 31,
1998,  Greater Atlantic Mortgage  originated $252.6 million and $92.9 million of
single-family residential loans,  respectively,  the majority of which consisted
of  loans   insured  by  the  FHA  or  partially   guaranteed  by  the  Veterans
Administration ("VA") which were pre-sold in the secondary market with servicing
released.

     Investing  Activities.   We  purchase  mortgage-backed   securities,   U.S.
government and  agency-sponsored  securities  and other fixed income  securities
which are funded through advances from the FHLB of Atlanta or other  borrowings.
The primary goals of this strategy are to increase net interest  income,  return
on  average  equity  and  earnings  per  share.   We  administer  this  strategy
pro-actively, analyzing risk and reward relationships in different interest rate
environments  based  on the  composition  of our  investment  portfolio  and its
overall interest rate risk position.

     Deposit  Products.  We offer a variety of deposit  accounts with a range of
interest rates and terms. The bank's deposit products  include  checking,  money
market,   savings,  NOW,  certificates  of  deposit  and  individual  retirement
accounts.  Historically,  due to its organization as a savings institution,  the
bank has relied on certificates  of deposit as its primary  funding source.  The
company  intends to implement a program to offer customers a choice of different
types  of  checking  accounts  which  traditionally  cost  the  bank  less  than
certificates of deposit.



                                       18


<PAGE>



                      SELECTED CONSOLIDATED FINANCIAL DATA

     You should  read the  following  Selected  Consolidated  Financial  Data in
conjunction  with our Consolidated  Financial  Statements and the notes thereto,
the information contained in "Management's  Discussion and Analysis of Financial
Condition and Results of Operations"  and other financial  information  included
elsewhere in this Prospectus.  The selected  historical  consolidated  financial
data as of and for each of the two years  ended  September  30, 1998 are derived
from our  Consolidated  Financial  Statements  which  have been  audited  by BDO
Seidman,  LLP,  independent  accountants.  Certain  prior year amounts have been
reclassified  to conform with the 1998  presentation.  The  selected  historical
consolidated  financial  data as of and for the three months ended  December 31,
1998 and 1997 have not been audited but, in the opinion of  management,  contain
all adjustments  (consisting only of normal recurring adjustments) necessary for
a fair  statement  of the  results  for the  interim  periods.  The  results  of
operations  for the three  months ended  December  31, 1998 are not  necessarily
indicative of the results of operations  that may be expected for the year ended
September 30, 1999, or for any future periods.

<TABLE>
<CAPTION>
                                                                   AT OR FOR                     AT OR FOR
                                                            THE THREE MONTHS ENDED            THE YEARS ENDED
                                                                 DECEMBER 31,                  SEPTEMBER 30,
                                                          ---------------------------   ---------------------------
                                                              1998           1997           1998           1997
                                                          ------------   ------------   ------------   ------------
                                                             (DOLLARS IN THOUSANDS, EXCEPT FOR PER SHARE DATA)
<S>                                                             <C>              <C>          <C>            <C>   
CONSOLIDATED STATEMENTS OF OPERATIONS DATA:
   Interest income......................................        $1,790           $614         $4,011         $2,394
   Interest expense.....................................         1,282            304          2,563          1,291
                                                                ------         ------         ------         ------
      Net interest income...............................           508            310          1,448          1,103
   Provision for loan losses............................            22             35            159            487
                                                                ------        -------        -------         ------
      Net interest income after provision                                                                           
         for loan losses................................           486            275          1,289            616
   Noninterest income...................................         2,513          1,158          6,268          3,528
   Noninterest expense..................................         2,541          1,288          6,637          4,778
                                                                ------         ------         ------         ------
       Income(loss) before taxes........................           458            145            920           (634)
   Income tax provision.................................           187             29            311             --
                                                               -------        -------         ------       --------
   Net income (loss)....................................        $  271          $ 116          $ 609         $ (634)
                                                                ======          =====          =====         =======

PER SHARE DATA:
   Net income (loss):
      Basic.............................................         $0.33          $0.15          $0.77         $(1.92)
      Diluted...........................................          0.33           0.15           0.77          (1.92)
   Book value...........................................          8.42           7.66           8.38           4.74
   Tangible book value..................................          8.42           7.08           8.38           4.74
   Weighted average shares outstanding:
     Basic..............................................       813,467        780,000        787,115        330,000
     Diluted............................................       815,218        780,000        787,115        330,000

CONSOLIDATED STATEMENTS OF FINANCIAL                                                                                
  CONDITION DATA:                                                                                                   
   Total assets.........................................      $117,818        $30,487       $107,342        $31,554
   Total loans receivable, net..........................        28,704         16,656         25,510         18,854
   Allowance for loan losses............................           605            640            578            776
   Mortgage-loans held for sale.........................        14,812          3,498         25,322          9,946
   Investment securities (1) ...........................        34,001          3,647         32,454          1,005
   Mortgage-backed securities...........................        31,218            953         18,959             --
   Total deposits.......................................       104,097         23,954         76,311         28,377
   FHLB advances........................................         5,000             --         22,000          1,250
   Total stockholders' equity...........................         6,849          5,974          6,817          1,564
   Tangible capital.....................................         6,849          5,522          6,817          1,564
</TABLE>



                                       19


<PAGE>



<TABLE>
<CAPTION>
                                                                   AT OR FOR                     AT OR FOR
                                                            THE THREE MONTHS ENDED            THE YEARS ENDED
                                                                 DECEMBER 31,                  SEPTEMBER 30,
                                                          ---------------------------   ---------------------------
                                                              1998           1997           1998           1997
                                                          ------------   ------------   ------------   ------------
                                                              (DOLLARS IN THOUSANDS, EXCEPT FOR PER SHARE DATA)
<S>                                                        <C>            <C>            <C>            <C>        
AVERAGE CONSOLIDATED STATEMENTS OF FINANCIAL                                                                        
  CONDITION DATA:                                                                                                   
   Total assets ........................................   $   103,922    $    30,327    $    56,406    $    28,075
   Investment securities(1) ............................        36,217          3,833         15,300          2,154
   Mortgage-backed securities ..........................        23,941            102          8,337             --
   Total loans .........................................        42,240         24,895         30,373         25,248
   Allowance for loan losses ...........................          (631)          (525)          (574)          (408)
   Total deposits ......................................        78,346         21,659         39,915         21,334
   Total stockholders' equity ..........................         6,866          4,932          5,922          1,967

PERFORMANCE RATIOS(2):
   Return on average assets ............................          1.04%          1.53%          1.08%         (2.26)%
   Return on average equity ............................         15.79           9.41          10.28         (32.23)
   Net interest margin .................................          2.04           4.30           2.68           4.18
   Efficiency ratio(3) .................................         84.11          87.74          86.02         103.17

ASSET QUALITY DATA:
   Non-performing assets to total assets,
     at period end......................................          0.26%          2.05%          0.30%          2.75%
   Non-performing loans to total loans, at period
       end..............................................          0.62           1.83           0.81           2.95
   Net charge-offs to average total loans ..............         (0.01)          0.69           1.18           0.58
   Allowance for loan losses to:
      Total loans ......................................          1.88           3.26           2.03           3.44
      Non-performing loans .............................        304.02         177.78         251.30         116.69
   Non-performing loans ................................   $       199    $       360    $       230    $       665
   Non-performing assets ...............................           309            626            320            867
   Allowance for loan losses ...........................           605            640            578            776

CAPITAL RATIOS OF THE BANK:
   Leverage ratio ......................................          5.55%         18.18%          5.87%          6.06%
   Tier 1 risk-based capital ratio .....................         14.27          32.15          18.41           9.65
   Total risk-based capital ratio ......................         15.52          33.40          19.66          10.90
</TABLE>
- ----------
(1)  Consists of securities classified as available for sale and for trading.
(2)  Ratios are presented on an annualized basis where appropriate.
(3)  Efficiency  ratio consists of noninterest  expense  divided by net interest
     income and noninterest income.



                                       20


<PAGE>



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

     The  following  discussion  of our  results  of  operations  and  financial
condition  should  be  read  in  conjunction  with  the  Consolidated  Financial
Statements and related notes and other statistical  information  included in the
tables   accompanying  the  discussion  and  appearing   elsewhere  within  this
Prospectus.  Results  reflect our operations for the quarters ended December 31,
1998 and December 31, 1997 and for the years ended September 30, 1998 and 1997.

COMPARISON OF RESULTS OF OPERATIONS FOR THE THREE MONTHS ENDED DECEMBER 31, 1998
                             AND DECEMBER 31, 1997

     Net  Income.  Net income for the three  months  ended  December  31,  1998,
amounted to  $271,000  or $0.33 per share  compared to net income of $116,000 or
$0.15 per share for the three  months  ended  December  31,  1997.  The $155,000
increase  in net income  over the  comparable  period one year ago was due to an
increase  in  income  from  mortgage-banking  activities  offset  in  part by an
increase in noninterest expense. The increased  noninterest expense reflects our
continuing expansion and growth, including substantially increased compensation,
occupancy and promotional expenses.

     Net Interest  Income.  An important  source of our earnings is net interest
income,  which is the  difference  between  income  earned  on  interest-earning
assets, such as loans, investment securities and mortgage-backed securities, and
interest  paid  on  interest-bearing  sources  of  funds  such as  deposits  and
borrowings.  The level of net  interest  income is  determined  primarily by the
relative  average  balances  of  interest-earning  assets  and  interest-bearing
liabilities in combination  with the yields earned and rates paid upon them. The
correlation between the repricing of interest rates on assets and on liabilities
also influences net interest income.

     The following  table  presents a comparison  of the  components of interest
income and expense and net interest income.

<TABLE>
<CAPTION>
                                                          THREE MONTHS ENDED
                                                              DECEMBER 31,                     DIFFERENCE
                                                     ------------------------------   -----------------------------
                                                          1998             1997          AMOUNT             %
                                                     --------------    ------------   ------------    -------------
                                                                          (DOLLARS IN THOUSANDS)
<S>                                                        <C>                 <C>         <C>             <C>   
Interest income:
   Loans..........................................         $    940            $548        $   392            71.53%
   Investments....................................              850              66            784         1,187.88
                                                           --------          ------       --------
     Total........................................            1,790             614          1,176           191.53
                                                            -------           -----        -------

Interest expense:
   Deposits.......................................            1,075             282            793           281.21
   Borrowings.....................................              207              22            185           840.91
                                                            -------          ------       --------
     Total........................................            1,282             304            978           321.71
                                                            -------           -----       --------
Net interest income...............................          $   508            $310        $   198            63.87%
                                                            =======            ====        =======            =====
</TABLE>




                                       21


<PAGE>



     Our growth in net interest  income for the three months ended  December 31,
1998 was due  primarily  to the  increase  in  average  interest-earning  assets
resulting from our planned  growth.  Although  average  interest-earning  assets
increased  $73.6 million or 242.67% over the comparable  period  one-year ago, a
decline in the net  interest  margin  (net  interest  income  divided by average
interest-earning  assets)  of 226  basis  points  limited  the  increase  in net
interest income.  The decline in net interest margin resulted from a significant
increase in  investments  at a yield lower than could have been  obtained if the
funds had been invested in loans.

     Interest income for the three months ended December 31, 1998 increased $1.2
million from the three months ended  December 31, 1997  primarily as a result of
an increase in the average outstanding balances in loans,  investment securities
and  mortgage-backed  securities  resulting  in large  measure  from the planned
leveraging of our capital. The increase in interest income on the loan portfolio
for the three months ended December 31, 1998 compared to interest  income earned
for the 1997 period  resulted  from an increase of $17.3  million in the average
balance of loans  outstanding.  This  increase  was coupled  with an increase in
interest income from the investment and mortgage-backed  securities  portfolios,
due to an increase of $53.2 million in the average outstanding  balance,  offset
in  part by a 76  basis  point  decrease  in the  average  yield  earned  on the
portfolio.

     The increase in interest  expense on deposits  and  borrowed  funds for the
three months ended December 31, 1998 compared to the 1997 period was principally
the result of a significant increase in total deposits and borrowed funds and an
increase  of 15 basis  points in the  average  cost of funds.  The  increase  in
interest  expense  on  deposits  was  primarily  due to an  increase  in average
certificates of deposit of $50.1 million, or 272.99%, from $18.3 million for the
three months ended December 31, 1997 to $68.4 million for the three months ended
December 31,  1998,  with the average  rate paid  increasing  from 5.54% for the
three months ended December 31 1997 to 5.62% for the three months ended December
31, 1998.  The average rate we paid for  deposits  increased  from 5.21% for the
three  months  ended  December  31,  1997 to 5.49%  for the three  months  ended
December 31, 1998.  That  increase in rate was coupled with an increase of $56.7
million in the average outstanding balance of deposits.

     Comparative  Average Balances and Interest Income  Analysis.  The following
table  presents  the  total  dollar  amount  of  interest  income  from  average
interest-earning  assets  and the  resultant  yields,  as  well as the  interest
expense on average interest-bearing  liabilities,  expressed both in dollars and
annualized  rates.  No  tax-equivalent  adjustments  were  made and all  average
balances are average daily balances. Nonaccruing loans have been included in the
tables as loans  carrying  a zero  yield.



                                       22


<PAGE>



<TABLE>
<CAPTION>
                                                                  FOR THE THREE MONTHS ENDED DECEMBER 31,
                                                      -------------------------------------------------------------
                                                                   1998                            1997
                                                      -------------------------------   ---------------------------
                                                                  INTEREST   AVERAGE              INTEREST  AVERAGE
                                                       AVERAGE    INCOME/     YIELD/    AVERAGE   INCOME/    YIELD/
                                                       BALANCE    EXPENSE      RATE     BALANCE   EXPENSE     RATE
                                                      ----------  --------   --------   --------  -------  --------
ASSETS:                                                                  (DOLLARS IN THOUSANDS)
<S>                                                    <C>        <C>            <C>    <C>        <C>         <C>  
Interest-earning assets:
   Real estate loans...............................      $38,953   $   871       8.94%  $ 23,471     $516      8.79%
   Consumer loans..................................        1,116        24       8.60        758       18      9.50
   Commercial business loans.......................        2,171        45       8.29        666       14      8.41
                                                        --------    ------               -------    -----
      Total loans..................................       42,240       940       8.90     24,895      548      8.80
Investment securities..............................       33,217       492       5.92      3,833       65      6.78
Mortgage-backed securities.........................       23,941       358       5.98        102        1      3.92
                                                        --------    ------               -------    -----
      Total interest-earning assets................       99,398     1,790       7.20     28,830      614      8.52
                                                                    ------       ----               -----      ----
Non-earning assets.................................        4,524                           1,497
                                                        --------                         -------
    Total assets...................................     $103,922                         $30,327
                                                        ========                         =======

LIABILITIES AND STOCKHOLDERS'                                                                                       
   EQUITY:                                                                                                          
Interest-bearing liabilities:
   Savings accounts................................    $     766  $      6       3.13%   $   722     $  6      3.32%
   Now and money market                                                                                             
      accounts.....................................        9,144       107       4.68      2,589       22      3.40
   Certificates of deposit.........................       68,436       962       5.62     18,348      254      5.54
                                                        --------   -------               -------    -----
      Total deposits...............................       78,346     1,075       5.49     21,659      282      5.21
   FHLB advances...................................       13,411       163       4.86      1,478       22      5.95
   Other borrowings................................        3,098        44       5.68         --       --        --
                                                       ---------  --------               -------    -----
    Total interest-bearing                                                                                          
         liabilities...............................       94,855     1,282       5.41     23,137      304      5.26
                                                                   -------       ----               -----      ----

Noninterest-bearing liabilities:
  Noninterest-bearing demand deposits..............        1,497                           1,739
  Other liabilities................................          704                             519
                                                      ----------                         -------
    Total liabilities..............................       97,056                          25,395
Stockholders' equity...............................        6,866                           4,932
                                                      -----------                        -------
    Total liabilities and                                                                                           
         stockholders' equity......................     $103,922                         $30,327                    
                                                        ========                         =======
Net interest income................................                 $  508                           $310
                                                                    ======                           ====
Interest rate spread...............................                              1.79%                        3.26%
                                                                                 ====                          ====
Net interest margin................................                              2.04%                        4.30%
                                                                                 ====                          ====
</TABLE>



                                       23


<PAGE>



     Rate/Volume  Analysis.  The following  table presents  certain  information
regarding  changes in  interest  income and  interest  expense  attributable  to
changes in interest rates and changes in volume of  interest-earning  assets and
interest-bearing  liabilities for the periods indicated.  The change in interest
attributable  to both rate and volume has been  allocated to the changes in rate
and volume on a pro rata basis.

                                   THREE MONTHS ENDED DECEMBER
                                        31, 1998 VS. 1997
                                  ------------------------------
                                      CHANGE ATTRIBUTABLE TO
                                  ------------------------------
                                   VOLUME     RATE      TOTAL
                                  --------- --------  ----------
                                  (IN THOUSANDS)

          Real estate loans .....   $  340   $   15    $  355
          Consumer loans ........        9       (3)        6
          Commercial business
            loans ...............       32       (1)       31
                                    ------    ------   ------
                Total loans .....      381       11       392
          Investments ...........      498      (71)      427
          Mortgage-backed
             securities .........      234      123       357
                                    ------    ------   ------
          Total interest-earning
             assets .............   $1,113   $   63    $1,176
                                    ======    ======   ======

          Savings accounts ......   $   --   $   --    $   --
          Now and money market
             accounts ...........       56       29        85
          Certificates of deposit      693       15       708
                                    ------    ------   ------
            Total deposits ......      749       44       793
          FHLB advances .........      178      (37)      141
          Other borrowings ......       --       44        44
                                    ------    ------   ------
          Total interest-bearing
             liabilities ........   $  927   $   51    $  978
                                    ======    ======   ======
          Change in net interest
             income .............   $  186   $   12    $  198
                                    ======    ======   ======

     Provision  for  Loan  Losses.  The  allowance  for  loan  losses,  which is
established  through  provisions for losses charged to expense,  is increased by
recoveries  on loans  previously  charged off and is reduced by  charge-offs  on
loans.  Determining the proper reserve level or allowance involves  management's
judgment based upon a review of factors, including the company's internal review
process  which  segments  the loan  portfolio  into groups based on various risk
factors including the types of loans and asset classifications.  Each segment is
then  assigned  a  reserve  percentage  based  upon the  perceived  risk in that
segment.  Although  management  utilizes  its best  judgment  in  providing  for
probable  losses,  there can be no  assurance  that the company will not have to
increase its  provisions for loan losses in the future as a result of an adverse
market for real  estate  and  economic  conditions  generally  in the  company's
primary  market area,  future  increases in  non-performing  assets or for other
reasons which would adversely affect the company's results of operations.

     The  provision  for loan losses  decreased  from  $35,000  during the three
months ended December 31, 1997 to $22,000 during the three months ended December
31, 1998. The reduction in the



                                       24


<PAGE>



provision is directly related to an improvement in credit quality over that time
period coupled with a decline in non-performing loans. Net charge-offs decreased
from $171,000  during the three months ended  December 31, 1997 to a recovery of
$5,000 during the three months ended  December 31, 1998 as overall asset quality
improved  as  new  management  took  a  more  aggressive  posture  in  assessing
collectability of classified loans.

     Noninterest  Income.  The  following  table  presents a  comparison  of the
components of noninterest income.

<TABLE>
<CAPTION>
                                                         FOR THE THREE MONTHS
                                                           ENDED DECEMBER 31,                    DIFFERENCE
                                                    --------------------------------    ----------------------------
                                                         1998              1997            AMOUNT            %
                                                    --------------     -------------    -------------   ------------
                                                                          (DOLLARS IN THOUSANDS)
<S>                                                     <C>                <C>             <C>              <C>    
Noninterest income:
   Gain on sale of loans ........................       $ 2,328            $ 1,038         $ 1,290          124.28%
   Service fees on loans ........................           175                 83              92          110.84
   Service fees on deposits .....................            10                  5               5          100.00
   Other operating income .......................            --                 32             (32)        (100.00)
                                                        -------            -------         -------          ------
      Total noninterest income ..................       $ 2,513            $ 1,158         $ 1,355          117.01%
                                                        =======            =======         =======          ======
</TABLE>

     Noninterest  income  increased  during the three months ended  December 31,
1998,  over the  comparable  period  one year ago  primarily  as a result of the
increase in gain on sale of loans  coupled  with an increase in service  fees on
loans,  both of which related to an increased  volume of loan  originations  and
sales as a result of the company's mortgage banking activities.  The significant
level of gains during the three months ended December 31, 1998 resulted from the
company taking  advantage of record loan  origination  volumes coupled with home
loan  refinancing and a declining  interest rate  environment  which enabled the
company to sell loans through Greater Atlantic Mortgage at a gain.

     During the three months ended  December  31, 1998,  the company  originated
$101.4 million in mortgage  loans compared with $36.1 million  originated in the
comparable  period one year ago. The $65.3 million increase in loan originations
was largely  attributable to decreases in interest rates and an increase in home
mortgage refinancing. During the period, substantially all loans originated were
sold in the secondary market, in most cases with servicing released.  Loan sales
for the three months ended December 31, 1998 amounted to $105.8 million compared
to sales of $42.5 million  during the  comparable  period one year ago. Sales of
loans  resulted in gains of $2.3  million and $1.0  million for the three months
ended  December 31, 1998 and 1997,  respectively.  The ability of the company to
generate  gains from the sale of loans should  continue in the future;  however,
the level of future  gains will depend upon the dollar  amount of loans sold and
economic conditions.



                                       25


<PAGE>



     Noninterest  Expense.  The  following  table  presents a comparison  of the
components of noninterest expense.

<TABLE>
<CAPTION>
                                                          THREE MONTHS ENDED
                                                               DECEMBER 31,                  DIFFERENCE
                                                        ---------------------------  ---------------------------
                                                             1998          1997         AMOUNT           %
                                                        --------------  -----------  ------------- -------------
                                                                          (DOLLARS IN THOUSANDS)
<S>                                                             <C>           <C>             <C>            <C>    
Noninterest expense:
   Compensation and employee benefits...............        $1,528        $ 753           $775        102.92%
   Occupancy........................................           245           93            152        163.44
   Professional services............................            43           41              2          4.88
   Advertising......................................           157           68             89        130.88
   Deposit insurance premium........................            17           27            (10)       (37.04)
   Furniture, fixtures and equipment................            96           49             47         95.92
   Data processing..................................            22           25             (3)       (12.00)
   Loss from foreclosed real estate.................            (2)          14            (16)      (114.29)
   Other operating expense..........................           435          218            217         99.54
                                                            ------       ------         ------         ----- 
     Total noninterest expense......................        $2,541       $1,288         $1,253         97.28%
                                                            ======       ======         ======         =====
</TABLE>

     Noninterest  expense  increased  to $2.5  million in the three months ended
December  31,  1998 from $1.3  million for the  comparable  period one year ago.
Compensation and employee benefits increased from the comparable period one year
ago mainly because of increased  staffing in the branch  network,  the hiring of
additional  administrative staff and an increase in commissions to loan officers
due  to  increased  loan  production  and  the  related  employee  benefit  cost
associated with the increase in compensation.  Net occupancy  expenses increased
from the 1997  quarter  to the 1998  quarter  due to  development  of the branch
network  which  increased  from two  branches  as of  December  31, 1997 to four
branches as of December  31,  1998,  as well as the  acquisition  of  additional
administrative  space to handle the current  and planned  growth of the bank and
Greater Atlantic  Mortgage.  The increase in advertising  expense from the three
months  ended  December  31, 1997 to the three  months  ended  December 31, 1998
reflects the company's  increased marketing efforts relating to both deposit and
loan  products.  Other  operating  expenses  increased in the three months ended
December 31, 1998 from the  comparable  period one year ago primarily due to the
costs  associated  with the branch  expansion  program and the  increase in loan
originations and sales related to the company's mortgage-banking activities.

     Income Taxes.  The company files a  consolidated  federal income tax return
with its  subsidiaries  and  computes  its income tax  provision or benefit on a
consolidated basis. The income tax provision for the three months ended December
31, 1998  amounted to $188,000  compared to a provision of $29,000 for the three
months ended December 31, 1997.

     We recorded a deferred tax asset of $790,000,  net of a valuation allowance
of $548,000 at December  31, 1998.  Based on past  operating  performance  under
current  management,  we believe  that it is more  likely  than not that the net
asset recorded will be realized.

     At December 31, 1998, the company had net operating loss  carryforwards for
federal income tax purposes of approximately $1.7 million which are available to
offset future federal taxable income,  if any,  through 2011. As a result of the
change in ownership of the bank, the amount of any tax loss



                                       26


<PAGE>



carryforward  usage is  restricted  to an  annual  limitation  of  approximately
$114,000.  During the three  months  ended  December  31,  1998,  the  company's
estimated  effective  income tax rate is 41%, which was calculated  based on the
best information currently available.


                    FINANCIAL CONDITION AT DECEMBER 31, 1998

GENERAL

     At  December  31, 1998 the  company's  total  assets  were $117.8  million,
compared to $107.3 million held at September 30, 1998,  representing an increase
of 9.79%.  Both the bank's overall asset size and customer base increased during
the  period and that  growth is  reflected  in the  consolidated  statements  of
financial condition and statements of operations. Stockholders' equity increased
by $31,000  during the three  months  ended  December  31,  1998.  The  increase
reflects the  $271,000 of net income  recognized  during the quarter,  which was
partially offset by an increase in unrealized losses on securities classified as
available for sale.

LENDING ACTIVITIES

     General.  Net loans receivable at December 31, 1998 were $28.7 million,  an
increase of $3.2 million or 12.55% from the $25.5  million held at September 30,
1998. The increase in loans consisted  primarily of real estate loans secured by
first mortgages on residential properties. Loans held for sale amounted to $14.8
million at December 31, 1998  compared to $25.3 million at September 30, 1998, a
decrease of $10.5  million.  The  decrease in loans held for sale  reflects  the
disbursement  of $14.8 million of the $36.1 million of loans  originated  during
December,  1998 and the  disbursement of the remaining $21.3 million relating to
these  originations  after  December  31,  1998.  During the three  months ended
December 31, 1998, the origination of  single-family  residential  loans for the
bank's  portfolio   decreased  while  the  origination  of  consumer  loans  and
commercial  loans was emphasized  resulting in a modest decline in the aggregate
of loans originated for the bank's portfolio.




                                       27


<PAGE>



     The  following  table sets forth the bank's  loan  originations,  sales and
principal repayments for the periods indicated:

                                                      FOR THE THREE MONTHS
                                                             ENDED
                                                          DECEMBER 31,
                                                   --------------------------
                                                       1998          1997
                                                   ------------   -----------
                                                         (IN THOUSANDS)

Total loans at beginning of period (1)..........      $  53,606      $ 32,520
                                                      ---------      --------

Originations of loans for investment:
   Single-family residential(2).................          1,606            --
   Multi-family residential.....................             --            --
   Commercial real estate.......................          1,764            --
   Construction.................................            916           791
   Land loans...................................            351            --
   Second trust.................................             49           220
   Commercial business..........................             --            --
   Consumer.....................................          3,736             3
                                                     ----------   -------------

      Total originations for investment.........          8,422         1,014

Loans originated for resale by Greater                                        
   Atlantic Mortgage............................         92,947        35,099
                                                     ----------     ---------

Total originations..............................        101,369        36,113

Repayments......................................         (2,399)       (3,082)
Sale of loans originated for resale by                                        
   Greater Atlantic Mortgage Corporation........       (105,785)      (42,451)
                                                      ---------     ---------

Net activity in loans...........................         (6,815)       (9,420)
                                                     ----------    ----------

Total loans at end of period....................      $  46,791      $ 23,100
                                                      =========      ========
- ----------
(1)  Includes loans held for sale of $25.2 million and $10.0 million at December
     31, 1998 and 1997, respectively.
(2)  Includes $1.5 million of loans purchased.

     Loan  Portfolio.  The bank's loan portfolio  consists  principally of first
mortgage  loans,  primarily  mortgage  loans  secured  by  one-  to  four-family
residential  real  estate.  At  December  31,  1998,  the bank's  mortgage  loan
portfolio totalled $27.4 million or 85.32% of total loans. Loans secured by one-
to four-family  residential real estate loans totalled $17.0 million,  or 52.98%
of total loans.  At December 31, 1998,  the bank also had $6.6 million or 20.47%
of total loans in construction  loans,  $2.0 million or 6.27% in commercial real
estate loans,  $850,000, or 2.64% in multi-family loans and $948,000 or 2.95% in
land loans.

     The bank's consumer loans at December 31, 1998, aggregated $2.3 million, or
7.14% of total loans, and included $2.2 million of home equity loans, $98,000 of
automobile  loans and $43,000 of other  consumer  loans.  The bank's  commercial
business loans totalled $2.4 million,  or 7.55% of total loans,  at December 31,
1998.



                                       28


<PAGE>



     At December 31, 1998, regulations of the Office of Thrift Supervision limit
our maximum loan to one borrower to approximately $1.0 million.  At December 31,
1998,  the  five  largest  loans or loan  relationships  amounted  to  $742,000,
$726,000,  $648,000,  $620,000 and  $541,000,  all of which were  performing  in
accordance  with their terms as of such date. As a result of the  offering,  our
loan-to-one  borrower limit is expected to exceed $3.0 million which will enable
the bank to compete for larger,  more profitable loans and meet the needs of our
customers without seeking loan participants.

     The following table sets forth the composition of the bank's loan portfolio
in dollar amounts and as a percentage of the portfolio.

<TABLE>
<CAPTION>
                                                                      AT DECEMBER 31, 1998
                                                                ---------------------------------
                                                                                       % OF
                                                                    AMOUNT         TOTAL LOANS
                                                                --------------   ----------------
                                                                     (DOLLARS IN THOUSANDS)
<S>                                                                    <C>                  <C>   
MORTGAGE LOANS:
   Single-family(1)..........................................          $17,042              52.98%
   Multi-family..............................................              850               2.64
   Construction..............................................            6,585              20.48
   Commercial real estate....................................            2,016               6.27
   Land......................................................              948               2.95
                                                                     ---------           --------
      Total mortgage loans...................................           27,441              85.32
                                                                       -------            -------
COMMERCIAL BUSINESS AND CONSUMER LOANS:
   Commercial business.......................................            2,427               7.55
   Consumer:
      Home equity............................................            2,155               6.70
      Automobile.............................................               98               0.30
      Other..................................................               43               0.13
                                                                    ----------           --------
         Total commercial business and                                                            
            consumer loans...................................            4,723              14.68
                                                                     ---------            -------
         Total loans receivable..............................           32,164             100.00%
                                                                      --------             ======
Less:
   Allowance for loan losses.................................             (605)
   Loans in process..........................................           (2,867)
   Unearned premium (discounts)..............................               12
                                                                   -----------
        Loans receivable, net                                          $28,704
                                                                   ===========
</TABLE>
- ----------
(1)  Includes  loans  secured  by  second  trusts on  single-family  residential
     property.

     One- to  Four-Family  Mortgage  Lending.  The bank  currently  offers  both
fixed-rate and  adjustable-rate  mortgage ("ARM") loans with maturities of up to
30 years secured by single-family residences,  which term includes real property
containing  from one to four  residences.  Most of such loans are located in the
bank's primary market area. One- to four-family  mortgage loan  originations are
generally obtained from the bank's in-house loan representatives,  from existing
or past  customers and through  advertising  and referrals from residents of the
bank's local  communities.  At December 31, 1998, the bank's one- to four-family
mortgage loans totalled $17.0 million,  or 52.98% of total loans. Of the one- to
four-family  mortgage  loans  outstanding at that date,  29.88% were  fixed-rate
loans and 70.12% were ARM loans.



                                       29


<PAGE>



     Construction and Development Lending. The bank originates  construction and
development  loans primarily to finance the construction of one- to four-family,
owner-occupied  residential real estate properties located in the bank's primary
market  area.  Construction  and  development  loans are  generally  offered  to
customers  and  experienced  builders  with  whom the  bank  has an  established
relationship.  Construction  and  development  loans are typically  offered with
terms of up to 12 months;  however, terms may be extended up to four years under
certain circumstances.  The maximum loan-to-value limit applicable to such loans
is 80% for contract sales and 75% for speculative properties.  Construction loan
proceeds are disbursed periodically in increments as construction progresses and
as inspections by independent  construction loan inspectors warrant. At December
31, 1998, the bank's largest  construction and development loan was a performing
$726,000 loan secured by two single-family homes.

     Construction and development financing is generally considered to involve a
higher   degree  of  credit  risk  than   long-term   financing   on   improved,
owner-occupied  real estate.  Risk of loss on a  construction  loan is dependent
largely upon the  accuracy of the initial  estimate of the  property's  value at
completion of construction  compared to the estimated cost (including  interest)
of  construction  and other  assumptions,  including the estimated  time to sell
residential  properties.  If the estimate of value proves to be inaccurate,  the
bank may be confronted with a project,  when completed,  having a value which is
insufficient to assure full repayment.  At December 31, 1998,  construction  and
development  loans (including land loans) totalled $7.5 million,  or 23.43%,  of
the bank's total loans.

     The bank also originates land loans to local contractors and developers for
the  purpose  of  making  improvements  thereon,   including  small  residential
subdivisions  in the bank's primary market area or for the purpose of holding or
developing the land for sale.  Such loans are secured by a lien on the property,
are limited to 60% of the lower of the acquisition  price or the appraised value
of the land and have a term of up to three years with a floating  interest  rate
based on the prime rate as reported in The Wall Street Journal.  The bank's land
loans are generally  secured by property in its primary market area. At December
31, 1998, land loans totaled $948,000, or 2.95% of total loans. The largest land
loan at that date was a performing loan which amounted to $410,000.

     Multi-family  and  Commercial  Real  Estate  Lending.  The bank  originates
multi-family and commercial real estate loans that are generally secured by five
or more unit apartment  buildings and properties used for business purposes such
as small office  buildings or retail  facilities  located in the bank's  primary
market area. The bank's  multi-family  and commercial  real estate  underwriting
policies  provide  that such real  estate  loans may be made in amounts of up to
75-80% of the  appraised  value of the property,  subject to the bank's  current
loans-to-one-borrower   policy   limit,   which  at  December  31,   1998,   was
approximately $1.0 million.  The bank's  multi-family and commercial real estate
loans  may be made with  terms  ranging  from five to 15 years and  amortization
periods of up to 30 years or with interest rates that adjust every three to five
years.  In reaching its decision on whether to make a multi-family or commercial
real estate loan, the bank  considers the net operating  income of the property,
the borrower's expertise,  credit history and profitability and the value of the
underlying  property.  Environmental risk evaluations are generally required for
all multi-family and commercial real estate loans.  Generally,  all multi-family
and commercial real estate loans made to  corporations,  partnerships  and other
business entities require personal guarantees by the principals. On an exception
basis, the bank may not require a personal  guarantee on such loans depending on
the creditworthiness of the borrower and the amount of the downpayment and other
mitigating  circumstances.  The bank's  multi-family  and commercial real estate
loan  portfolio at December 31, 1998 was $2.9 million,  or 8.91% of total loans.
The largest  multi-


                                       30

<PAGE>



family or  commercial  real estate loan in the bank's  portfolio at December 31,
1998,  was a  performing  $648,000  loan  secured  by a  combination  office and
warehouse complex located in Merrifield, Virginia.

     Loans  secured  by  multi-family  and  commercial  real  estate  properties
generally  involve  larger  principal  amounts and a greater degree of risk than
one- to  four-family  residential  mortgage  loans.  Because  payments  on loans
secured  by  multi-family  and  commercial  real  estate  properties  are  often
dependent on the successful operation or management of the properties, repayment
of such loans may be subject to adverse  conditions in the real estate market or
the economy.  The bank seeks to minimize  these risks  through its  underwriting
standards.

     Commercial  Business  Lending.  At  December  31,  1998,  the bank had $2.4
million in commercial business loans which amounted to 7.55% of total loans. The
bank makes  commercial  business loans primarily in its market area to a variety
of professionals,  sole proprietorships and small businesses.  The bank offers a
variety of commercial  lending  products,  including term loans for fixed assets
and working capital, revolving lines of credit and letters of credit. Term loans
are  generally  offered with initial  fixed rates of interest for the first five
years and with terms of up to 7 years.  Business lines of credit have adjustable
rates of  interest  and are  payable  on demand,  subject  to annual  review and
renewal.  Business  loans with  variable  rates of interest  adjust on a monthly
basis and are indexed to the prime rate as published in The Wall Street Journal.

     In making  commercial  business  loans,  the bank  considers  the financial
statements of the borrower,  the bank's lending  history with the borrower,  the
debt service  capabilities  of the  borrower,  the  projected  cash flows of the
business  and  the  value  of the  collateral.  Commercial  business  loans  are
generally secured by a variety of collateral,  primarily  equipment,  assets and
accounts receivable, and are supported by personal guarantees.  Depending on the
collateral used to secure the loans,  commercial loans are made in amounts of up
to 80% of the  adjusted  value of the  collateral  securing  the loan.  The bank
generally does not make unsecured  commercial  business loans. In addition,  the
bank participates in loans, often  community-based,  with area lenders with whom
the bank has a  relationship.  When  determining  whether to participate in such
loans, the bank will underwrite its participation  interest according to its own
underwriting standards.

     In an effort to increase its emphasis on  commercial  business  loans,  the
bank  has  hired  a  commercial  loan  officer  with  extensive   experience  in
originating   commercial  business  loans  to  small  businesses.   Her  primary
responsibility  will be to increase commercial business loan volume particularly
at the bank's branch  offices.  Management  believes  that through  training and
implementation  of  a  sales  culture,   managers  at  the  branch  offices  can
successfully originate commercial business loans.

     Unlike  mortgage  loans,  which  generally  are  made on the  basis  of the
borrower's ability to make repayment from his or her employment or other income,
and which are  secured by real  property  whose  value  tends to be more  easily
ascertainable,  commercial  business  loans are of higher risk and typically are
made on the basis of the borrower's ability to make repayment from the cash flow
of the  borrower's  business.  As a result,  the  availability  of funds for the
repayment of commercial  business  loans may be  substantially  dependent on the
success of the business itself.  Further, any collateral securing such loans may
depreciate  over time,  may be difficult to appraise and may fluctuate in value.
At December 31, 1998, the bank's largest commercial business loan was a $750,000
revolving  commercial  business  line of credit with an  outstanding  balance of
$541,000 loan secured by a first deed of trust and an assignment of



                                       31


<PAGE>



the borrower's  right under an  unsubordinated  ground lease which was made to a
real estate investment business operating in Laurel, Maryland.

     Consumer  Lending.  Consumer  loans at December  31, 1998  amounted to $2.3
million or 7.13% of the bank's  total  loans,  and  consisted  primarily of home
equity  loans,  home  equity  lines of credit,  and, to a  significantly  lesser
extent,  secured and unsecured personal loans and new and used automobile loans.
These loans are generally  made to residents of the bank's  primary  market area
and  generally  are secured by real estate,  deposit  accounts and  automobiles.
These loans are typically  shorter term and generally have higher interest rates
than one- to four-family mortgage loans.

     The bank  offers  home  equity  loans  and  home  equity  lines  of  credit
(collectively, "home equity loans"). Most of the bank's equity loans are secured
by second  mortgages  on one- to  four-family  residences  located in the bank's
primary market area. At December 31, 1998,  these loans totalled $2.2 million or
6.70% of the bank's total loans and 93.86% of consumer loans.  Home equity loans
are generally  offered with terms of up to 15 years and with both adjustable and
fixed-rates of interest.  The interest rate on adjustable-rate loans is based on
the prime rate as  reported  in The Wall Street  Journal.  Adjustable-rate  home
equity loans  generally  provide for overall caps on the increase or decrease in
the interest rate over the life of the loan which are based on state usury laws.
At December  31,  1998,  the bank had $4.1 million of home equity loans of which
$2.2 million, or 53.66% of total home equity loans, was drawn down at such date.
The  underwriting  standards  employed  by the bank for equity  loans  include a
determination  of  the  applicant's  credit  history  and an  assessment  of the
applicant's  ability to meet existing  obligations  and payments on the proposed
loan and the value of the collateral securing the loan.  Generally,  the maximum
combined   loan-to-value   ratio   ("LTV")  on  equity  loans  is  80%  on  both
owner-occupied  and   non-owner-occupied   properties.   The  stability  of  the
applicant's  monthly income may be determined by  verification  of gross monthly
income from primary employment and, additionally,  from any verifiable secondary
income. Creditworthiness of the applicant is of primary consideration.

     The bank also originates other types of consumer loans primarily consisting
of secured and unsecured  personal loans and new and used  automobile  loans. At
December 31, 1998,  these  consumer  loans  totalled  $141,000,  or 0.44% of the
bank's  total  loans and 6.14% of consumer  loans.  Secured  personal  loans are
generally secured by deposit accounts. Unsecured personal loans generally have a
maximum borrowing  limitation of $15,000 and generally require a debt ratio (the
ratio of debt service to net earnings) of 40%.  Automobile  loans have a maximum
borrowing  limitation  of 90% of  the  sale  price  of a new  automobile  or the
National   Automobile  Dealers   Association's   Guide's  loan  value  for  used
automobiles. As part of its strategy to develop a diverse loan mix, the bank has
employed a senior bank officer with  extensive  experience  in the  development,
implementation  and  marketing of consumer loan programs and intends to increase
its emphasis on such lending.  In addition,  the bank has recently  instituted a
training program designed to enable branch managers to originate  consumer loans
at the branch level.  That program will  substantially  eliminate the time lapse
between  application and closing of many consumer loans and management  believes
that such program will assist the bank in expanding its consumer loan portfolio.

     Loans secured by rapidly depreciable assets such as automobiles or that are
unsecured entail greater risks than one- to four-family  mortgage loans. In such
cases,  repossessed  collateral for a defaulted loan may not provide an adequate
source of repayment of the  outstanding  loan balance,  since there is a greater
likelihood  of  damage,  loss  or  depreciation  of the  underlying  collateral.
Further,  consumer  loan  collections  on  these  loans  are  dependent  on  the
borrower's continuing financial stability



                                       32


<PAGE>



and,  therefore,  are more likely to be adversely affected by job loss, divorce,
illness or personal bankruptcy.  Finally, the application of various federal and
state laws,  including  federal and state  bankruptcy and  insolvency  laws, may
limit the amount which can be recovered on such loans in the event of a default.

DELINQUENT LOANS, CLASSIFIED ASSETS AND NON-PERFORMING ASSETS

     Delinquent  Loans and  Classified  Assets.  Reports  listing all delinquent
accounts are  generated and reviewed  regularly by  management  and all loans or
lending  relationships  delinquent  30 days or more  and all real  estate  owned
("REO") are reviewed monthly by the board of directors.  The procedures taken by
the bank with respect to delinquencies vary depending on the nature of the loan,
the length and cause of delinquency and whether the borrower has previously been
delinquent. When a borrower fails to make a required payment on a loan, the bank
may take any of a number of steps to have the borrower cure the  delinquency and
restore the loan to current  status.  The bank  generally  sends the  borrower a
written  notice  of  non-payment  when the loan is first  past due.  The  bank's
guidelines provide that telephone,  written  correspondence  and/or face-to-face
contact  will be  attempted to  ascertain  the reasons for  delinquency  and the
prospects of repayment. When contact is made with the borrower at any time prior
to  foreclosure,  the bank will  attempt  to  obtain  full  payment,  work out a
repayment schedule with the borrower to avoid foreclosure or, in some instances,
accept a deed in lieu of foreclosure.  In the event payment is not then received
or the loan not otherwise  satisfied,  additional  letters and  telephone  calls
generally are made. If the loan is still not brought current or satisfied and it
becomes  necessary for the bank to take legal  action,  which  typically  occurs
after a loan is 90 days or more delinquent,  the bank will commence  foreclosure
proceedings  against any real or personal  property  that secures the loan. If a
foreclosure  action is instituted and the loan is not brought  current,  paid in
full, or refinanced  before the foreclosure sale, the property securing the loan
generally is sold at foreclosure and, if purchased by the bank, becomes REO.

     Federal regulations and the bank's Asset Classification Policy require that
the bank utilize an internal asset classification system as a means of reporting
problem and potential  problem assets.  The bank has  incorporated  the internal
asset  classifications of the Office of Thrift Supervision (the "OTS") as a part
of its credit  monitoring  system.  The bank  currently  classifies  problem and
potential problem assets as "Substandard," "Doubtful" or "Loss" assets. An asset
is considered  "Substandard" if it is inadequately  protected by the current net
worth and paying capacity of the obligor or of the collateral  pledged,  if any.
"Substandard"  assets include those characterized by the "distinct  possibility"
that the insured  institution  will sustain "some loss" if the  deficiencies are
not  corrected.  Assets  classified  as  "Doubtful"  have all of the  weaknesses
inherent in those classified  "Substandard" with the added  characteristic  that
the weaknesses present make "collection or liquidation in full," on the basis of
currently  existing facts,  conditions,  and values,  "highly  questionable  and
improbable."  Assets  classified as "Loss" are those considered  "uncollectible"
and  of  such  little  value  that  their  continuance  as  assets  without  the
establishment  of a specific loss reserve is not warranted.  Assets which do not
currently  expose  the  insured   institution  to  sufficient  risk  to  warrant
classification in one of the  aforementioned  categories but possess  weaknesses
are required to be designated "Special Mention."

     When the bank  classifies  one or more  assets,  or  portions  thereof,  as
Substandard,  it establishes a general valuation allowance for loan losses in an
amount deemed prudent by management. General valuation allowances represent loss
allowances which have been established to recognize the inherent risk associated
with lending activities,  but which, unlike specific  allowances,  have not been
allocated to



                                       33


<PAGE>



particular problem assets. When the bank classifies one or more uncollateralized
assets, or portions thereof,  as Doubtful,  it establishes a specific  allowance
for losses equal to 50% of the amount of the asset so  classified.  With respect
to  collateralized  assets,  the  specific  allowance  is 50% of the  difference
between the loan amount and the collateral  value.  Assets, or portions thereof,
classified as Loss are charged off.

     The bank's management reviews and classifies the bank's assets on a regular
basis and the board of directors reviews the management's reports on a quarterly
basis. The bank classifies  assets in accordance with the management  guidelines
described above. At December 31, 1998, the bank had $221,000 of loans designated
as  Substandard  which  consisted  of one  multi-family  loan for $193,000 and a
commercial real estate loan for $28,000.  At that same date the bank had $78,000
of assets  classified as Doubtful,  consisting of two second trusts. At December
31, 1998, the bank had no loans classified as Loss. As of December 31, 1998, the
bank also had a total of 2 loans,  totalling  $429,000,  designated  as  Special
Mention.  At December  31,  1998,  the  largest  adversely  (other than  Special
Mention)  classified  loan was a  multi-family  loan with an aggregate  carrying
balance of $193,000  which was secured by an apartment  building.  Subsequent to
December 31, 1998, the bank  classified as doubtful a $171,000 second trust on a
property on which it also holds a $285,000  participation interest in a $696,000
first trust.  The property  securing the two loans is unoccupied  and listed for
sale for $1.1 million.

     Non-Performing  Assets and Impaired  Loans.  The following table sets forth
information   regarding  non-accrual  loans  and  REO.  At  December  31,  1998,
non-accrual  loans totalled  $199,000  consisting of two loans, one secured by a
single-family  property  and one  secured by a  multi-family  property,  and REO
totalling  $110,000,  consisting  of one parcel of land. It is the policy of the
bank to cease  accruing  interest on mortgage loans 90 days or more past due and
to cease  accruing  interest on consumer  loans 60 days or more past due (unless
the loan principal and interest are determined by management to be fully secured
and in the  process  of  collection)  and to charge off the  accrued  and unpaid
interest.  As a result, the bank had no loans 90 days or more past due but still
accruing interest or troubled debt restructurings at any of the dates indicated.

                                              AT DECEMBER 31, 1998
                                           --------------------------
                                             (DOLLARS IN THOUSANDS)

Mortgage loans:
   Single-family........................                     $      6
   Multi-family.........................                          193
                                                             --------
Total non-accrual loans.................                          199
REO.....................................                          110
                                                             --------
Total non-performing assets.............                     $    309
                                                             ========
Non-performing loans to total loans
  held for investment...................                         0.62%
                                                             ========
Total non-performing assets to total    
  assets, at period end.................                         0.26%
                                                             ========

     On  December  14,  1995,  the bank  adopted  SFAS No. 114,  "Accounting  by
Creditors for Impairment of a Loan," as amended by SFAS No. 118. At December 31,
1998, the bank had recorded  investments of $199,000 in impaired  loans.  During
the three months ended  December 31,  1998,  the amount of  additional  interest
income that would have been recognized on non-accrual loans if such loans



                                       34


<PAGE>



had continued to perform in accordance with their  contractual terms was $3,000.
The total amount of interest not recognized to date on such loans was $13,000.

     At December 31, 1998,  the bank had $110,000 of REO. When the bank acquires
property  through  foreclosure or deed in lieu of  foreclosure,  it is initially
recorded  at the lesser of the  carrying  value of the loan or fair value of the
property at the date of acquisition, less costs to sell. Thereafter, if there is
a further  deterioration  in value,  the bank provides for a specific  valuation
allowance and charges  operations for the diminution in value.  It is the policy
of the bank to obtain an appraisal or broker's  price opinion on all real estate
subject to foreclosure proceedings prior to the time of foreclosure.  It is also
the  bank's  policy to require  appraisals  on a  periodic  basis on  foreclosed
properties and to conduct inspections on foreclosed properties.

ALLOWANCE FOR LOAN LOSSES

     The allowance for loan losses is  established  through a provision for loan
losses  based on  management's  evaluation  of the  risks  inherent  in its loan
portfolio and the general  economy.  The allowance for loan losses is maintained
at an amount  management  considers  adequate to cover estimated losses in loans
receivable  which  are  deemed  probable  and  estimable  based  on  information
currently known to management.  The allowance is based upon a number of factors,
including  current  economic  conditions,  actual loss  experience  and industry
trends. In addition,  various regulatory agencies,  as an integral part of their
examination  process,  periodically review the bank's allowance for loan losses.
Such agencies may require the bank to make  additional  provisions for estimated
loan losses based upon their  judgments about  information  available to them at
the time of their examination.

     As of December 31, 1998, the bank's  allowance for loan losses  amounted to
$605,000 or 1.88% of total loans. The bank had non-accrual  loans of $199,000 at
December 31, 1998.  The bank will  continue to monitor and modify its  allowance
for loan losses as  conditions  dictate.  While  management  believes the bank's
allowance  for loan losses is  sufficient  to cover losses  inherent in its loan
portfolio  at this time,  no  assurances  can be given that the bank's  level of
allowance for loan losses will be  sufficient  to cover loan losses  incurred by
the  bank or that  adjustments  to the  allowance  for loan  losses  will not be
necessary  if  economic  and  other  conditions  differ  substantially  from the
economic and other  conditions used by management to determine the current level
of the allowance for loan losses.

     The following  table sets forth  activity in the bank's  allowance for loan
losses.

<TABLE>
<CAPTION>
                                                                AT OR FOR THE THREE
                                                                      MONTHS
                                                              ENDED DECEMBER 31, 1998
                                                           -----------------------------
                                                              (DOLLARS IN THOUSANDS)
<S>                                                                             <C>     
Balance at beginning of period.........................               $    578
Provisions.............................................                     22
                                                                      --------
  Total charge-offs....................................                     --
  Total recoveries.....................................                      5
                                                                      --------
Net (charge-offs) recoveries...........................                      5
                                                                      --------
Balance at end of period...............................               $    605
                                                                      ========
Ratio of net charge-offs during the period
   to average loans outstanding during the period......                  (0.01)%
                                                                      ========
</TABLE>



                                       35


<PAGE>




<TABLE>
<CAPTION>
                                                                AT OR FOR THE THREE
                                                                      MONTHS
                                                              ENDED DECEMBER 31, 1998
                                                           -----------------------------
                                                              (DOLLARS IN THOUSANDS)
<S>                                                                             <C>     
Allowance for loan losses to total non-performing                                   
   loans at end of period..............................               304.02%
                                                                    ========
Allowance for loan losses to total loans...............                 1.88%
                                                                    ========
</TABLE>





                                       36


<PAGE>



     The following table sets forth the bank's allowance for loan losses in each
of the  categories  listed  and the  percentage  of such  amounts  to the  total
allowance and the percentage of such amounts to total loans.

<TABLE>
<CAPTION>
                                                                            AT DECEMBER 31, 1998
                                                           --------------------------------------------------------
                                                                                           PERCENT OF
                                                                              -------------------------------------
                                                                                   TOTAL               TOTAL
                                                                AMOUNT           ALLOWANCE             LOANS
                                                           -----------------  ---------------   -------------------
                                                                               (DOLLARS IN THOUSANDS)
<S>                                                                   <C>                  <C>                    <C>  
MORTGAGE LOANS:
   Single-family........................................              $  143               23.64%                 0.44%
   Multi-family.........................................                  33                5.45                  0.10
   Construction.........................................                  65               10.74                  0.20
   Commercial real estate...............................                  62               10.25                  0.19
   Land.................................................                  24                3.97                  0.08
                                                                      ------             -------                ------
      Total mortgage loans..............................                 327               54.05                  1.01
                                                                      ------             -------                ------
   Commercial...........................................                  97               16.03                  0.30

   Consumer:
      Home equity.......................................                  54                8.93                  0.17
      Automobile........................................                   2                0.33                  0.01
      Other.............................................                  --                  --                    --
                                                                      ------             -------                ------
         Total commercial and consumer..................                 153               25.29                  0.48
                                                                      ------             -------                ------
Unallocated.............................................                 125               20.66                  0.39
                                                                      ------             -------                ------
Total...................................................               $ 605              100.00%                 1.88%
                                                                       =====              ======                ======
</TABLE>

INVESTMENT ACTIVITIES

     The  investment  policy of the bank, as approved by the board of directors,
requires management, to maintain adequate liquidity, generate a favorable return
on  investments  without  incurring  undue interest rate and credit risk, and to
complement  the  bank's  lending   activities.   The  bank  primarily   utilizes
investments in securities for liquidity management, as a source of income and as
a method  of  deploying  excess  funds not  utilized  for  investment  in loans.
Securities classified as trading are bought and held principally for sale in the
near term, generally within 90 days. Generally,  the bank's investment policy is
more restrictive than the OTS regulations allow and,  accordingly,  the bank has
invested primarily in U.S.  government and agency  securities,  which qualify as
liquid  assets  under the OTS  regulations,  federal  funds and U.S.  government
sponsored, agency-issued, mortgage-backed securities.

     Investment and mortgage-backed  securities  increased from $51.2 million at
September  30, 1997 to $65.1  million at December  31, 1998.  Substantially  all
securities  held by the company were  classified  as available for sale and were
used to leverage the bank's capital while new consumer and  commercial  products
were  developed  and  marketed.  The  company at times has held  securities  for
trading.  They are bought and held principally for the purpose of selling in the
near term,  generally  within 90 days.  At December 31,  1998,  the company held
$146,000 of  securities  for  trading  purposes  consisting  of  corporate  debt
securities.




                                       37

<PAGE>



     At  December  31,   1998,   the  bank  had   invested   $31.2   million  in
mortgage-backed  securities,  or  26.50%  of total  assets,  all of  which  were
classified as  available-for-sale.  Investments  in  mortgage-backed  securities
involve  a  risk  that  actual   prepayments  will  be  greater  than  estimated
prepayments over the life of the security,  which may require adjustments to the
amortization  of any  premium or  accretion  of any  discount  relating  to such
instruments  thereby  changing the net yield on such  securities.  There is also
reinvestment  risk associated with the cash flows from such securities or in the
event such securities are redeemed by the issuer. In addition,  the market value
of such securities may be adversely affected by changes in interest rates.

     The following table sets forth information regarding the amortized cost and
estimated market value of the bank's investment securities.

<TABLE>
<CAPTION>
                                               AT DECEMBER 31, 1998
                                           -----------------------------
                                                             ESTIMATED
                                             AMORTIZED        MARKET
                                               COST            VALUE
                                           -------------   -------------
                                                  (IN THOUSANDS)
<S>                                              <C>             <C>    
AVAILABLE FOR SALE:
   Equity securities(1).................         $ 6,004         $ 6,006
   Corporate debt securities............           1,365           1,398
   Federal agency.......................           1,000           1,001
   U.S. Government......................          25,728          25,450
                                                --------        --------
      Total.............................         $34,097         $33,855
                                                 =======         =======

INVESTMENT SECURITIES WITH:
   Fixed rates..........................          $2,365          $2,399
   Adjustable rates.....................          31,732          31,456
                                                --------        --------
      Total.............................         $34,097         $33,855
                                                 =======         =======
HELD FOR TRADING SECURITIES(2)..........            $147            $146
                                                    ====            ====
</TABLE>
- ----------
(1)  Equity securities consist of a $2.0 million investment in a short-term U.S.
     government  securities  mutual  fund;  a  $2.0  million  investment  in  an
     intermediate-term  mortgage  securities  mutual  fund;  and a $2.0  million
     investment in a U.S. government mortgage securities mutual fund.
(2)  Consists of corporate debt securities.



                                       38


<PAGE>



     The following table sets forth information regarding the amortized cost and
estimated market value of the bank's mortgage-backed securities.

<TABLE>
<CAPTION>
                                                                                     AT DECEMBER 31, 1998
                                                                           ----------------------------------------
                                                                                                     ESTIMATED
                                                                               AMORTIZED              MARKET
                                                                                  COST                 VALUE
                                                                           ------------------   -------------------
                                                                                        (IN THOUSANDS)
<S>                                                                                  <C>                   <C>     
AVAILABLE FOR SALE:
   REMICS...............................................................             $  2,553              $  2,571
   FHLMC................................................................                6,451                 6,475
   FNMA.................................................................               18,792                18,806
   GNMA.................................................................                3,393                 3,366
                                                                                      -------               -------
      Total.............................................................              $31,189               $31,218
                                                                                      =======               =======

MORTGAGE-BACKED SECURITIES WITH:
   Fixed rates..........................................................              $19,765               $19,824
   Adjustable rates.....................................................               11,424                11,394
                                                                                      -------               -------
      Total.............................................................              $31,189               $31,218
                                                                                      =======               =======
</TABLE>

SOURCES OF FUNDS

     General.  Deposits,  loan repayments and prepayments,  cash flows generated
from operations, Federal Home Loan Bank ("FHLB") advances and reverse repurchase
agreements  are the  primary  sources  of the bank's  funds for use in  lending,
investing and for other general purposes.

     Deposits.  Because the bank has aggressively marketed its deposit products,
expanded   its  branch   network  and  used   brokered   deposits  to  fund  its
mortgage-banking  activities,  total  deposits  increased  to $104.1  million at
December  31, 1998 from $76.3  million at  September  30,  1998,  an increase of
36.44%.  Certificates of deposit increased $27.1 million,  $8.0 million of which
were from brokered deposits.  The bank offers a variety of deposit accounts with
a range of interest rates and terms.  The bank's  deposits  consist of checking,
money market,  savings,  NOW,  certificate  accounts and  Individual  Retirement
Accounts.  Of the funds  deposited  in the bank,  79.31% are in  certificate  of
deposit  accounts at December  31, 1998.  At December  31,  1998,  transactional
deposits  (savings,   NOW,  money  market  and  noninterest   bearing  deposits)
represented 20.69% of total deposits.

     The flow of  deposits  is  influenced  significantly  by  general  economic
conditions,  changes  in money  market  rates,  prevailing  interest  rates  and
competition.  The bank's deposits are obtained  predominantly  from the areas in
which its branch offices are located. The bank has historically relied primarily
on customer service and  long-standing  relationships  with customers to attract
and retain these deposits;  however,  market interest rates and rates offered by
competing  financial  institutions  significantly  affect the bank's  ability to
attract and retain deposits.  The bank uses traditional means of advertising its
deposit  products,  including print media. The bank also uses deposit brokers to
obtain deposits that are used primarily to fund the bank's  mortgage-banking and
investment   activities.   In  view  of  the   short-term   holding  period  for
loans-held-for-sale,  brokered  deposits are a cost effective  source of funding
for the bank's mortgage-banking activities.  Should loans-held-for-sale decline,
the  brokered  certificates  can easily be allowed to run-off  with no impact on
long-term customer relationships. At December 31, 1998, $68.9 million, or 83.41%
of the bank's certificate of deposit accounts were to mature within one year.



                                       39


<PAGE>



     The following table sets forth the  distribution and the rates paid on each
category of deposits.

                                            AT DECEMBER 31, 1998
                                  ----------------------------------------
                                                 PERCENT OF                
                                                   TOTAL          RATE
                                   BALANCE        DEPOSITS        PAID
                                  ----------    ------------   -----------
                                           (DOLLARS IN THOUSANDS)

Savings accounts...............       $782          0.75%         3.00%
Now and money market  
    accounts...................     12,079         11.60          4.71
Certificates of deposit........     82,555         79.31          5.32
Noninterest-bearing deposits:
    Demand deposits............      8,681          8.34            --
                                  --------        ------          ---- 
        Total deposits.........   $104,097        100.00%         4.79%
                                  ========        ======          ====


     The following table presents information  concerning the amounts, the rates
and the periods to maturity of the certificate accounts outstanding.

<TABLE>
<CAPTION>
                                                            AT DECEMBER 31, 1998
                                                    ------------------------------------
                                                        AMOUNT                RATE
                                                    ---------------      ---------------
BALANCES MATURING:                                         (DOLLARS IN THOUSANDS)
<S>                                                      <C>                    <C>  
Three months or less.............................        $24,683                5.14%
Three months to one year.........................         44,172                5.44
One year to three years..........................         13,362                5.25
Over three years.................................            338                5.55
                                                         -------                ---- 
  Total..........................................        $82,555                5.32%
                                                         =======                ====
</TABLE>


     At December 31, 1998, the bank had $36.2 million in certificate accounts in
amounts of $100,000 or more maturing as follows:


                                                        WEIGHED
                                                        AVERAGE
        MATURITY PERIOD               AMOUNT              RATE
- -------------------------------   --------------    ---------------
                                       (DOLLARS IN THOUSANDS)

Three months or less...........       $20,552              4.98%
Over 3 through 6 months........         5,428              5.08
Over 6 through 12 months.......         5,304              5.43
Over 12 months.................         4,875              5.29
                                      -------              ---- 
      Total....................       $36,159              5.10%
                                      =======              ====


     Borrowings.  FHLB advances  amounted to $5.0 million at December 31, 1998 a
decrease  from the $22.0  million at September  30, 1998  primarily  because the
company had sufficient funds from the $27.8 million increase in deposit accounts
and the $10.5 million reduction in mortgage loans held for sale. At December 31,
1998 and September 30, 1998, borrowings consisted solely of FHLB advances.  FHLB
advances  are  used  to  arbitrage  both  the  investment  and   mortgage-backed
securities  portfolio and the mortgage banking  activities of the bank. The bank
utilizes  advances from the FHLB of Atlanta as an alternative to retail deposits
to fund its  operations as part of its operating  strategy.  These FHLB advances
are  collateralized  primarily by the bank's mortgage loans and  mortgage-backed
securities and secondarily by the bank's investment in capital stock of the FHLB
of Atlanta. FHLB advances are made



                                       40


<PAGE>



pursuant  to  several  different  credit  programs,  each of  which  has its own
interest  rate and range of  maturities.  The  maximum  amount  that the FHLB of
Atlanta will advance to member institutions, including the bank, fluctuates from
time to time in accordance with the policies of the FHLB of Atlanta.

     The  bank  also  enters  into  sales  of  securities  under  agreements  to
repurchase ("reverse repurchase agreements") with terms to maturity of less than
one year.  Fixed-coupon reverse repurchase agreements are treated as financings,
and the  obligations to repurchase  securities sold are reflected as a liability
in the  statements  of  financial  condition.  The dollar  amount of  securities
underlying  the  agreements  remains  in  the  asset  accounts.  The  securities
underlying the agreements are book-entry securities.  During the period in which
the  bank  borrowed  through  the  use of  reverse  repurchase  agreements,  the
securities were delivered by appropriate entry into the counterparties' accounts
maintained at the FHLB of Atlanta or in some cases with the securities  dealers.
Although  the  bank  borrowed  funds  through  the  use  of  reverse  repurchase
agreements  during the three months ended  December 31, 1998,  at the end of the
period the bank did not have any reverse repurchase agreements. During the three
months ended December 31, 1998, all reverse  repurchase  agreements  represented
agreements to repurchase the same securities.

     The bank is subject to the risk that its interest in the sold securities is
adequately  protected  in the event the  purchasing  securities  dealer fails to
perform its  obligations.  The bank attempts to reduce the effects of such risks
by entering into such agreements only with  well-capitalized  securities dealers
who are primary  dealers in  government  securities  and by limiting the maximum
amount of agreements outstanding at any time with any single securities dealer.

     The following  table sets forth  information  regarding the bank's borrowed
funds:

<TABLE>
<CAPTION>
                                                            AT OR FOR THE THREE
                                                               MONTHS ENDED
                                                             DECEMBER 31, 1998
                                                         -------------------------
                                                          (DOLLARS IN THOUSANDS)
<S>                                                                        <C>    
FHLB advances:
   Average balance outstanding......................              $  13,411
                                                                  =========
   Maximum amount outstanding at any                                       
     month-end during the period....................              $   5,000
                                                                  =========
   Balance outstanding at end of period.............              $   5,000
                                                                  =========
   Weighted average interest rate during the period.                   4.86%
                                                                  =========
   Weighted average interest rate at end of period..                   3.90%
                                                                  =========
Reverse repurchase agreements:
  Average balance outstanding.......................              $   3,098
                                                                  =========
  Maximum amount outstanding at any month-end                              
    during the period...............................              $      --
                                                                  =========
  Balance outstanding at end of period..............              $      --
                                                                  =========
  Weighted average interest rate during the period..                   5.68%
                                                                  =========
  Weighted average interest rate at end of period...                     --%
                                                                  =========
</TABLE>





                                       41


<PAGE>



   COMPARISON OF RESULTS OF OPERATIONS FOR THE YEARS ENDED SEPTEMBER 30, 1998
                             AND SEPTEMBER 30, 1997

     Net  Income.  Net income  for the fiscal  year  ended  September  30,  1998
amounted to  $609,000  or $0.77 per share  compared to a net loss of $634,000 or
$1.92 per  share  for  fiscal  year  1997  that had been  incurred  prior to the
acquisition  of the bank by current  management.  The $1.2  million  increase in
fiscal 1998 income was primarily due to an increase in  mortgage-banking  income
which was partially offset by the increase in noninterest  expense. The increase
in  noninterest  expense  reflects the bank's  continuing  expansion and growth,
including  substantially  increased  compensation,   occupancy  and  promotional
expenses.

     Net Interest  Income.  The  following  table  presents a comparison  of the
components of interest income and expense and net interest income.

<TABLE>
<CAPTION>
                                                       YEARS ENDED SEPTEMBER 30,                DIFFERENCE
                                                     ------------------------------    ----------------------------
                                                          1998             1997           AMOUNT            %
                                                     --------------    ------------    -------------  -------------
                                                                          (DOLLARS IN THOUSANDS)
<S>                                                      <C>             <C>            <C>            <C>   
Interest income:
    Loans.........................................       $2,631          $2,253         $    378          16.78%
    Investments...................................        1,380             141            1,239         878.72
                                                         ------          ------          -------          ----- 
       Total......................................        4,011           2,394            1,617          67.54
                                                         ------          ------          -------          ----- 
Interest expense:
    Deposits......................................        2,163           1,135            1,028          90.57
    Borrowings....................................          400             156              244         156.41
                                                         ------          ------          -------          ----- 
       Total......................................        2,563           1,291            1,272          98.53
                                                         ------          ------          -------          ----- 
Net interest income...............................       $1,448          $1,103          $   345          31.28%
                                                         ======          ======          =======          ===== 
</TABLE>

     Our growth in net  interest  income was due  primarily  to the  increase in
average  interest-earning  assets  resulting  from  the  bank's  planned  growth
strategy in 1998.  Although  average  interest-earning  assets  increased  $27.6
million or 104.57%  during  fiscal 1998,  a decline in the net  interest  margin
limited the increase in net interest income.  The decline in net interest margin
of  150  basis  points  resulted  from  a  significant  increase  in  investment
securities  at a yield lower than could have been obtained if the funds had been
invested in loans.

     Interest income increased for fiscal year 1998, compared to 1997, primarily
as a result  of an  increase  in the  average  outstanding  balances  of  loans,
investment  securities and mortgage-backed  securities coupled with increases in
the yields on the investment and mortgage-backed securities portfolios resulting
in large measure from the planned leveraging of the bank's capital. The increase
in interest income on the loan portfolio for fiscal 1998 when compared to fiscal
1997 resulted  primarily from an increase of $6.1 million in the average balance
of loans. This increase was coupled with an increase in interest income from the
investment and mortgage-backed securities portfolios due to an increase of $21.5
million in the average balances of such securities.

     Interest  expense on deposits and borrowed  funds  increased for the fiscal
year 1998, compared to 1997,  principally as a result of a significant  increase
in total  deposits and borrowed  funds and to a lesser extent an increase in the
average  cost of  deposits.  The  increase in interest  expense on deposits  was
primarily due to an increase in the average  balance of certificates of deposit.
Average certificates of



                                       42


<PAGE>



provision  increased $17.1 million,  or 97.44%,  from $17.6 million for the year
ended September 30, 1997 to $34.7 million for the year ended September 30, 1998,
while the  average  rate paid  thereon  decreased  from 5.71% for the year ended
September  30,  1997 to 5.66%  for 1998.  The  average  rate  paid for  deposits
increased  from 5.33% for fiscal  1997 to 5.42% for fiscal  1998 and was coupled
with an  increase  of $18.6  million in the  average  outstanding  balance.  The
combined  average  cost of  deposits  and  borrowings  was 5.33% for fiscal 1998
compared to 5.42% for fiscal 1997.

     Comparative  Average Balances and Interest Income  Analysis.  The following
table  presents  the  total  dollar  amount  of  interest  income  from  average
interest-earning  assets  and the  resultant  yields,  as  well as the  interest
expense on average interest-bearing  liabilities,  expressed both in dollars and
rates.  No  tax-equivalent  adjustments  were made and all average  balances are
average daily  balances.  Nonaccruing  loans have been included in the tables as
loans carrying a zero yield.






                                       43


<PAGE>




<TABLE>
<CAPTION>
                                                                 FOR THE YEARS ENDED SEPTEMBER 30,
                                                -------------------------------------------------------------------
                                                              1998                               1997
                                                --------------------------------   --------------------------------
                                                            INTEREST    AVERAGE               INTEREST    AVERAGE
                                                 AVERAGE     INCOME/     YIELD/    AVERAGE     INCOME/     YIELD/
                                                 BALANCE     EXPENSE      RATE     BALANCE     EXPENSE      RATE
                                                ---------   ---------   --------   --------   ---------  ----------
ASSETS:                                                               (DOLLARS IN THOUSANDS)
<S>                                             <C>          <C>       <C>        <C>         <C>        <C>
Interest-earning assets:
  Real estate loans.............................  $29,079      $2,513    8.64%     $21,635      $2,070      9.57%
  Consumer loans................................      717          66    9.21        1,104          93      8.42
  Commercial business loans.....................      577          52    9.01        1,509          90      5.96
                                                   ------       -----               ------       -----      ----
    Total loans.................................   30,373       2,631    8.66       24,248       2,253      9.29

  Investment securities.........................   15,300         901    5.89        2,154         141      6.55
  Mortgage-backed securities....................    8,337         479    5.75           --          --        --
                                                   ------       -----               ------       -----          

    Total interest-earning assets                  54,010      $4,011    7.43       26,402      $2,394      9.07
                                                                =====    ----       ------       =====      ----

Non-earning assets..............................    2,396                            1,673
                                                   ------                           ------
    Total assets................................  $56,406                          $28,075
                                                   ======                           ======

LIABILITIES AND STOCKHOLDERS' EQUITY:
Interest-bearing liabilities:
  Savings accounts..............................  $   844    $     30    3.55%     $   772      $   28      3.63%
  Now and money market accounts.................    4,352         168    3.86        2,977         103      3.46
  Certificates of deposit.......................   34,719       1,965    5.66       17,585       1,004      5.71
                                                   ------       -----    ----       ------       -----      ----
    Total deposits..............................   39,915       2,163    5.42       21,334       1,135      5.32

  FHLB advances.................................    5,358         286    5.34        2,867         156      5.44
  Other borrowings..............................    2,015         114    5.66           --          --        --
                                                   ------       -----    ----       ------       -----      ----
    Total interest-bearing
      liabilities...............................   47,288      $2,563    5.42       24,201      $1,291      5.33
                                                   ------       =====    ----       ------       =====      ----

Noninterest-bearing liabilities:

  Noninterest-bearing demand
     deposits...................................    2,153                            1,716                    
  Other liabilities.............................    1,043                              191
                                                  -------                          -------
    Total liabilities...........................   50,484                           26,108
Stockholders' equity............................    5,922                            1,967
                                                  -------                          -------
    Total liabilities and 
       stockholders' equity.....................  $56,406                          $28,075                    
                                                  =======                          =======
Net interest income.............................               $1,448                           $1,103
                                                               ======                           ======
Interest rate spread............................                         2.01%                              3.74%
                                                                         ====                               ====
Net interest margin.............................                         2.68%                              4.18%
                                                                         ====                               ====
</TABLE>






                                       44


<PAGE>



     Rate/Volume  Analysis.  The following  table presents  certain  information
regarding  changes in  interest  income and  interest  expense  attributable  to
changes in interest rates and changes in volume of  interest-earning  assets and
interest-bearing  liabilities for the periods indicated.  The change in interest
attributable  to both rate and volume has been  allocated to the changes in rate
and volume on a pro rata basis.

<TABLE>
<CAPTION>
                                                                                    YEARS ENDED SEPTEMBER 30,
                                                                                          1998 V. 1997
                                                                              -------------------------------------
                                                                                     CHANGE ATTRIBUTABLE TO
                                                                              -------------------------------------
                                                                              VOLUME         RATE          TOTAL
                                                                             ---------    -----------   -----------
                                                                                         (IN THOUSANDS)
<S>                                                                             <C>           <C>           <C>    
Real estate loans ................................................           $   712        $  (269)       $   443
Consumer loans ...................................................               (33)             6            (27)
Commercial business loans ........................................               (55)            17            (38)
                                                                             -------        -------        -------
     Total loans .................................................               624           (246)           378
Investment securities ............................................               861           (101)           760
Mortgage-backed securities .......................................                --            479            479
                                                                             -------        -------        -------

     Total interest-earning assets ...............................           $ 1,485        $   132        $ 1,617
                                                                             =======        =======        =======

Savings accounts .................................................           $     3        $    (1)       $     2
Now and money market accounts ....................................                48             17             65
Certificates of deposit ..........................................               978            (17)           961
                                                                             -------        -------        -------
     Total deposits ..............................................             1,029             (1)         1,028
FHLB advances ....................................................               135             (5)           130
Other borrowings .................................................                --            114            114
                                                                             -------        -------        -------
     Total interest-bearing liabilities ..........................           $ 1,164        $   108        $ 1,272
                                                                             =======        =======        =======
Change in net interest income ....................................           $   321        $    24        $   345
                                                                             =======        =======        =======
</TABLE>


     Provision for Loan Losses. The provision for loan losses decreased $328,000
from $487,000  provided  during fiscal 1997 to $159,000  provided  during fiscal
1998.  The reduction in the  provision in fiscal 1998 is directly  related to an
improvement  in credit  quality over that time period  coupled with a decline in
non-performing loans.  Charge-offs increased to $362,000 during fiscal year 1998
from $140,000  during fiscal year 1997 as new management  took a more aggressive
posture on assessing collectability in classifying loans.

     Noninterest  Income.  The  following  table  presents a  comparison  of the
components of noninterest income.

<TABLE>
<CAPTION>
                                                             YEARS ENDED                                             
                                                            SEPTEMBER 30,                       DIFFERENCE
                                                    ------------------------------    ------------------------------
                                                        1998             1997            AMOUNT              %
                                                    -------------    -------------    ------------     -------------
                                                                          (DOLLARS IN THOUSANDS)
<S>                                                    <C>              <C>             <C>               <C>   
Noninterest income:
   Gain on sale of loans..........................      $5,774           $3,261          $2,513            77.06%
   Service fees on loans..........................         412              231             181            78.35
   Service fees on deposits.......................          25               26              (1)           (3.85)
   Other operating income.........................          58               10              48           480.00
                                                        ------           ------          ------
      Total noninterest income....................      $6,269           $3,528          $2,741            77.69%
                                                        ======           ======          ======            =====
</TABLE>




                                       45


<PAGE>



     Noninterest  income  increased  during the fiscal year ended  September 30,
1998,  compared to fiscal year 1997,  primarily  as a result of the  increase in
gain on sale of loans  coupled with the increase in service fees on loans,  both
of which  related to an  increased  volume of loan  originations  and sales as a
result of the company's  mortgage banking  activities.  The significant level of
gains during fiscal 1998 resulted  from the company  taking  advantage of record
loan  origination  volumes  resulting from home loan refinancing and a declining
interest rate environment which enabled the company to sell loans at a gain.

     During fiscal 1998, the company originated $272.7 million in mortgage loans
compared with $146.8 million  originated  during fiscal 1997. The $125.9 million
increase in loan originations was largely  attributable to decreases in interest
rates and an increase in home  mortgage  refinancing.  During  fiscal year 1998,
substantially  all loans  originated  were sold in the  secondary  market,  with
servicing  released.  Loan  sales in fiscal  1998  amounted  to  $243.0  million
compared to sales of $136.8 million during fiscal 1997.  Sales of loans resulted
in gains of $5.8  million and $3.3  million for the fiscal year ended  September
30, 1998 and 1997, respectively.  The ability to generate gains from the sale of
loans  should  continue in the future;  however,  the level of future gains will
depend upon the dollar amount of loans sold and economic conditions.

     Noninterest  Expense.  The  following  table  presents a comparison  of the
components of noninterest expense.

<TABLE>
<CAPTION>
                                                                   YEARS ENDED                                       
                                                                  SEPTEMBER 30,                  DIFFERENCE
                                                           ---------------------------   ---------------------------
                                                              1998            1997         AMOUNT             %
                                                           -----------    ------------   -----------     -----------
<S>                                                         <C>             <C>          <C>             <C>   
Noninterest expense:                                                        (DOLLARS IN THOUSANDS)
   Compensation and employee benefits....................    $3,748          $2,996       $   752            25.10%
   Occupancy.............................................       498             325           173            53.23
   Professional services.................................       193             130            63            48.46
   Advertising...........................................       568              37           531         1,435.14
   Deposit insurance premium.............................        95              98            (3)           (3.06)
   Furniture, fixtures and equipment.....................       203             160            43            26.88
   Data processing.......................................       132              91            41            45.05
   Loss from foreclosed real estate......................        34             241          (207)          (85.89)
   Other operating expense...............................     1,166             699           467            66.81
                                                            -------        --------      --------
     Total noninterest expense...........................    $6,637          $4,777        $1,860            38.94%
                                                             ======          ======        ======            =====
</TABLE>

     Noninterest  expense  increased  to $6.6  million in fiscal  1998 from $4.8
million in fiscal 1997.  Compensation and employee  benefits  expense  comprised
56.47% of total noninterest expense in the fiscal year ended September 30, 1998,
compared  to 62.72% in fiscal  year 1997.  Compensation  and  employee  benefits
increased  between  fiscal  1997 and fiscal  1998  mainly  because of  increased
staffing of the branch network,  the hiring of additional  administrative  staff
and an increase in commissions to loan officers due to increased loan production
and the related employee benefit cost associated with increases in compensation.
Net  occupancy  expenses  increased  from  fiscal  1997 to  fiscal  1998  due to
expansion  of the  branch  network  which  increased  from  two  branches  as of
September  30,  1997 to four  branches as of  September  30, 1998 as well as the
acquisition of additional administrative space to handle the current and planned
growth  of  the  bank  and  Greater  Atlantic  Mortgage.  Professional  services
increased  from  fiscal  1997 to fiscal  1998 due to the  growth  of the  branch
network.  Advertising  expense  increased  from  fiscal  1997  to  fiscal  1998,
reflecting the company's increased marketing efforts relating



                                       46


<PAGE>



to both deposit and loan products.  Other expenses  increased in the fiscal year
1998  compared  to fiscal 1997 due  primarily  to the cost  associated  with the
branch expansion program and the increase in loan originations and sales related
to the company's mortgage banking activities.

     Income Taxes.  The company files a  consolidated  federal income tax return
with its  subsidiaries  and  computes  its income tax  provision or benefit on a
consolidated  basis.  The income tax  provision in fiscal year 1998  amounted to
$311,000  compared to no provision  in fiscal year 1997 due to operating  losses
incurred during the year.

We recorded a deferred tax asset of $1,545,000,  net of a valuation allowance of
$548,000 at September 30, 1998.  During the fiscal year ended September 30, 1998
the company  increased  its deferred tax asset by $642,000 by reducing  goodwill
associated with the acquisition of the bank. Based on past operating performance
under  current  management,  we believe that it is more likely than not that the
net deferred tax asset recorded will be realized.

     At September 30, 1998 the company had net operating loss  carryforwards for
federal income tax purposes of approximately $1.7 million which are available to
offset future federal taxable income,  if any,  through 2011. As a result of the
change in ownership of the bank, the amount of any tax loss  carryforward  usage
is restricted to an annual limitation of approximately $114,000.

 COMPARISON OF FINANCIAL CONDITION AT SEPTEMBER 30, 1998 AND SEPTEMBER 30, 1997

GENERAL

     At September  30, 1998 the  company's  total assets were $107.3  million as
compared to $31.6 million at September 30, 1997,  which  represented an increase
of  239.6%.   The  bank's   overall  asset  size  and  customer  base  increased
significantly  during  fiscal  year  1998 and this  growth is  reflected  in the
consolidated  statements of financial  condition and  statements of  operations.
Stockholders'  equity increased  significantly by $5.3 million,  or 336%, during
fiscal 1998 as composed to fiscal 1997.  The  increase is  primarily  due to the
acquisition  and  recapitalization  of the bank in October 1997 and, to a lesser
extent, the net income recognized by the company during fiscal 1998.

LENDING ACTIVITIES

     General.  Net loans receivable at September 30, 1998 were $25.5 million, an
increase of $6.6 million or 34.9% from the $18.9  million held at September  30,
1997. In the year ended  September 30, 1997,  loan  repayments  and  prepayments
approximately  equaled loan originations,  resulting in a modest decrease in the
bank's total loans, net. However, in the year ended September 30, 1998, the bank
increased loan originations, primarily of one- to four-family real estate loans.
This increase was  attributable  in significant  part to  refinancings  due to a
favorable  interest rate environment and a greater  acceptability by the bank to
refinancing  its own loans.  Loans held for sale  amounted  to $25.3  million at
September 30, 1998, compared to $10.0 million at September 30, 1997, an increase
of $15.3 million.  The increase in loans held for sale reflects expansion of the
mortgage-banking activities of the bank resulting from the recapitalization that
occurred when the company acquired the bank.



                                       47


<PAGE>



         The following table sets forth the bank's loan originations,  sales and
principal repayments for the periods indicated:

<TABLE>
<CAPTION>
                                                      FOR THE YEARS ENDED
                                                         SEPTEMBER 30,
                                                   --------------------------
                                                       1998          1997
                                                   ------------   -----------
                                                         (IN THOUSANDS)

<S>                                                   <C>           <C>      
Total loans at beginning of period (1)..........      $  32,520     $  30,780
                                                      ---------     ---------
Originations of loans for investment:
   Single-family residential....................         11,463         1,272
   Multi-family residential.....................             --            --
   Commercial real estate.......................            458           180
   Construction.................................          5,352         6,526
   Land loans...................................          1,705            --
   Second trust.................................            560           431
   Commercial business..........................            480           111
   Consumer.....................................             93           117
                                                   -------------  ------------
      Total originations for investment.........         20,111         8,637
Loans originated for resale by Greater                                        
   Atlantic Mortgage ...........................        252,603       138,203
                                                      ---------     ---------
Total originations..............................        272,714       146,840
Repayments......................................         (8,626)       (8,276)
Sale of loans originated for resale by                                        
   Greater Atlantic Mortgage....................       (243,002)     (136,824)
                                                      ---------     ---------
Net activity in loans...........................         21,086         1,740
                                                     ----------   -----------
Total loans at end of period(1).................      $  53,606     $  32,520
                                                      =========     =========
</TABLE>

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

(1)  Includes loans held for sale of $10.0 million and $6.2 million at September
     30, 1998 and 1997, respectively.




                                       48


<PAGE>



     Loan  Portfolio.  The  following  table sets forth the  composition  of the
bank's loan  portfolio in dollar amounts and as a percentage of the portfolio at
the dates indicated.

<TABLE>
<CAPTION>
                                                              AT SEPTEMBER 30,
                                               -----------------------------------------------
                                                        1998                     1997
                                               ----------------------   ----------------------
                                                              % OF                     % OF
                                                             TOTAL                    TOTAL
                                                AMOUNT       LOANS       AMOUNT       LOANS
                                               ---------   ----------   ---------   ----------
                                                           (DOLLARS IN THOUSANDS)
<S>                                             <C>         <C>         <C>         <C>   
Mortgage loans:
   Single-family(1)............................  $17,198      60.48%    $  8,778      38.96%
   Multi-family................................    1,189       4.18        1,653       7.34
   Construction................................    5,520      19.41        6,795      30.16
   Commercial real estate......................    2,246       7.90        2,555      11.34
   Land........................................      723       2.54        1,177       5.22
                                                --------     ------      -------     ------
      Total mortgage loans.....................   26,876      94.51       20,958      93.02
                                                --------     ------      -------     ------
Commercial business and consumer loans:                             
   Commercial business.........................      814       2.86          795       3.53
   Consumer:                                                        
      Home equity..............................      542       1.91          532       2.36
      Automobile...............................       99       0.35          192       0.85
      Other....................................      105       0.37           54       0.24
                                                --------     ------      -------     ------
         Total commercial business and                          
            consumer loans.....................    1,560       5.49        1,573       6.98
                                                --------     ------      -------     ------
         Total loans...........................   28,436     100.00%      22,531     100.00%
                                                --------     ======      -------     ======
Less:                                                               
   Allowance for loan losses...................     (578)                   (776)
   Loans in process............................   (2,276)                 (2,750)
   Unearned premium (discounts)................      (72)                   (150)
                                                ---------                -------

        Loans receivable, net                    $25,510                 $18,855
                                                 =======                 =======
</TABLE>

- ------------------------------
(1)  Includes  loans  secured  by  second  trusts on  single-family  residential
property.

     Loan Maturity. The following table shows the remaining contractual maturity
of the bank's total loans at September 30, 1998.  The table does not include the
effect of future principal prepayments.

<TABLE>
<CAPTION>
                                                                     AT SEPTEMBER 30, 1998
                                                  -----------------------------------------------------------
                                                                      MULTI-       COMMERCIAL                  
                                                     ONE- TO       FAMILY AND      BUSINESS                   
                                                      FOUR-        COMMERCIAL         AND           TOTAL
                                                  FAMILY (1)(2)    REAL ESTATE     CONSUMER         LOANS
                                                  --------------  -------------  -------------  -------------
                                                                        (IN THOUSANDS)
<S>                                                <C>              <C>            <C>           <C>    
Amounts due in:
   One year or less.............................    $  8,819         $3,373         $1,353        $13,545
   After one year:
   More than one year to three years............       7,721            143             48          7,912
   More than three years to five years..........         721             --             49            770
   More than five years to 10 years.............         652             --             --            652
   More than 10 years to 15 years...............       1,127             29             --          1,156
   More than 15 years...........................       2,124             --             --          2,124
                                                     -------         ------         ------        -------
      Total amount due..........................     $21,164         $3,545         $1,450        $26,159
                                                     =======         ======         ======        =======
</TABLE>

- -----------------
(1) Net of loans in process of $2.3 million. 
(2) Includes construction loans and land loans.



                                       49


<PAGE>



         The  following  table sets forth,  at September  30,  1998,  the dollar
amount of loans  contractually  due after  September 30, 1999,  and whether such
loans have fixed interest rates or adjustable  interest  rates. At September 30,
1998, the bank did not have any construction,  acquisition and development, land
or commercial business loans contractually due after September 30, 1999.

<TABLE>
<CAPTION>
                                                                            DUE AFTER SEPTEMBER 30, 1999
                                                                 --------------------------------------------------
                                                                      FIXED           ADJUSTABLE         TOTAL
                                                                 ----------------   --------------   --------------
                                                                                   (IN THOUSANDS)
<S>                                                                <C>               <C>             <C>    
Real estate loans:
   One- to four-family.......................................      $11,281           $1,064          $12,345
   Multi-family and commercial...............................           29              143              172
                                                                   -------         --------       ----------
      Total real estate loans................................       11,310            1,207           12,517
Consumer loans...............................................           97               --               97
                                                                   -------         --------      -----------
      Total loans............................................      $11,407           $1,207          $12,614
                                                                   =======           ======          =======
</TABLE>


     Non-Performing  Assets and Impaired  Loans.  The following table sets forth
information regarding non-accrual loans and REO.

<TABLE>
<CAPTION>
                                                             SEPTEMBER 30,
                                                      ----------------------------
                                                          1998            1997
                                                      -------------   ------------
Mortgage loans:                                          (DOLLARS IN THOUSANDS)
<S>                                                    <C>            <C>     
   Single-family..................................       $   37         $  154
   Multi-family...................................          193            348
   Construction...................................           --             --
   Commercial real estate.........................           --             --
   Land...........................................           --             --
Commercial business...............................           --            150
Consumer..........................................           --             13
                                                         ------         ------
Total non-accrual loans...........................          230            665
REO...............................................           90            202
                                                         ------         ------
Total non-performing assets.......................       $  320         $  867
                                                         ======         ======
Non-performing loans to total loans held for                
   investment.....................................         0.81%          2.95%
                                                         ======         ======
Total non-performing assets to total assets,                 
   at period end..................................         0.30%          2.75% 
                                                         ======         ======  
</TABLE>


                                       50


<PAGE>



     Allowance for Loan Losses.  The following  table sets forth activity in the
bank's allowance for loan losses for the periods indicated.

<TABLE>
<CAPTION>
                                                                         AT OR FOR THE YEARS ENDED SEPTEMBER 30,
                                                                       --------------------------------------------
                                                                              1998                     1997
                                                                       ------------------      --------------------
                                                                                  (DOLLARS IN THOUSANDS)
<S>                                                                         <C>                       <C>    
Balance at beginning of period.....................................         $   776                   $   429
Provisions.........................................................             159                       487
                                                                            -------                   -------
Charge-offs:
   Mortgage loans:
      Single-family................................................               4                        --
      Multi-family.................................................             155                        --
   Commercial business.............................................             171                        96
   Consumer........................................................              32                        44
                                                                            -------                   -------
Total charge-offs..................................................             362                       140
Total recoveries...................................................               5                        --
                                                                            -------                   -------
Net (charge-offs) recoveries.......................................            (357)                     (140)
                                                                            -------                   -------
Balance at end of period...........................................         $   578                   $   776
                                                                            =======                   =======
Ratio of net charge-offs during the period                                        
   to average loans outstanding during the period..................            1.18%                     0.58%
                                                                            =======                   =======
Allowance for loan losses to total non-performing 
   loans at end of period..........................................          251.30%                   116.69%
                                                                            =======                   =======
Allowance for loan losses to total loans...........................            2.03%                     3.44%
                                                                            =======                    ======
</TABLE>


     The following table sets forth the bank's allowance for loan losses in each
of the  categories  listed at the dates  indicated  and the  percentage  of such
amounts  to the total  allowance  and the  percentage  of such  amounts to total
loans.

<TABLE>
<CAPTION>
                                                                        AT SEPTEMBER 30,
                                                           --------------------------------------------------------
                                                                      1998                         1997
                                                           ---------------------------  ---------------------------
                                                                       PERCENT OF                   PERCENT OF
                                                                   -------------------          -------------------
                                                                     TOTAL     TOTAL              TOTAL     TOTAL
                                                           AMOUNT  ALLOWANCE   LOANS    AMOUNT  ALLOWANCE   LOANS
                                                           ------- ---------  --------  ------  ---------  --------
                                                                          (DOLLARS IN THOUSANDS)

MORTGAGE LOANS:
<S>                                                        <C>     <C>      <C>        <C>      <C>       <C>  
   Single-family.........................................  $ 47       8.13%   0.17%      $ 46      5.93%    0.20%
   Multi-family..........................................   129      22.32    0.45        225     29.00     1.00
   Construction..........................................    57       9.86    0.20         70      9.02     0.31
   Commercial real estate................................    53       9.17    0.19         59      7.60     0.26
   Land..................................................    21       3.63    0.07         33      4.25     0.15
                                                             --       ----    ----       ----      ----     ----
      Total mortgage loans...............................   307      53.11    1.08        433     55.80     1.92
                                                            ---      -----    ----       ----     -----     ----
COMMERCIAL AND CONSUMER:
   Commercial............................................    28       4.85    0.10        233     30.02     1.04
   Consumer:
      Home equity........................................    44       7.61    0.15         73      9.40     0.32
      Automobile.........................................     6       1.04    0.02         12      1.55     0.05
      Other..............................................    81      14.01    0.29          4      0.52     0.02
                                                             --      -----    ----       ----      ----     ----
         Total commercial                                     
            and consumer.................................   159      27.51    0.56        322     41.49     1.43
                                                            ---      --- -    ----       ----     -----     ----
Unallocated..............................................   112      19.38    0.39         21      2.71     0.09
                                                            ---      -----    ----       ----      ----     ----
Total....................................................  $578     100.00%   2.03%      $776    100.00%    3.44%
                                                           ====     ======    ====       ====    ======     ====
</TABLE>






                                       51


<PAGE>



INVESTMENT ACTIVITIES

     Investments and mortgage-backed  securities  increased from $1.0 million at
September  30, 1997 to $51.4 million at September  30, 1998.  Substantially  all
securities  held by the company were  classified  as available for sale and were
used to leverage the bank's capital while new consumer and  commercial  products
were  developed  and  marketed.  The  company at times has held  securities  for
trading.  They are bought and held principally for the purpose of selling in the
near term,  generally  within 90 days. At September  30, 1998,  the company held
$241,000 of  securities  for  trading  purposes  consisting  of  corporate  debt
securities.

     The following table sets forth information regarding the amortized cost and
estimated  market  value  of the  bank's  investment  securities  at  the  dates
indicated.

<TABLE>
<CAPTION>
                                                                     SEPTEMBER 30
                                                   ----------------------------------------------------------------
                                                              1998                              1997
                                                   ---------------------------    ---------------------------------
                                                                   ESTIMATED                          ESTIMATED
                                                     AMORTIZED      MARKET          AMORTIZED          MARKET
                                                        COST         VALUE            COST              VALUE
                                                   --------------- -----------    -------------   -----------------
                                                                         (IN THOUSANDS)
<S>                                                      <C>          <C>               <C>                 <C>    
AVAILABLE FOR SALE:
   Federal agency...............................          $ 9,565      $ 9,574           $   --              $   --
   U.S. Government..............................           22,561       22,638               --                  --
                                                         --------     --------          -------            --------
      Total available for sale..................           32,126       32,212               --                  --
HELD-TO-MATURITY................................               --           --            1,005               1,005
                                                         --------     --------          -------             -------
      Total.....................................          $32,126      $32,212           $1,005              $1,005
                                                          =======      =======           ======              ======
INVESTMENT SECURITIES WITH:
   Fixed rates..................................          $ 9,565      $ 9,574           $1,005              $1,005
   Adjustable rates.............................           22,561       22,638               --                  --
                                                         --------      -------           ------           ---------
      Total.....................................          $32,126      $32,212           $1,005              $1,005
                                                          =======      =======           ======              ======
HELD FOR TRADING SECURITIES(1)..................          $   247      $   241           $   --              $   --
                                                          =======      =======           ======            ========
</TABLE>

- --------------------
(1)    Consists of corporate debt securities.

     The following table sets forth information regarding the amortized cost and
estimated market value of the bank's mortgage-backed  securities for the periods
indicated.

<TABLE>
<CAPTION>
                                                                          SEPTEMBER 30,
                                                   ----------------------------------------------------------------
                                                                1998                              1997
                                                   -------------------------------   ------------------------------
                                                                       ESTIMATED                       ESTIMATED
                                                     AMORTIZED          MARKET        AMORTIZED         MARKET
                                                        COST             VALUE           COST            VALUE
                                                   --------------    -------------   ------------   ---------------
                                                                         (IN THOUSANDS)
<S>                                                      <C>              <C>             <C>               <C>    
AVAILABLE FOR SALE:
   REMICS.......................................          $ 2,559          $ 2,601        $    --           $    --
   FHLMC........................................            1,563            1,561             --                --
   FNMA.........................................           11,027           11,081             --                --
   GNMA.........................................            3,723            3,716             --                --
                                                        ---------        ---------       --------          --------
      Total.....................................          $18,872          $18,959        $    --           $    --
                                                          =======          =======        =======           =======
MORTGAGE-BACKED SECURITIES WITH:
   Fixed rates..................................          $ 9,566          $ 9,678        $    --           $    --
   Adjustable rates.............................            9,306            9,281             --                --
                                                        ---------        ---------       --------          --------
      Total.....................................          $18,872          $18,959        $    --           $    --
                                                          =======          =======        =======           =======
</TABLE>





                                       52


<PAGE>



SOURCES OF FUNDS

     Deposits.  Because the bank has aggressively marketed its deposit products,
expanded   its  branch   network  and  used   brokered   deposits  to  fund  its
mortgage-banking  activities,  total  deposits  increased  to $76.3  million  at
September  30, 1998 from $28.4  million at September  30,  1997,  an increase of
168.92%.  Certificates  of deposit  accounted  for the  largest  portion of this
increase, up $38.7 million, of which $13.9 million were from brokered deposits.

     The following table sets forth the  distribution and the rates paid on each
category of deposits.

<TABLE>
<CAPTION>
                                                 SEPTEMBER 30,
                          -----------------------------------------------------------
                                      1998                          1997
                          ----------------------------- -----------------------------
                                     PERCENT                        PERCENT    
                                     OF TOTAL    RATE              OF TOTAL    RATE
                           BALANCE   DEPOSITS    PAID    BALANCE   DEPOSITS    PAID
                          ---------  --------  -------- ---------  --------  --------
                                            (DOLLARS IN THOUSANDS)
<S>                        <C>          <C>       <C>    <C>        <C>         <C>  
Savings accounts.........  $    703     0.92%     3.00%  $   678      2.39%     3.00%
Now and money market                                             
   accounts..............     6,761     8.86      4.53     2,789      9.83      3.35
                                                                 
Certificates of deposit..    55,422    72.63      5.58    16,710     58.89      5.67
                                                                 
Noninterest-bearing deposits:                                    
                                                                 
    Demand deposits......    13,425    17.59        --     8,200     28.89        --
                           --------   ------              ------   -------
                                                                 
        Total deposits...   $76,311   100.00%     4.48%  $28,377    100.00%     3.74%
                            =======   ======      ====   =======    ======      ====
</TABLE>


     The  following  table  presents the amounts,  the yields and the periods to
maturity of the certificate accounts outstanding at September 30, 1998 and 1997.

<TABLE>
<CAPTION>
                                                                 AT SEPTEMBER 30,             AT SEPTEMBER 30,    
                                                                       1998                        1997
                                                             ------------------------   ---------------------------
                                                               AMOUNT        RATE          AMOUNT          RATE
                                                             ----------   -----------   ------------   ------------
BALANCES MATURING:                                                           (DOLLARS IN THOUSANDS)
<S>                                                             <C>             <C>        <C>            <C>  
Three months or less.....................................       $19,951         5.49%      $  6,368       5.77%
Three months to one year.................................        29,557         5.61          9,619       5.61
One year to three years..................................         5,735         5.67            658       5.69
Over three years.........................................           179         5.77             65       5.33
                                                              ---------                   --------
  Total..................................................       $55,422         5.58%       $16,710       5.67%
                                                                =======         ====      =========       ====
</TABLE>

     Borrowings.  Borrowings  amounted to $22.0 million at September 30, 1998 an
increase  from the $1.3 million at September  30, 1997.  Borrowings  are used to
arbitrage  both the  investment  securities  portfolio and the mortgage  banking
activities of the company. At September 30, 1998 and 1997,  borrowings consisted
solely of FHLB advances.



                                       53


<PAGE>



     The following  table sets forth  information  regarding the bank's borrowed
funds at or for the periods ended on the dates indicated:

<TABLE>
<CAPTION>
                                                                        AT OR FOR THE YEARS
                                                                               ENDED
                                                                           SEPTEMBER 30,
                                                                     -------------------------
                                                                        1998          1997
                                                                     -----------   -----------
                                                                      (DOLLARS IN THOUSANDS)
FHLB advances:
<S>                                                                     <C>             <C>   
   Average balance outstanding..................................        $  5,358        $2,867
                                                                        ========       =======
   Maximum amount outstanding at any                                                           
     month-end during the period................................         $22,000        $2,600
                                                                         =======       =======
   Balance outstanding at end of period.........................         $22,000        $1,250
                                                                         =======       =======
   Weighted average interest rate during the period.............            5.34%         5.44%
                                                                         =======       =======
   Weighted average interest rate at end of period..............            6.00%         6.55%
                                                                         =======       =======
Reverse repurchase agreements:
  Average balance oustanding....................................        $  2,015       $    --
                                                                        ========       =======
  Maximum amount outstanding at any                                                            
    month-end during the period.................................        $  3,971       $    --
                                                                        ========       =======
  Balance outstanding at end of period..........................        $     --       $    --
                                                                        ========       =======
  Weighted average interest rate during the period..............            5.66%           --%
                                                                        ========       =======
  Weighted average interest rate at end of period...............              --%           --%
                                                                        ========       =======
</TABLE>

ASSET-LIABILITY MANAGEMENT

     The primary objective of asset/liability management is to ensure the steady
growth of the company's primary earnings component,  net interest income and the
maintenance of reasonable levels of capital independent of fluctuating  interest
rates.   Interest  rate  risk  can  be  defined  as  the   vulnerability  of  an
institution's  financial  condition and/or results of operations to movements in
interest rates. Interest rate risk, or sensitivity,  arises when the maturity or
repricing  characteristics  of assets differ  significantly from the maturity or
repricing characteristics of liabilities.  Management endeavors to structure the
balance  sheet  so that  repricing  opportunities  exist  for  both  assets  and
liabilities  in  roughly  equivalent  amounts  at  approximately  the same  time
intervals to maintain interest rate risk at an acceptable level.

     Management  oversees  the  asset/liability  management  function  and meets
periodically  to monitor and manage the structure of the balance sheet,  control
interest rate exposure,  and evaluate  pricing  strategies for the company.  The
asset mix of the  balance  sheet is  continually  evaluated  in terms of several
variables:  yield,  credit quality,  appropriate  funding sources and liquidity.
Management  of the  liability  mix of the balance sheet focuses on expanding the
company's various funding sources.  At times,  depending on the level of general
interest rates,  the relationship  between long- and short-term  interest rates,
market  conditions  and  competitive  factors,  we may determine to increase our
interest  rate risk  position in order to increase our net interest  margin.  We
monitor interest rate risk and adjust the composition of interest-related assets
and  liabilities  in order to limit our  exposure to changes in interest  income
over time.



                                       54


<PAGE>



     We manage our exposure to interest rates by  structuring  the balance sheet
in the ordinary course of business. We currently emphasize adjustable rate loans
and/or  loans  that  mature  in a  relatively  short  period  when  compared  to
single-family residential loans. In addition, to the extent possible, we attempt
to attract  longer-term  deposits.  We have not entered into instruments such as
leveraged  derivatives,  structured notes,  interest rate swaps,  caps,  floors,
financial options, financial futures contracts or forward delivery contracts for
the purpose of reducing interest rate risk.

     One of the ways we monitor interest rate risk is through an analysis of the
relationship between interest-earning assets and interest-bearing liabilities to
measure  the  impact  that  future  changes in  interest  rates will have on net
interest  income.  An interest  rate  sensitive  asset or liability is one that,
within a defined time period,  either  matures or  experiences  an interest rate
change in line with general market  interest  rates.  The management of interest
rate risk is  performed by analyzing  the maturity and  repricing  relationships
between  interest-earning  assets and  interest-bearing  liabilities at specific
points in time ("GAP") and by analyzing  the effects of interest rate changes on
net interest income over specific  periods of time by projecting the performance
of the mix of assets  and  liabilities  in varied  interest  rate  environments.
Interest rate  sensitivity  reflects the potential effect on net interest income
of a movement in interest rates. A company is considered to be asset  sensitive,
or to have a  positive  GAP,  when the  amount  of its  interest-earning  assets
maturing  or  repricing  within  a  given  period  exceeds  the  amount  of  its
interest-bearing liabilities also maturing or repricing within that time period.
Conversely,  a company is  considered  to be liability  sensitive,  or to have a
negative GAP, when the amount of its  interest-bearing  liabilities  maturing or
repricing  within a given  period  exceeds  the  amount of its  interest-earning
assets also  maturing or repricing  within that time period.  During a period of
rising  interest  rates,  a negative GAP tends to affect  adversely net interest
income,  while a positive  GAP tends to result in an  increase  in net  interest
income.  During a period of falling  interest  rates,  a  negative  GAP tends to
result in an  increase in net  interest  income,  while a positive  GAP tends to
affect net interest income adversely.

     The table below  illustrates  the  maturities or repricing of the company's
assets  and  liabilities,  including  noninterest-bearing  sources  of  funds to
specific  periods at December 31, 1998.  Estimates  and  assumptions  concerning
prepayment  rates of major asset  categories are based on  information  obtained
from the FHLB of Atlanta on projected  prepayment levels on mortgage-backed  and
related securities and decay rates on savings, now and money market accounts. We
believe that such information is consistent with our current experience.



                                       55


<PAGE>
<TABLE>
<CAPTION>
                                                                             90 DAYS     91 DAYS TO    181 DAYS TO  ONE YEAR TO   
MATURING OR REPRICING PERIODS                                                OR LESS      180 DAYS      ONE YEAR    THREE YEARS   
- -------------------------------------------------------------------------   ----------   ----------    ----------   -----------   
                                                                                                         (DOLLARS IN THOUSANDS)
INTEREST-EARNING ASSETS:
Loans:
<S>                                                                          <C>         <C>            <C>          <C>          
   Adjustable and balloon(1).............................................     $  5,586    $   1,566      $  9,431     $   2,143   
   Fixed-rate (2)........................................................       14,835          329           329         1,061   
   Second mortgages(3)...................................................          828           50            91           268   
   Commercial business...................................................        2,052           --            --            --   
   Consumer..............................................................        2,155           34            30            77   

Investment securities....................................................       32,051           --            --            --   
Mortgage-backed securities...............................................        6,728          972         1,794         5,589   
                                                                             ---------   ----------     ---------    ----------   

      Total..............................................................       64,235        2,951        11,675         9,138   
                                                                             ---------   ----------     ---------    ----------   

INTEREST-BEARING LIABILITIES:
Deposits:
   Savings accounts......................................................       $   36        $  34          $ 63          $202   
   Now accounts..........................................................          170          101           170           353   
   Money market accounts.................................................        3,548        2,402         2,726         1,208   
   Certificates of deposit...............................................       24,683       20,872        23,300        13,362   

Borrowings:
   FHLB advances.........................................................        5,000           --            --            --   
   Other borrowings......................................................           --           --            --            --  
                                                                              --------     ----------  -----------  ------------  

      Total..............................................................       33,437       23,409        26,259        15,125   
                                                                              --------     --------      --------     ---------   

GAP......................................................................      $30,798     $(20,458)     $(14,584)    $  (5,987)  
                                                                               =======     ========      ========     =========   
CUMULATIVE GAP...........................................................      $30,798      $10,340      $ (4,244)     $(10,231)  
                                                                               =======      =======      ========      ========   
RATIO OF CUMULATIVE GAP TO TOTAL ASSETS..................................        26.14%        8.78%        (3.60)%       (8.68)% 
                                                                                 =====         ====         =====         =====   
</TABLE>

<TABLE>
<CAPTION>
                                                                             THREE YEARS TO  FIVE YEARS           
MATURING OR REPRICING PERIODS                                                  FIVE YEARS     OR MORE       TOTAL
- -------------------------------------------------------------------------    -------------   ---------    ----------
                                                                            
INTEREST-EARNING ASSETS:
Loans:
<S>                                                                            <C>          <C>            <C>     
   Adjustable and balloon(1).............................................       $       --   $      --      $ 18,726
   Fixed-rate (2)........................................................              750       1,591        18,895
   Second mortgages(3)...................................................              158         186         1,581
   Commercial business...................................................              375          --         2,427
   Consumer..............................................................               --          --         2,296

Investment securities....................................................              250       4,650        36,951
Mortgage-backed securities...............................................            4,131       8,766        27,980
                                                                                  --------       -----      --------

      Total..............................................................            5,664      15,193       108,856
                                                                                 ---------     -------      --------

INTEREST-BEARING LIABILITIES:
Deposits:
   Savings accounts......................................................             $132        $315          $782
   Now accounts..........................................................               94         209         1,097
   Money market accounts.................................................              575         523        10,982
   Certificates of deposit...............................................              338          --        82,555

Borrowings:
   FHLB advances.........................................................               --          --         5,000
   Other borrowings......................................................               --          --            --
                                                                               -----------   -----------  -----------

      Total..............................................................            1,139       1,047       100,416
                                                                                 ---------   ---------      --------

GAP......................................................................         $  4,525     $14,146     $   8,440
                                                                                  ========     =======     =========
CUMULATIVE GAP...........................................................         $ (5,706)   $  8,440
                                                                                  ========    ========
RATIO OF CUMULATIVE GAP TO TOTAL ASSETS..................................            (4.84)%      7.16%
                                                                                     =====        ====
</TABLE>
- -----------------------------
(1)  Includes  $129,000 of loans held for sale in the 90 days or less  repricing
     period.
(2)  Includes  $13.7  million  of  loans  held  for  sale in the 90 days or less
     repricing period.
(3)  Includes  $774,000 of loans held for sale in the 90 days or less  repricing
     period.


                                       56


<PAGE>



     As indicated in the  interest  rate  sensitivity  table,  the  twelve-month
cumulative  gap,  representing  the total net  assets and  liabilities  that are
projected to reprice over the next twelve months, was liability sensitive in the
amount of $4.2 million at December 31, 1998.

     While the GAP position is a useful tool in measuring interest rate risk and
contributes toward effective asset and liability management,  it is difficult to
predict the effect of changing  interest  rates solely on the  measure,  without
accounting for alterations in the maturity or repricing  characteristics  of the
balance  sheet  that occur  during  changes in market  interest  rates.  The GAP
position reflects only the prepayment assumptions pertaining to the current rate
environment  and assets tend to prepay more rapidly  during periods of declining
interest rates than during periods of rising interest rates.

     Other factors  affecting  net interest  income are interest rate changes on
variable rate loans. The amount of change will depend on how variable loan rates
are determined,  and time lags may delay rate increases.  A loan's interest rate
may be  capped  and not be  adjustable  in a  single  period  above  or  below a
predetermined  rate. While interest rate changes will not affect the rate earned
on fixed rate loans if interest  rates rise,  the  interest  earned will be less
than what could be obtained on a current  market rate  investment or if the loan
had a variable rate of interest that adjusted with market conditions.

     Because of these and other factors not contemplated by the GAP position, an
institution  could have a matched GAP position in the current  rate  environment
and still have its net interest income exposed to increased interest rate risk.

     Management  uses two other  analyses to manage  interest rate risk:  (1) an
earnings at risk  analysis to develop an estimate of the direction and magnitude
of the change in net  interest  income if rates move up or down 100 to 300 basis
points; and (2) a value-at-risk analysis to estimate the direction and magnitude
of the change in net  portfolio  value if rates move up or down 100 to 200 basis
points.  Currently we use a sensitivity of net interest income analysis prepared
by the FHLB of Atlanta to measure  earnings-at-risk  and the OTS  Interest  Rate
Risk Exposure Report to measure value-at-risk.

     The following  table sets forth the earnings at risk analysis that measures
the  sensitivity of net interest income to changes in interest rates at December
31, 1998:

<TABLE>
<CAPTION>
              Net Interest Income Sensitivity Analysis
- --------------------------------------------------------------------
                                      Basis Point        Percent
   Changes in       Net Interest         Change           Change
   Rate (bp)           Margin          From Base        From Base
- ----------------   --------------    --------------   --------------
<S>                  <C>              <C>              <C>    
+ 300                 2.24%            (0.09)%          (3.45)%
+ 200                 2.29             (0.03)           (1.29)
+ 100                 2.30             (0.02)           (0.86)
- --                    2.32                --               --
- - 100                 2.32                --               --
- - 200                 2.32                --               --
- - 300                 2.31             (0.01)           (0.43)
</TABLE>

     The table indicates that, if interest rates increase 200 basis points,  net
interest  margin,  as measured as a percent of total assets,  would decline by 3
basis points or 1.29%.  Conversely,  if interest rates decrease 200 basis points
there would be no impact on net interest margin. The primary reason for



                                       57


<PAGE>



this minimal change is because the negative one year  cumulative GAP position of
$4.2 million is offset by the bank's  investment  of $23.5 million in investment
securities  that are tied to the prime  rate,  adjust on a monthly or  quarterly
basis  and do not have a period  cap or,  in  certain  instances,  do not have a
lifetime  cap.  Of this $23.5  million  investment,  $6.0  million  adjusts on a
monthly basis and $9.0 million  adjusts on a quarterly basis and does not have a
period or lifetime  cap.  The  remaining  $8.5  million,  of which $6.4  million
adjusts quarterly and $2.1 million adjusts monthly,  has an average lifetime cap
of 13.04% but is not limited to a period  cap.  The bank's  investment  in these
securities  tends to  neutralize  the  benefit  or  detriment  of the fixed rate
investments and loans in the bank's portfolio.

     The net interest income sensitivity  analysis does not represent a forecast
and should not be relied upon as being indicative of expected operating results.
The estimates  used are based upon the assumption as to the nature and timing of
interest  rate levels  including the shape of the yield curve.  These  estimates
have been developed based upon current economic  conditions;  the company cannot
make any assurances as to the predictive nature of these  assumptions  including
how customer preferences or competitor influences might change.

     As market  conditions vary from those assumed in the sensitivity  analysis,
actual results will also differ due to: prepayment and refinancing levels likely
deviating  from those  assumed,  the varying  impact of interest rate changes on
caps or floors on adjustable rate loans; depositor early withdrawals and product
preference  changes;  and other internal and external  variables.  Further,  the
sensitivity  analysis  does not reflect  actions that  management  might take in
responding to or anticipating changes in interest rates.

     Interest  rate  risk is the  potential  of  economic  losses  due to future
interest  rate  changes.  These  economic  losses can be  reflected as a loss of
future net interest income as  demonstrated  above and/or a loss of current fair
market values. The objective is to measure the effect on net interest income and
to adjust the balance  sheet to minimize  the inherent  risk,  while at the same
time maximizing income. Management realizes certain risks are inherent; the goal
is to identify, monitor and accept the risks.

     We apply a net  portfolio  value (NPV)  analysis to gauge our interest rate
risk  exposure as derived  from the OTS  Interest  Rate Risk  simulation  model.
Generally NPV is the discounted present value of the difference between incoming
cash flows on  interest-earning  assets and other  investments and outgoing cash
flows on interest  bearing  liabilities  in addition to the present value of net
expected cash flows from existing  off-balance sheet contracts.  The application
of the  methodology  attempts to quantify  interest  rate risk by measuring  the
change  in the NPV  that  would  result  from a  theoretical  instantaneous  and
sustained 200 basis point shift in market interest rates.



                                       58


<PAGE>



     Presented  below,  as of December 31, 1998,  is an analysis of our interest
rate risk as measured by changes in NPV for parallel  shifts of 200 basis points
in market interest rates:

<TABLE>
<CAPTION>
                                                    NET PORTFOLIO VALUE AS A PERCENT OF THE
                                                           PRESENT VALUE OF ASSETS
                       NET PORTFOLIO VALUE          -------------------------------------
                   -----------------------------
   CHANGES IN         DOLLAR           PERCENT      NET PORTFOLIO          CHANGE IN    
   RATES (BP)         CHANGE           CHANGE       VALUE RATIO           NPV RATIO      
- ----------------   ------------     -------------  ------------------    ---------------
                       (DOLLARS IN THOUSANDS)      
<S>              <C>                   <C>            <C>                <C>    
     + 200        $(4,176)              (44.31)%       4.55%              (3.25)%
     + 100         (1,904)              (20.20)        6.36               (1.44)
        --             --                  --          7.80                  --
     - 100          1,373                14.57         8.78                0.98
     - 200          2,649                26.11         9.66                1.86
</TABLE>



     The decline in net  portfolio  value of $4.2 million or 44.31% in the event
of a 200 basis  point  increase  in rates is a result of the  current  amount of
fixed rate loans held by us as of December 31, 1998.  The  foregoing  decline in
NPV in the event of an increase in interest rates of 200 basis points  currently
exceeds the company's  internal board guidelines.  However,  upon receipt of the
capital  expected to be raised in the offering,  a similar  increase in interest
rates of 200 basis  points  would  result in a decline in NPV that would be well
within the company's internal board guidelines.

     As with any  method of  gauging  interest  rate  risk,  there  are  certain
shortcomings  inherent in the NPV  methodology.  The model assumes interest rate
changes are instantaneous  parallel shifts in the yield curve. In reality,  rate
changes are rarely  instantaneous.  The use of the  simplifying  assumption that
short-term  and  long-term  rates  change by the same  degree may also  misstate
historical  rate  patterns,  which  rarely show  parallel  yield  curve  shifts.
Further,  the model  assumes  that  certain  assets and  liabilities  of similar
maturity or repricing will react  identically  to changes in rates.  In reality,
the  market  value of  certain  types of  financial  instruments  may  adjust in
anticipation  of changes in market rates,  while any adjustment in the valuation
of other  types of  financial  instruments  may lag behind the change in general
market rates. Additionally, the NPV methodology does not reflect the full impact
of  contractual  restrictions  on changes in rates for certain  assets,  such as
adjustable rate loans.  When interest rates change,  actual loan prepayments and
early  withdrawals  from  time  deposits  may  deviate  significantly  from  the
assumptions  used in the model.  Finally,  this  methodology does not measure or
reflect the impact that higher rates may have on the ability of  adjustable-rate
loan  clients to service  their debt.  All of these  factors are  considered  in
monitoring our exposure to interest rate risk.

LIQUIDITY AND CAPITAL RESOURCES

     Liquidity. The bank's primary sources of funds are deposits,  principal and
interest  payments  on loans,  mortgage-backed  and  investment  securities  and
borrowings. While maturities and scheduled amortization of loans are predictable
sources of funds,  deposit flows and mortgage prepayments are greatly influenced
by general interest rates,  economic  conditions and  competition.  The bank has
continued  to maintain the  required  levels of liquid  assets as defined by OTS
regulations.  This requirement of the OTS, which may be changed at the direction
of the OTS depending upon economic conditions and deposit flows, is based upon a
percentage of deposits and short-term borrowings.  The bank's currently required
liquidity  ratio is 4.00%.  At December 31, 1998,  the bank's  actual  liquidity
ratio



                                       59


<PAGE>



was 20.83%.  The bank  manages its  liquidity  position  and demands for funding
primarily by investing excess funds in short-term investments and utilizing FHLB
advance and reverse repurchase agreements in periods when the bank's demands for
liquidity exceed funding from deposit inflows.

     The bank's most  liquid  assets are cash and cash  equivalents,  securities
available-for-sale  and  trading  securities.  The  levels of these  assets  are
dependent on the bank's operating,  financing,  lending and investing activities
during any given period.  At December 31, 1998,  cash and cash  equivalents  and
securities available-for-sale totalled $68.3 million, or 57.97% of total assets.

     The  primary  investing  activities  of the  bank  are the  origination  of
residential one- to four-family loans, commercial real estate loans, real estate
construction and development loans,  commercial borrowing and consumer loans and
the purchase of United States  Treasury and agency  securities,  mortgage-backed
and  mortgage-related  securities and other  investment  securities.  During the
three months ended  December 31,  1998,  the bank's loan  originations  totalled
$101.4  million.  Purchases of United  States  Treasury  and agency  securities,
mortgage-backed and mortgage related securities and other investment  securities
totalled $25.5 million for the three months ended December 31, 1998.

     The bank has other  sources of  liquidity  if a need for  additional  funds
arises. At December 31, 1998, the bank had $5.0 million in advances  outstanding
from the FHLB and had an additional  overall borrowing capacity from the FHLB of
$27.0  million at that date.  Depending  on market  conditions,  the  pricing of
deposit  products  and FHLB  advances,  the bank  may  continue  to rely on FHLB
borrowings to fund asset growth.

     At December 31,  1998,  the bank had  commitments  to fund loans and unused
outstanding  lines of credit,  unused standby  letters of credit and undisbursed
proceeds of construction  mortgages totaling $23.1 million. The bank anticipates
that  it  will  have  sufficient  funds  available  to  meet  its  current  loan
origination commitments. Certificate accounts, including IRA and Keogh accounts,
which are  scheduled  to mature in less than one year from  December  31,  1998,
totalled $68.9 million. Based upon experience,  management believes the majority
of maturing  certificates  of deposit  will remain with the bank.  In  addition,
management  of the  bank  believes  that it can  adjust  the  rates  offered  on
certificates   of  deposit  to  retain   deposits  in  changing   interest  rate
environments.  In the event that a significant portion of these deposits are not
retained  by the bank,  the bank  would be able to  utilize  FHLB  advances  and
reverse repurchase agreements to fund deposit withdrawals, which would result in
an increase in interest expense to the extent that the average rate paid on such
borrowings exceeds the average rate paid on deposits of similar duration.

     Capital  Resources.  At December  31, 1998,  the bank  exceeded all minimum
regulatory  capital  requirements with a tangible capital level of $6.5 million,
or 5.55% of total  adjusted  assets,  which is above the required  level of $1.8
million,  or 1.50%;  core capital of $6.5  million,  or 5.55% of total  adjusted
assets,  which is above  the  required  level of $4.7  million,  or  4.00%;  and
risk-based capital of $7.1 million, or 15.52% of risk-weighted  assets, which is
above the required level of $3.7 million, or 8.00%.

YEAR 2000 COMPLIANCE

     As the year 2000 ("Year 2000") approaches,  an important business issue has
emerged  regarding  how  existing  computer  application  software  programs and
operating systems can accommodate change



                                       60


<PAGE>



from the 1900s to the year 2000. Many existing application software products are
designed to accommodate the date field,  the year, with only two digits.  If not
corrected, many computer applications and systems could fail or create erroneous
results  by or at the Year 2000 (the  "Year 2000  Issue").  With  respect to the
bank,  computer  systems  are  used to  perform  financial  calculations,  track
deposits and loan payments,  transfer funds and make direct  deposits.  Computer
software   and  computer   chips  also  are  used  to  run   security   systems,
communications  networks and other  essential  equipment of the bank.  While the
bank maintains an internal  computer  system for many operating  functions,  the
majority of the bank's data  processing is  out-sourced to a third party vendor.
To become Year 2000  compliant,  the bank is following  guidelines  suggested by
federal bank regulatory agencies and the Securities and Exchange Commission (the
"SEC").  A description of each of the steps and the status of the bank's efforts
in completing the steps is as follows:

     In July 1997, the bank formed a Year 2000  Committee (the "Y2K  Committee")
and in connection  therewith  has adopted a Year 2000 Policy.  The Y2K Committee
has prepared a matrix  representing an overview of all systems or  relationships
that  could be  affected  by the Year 2000  Issue and has  identified  potential
problems  associated with the Year 2000 Issue.  From this, the Y2K Committee has
developed  and  implemented  a plan designed to ensure that all software used in
connection  with the bank's  business will manage and manipulate  data involving
the date transition from 1999 to 2000 and thereafter  without functional or data
abnormality and without inaccurate results related to such data.

     The bank's ability to be Year 2000 compliant depends in large part upon the
cooperation of its vendors and customers.  The bank has required its third-party
computer  systems and software  vendors to represent that the products  provided
are or will be Year 2000 compliant and has planned and  implemented a program of
testing for compliance.  In addition,  the company has received  representations
from its primary  third-party  data  processing  vendor that it has resolved all
Year 2000  problems in its  software  and is Year 2000  compliant.  The bank has
identified  and  instituted  all systems that could be affected by the Year 2000
Issue,  including  a  review  of  all  major  information  technology  and  non-
information technology systems to determine how Year 2000 Issues affect them. In
connection with this system-wide review, the company has conducted an assessment
of which  systems  and  equipment  are most prone to placing the bank at risk if
they are not Year 2000 compliant (i.e.,  "mission-critical"  systems).  The bank
has  completed  testing of most of its mission  critical  systems as well as its
minor hardware and software systems. The results confirmed that the applications
tested were Year 2000  compliant.  All Year 2000 issues for the bank,  including
testing and remediation, are expected to be completed by June 30, 1999. The bank
is in the process of preparing  brochures to distribute to its customers to make
them aware of the Year 2000 issue and the bank's preparations.

     The bank's  operations  also may be affected by the Year 2000 compliance of
its significant suppliers and other vendors, including those vendors who provide
non-information   and  technology  systems.  To  a  lesser  extent,  the  bank's
operations  could be affected by the Year 2000  compliance  of  multi-family  or
commercial borrowers.  The bank has begun the process of requesting  information
related  to the Year 2000  compliance  of its  significant  suppliers  and other
vendors.  However,  the  bank  does  not  currently  have  complete  information
concerning the compliance status of some of its significant  suppliers and other
vendors.  In the event that any of the  bank's  significant  suppliers  or other
vendors do not successfully achieve Year 2000 compliance in a timely manner, the
bank's business or operations could be adversely affected. Accordingly, the bank
has prepared a contingency  plan,  if required,  in the event that there are any
system interruptions and is preparing a business resumption plan providing for



                                       61


<PAGE>



manual maintenance of critical accounts in the event of failure. There can be no
assurances,  however,  that  implementation  of that plan, if required,  will be
effective to remedy all potential problems.

     The bank is currently  engaged in an upgrade of its  technology  systems in
addition to  implementing  its Year 2000 policy and has  budgeted  approximately
$126,000  in  connection  with the costs  associated  with  achieving  Year 2000
compliance and related technology systems upgrades. As of December 31, 1998, the
bank had expended approximately $26,000.  Material costs, if any, that may arise
from  the  failure  to  achieve  Year  2000  compliance  by  either  the  bank's
third-party  data  processing  vendor  or its  significant  suppliers  and other
vendors is not currently determinable.

     To the extent that the bank's  systems  are not fully Year 2000  compliant,
there can be no  assurance  that  potential  systems  interruptions  or the cost
necessary to update  software would not have a materially  adverse effect on the
bank's  business,  financial  condition,  results of  operations,  cash flows or
business  prospects.  The  bank's  efforts  to become  Year 2000  compliant  are
monitored by its federal banking  regulators.  Failure to be Year 2000 compliant
could subject the bank to formal  supervisory or enforcement  actions.  The bank
presently believes that the Year 2000 Issue will not pose significant  operating
problems for the bank.  However,  if  implementation  and testing  plans are not
completed in a satisfactory  and timely manner by third parties on whom the bank
depends,  or if other unforseen  problems arise,  then the Year 2000 Issue could
potentially have an adverse effect on the operations of the bank.

IMPACT OF INFLATION AND CHANGING PRICES

     The Consolidated  Financial  Statements and Notes thereto  presented herein
have been prepared in accordance  with GAAP,  which provides for the measurement
of financial  position and  operating  results  generally in terms of historical
dollar amounts without  considering the changes in the relative purchasing power
of money over time due to inflation. The impact of inflation is reflected in the
increased cost of the company's operations.  Unlike industrial companies, nearly
all of the assets and  liabilities  of the company are monetary in nature.  As a
result,  interest rates have a greater impact on the company's  performance than
do the effects of general levels of inflation. Interest rates do not necessarily
move in the same  direction  or to the same  extent  as the  prices of goods and
services.

RECENT ACCOUNTING DEVELOPMENTS

     In June 1997, the Financial  Accounting  Standards  Board  ("FASB")  issued
Statement of Financial  Accounting  Standards No. 130,  Reporting  Comprehensive
Income  ("SFAS  130").  SFAS 130  establishes  standards  for the  reporting and
display of  comprehensive  income,  its  components  and  accumulated  balances.
Comprehensive  income is defined to include all changes in equity  except  those
resulting from investments by owners and  distributions  to owners.  Among other
disclosures, SFAS 130 requires that all items that are required to be recognized
under current  accounting  standards as components  of  comprehensive  income be
reported in a financial  statement that is displayed with the same prominence as
other financial  statements.  The company adopted SFAS 130 effective  October 1,
1998.

     In June 1997, FASB issued Statement of Financial  Accounting  Standards No.
131,  Disclosure about Segments of a Business  Enterprise ("SFAS 131"). SFAS 131
establishes  standards for the way that public  enterprises  report  information
about operating  segments in interim financial  statements issued to the public.
It also establishes  standards for disclosures  regarding products and services,
geographic areas



                                       62


<PAGE>



and major  customers.  SFAS 131 defines  operating  segments as components of an
enterprise about which separate  financial  information is available and that is
evaluated  regularly by the chief  operating  decision  maker in deciding how to
allocate resources and in assessing performance. The company will be required to
adopt SFAS 131 by September 30, 1999.

     In June 1998, FASB issued Statement of Financial  Accounting  Standards No.
133, "Accounting for Derivative  Instruments" ("SFAS 133"). SFAS 133 establishes
accounting and reporting  standards for derivative  instruments  and for hedging
activities. SFAS 133 requires that an entity recognize all derivatives as either
assets or liabilities and measure those instruments at fair market value.  Under
certain  circumstances,  a portion of the derivative's gain or loss is initially
reported  as  a  component  of  other  comprehensive   income  and  subsequently
reclassified into income when the transaction affects earnings. For a derivative
not designated as a hedging instrument, the gain or loss is recognized in income
in the period of  change.  The  company  will be  required  to adopt SFAS 133 by
October 1, 2000.  Presently,  the company  does not use  derivative  instruments
either  in  hedging  activities  or as  investments.  Accordingly,  the  company
believes that adoption of SFAS 133 will have no material impact on its financial
position or results of operations.

     In October 1998, FASB issued  Statement of Financial  Accounting  Standards
No.  134,   "Accounting  for  Mortgage-Backed   Securities  Retained  after  the
Securitization of Mortgage Loans Held For Sale by a Mortgage Banking Enterprise"
("SFAS  134").  SFAS 134  establishes  accounting  and  reporting  standards for
certain  activities of mortgage banking  enterprises and other  enterprises that
conduct operations that are substantially  similar to the primary obligations of
a  mortgage  banking   enterprise.   This  statement  requires  that  after  the
securitization  of mortgage  loans held for sale, an entity  engaged in mortgage
banking activities  classify the resulting  mortgage-backed  securities or other
retained  interests  based  on its  ability  and  intent  to sell or hold  those
investments.  The company  will be required to adopt SFAS 134 during the quarter
ended  December 31, 1999.  Presently,  the company's  mortgage  company does not
securitize mortgage loans held for sale. Accordingly,  the company believes that
adoption of SFAS 134 will have no material  impact on its financial  position or
results of operations.

PROPERTIES

     We currently  conduct our business from four  full-service  banking offices
and our  administrative  office.  We intend  to  acquire  additional  facilities
including  additional  branch offices,  consistent with our strategy to grow the
bank.  The following  table sets forth the company's  offices as of December 31,
1998.



                                       63


<PAGE>





<TABLE>
<CAPTION>
                                                                                           NET BOOK
                                                                                            VALUE
                                                                                         0F PROPERTY OR
                                                                                          LEASEHOLD
                                                            ORIGINAL                     IMPROVEMENTS
                                                              YEAR         DATE OF            AT
                                              LEASED OR     EASED OR        LEASE        DECEMBER 31,
LOCATION                                        OWNED       ACQUIRED     EXPIRATION          1998
- ----------                                    ----------   ----------  -------------   --------------
                                                                  (IN THOUSANDS)
<S>                                           <C>            <C>        <C>               <C> 
ADMINISTRATIVE OFFICE:
10700 Parkridge Boulevard                                                                        
Reston, Virginia                                Leased        1998       03-31-03           $ 30

BRANCH OFFICES:
11834 Rockville Pike                                                                             
Rockville, Maryland 20852                       Leased        1998       06-15-05            431

8070 Ritchie Highway                                                                             
Pasadena, Maryland 21122                        Leased        1998       08-31-08             34

250 N. Glebe Road                                                                                
Arlington, Virginia 22203                       Leased        1998       03-31-03             33

1025 Connecticut Avenue, N.W.                                                                    
Washington, D.C. 20036                          Leased        1998       07-31-08            205

GREATER ATLANTIC MORTGAGE OFFICE:
8230 Old Courthouse Road
Vienna, Virginia 22182                          Leased        1995       12-31-99              8
                                                                                            ----


                                    Total..............................................     $741
                                                                                            ====
</TABLE>


     The company has leased property for an additional bank branch office on the
Harry Byrd Highway in Sterling, Virginia, expected to open in June 1999.

     The total net book value of the company's furniture, fixtures and equipment
at  December  31,  1998 was $1.6  million.  The  properties  are  considered  by
management to be in good condition.  Management expects to expend up to $100,000
for replacement of data processing and related equipment by March 31, 2000.

LEGAL PROCEEDINGS

     The company is not  involved in any pending  legal  proceedings  other than
routine legal  proceedings  occurring in the ordinary  course of business.  Such
routine legal  proceedings,  in the aggregate,  are believed by management to be
immaterial to the company's financial  condition,  results of operations or cash
flows.



                                       64


<PAGE>



PERSONNEL

     As of December 31,  1998,  the company had 80  full-time  employees  and 11
part-time  employees.   The  employees  are  not  represented  by  a  collective
bargaining unit and the company considers its relationship with its employees to
be good. See "Management of the Bank--Other  Benefit Plans" for a description of
compensation and benefit programs offered to the company's employees.

                            MANAGEMENT OF THE COMPANY

     The board of  directors  of the company  consists  of seven  members and is
divided into three classes,  each of which contains  approximately  one-third of
the Board.  The  directors  are elected by the  stockholders  of the company for
staggered three year terms, or until their successors are elected and qualified.
One class of directors,  consisting of Paul J. Cinquegrana and Bruce D. Ochsman,
has a term of office  expiring at the annual meeting of  stockholders in 2000; a
second class,  consisting of Jeffrey M. Gitelman and Lynnette Dobbins Taylor has
a term of office  expiring at the annual meeting of  stockholders in 2001; and a
third class, consisting of William Calomiris, Carroll E. Amos and James B. Vito,
has a term of office expiring at the annual meeting of stockholders in 2002.

     There are no  familial  relationships  among  the  directors  or  executive
officers  of the  company or the bank and no  director  is serving as a director
pursuant to an agreement.  Information  concerning  the  principal  occupations,
employment  and other  information  concerning the directors and officers of the
company  during  the past  five  years is set  forth  under  "Management  of the
Bank--Biographical Information."

     The following  individuals  are the  executive  officers of the company and
hold the offices set forth below opposite their names.

<TABLE>
<CAPTION>
NAME                                       POSITION(S) HELD WITH COMPANY
- --------                                   --------------------------------------

<S>                                       <C>
William Calomiris                          Chairman of the Board of Directors
Carroll E. Amos                            President and Chief Executive Officer
David E. Ritter                            Chief Financial Officer
Margaret A. Reynolds                       Corporate Secretary
</TABLE>

     The executive  officers of the company are elected annually and hold office
until their  respective  successors  have been  elected and  qualified  or until
death, resignation or removal at the discretion of the board of directors.

DIRECTOR COMPENSATION

     Since the formation of the company,  the executive officers,  directors and
other  personnel  have been  compensated  for  services by the bank and have not
received  additional  remuneration from the company.  For information  regarding
fees paid to the bank's Board of Directors see "Management of the Bank--Director
Compensation."



                                       65


<PAGE>



                             MANAGEMENT OF THE BANK

DIRECTORS

         The  following  table sets  forth  information  regarding  the board of
directors of the bank.

<TABLE>
<CAPTION>
                                                                                              DIRECTOR       TERM
NAME                                 AGE(1)     POSITION(S) HELD WITH THE BANK                 SINCE       EXPIRES
- ----------                         ----------  -------------------------------------------  ----------   ----------

<S>                                    <C>    <C>                                             <C>          <C> 
Carroll E. Amos                        51      Director, President and Chief                   1997         2002
                                                 Executive Officer
William Calomiris                      78      Director, Chairman of the Board                 1997         2002
                                                 of Directors
Paul J. Cinquegrana                    57      Director                                        1997         2000
Jeffrey M. Gitelman                    54      Director                                        1997         2001
Bruce D. Ochsman                       41      Director                                        1997         2000
Lynnette Dobbins Taylor                78      Director                                        1998         2001
James B. Vito                          73      Director                                        1998         2002
</TABLE>

(1)   As of March 15, 1999.

EXECUTIVE OFFICERS WHO ARE NOT DIRECTORS

     The following table sets forth information regarding the executive officers
of the bank who are not also directors.

<TABLE>
<CAPTION>
NAME                                     AGE      POSITION(S) HELD WITH BANK
- ---------                              -------    ---------------------------------
<S>                                      <C>      <C>                                           
Edward C. Allen                          51       Senior Vice President, Chief Operating Officer
Jeremiah D. Behan                        49       Senior Vice President, Construction Lending
Justin R. Golden                         48       Senior Vice President, Consumer Lending
Patsy J. Mays                            52       Senior Vice President, Small Business Lending and Retail
                                                  Banking
Robert W. Neff                           51       Senior Vice President, Commercial Real Estate Lending
Margaret A. Reynolds                     33       Corporate Secretary
David E. Ritter                          49       Senior Vice President and Chief Financial Officer
</TABLE>

     Each of the  executive  officers of the bank holds his or her office  until
his or her  successors  is elected and  qualified or until  removed or replaced.
Officers are subject to re-election by the board of directors annually.



                                       66


<PAGE>



BIOGRAPHICAL INFORMATION

DIRECTORS

     William  Calomiris,  Chairman of the Board of the company and the bank,  is
the  President of Wm.  Calomiris  Investment  Corporation,  engaged in building,
developing  and property  management.  Until 1996,  he served as Chairman of the
Board of 1st Washington Bancorp and for Washington Federal Savings Bank.

     Carroll E. Amos is President and Chief Executive Officer of the company and
of the bank.  He is a private  investor who until 1996 served as  President  and
Chief Executive Officer of 1st Washington  Bancorp and Washington Federal Saving
Bank.

     Paul J.  Cinquegrana  is a Senior Vice  President  Investments of Johnston,
Lemon & Co., Inc., a stock and bond brokerage firm.

     Jeffrey M. Gitelman, D.D.S., is an Oral Surgeon and the owner of Jeffrey M.
Gitelman -D.D.S., P.C.

     Bruce D. Ochsman is a Managing  Director of Wheat First Union,  a stock and
bond brokerage firm.

     Lynnette Dobbins Taylor is President of Taylor Enterprises, Incorporated, a
consulting firm to non-profit and civic related organizations; retired Executive
Director, Delta Sigma Theta, Inc.

     James B. Vito is Chairman of the Board, James B. Vito, Inc., a plumbing and
heating company and managing general partner,  James Properties,  engaged in the
sale and management of property.

EXECUTIVE OFFICERS WHO ARE NOT DIRECTORS

     Edward  C.  Allen  joined  the bank as a Senior  Vice  President  and Chief
Financial  Officer in mid 1996 and became Chief Operating Officer in 1997. Prior
to  joining  the  bank,  Mr.  Allen was the Chief  Financial  Officer  of Servus
Financial  Corp. from 1994 to 1996 and Senior Vice President of NVR Savings Bank
from 1992 to 1994.

     Jeremiah D. Behan joined the bank in 1998 as a Senior Vice  President  with
primary responsibility for the bank's Construction Lending Department. From 1997
until joining the bank, Mr. Behan was the Senior Servicing  Officer for Virginia
Asset  Financing  Corporation.  From 1986 until  1996,  he served as Senior Vice
President of  Construction  Administration  and Servicing at Washington  Federal
Savings Bank.

     Justin R. Golden  joined the bank as Senior Vice  President of the Consumer
Lending Department in 1998. From 1984 until 1997 he served in various capacities
at Citizens Bank,  most recently  having  responsibility  for  reorganizing  and
operating that Bank's Home Equity Lending Function.

     Patsy J. Mays joined the bank in 1998 as a Senior Vice President, primarily
responsible for Small Business Lending and Retail Banking.  Prior to joining the
bank, Ms. Mays served as an Assistant



                                       67


<PAGE>



Vice  President  at  Wachovia  Bank of  South  Carolina  responsible  for  sales
production  and branch  operations  from 1995 to 1996.  From 1993 until 1995 she
served as Vice President for Branch Administration at Ameribanc Savings Bank.

     Robert W. Neff joined the bank in 1997 as Senior Vice President, Commercial
Real Estate Lending.  Prior to joining the bank, Mr. Neff served as a Consultant
on  commercial  real estate loan  brokerage  with the First  Financial  Group of
Washington after serving from 1984 until 1996 as an Executive Vice President for
Commercial Real Estate Lending at Washington Federal Savings Bank.

     Margaret A. Reynolds joined the bank and the company as Corporate Secretary
in 1998 after approximately one year as a legal secretary and Office Manager for
Zuckerman, Spaeder, Goldstein, Taylor & Kolker. Ms. Reynolds had previously been
employed as an Executive  Assistant,  Human Resources Manager and Office Manager
with Management Analysis,  Incorporated,  and Vista Consulting Group, Inc., from
1994 to 1997.

     David E. Ritter joined the bank and the company as a Senior Vice  President
and Chief Financial  Officer in 1998. From 1996 to 1997, Mr. Ritter was a Senior
Financial Consultant with Peterson Consulting.  From 1988 until 1996, he was the
Executive  Vice  President and Chief  Financial  Officer of  Washington  Federal
Savings Bank.

COMMITTEES AND MEETINGS OF THE BOARD OF DIRECTORS OF THE BANK

     The  bank's  board  of  directors  meets 12  times  each  year and may have
additional special meetings called in the manner specified in the Bylaws.

     The  Executive   Committee   consists  of  Messrs.   Calomiris,   Amos  and
Cinquegrana.  The Executive  Committee meets regularly  between  meetings of the
Board and reviews matters pertaining to day-to-day operations,  including review
of operational policies and procedures and loan applications.

     The Compensation  Committee consists of Messrs.  Calomiris,  Amos, Gitelman
and Vito. This committee is responsible for all matters  regarding  compensation
and fringe benefits.  The Compensation Committee meets on an as-needed basis and
met once during the year ended December 31, 1998.

     The  Audit  Committee  consists  of the  entire  board of  directors.  This
committee meets with the bank's independent  auditors and evaluates policies and
procedures relating to auditing functions and internal controls.

DIRECTOR COMPENSATION

     Since the acquisition of the bank, outside directors of the bank, including
the  Chairman of the Board,  received  $200 for each Board  meeting and $100 for
each committee meeting attended. Beginning October 1, 1998, outside directors of
the bank receive $500 for each Board meeting and $250 for each committee meeting
attended.  Beginning on that same date, the Chairman was made a salaried officer
of the bank and company and in that capacity  receives  compensation at the rate
of $3,000 per month.



                                       68


<PAGE>



EXECUTIVE COMPENSATION

     Summary  Compensation  Table.  The  following  table  sets  forth  the cash
compensation paid by the bank for services rendered in all capacities during the
year  ended  September  30,  1998,  to the  Chief  Executive  Officer,  the only
executive  officer  of the bank who  received  salary  and  bonus in  excess  of
$100,000 ("Named Executive Officers").

<TABLE>
<CAPTION>
                                                                                            LONG-TERM COMPENSATION(2)
                                                                               ----------------------------------------------------
                                         ANNUAL COMPENSATION(1)                       AWARDS                      PAYOUTS
                           --------------------------------------------------  -----------------------  ---------------------------
                                                                    OTHER                                      
                                                                    ANNUAL     RESTRICTED  SECURITIES                    ALL OTHER
NAME AND                   FISCAL                               COMPENSATION     STOCK     UNDERLYING      LTIP        COMPENSATION
PRINCIPAL POSITIONS        YEAR          SALARY      BONUS          (2)         AWARDS   OPTIONS/SARS    PAYOUTS            (2)
- -----------------------    ---------  ---------   -------------  ---------  -----------  -------------  ----------   --------------
<S>                         <C>        <C>         <C>             <C>         <C>       <C>            <C>              <C>
Carroll E. Amos   
  President and Chief
  Executive Officer         1998       $107,133    $18,500           --          --        16,667          --              --
</TABLE>

(1)  Under Annual  Compensation,  the column  titled  "Bonus"  consists of Board
     approved discretionary bonus.

(2)  For 1998,  there were no (a) perquisites  over the lesser of $50,000 or 10%
     of the  individual's  total salary and bonus for the year;  (b) payments of
     above-market  preferential earnings on deferred compensation;  (c) payments
     of earnings with respect to long-term  incentive  plans prior to settlement
     or  maturation;  (d)  tax  payment  reimbursements;   or  (e)  preferential
     discounts on stock.  For 1998,  the bank had no  restricted  stock or stock
     related plans in existence.

EMPLOYMENT AGREEMENTS

     Carroll E. Amos.  Effective  November  1, 1997,  the bank  entered  into an
employment agreement (the "Employment  Agreement") with Mr. Amos. The Employment
Agreement  is intended  to ensure that the bank and the company  will be able to
retain Mr.  Amos who  provides  a stable  and  competent  management  base.  The
continued success of the bank and the company depends to a significant degree on
the skills and competence of its executive officers,  particularly Mr. Amos, the
Chief Executive Officer.

     The Employment  Agreement  provides for a three-year  term for Mr. Amos and
provides  that  commencing on the first  anniversary  date and  continuing  each
anniversary  date  thereafter  the board of directors may extend the  Employment
Agreement  for an  additional  year so that the  remaining  term  shall be three
years,  unless  written notice of non-renewal is given by the board of directors
after conducting a performance  evaluation of Mr. Amos. The Employment Agreement
provides that Mr. Amos's base salary will be reviewed annually.  The base salary
provided for in the Employment Agreement for Mr. Amos for 1998 was $110,000.  At
the first anniversary date, Mr. Amos's base salary was increased to $120,000. In
addition to the base salary, the Employment  Agreement provides for, among other
things,   participation  in  various  employee  benefit  plans  and  stock-based
compensation  programs,  as well as  furnishing  fringe  benefits  available  to
similarly  situated  executive  personnel.   Effective  November  1,  1998,  the
Employment  Agreement  also provides for an  automobile  allowance of $9,600 per
year.

     The Employment Agreement provides for termination by the bank for cause (as
defined in the Employment  Agreement) at any time. In the event the bank chooses
to terminate Mr. Amos's  employment  for reasons other than for cause or, in the
event of Mr. Amos's  resignation from the bank upon: (i) failure to re-elect Mr.
Amos to his current  office;  (ii) a material  change in Mr.  Amos's  functions,
duties or responsibilities;  (iii) a relocation of Mr. Amos's principal place of
employment by more than 30 miles; (iv) liquidation or dissolution of the bank or
the company; or (v) a breach of the



                                       69


<PAGE>



Employment Agreement by the bank, Mr. Amos or, in the event of death, Mr. Amos's
beneficiary  would be  entitled  to  receive  an amount  generally  equal to the
remaining  base salary and bonus  payments that would have been paid to Mr. Amos
during  the  remaining  term of the  Employment  Agreement.  The bank would also
continue to pay for Mr.  Amos's  life,  health and  disability  coverage for the
remaining term of the Employment  Agreement.  Upon any  termination of Mr. Amos,
Mr. Amos is subject to a covenant not to compete with the bank for one year.

     Under the Employment  Agreement,  if  involuntary  termination or voluntary
termination follows a change in control of the bank or the company, Mr. Amos or,
in the event of his death,  his beneficiary,  would receive a severance  payment
generally  equal to the greater of: (i) the payments due for the remaining terms
of the  agreement,  including  the value of  stock-based  incentives  previously
awarded to Mr.  Amos;  or (ii) three  times the  average of the three  preceding
taxable  years'  annual  compensation.  The bank would also  continue Mr. Amos's
life, health,  and disability  coverage for thirty-six months. In the event of a
change in  control  of the  bank,  the total  amount  of  payment  due under the
Employment  Agreement,  based  solely on the base salary paid to Mr.  Amos,  and
excluding  any  benefits  under any employee  benefit  plan which may  otherwise
become payable, would equal approximately $360,000.

     All  reasonable  costs and legal fees paid or incurred by Mr. Amos pursuant
to any  dispute  or  question  of  interpretation  relating  to  the  Employment
Agreement are to be paid by the bank if he is successful on the merits  pursuant
to a legal judgment,  arbitration or settlement.  The Employment  Agreement also
provides that the bank will indemnify Mr. Amos to the fullest  extent  allowable
under federal law.

     T.  Mark  Stamm.  Effective  October  1,  1997,  the bank  entered  into an
employment agreement (the "Stamm Agreement") with Mr. Stamm. The Stamm Agreement
was intended to ensure that the bank and the company would be able to retain the
services of an experienced mortgage banking professional.

     The  Stamm  Agreement  was for a  one-year  term  with  total  compensation
comprised  of  three  elements,  a base  salary  for Mr.  Stamm of  $108,000,  a
production  bonus of two basis points,  payable monthly on each loan closed in a
month, and a net income bonus equal to 37.5% of the net income,  as defined,  of
the then  mortgage  banking  division of the bank. In addition to the salary and
bonus  provisions,  the  Stamm  Agreement  provides  for,  among  other  things,
participation  in various  employee  benefit plans and stock-based  compensation
programs,  as well as furnishing fringe benefits available to similarly situated
personnel.  The Stamm  Agreement  also provides for an  automobile  allowance of
$6,000 per year.

     The Stamm  Agreement  provides  for  termination  by the bank for cause (as
defined  in the Stamm  Agreement)  at any time.  In the event the bank  chose to
terminate Mr. Stamm's employment for reasons other than for cause, Mr. Stamm or,
in the event of death, Mr. Stamm's  beneficiary  would be entitled to receive an
amount  generally  equal to the  remaining  base salary and bonus  payments that
would  have  been  paid to Mr.  Stamm  during  the  remaining  term of the Stamm
Agreement,  but in no event less than three months. The bank would also continue
and pay for Mr. Stamm's life,  health and disability  coverage for the remaining
term of the Stamm Agreement, but in no event less than three months.

     Under  the  Stamm  Agreement,   if  involuntary  termination  or  voluntary
termination  follows a change in control of the bank, Mr. Stamm or, in the event
of his death, his beneficiary,  would be entitled to receive a severance payment
generally equal to the greater of: (i) the payments due for the remaining



                                       70


<PAGE>



term of the agreement,  including the value of stock-based incentives previously
awarded to Mr.  Stamm;  or (ii)  three  times the  average  of the base  salary,
excluding  bonuses and all other forms of compensation paid or to be paid to Mr.
Stamm during the three preceding years. The bank would also continue Mr. Stamm's
life, health,  and disability  coverage for thirty-six months. In the event of a
change in control of the bank,  the total  amount of payment due under the Stamm
Agreement , based solely on the base salary paid to Mr. Stamm, and excluding any
benefits  under any employee  benefit plan which may otherwise  become  payable,
would equal approximately $324,000.

     Effective  October 1, 1998, the Stamm Agreement was modified to provide for
his  employment as President of Greater  Atlantic  Mortgage for a two-year term.
Under the modified agreement, Mr. Stamm's compensation continues to be comprised
of three elements,  a base salary for Mr. Stamm of $108,000,  a production bonus
of two basis  points,  payable  monthly on each loan closed in a month and a net
income bonus. However, the net income bonus was reduced from 37.5% to 30% of the
net  income,  as  defined,  of  Greater  Atlantic  Mortgage.  For the year ended
September  30, 1998,  Greater  Atlantic  Mortgage had net income before bonus of
$3.1 million.  The modified agreement further provides for the grant,  within 45
days,  of stock  options to Mr.  Stamm to purchase  37,500  shares of the common
stock  of the  company  at a price  equal to the book  value of the  company  at
September  30,  1998,  and for the grant of options to  purchase  an  additional
15,000 shares of the common stock of the company,  at the publicly  traded price
on September 30, 1999, if the net earnings of Greater Atlantic  Mortgage for the
fiscal year ending September 30, 1999 are equal to or greater than $1,625,000.

INSURANCE PLANS

     The bank makes available to all full-time  employees medical plan benefits,
life and accidental death insurance,  long term disability  insurance and travel
insurance.

OTHER BENEFIT PLANS

     401(k) Plan.  The bank maintains the Greater  Atlantic  Savings Bank 401(k)
Savings Plan (the "401(k)  Plan"),  a  tax-qualified  profit sharing plan with a
qualified  cash or deferred  arrangement  under Section  401(k) of the Code. The
401(k) Plan provides  participants with savings and retirement benefits based on
employee  deferrals  of  compensation,   as  well  as  any  matching  and  other
discretionary contributions made by the bank. Eligible employees are eligible to
participate in the 401(k) Plan when they complete six months of service with the
bank and have attained the age of 20.5.  Participants  currently may make salary
reduction contributions to the 401(k) Plan of 1% to 15% of their compensation or
the legally  permissible  limit ($10,000 for 1998). A participant is always 100%
vested  in  his or her  salary  reduction  contributions  to  the  401(k)  Plan.
Participants  also become 100%  vested in their  accounts  under the 401(k) Plan
upon  death  or  incurring  disability  (as  described  in the  401(k)  Plan) or
attainment  of their  "Normal  Retirement  Age" (as defined in the 401(k) Plan).
Participants  become  vested in any  employer  contributions  to the 401(k) Plan
after  two  years  of  service  at the rate of 20% for  each  completed  year of
service;  however,  the bank did not make matching  contributions  in the fiscal
years ended September 30, 1998 or 1997.

     Currently,  participants may invest their accounts under the 401(k) Plan in
and  among  seven  funds.  The  bank  may add or  eliminate  investment  options
available under the 401(k) Plan in the future.



                                       71


<PAGE>



     Generally,   distributions  from  the  401(k)  Plan  may  commence  upon  a
participant's   separation  from  service,   death,   or  disability.   However,
participants may request hardship withdrawals from the 401(k) Plan under certain
circumstances.  Distributions  from the  401(k)  Plan are  generally  subject to
federal and state income  taxes and  distributions  made prior to a  participant
attaining age 59 1/2 and are also generally subject to a federal excise tax.

     Deferred  Compensation  Plan.  On October 30, 1997,  the company  adopted a
deferred  compensation  plan. Under the deferred  compensation plan, an employee
may  elect  to  participate  by  directing  that  all  or  part  of  his  or her
compensation be credited to a deferral account.  The election must be made prior
to the beginning of the calendar year. The deferral account bears interest at 6%
per year. The amounts  credited to the deferral account are payable in preferred
stock or cash at the  election  of the board of  directors  on the date the bank
announces  a  change  in  control  or the  date  three  years  from the date the
participant elects to participate in the deferred compensation plan. At December
31,  1998,  one  employee  of Greater  Atlantic  Mortgage,  T. Mark  Stamm,  was
participating  in the plan and an amount of  $500,000  is  recorded  as deferred
compensation.

     Stock-Option  and Warrant  Plan.  The board of directors of the company has
adopted the Greater Atlantic  Financial Corp. 1997 Stock Option and Warrant Plan
(the "Stock  Option  Plan")  which  provided for the granting of warrants to the
original  investors and provides for the granting of options to purchase  Common
Stock ("Stock Options") to eligible  officers,  employees,  and directors of the
company and bank.  The plan may also provide for certain  rights  related to the
grant of Stock Options.

     Under the Stock  Option Plan,  as amended,  94,680  warrants,  each with a
warrant  price of $7.50,  were  granted to the members of the board of directors
and  original  stockholders  on the basis of one warrant for each share of stock
purchased.  Mr. Amos was not granted  warrants but was granted 16,667 options to
purchase the company stock at the same price, $7.50, as the warrant price.

     The grants of Stock  Options are  designed to attract and retain  qualified
personnel  in  key  positions,   provide  officers  and  key  employees  with  a
proprietary interest in the company as an incentive to contribute to the success
of the company, and reward employees for outstanding performance.  All employees
of the company, the bank and its subsidiaries are eligible to participate in the
Stock Option Plan. The committee administering the plan will determine the terms
of awards granted to officers and  employees.  The committee will also determine
whether Stock Options will qualify as Incentive  Stock Options or  Non-Statutory
Stock Options,  as described  below,  the number of shares subject to each Stock
Option,  the exercise price of each Stock Option, the method of exercising Stock
Options, and the time when Stock Options become exercisable.  Only employees may
receive grants of Incentive Stock Options.

     An individual generally will not recognize taxable income upon the grant of
a  Non-Statutory  Stock Option or Incentive Stock Option or upon the exercise of
an  Incentive  Stock  Option,  provided the  individual  does not dispose of the
shares received  through the exercise of the Incentive Stock Option for at least
one year after the date the  individual  receives the shares in connection  with
the option exercise and two years after the date of grant of the Stock Option (a
"disqualifying  disposition").  No  compensation  deduction  will  generally  be
available to the company as a result of the exercise of Incentive  Stock Options
unless  there  has  been  a  disqualifying   disposition.   In  the  case  of  a
Non-Statutory  Stock Option and in the case of a  disqualifying  disposition  of
shares received in connection with the exercise of an Incentive Stock Option, an
individual will recognize ordinary income upon exercise of the



                                       72


<PAGE>



Stock Option (or upon the  disqualifying  disposition) in an amount equal to the
amount by which the fair market value of the Common  Stock  exceeds the exercise
price of the Stock Option.  The amount of any ordinary  income  recognized by an
optionee  upon  the  exercise  of a  Non-Statutory  Stock  Option  or  due  to a
disqualifying  disposition  will be a deductible  expense to the company for tax
purposes.  In the case of limited  rights,  the holder will recognize any amount
paid to him or her upon  exercise  in the year in which the  payment is made and
the company will be entitled to a deduction  for federal  income tax purposes of
the amount paid.

     Stock Options are  exercisable  for a period of time  following the date on
which the  optionee  ceases to  perform  services  for the bank or the  company,
except that in the event of death or disability,  options  accelerate and become
fully  vested and could be  exercisable  for up to one year  thereafter  or such
other  period  of time as  determined  by the  company.  In the case of death or
disability,  Stock  Options may be  exercised  for a period of 12 months or such
other period of time as  determined  by the  committee.  However,  any Incentive
Stock Options  exercised more than three months  following the date the employee
ceases to perform  services as an  employee  would be treated  essentially  as a
Non-Statutory  Stock  Option.  In the  event  of  retirement,  if  the  optionee
continues to perform services as a director or consultant on behalf of the bank,
the company or an affiliate,  unvested options and awards would continue to vest
in accordance with their original  vesting schedule until the optionee ceases to
serve as a consultant or director.  In the event of death,  disability or normal
retirement,  the  company,  if  requested  by the  optionee,  or the  optionee's
beneficiary,  could elect, in exchange for vested options,  to pay the optionee,
or the  optionee's  beneficiary  in the event of death,  the amount by which the
fair market value of the Common Stock exceeds the exercise  price of the options
on the date of the employee's  termination of employment.  At December 31, 1998,
all options provided for in the Stock Option Plan had been granted.

     The  following  tables show  information  with  respect to options  granted
during fiscal year 1998 and the number of shares of common stock  represented by
outstanding stock options held by the Chief Executive Officer as of December 31,
1998. Also reported is the value for "in-the-money"  options which represent the
positive spread between the exercise price of any existing stock options and the
year-end price of the common stock.

                        OPTION GRANTS IN FISCAL YEAR 1998

<TABLE>
<CAPTION>
                                                                      PERCENT OF                                               
                                            NUMBER OF                   TOTAL                                                  
                                           SECURITIES                  OPTIONS                                                 
                                           UNDERLYING                 GRANTED TO            EXERCISE             EXPIRATION
             NAME                       OPTIONS GRANTED #             EMPLOYEES              PRICE                  DATE
- -------------------------------      -----------------------       ----------------      --------------       ----------------
<S>                                          <C>                         <C>                 <C>                  <C>   <C>
Carroll E. Amos                              16,667                      100%                $5.00                11/14/07
</TABLE>






                                       73


<PAGE>



                AGGREGATED YEAR AND FISCAL YEAR-END OPTION VALUES

<TABLE>
<CAPTION>
                                         NUMBER                             VALUE OF
                                     OF SECURITIES                         UNEXERCISED
                                 UNDERLYING UNEXERCISED                   IN-THE-MONEY
                                       OPTIONS AT                          OPTIONS AT
          NAME                    DECEMBER 31, 1998(#)               DECEMBER 31, 1998($)(1)
- -------------------------   --------------------------------   -----------------------------------
                              EXERCISABLE    UNEXERCISABLE      EXERCISABLE     UNEXERCISABLE
                              -----------    -------------      -----------     -------------

<S>                             <C>            <C>            <C>                <C>   
Carroll E. Amos                 33,333            --            $14,500             $--
</TABLE>


- ------------------------------------
(1)  Based on the estimated market value of the underlying stock at December 31,
     1998, minus the exercise price.

TRANSACTIONS WITH RELATED PERSONS

     Federal  regulations  require  that all  loans or  extensions  of credit to
executive  officers and directors must be made on substantially  the same terms,
including  interest rates and  collateral,  as those  prevailing at the time for
comparable  transactions  with the general public and must not involve more than
the normal risk of repayment or present other unfavorable features. In addition,
loans  made to a  director  or  executive  officer  in excess of the  greater of
$25,000 or 5% of the bank's  capital and  surplus (up to a maximum of  $500,000)
must be approved in advance by a majority  of the  disinterested  members of the
board of directors.

     The bank currently  makes loans to its executive  officers and directors on
the same terms and conditions  offered to the general public.  The bank's policy
provides that all loans made by the bank to its executive officers and directors
be made in the ordinary  course of business,  on  substantially  the same terms,
including   collateral,   as  those   prevailing  at  the  time  for  comparable
transactions with other persons and may not involve more than the normal risk of
collectibility or present other unfavorable  features.  As of December 31, 1998,
one of the  bank's  directors  had loans  with the bank  which  had  outstanding
balances  totaling  $261,000.  Such loans were made by the bank in the  ordinary
course of  business,  with no  favorable  terms and do not involve more than the
normal risk of collectibility or present unfavorable features.

     The company intends that all transactions in the future between the company
and its executive officers,  directors,  holders of 10% or more of the shares of
any class of its common stock and affiliates thereof, will contain terms no less
favorable  to the company  than could have been  obtained by it in arm's  length
negotiations  with  unaffiliated  persons  and will be approved by a majority of
independent  outside  directors  of the company  not having any  interest in the
transaction.



                                       74


<PAGE>



OWNERSHIP  AND  SUBSCRIPTIONS  BY  DIRECTORS,  EXECUTIVE  OFFICERS AND PRINCIPAL
SHAREHOLDERS

     The following table sets forth certain information regarding the beneficial
ownership of the company's common stock as of March 31, 1999, and as adjusted to
reflect the sale of the common stock offered  hereby by (1) each director of the
company,  (ii) each person who is known by the company to own beneficially 5% or
more of the common stock and (iii) all  directors  and  executive  officers as a
group. Unless otherwise  indicated,  each person has sole voting and dispositive
power over the shares  indicated as owned by such person and the address of each
shareholder is the same as the address of the company.

<TABLE>
<CAPTION>
                                                  OWNERSHIP PRIOR TO THE
                                                         OFFERING(1)               OWNERSHIP AFTER THE OFFERING
                                                ------------------------------  -----------------------------------
                                                   SHARES          PERCENT           SHARES            PERCENT
                                                -------------   --------------  ----------------   ----------------
DIRECTORS AND EXECUTIVE OFFICERS
- ---------------------------------------------
<S>                                                   <C>           <C>              <C>               <C>   
William Calomiris............................         200,000       24.32%           357,895           12.68%
Carroll E. Amos .............................          33,333        4.05             43,860            1.55
Paul J. Cinquegrana.                                   33,333        4.05             33,333            1.18
Jeffrey M. Gitelman                                    33,333        4.05             64,912            2.30
Bruce D. Ochsman                                       13,333        1.62             13,333            0.47
Lynnette Dobbins Taylor                                   134         .02                134               *
James B. Vito                                          20,000        2.43             56,842            2.01
                                                       ------        ----             ------            ----
   Directors and executive officers as a group                                                         
     (15 persons)............................         333,466       40.55            570,309           20.20

PRINCIPAL SHAREHOLDERS
- ---------------------------------------------
Peter Calomiris                                        66,667        8.11             92,982            3.29
Robert Harris                                          66,667        8.11             66,667            2.36
Ralph Ochsman                                         133,333       16.21            238,596            8.45
Robert I. Schattner                                   197,333       23.99            355,228           12.59
                                                      -------       -----            -------           -----
   Principal shareholders as a group.........         464,000       56.42            753,473           26.70
                                                      -------       -----          ---------           -----

     Total...................................         797,466       96.97%         1,323,782           46.90%
                                                    ---------       -----          ---------           -----

       Total shares outstanding..............         822,427                      2,822,427
</TABLE>

- ------------------------------
 *   Indicates ownership which does not exceed 1.0%.
(1)  Assumes the issuance of 2,000,000 shares in the offering.
(2)  Does not include 128,013 options and warrants exercisable within 60 days.



                                       75


<PAGE>



                                   REGULATION

GENERAL

     The bank is subject to extensive regulation, examination and supervision by
the OTS, as its chartering  agency,  and the FDIC, as the deposit  insurer.  The
bank is a member of the FHLB System.  The bank's deposit accounts are insured up
to  applicable  limits by the Savings  Association  Insurance  Fund (the "SAIF")
managed  by the  FDIC.  The bank  must  file  reports  with the OTS and the FDIC
concerning  its  activities  and  financial  condition  in addition to obtaining
regulatory approvals prior to entering into certain transactions such as mergers
with,  or  acquisitions  of, other  financial  institutions.  There are periodic
examinations by the OTS to test the bank's  compliance  with various  regulatory
requirements. In addition, the FDIC may also conduct examinations of the bank at
the  FDIC's   discretion.   This  regulation  and   supervision   establishes  a
comprehensive  framework of activities in which an institution can engage and is
intended primarily for the protection of the insurance fund and depositors.  The
regulatory structure also gives the regulatory  authorities extensive discretion
in connection with their supervisory and enforcement  activities and examination
policies,  including  policies with respect to the  classification of assets and
the  establishment of adequate loan loss reserves for regulatory  purposes.  Any
change in such  policies,  whether by the OTS, the FDIC or the  Congress,  could
have a material  adverse impact on the company,  the bank and their  operations.
The company,  as a savings and loan company,  is also subject to examination and
regulation by the OTS and is required to file certain reports with and otherwise
comply  with the  rules  and  regulations  of the OTS and of the SEC  under  the
federal securities laws.

     Any  change in the  regulatory  structure  or the  applicable  statutes  or
regulations, whether by the OTS, the FDIC or the Congress, could have a material
impact  on the  company,  the  bank  and  their  operations.  Congress  has been
considering  the  elimination of the federal thrift charter and abolition of the
OTS.  The  results  of  such  consideration,  including  possible  enactment  of
legislation is uncertain.  Therefore, the bank is unable to determine the extent
to which such consideration or possible  legislation,  if enacted,  would affect
its business.  See "Risk  Factors."   We are subject to extensive regulation and
supervision legislation.

     Certain of the  regulatory  requirements  applicable to the bank and to the
company are referred to below or elsewhere herein.  The description of statutory
provisions and regulations  applicable to savings associations set forth in this
Prospectus  do not  purport to be complete  descriptions  of such  statutes  and
regulations or their effects on the bank and the company and is qualified in its
entirety by reference to such statutes and regulations.

FEDERAL SAVINGS INSTITUTION REGULATION

     Business  Activities.  The activities of federal savings  institutions  are
governed by the Home  Owners'  Loan Act, as amended (the "HOLA") and, in certain
respects,  the Federal  Deposit  Insurance  Act ("FDI Act") and the  regulations
issued  by  the  FDIC  or  OTS to  implement  those  statutes.  Those  laws  and
regulations  delineate the nature and extent of the  activities in which federal
savings  associations may engage.  In particular,  certain lending authority for
federal savings associations,  e.g.,  commercial,  non-residential real property
loans  and  consumer  loans,  is  limited  to  a  specified  percentage  of  the
institution's capital or assets.



                                       76


<PAGE>



     Loans-to-One  Borrower.  Under the HOLA, savings institutions are generally
subject to the national bank limit on  loans-to-one  borrower.  Generally,  this
limit is 15% of the bank's  unimpaired  capital and surplus,  plus an additional
10%  of   unimpaired   capital  and   surplus,   if  such  loan  is  secured  by
readily-marketable  collateral,  which is defined to include  certain  financial
instruments  and  bullion.  At December 31, 1998,  the bank's  general  limit on
loans-to-one borrower was $1.0 million. At December 31, 1998, the bank's largest
aggregate  amount of  loans-to-one  borrower  consisted of various single family
properties  with a  carrying  balance  of  $742,000,  secured  by  real  estate.
Management  believes  that  the  bank  is  in  compliance  with  all  applicable
loans-to-one borrower limitations.

     QTL Test. The HOLA requires savings  institutions to meet a QTL test. Under
the QTL test, a savings association is required to either qualify as a "domestic
building and loan association," as defined in the Code, or maintain at least 65%
of its "portfolio  assets" (total assets less: (i) specified liquid assets up to
20% of total assets; (ii) intangibles,  including goodwill;  and (iii) the value
of property used to conduct business) in certain "qualified thrift  investments"
(primarily  residential  mortgages and related  investments,  including  certain
mortgage-backed  and  related  securities)  in at least 9 months  out of each 12
month period. A savings  association that fails the QTL test must either convert
to a bank  charter or operate  under  certain  restrictions.  As of December 31,
1998, the bank  maintained  85.53% of its portfolio  assets in qualified  thrift
investments and,  therefore,  met the QTL test. Recent  legislation has expanded
the extent to which education loans,  credit card loans and small business loans
may be considered as "qualified thrift investments."

     Limitation  on Capital  Distributions.  The  regulations  of the OTS impose
limitations upon all capital  distributions by a savings institution,  including
cash  dividends,  payments to repurchase its shares and payments to shareholders
of  another  institution  in a cash-out  merger.  Effective  April 1, 1999,  the
capital  distribution   regulation  of  the  OTS  was  changed.  Under  the  new
regulation,  an  application  to and the prior  approval  of the OTS is required
before any capital distribution may be made if the institution does not meet the
criteria for "expedited  treatment" of applications  under the OTS  regulations,
the total capital distributions for the calendar year exceed net income for that
year plus the amount of retained  net income for the  preceding  two years,  the
institution  would  be  undercapitalized   following  the  distribution  or  the
distribution  would otherwise be contrary to a statute,  regulation or agreement
with the OTS. If an application is not required, the institution must still give
advance  notice of the  capital  distribution  to the OTS. If the capital of the
bank fell below its  regulatory  requirements,  or if the OTS  notified the bank
that it was in need of more than normal supervision,  the bank's ability to make
capital distributions could be restricted. In addition, the OTS could prohibit a
proposed  capital  distribution,  which  would  otherwise  be  permitted  by the
regulation,  if the OTS determined that the  distribution  would be an unsafe or
unsound practice.

      Liquidity.  The bank is required to maintain an average  daily  balance of
specified  liquid  assets equal to a monthly  average of not less than 4% of its
net withdrawable  deposit accounts plus short-term  borrowings.  OTS regulations
formerly required each savings  institution to maintain an average daily balance
of short-term  liquid assets at 1% of the total of its net withdrawable  deposit
accounts and borrowings payable in one year or less.  However,  this requirement
was recently  eliminated.  Monetary penalties may be imposed for failure to meet
the liquidity requirements.  The bank's liquidity ratio at December 31, 1998 was
20.83%,  which  exceeded the  applicable  requirements.  The bank has never been
subject to monetary  penalties for failure to meet its  liquidity  requirements.
See "Management's  Discussion and Analysis of Financial Condition and Results of
Operations--Liquidity and Capital Resources."



                                       77


<PAGE>



     Assessments.  Savings  institutions  are  required  by  regulation  to  pay
assessments to the OTS to fund the agency's operations.  The general assessment,
paid on a  semi-annual  basis,  is based upon the  savings  institution's  total
assets, as reported in the bank's latest quarterly Thrift Financial Report.  The
most recent  assessments  paid by the bank were for the year ended  December 31,
1998, totalled $19,000.

     Branching.  OTS regulations permit federally chartered savings associations
to branch  nationwide  under  certain  conditions.  Generally,  federal  savings
associations  may establish  interstate  networks and  geographically  diversify
their loan  portfolios  and lines of business.  The OTS  authority  preempts any
state law purporting to regulate branching by federal savings associations.

     Transactions  with  Related  Parties.  The  bank's  authority  to engage in
transactions  with  related  parties or  "affiliates"  (i.e.,  any company  that
controls or is under common control with an  institution,  including the company
and any non-savings institution  subsidiaries that the company may establish) is
limited by Sections 23A and 23B of the Federal Reserve Act ("FRA").  Section 23A
restricts  the  aggregate  amount of covered  transactions  with any  individual
affiliate to 10% of the capital and surplus of the savings  institution and also
limits the aggregate  amount of  transactions  with all affiliates to 20% of the
savings institution's capital and surplus.  Certain transactions with affiliates
are required to be secured by collateral in an amount and of a type described in
Section 23A and the purchase of low quality assets from  affiliates is generally
prohibited.  Section 23B  generally  requires  that  certain  transactions  with
affiliates,  including  loans  and asset  purchases,  must be on terms and under
circumstances, including credit standards, that are substantially the same or at
least  as  favorable  to the  institution  as those  prevailing  at the time for
comparable transactions with non-affiliated companies.

     The bank's authority to extend credit to executive officers,  directors and
10%  shareholders  ("insiders"),  as well as entities such persons  control,  is
governed  by Section  22(g) and 22(h) of the FRA and  Regulation  O  thereunder.
Among other  things,  such loans are required to be made on terms  substantially
the same as those offered to  unaffiliated  individuals  and to not involve more
than the normal risk of repayment.  Recent legislation  created an exception for
loans to insiders made pursuant to a benefit or  compensation  programs that are
widely  available to all employees of the institution and do not give preference
to  insiders  over other  employees.  Regulation  O also places  individual  and
aggregate  limits on the amount of loans the bank may make to insiders based, in
part, on the bank's capital  position,  and requires that certain board approval
procedures be followed.

     Enforcement.   Under  the  FDI  Act,   the  OTS  has  primary   enforcement
responsibility  over savings  institutions and has the authority to bring action
against all  "institution-affiliated  parties,"  including  stockholders and any
attorneys, appraisers and accountants who knowingly or recklessly participate in
wrongful  action  likely to have an adverse  effect on an  insured  institution.
Formal  enforcement action may range from the issuance of a capital directive or
cease and desist  order to  removal  of  officers  or  directors,  receivership,
conservatorship  or termination of deposit  insurance.  Civil  penalties cover a
wide range of  violations  and can amount to $25,000  per day, or $1 million per
day in especially egregious cases. Under the FDI Act, the FDIC has the authority
to recommend to the  Director of the OTS that  enforcement  action be taken with
respect  to a  particular  savings  institution.  If  action is not taken by the
Director,   the  FDIC  has   authority  to  take  such  action   under   certain
circumstances.  Federal and state law also  establishes  criminal  penalties for
certain violations.

     Standards  for Safety and  Soundness.  The FDI Act  requires  each  federal
banking agency to prescribe for all insured  depository  institutions  standards
relating to, among other things, internal



                                       78


<PAGE>



controls,  information  systems and audit systems,  loan  documentation,  credit
underwriting,  interest rate risk exposure, asset growth and compensation,  fees
and benefits and such other  operational and managerial  standards as the agency
deems  appropriate.  The federal banking  agencies have adopted  regulations and
Interagency   Guidelines   Establishing   Standards  for  Safety  and  Soundness
("Guidelines") to implement these safety and soundness standards. The Guidelines
set forth the safety and soundness  standards that the federal banking  agencies
use to identify and address problems at insured depository  institutions  before
capital  becomes  impaired.   The  Guidelines   address  internal  controls  and
information  systems;   internal  audit  system;   credit   underwriting;   loan
documentation;  interest  rate  risk  exposure;  asset  growth;  asset  quality;
earnings;  and  compensation,  fees and  benefits.  If the  appropriate  federal
banking  agency  determines  that  an  institution  fails  to  meet  a  standard
prescribed by the  Guidelines,  the agency may require the institution to submit
to the agency an  acceptable  plan to achieve  compliance  with the  standard as
required by the FDI Act. The regulations  establish deadlines for the submission
and review of such safety and soundness compliance plans.

     Capital   Requirements.   The  OTS  capital   regulations  require  savings
institutions to meet three capital standards:  a 1.5% tangible capital standard,
a 4% leverage  (core capital to total assets) ratio and an 8% risk based capital
standard.  Core  capital is  generally  defined as common  stockholders'  equity
(including retained earnings),  certain non-cumulative perpetual preferred stock
and related  surplus and minority  interests in equity  accounts of consolidated
subsidiaries,  less  intangibles  other than certain  mortgage  servicing rights
("MSRs") and certain  purchased credit card  relationships.  The OTS regulations
require that, in meeting the leverage  ratio,  tangible and  risk-based  capital
standards,  institutions  generally  must  deduct  investments  in and  loans to
subsidiaries  engaged in activities as principal that are not  permissible for a
national bank. In addition, the OTS prompt corrective action regulation provides
that a savings institution that has a leverage capital ratio of less than 4% (3%
for institutions  receiving the highest examination rating) will be deemed to be
"undercapitalized"  and may be subject to certain  restrictions.  See  "--Prompt
Corrective Regulatory Action."

     The  risk-based  capital  standard  for savings  institutions  requires the
maintenance of total capital (which is defined as core capital and supplementary
capital) to  risk-weighted  assets of at least 8%. In determining  the amount of
risk-weighted  assets, all assets,  including certain  off-balance sheet assets,
are  multiplied by a risk-weight  of between 0% and 100%, as assigned by the OTS
capital regulation,  based on the risks OTS believes are inherent in the type of
asset.  The components of core capital are equivalent to those discussed  above.
The components of supplementary  capital generally include cumulative  preferred
stock,  long-term perpetual preferred stock,  mandatory convertible  securities,
subordinated debt and intermediate preferred stock and, within specified limits,
the allowance for loan and lease losses.  Overall,  the amount of  supplementary
capital included as part of total capital cannot exceed 100% of core capital.

     The  OTS  has  incorporated  an  interest  rate  risk  component  into  its
regulatory  capital  rule.  The final  interest  rate risk rule also adjusts the
risk-weighting  for  certain  mortgage  derivative  securities.  Under the rule,
savings  associations  with "above normal"  interest rate risk exposure would be
subject to a deduction  from total  capital for  purposes of  calculating  their
risk-based capital requirements.  A savings association's  interest rate risk is
measured  by the decline in the net  portfolio  value of its assets  (i.e.,  the
difference  between  incoming  and outgoing  discounted  cash flows from assets,
liabilities  and  off-balance   sheet   contracts)  that  would  result  from  a
hypothetical  200-basis  point  increase or decrease  in market  interest  rates
divided  by the  estimated  economic  value  of  the  association's  assets,  as
calculated  in  accordance  with  guidelines  set  forth by the OTS.  A  savings
association whose measured interest rate risk



                                       79


<PAGE>



exposure  exceeds 2% must deduct an interest rate component in  calculating  its
total  capital  under  the  risk-based  capital  rule.  The  interest  rate risk
component  is an  amount  equal  to  one-half  of  the  difference  between  the
institution's  measured  interest rate risk and 2%,  multiplied by the estimated
economic value of the association's  assets. That dollar amount is deducted from
an  association's  total capital in calculating  compliance  with its risk-based
capital  requirement.  Under the rule,  there is a two  quarter  lag between the
reporting date of an institution's financial data and the effective date for the
new capital requirement based on that data. A savings association with assets of
less than $300  million and  risk-based  capital  ratios in excess of 12% is not
subject  to  the  interest  rate  risk  component,  unless  the  OTS  determines
otherwise.  The rule also  provides  that the  Director  of the OTS may waive or
defer an association's interest rate risk component on a case-by-case basis. The
OTS has  postponed  indefinitely  the date  that  the  component  will  first be
deducted   from  an   institution's   total   capital.   As  a  result   of  the
recapitalization  of the bank by Greater Atlantic,  the bank paid the assessment
and obtained a lower premium level.  At December 31, 1998, the bank exceeded all
regulatory capital requirements.

     Prompt Corrective Regulatory Action. Under the OTS prompt corrective action
regulations,  the OTS is required to take certain  supervisory  actions  against
undercapitalized   institutions,   the  severity  of  which   depends  upon  the
institution's  degree of capitalization.  Generally,  a savings institution that
has a total risk-based  capital ratio of less than 8.0% or a leverage ratio or a
Tier 1 capital to  risk-based  assets ratio that is less than 4.0% is considered
to be  undercapitalized.  A  savings  institution  that  has a total  risk-based
capital  ratio less than 6.0%,  a Tier 1 risk-based  capital  ratio of less than
3.0%  or  a  leverage  ratio  that  is  less  than  3.0%  is  considered  to  be
"significantly  undercapitalized"  and a savings institution that has a tangible
capital to assets  ratio equal to or less than 2.0% is deemed to be  "critically
undercapitalized."  Subject to a narrow  exception,  the  banking  regulator  is
required  to  appoint a  receiver  or  conservator  for an  institution  that is
critically  undercapitalized.  The  regulation  also  provides  that  a  capital
restoration  plan  must be  filed  with  the OTS  within  45 days of the date an
association  receives  notice  that  it  is  "undercapitalized,"  "significantly
undercapitalized"  or "critically  undercapitalized."  Compliance  with the plan
must be  guaranteed  by any parent  company.  In  addition,  numerous  mandatory
supervisory  actions  may  become  immediately  applicable  to  the  institution
depending upon its category, including, but not limited to, increased monitoring
by regulators,  restrictions on growth and capital distributions and limitations
on  expansion.  The OTS could  also  take any one of a number  of  discretionary
supervisory  actions,  including  the  issuance of a capital  directive  and the
replacement of senior executive officers and directors.

     Insurance of Deposit Accounts.  The FDIC has adopted a risk-based insurance
assessment  system.  The FDIC  assigns an  institution  to one of three  capital
categories based on the institution's financial information, as of the reporting
period ending seven months before the assessment  period. The capital categories
are (1) well capitalized, (2) adequately capitalized or (3) undercapitalized. An
institution is also placed in one of three supervisory subcategories within each
capital group.  The supervisory  subgroup to which an institution is assigned is
based on a  supervisory  evaluation  provided  to the FDIC by the  institution's
primary  federal  regulator  and  information  that  the FDIC  determines  to be
relevant  to the  institution's  financial  condition  and the risk posed to the
deposit insurance funds. An institution's assessment rate depends on the capital
category  and  supervisory  category to which it is assigned  with the most well
capitalized, healthy institutions receiving the lowest rates.

     Deposits of the bank are presently  insured by the SAIF.  Both the SAIF and
the Bank Insurance Fund (the "BIF") are statutorily required to be recapitalized
to a 1.25% of insured  reserve  deposits ratio.  Until recently,  members of the
SAIF and BIF were paying average deposit insurance assessments of



                                       80


<PAGE>



between  24 and 25  basis  points.  The BIF met the  required  reserve  in 1995,
whereas  the SAIF was not  expected to meet or exceed the  required  level until
2002  at the  earliest.  This  situation  was  primarily  due  to the  statutory
requirement that SAIF members make payments on bonds issued in the late 1980s by
the Financing Corporation ("FICO") to recapitalize the predecessor to the SAIF.

     In view of the BIF's achieving the 1.25% ratio, the FDIC ultimately adopted
a new  assessment  rate schedule of from 0 to 27 basis points under which 92% of
BIF members paid an annual  premium of only $2,000.  With respect to SAIF member
institutions,  the FDIC adopted a final rule retaining the  previously  existing
assessment  rate  schedule  applicable to SAIF member  institutions  of 23 to 31
basis points.  As long as the premium  differential  continued,  it may have had
adverse  consequences  for  SAIF  members,  including  reduced  earnings  and an
impaired  ability to raise  funds in the  capital  markets.  In  addition,  SAIF
members,  such as the bank could have been placed at a  substantial  competitive
disadvantage  to BIF members  with  respect to pricing of loans and deposits and
the ability to achieve lower operating costs.

     On September  30, 1996,  the President of the United States signed into law
the Deposit  Insurance  Funds Act of 1996 (the "Funds Act")  which,  among other
things,  imposed a special  one-time  assessment  on SAIF  member  institutions,
including the bank, to recapitalize  the SAIF. As required by the Funds Act, the
FDIC  imposed a  special  assessment  of 65.7  basis  points on SAIF  assessable
deposits held as of March 31, 1995, payable November 27, 1996 (the "SAIF Special
Assessment").  Originally,  the bank was  exempted  from  paying the  assessment
because of its capital position but was required to pay higher deposit insurance
premiums.  As a result of the bank's  recapitalization,  the bank recognized the
SAIF Special  Assessment as an expense in the quarter  ended  September 30, 1998
which was tax  deductible.  The SAIF  Special  Assessment  recorded  by the bank
amounted to $84,000 on a pre-tax basis and $52,000 on an after-tax basis.

     The Funds Act also  spread the  obligations  for  payment of the FICO bonds
across all SAIF and BIF members. Beginning on January 1, 1997, BIF deposits were
assessed for a FICO payment of 1.3 basis  points,  while SAIF  deposits pay 6.48
basis points.  Full pro rata sharing of the FICO  payments  between BIF and SAIF
members  will  occur on the  earlier  of January 1, 2000 or the date the BIF and
SAIF are merged.

     As a result of the Funds Act, the FDIC effectively lowered SAIF assessments
to 0 to 27 basis points as of January 1, 1997, a range comparable to that of BIF
members. Most recently,  the FDIC determined to continue the 0 to 27 basis point
range for the second half of 1998.  SAIF members will also  continue to make the
FICO  payments  described  above.  Management  cannot  predict the level of FDIC
insurance  assessments on an on-going basis,  whether the federal thrift charter
will be eliminated or whether the BIF and SAIF will eventually be merged.

      The bank's  assessment  rate for the fiscal year ended  September 30, 1998
ranged from 35 basis points to 9 basis  points and the regular  premium paid for
this period was $85,000.

     The  FDIC  is  authorized  to  raise  the   assessment   rates  in  certain
circumstances.  The FDIC has exercised this authority  several times in the past
and may raise insurance  premiums in the future.  If such action is taken by the
FDIC, it could have an adverse effect on the earnings of the bank.



                                       81


<PAGE>



     Under the FDI Act, insurance of deposits may be terminated by the FDIC upon
a finding that the institution has engaged in unsafe or unsound practices, is in
an unsafe or unsound  condition  to  continue  operations  or has  violated  any
applicable law, regulation,  rule, order or condition imposed by the FDIC or the
OTS.  The  management  of the bank does not know of any  practice,  condition or
violation that might lead to termination of deposit insurance.

     Federal  Home Loan Bank  System.  The bank is a member of the FHLB  System,
which consists of 12 regional FHLBs. The FHLB provides a central credit facility
primarily  for  member  institutions.  The bank,  as a member  of the  FHLB,  is
required to acquire and hold shares of capital stock in the FHLB in an amount at
least equal to 1% of the aggregate  principal  amount of its unpaid  residential
mortgage loans and similar obligations at the beginning of each year, or 1/20 of
its advances  (borrowings) from the FHLB,  whichever is greater. The bank was in
compliance  with this  requirement  with an investment in FHLB stock at December
31, 1998 of $1.4 million.  FHLB  advances must be secured by specified  types of
collateral  and all  long-term  advances may only be obtained for the purpose of
providing funds for residential  housing finance. At December 31, 1998, the bank
had $5.0 million in FHLB advances.

     The FHLBs are  required to provide  funds for the  resolution  of insolvent
thrifts  and  to  contribute  funds  for  affordable  housing  programs.   These
requirements  could reduce the amount of  dividends  that the FHLBs pay to their
members and could also result in the FHLBs imposing a higher rate of interest on
advances  to their  members.  For the years ended  September  30, 1998 and 1997,
dividends  from the FHLB to the  bank  amounted  to  approximately  $47,000  and
$30,000, respectively. If dividends were reduced, the bank's net interest income
would likely also be reduced. Further, there can be no assurance that the impact
of recent or future  legislation  on the FHLBs will not also cause a decrease in
the value of the FHLB stock held by the bank.

     Federal  Reserve  System.  The Federal  Reserve Board  regulations  require
savings  institutions  to maintain  noninterest-earning  reserves  against their
transaction  accounts.  The Federal Reserve Board regulations  generally require
that  reserves be maintained  against [net  aggregate]  transaction  accounts as
follows:  for accounts  aggregating $46.5 million or less (subject to adjustment
by the Federal  Reserve  Board) the reserve  requirement is 3%; and for accounts
greater than $46.5 million,  the reserve  requirement is $1.395 million plus 10%
(subject to adjustment by the Federal  Reserve Board between 8% and 14%) against
that portion of total transaction accounts in excess of $46.5 million. The first
$4.9 million of otherwise  reservable  balances  (subject to  adjustment  by the
Federal Reserve Board) are exempted from the reserve  requirements.  The bank is
in compliance with the foregoing requirements. Because required reserves must be
maintained in the form of either vault cash, a noninterest-bearing  account at a
Federal Reserve Bank or a pass-through account as defined by the Federal Reserve
Board,  the  effect  of  this  reserve  requirement  is  to  reduce  the  bank's
interest-earning  assets. FHLB System members are also authorized to borrow from
the Federal  Reserve  discount  window,  but Federal  Reserve Board  regulations
require institutions to exhaust all FHLB sources before borrowing from a Federal
Reserve Bank.

HOLDING COMPANY REGULATION

     The company is a  non-diversified  unitary  savings and loan company within
the meaning of the HOLA. As such,  the company will be required to register with
the OTS and will be subject to OTS  regulations,  examinations,  supervision and
reporting requirements.  In addition, the OTS has enforcement authority over the
company and its non-savings institution subsidiaries.



                                       82


<PAGE>



     As a unitary  savings  and loan  company,  the  company  is  generally  not
restricted  under existing laws as to the types of business  activities in which
it may engage,  provided  that the bank  continues to be a QTL.  See  "--Federal
Savings  Institution   Regulation--QTL   Test"  for  a  discussion  of  the  QTL
requirements.  Upon any  non-supervisory  acquisition  by the company of another
savings  association,  the  company  would  become a multiple  savings  and loan
company (if the acquired institution is held as a separate subsidiary) and would
be subject to extensive limitations on the types of business activities in which
it could engage.  The HOLA limits the activities of a multiple  savings and loan
company and its  non-insured  institution  subsidiaries  primarily to activities
authorized for bank holding  companies under Section 4(c)(8) of the Bank Holding
Company  Act, as amended (the "BHC Act"),  subject to the prior  approval of the
OTS, and to other activities  authorized by OTS regulation.  No multiple savings
and loan  company  may  acquire  more than 5% of the  voting  stock of a company
engaged in impermissible  activities.  Proposed  legislation  would,  subject to
certain  grandfathering,  limit  the  activities  of  unitary  savings  and loan
companies to those permissible for multiple savings and loan holding  companies.
See "Risk  Factors--We  are  subject to  extensive  regulation  and  supervision
legislation."

     The HOLA prohibits a savings and loan company,  directly or indirectly,  or
through  one or more  subsidiaries,  from  acquiring  more than 5% of the voting
stock of another savings institution,  or company thereof, without prior written
approval of the OTS, and from acquiring or retaining,  with certain  exceptions,
more than 5% of a non-subsidiary  company or savings association.  The HOLA also
prohibits a savings and loan  company from  acquiring or retaining  control of a
depository   institution  that  is  not  insured  by  the  FDIC.  In  evaluating
applications by holding companies to acquire savings institutions,  the OTS must
consider the financial  and  managerial  resources  and future  prospects of the
company and institution  involved,  the effect of the acquisition on the risk to
the insurance  funds, the convenience and needs of the community and competitive
factors.

     The OTS is prohibited from approving any acquisition that would result in a
multiple savings and loan company controlling savings  institutions in more than
one state, except: (i) interstate  supervisory  acquisitions by savings and loan
holding  companies and (ii) the acquisition of a savings  institution in another
state if the laws of the state of the target  savings  institution  specifically
permit  such  acquisitions.  The states  vary in the extent to which they permit
interstate savings and loan company acquisitions.

     Although  savings and loan  holding  companies  are not subject to specific
capital  requirements  or specific  restrictions  on the payment of dividends or
other capital distributions, HOLA does prescribe such restrictions on subsidiary
savings  institutions as described  above.  The bank must notify the OTS 30 days
before declaring any dividend to the company. In addition,  the financial impact
of a company on its subsidiary  institution is a matter that is evaluated by the
OTS and the agency has authority to order cessation of activities or divestiture
of  subsidiaries  deemed to pose a threat to the  safety  and  soundness  of the
institution.

THRIFT RECHARTERING

     The Funds  Act  provides  that the BIF and the SAIF were to have  merged on
January 1, 1999,  if there were no more  savings  associations  as of that date.
Several bills have been  introduced in Congress that would eliminate the federal
thrift charter, create a uniform financial charter, abolish the OTS and restrict
savings  and loan  holding  company  activities.  The bank is unable to  predict
whether  any such  legislation  will be  enacted  or,  given  such  uncertainty,
determine the extent to which the legislation, if



                                       83


<PAGE>



enacted,  would affect its business.  The bank is also unable to predict whether
the SAIF  and BIF will  eventually  be  merged  or the  federal  thrift  charter
eliminated, and what effect, if any, such legislation would have on the bank.

FEDERAL SECURITIES LAWS

     The  company  has  filed a  registration  statement  with the SEC under the
Securities  Act, for the  registration  of the common stock to be issued in this
public offering.  Upon completion of the public  offering,  the company's Common
Stock will be  registered  with the SEC under the Exchange Act. The company will
then  be  subject  to  the  information,  proxy  solicitation,  insider  trading
restrictions and other requirements under the Exchange Act.

     The  registration  of the shares of the  Common  Stock to be issued in this
public  offering  under the  Securities  Act does not  cover the  resale of such
shares.  Shares of the Common Stock  purchased by persons who are not affiliates
of the  company  may be resold  without  registration.  Shares  purchased  by an
affiliate of the company will be subject to the resale  restrictions of Rule 144
under the Securities  Act. If the company meets the current  public  information
requirements of Rule 144 under the Securities Act, each affiliate of the company
who complies with the other conditions of Rule 144 (including those that require
the affiliate's sale to be aggregated with those of certain other persons) would
be able to sell in the public market,  without registration,  a number of shares
not  to  exceed,  in  any  three-month  period,  the  greater  of  (i) 1% of the
outstanding  shares of the company or (ii) the average  weekly volume of trading
in such shares during the preceding four calendar  weeks.  Provision may be made
in the  future  by the  company  to  permit  affiliates  to  have  their  shares
registered for sale under the Securities Act under certain circumstances.

                           FEDERAL AND STATE TAXATION

FEDERAL TAXATION

      General.  The company and the bank will  report  their  income on a fiscal
year basis using the accrual method of accounting and will be subject to federal
income taxation in the same manner as other  corporations  with some exceptions.
The  following  discussion of tax matters is intended only as a summary and does
not purport to be a comprehensive description of the tax rules applicable to the
bank or the  company.  The bank has not been  audited by the IRS or the Virginia
Department of Taxation ("DOT") in the past five years.




                                       84


<PAGE>




     Distributions.   To  the   extent   that  the  bank   makes   "non-dividend
distributions"  to the company that are  considered as made (i) from the reserve
for losses on qualifying real property loans, to the extent the reserve for such
losses  exceeds the amount  that would have been  allowed  under the  experience
method,  or (ii) from the  supplemental  reserve  for  losses on loans  ("Excess
Distributions"), then an amount based on the amount distributed will be included
in the bank's taxable income.  Non-dividend  distributions include distributions
in  excess  of  the  bank's  current  and  accumulated   earnings  and  profits,
distributions  in redemption of stock and  distributions  in partial or complete
liquidation.  However,  dividends  paid out of the bank's current or accumulated
earnings and profits, as calculated for federal income tax purposes, will not be
considered to result in a distribution  from the bank's bad debt reserve.  Thus,
any  dividends  to the company  that would reduce  amounts  appropriated  to the
bank's bad debt  reserve and  deducted  for federal  income tax  purposes  would
create a tax liability for the bank.  The amount of  additional  taxable  income
created by an Excess  Distribution  is an amount  that,  when reduced by the tax
attributable to the income,  is equal to the amount of the  distribution.  Thus,
if, after the  Conversion,  the bank makes a "non-dividend  distribution,"  then
approximately  one and one-half  times the amount so used would be includable in
gross  income  for  federal  income  tax  purposes,  presumably  taxed  at a 34%
corporate income tax rate (exclusive of state and local taxes). See "Regulation"
and  "Dividend  Policy" for limits on the payment of dividends of the bank.  The
bank does not intend to pay  dividends  that would  result in a recapture of any
portion of its bad debt reserve.

     Corporate  Alternative  Minimum  Tax  ("AMT").  The Code  imposes  a tax on
alternative  minimum  taxable income ("AMTI") at a rate of 20%. Only 90% of AMTI
can be offset by net operating  loss  carryovers of which the bank currently has
none.  AMTI is  increased  by an amount  equal to 75% of the amount by which the
bank's adjusted current earnings exceeds its AMTI (determined  without regard to
this preference and prior to reduction for net operating losses).  The bank does
not expect to be subject to the AMT.

     Dividends  Received  Deduction and Other  Matters.  The company may exclude
from its income 100% of dividends received from the bank as a member of the same
affiliated group of corporations. The



                                       85


<PAGE>



corporate dividends received deduction is generally 70% in the case of dividends
received from unaffiliated corporations with which the company and the bank will
not file a consolidated tax return,  except that if the company or the bank owns
more than 20% of the stock of a corporation  distributing a dividend then 80% of
any dividends received may be deducted.

STATE AND LOCAL TAXATION

     Commonwealth of Virginia. The Commonwealth of Virginia imposes a tax at the
rate of 6.0% on the  "Virginia  taxable  income"  of the bank  and the  company.
Virginia  taxable  income  is equal  to  federal  taxable  income  with  certain
adjustments.  Significant  modifications  include the  subtraction  from federal
taxable  income of interest or dividends on  obligations  or  securities  of the
United States that are exempt from state income taxes,  and a  recomputation  of
the bad debt reserve deduction on reduced modified taxable income.

     Delaware  Taxation.  As a Delaware  company not earning income in Delaware,
the company is exempt from Delaware corporate income tax but is required to file
an annual report with and pay an annual  franchise tax to the State of Delaware.
However,  to the extent that the company conducts  business outside of Delaware,
the company may be considered  doing  business and subject to additional  taxing
jurisdictions outside of Delaware.

                          DESCRIPTION OF CAPITAL STOCK

     General. The authorized capital stock of the company consists of 10,000,000
shares of Common  Stock,  par value  $0.01 per share,  and  2,500,000  shares of
Preferred  Stock,  par value  $0.01 per share  (the  "Preferred  Stock").  As of
December 31, 1998,  813,467  shares of Common Stock were issued and  outstanding
and no shares of Preferred  Stock were  outstanding.  Subsequent to December 31,
1998,  the company  issued an  additional  8,961 shares of common  stock.  As of
December 31,  1998,  153,012  shares of Common Stock were  reserved for issuance
pursuant to outstanding  warrants and employee benefit plans.  Since the company
is a savings and loan holding company,  the right of the company,  and hence the
right of creditors  and  stockholders  of the  company,  to  participate  in any
distribution of assets of any subsidiary  (including Greater Atlantic Bank) upon
its  liquidation or  reorganization  or otherwise is necessarily  subject to the
prior claims of creditors of the subsidiary, except to the extent that claims of
the company itself as a creditor of the subsidiary may be recognized.

     The following summary does not purport to be complete and is subject in all
respects to the applicable  provisions of the Delaware  General  Corporation Law
and the company's Certificate of Incorporation.

     Common  Stock.  Holders of common  stock are  entitled to one vote for each
share  held of  record  on each  matter  submitted  to a vote  at a  meeting  of
stockholders.  The board of directors  is divided  into three  classes as nearly
equal in number as possible,  with one third of the Board elected at each annual
meeting of  stockholders.  Each share of Common Stock is entitled to share,  pro
rata, in dividends and in the company's  assets in the event of its  dissolution
or liquidation.  Holders of shares of Common Stock do not possess any preemptive
rights. The outstanding shares of Common Stock are fully paid and nonassessable.
No option,  warrant,  privilege or right has been issued or is outstanding other
than options granted under the company's stock option plans.



                                       86


<PAGE>



     Subject  to  any  prior  rights  of any  Preferred  Stock  of  the  company
outstanding,  holders of the Common Stock are entitled to dividends when, as and
if declared by the board of directors out of funds legally  available  therefor.
Under  Delaware  law,  the company  may pay  dividends  out of surplus  (whether
capital  surplus or earned  surplus) or net profits for the fiscal year in which
declared or for the preceding fiscal year, even if its surplus accounts are in a
deficit position.  The principal source of funds for payment of dividends by the
company  is its  subsidiary,  Greater  Atlantic  Bank.  Payments  made  by  such
subsidiary  to the  company  are  limited  by law and  regulations  of the  bank
regulatory   authorities.   See  "Regulation  --  Federal  Savings   Institution
Regulation -- Limitation on Capital Distributions."

     Preferred  Stock.  The  company's  board of directors  has the authority to
issue shares of the Preferred Stock from time to time as a class without series,
or in one or more series.  The  Preferred  Stock may be issued with such voting,
dividend, redemption, sinking fund, conversion,  exchange, liquidation and other
rights as shall be determined  by resolution of the board of directors,  without
stockholder  approval.  Preferred Stock will have a preference over Common Stock
as to the payment of dividends,  as to the right to  distribution of assets upon
redemption of shares or upon liquidation of the company, or as to both dividends
and  assets,  and  such  other  preferences  as may be  fixed  by the  board  of
directors.

OPTIONS AND WARRANTS

     At December  31,  1998,  the company had  outstanding  warrants to purchase
94,680  shares and options to purchase  58,333  shares of the  company's  Common
Stock at  exercise  prices  between  $7.50 and $8.38 per share.  The term of the
warrants  and options is 10 years.  Holders of the  warrants and options have no
rights to have the underlying  shares  registered  under the Securities Act. The
number of shares that may be purchased  upon the exercise of warrants or options
will be adjusted in the event of a  reclassification,  recapitalization or other
adjustment to the  outstanding  Common Stock.  All options and warrants  granted
under the 1997 Stock Option Plan are fully vested and exercisable.  The exercise
of any of these  warrants or options will result in a dilution of the percentage
of the shares of the  company's  Common  Stock  owned by each  purchaser  of the
Common Stock in this offering.

DIVIDENDS

     Holders of shares of Common Stock are entitled to dividends if, when and as
declared by the board of directors out of funds legally available therefor.  The
company  has not paid any  dividends  on its Common  Stock and intends to retain
earnings,  if any, to finance the  development  and  expansion of its  business.
Future  dividend  policy is subject to the  discretion of the board of directors
and will depend upon a number of factors,  including  future  earnings,  capital
requirements,  regulatory  constraints.  and  the  financial  condition  of  the
company.

GENERAL VOTING REQUIREMENTS

     Except as  described in the next section  regarding  certain  supermajority
voting  requirements,  the affirmative  vote of the holders of a majority of the
shares of Common  Stock  entitled  to vote is required to approve any action for
which shareholder  approval is required. A sale or transfer of substantially all
of the company's assets, liquidation, merger, consolidation,  reorganization, or
similar  extraordinary  corporate action requires the affirmative vote of 80% of
the shares of Common  Stock  entitled to vote  thereon.  See "Risk  Factors--Our
certificate   of   incorporation   and  bylaws  contain   supermajority   voting
requirements and other anti-takeover measures."



                                       87


<PAGE>



SUPERMAJORITY VOTING REQUIREMENTS; ANTI-TAKEOVER MEASURES

     General.  The company's  Certificate  of  Incorporation  and Bylaws contain
certain provisions  designed to enhance the ability of the board of directors to
deal with attempts to acquire  control of the company.  These  provisions may be
deemed to have an  anti-takeover  effect and may  discourage  takeover  attempts
which have not been  approved  by the board of  directors  (including  takeovers
which  certain  shareholders  may  deem to be in  their  best  interest).  These
provisions also could  discourage or make more difficult a merger.  tender offer
or proxy contest, even though such transaction may be favorable to the interests
of shareholders, and could potentially adversely affect the market price.

     The following briefly  summarizes  protective  provisions  contained in the
Certificate of Incorporation and Bylaws. This summary is necessarily general and
is  not  intended  to  be  a  complete  description  of  all  the  features  and
consequences of those provisions,  and is qualified in its entirety by reference
to the Certificate of Incorporation and Bylaws.

     Staggered  Board Terms.  The Bylaws  provide that the board of directors be
divided into three classes of directors,  one class to be originally elected for
a term  expiring at the next annual  meeting of  stockholders  in 2000,  another
class to be  originally  elected for a term  expiring  at the annual  meeting of
stockholders to be held in 2001 and another class to be originally elected for a
term expiring at the annual  meeting of  stockholders  to be held in 2002,  with
each  director to hold office  until his or her  successor  is duly  elected and
qualified.

     The Bylaws  provide that any  directorships  resulting from any increase in
the number of directors and any vacancies on the company's  Board resulting from
death, resignation,  disqualification, or removal, may be filled by the board of
directors,  acting by a majority of the  directors  then in office,  even though
less than a quorum,  and any director so chosen shall hold office until the next
election of the class for which such  director  shall have been chosen and until
his or her successor  shall be elected and qualified.  At each annual meeting of
stockholders  the  successors  to the class of  directors  whose term shall then
expire  shall  be  elected  to hold  office  for a term  expiring  at the  third
succeeding annual meeting. In addition,  any director may be removed from office
but only with cause by the affirmative vote of the holders of 80% of the capital
stock of the company entitled to vote on such matter.

     These  provisions  would  preclude a third  party from  removing  incumbent
directors  and  simultaneously  gaining  control  of the  Board by  filling  the
vacancies  created by removal with its own nominees.  Under the classified board
provisions  described  above,  it would take at least two elections of directors
for any  individual  or group to gain control of the Board.  Accordingly,  these
provisions  could  discourage  a third party from  initiating  a proxy  contest,
making a tender offer or otherwise attempting to gain control of the company.

         Stockholder  Vote  Required  to  Approve  Business  Combinations.   The
Certificate of Incorporation require the affirmative vote of holders of at least
80% of the company's  Common Stock entitled to vote to approve certain  business
combinations.  If Board approval has been obtained, then the affirmative vote of
holders of only a majority of the company's  Common Stock entitled to vote would
be required to approve the  transaction.  Business  combinations  subject to the
supermajority  voting requirements  include (i) a merger or consolidation of the
company or any subsidiary of the company,  (ii) the sale, exchange,  transfer or
other  disposition (in one or a series of transactions) of substantially  all of
the assets of the company or a  subsidiary  of the company  having an  aggregate
fair market value, as defined, exceeding



                                       88


<PAGE>



25% or more of the combined  assets of the company and its  subsidiaries,  (iii)
adoption of a plan or proposal for the liquidation or dissolution or liquidation
of the company on behalf of an interested  stockholder,  as defined; or (iv) any
reclassification of securities  (including any reverse stock split) or merger or
consolidation  with any of the  company's  subsidiaries  which has the effect of
increasing the  proportionate  share of the  outstanding  shares of any class of
equity  securities of the company directly or indirectly owned by any interested
stockholder or any affiliate of any  interested  stockholder . Any amendments to
this  provision  would  require  the  approval of holders of at least 80% of the
company's Common Stock entitled to vote thereon.

     This  provision  would  have  the  effect  of  making  more  difficult  the
accomplishment  of a merger or the  assumption  of control  of the  company by a
stockholder, because a higher percentage of votes would be required to approve a
business  combination if the  transaction is not approved by the company's board
of  directors.  The board of directors of the company  believes that the company
and its  stockholders  are best  served  when the Board has the  opportunity  to
objectively review and evaluate proposed transactions involving the company, and
that these provisions are desirable and in the best interests of the company and
its stockholders  because they will deter potential acquirors from influencing a
transaction that could result in stockholders receiving less than fair value for
their  shares.   These  provisions,   however,   may  make  more  difficult  the
consummation  of a transaction  that has terms  favorable to stockholders of the
company.

     Delaware  Corporate  Law. The state of Delaware  has a statute  designed to
provide  Delaware   corporations  with  additional  protection  against  hostile
takeovers.  The  takeover  statute,  which is  codified  in  Section  203 of the
Delaware  General  Corporate  Law  ("Section  203"),  is intended to  discourage
certain  takeover  practices  by impeding  the ability of a hostile  acquiror to
engage in certain transactions with the target company.

     In general,  Section 203 provides that a "Person" (as defined  therein) who
owns 15% or more of the outstanding  voting stock of a Delaware  corporation (an
"Interested  Stockholder")  may  not  consummate  a  merger  or  other  business
combination  transaction with such corporation at any time during the three-year
period  following the date such "Person" became an Interested  Stockholder.  The
term  "business  combination"  is  defined  broadly  to  cover a wide  range  of
corporate transactions  including mergers, sales of assets,  issuances of stock,
transactions  with  subsidiaries and the receipt of  disproportionate  financial
benefits.

     The statute  exempts the following  transactions  from the  requirements of
Section 203: (i) any business  combination if, prior to the date a person became
an Interested  Stockholder,  the board of directors approved either the business
combination or the  transaction  which resulted in the  stockholder  becoming an
Interested  Stockholder;  (ii) any business  combination  involving a person who
acquired at least 85% of the  outstanding  voting  stock in the  transaction  in
which he became an Interested Stockholder, with the number of shares outstanding
calculated  without regard to those shares owned by the corporation's  directors
who  are  also  officers  and  by  employee  stock  plans;  (iii)  any  business
combination  with an  Interested  Stockholder  that is  approved by the board of
directors and by a two-thirds vote of the outstanding  voting stock not owned by
the Interested  Stockholder;  and (iv) certain  business  combinations  that are
proposed  after the  corporation  had received other  acquisition  proposals and
which are  approved or not opposed by a majority  of  continuing  members of the
board of directors. A corporation may exempt itself from the requirements of the
statute by adopting an amendment to its



                                       89


<PAGE>



Certificate of  Incorporation  or Bylaws  electing not to be governed by Section
203. At the present time,  the board of directors does not intend to propose any
such amendment.

                         SHARES ELIGIBLE FOR FUTURE SALE

     Prior to this offering, there has been no established public trading market
for the common stock. Future sales of substantial amounts of common stock in the
public market could adversely affect the prevailing  market price and impair the
company's ability to raise additional funds.

     Upon  completion  of this  offering,  the  company  will  have  outstanding
2,822,427  shares of common  stock  (assuming  no exercise of the  Underwriters'
over-allotment  option).  The  shares  sold in  this  offering  will  be  freely
tradeable by persons  other than  "affiliates"  of the company,  as that term is
defined in the Securities Act. The 822,427 shares of common stock  outstanding
prior to this  offering  may not be sold  unless they are  registered  under the
Securities  Act or are sold  pursuant  to Rule 144 under the  Securities  Act or
another exemption from registration.

      As of January 31, 1999,  an aggregate of 822,427  shares of common stock
are  beneficially  owned by the  company's  executive  officers,  directors  and
current  stockholders.  Our executive  officers,  directors and holders of 2% or
more of the company's common stock, all of whom have agreed that for a period of
180 days from the date of this Prospectus, they will not sell, offer for sale or
take any action that may constitute a transfer of shares of common stock.  There
are also 153,013 shares subject to  outstanding  options and warrants,  Although
the sale of the shares  issued upon exercise of options and  warranties  will be
restricted  under Rule 144,  the sale of any number of shares of common stock in
the public  market  following the offering  could have an adverse  impact on the
then prevailing market price of the shares.

     Beginning  90 days  after  the date of this  Prospectus,  if a period of at
least two years has  elapsed  from the date  that  shares of Common  Stock  were
acquired  from the company or an affiliate  of the  company,  the holder of such
shares (including an affiliate of the company),  may sell, pursuant to Rule 144,
within any three month  period  that number of shares  which does not exceed the
greater  of 1% of the then  outstanding  shares of Common  Stock or the  average
weekly  trading  volume of the  Common  Stock  during  the four  calendar  weeks
preceding  such  sale.  Sales  pursuant  to Rule  144  are  subject  to  certain
requirements  relating to the manner of sale, notice and availability of current
public  information about the company.  If at least three years has elapsed from
the date the  shares of Common  Stock  were  acquired  from the  company,  or an
affiliate of the company,  and the proposed  seller has not been an affiliate of
the company at any time during the three months immediately  preceding the sale,
such  person is entitled  to sell such  shares  pursuant to Rule 144(k)  without
regard to the limitations  described  above. See "Risk Factors - Shares Eligible
for Future Sale."



                                       90


<PAGE>



                                  UNDERWRITING

     The underwriter  named below (the "Underwriter"),  for whom Legg Mason Wood
Walker, Incorporated is acting as representative  (the  "Representative"),  have
severally  agreed,  subject  to the terms  and  conditions  of the  Underwriting
Agreement, to purchase from the company the number of shares of Common Stock set
forth opposite their names below:

                  Underwriter                                 Number of Shares
         Legg Mason Wood Walker, Incorporated
         --------------------------------

                  Total                                        ___________

     The Underwriting Agreement provides that the obligations of the Underwriter
are subject to certain  conditions,  and that if any of the foregoing  shares of
Common  Stock are  purchased  by the  Underwriter  pursuant to the  Underwriting
Agreement, all such shares must be so purchased.

     The  company  has  agreed to  indemnify  the  Underwriter  against  certain
liabilities, including liabilities under the Securities Act, or to contribute to
payments which the Underwriter may be required to make in respect thereof.

     The company has granted to the  Underwriter  a 30-day option to purchase up
to 300,000  additional  shares of Common Stock at the initial  offering price to
public, less the underwriting  discounts and commissions shown on the cover page
of this Prospectus. To the extent such option is exercised, the Underwriter will
be committed,  subject to certain conditions, to purchase a number of additional
shares of Common Stock proportionate to the Underwriter's  initial commitment as
set forth in the preceding table.

     The company has been  advised by the  Representative  that the  Underwriter
proposes  to offer the  shares of Common  Stock to the public  initially  at the
public  offering  price set forth on the cover  page of this  Prospectus  and to
certain  selected  dealers at such public  offering  price less a concession  of
$____ per share.  The selected  dealers may reallow a  concession  not to exceed
$_____ per share to certain other dealers.  After the initial  public  offering,
the  public  offering  price,   the  concession  to  selected  dealers  and  the
reallowance to other dealers may be changed by the Representative.

     The company and each of the officers and  directors of the company and each
shareholder  and holder of options,  warrants or other  securities  exercisable,
convertible or exchangeable for common stock who beneficially owns 2% or more of
the outstanding equity securities of the company has agreed with the Underwriter
that for a period of 180 days after the completion of the offering they will not
offer,  sell,  or  otherwise  dispose  of any  shares  of its  capital  stock or
securities  exchangeable  or convertible  or  exercisable  for its capital stock
other than the shares of common stock offered hereby,  except in certain limited
circumstances, without the prior written consent of the Representative.



                                       91


<PAGE>



                                 LEGAL OPINIONS

     The  legality  of the shares  offered  hereby  will be passed  upon for the
company  by  Muldoon,  Murphy &  Faucette  LLP,  5101  Wisconsin  Avenue,  N.W.,
Washington,  D.C.  20016,  and for the  Underwriter  by Elias,  Matz,  Tiernan &
Herrick L.L.P., 734 15th Street, N.W., Washington, D.C. 20005.

                                     EXPERTS

     The  consolidated  financial  statements  and  schedule  included  in  this
prospectus and in the  registration  statement have been audited by BDO Seidman,
LLP, independent certified public accountants, to the extent and for the periods
set forth in their report  appearing  elsewhere  herein and in the  registration
statement and have been included herein in reliance upon such reports given upon
the authority of said firm as experts in accounting and auditing.

                       WHERE YOU CAN FIND MORE INFORMATION

     The company has filed with the Commission a Registration  Statement on Form
SB-2 (File No. 333-________) under the Securities Act of 1933, as amended,  with
respect to the common stock offered hereby. This prospectus does not contain all
the information contained in the Registration Statement,  certain parts of which
are omitted as permitted by the rules and  regulations of the  Commission.  This
information may be inspected at the public  reference  facilities  maintained by
the Commission at 450 Fifth Street, NW, Room 1024, Washington, D.C. 20549 and at
its regional offices at 500 West Madison Street,  Suite 1400, Chicago,  Illinois
60661;  and 7 World Trade Center,  Suite 1300, New York, New York 10048.  Copies
may be  obtained  at  prescribed  rates  from the Public  Reference  Room of the
Commission at 450 Fifth  Street,  NW,  Washington,  D.C.  20549.  The public may
obtain  information on the operation of the Public Reference Room by calling the
Commission at 1-800-SEC-  0330.  The  Registration  Statement  also is available
through   the   Commission's   World   Wide   Web  site  on  the   Internet   at
http://www.sec.gov.

     You  should  rely only on the  information  contained  in this  prospectus.
Neither Greater Atlantic  Financial Corp. nor the bank has authorized  anyone to
provide you with different  information.  This prospectus does not constitute an
offer to sell or a solicitation of an offer to buy any of the securities offered
by this  prospectus  to any person or in any  jurisdiction  in which an offer or
solicitation  is not  authorized  or in  which  the  person  making  an offer or
solicitation  is not qualified to do so, or to any person to whom it is unlawful
to make an offer or solicitation in those jurisdictions. Neither the delivery of
this prospectus nor any sale hereunder shall under any circumstances  imply that
there has been no change in the affairs of Greater  Atlantic  Financial Corp. or
the bank since any of the dates as of which  information  is  furnished  in this
prospectus or since the date printed below.

                   [Logo for Greater Atlantic Financial Corp.]







                        2,000,000 Shares of Common Stock



                                   ----------

                                   Prospectus

                                   ----------




                             LEGG MASON WOOD WALKER
                                  INCORPORATED




                               _____________, 1999




Until  ________________,  1999,  all  dealers  that  buy,  sell or  trade  these
securities,  whether or not  participating in this offering,  may be required to
deliver a prospectus.  This is in addition to the dealers' obligation to deliver
a  prospectus  when  acting as  underwriters  and with  respect to their  unsold
allotments or subscriptions.



                                       92


<PAGE>


          GREATER ATLANTIC FINANCIAL CORP. AND PREDECESSOR CORPORATION

                   INDEX TO CONSOLIDATED FINANCIAL STATEMENTS
                     YEARS ENDED SEPTEMBER 30, 1997 AND 1998

Independent Auditors' Report                                               F-2

Financial Statements:

         Consolidated statements of financial condition                    F-3

         Consolidated statements of operations                      F-4 to F-5

         Consolidated statements of comprehensive income                   F-6

         Consolidated statements of stockholders' equity                   F-7

         Consolidated statements of cash flows                      F-8 to F-9

         Notes to consolidated financial statements               F-10 to F-34

                                                     
                                       F-1


<PAGE>


                          INDEPENDENT AUDITORS' REPORT

Board of Directors
Greater Atlantic Financial Corp.

We have audited the accompanying  consolidated statements of financial condition
of Greater  Atlantic  Financial  Corp. as of September 30, 1998, and the related
statements of operations,  comprehensive income,  stockholders' equity, and cash
flows  for  the  year  then  ended.  We  have  also  audited  the   accompanying
consolidated  statement of financial  condition of the predecessor  corporation,
Greater  Atlantic  Corporation,  as of  September  30,  1997,  and  the  related
statements of operations,  comprehensive income,  stockholders' equity, and cash
flows for the year then ended. These financial statements are the responsibility
of the  Company's  management.  Our  responsibility  is to express an opinion on
these financial statements based on our audits.

We  conducted  our  audits  in  accordance  with  generally   accepted  auditing
standards.  Those standards require that we plan and perform the audit to obtain
reasonable assurance about whether the financial statements are free of material
misstatement.  An audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statements.  An audit also includes
assessing the  accounting  principles  used and  significant  estimates  made by
management,  as well as evaluating the overall financial statement presentation.
We believe that our audits provide a reasonable basis for our opinion.

In our opinion,  the financial  statements  referred to above present fairly, in
all material  respects,  the financial  conditions of Greater Atlantic Financial
Corp. at September 30, 1998, and the predecessor  corporation,  Greater Atlantic
Corporation at September 30, 1997, and the results of their operations and their
cash flows for the years then ended.


                                                /s/BDO Seidman, LLP


Washington, D.C.
December 10, 1998,
except for Note 21,
the date of which is
April 12, 1999

                                       F-2


<PAGE>


          GREATER ATLANTIC FINANCIAL CORP. AND PREDECESSOR CORPORATION

                 CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION

<TABLE>
<CAPTION>
                                                                     September 30,     September 30,        December 31,
                                                                         1997             1998                  1998
                                                                  ----------------   ---------------      ---------------
                                                                                                   (unaudited)
                                                      ASSETS

<S>                                                                  <C>            <C>                   <C>         
Cash and cash equivalents                                            $    240,035   $       433,218       $    688,828
Interest bearing deposits                                                       -                 -          2,540,736
Investment securities (Notes 3 and 10)
   Available-for-sale                                                           -        51,171,435         65,072,894
   Held-to-maturity                                                     1,004,836                 -                  -
   Trading                                                                      -           241,250            145,500
Loans held for sale (Note 4)                                            9,946,377        25,321,543         14,811,833
Loans receivable, net (Notes 4, 10 and 15)                             18,854,524        25,509,868         28,703,759
Accrued interest and dividends receivable (Note 5)                        206,772           854,767            879,173
Deferred income taxes (Note 11)                                            60,000           997,000            790,000
Federal Home Loan Bank stock, at cost                                     414,400         1,100,000          1,400,000
Foreclosed real estate (Note 7)                                           201,692            90,283             98,550
Premises and equipment, net (Note 6)                                      229,014           757,792          1,603,077
Prepaid expenses and other assets                                         395,950           864,780          1,084,097
                                                                ----------------- ----------------- ------------------

TOTAL ASSETS                                                          $31,553,600      $107,341,936       $117,818,447
                                                                ================= ================= ==================


                                       LIABILITIES AND STOCKHOLDERS' EQUITY

Deposits (Note 8)                                                    $28,377,011        $76,310,537       $104,097,362
Advance payments from borrowers
   for taxes and insurance                                               118,594            247,756            234,394
Accrued expenses and other liabilities (Note 9)                          244,179          1,814,024          1,637,741
Income taxes payable                                                           -            152,163                  -
Advances from the FHLB (Note 10)                                       1,250,000         22,000,000          5,000,000
                                                               -----------------  ----------------- ------------------

TOTAL LIABILITIES                                                     29,989,784        100,524,480        110,969,497
                                                               -----------------  ----------------- ------------------

Commitments and contingencies (Note 12)

Stockholders' Equity (Notes 14 and 21)
   Preferred stock, $4 par value - 2,500,000 authorized;                                                                
     468,284 shares outstanding                                        1,873,136                  -                  -  

   Common stock, $.01 par value - 10,000,000  
     shares authorized; 330,000, 813,467
     and 813,467 shares outstanding                                        3,500              8,135              8,135
   Additional paid-in capital                                          3,901,217          6,092,865          6,092,865
         Retained earnings (deficit)                                  (4,213,837)           609,110            879,939
         Accumulated other comprehensive income                                -            107,346           (131,989)
                                                               -----------------  ----------------- ------------------

TOTAL STOCKHOLDERS' EQUITY                                             1,563,816          6,817,456          6,848,950
                                                               -----------------  ----------------- ------------------
                                                                     $31,553,600       $107,341,936       $117,818,447
                                                               =================  ================= ==================
</TABLE>


         SEE ACCOMPANYING NOTES TO CONSOLIDATED FINANCIAL STATEMENTS.

                                       F-3


<PAGE>


          GREATER ATLANTIC FINANCIAL CORP. AND PREDECESSOR CORPORATION

                      CONSOLIDATED STATEMENTS OF OPERATIONS

<TABLE>
<CAPTION>
                                                          Years ended                  Three months ended
                                                         September 30,                    December 31,
                                                       1997          1998            1997              1998
                                                  -------------- ------------- ----------------  ----------------
                                                                                          (Unaudited)
<S>                                                   <C>           <C>            <C>                <C>        
Interest income
  Loans                                               $2,253,113    $2,630,943     $    547,532       $   940,544
  Investments                                            140,710     1,379,881           66,103           850,080
                                                  -------------- ------------- ----------------  ----------------

Total interest income                                  2,393,823     4,010,824          613,635         1,790,624
                                                  -------------- ------------------------------  ------------------

Interest expense
  Deposits (Note 8)                                    1,134,824     2,163,240          282,284         1,075,098
  Borrowed money                                         156,007       399,465           21,574           207,202
                                                  -------------- ------------- ----------------  ----------------

Total interest expense                                 1,290,831     2,562,705          303,858         1,282,300
                                                  -------------- ------------- ----------------  ----------------

Net interest income                                    1,102,992     1,448,119          309,777           508,324

Provision for loan losses (Note 4)                       487,430       159,486           35,313            22,071
                                                  -------------- ------------- ----------------  ----------------

Net interest income after provision for
  loan losses                                            615,562     1,288,633          274,464           486,253
                                                  -------------- ------------- ----------------  ----------------

Noninterest income
  Fees and service charges                               266,435       494,433          120,546           185,349
  Gain on sale of loans                                3,261,349     5,774,281        1,037,766         2,327,603
                                                  -------------- ------------- ----------------  ----------------

Total noninterest income                              $3,527,784    $6,268,714       $1,158,312        $2,512,952
                                                  -------------- ------------- ----------------  ----------------
</TABLE>




                                       F-4


<PAGE>


          GREATER ATLANTIC FINANCIAL CORP. AND PREDECESSOR CORPORATION

                  CONSOLIDATED STATEMENTS OF OPERATIONS (CON'T)

<TABLE>
<CAPTION>
                                                          Years ended                  Three months ended
                                                         September 30,                    December 31,
                                                       1997          1998            1997              1998
                                                  -------------- ------------- ----------------  ------------------

                                                                                          (Unaudited)
<S>                                                  <C>             <C>              <C>                <C>       
Noninterest expense
  Compensation and employee benefits                 $2,996,191      $3,747,657       $   753,309        $1,527,909
  Occupancy                                             325,346         497,653            92,634           244,623
  Professional services                                 129,905         192,701            41,135            43,204
  Advertising                                            37,333         567,575            68,228           157,448
  Deposit insurance premium                              97,895          94,942            27,108            16,829
  Furniture, fixtures and equipment                     160,186         202,715            47,814            95,496
  Data processing                                        90,694         132,057            24,665            21,827
  Provision for (recover of) loss on real
  estate owned (Note 7)                                 205,437           5,172             5,172           (10,507)
  Other real estate owned expenses (Note 7)              35,073          28,704             9,278             8,664
  Other operating expenses                              699,150       1,168,061           218,181           435,383
                                                 -------------- --------------- ----------------- -------------------

Total noninterest expense                             4,777,210       6,637,237         1,287,524         2,540,876
                                                 -------------- --------------- ----------------- -------------------

Income (loss) before income tax provision              (633,864)        920,110           145,252           458,329
                                                 -------------- --------------- ----------------- -------------------

Income tax provision (Note 11)                                -         311,000            29,000           187,500
                                                 -------------- --------------- ----------------- -----------------

Net income (loss)                                   $  (633,864)    $   609,110       $   116,252       $   270,829
                                                 -------------- --------------- ----------------- -----------------

Basic and diluted earnings (loss) per share
(Note 15)                                           $     (1.92)    $       .77       $       .15      $        .33
                                                 ============== =============== ================= =================
</TABLE>










See accompanying notes to consolidated financial statements

                                       F-5


<PAGE>


          GREATER ATLANTIC FINANCIAL CORP. AND PREDECESSOR CORPORATION

                 CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME

<TABLE>
<CAPTION>
                                                          Years ended                  Three months ended
                                                         September 30,                    December 31,
                                                       1997          1998            1997              1998
                                                  -------------- ------------- ----------------  ----------------
                                                                                            (Unaudited)
<S>                                                <C>           <C>               <C>               <C>     
Net (loss) income                                  $(633,864)    $609,110          $116,252          $270,829
                                                  ---------- ------------  ---------------- -----------------

Other comprehensive income, net of tax:
  Unrealized gains (losses) on securities:
  Unrealized holding gains (losses) arising
  during period                                            -      107,346                 -          (239,335)
                                                  ---------- ------------  ---------------- -----------------

Other comprehensive income (loss)                          -      107,346                            (239,335)
                                                  ---------- ------------  ---------------- -----------------

Comprehensive (loss) income                        $(633,864)    $716,456          $116,252         $  31,494
                                                  ========== ============  ================ =================
</TABLE>


See accompanying notes to consolidated financial statements.

                                       F-6


<PAGE>


          GREATER ATLANTIC FINANCIAL CORP. AND PREDECESSOR CORPORATION

                 CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY

<TABLE>
<CAPTION>
                                                                                           Accumulated
                                                         Additional       Accumulated         Other             Total
                           Preferred        Common         Paid-in         Earnings       Comprehensive     Stockholders'
                             Stock          Stock          Capital         (Deficit)          Income            Equity
                        ---------------  ------------ ----------------- ---------------  ----------------  ----------------
<S>                         <C>            <C>             <C>             <C>            <C>                  <C>        
Balance at
   September 30, 1996        $1,450,000     $   3,300       $ 3,901,217     $(3,579,973)   $            -       $ 1,774,544

Net loss for the year                 -             -                 -        (633,864)                -          (633,864)

Issuance of preferred
  stock (Note 14)               423,136             -                 -               -                 -           423,136
                        ---------------  ------------ ----------------- ---------------  ----------------  ----------------

Balance at
   September 30, 1997         1,873,136         3,300         3,901,217      (4,213,837)                -         1,563,816

Sale of stock by
  former investors
  (Note 2)                   (1,873,136)       (3,300)       (3,901,217)      4,213,837                 -        (1,563,816)

Issuance of 813,467
  common shares                       -         8,135         6,092,865               -                 -         6,101,000

Other comprehensive
  income, net of tax
  of $65,681                          -             -                 -               -           107,346           107,346

Net income for the
  year                                -             -                 -         609,110                 -           609,110
                        ---------------  ------------ ----------------- ---------------  ----------------  ----------------

Balance at
  September 30, 1998                  -         8,135         6,092,865         609,110           107,346         6,817,456

Net income for the
  period (unaudited)                  -             -                 -         270,829                 -           270,829


Other comprehensive
  income, net of tax
  of $146,441
  (unaudited)                         -             -                 -               -          (239,335)         (239,335)
                        ---------------  ------------ ----------------- ---------------  ----------------  ----------------

Balance at
  December 31, 1998
  (unaudited)           $              -       $8,135        $6,092,865        $879,939         $(131,989)       $6,848,950
                        ===============  ============ ================= ===============  ================  ================
</TABLE>



See accompanying notes to consolidated financial statements.

                                       F-7


<PAGE>


          GREATER ATLANTIC FINANCIAL CORP. AND PREDECESSOR CORPORATION

                      CONSOLIDATED STATEMENTS OF CASH FLOWS

<TABLE>
<CAPTION>
                                                                  Years ended                    Three months ended
                                                                  September 30,                      December 31,
                                                               1997            1998              1997               1998
                                                           -------------- ----------------- ----------------- ------------------
                                                                                                  (Unaudited)
<S>                                                      <C>                  <C>                   <C>               <C>     
Cash flows from operating activities
         Net income (loss)                               $  (633,864)         $  609,110            $116,252          $270,829
Adjustments to reconcile net
         income (loss) to net cash provided
         by operating activities
         Provision for loan losses                           487,430             159,486              35,313            22,071
         Provision for losses on foreclosed assets           205,437               5,172               5,172           (10,507)
         Depreciation and amortization                       116,242             133,099              28,411            50,918
         Deferred income taxes                                     -            (274,000)                  -           207,000
         Unrealized loss (gain) on trading                         -               5,750                   -            (4,250)
         securities
         Amortization of excess of purchase price
         over net assets acquired                                  -              19,600               7,644                 -
         Amortization of security premiums                     7,000             274,226               1,750           134,131
         Amortization of deferred fees                      (117,541)            (60,422)            (33,947)          (16,703)
         Stock compensation                                  423,136                   -                   -                 -
         Discount accretion net of premium
         amortization                                        (10,378)              7,171              (8,919)                -
         Loss on disposal of fixed assets                          -               1,687                   -                 -
         Loss (gain) on sale of foreclosed real                                                                                   
         estate                                              (16,143)                756                   -             2,240    
         Gain on sale of loans                            (3,261,349)         (5,774,281)         (1,037,766)       (2,327,603)
         (Increase) decrease in assets:
           Disbursements for origination of loans       (138,202,824)       (252,602,776)        (35,098,726)      (92,947,295)
           Proceeds from sales of loans                  136,823,690         243,001,891          42,451,414       105,784,608
          Accrued interest and dividend                                                                                        
              receivable                                      38,979            (647,995)             10,227           (24,406)
           Insurance recoveries on foreclosures               44,152                   -                 367                 -
           Prepaid expenses and other assets                (211,152)           (468,831)            385,953          (219,317)
           Deferred loan fees collected, net of
           deferred costs incurred                            50,045            (227,125)            (59,478)          (44,569)
         Increase (decrease) in liabilities:
           Accrued expenses and other liabilities            124,743           1,569,645             188,787          (176,280)
           Income taxes payable                                    -              85,869              29,000            (5,722)
           Purchases of trading securities                         -            (247,000)                  -                 -
           Proceeds from sale of trading securities                -                   -                   -           100,000
                                                 ------------------- -------------------   ----------------- --------------------

Net cash (used in) provided by operating
activities                                            $   (4,132,397)      $ (14,428,968)      $   7,021,454     $  10,795,145
                                                 ------------------- -------------------   ----------------- -----------------
</TABLE>


                                       F-8


<PAGE>


          GREATER ATLANTIC FINANCIAL CORP. AND PREDECESSOR CORPORATION

                      CONSOLIDATED STATEMENTS OF CASH FLOWS

<TABLE>
                                                                      Year ended                     Three months ended
                                                                    September 30,                       December 31,
                                                                1997              1998              1997             1998
                                                        ---------------  ----------------- ---------------- -----------------
                                                                                                    (Unaudited)
<S>                                                       <C>              <C>                  <C>              <C>          
Cash flow from investing activities
     Net (decrease) increase in loans                     $ 1,767,967      $  (6,402,285)       $ 2,330,653      $ (3,154,697)
     Purchases of premises and equipment                      (38,654)          (663,564)           (56,308)         (896,203)
     Proceeds from sales of foreclosed real estate             25,337             97,031                  -                 -
     Purchases of investment securities                             -        (55,971,612)        (3,593,484)      (25,485,255)
     Proceeds from sale of investment securities                    -          2,950,000                  -         8,565,000
      Proceeds from repayments of investment securities             -          2,753,814                  -         2,498,893
     Purchases of FHLB stock                                        -           (758,100)                 -          (800,000)
     Proceeds from sale of FHLB stock                               -             72,500                  -           500,000
     Acquisition, net of cash acquired                              -         (2,367,517)        (2,367,517)                -
                                                      ---------------  ----------------- ------------------ -----------------

Net cash provided by (used in) investing activities         1,754,650        (60,289,733)        (3,686,656)      (18,772,262)
                                                      ---------------  ----------------- ------------------ -----------------

Cash flow from  financing activities
     Net increase(decrease) in deposits                     5,006,040         47,931,522         (4,450,114)       27,786,825
     Issuance of common shares                                      -          5,850,000          5,850,000                 -
     Capital contributions                                          -            251,200                  -                 -
     Net advances (repayments) from FHLB                   (3,750,000)        20,750,000         (1,250,000)      (17,000,000)
     Increase (decrease) in advance payments by
          borrowers for taxes and insurance                     5,084            129,162            (21,795)          (13,362)
                                                      ---------------  ----------------- ------------------ -----------------

Net cash (used in) provided by financing activities         1,261,124         74,911,884            128,091        10,773,463
                                                      ---------------  ----------------- ------------------ -----------------

Increase (decrease) in cash and cash equivalents           (1,116,623)           193,183          3,462,889         2,796,346
                                                      ---------------  ----------------- ------------------ -----------------

Cash and cash equivalents, at beginning of period           1,356,658            240,035            240,035           433,218
                                                      ---------------  ----------------- ------------------ -----------------

Cash and cash equivalents, at end of period              $    240,035     $      433,218        $ 3,702,924     $   3,229,564
                                                      ===============  ================= ================== =================
</TABLE>


                                       F-9


<PAGE>


          GREATER ATLANTIC FINANCIAL CORP. AND PREDECESSOR CORPORATION

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                  (INFORMATION AS OF DECEMBER 31, 1998 AND FOR
                   THE THREE MONTHS THEN ENDED IS UNAUDITED.)

1.       SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

NATURE OF OPERATIONS

   Greater  Atlantic  Financial  Corporation  (GAFC, or the "Company") is a bank
holding  company whose  principal  activity is the  ownership and  management of
Greater  Atlantic Bank, (GAB or "the Bank"),  and its  wholly-owned  subsidiary,
Greater Atlantic Mortgage  Corporation  (GAMC).  Effective October 1, 1997, GAFC
acquired 100% of the outstanding shares of Greater Atlantic Savings Bank, F.S.B.
(the Bank) from Greater Atlantic  Corporation (the predecessor  corporation) and
changed  the name to Greater  Atlantic  Bank,  (See Note 2). The Bank  generates
commercial,  mortgage and consumer  loans and receives  deposits from  customers
located primarily in Virginia,  Washington, D.C. and Maryland. The Bank operates
under a federal bank charter and provides full banking services.

   GAMC  was  incorporated  as a  separate  entity  on June 11,  1998 and  began
independent  operations on September 1, 1998. GAMC is involved  primarily in the
origination  and sale of  single-family  mortgage loans and, to a lesser extent,
multi-family  residential and second mortgage loans.  GAMC also originates loans
for the Bank's portfolio.

PRINCIPLES OF CONSOLIDATION

   The consolidated  financial  statements included the accounts of GAFC and its
wholly owned subsidiaries,  GAB and GAMC. All significant  intercompany accounts
and transactions have been eliminated in consolidation.

INTERIM FINANCIAL INFORMATION

   The  financial  information  as of December 31, 1998 and for the three months
then ended is unaudited. In the opinion of management, such information contains
all adjustments, consisting only of normal recovering adjustments, necessary for
a fair presentation of the results for such periods. Results for interim periods
are not necessarily indicative of results to be expected for an entire year.

RISK AND UNCERTAINTIES

   In its normal  course of business,  the Company  encounters  two  significant
types of risk:  economic  and  regulatory.  There are three main  components  of
economic risk:  interest rate risk,  credit risk and market risk. The Company is
subject  to  interest  rate  risk  to  the  degree  that  its   interest-bearing
liabilities  mature or reprice more rapidly,  or on a different basis,  than its
interest-earning  assets.  Credit  risk is the risk of default on the  Company's
loan portfolio that results from the borrowers'  inability or  unwillingness  to
make contractually required payments.  Market risk reflects changes in the value
of collateral  underlying loans receivable and the valuation of real estate held
by the  Company.  The  determination  of the  allowance  for loan losses and the
valuation  of  real  estate  are  based  on  estimates  that  are   particularly
susceptible  to  significant  changes  in the  economic  environment  and market
conditions.  Management believes that, as of September 30, 1998 and December 31,
1998,  the  allowance  for loan losses and valuation of real estate are adequate
based on information  currently  available.  A worsening or protracted  economic
decline would  increase the  likelihood of losses due to credit and market risks
and could create the need for  substantial  additional  loan loss reserves.  See
discussion of regulatory matters in Note 13.

                                      F-10


<PAGE>
          GREATER ATLANTIC FINANCIAL CORP. AND PREDECESSOR CORPORATION

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                  (INFORMATION AS OF DECEMBER 31, 1998 AND FOR
                   THE THREE MONTHS THEN ENDED IS UNAUDITED.)

CONCENTRATION OF CREDIT RISK

      The  Company's  primary  business  activity is with  customers  located in
Maryland,   Virginia  and  the  District  of  Columbia.  The  Company  primarily
originates  residential loans to customers  throughout these areas, most of whom
are  residents  local to the  Company 's business  locations.  The Company has a
diversified  loan portfolio  consisting of residential,  commercial and consumer
loans. Commercial and consumer loans generally provide for higher interest rates
and  shorter  terms,  however  such loans have a higher  degree of credit  risk.
Management monitors all loans, including,  when possible,  making inspections of
the properties,  maintaining  current operating  statements,  and performing net
realizable  value  calculations,  with  allowances  for  losses  established  as
necessary to properly reflect the value of the properties.  Management  believes
the current loss allowances are sufficient to cover the credit risk estimated to
exist at September 30, 1998 and December 31, 1998.

INVESTMENT SECURITIES

     Investment  securities which the Company has the intent and ability to hold
to maturity  are carried at amortized  cost.  The  amortization  of premiums and
accretion of discounts are recorded on the level yield (interest)  method,  over
the period from the date of purchase to maturity. When sales do occur, gains and
losses  are  recognized  at the  time of sale and the  determination  of cost of
securities  sold is based upon the specific  identification  method.  Investment
securities which the Company intends to hold for indefinite periods of time, use
for asset/liability  management or that are to be sold in response to changes in
interest  rates,  prepayment  risk, the need to increase  regulatory  capital or
other similar factors are classified as  available-for-sale  and carried at fair
value with unrealized  gains and losses excluded from earnings and reported in a
separate  component of  stockholders'  equity.  If a sale does occur,  gains and
losses are  recognized  as a component of earnings at the time of the sale.  The
amortization  of premiums and  accretion of discounts  are recorded on the level
yield method.

     Investment  securities that are bought and held principally for the purpose
of  selling  them in the near term are  classified  as  trading  securities  and
reported at fair value, with unrealized gains and losses included in earnings.

LOANS AND ALLOWANCE FOR LOAN LOSSES

     Loans receivable are stated at unpaid principal  balances,  net of unearned
discounts resulting from add-on interest,  participation or whole-loan interests
owned  by  others,  undisbursed  loans  in  process,  deferred  loan  fees,  and
allowances for loan losses.  Valuation  allowances for estimated losses on loans
are established by charges to earnings when any significant  decline in value is
deemed to have  occurred.  Management's  determination  of the  adequacy  of the
valuation  allowance  is  based on  historical  patterns,  industry  experience,
current economic conditions, changes in the composition and risk characteristics
of the loan  portfolio,  appraisals  and other  factors  deemed  relevant to the
collectibility of the loans currently outstanding.

     In  addition  to the  allowance  for  specific  loans,  management  makes a
provision for losses on loans based in part on loan loss  experience and in part
on prevailing market conditions.

     The Company  considers  a loan to be  impaired if it is probable  that they
will be  unable  to  collect  all  amounts  due (both  principal  and  interest)
according to the contractual terms of the loan agreement.  When a loan is deemed
impaired,  the  Company  computes  the present  value of the loan's  future cash
flows, discounted at the effective interest rate. The effective rate used is the
contractual  rate adjusted for any deferred fees,  deferred  costs,  premiums or
discounts  existing  at  origination.  If the  present  value  is less  than the
carrying  value of the loan, a valuation  allowance is recorded.  For collateral
dependent  loans,  the  Company  uses the fair  value  of the  collateral,  less
estimated costs to sell, on a discounted basis, to measure impairment.

     Mortgage loans originated and intended for sale are carried at the lower of
cost or  estimated  market value in the  aggregate.  Net  unrealized  losses are
recognized in a valuation allowance by charges to income.

MORTGAGE LOAN INCOME, DISCOUNTS AND PREMIUMS

     Interest income on loans is recorded on the accrual  method.  Discounts and
premiums relating to mortgage loans purchased are deferred and amortized against
or accreted into income over the  estimated  lives of the loans using the level-
yield  method.  Accrual  of  interest  is  discontinued  and  an  allowance  for
uncollected  interest is established and charged to interest income for 

                                      F-11
<PAGE>

the full amount of accrued interest receivable on loans which are delinquent for
a period of 90 days or more.

LOAN ORIGINATION AND COMMITMENT FEES

   Loan  origination  and commitment  fees and certain  incremental  direct loan
origination  costs are being deferred with the net amount being  amortized as an
adjustment of the related loan's yield.  The Company is amortizing those amounts
over the  contractual  life of the  related  loans as adjusted  for  anticipated
prepayments using current and past payment trends.

MORTGAGE LOAN SALES AND SERVICING

     The Company originates and sells loans and participating  interest in loans
generally  without  retaining  servicing  rights.  Loans are sold to provide the
Company  with  additional  funds and to  generate  gains from  mortgage  banking
operations.  Loans  originated  for sale  are  carried  at the  lower of cost or
market.  When a loan and the related  servicing are sold the Company  recognizes
any gain or loss at the time of sale.

     When servicing is retained on a loan that is sold, the Company recognizes a
gain or loss based on the present  value of the  difference  between the average
constant rate of interest it receives,  adjusted for a normal servicing fee, and
the yield it must pay to the purchaser of the loan over the estimated  remaining
life of the loan.  Any resulting net premium is deferred and amortized  over the
estimated life of the loan using a method  approximating the level-yield method.
During the years  ended  September  30,  1998 and 1997,  no loans were sold with
servicing rights  retained.  Loans of $3,054,355 were sold with servicing rights
retained as of December 31, 1998. The Company also sells participation interests
in loans that it services.

PREMISES AND EQUIPMENT

     Premises and  equipment are recorded at cost.  Depreciation  is computed on
the  straight-line  method over useful  lives  ranging from five to seven years.
Leasehold  improvements  are capitalized  and amortized using the  straight-line
method over the life of the related lease.

FORECLOSED REAL ESTATE

         Real estate  acquired  through  foreclosure is recorded at the lower of
cost or fair value  less  estimated  selling  costs.  Subsequent  to the date of
foreclosure,  valuation  adjustments are made, if required, to the lower of cost
or fair value less estimated  selling  costs.  Costs related to holding the real
estate,  net of related  income,  are  reflected in  operations  when  incurred.
Recognition  of gains on sale of real estate is dependent  upon the  transaction
meeting  certain  criteria  relating to the nature of the property  sold and the
terms of the sale.

                                      F-12


<PAGE>


          GREATER ATLANTIC FINANCIAL CORP. AND PREDECESSOR CORPORATION

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                  (INFORMATION AS OF DECEMBER 31, 1998 AND FOR
                   THE THREE MONTHS THEN ENDED IS UNAUDITED.)

INCOME TAXES

   Income taxes are calculated using the liability method specified by Statement
of Financial Accounting Standards No. 109, "Accounting for Income Taxes". ("SFAS
109") The net  deferred  tax asset is  reduced,  if  necessary,  by a  valuation
allowance for the amount of any tax benefits that, based on available  evidence,
are not expected to be realized. (See Note 11).

CASH AND CASH EQUIVALENTS

     The Company  considers cash and interest bearing deposits in other banks as
cash and cash equivalents for purposes of preparing the statement of cash flows.

USE OF ESTIMATES IN THE PREPARATION OF FINANCIAL STATEMENTS

     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.

COMPREHENSIVE INCOME

     Statement   of   Financial   Accounting   Standards   No.  130,   Reporting
Comprehensive Income ("SFAS 130"),  establishes  standards for the reporting and
display of  comprehensive  income,  its  components  and  accumulated  balances.
Comprehensive  income is defined to include all changes in equity  except  those
resulting from investments by owners and  distributions  to owners.  Among other
disclosures, SFAS 130 requires that all items that are required to be recognized
under current  accounting  standards as components  of  comprehensive  income be
reported in a financial  statement that is displayed with the same prominence as
other financial  statements.  SFAS 130 is effective for financial statements for
periods  beginning after December 15, 1997. The Company adopted SFAS 130 for the
three months ended  December 31, 1998 and has restated  comparative  information
for earlier years presented.

STOCK-BASED COMPENSATION

      The Company records stock-based  compensation under the provisions of SFAS
123,  "Accounting  for  Stock-Based  Compensation,"  which  permits  entities to
recognize, as expense over the vesting period, the fair value of all stock-based
awards on the date of grant.

      Alternatively,  SFAS 123 also  allows  entities  to  continue to apply the
provision of Accounting  Principles Board (APB) Opinion 25 and provide pro forma
net income and pro forma  earnings  per share  disclosures  for  employee  stock
option  grants as if the  fair-value-based  method  defined in SFAS 123 had been
applied.  The Company has  elected to  continue to apply the  provisions  of APB
Opinion 25, which requires compensation expense be recorded on the date of grant
only if the current  market price of the  underlying  stock exceeds the exercise
price, and provide the pro forma disclosure  provisions of SFAS 123. See Note 14
of the notes to supplemental consolidated financial statements for the pro forma
net income and pro forma earnings per share disclosures.

RECLASSIFICATIONS

Certain  prior year  amounts  have been  reclassified  to conform to the current
method of presentation.

2.   ACQUISITION

   Effective October 1, 1997, Greater Atlantic Financial  Corporation  purchased
100% of the outstanding  common and preferred shares of Greater Atlantic Savings
Bank, F.S.B. from Greater Atlantic Corporation. The aggregate purchase price was
approximately  $2,028,000,  excluding transaction  expenses.  The acquisition is
being accounted for as a purchase,  and  accordingly,  the financial  statements
include assets and liabilities  acquired at fair value and results of operations
from the date of  acquisition.  As a result  of this  transaction,  goodwill  of
approximately  $700,000 was recorded and was being  amortized on a straight-line
basis over 15 years.  In accordance  with SFAS 109, when the Company reduced the
valuation allowance related to the deferred tax assets, it first reduced to zero
the goodwill related to the acquisition. (See Notes 11 and 19).

                                      F-13


<PAGE>


          GREATER ATLANTIC FINANCIAL CORP. AND PREDECESSOR CORPORATION

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                  (INFORMATION AS OF DECEMBER 31, 1998 AND FOR
                   THE THREE MONTHS THEN ENDED IS UNAUDITED.)

<TABLE>
<CAPTION>

3.   INVESTMENTS    HELD-TO-MATURITY, SEPTEMBER 30, 1997
                    ----------------------------------------------------------------------------------------------------

                                                                                   Gross            Gross
                                                               Amortized        Unrealized       Unrealized          Market
                                                                  Cost             Gains           Losses             Value
                     ------------------------------------ -- -------------- -- ------------- -- ------------- -- ---------------
                     INVESTMENT  SECURITIES
<S>                                                              <C>           <C>                   <C>                <C>     
                         FHLB Notes                              $1,004,836    $            -        $(6,398)           $998,438
                     ------------------------------------ -- -------------- -- ------------- -- ------------- -- ---------------

                                                                 $1,004,836    $            -        $(6,398)           $998,438
                     ==================================== == ============== == ============= == ============= == ===============

                     AVAILABLE-FOR-SALE, SEPTEMBER 30, 1998
                     ------------------------------------------------------------------------------------- --------------
                                                                                   Gross            Gross
                                                               Amortized        Unrealized       Unrealized          Market
                                                                  Cost             Gains           Losses             Value
                     ------------------------------------ -- -------------- -- ------------- -- ------------- -- ---------------

                     INVESTMENT SECURITIES
                         SBA Notes                              $22,561,220         $109,458        $(32,339)        $22,638,339
                         FHLB Notes                               8,565,000            9,063                -          8,574,063
                         FHLMC Notes                              1,000,000                -                -          1,000,000
                     ------------------------------------ -- -------------- -- ------------- -- ------------- -- ---------------

                                                                 32,126,220          118,521         (32,339)         32,212,402
                     ------------------------------------ -- -------------- -- ------------- -- ------------- -- ---------------

                     MORTGAGE-BACKED
                     SECURITIES
                       FNMA Notes                                11,027,100           94,873         (41,087)         11,080,886
                       GNMA Notes                                 3,723,282            4,842         (11,763)          3,716,361
                       FHLMC Notes                                1,562,906              337          (2,238)          1,561,005
                       REMICS                                     2,558,900           41,881                -          2,600,781
                     ------------------------------------ -- -------------- -- ------------- -- ------------- -- ---------------

                                                                 18,872,188          141,933         (55,088)         18,959,033
                     ------------------------------------ -- -------------- -- ------------- -- ------------- -- ---------------

                                                                $50,998,408         $260,454        $(87,427)        $51,171,435
                     ==================================== == ============== == ============= == ============= == ===============



                     TRADING SECURITIES, SEPTEMBER 30, 1998
                     ------------------------------------------------------------------------------------- --------------

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

                     INVESTMENT SECURITIES
                     Corporate Notes                               $247,000    $            -        $(5,750)           $241,250
                     ------------------------------------ -- -------------- -- ------------- -- ------------- -- ---------------

                                                                   $247,000    $            -        $(5,750)           $241,250
                     ==================================== == ============== == ============= == ============= == ===============


</TABLE>

                                      F-14
<PAGE>

          GREATER ATLANTIC FINANCIAL CORP. AND PREDECESSOR CORPORATION

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                  (INFORMATION AS OF DECEMBER 31, 1998 AND FOR
                   THE THREE MONTHS THEN ENDED IS UNAUDITED.)


<TABLE>
<CAPTION>
                    AVAILABLE-FOR-SALE, DECEMBER 31, 1998

                    ---------------------------------------------------------------------------------------------------
                                                                              Gross           Gross
                                                             Amortized     Unrealized      Unrealized        Market
                                                               Cost           Gains          Losses          Value
                    ------------------------------------ --------------------------------------------------------------
<S>                                                         <C>              <C>          <C>              <C>         
                    INVESTMENT SECURITIES
                    Equity securities                       $  6,003,731     $    2,073   $           (5)  $  6,005,799
                       SBA Notes                              25,728,011            244       (277,959)      25,450,296
                       FHLB Notes                              1,000,000            938               -       1,000,938
                       Corporate debt securities               1,365,372         32,503               -       1,397,875
                    ------------------------------------ --------------------------------------------------------------

                                                              34,097,114         35,758       (277,964)      33,854,908
                    ------------------------------------ --------------------------------------------------------------

                    MORTGAGE-BACKED SECURITIES
                       FNMA notes                             18,792,273         56,500        (42,380)      18,806,393
                       GNMA Notes                              3,392,998            193        (27,593)       3,365,598
                       FHLMC Notes                             6,450,714         25,219         (1,423)       6,474,510
                       REMICS                                  2,552,544         18,941               -       2,571,485
                    ------------------------------------ --------------------------------------------------------------

                                                              31,188,529        100,853        (71,396)      31,217,986
                    ------------------------------------ --------------------------------------------------------------


                                                             $65,285,643        $136,611      $(349,360)       $65,072,894
                    =================================== ================ =============== =============== =================

<CAPTION>
                    TRADING SECURITIES, DECEMBER 31, 1998
                    ------------------------------------------------------------------------------------ --------------

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

<S>                                                         <C>              <C>                   <C>              <C>      
                    INVESTMENT SECURITIES
                       Corporate Notes                           $147,000    $             -       $(1,500)          $145,500
                    ------------------------------------ -- ------------- -- ------------- -- ------------- -- --------------

                                                                 $147,000    $             -       $(1,500)          $145,500
                    ==================================== == ============= == ============= == ============= == ==============
</TABLE>

     The weighted  average interest rate on investments was 4.72%, and 7.57% for
the years  ended  September  30, 1997 and 1998,  respectively  and 6.38% for the
three months ended December 31, 1998.

                                      F-15


<PAGE>


          GREATER ATLANTIC FINANCIAL CORP. AND PREDECESSOR CORPORATION

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                  (INFORMATION AS OF DECEMBER 31, 1998 AND FOR
                   THE THREE MONTHS THEN ENDED IS UNAUDITED.)

The amortized cost and estimated fair value of securities at September 30, 1998,
by contractual maturity, are as follows:

<TABLE>
<CAPTION>
                                                     Available-for-sale
                                            ------------------------------------
                                                Amortized             Fair
                                                  Cost               Value
- --------------------------------------------------------------------------------

<S>                                      <C>                <C>               
AMOUNTS MATURING IN:
One year or less                               $         -        $         -
After one year through five years                6,523,001          6,537,857
After five years through ten years               8,099,321          8,089,270
After ten years                                 20,062,798         20,186,057
Mortgage-backed securities                      16,313,288         16,358,251
- --------------------------------------------------------------------------------

                                               $50,998,408        $51,171,435
================================================================================

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

AMOUNTS MATURING IN:
After ten years                                   $247,000           $241,250
- --------------------------------------------------------------------------------

                                                  $247,000           $241,250
================================================================================
</TABLE>

     Actual  maturities may differ from contractual  maturities  because issuers
may have  the  right  to call or  prepay  obligations  with or  without  call or
prepayment penalties.

                                      F-16


<PAGE>


          GREATER ATLANTIC FINANCIAL CORP. AND PREDECESSOR CORPORATION

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                  (INFORMATION AS OF DECEMBER 31, 1998 AND FOR
                   THE THREE MONTHS THEN ENDED IS UNAUDITED.)

4.     LOANS RECEIVABLE

Loans receivable consists of the following:

<TABLE>
<CAPTION> 
                                                       September 30,                December 31,
                                                 1997               1998                 1998
                                          ------------------ ------------------- -------------------

<S>                                        <C>                  <C>                <C>         
Mortgage loans:
   Single-family                           $  8,778,361         $17,198,151        $ 17,041,990
   Multi-family                               1,653,000           1,189,000             850,000
   Construction                               6,794,850           5,519,562           6,585,029
   Commercial real estate                     2,554,591           2,246,457           2,015,728
   Land loans                                 1,176,750             723,198             947,638
- -----------------------------------------------------------------------------------------------
Total mortgage loans                         20,957,552          26,876,368          27,440,385

Commercial loans                                795,123             813,542           2,426,656
Consumer loans                                  778,492             746,353           2,296,176
- -----------------------------------------------------------------------------------------------

Total loans                                  22,531,167          28,436,263          32,163,217
- -----------------------------------------------------------------------------------------------


Due borrowers on loans-in process            (2,750,676)         (2,276,168)         (2,866,900)
Deferred loan fees                              (54,714)            (37,310)            (10,711)
Allowance for loan losses                      (776,150)           (577,929)           (605,000)
Unearned premium (discounts)                    (95,103)            (34,988)             23,153
- -----------------------------------------------------------------------------------------------

                                             (3,676,643)         (2,926,395)         (3,459,458)
- -----------------------------------------------------------------------------------------------

LOANS RECEIVABLE, NET                       $18,854,524         $25,509,868        $ 28,703,759
================================================================================================
</TABLE>


Loans held for sale are all single-family mortgage loans.

                                      F-17


<PAGE>


          GREATER ATLANTIC FINANCIAL CORP. AND PREDECESSOR CORPORATION

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                  (INFORMATION AS OF DECEMBER 31, 1998 AND FOR
                   THE THREE MONTHS THEN ENDED IS UNAUDITED.)

The activity in allowance for loan losses is summarized as follows:

<TABLE>
<CAPTION>
                                         Years ended                 Three months ended
                                         September 30,                   December 31,
                                     1997             1998            1997             1998
                                ----------------- --------------  -------------- ------------------

<S>                                <C>              <C>            <C>                <C>     
Balance, beginning                 $ 429,257        $ 776,150      $  776,150         $577,929
Provision for loan losses            487,430          159,486          35,313           22,071
Charge-offs                         (140,537)        (362,707)       (171,463)               -
Recoveries                                 -            5,000               -            5,000
- ------------------------------------------------------------- --------------------------------
Balance, ending                     $776,150         $577,929        $640,000         $605,000
============================================================= ================================
</TABLE>

     The amount of loans serviced for others totaled $1,204,968,  $1,720,790 and
$4,953,139 as of September  30, 1997,  September 30, 1998 and December 31, 1998,
respectively.

     The allowance for  uncollected  interest,  established  for mortgage  loans
which are  delinquent  for a period  of 90 days or more,  amounted  to  $38,542,
$13,762 and $13,518 as of September  30, 1997,  September  30, 1998 and December
31, 1998, respectively.  This is the entire amount of interest income that would
have been recorded in these periods under the  contractual  terms of such loans.
Principal  balances of non-performing  loans related to reserves for uncollected
interest  totaled  $665,408,  $230,320 and  $198,839 as of  September  30, 1997,
September 30, 1998, and December 31, 1998, respectively.

5. ACCRUED INTEREST AND DIVIDENDS RECEIVABLE

Accrued interest and dividends receivable consists of the following:

<TABLE>
<CAPTION>
                                                   September 30,              December 31,
                                               1997             1998              1998
                                           --------------   -------------- --------------------


<S>                                         <C>                <C>                    <C>     
Investments                                 $  17,916          $583,642               $563,495
Loans receivable                              181,365           254,010                293,902
Accrued dividends on FHLB stock                 7,491            17,115                 21,776
                                      ---------------    --------------   --------------------

                                             $206,772          $854,767               $879,173
                                      ===============    ==============   ====================
</TABLE>



                                      F-18


<PAGE>


          GREATER ATLANTIC FINANCIAL CORP. AND PREDECESSOR CORPORATION

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                  (INFORMATION AS OF DECEMBER 31, 1998 AND FOR
                   THE THREE MONTHS THEN ENDED IS UNAUDITED.)

6. PREMISES AND EQUIPMENT

Premises and equipment consists of the following:

<TABLE>
<CAPTION>
                                                               September 30,               December 31,
                                                           1997             1998               1998
                                                      ---------------  --------------   -------------------

<S>                                                        <C>                <C>                     <C>       
Furniture, fixtures and equipment                          $   827,101        $1,311,262              $1,977,759
Leasehold improvements                                         520,754           526,361                 756,067
                                                       ---------------    --------------    --------------------

                                                             1,347,855         1,837,623               2,733,826
Less allowances for depreciation
         and amortization                                    1,118,841         1,079,831               1,130,749
                                                       ---------------    --------------    --------------------

                                                           $   229,014          $757,792            $  1,603,077
                                                       ===============    ==============    ====================
</TABLE>

7. FORECLOSED REAL ESTATE

Foreclosed real estate is summarized as follows:

<TABLE>
<CAPTION>
                                                                  September 30,                December 31,    
                                                             1997                1998              1998        
                                                       -----------------    --------------- -------------------
                                                       
<S>                                                         <C>              <C>                  <C>    
Real estate acquired through
  settlement of loans                                         $201,692           $90,283                $98,550
                                                       ===============      ============        ===============
</TABLE>

The  cost  of  operations  for  foreclosed  real  estate  in the  statements  of
operations consists of the following:

<TABLE>
<CAPTION>
                                                                  Years ended                      Three months ended
                                                                 September 30,                        December 31,
                                                            1997              1998                1997             1998
                                                      ----------------  -----------------  -----------------------------------


<S>                                                  <C>             <C>                  <C>                <C>              
Income:
Gain on sale                                         $    16,143     $               -    $             -    $               -
                                                     -----------    ------------------  -----------------    ----------------

EXPENSE:
Loss on sale                                                   -                   756                  -               2,240
Provision for (recovery of)
    loss                                                 205,437                 5,172              5,172             (10,507)
Operating expenses                                        35,073                28,704              9,278               8,664
                                                     -----------    ------------------  -----------------    ----------------

                                                         240,510                34,632             14,450                 397
                                                     -----------    ------------------  -----------------    ----------------

LOSS                                                   $(224,367)             $(34,632)          $(14,450)       $       (397)
                                                     ===========    ==================  =================    ================
</TABLE>


                                      F-19


<PAGE>


          GREATER ATLANTIC FINANCIAL CORP. AND PREDECESSOR CORPORATION

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                  (INFORMATION AS OF DECEMBER 31, 1998 AND FOR
                   THE THREE MONTHS THEN ENDED IS UNAUDITED.)

Activity in the provision for losses on foreclosed  real estate is summarized as
follows:

<TABLE>
<S>                                                               <C>           
- --------------------------------------------------------------------------------



Balance at September 30, 1996                                    $            -
Provision charged to expense                                            205,437
                                                          ---------------------
Balance at September 30, 1997                                           205,437
Provision charged to expense                                             (5,172)
Charge-offs, net of recoveries                                         (178,360)
                                                          ---------------------
Balance at September 30, 1998                                            21,905
Provision charged to income                                             (10,507)
Charge-offs, net of recoveries                                             (448)
                                                          ---------------------

Balance at December 31, 1998                                           $ 10,950
                                                          =====================
</TABLE>

8. DEPOSITS

Deposits are summarized as follows:

<TABLE>
<CAPTION>
September 30, 1997
- --------------------------------------------------------------------------------


                                                    Ranges of
                                                   Contractual
                                    Amount        Interest Rates             %
- --------------------------------------------------------------------------------

<S>                              <C>               <C>                <C>
Savings accounts                 $     678,165             3.00%            2.4
NOW/Money
   market accounts                   2,789,000      0.00 - 4.00%            9.8
Certificates of deposit             16,710,116      4.40 - 6.50%           58.9
Non-interest bearing
   demand deposits                   8,199,730             0.00%           28.9
- -------------------------------------------------------------------------------

                                   $28,377,011                            100.0
===============================================================================


September 30, 1998
- -------------------------------------------------------------------------------


                                                   Ranges of
                                                  Contractual
                                   Amount        Interest Rates        %
- ------------------------------------------------------------------------------

Savings accounts                $      702,583             3.00%            .9
NOW/Money
   market accounts                   6,761,000      0.00 - 5.23%           8.9
Certificates of deposit             55,422,137      4.50 - 6.50%          72.6
Non-interest bearing
   demand deposits                  13,424,817             0.00%          17.6
- ------------------------------------------------------------------------------

                                   $76,310,537                          100.00
==============================================================================
</TABLE>


                                      F-20


<PAGE>


          GREATER ATLANTIC FINANCIAL CORP. AND PREDECESSOR CORPORATION

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                  (INFORMATION AS OF DECEMBER 31, 1998 AND FOR
                   THE THREE MONTHS THEN ENDED IS UNAUDITED.)
<TABLE>
<CAPTION>
December 31, 1998
- ---------------------------------------------------------------------------------


                                                      Ranges of
                                                     Contractual
                                      Amount        Interest Rates        %
- --------------------------------- -----------------------------------------------

<S>                               <C>                 <C>             <C>
Savings accounts                  $       782,282             3.00%           0.8
NOW/Money market accounts              12,079,000      0.00 - 5.12%          11.6
Certificates of deposit                82,555,429      4.50 - 6.50%          79.3
Non-interest bearing
   demand deposits                      8,680,651             0.00%           8.3
- --------------------------------- -----------------------------------------------

                                     $104,097,362                           100.0
================================= ===============================================
</TABLE>

Certificates of deposit as of September 30, 1998 mature as follows:

<TABLE>
<CAPTION>
Years ending September 30,
- ---------------------------------------------------------------------------------

<S>                                                                   <C>        
1999                                                                  $49,357,833
2000                                                                    5,719,139
2001                                                                      127,310
2002                                                                       26,420
2003                                                                      191,435
- ---------------------------------------------------------------------------------

                                                                      $55,422,137
                                                               ==================
</TABLE>

Interest expense on deposit accounts consists of the followings:

<TABLE>
<CAPTION>
                                                                   Years ended                    Three months ended
                                                                   September 30,                       December 31,
                                                                1997            1998               1997           1998
                                                        --------------- --------------     --------------- -------------

<S>                                                       <C>                <C>               <C>             <C>        
NOW/Money market accounts                                 $     102,888      $   168,301       $   22,298      $   106,894
Savings accounts                                                 27,950           29,516            6,449            6,645
Certificates of deposit                                       1,003,986        1,965,423          253,537          961,559
                                                        ---------------   --------------   --------------   --------------

                                                           $  1,134,824       $2,163,240         $282,284       $1,075,098
                                                        ===============   ==============   ==============   ==============
</TABLE>

     Deposits,  including  certificates  of deposit,  with balances in excess of
$100,000 totaled $9,442,598,  $34,515,472 and $42,566,745 at September 30, 1997,
September 30, 1998, and December, 31, 1998, respectively.

                                      F-21


<PAGE>


          GREATER ATLANTIC FINANCIAL CORP. AND PREDECESSOR CORPORATION

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                  (INFORMATION AS OF DECEMBER 31, 1998 AND FOR
                   THE THREE MONTHS THEN ENDED IS UNAUDITED.)

9. DEFERRED COMPENSATION PLAN

         On October 30, 1997, the Company adopted a deferred  compensation plan.
Under the deferred  compensation  plan, an employee may elect to  participate by
directing that all or part of his or her  compensation be credited to a deferral
account.  The election must be made prior to the beginning of the calendar year.
The deferral  account bears interest at 6% per year. The amounts credited to the
deferral  account are payable in preferred  stock or cash at the election of the
Board of Directors on the date the Company  announces a change in control or the
date three  years from the date the  participant  elects to  participate  in the
deferred  compensation  plan.  At  September  30, 1998 and  December  31,  1998,
$500,000 was accrued as deferred compensation.

10. ADVANCES FROM FEDERAL HOME LOAN BANK AND OTHER BORROWINGS

         The Bank has $22,000,000  Credit  availability as of September 30, 1998
from the Federal Home Loan Bank of Atlanta  (FHLB),  which it uses to fund loans
originated by Greater Atlantic Mortgage  Corporation.  Any advances in excess of
$10 million are required to be  collateralized  with  eligible  securities.  The
credit availability is at the discretion of the FHLB.

         The  following  table  sets  forth  information  regarding  the  Bank's
borrowed funds:

<TABLE>
<CAPTION>
                                                     At or for the years ended         At or for the three months
                                                           September 30,                   ended December 31,
                                                       1997             1998             1997             1998
                                                  --------------   ---------------   ------------    -----------------
<S>                                                   <C>               <C>            <C>              <C>        
FHLB Advances:
Average balance outstanding                           $2,867,329        $5,358,094     $1,478,146       $13,411,413
Maximum amount outstanding at any month-               2,600,000        22,000,000             --         5,000,000
end during the period
Balance outstanding at end of period                   1,250,000        22,000,000             --         5,000,000
Weighted average interest rate during the period            5.44%             5.34%          5.79%             4.86%
Weighted average interest rate at end of period             6.55%             6.00%            --              3.90%

Reverse repurchase agreements:

Average balance outstanding                             $     --        $3,097,995       $     --        $2,014,881
Maximum amount outstanding at any month-                      --                --             --                --
end during the period
Balance outstanding at end of period                          --                --             --                --
Weighted average interest rate during the period              --              5.68%            --              5.66%
Weighted average interest rate at end of period               --                --             --                --
</TABLE>


         The Bank has  pledged  certain  investments  with  carrying  values  of
$26,573,656 at September 30, 1998, to collateralize advances from the FHLB.

         First  mortgage  loans in the  amount  of  $3,102,929  are  pledged  as
collateral for the advances at September 30, 1998.

11. INCOME TAXES

                                      F-22


<PAGE>


          GREATER ATLANTIC FINANCIAL CORP. AND PREDECESSOR CORPORATION

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                  (INFORMATION AS OF DECEMBER 31, 1998 AND FOR
                   THE THREE MONTHS THEN ENDED IS UNAUDITED.)

The following is a summary of the income tax provision:

<TABLE>
<CAPTION>
                                                                    Years ended                   Three months ended
                                                                    September 30,                    December 31,
                                                                 1997            1998             1997              1998
                                                           --------------- --------------  ---------------   -------------

<S>                                                       <C>                 <C>              <C>            <C>      
                   Current - Federal provision            $           -       $ 467,000            $23,000        $(19,000)
                   State provision                                    -         119,000              6,000            (500)
                                                          --------------    -----------    ---------------    ------------
                                                                                586,000             29,000         (19,500)

                   Deferred - Federal and state                       -        (275,000)                 -         207,000
                                                          --------------    -----------    ---------------    ------------

                                                          $           -       $ 311,000            $29,000        $187,500
                                                          ==============    ===========    ===============    ============
</TABLE>



                                      F-23


<PAGE>


          GREATER ATLANTIC FINANCIAL CORP. AND PREDECESSOR CORPORATION

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                  (INFORMATION AS OF DECEMBER 31, 1998 AND FOR
                   THE THREE MONTHS THEN ENDED IS UNAUDITED.)

   The  provision  for  income  taxes  differs  from the  amount of  income  tax
determined by applying the applicable U.S.  statutory federal income tax rate to
pre-tax income as a result of the following differences:

<TABLE>
<CAPTION>
                                                                 Years ended                 Three months ended
                                                                 September 30,                   December 31,
                                                             1997            1998            1997             1998
                                                      --------------- -------------- ----------------- --------------

<S>                                                         <C>             <C>                <C>           <C>     
Federal tax expense (benefit)                               $(191,000)      $  311,000         $49,000       $156,000
State tax expense (benefit)                                   (54,000)          74,000           9,000         27,500
Increase (decrease) in taxes resulting from:
Change in the valuation allowance                             245,000           20,000               -              -
Permanent differences                                               -          (16,000)         (4,000)             -
Change in effective deferred tax rate                               -          (63,000)        (16,000)             -
Other                                                               -          (15,000)         (9,000)         4,000
                                                      --------------- ---------------- --------------- --------------

Income tax provision                                    $           -        $(311,000)        $29,000       $187,500
                                                      =============== ================ =============== ==============
</TABLE>

         Significant  components  of  the  Company's  deferred  tax  assets  and
liabilities are as follows:

<TABLE>
<CAPTION>
                                                                      September 30,                      December 31,
                                                                1997                  1998                   1998
                                                         ------------------    -------------------    ------------------
<S>                                                        <C>                   <C>                   <C>         
DEFERRED TAX ASSETS
   Net operating loss carryforwards                        $   698,000           $    679,000          $    677,000
   Allowance for loan loss                                     238,000                227,000               235,000
   Loans held for sale                                          87,000                292,000               142,000
   Core deposit intangible                                      65,000                 67,000                67,000
   Deferred loan fees                                           43,000                 43,000                 4,000
   Book over tax depreciation                                   63,000                 66,000                66,000
   Post foreclosure writedown on foreclosed assets              69,000                  9,000                     -
   Compensation payable                                              -                196,000               196,000
   Net discounts (premiums) on second trusts                         -                 48,000                50,000
   Miscellaneous items                                          25,000                 46,000                52,000
                                                    ------------------    -------------------    ------------------

Total deferred tax assets                                    1,288,000              1,673,000             1,489,000
                                                    ------------------    -------------------    ------------------


DEFERRED TAX LIABILITIES
   FHLB stock dividends                                         38,000                 39,000                39,000
   Deferred origination costs                                        -                 89,000               112,000
                                                    ------------------    -------------------    ------------------

Total deferred tax liabilities                                  38,000                128,000               151,000
                                                    ------------------    -------------------    ------------------

Net deferred tax assets                                      1,250,000              1,545,000             1,338,000
Less:  Valuation allowance                                  (1,190,000)              (548,000)             (548,000)
                                                    ------------------    -------------------    ------------------

Total                                                    $      60,000           $    997,000             $ 790,000
                                                    ==================    ===================    ==================
</TABLE>



                                      F-24


<PAGE>


          GREATER ATLANTIC FINANCIAL CORP. AND PREDECESSOR CORPORATION

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                  (INFORMATION AS OF DECEMBER 31, 1998 AND FOR
                   THE THREE MONTHS THEN ENDED IS UNAUDITED.)

     Management has provided a valuation  allowance for net deferred tax assets,
as they  believe  that it is more  likely  than not that the  entire  amount  of
deferred tax assets will not be realized.  During the year ended  September  30,
1998 the  Company  increased  its  deferred  tax asset by  $662,000  by reducing
goodwill  associated  with the  acquisition  of Greater  Atlantic  Savings Bank,
F.S.B.

     At September 30, 1998, the Company has net operating loss carryforwards for
federal income tax purposes of approximately $1,728,000,  which are available to
offset future federal taxable income,  if any,  through 2011. As a result of the
change in ownership of the Bank, the amount of any tax loss  carryforward  usage
is restricted to an annual limitation of approximately $114,000.

     During the three months ended  December 31, 1998,  the Company's  estimated
effective  income  tax  rate is 41%,  which  was  calculated  based  on the best
information currently available.

12. COMMITMENTS AND CONTINGENCIES

     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
and to  reduce  its own  exposure  to  fluctuations  in  interest  rates.  These
financial  instruments include commitments to extend credit,  standby letters of
credit, and financial guarantees. Those instruments involve, to varying degrees,
elements of credit and interest rate risk in excess of the amount  recognized in
the balance sheet. The contract or notional amounts of those instruments reflect
the extent of  involvement  the Company has in  particular  classes of financial
instruments.

     The Company's exposure to credit loss in the event of nonperformance by the
other party to the financial  instrument  for  commitments  to extend credit and
standby letters of credit and financial guarantees written 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.

      At  September  30,  1998,  the  Company  had  outstanding  commitments  to
originate loans  aggregating  $22,166,423.  Fixed rate commitments are at market
rates as of the commitment dates and generally expire within 60 days.

     In addition,  the Company was  contingently  liable under unfunded lines of
credit  for   approximately   $693,000   and  standby   letters  of  credit  for
approximately $103,000.

     Effective October 1, 1998, the Company renewed an employment agreement with
the executive in charge of its mortgage  division  which calls for a base salary
of $108,000 plus bonuses based on loan closings and net income levels.  The term
of this agreement is for one year and can be automatically extended.

     Effective  November  1,  1997,  the  Company  entered  into  a  three  year
employment agreement with the President and Chief Executive Officer of the Bank.
The agreement can be  automatically  extended and was extended for an additional
year  effective  October 9, 1998.  The  agreement  periods  for a base salary of
$120,000 per year.

                                      F-25


<PAGE>


          GREATER ATLANTIC FINANCIAL CORP. AND PREDECESSOR CORPORATION

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                  (INFORMATION AS OF DECEMBER 31, 1998 AND FOR
                   THE THREE MONTHS THEN ENDED IS UNAUDITED.)

   RENTAL COMMITMENTS

     The  Company has entered  into lease  agreements  for the rental of certain
properties  expiring on various dates through March 13, 2003. The future minimum
rental  commitments  as of September  30,  1998,  for all  noncancellable  lease
agreements, are as follows:

<TABLE>
<CAPTION>
Years ending                 Rental            Sublease             Net
September 30,             Commitments           Income          Commitment
- ---------------------- ------------------   ---------------  ------------------

<S>                        <C>                     <C>          <C>           
1999                       $      731,467          $ 23,247     $      708,220
2000                              593,893                 -            593,893
2001                              592,389                 -            592,389
2002                              610,193                 -            610,193
2003                              563,404                 -            563,404
Thereafter                      1,630,063                 -          1,630,063
- ---------------------- ------------------   ---------------  ------------------

Total                        $  4,721,409         $  23,247      $   4,698,162
====================== ==================   ===============  ==================
</TABLE>

     Net rent expense for the years ended  September  30, 1997 and September 30,
1998,  was $222,994 and  $454,613,  respectively  and for the three months ended
December 31, 1997 and December 31, 1998 was $85,795 and $223,229, respectively.

     The  Company has  entered  into  sublease  agreements  with a tenant  which
occupies  space in the  Rockville  branch  office.  The  sublease  terms for the
Rockville  branch  office  expire in January  1999.  Rental income for the years
ended  September  30, 1997 and  September  30,  1998 was  $74,787  and  $79,340,
respectively,  and for the three  months  ended  December  31, 1997 and 1998 was
$19,835 and $19,835, respectively.

13. REGULATORY MATTERS

     The  Bank  qualifies  as  a  Tier  1  institution   and  may  make  capital
distributions  during a calendar  year up to 100% of its net income to date plus
the amount  that would  reduce by  one-half  its  surplus  capital  ratio at the
beginning  of the  calendar  year.  Any  distributions  in excess of that amount
require prior notice to the OTS, with the  opportunity  for the OTS to object to
the distribution. A Tier 1 institution is defined as an institution that has, on
a pro forma basis after the proposed  distribution,  capital equal to or greater
than the OTS fully phased-in capital  requirement and has not been deemed by the
OTS to be "in need of more  than  normal  supervision".  The  Bank is  currently
classified as a Tier 1 institution for these purposes.  The Capital Distribution
Regulation  requires that the  institution  provide the  applicable OTS District
Director  with  a  30-day  advance  written  notice  of  all  proposed   capital
distributions whether or not advance approval is required by the regulation. The
Bank did not pay any  dividends  during the periods  ended  September  30, 1997,
September 30, 1998 and December 31, 1998.

                                      F-26


<PAGE>
          GREATER ATLANTIC FINANCIAL CORP. AND PREDECESSOR CORPORATION

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                  (INFORMATION AS OF DECEMBER 31, 1998 AND FOR
                   THE THREE MONTHS THEN ENDED IS UNAUDITED.)

     Effective  December 19,  1992,  the  President  signed into law the Federal
Deposit  Insurance  Corporation  Improvement  Act of 1991 (FDICIA).  The "Prompt
Corrective  Action"  section of FDICIA  created  five  categories  of  financial
institutions  based on the  adequacy of their  regulatory  capital  level:  well
capitalized,    adequately    capitalized,    undercapitalized,    significantly
undercapitalized   and  critically   undercapitalized.   Under  FDICIA,  a  well
capitalized  financial  institution  is one with Tier 1 leverage  capital of 5%,
Tier 1  risk-based  capital  of 6% and  total  risk-based  capital  of  10%.  At
September  30, 1998 and  December 31, 1998,  the Bank was  classified  as a well
capitalized financial institution.

      As part of  FDICIA,  the  minimum  capital  requirements  that the Bank is
subject  to are as  follows:  1)  tangible  capital  equal to at  least  1.5% of
adjusted  total assets,  2) core capital equal to at least 4% of adjusted  total
assets  and 3) total  risk-based  capital  equal  to at  least 8% of  risk-based
assets.

The  following  presents the Bank's  capital  position at September 30, 1998 and
December 31, 1998:

<TABLE>
<CAPTION>
                             Required     Required       Actual       Actual
   At September 30, 1998      Balance      Percent       Balance     Percent       Surplus
- ----------------------------------------------------- ----------------------------------------

<S>                           <C>              <C>       <C>              <C>      <C>       
Tangible                      $1,602,717       1.50%     $6,277,002       5.87%    $4,674,285
Core                          $4,273,911       4.00%     $6,277,002       5.87%    $2,003,091
Risk-based                    $2,727,774       8.00%     $6,705,090      19.66%    $3,977,316
===================================================== ========================================


                             Required     Required       Actual       Actual
   At December 31, 1998       Balance      Percent       Balance     Percent       Surplus
- ----------------------------------------------------- ----------------------------------------

Tangible                      $1,768,168       1.50%     $6,542,654       5.55%    $4,774,486
Core                          $4,715,114       4.00%     $6,542,654       5.55%    $1,827,540
Risk-based                    $3,668,520       8.00%     $7,116,254      15.52%    $3,447,734
===================================================== ========================================
</TABLE>

The following is a reconciliation of the Bank's net worth as reported to the OTS
to GAAP capital as presented in the accompanying financial statements.

<TABLE>
<CAPTION>
                                                                                        
                                                           September 30,
                                               ------------------------------        December 31,
                                                  1997                1998               1998
                                               ------------------------------        ------------
<S>                                            <C>                 <C>                 <C>       
GAAP CAPITAL                                   $1,563,816          $6,384,348          $6,410,665
Less: Unrealized (gains) losses on
   available for sale securities                        -            (107,346)            131,989
                                               ----------          ----------        ------------
TANGIBLE CAPITAL                                1,563,816           6,277,002           6,542,654
    Plus: Adjustments                                   -                   -                   -
                                               ----------          ----------        ------------
CORE CAPITAL                                    1,563,816           6,277,002           6,542,654
    Plus: Allowance for general loss
    reserves                                      246,000             428,088             573,600
                                               ----------           ---------        ------------

RISK-BASED CAPITAL                             $1,809,816          $6,705,090          $7,116,254
                                               ==========          ==========        ============
</TABLE>


                                      F-27


<PAGE>


          GREATER ATLANTIC FINANCIAL CORP. AND PREDECESSOR CORPORATION

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                  (INFORMATION AS OF DECEMBER 31, 1998 AND FOR
                   THE THREE MONTHS THEN ENDED IS UNAUDITED.)

     Failure to meet any of the three  capital  requirements  after  December 7,
1989  causes  savings   institutions   to  be  subject  to  certain   regulatory
restrictions  and  limitations  including  a  limit  on  asset  growth,  and the
requirement  to  obtain  regulatory  approval  before  certain  transactions  or
activities are entered into.

     On  December  18,  1995,  a new  supervisory  agreement  became  effective,
replacing the previous written  agreement.  The new agreement required the Board
of Directors to submit a business plan and a capital plan, to establish internal
control  and audit  procedures,  as  necessary,  and to provide  for proper self
classification  of assets  and  adequate  recordkeeping.  During  the year ended
September 30, 1997 Bank  implemented a plan and submitted  quarterly  reports to
the OTS. The objectives of the plan were  successfully met during these periods.
In October 1997, the OTS removed the supervisory  agreement upon approval of the
stock purchase by the new shareholders (see Note 2).

     The FDIC  proposed,  and enacted into law on September 30, 1996, a one-time
assessment on all SAIF-insured  deposits of approximately  .67 cents per $100 of
domestic  deposits  held as of March  31,  1995.  This  one-time  assessment  is
intended  to  recapitalize  the SAIF to the  required  level of 1.25% of insured
deposits.  On November 8, 1996,  the Bank received an exemption  from paying the
special  assessment.  However,  the Bank was required to pay regular semi-annual
assessments  to the SAIF from the first  semi-annual  period of 1997 through the
second  semi-annual  period of 1999 according to the schedule of rates in effect
for SAIF  members  on June 30,  1995.  As a result  of the  stock  purchase  and
recapitalization  of the Bank  (see  Note 2),  the Bank has  elected  to pay the
assessment through a one-time payment. Accordingly, for the year ended September
30, 1998 the Bank paid approximately $83,000 for the assessment.

14. STOCKHOLDERS' EQUITY

     On  September  30,  1993,  a  group  of  individuals  acquired  49%  of the
outstanding  common stock of the Bank from the sole stockholder.  Simultaneously
with this purchase,  both the new purchasers  ("minority  stockholders") and the
existing stockholder ("majority stockholder"), exchanged their stock in the Bank
for  stock  in a  newly  formed  holding  company.  Additionally,  the  minority
stockholders purchased 362,500 shares of noncumulative perpetual preferred stock
in the amount of $1,450,000 from the Bank. Effective October 1, 1997, all shares
of preferred and common stock were purchased as part of the business combination
(see Note 2).

     Effective November 14, 1998, the Company  established the 1997 Stock Option
and Warrant Plan (the "Plan").  The Plan  reserves  options for 76,667 shares to
employees and warrants for 94,680 shares to stockholders.  The stock options and
warrants  vest  immediately  upon issuance and carry a maximum term of 10 years.
The exercise  price for the stock  options and warrants is the fair market value
at grant date. As of September 30, 1998, 94,680 warrants were issued.

The following summary represents the activity under the Plan:

<TABLE>
<CAPTION>
                                                                        Number             Exercise            Expiration
                                                                      or Shares              Price                Date
                                                                   ----------------     ---------------     ----------------
<S>                                                                          <C>                  <C>             <C>   
             At October 1, 1997                                                   -
             Options granted                                                 16,667               $7.50           11-14-2007   
             Balance outstanding at September 31, 1998                       16,667
             Options granted                                                 41,666               $8.38           11-29-2008
                                                                   ----------------
             Balance outstanding at December 31, 1998                        58,334
                                                                   ================
</TABLE>

     The Company has adopted the  disclosure  only  provisions  of  Statement of
Financial   Accounting   Standards   No.  123,   


                                      F-28

<PAGE>

          GREATER ATLANTIC FINANCIAL CORP. AND PREDECESSOR CORPORATION

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                  (INFORMATION AS OF DECEMBER 31, 1998 AND FOR
                   THE THREE MONTHS THEN ENDED IS UNAUDITED.)



"Accounting  for  Stock-Based  Compensation"  (SFAS  123"),  but it continues to
measure compensation cost for the stock options using the intrinsic value method
prescribed by APB Opinion No. 25. As allowable  under SFAS 123, the Company used
the "Minimum  Value"  method to measure the  compensation  cost of stock options
granted  in 1998 with the  following  assumptions:  risk-free  interest  rate of
5.45%,  a dividend  payout  rate of zero,  and an  expected  option life of five
years,  respectively.  There were no adjustments  made in  calculating  the fair
value to account for non-transferability.

     Because  the  Company's   employee   stock  options  have   characteristics
significantly different from those of traded options, and because changes in the
subjective input assumptions can materially  affect the fair value estimate,  in
management's  opinion, the existing models do not necessarily provide a reliable
single measure of the fair value of its employee stock options.

   If the Company had elected to recognize  compensation cost based on the value
at the grant dates with the method prescribed by SFAS 123, net income would have
been changed to the pro forma amounts indicated below:

<TABLE>
<CAPTION>
                                                                                         Year ended
                                                                                     September 30, 1998
                                                                         ------------------------------------------
                                                                                                       Pro
                                                                              Reported                Forma
                                                                         ------------------   ---------------------


<S>                                                                                <C>                     <C>     
Net income                                                                         $609,110                $579,977
                                                                         ==================   =====================
Basic and diluted earnings per share                                           $        .77            $        .74
                                                                         ==================   =====================
</TABLE>

     Effective  January 1, 1996 the Bank, with approval of the OTS,  executed an
employment agreement with the executive in charge of its Mortgage Division.  The
agreement  allowed the  executive the right to receive  preferred  shares if the
bank were to merge with or into another entity or became the subject of a change
in control as defined in the employment  agreement.  In accordance  with APB No.
25, the Bank did not record compensation  expense related to the preferred stock
until it  established a measurement  date. A  measurement  date was  established
effective  September 30, 1997 due to the change in control of the Bank (see Note
2). As a result,  103,284  additional  shares of preferred stock were issued and
compensation  expense of $413,136 was recorded for this  executive  for the year
ended September 30, 1997.

15. EARNINGS PER SHARE OF COMMON STOCK

       The Company  reports  earning per share in accordance  with  Statement of
Financial  Accounting  Standards No. 128, (SFAS 128) "Earnings Per Share".  SFAS
128 requires  two  presentations  of earning per share - "basic" and  "diluted."
Basic  earnings  per share is computed by dividing  income  available  to common
stockholders (the numerator) for the period. The computation of diluted earnings
per share is similar to basic earnings per share, except that the denominator is
increased to include the number of additional common shares that would have been
outstanding if the potentially dilutive common shares had been issued.

       The numerator in  calculating  both basic and diluted  earnings per share
for  each  period  is  reported  net  income.  The  denominator  is based on the
following weighted average number of common shares.

<TABLE>
<CAPTION>
                                    Year ended                   Three months ended
                                  September 30,                     December 31,
                             1997             1998              1997             1998
                         -------------  -----------------  ---------------   -------------

<S>                            <C>              <C>              <C>             <C>      
Basic                          330,000            787,115          780,000         813,467
Diluted                        330,000            787,115          780,000         813,467
</TABLE>




                                      F-29


<PAGE>


          GREATER ATLANTIC FINANCIAL CORP. AND PREDECESSOR CORPORATION

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                  (INFORMATION AS OF DECEMBER 31, 1998 AND FOR
                   THE THREE MONTHS THEN ENDED IS UNAUDITED.)

16.  RELATED PARTY TRANSACTIONS

   The Bank  offers  loans to its  officers,  directors,  employees  and related
parties  of  such  persons  for the  financing  of  their  homes,  consumer  and
commercial  loans.  These loans are made in the ordinary course of business and,
in the  opinion of  management,  do not  involve  more than the  normal  risk of
collectibility,  or present other unfavorable  features.  Such loans are made on
the same terms as those prevailing at the time for comparable  transactions with
non-affiliated  persons.  The aggregate balance of loans to directors,  officers
and other related parties is $150,000, $268,569 and $275,718 as of September 30,
1997, September 30, 1998 and December 31, 1998, respectively.

17. MARKET VALUE DISCLOSURE OF FINANCIAL INSTRUMENTS

     The fair value  information  for financial  instruments,  which is provided
below,  is based on the  requirements  of Financial  Accounting  Standard  Board
Statement of Financial  Accounting  Standards No. 107 and does not represent the
aggregate net fair value of the Bank.

     Much of the  information  used to determine  fair value is  subjective  and
judgmental  in nature;  therefore,  fair value  estimates,  especially  for less
marketable  securities,  may vary.  The amounts  actually  realized or paid upon
settlement or maturity could be significantly different.

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

A.   Cash and interest-bearing deposits - Fair value is estimated to be carrying
     value.

B.   Investment  securities - Fair value is estimated using quoted market prices
     or market estimates.

C.   Loans receivable - For residential  mortgage loans, fair value is estimated
     by discounting future cash flows using the current rate for similar loans.

D.   Deposits - For passbook savings,  checking and money market accounts,  fair
     value is estimated at carrying  value.  For fixed maturity  certificates of
     deposit,  fair value is estimated by  discounting  future cash flows at the
     currently offered rates for deposits of similar remaining maturities.

E.   Advances from the FHLB of Atlanta and Reverse Repurchase  agreements - Fair
     value is  estimated  by  discounting  future  cash  flows at the  currently
     offered rates for advances of similar remaining maturities.

F.   Off-Balance Sheet Instruments - The fair value of commitments is determined
     by discounting  future cash flows using the current rate for similar loans.
     Commitments  to extend credit for other types of loans and standby  letters
     of credit were  determined by discounting  future  cashflows  using current
     rates.

                                      F-30


<PAGE>


          GREATER ATLANTIC FINANCIAL CORP. AND PREDECESSOR CORPORATION

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                  (INFORMATION AS OF DECEMBER 31, 1998 AND FOR
                   THE THREE MONTHS THEN ENDED IS UNAUDITED.)

The  carrying  value  and  estimated  fair  value of  financial  instruments  is
summarized as follows:

<TABLE>
<CAPTION>
                             September 30, 1997          September 30, 1998
                         ---------------------------  -------------------------

                           Carrying      Estimated      Carrying    Estimated
                             value       fair value      value      fair value
                         ------------- -------------- ------------ ------------

<S>                         <C>          <C>          <C>           <C>        
Assets:
Cash and interest-
    bearing deposits        $  240,035   $    240,035 $    433,218  $   433,218
Investment
   securities                1,004,836      1,004,836   51,171,435   51,171,435
Loans receivable            28,800,901     28,892,603   50,831,410   51,716,537
- -------------------------------------------------------------------------------

Liabilities:
    Deposits                28,377,011     28,391,647   76,310,537   76,612,024
    Borrowings               1,250,000      1,250,000   22,000,000   22,010,000
- -------------------------------------------------------------------------------


Off-balance sheet
    Instruments:
    Commitments to
        extend credit                -        782,000            -      882,000
Loans in process                     -              -            -       19,000
======================================================------------==============
</TABLE>


18. EMPLOYEE BENEFIT PLANS

     The Company  operates a 401(k)  Profit  Sharing Plan covering all full-time
employees meeting the minimum age and service requirements. Contributions to the
Profit  Sharing Plan are at the  discretion of the Company.  The Company made no
contributions  for the years ended  September  30, 1997 and 1998,  and the three
months ended December 31, 1997 and 1998.

19. SUPPLEMENTAL CASH FLOW INFORMATION

<TABLE>
<CAPTION>
                                                            Year ended                         Three months ended
                                                           September 30,                          December 31,
                                                        1997            1998                 1997             1998
                                                  ----------------  ------------       --------------   --------------


<S>                                                     <C>            <C>                <C>             <C>     
Cash paid during period for
    interest on deposits and borrowings                 $1,306,800     $2,429,000         $96,969         $352,686
- ------------------------------------------------------------------------------------------------------------------

Transfer of loans for foreclosed assets                $   451,000        $89,000               -                -
- ------------------------------------------------------------------------------------------------------------------
</TABLE>



                                      F-31


<PAGE>


          GREATER ATLANTIC FINANCIAL CORP. AND PREDECESSOR CORPORATION

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                  (INFORMATION AS OF DECEMBER 31, 1998 AND FOR
                   THE THREE MONTHS THEN ENDED IS UNAUDITED.)

         Following is a reconciliation  of goodwill recorded in conjunction with
the acquisition discussed in Note 2:

<TABLE>
<CAPTION>
                                                                                     Year ended
ACQUISITION                                                                      September 30, 1998
                                                                           --------------------------

<S>                                                                                    <C>       
   Total cash paid for acquisition                                                     $2,367,000
   Fair market value of assets acquired                                                 1,667,000
- -------------------------------------------------------------------------------------------------

   Goodwill, October 1, 1997                                                              700,000
   Amortization                                                                          (19,000)
   Other                                                                                 (19,000)
   Reduction from recording deferred tax  asset                                         (662,000)
- -------------------------------------------------------------------------------------------------

Goodwill, September 30, 1998                                                       $            -
- -------------------------------------------------------------------------------------------------
</TABLE>

20. RECENT ACCOUNTING STANDARDS

     In June 1997, the Financial  Accounting Standards Board issued Statement of
Financial  Accounting Standards No. 131, Disclosure about Segments of a Business
Enterprise ("SFAS 131"). SFAS 131 establishes  standards for the way that public
enterprises  report  information  about operating  segments in interim financial
statements issued to the public.  It also establishes  standards for disclosures
regarding products and services,  geographic areas and major customers. SFAS 131
defines  operating  segments as components of an enterprise about which separate
financial  information is available and that is evaluated regularly by the chief
operating  decision maker in deciding how to allocate resources and in assessing
performance.  The Company  will be required to adopt SFAS 131 by  September  30,
1999 and expects to disclose two operating  segments  which include the Bank and
the mortgage operations.

     In June 1998, the Financial  Accounting Standards Board issued Statement of
Financial Accounting Standards No. 133, "Accounting for Derivative  Instruments"
("SFAS  133").  SFAS 133  establishes  accounting  and  reporting  standards for
derivative  instruments  and for hedging  activities.  SFAS 133 requires that an
entity  recognize all  derivatives as either assets or  liabilities  and measure
those instruments at fair market value. Under certain  circumstances,  a portion
of the derivative's  gain or loss is initially  reported as a component of other
comprehensive  income  and  subsequently   reclassified  into  income  when  the
transaction  affects  earnings.  For a derivative  not  designated  as a hedging
instrument,  the gain or loss is  recognized  in income in the period of change.
The Company  will be  required to adopt SFAS 133 by October 1, 2000.  Presently,
the Company does not use derivative  instruments either in hedging activities or
as investments. Accordingly, the Company believes that adoption of SFAS 133 will
have no material impact on its financial position or results of operation.

     In October 1998, the Financial  Accounting Standards Board issued Statement
of Financial  Accounting  Standards  No. 134,  "Accounting  for Mortgage  Backed
Securities  Retained After the Securitization of Mortgage Loans Held For Sale By
A Mortgage Banking Enterprise" ("SFAS 134"). SFAS 134 establishes accounting and
reporting  standards for certain activities of mortgage banking  enterprises and
other enterprises that conduct operations that are substantially  similar to the
primary  operations of a mortgage banking  enterprise.  This statement  requires
that after the securitization of mortgage loans held for sale, an entity engaged
in mortgage banking activities classify the resulting mortgage-backed securities
or other  retained  interests  based on its  ability  and intent to sell or hold
those  investments.  The  Company  will be required to adopt SFAS 134 during the
quarter  ended  December  31,1999.  Presently,  the Company's  mortgage  banking
company  does not  securitize  mortgage  loans held for sale.  Accordingly,  the
Company  believes that adoption of SFAS 134 will have no material  impact on its
financial position or results of operations.

                                      F-32

<PAGE>


          GREATER ATLANTIC FINANCIAL CORP. AND PREDECESSOR CORPORATION

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                  (INFORMATION AS OF DECEMBER 31, 1998 AND FOR
                   THE THREE MONTHS THEN ENDED IS UNAUDITED.)


21.  SUBSEQUENT EVENTS

     Effective  January 28, 1999, the Company's  Board of Directors  amended its
articles of incorporation to increase the number of authorized  shares of common
and preferred  stock from 5,000,000 and 1,000,000,  respectively,  to 10,000,000
and 2,500,000, respectively.

     Effective April 12, 1999, the Company's  Board of Directors  authorized and
the  stockholders  approved a two for three reverse stock split for stockholders
of  record  on April 8,  1999.  All  references  in the  consolidated  financial
statements to the number of authorized  shares,  the weighted  average number of
shares,  and the  calculation of basic and diluted  earnings per share have been
adjusted to reflect the split.





                                      F-33
<PAGE>




                        3,000,000 Shares of Common Stock



                                     ------

                                   PROSPECTUS

                                     ------





                             LEGG MASON WOOD WALKER

                                  INCORPORATED




                               ____________, 1999





UNTIL  ________________,  1999,  ALL  DEALERS  THAT  BUY,  SELL OR  TRADE  THESE
SECURITIES,  WHETHER OR NOT  PARTICIPATING IN THIS OFFERING,  MAY BE REQUIRED TO
DELIVER A PROSPECTUS.  THIS IS IN ADDITION TO THE DEALERS' OBLIGATION TO DELIVER
A  PROSPECTUS  WHEN  ACTING AS  UNDERWRITERS  AND WITH  RESPECT TO THEIR  UNSOLD
ALLOTMENTS OR SUBSCRIPTIONS.



<PAGE>


PART II

INFORMATION NOT REQUIRED IN PROSPECTUS

ITEM 24.  INDEMNIFICATION OF DIRECTORS AND OFFICERS.

In  accordance  with the General and Business  Corporations  Law of the State of
Delaware  (being Chapter 1 of Title 8 of the Delaware  Statutes),  Article 10 of
the Registrant's Certificate of Incorporation provides as follows:

                                     TENTH:

          A. Each person who was or is made a party or is  threatened to be made
     a party to or is  otherwise  involved  in any action,  suit or  proceeding,
     whether civil,  criminal,  administrative  or investigative  (hereinafter a
     "proceeding"), by reason of the fact that he or she is or was a Director or
     an Officer of the  Corporation  or is or was  serving at the request of the
     Corporation  as  a  Director,   Officer,   employee  or  agent  of  another
     corporation or of a partnership,  joint venture, trust or other enterprise,
     including  service with respect to an employee benefit plan (hereinafter an
     "indemnitee"), whether the basis of such proceeding is alleged action in an
     official capacity as a Director, Officer, employee or agent or in any other
     capacity while serving as a Director,  Officer, employee or agent, shall be
     indemnified  and held  harmless by the  Corporation  to the fullest  extent
     authorized by the Delaware  General  Corporation Law, as the same exists or
     may hereafter be amended (but, in the case of any such  amendment,  only to
     the extent that such amendment  permits the  Corporation to provide broader
     indemnification  rights than such law permitted the  Corporation to provide
     prior  to  such  amendment),   against  all  expense,  liability  and  loss
     (including  attorneys'  fees,  judgments,  fines,  ERISA  excise  taxes  or
     penalties and amounts paid in settlement)  reasonably  incurred or suffered
     by such indemnitee in connection therewith; provided, however, that, except
     as  provided  in Section C hereof with  respect to  proceedings  to enforce
     rights  to  indemnification,  the  Corporation  shall  indemnify  any  such
     indemnitee in connection  with a proceeding (or part thereof)  initiated by
     such indemnitee only if such proceeding (or part thereof) was authorized by
     the Board of Directors of the Corporation.

          B. The right to indemnification conferred in Section A of this Article
     TENTH shall  include the right to be paid by the  Corporation  the expenses
     incurred  in  defending  any  such  proceeding  in  advance  of  its  final
     disposition (hereinafter and "advancement of expenses"); provided, however,
     that, if the Delaware General  Corporation Law requires,  an advancement of
     expenses  incurred by an indemnitee in his or her capacity as a Director or
     Officer (and not in any other  capacity in which service was or is rendered
     by such indemnitee,  including, without limitation, services to an employee
     benefit  plan) shall be made only upon  delivery to the  Corporation  of an
     undertaking  (hereinafter  an  "undertaking"),  by or  on  behalf  of  such
     indemnitee,  to repay all  amounts so advanced  if it shall  ultimately  be
     determined by final judicial  decision from which there is no further right
     to appeal (hereinafter a "final  adjudication") that such indemnitee is not
     entitled  to be  indemnified  for  such  expenses  under  this  Section  or
     otherwise. The rights to indemnification and to the advancement of expenses
     conferred  in  Sections A and B of this  Article  TENTH  shall be  contract
     rights and such rights shall continue as to an indemnitee who has ceased to
     be a Director, Officer, employee or agent and shall inure to the benefit of
     the indemnitee's heirs, executors and administrators.

          C. If a claim under  Section A or B of this Article  TENTH is not paid
     in full by the Corporation within sixty days after a written claim has been
     received  by  the  Corporation,  except  in  the  case  of a  claim  for an
     advancement  of  expenses,  in which case the  applicable  period  shall be
     twenty days, the indemnitee may at any time  thereafter  bring suit against
     the Corporation to recover the unpaid amount of the claim. If successful in
     whole or in part in any such suit, or in a suit brought by the  Corporation
     to  recover  an  advancement  of  expenses  pursuant  to  the  terms  of an
     undertaking,  the indemnitee shall be entitled to be paid also the expenses
     of  prosecuting  or  defending  such suit.  In (i) any suit  brought by the
     indemnitee to enforce a right to  indemnification  hereunder  (but not in a
     suit  brought by the  indemnitee  to enforce a right to an  advancement  of
     expenses)  it  shall  be a  defense  that,  and  (ii)  in any  suit  by the
     Corporation to recover an advancement of expenses  pursuant to the terms of
     an undertaking the  Corporation  shall be entitled to recover such expenses
     upon a final  adjudication  that, the indemnitee has not met any applicable
     standard for  indemnification set forth in the Delaware General Corporation
     Law. Neither the failure of the Corporation (including its Board of




<PAGE>



     Directors,  independent legal counsel,  or its stockholders) to have made a
     determination  prior to the commencement of such suit that  indemnification
     of the indemnitee is proper in the circumstances because the indemnitee has
     met the  applicable  standard of conduct set forth in the Delaware  General
     Corporation Law, nor an actual determination by the Corporation  (including
     its Board of Directors,  independent  legal counsel,  or its  stockholders)
     that the indemnitee has not met such applicable standard of conduct,  shall
     create  a  presumption  that  the  indemnitee  has not  met the  applicable
     standard  of  conduct  or,  in the  case  of  such a  suit  brought  by the
     indemnitee,  be a  defense  to  such  suit.  In  any  suit  brought  by the
     indemnitee to enforce a right to  indemnification  or to an  advancement of
     expenses  hereunder,  or by the  Corporation  to recover an  advancement of
     expenses  pursuant  to the terms of an  undertaking,  the burden of proving
     that  the  indemnitee  is  not  entitled  to be  indemnified,  or  to  such
     advancement of expenses,  under this Article TENTH or otherwise shall be on
     the Corporation.

          D. The rights to  indemnification  and to the  advancement of expenses
     conferred in this  Article  TENTH shall not be exclusive of any other right
     which any person  may have or  hereafter  acquire  under any  statute,  the
     Corporation's  Certificate of  Incorporation,  Bylaws,  agreement,  vote of
     stockholders or Disinterested Directors or otherwise.

          E. The Corporation may maintain insurance,  at its expense, to protect
     itself and any Director,  Officer,  employee or agent of the Corporation or
     subsidiary or Affiliate or another corporation, partnership, joint venture,
     trust or other enterprise  against any expense,  liability or loss, whether
     or not the  Corporation  would  have the  power to  indemnify  such  person
     against  such  expense,  liability  or  loss  under  the  Delaware  General
     Corporation Law.

          F. The Corporation may, to the extent  authorized from time to time by
     the  Board  of  Directors,  grant  rights  to  indemnification  and  to the
     advancement of expenses to any employee or agent of the  Corporation to the
     fullest  extent of the provisions of this Article TENTH with respect to the
     indemnification  and  advancement  of expenses of Directors and Officers of
     the Corporation.




<PAGE>



ITEM 25. OTHER EXPENSES OF ISSUANCE AND DISTRIBUTION.


<TABLE>
<S>                                                                                                    <C>      
     Securities and Exchange Commission registration fee.........................................      $   6,300
     NASD filing fee.............................................................................          3,000
     Nasdaq National Market Listing fee..........................................................         90,000
     Printing expenses...........................................................................        105,000
     Accounting fees and expenses................................................................         75,000
     Legal fees and expenses.....................................................................        200,000
     Fees and expenses (including legal fees) for qualifications under state securities laws.....         10,000
     Financial advisor fee.......................................................................         50,000
     Transfer agent's fees and expenses..........................................................         10,000
     Miscellaneous, postage, mailing, delivery, etc..............................................         75,700
                                                                                                       ---------
     TOTAL        ...............................................................................      $ 625,000
                                                                                                       =========
</TABLE>


ITEM 26.    RECENT SALES OF UNREGISTERED SECURITIES.

     On July 10, 1997, eight investors  capitalized  Greater Atlantic  Financial
Corp.  through the purchase of  1,150,000  shares of the common stock of Greater
Atlantic  Financial  Corp.  at a price of $5.00  per  share.  Each of the  eight
investors is an  "accredited  investor" as that term is used in Rule 501 (a)(5).
There was no underwriter  and the shares were sold for cash and were not offered
publicly.  The shares were offered only to the eight investors who purchased the
shares. Exemption is claimed under Rule 506(b).

     On November 3, 1997, a single  investor who is an "accredited  investor" as
that term is used in Rule 501 (a)(5)  purchased 20,000 shares of common stock of
Greater  Atlantic  Financial  Corp. at a price of $5.00 per share.  There was no
underwriter and the shares were sold for cash and were not offered publicly. The
shares  were  offered  only to the single  investor  who  purchased  the shares.
Exemption is claimed under Rule 506(b).

     On May 29, 1998, a single investor who is an "accredited  investor" as that
term is used in Rule 501  (a)(5) and a director  of Greater  Atlantic  Financial
Corp.  purchased  20,000  shares of common stock of Greater  Atlantic  Financial
Corp.  at a price of $5.00 per share.  There was no  underwriter  and the shares
were sold for cash and were not offered  publicly.  The shares were offered only
to the single investor who purchased the shares. Exemption is claimed under Rule
506(b).

     On June 19, 1998, a director of Greater Atlantic Financial Corp.  purchased
200 shares of common stock of Greater  Atlantic  Financial  Corp.  at a price of
$5.00 per share.  There was no underwriter and the shares were sold for cash and
were not offered  publicly.  The shares were  offered  only to the  director who
purchased the shares. Exemption is claimed under Rule 506(b).

     On August 17, 1998, a single  investor who is an  "accredited  investor" as
that term is used in Rule 501 (a)(5)  purchased 30,000 shares of common stock of
Greater  Atlantic  Financial  Corp. at a price of $5.00 per share.  There was no
underwriter and the shares were sold for cash and were not offered publicly. The
shares  were  offered  only to the single  investor  who  purchased  the shares.
Exemption is claimed under Rule 506(b).

     On  January  14,  1999,  two  investors,  each of  whom  is an  "accredited
investor"  as that term is used in Rule 501 (a)(5)  purchased  4,480  shares and
8,961 shares of common stock of Greater  Atlantic  Financial Corp. at a price of
$5.58 per share.  There was no underwriter and the shares were sold for cash and
were not offered publicly. The shares were offered only to the two investors who
purchased the shares. Exemption is claimed under Rule 506(b).




<PAGE>



ITEM 27.  EXHIBITS.

The exhibits filed as a part of this Registration Statement are as follows:

(a)  List of Exhibits (filed herewith unless otherwise noted)

1.1  Engagement  Letter between Greater Atlantic  Financial Corp. and Legg Mason
     Wood Walker, Incorporated
1.2  Draft Form of Underwriting Agreement
3.1  Certificate  of  Incorporation  of Greater  Atlantic  Financial  Corp.  and
     amendment thereto
3.2  Bylaws of Greater Atlantic Financial Corp.
4.0  Specimen Stock Certificate of Greater Atlantic Financial Corp.
5.0  Draft Opinion of Muldoon, Murphy & Faucette LLP re: legality
10.1 Employment Agreement with Carroll E. Amos
10.2 Employment  Agreement  of T. Mark  Stamm  with  Greater  Atlantic  Mortgage
     Corporation
10.3 Greater Atlantic Financial Corp. Deferred Compensation Plan
10.4 Greater Atlantic Financial Corp. 1997 Stock Option and Warrant Plan
11.0 Statement re: Computation of Per Share Earnings
21.0 Subsidiaries of Greater Atlantic Financial Corp.
23.1 Consent of Muldoon, Murphy & Faucette LLP
23.2 Consent of BDO Seidman, LLP
24.1 Powers of Attorney
27.0 Financial Data Schedule




<PAGE>



ITEM 28.  UNDERTAKINGS.

(1)  Greater  Atlantic  Financial  Corp.  will provide to the underwriter at the
     closing  specified  in the  underwriting  agreement  certificates  in  such
     denominations  and registered in such names as required by the  underwriter
     to permit prompt delivery to each purchaser.

(2)  (a)  Insofar  as   indemnification   for  liabilities   arising  under  the
          Securities  Act of 1933 (the  "Act") may be  permitted  to  directors,
          officers and controlling  persons of Greater Atlantic  Financial Corp.
          pursuant to the foregoing provisions,  or otherwise,  Greater Atlantic
          Financial Corp. has been advised that in the opinion of the Securities
          and Exchange Commission such  indemnification is against public policy
          as expressed in the Act and is, therefore, unenforceable.

     (b)  In the event that a claim for indemnification against such liabilities
          (other  than the  payment  by  Greater  Atlantic  Financial  Corp.  of
          expenses incurred or paid by a director, officer or controlling person
          of Greater Atlantic  Financial Corp. in the successful  defense of any
          action,  suit or proceeding) is asserted by such director,  officer or
          controlling person in connection with the securities being registered,
          Greater Atlantic  Financial Corp.  will,  unless in the opinion of its
          counsel the matter has been settled by controlling  precedent,  submit
          to a court of  appropriate  jurisdiction  the  question  whether  such
          indemnification by it is against public policy as expressed in the Act
          and will be governed by the final adjudication of such issue.

(3)  The Greater Atlantic Financial Corp. will:

     (a)  For  determining  any liability  under the  Securities  Act, treat the
          information  omitted from the form of prospectus filed as part of this
          Registration  Statement in reliance  upon Rule 430A and contained in a
          form of  prospectus  filed by the small  business  issuer  under  Rule
          424(b)(1),    or   (4)   or   497(h)   under   the    Securities   Act
          (ss.ss.230.424(b)(1),  (4) or 230.497(h)) as part of this Registration
          Statement as of the time the Commission declared it effective.

     (b)  For  determining  any liability  under the Securities  Act, treat each
          post-effective  amendment  that contains a form of prospectus as a new
          registration  statement for the securities offered in the registration
          statement,  and that  offering of the  securities  at that time as the
          initial bona fide offering of those securities.




<PAGE>



CONFORMED

                                   SIGNATURES

     In accordance  with the  requirements  of the  Securities  Act of 1933, the
Registrant certifies that it has reasonable grounds to believe that it meets all
of the  requirements  of filing on Form SB-2 and  authorized  this  Registration
Statement to be signed on its behalf by the undersigned, in Reston, Virginia, on
April 7, 1999.

Greater Atlantic Financial Corp.

By:   /s/ Carroll E. Amos                        
   --------------------------------------
      Carroll E. Amos
      President, Chief Executive Officer
      and Director
      (duly authorized representative)

     In accordance  with the  requirements  of the Securities Act of 1933,  this
Registration Statement was signed by the following persons in the capacities and
on the dates stated.

<TABLE>
<CAPTION>
      Name                                     Title                                          Date
      ----                                     -----                                          ----

<S>                                            <C>                                     <C>
/s/ Carroll E. Amos                            President, Chief Executive
- ----------------------------                   Officer and Director                     April 7, 1999
Carroll E. Amos                                (principal executive
                                               officer)


/s/ David E. Ritter                            Chief Financial Officer                  April 7, 1999
- ----------------------------                   (principal accounting and
David E. Ritter                                financial officer)

/s/ William Calomiris                          Director and Chairman
- ----------------------------                   of the Board of Directors                April 7, 1999
William Calomiris           


/s/ Paul J. Cinquegrana                        Director                                 April 7, 1999
- ----------------------------
Paul J. Cinquegrana

/s/ Jeffrey M. Gitelman                        Director                                 April 7, 1999
- ----------------------------
Jeffrey M. Gitelman

/s/ Bruce D. Ochsman                           Director                                 April 7, 1999
- --------------------
Bruce D. Ochsman

/s/ Lynnette Dobbins Taylor                    Director                                 April 7, 1999
- ----------------------------
Lynnette Dobbins Taylor

/s/ James B. Vito                              Director                                 April 7, 1999
- ----------------------------
James B. Vito
</TABLE>



<PAGE>




      As filed with the Securities and Exchange Commission on April 7, 1999
                                                           Registration No. 333-
================================================================================

                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549


                                    EXHIBITS

                                     TO THE

                                    FORM SB-2

                             REGISTRATION STATEMENT

                                      UNDER

                           THE SECURITIES ACT OF 1933

                        GREATER ATLANTIC FINANCIAL CORP.

   (Exact name of registrant as specified in its certificate of incorporation)


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

<PAGE>



                                TABLE OF CONTENTS

            LIST OF EXHIBITS (FILED HEREWITH UNLESS OTHERWISE NOTED)

The exhibits filed as a part of this Registration Statement are as follows:

(a)  List of Exhibits (filed herewith unless otherwise noted)

1.1  Engagement  Letter between Greater Atlantic  Financial Corp. and Legg Mason
     Wood Walker, Incorporated
1.2  Draft Form of Underwriting Agreement
3.1  Certificate  of  Incorporation  of Greater  Atlantic  Financial  Corp.  and
     amendment thereto
3.2  Bylaws of Greater Atlantic Financial Corp.
4.0  Specimen Stock Certificate of Greater Atlantic Financial Corp.
5.0  Draft Opinion of Muldoon, Murphy & Faucette LLP re: legality
10.1 Employment Agreement with Carroll E. Amos
10.2 Employment  Agreement  of T. Mark  Stamm  with  Greater  Atlantic  Mortgage
     Corporation
10.3 Greater Atlantic Financial Corp. Deferred Compensation Plan
10.4 Greater Atlantic Financial Corp. 1997 Stock Option and Warrant Plan
11.0 Statement re: Computation of Per Share Earnings
21.0 Subsidiaries of Greater Atlantic Financial Corp.
23.1 Consent of Muldoon, Murphy & Faucette LLP
23.2 Consent of BDO Seidman, LLP
24.1 Powers of Attorney
27.0 Financial Data Schedule





                                                                    EXHIBIT 1.1






                            [LETTERHEAD LEGG MASON]






                                                              January 29, 1999

CONFIDENTIAL

Greater Atlantic Financial Corporation
10700 Parkridge Boulevard, Suite 450
Reston, VA  20191

          Attention:        Carroll E. Amos
                            President and Chief Executive Officer

Dear Mr. Amos:

         This letter is in  reference  to  discussions  between  Legg Mason Wood
Walker,   Incorporated  (the   "Underwriter")  and  Greater  Atlantic  Financial
Corporation  (the  "Company")  concerning a proposed  public  offering of common
stock ("Common Stock") of the Company.

         We have made a preliminary analysis of the Company and will continue to
examine its business,  affairs,  prospects and financial condition. On the basis
of, among other things, such preliminary analysis and the information  furnished
to us by the Company, we hereby confirm in principle our interest in forming and
managing a group of securities  firms to underwrite a public  offering of Common
Stock.  In  particular,  this  letter  (the  "Letter of  Intent") is intended to
confirm the intent of Legg Mason to act as lead underwriter in connection with a
proposed  registered  public  offering  of  Common  Stock  pursuant  to  a  firm
commitment underwriting arrangement (the "Offering").


<PAGE>


Greater Atlantic Financial Corporation
January 29, 1999
Page 2


         The Underwriter  expects to form an  underwriting  syndicate or selling
group to purchase  from the Company and to offer to the public  shares of Common
Stock (the "Securities")  with a market value of approximately $20 million.  The
Underwriter  will purchase the Securities  from the Company at an offering price
per share mutually  agreed upon by the Company and the  Underwriter,  based upon
market conditions and other factors, contemporaneously with the effectiveness of
an underwriting agreement (the "Underwriting  Agreement"),  less an underwriting
discount  ("Underwriting  Discount") equal to 7.0% of the public offering price.
The Underwriter has agreed to reduce the Underwriting Discount from 7.0% to 3.0%
on sales of  Securities  to the original  investors  and members of the Board of
Directors  of the  Company as listed in Exhibit A to this Letter of Intent in an
aggregate amount not to exceed $5 million. The original investors and members of
the Board of Directors of the Company will pay the same offering price per share
as  other  investors  in the  Offering.  The  Company  agrees  to  grant  to the
Underwriter an over-allotment  option exercisable for 30 days from the effective
date of the registration statement relating to the Securities (the "Registration
Statement"), to purchase up to an additional 15% of the Securities at the public
offering price less the Underwriting  Discount solely to cover  over-allotments,
if any.

         In view of the need to commit substantial  resources to prepare for the
Offering,  we request that you agree to the following terms and  conditions,  in
addition to the terms and conditions  that will be included in the  Underwriting
Agreement to be negotiated prior to the Offering:


         1. The Company will furnish the  Underwriter  with all  information and
material  concerning  the Company which the  Underwriter  requests in connection
with the performance of its obligations  hereunder.  The Company  represents and
warrants that all  information  made available to the Underwriter by the Company
will,  at all times  during  the  period of the  engagement  of the  Underwriter
hereunder, be complete and correct in all material respects and will not contain
any  untrue  statement  of a  material  fact or omit to  state a  material  fact
necessary in order to make the statements therein not misleading in light of the
circumstances  under  which  such  statements  are  made.  The  Company  further
represents and warrants that any projections  provided to the  Underwriter  will
have been prepared in good faith and will be based upon  assumptions  which,  in
light of the  circumstances  under  which  they are made,  are  reasonable.  The
Company  acknowledges  and agrees that in rendering  its services  hereunder the
Underwriter will be using and relying, without any independent  investigation or
verification  thereof,  on all  information  that is or will be furnished to the
Underwriter  by  or  on  behalf  of  the  Company  and  on  publicly   available
information,  and the Underwriter will not in any respect be responsible for the
accuracy or  completeness  of any of the foregoing kinds of information and that
the  Underwriter  will not undertake to make an independent  appraisal of any of
the assets of the Company or any of its  subsidiaries.  The Company  understands
that in rendering  services  hereunder the Underwriter  will be relying upon the
advice of counsel to the Company and other  advisors to the Company as to legal,
tax, regulatory, accounting and other matters relating to the Offering.


<PAGE>

Greater Atlantic Financial Corporation
January 29, 1999
Page 3



         2.  Following  the  execution  of this  Letter of Intent  and until the
earlier  of (i) its  expiration  or  termination  or (ii) the  execution  of the
Underwriting  Agreement,  (a) the  Underwriter  will be the sole  and  exclusive
representative  of the  Company in  connection  with the  Offering,  and (b) the
Company will not negotiate  with any other person,  firm,  corporation or entity
relating  to a  possible  public or  private  sale of equity  securities  of the
Company.

         3.  The Company represents  and warrants to the  Underwriter  that this
Letter of Intent has been duly  authorized,  and that neither this Agreement nor
the consummation of the transactions  contemplated  hereby requires the approval
or  consent  of any  government  or  regulatory  agency  or  violates  any  law,
regulation, contract, order or other letter of intent binding on the Company.

         4.  Each director and officer of the Company and each  shareholder  and
holder of options,  warrants or other  securities  exercisable,  convertible  or
exchangeable  for  Common  Stock  who  beneficially  owns  2%  or  more  of  the
outstanding  equity  securities of the Company  shall agree not to,  directly or
indirectly,  offer, sell,  transfer,  pledge,  assign,  hypothecate or otherwise
encumber  any shares of Common  Stock or options,  warrants or other  securities
exercisable,  convertible  or  exchangeable  for Common  Stock during the period
commencing  with the filing of a  Registration  Statement  for the  Offering and
ending  180 days after  completion  of the  Offering.  In  addition,  except for
securities issued pursuant to existing employee benefit plans in accordance with
past practices,  the Company shall agree not to issue, offer to sell or sell any
shares of Common  Stock or options,  warrants or other  securities  exercisable,
convertible or exchangeable for Common Stock (other than the Securities) without
the  Underwriter's  prior  written  consent  for a  period  of  180  days  after
completion of the Offering.

         5.  The Company will pay all expenses incurred in  connection  with the
Offering,  including  the fees and  expenses of the  Company's  accountants  and
counsel and fees and expenses  incurred in connection with (i) the  preparation,
printing,  filing,  mailing  and  delivery  of the  Registration  Statement  and
prospectus  in its  preliminary  and  final  forms and any  amendments  thereto,
including  fees  payable  to the  Securities  and  Exchange  Commission  and the
National  Association  of Securities  Dealers,  Inc.;  (ii) if  applicable,  the
listing or  qualification of the Securities for trading on an exchange or on The
Nasdaq  Stock  Market;  (iii)  the  printing  and  mailing  of the  Underwriting
Agreement and related documents; (iv) the issuance, transfer and delivery of the
Securities  including issue and transfer  taxes, if any; (v) the  qualification,
registration or exemption,  if required,  of the Securities under the securities
laws  of  those  states  in  which  the  Underwriter  determines  to  offer  the
Securities,  including  the costs of  preparing,  printing and mailing the "Blue
Sky" surveys and the fees and  disbursements  of counsel to the  Underwriter  in
connection  therewith;  (vi) the Company's  travel in connection with "roadshow"
informational  meetings  and  presentations  for  the  brokerage  community  and
institutional  investors;  (vii) settlement in same day funds, if desired by the
Company; and (viii) registrar and transfer agent fees.

         If for any  reason the  Offering  is not  consummated,  other than as a
result of the Underwriter's refusal to proceed,  without cause, the Company will
reimburse the Underwriter for its accountable  out-of-pocket expenses (including
but not limited to the fees and disbursements of Underwriter's counsel) relating
to the Offering,  including in connection with the services described in Section
6 below, in an amount not to exceed $100,000.

<PAGE>


Greater Atlantic Financial Corporation
January 29, 1999
Page 4


         6. The Company acknowledges and agrees that Legg Mason has provided and
is  expected to continue  to provide  the  Company  with  financial  advice with
respect to the  structuring  and terms of the Offering.  Upon and subject to the
closing of the Offering and in consideration of Legg Mason's financial  advisory
services,  the  Company  will pay to Legg Mason a fee in the amount of  $50,000.
Payment of this financial advisory fee and the related expenses shall not reduce
or in any way affect the amount of any other fees or expense reimbursements from
the Company to Legg Mason in connection with the Offering.

         7. This Letter of Intent may be terminated by either the Company or the
Underwriter  at any time upon written  notice to the other;  provided,  however,
that if the Letter of Intent is terminated by the  Underwriter for good cause or
by the Company then the Company shall be responsible  for (i)  reimbursement  of
all the Underwriter's  expenses in connection with the Offering incurred through
the date of  termination,  subject  to the  limitation  provided  in the  second
paragraph  of Section 5 above,  and (ii)  payment of the fees and  disbursements
referred to in the first paragraph of Section 5.

         8.  It  is  understood  that  the  Underwriter's   intent  to  form  an
underwriting  syndicate and to enter into the Underwriting  Agreement is subject
to, among other matters:  (a)  satisfaction  of the  Underwriter and prospective
underwriters  with the  Company's  financial  position,  results of  operations,
current  earnings and  prospects;  (b) our further  satisfactory  due  diligence
investigation  into the Company's  business;  (c) approval by the  Underwriter's
Commitment  Committee of the  Underwriter's  participation in the Offering;  (d)
market  conditions  at  the  time  of  the  Offering;  (e)  preparation  of  the
Registration  Statement and other appropriate  documents related to the Offering
satisfactory to us and counsel to the Underwriter; (f) compliance with all legal
requirements  to the  satisfaction  of counsel to the  Underwriter;  and (g) the
Company  having an  authorization  and number of  outstanding  shares of capital
stock  reasonably  satisfactory to the  Underwriter.  Without  limitation of the
foregoing,  it is acknowledged and agreed that the Underwriter shall be under no
obligation of any nature whatsoever to the Company unless and until a definitive
Underwriting  Agreement in respect of the Offering is executed and  delivered by
the Company and the Underwriter.

         9.  The  Offering  will  be  pursuant  to  an  Underwriting   Agreement
containing customary representations and warranties from the Company,  requiring
the delivery of an  acceptable  comfort  letter from the  Company's  independent
certified  public   accountants,   and  providing  for  indemnification  of  the
underwriters for, among other things,  any material  misstatement or omission in
the Registration  Statement or, in the event the indemnification  provisions are
held to be unenforceable,  customary provisions providing for contribution among
the parties. The Underwriting  Agreement would also contain customary provisions
permitting  its  termination  under  certain  circumstances,  including  without
limitation  any  material   adverse  change  or  any  development   involving  a
prospective material adverse change in or affecting the condition of the Company
or the earnings, business or management of the Company.
<PAGE>
Greater Atlantic Financial Corporation
January 29, 1999
Page 5


         10. In the event the  Underwriter  becomes  involved in any capacity in
any  action,  proceeding  or  investigation  brought by or against any person in
connection  with any matter  referred to in this  Letter of Intent,  the Company
periodically  will  reimburse the  Underwriter  for its legal and other expenses
(including the cost of any investigation and preparation) incurred in connection
therewith.  The Company will also  indemnify the  Underwriter  against any loss,
claim,  damage or  liability  to which the  Underwriter  may  become  subject in
connection with any such matter, except to the extent that any such loss, claim,
damage  or  liability  results  from the  gross  negligence  or bad faith of the
Underwriter.  If for any reason the foregoing  indemnification is unavailable to
the  Underwriter  or  insufficient  to  hold  it  harmless,  the  Company  shall
contribute to the amount paid or payable by the  Underwriter as a result of such
loss, claim, damage or liability in such proportion as is appropriate to reflect
not only the relative benefits received by the Company, on the one hand, and the
Underwriter  on the other hand,  but also the relative  fault of the Company and
the Underwriter, as well as any relevant equitable considerations.

         The  reimbursement,  indemnity  and  contribution  obligations  of  the
Company  under this  Section  shall be in  addition  to any  liability  that the
Company may otherwise  have,  shall extend upon the same terms and conditions to
any affiliate of the  Underwriter  and the directors,  employees and controlling
persons (if any), as the case may be, of the  Underwriter and any such affiliate
and shall be binding upon and inure to the benefit of any successors or assigns,
heirs and personal  representatives  of the Company,  the Underwriter,  any such
affiliate and any such person.

         11. The agreement  regarding the payment and  reimbursement of fees and
expenses as set forth in Sections 5, 6 and 7 above and the agreement in Sections
1, 10 and 12 are  binding  agreements  of the  Company  and its  successors  and
assigns and shall survive any  termination of this Letter of Intent.  Except for
such binding  agreements,  this Letter of Intent is not intended to be a binding
legal document.

         12. The Company agrees that,  following the closing or  consummation of
the Offering,  Legg Mason has the right to place advertisements in financial and
other newspapers and journals at its own expense  describing its services to the
Company hereunder.

         13. The  Company  represents  and  warrants  that there are no brokers,
representatives  or other persons which have an interest in any compensation due
to the  Underwriter  from the  Offering  or any other  transaction  contemplated
herein.

         14. This Letter of Intent represents the entire  understanding  between
the Underwriter  and the Company with respect to the subject matter hereof,  and
all prior discussions are merged herein. The terms and provisions of this Letter
of Intent are solely for the benefit of the Company and the  Underwriter and the
other indemnified  persons  identified in Section 10 hereof and their respective
successors, assigns, heirs and personal representatives,  and no other person or
entity shall acquire or have any right by virtue of this Letter of Intent.  This
Letter of Intent shall be governed by, and  construed in  accordance  with,  the
laws of the State of  Maryland  without  regard to such  state's  principles  of
conflicts of laws, and may be amended,  modified or supplemented only by written
instrument executed by each of the parties hereto.


<PAGE>
Greater Atlantic Financial Corporation
January 29, 1999
Page 6


         If the  foregoing  correctly  sets forth the entire  understanding  and
agreement  between the  Underwriter  and the Company,  please so indicate in the
space  provided  for that  purpose  below  and  return an  executed  copy to us,
whereupon this letter shall confirm our general understanding in connection with
the proposed Offering, subject to the execution of an Underwriting Agreement, as
of the date first above written.

                                            Very truly yours,

                                            LEGG MASON WOOD WALKER, INCORPORATED

                                            By:/s/ Mark C. Micklem
                                               ---------------------------------
                                               Mark C. Micklem
                                               Managing Director

AGREED:

GREATER ATLANTIC FINANCIAL CORPORATION

By:  /s/ Carroll E. Amos
     ------------------------------------------
     Carroll E. Amos
     President and Chief Executive Officer


<PAGE>


                                   EXHIBIT A


                                       ORIGINAL
              NAME                     INVESTOR             DIRECTOR
              ----                     --------             --------
William Calomiris                       Yes                    Yes

Ralph Ochsman                           Yes                    No

Peter Calomiris                         Yes                    No

Robert Harris                           Yes                    No

Jeffrey M. Gitleman                     Yes                    Yes

Paul Cinquegrana                        Yes                    Yes

Carroll E. Amos                         Yes                    Yes

Marvin R. Jawer,                        Yes                    No
   Irrevocable Trust #1       

Robert I. Schattner                     Yes                    No

Bruce D. Ochsman                        No                     Yes

Lynnette Taylor                         No                     Yes

James Vito                              No                     Yes



                                                                    EXHIBIT 1.2
================================================================================






                        GREATER ATLANTIC FINANCIAL CORP.

                            (A DELAWARE CORPORATION)




                        2,000,000 Shares of Common Stock*




                             UNDERWRITING AGREEMENT




                                 ______ __, 1999





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


- --------------------
     *Plus an option to  purchase  from the  Company  up to  300,000  additional
      shares.


<PAGE>




                                TABLE OF CONTENTS
<TABLE>
<CAPTION>

                                                                                                               PAGE

<S>                                                                                                              <C>
PURCHASE AGREEMENT..............................................................................................-1-
     SECTION 1.   REPRESENTATIONS AND WARRANTIES................................................................-2-

              (a) Representations and Warranties by the Company.................................................-2-
                      (i)      Compliance with Registration Requirements........................................-2-
                      (ii)     Independent Accountants..........................................................-3-
                      (iii)    Financial Statements.............................................................-3-
                      (iv)     No Material Adverse Change in Business.  ........................................-4-
                      (v)      Good Standing of  the Company....................................................-4-
                      (vi)     Good Standing of the Subsidiaries................................................-4-
                      (vii)    Foreign Qualifications...........................................................-4-
                      (viii)   Capital Stock Duly Authorized and Validly Issued.................................-4-
                      (ix)     Capitalization...................................................................-5-
                      (x)      Authorization of Agreement.......................................................-5-
                      (xi)     Authorization and Description of Securities......................................-5-
                      (xii)    Investment Company Act...........................................................-5-
                      (xiii)   Absence of Defaults and Conflicts................................................-5-
                      (xiv)    Absence of Labor Dispute.........................................................-6-
                      (xv)     Absence of Proceedings...........................................................-6-
                      (xvi)    Absence of Further Requirements..................................................-6-
                      (xvii)   Accuracy of Exhibits.............................................................-7-
                      (xviii)  Possession of Intellectual Property..............................................-7-
                      (xix)    Possession of Licenses and Permits...............................................-7-
                      (xx)     Compliance with Laws and Regulations.............................................-7-
                      (xxi)    Title to Property................................................................-8-
                      (xxii)   Registration Rights..............................................................-8-
                      (xxiii)  Warrants, Options and Other Rights...............................................-8-
                      (xxiv)   Environmental Laws...............................................................-8-
                      (xxv)    Tax Matters......................................................................-9-
                      (xxvi)   Insurance........................................................................-9-
                      (xxvii)  Accounting Controls..............................................................-9-
                      (xxiii)  Fees.............................................................................-9-
                      (xxix)   Lock-up Agreements...............................................................-9-
                      (xxx)    Use of Prospectus...............................................................-10-

              (b) Officer's Certificates.......................................................................-10-
     SECTION 2.   SALE AND DELIVERY TO UNDERWRITER; CLOSING....................................................-10-

              (a) Initial Securities...........................................................................-10-
              (b) Option Securities............................................................................-10-
              (c) Payment......................................................................................-11-
              (d) Denominations; Registration..................................................................-11-

     SECTION 3.   COVENANTS OF THE COMPANY.  ..................................................................-11-
              (a) Compliance with Securities Regulations and Commission Requests...............................-11-
              (b) Filing of Amendments.........................................................................-12-
              (c) Delivery of Registration Statements..........................................................-12-
              (d) Delivery of Prospectuses.....................................................................-12-
              (e) Continued Compliance with Securities Laws....................................................-12-
              (f) Blue Sky Qualifications......................................................................-13-
              (g) Rule 158.....................................................................................-13-
              (h) Use of Proceeds..............................................................................-13-
</TABLE>






<PAGE>


<TABLE>
<S>                                                                                                            <C>
              (i) Listing......................................................................................-13-
              (j) Restriction on Sale of Securities............................................................-13-
              (k) Reporting Requirements.......................................................................-14-

     SECTION 4.   PAYMENT OF EXPENSES AND ADVISORY FEE.........................................................-14-
              (a) Expenses.....................................................................................-14-
              (b) Advisory Fee.................................................................................-15-
              (c) Termination of Agreement.....................................................................-15-
              (d) Allocation of Expenses.......................................................................-15-

     SECTION 5.   CONDITIONS OF UNDERWRITER'S OBLIGATIONS......................................................-15-
              (a) Effectiveness of Registration Statement......................................................-15-
              (b) Opinion of Counsel for the Company...........................................................-15-
              (c) Opinion of Counsel for the Underwriter.......................................................-16-
              (d) Officers' Certificate........................................................................-16-
              (e) Accountant's Comfort Letter..................................................................-16-
              (f) Bring-down Comfort Letter....................................................................-16-
              (g) Approval of Listing..........................................................................-16-
              (h) No Objection.................................................................................-16-
              (i) Lock-up Agreements...........................................................................-16-
              (j) Conditions to Purchase of Option Securities..................................................-16-

                      (i)      Officers' Certificate...........................................................-17-
                      (ii)     Opinion of Counsel of the Company...............................................-17-
                      (iii)    Opinion of Counsel for the Underwriter..........................................-17-
                      (iv)     Bring-down Comfort Letter.......................................................-17-
              (k) Additional Documents.........................................................................-17-
              (l) Termination of Agreement.....................................................................-17-

     SECTION 6.   INDEMNIFICATION..............................................................................-18-
              (a) Indemnification of the Underwriter...........................................................-18-
              (b) Indemnification of Company, Directors and Officers...........................................-19-
              (c) Actions against Parties; Notification........................................................-19-
              (d) Settlement without Consent if Failure to Reimburse...........................................-19-

     SECTION 7.   CONTRIBUTION.................................................................................-20-
     SECTION 8.   REPRESENTATIONS, WARRANTIES AND AGREEMENTS TO SURVIVE DELIVERY...............................-21-
     SECTION 9.   TERMINATION OF AGREEMENT.....................................................................-21-

              (a) Termination; General.........................................................................-21-
              (b) Liabilities..................................................................................-21-

     SECTION 10.  NOTICES......................................................................................-22-
     SECTION 11.  PARTIES......................................................................................-22-
     SECTION 12.  GOVERNING LAW AND TIME.......................................................................-23-
     SECTION 13.  EFFECT OF HEADINGS...........................................................................-23-

SCHEDULE A............................................................................................Schedule  A-1
SCHEDULE B............................................................................................Schedule  B-1
SCHEDULE C............................................................................................Schedule  C-1
SCHEDULE D.............................................................................................Schedule D-1
SCHEDULE E............................................................................................Schedule  E-1
</TABLE>



                                      -ii-


<PAGE>



                        GREATER ATLANTIC FINANCIAL CORP.

                            (a Delaware corporation)

                        2,000,000 Shares of Common Stock

                           (Par Value $.01 Per Share)

                             UNDERWRITING AGREEMENT

                                _______ __, 1999

LEGG MASON WOOD WALKER, INCORPORATED
1747 Pennsylvania Avenue, N.W.
Washington, D.C.  20006

Ladies and Gentlemen:

     Greater Atlantic  Financial Corp., a Delaware  corporation (the "Company"),
confirms  its  agreement  with  Legg  Mason  Wood  Walker,   Incorporated   (the
"Underwriter"),  with respect to (i) the sale by the Company and the purchase by
the Underwriter of 2,000,000  shares of Common Stock,  par value $.01 per share,
of the  Company  ("Common  Stock")  and (ii) the  grant  by the  Company  to the
Underwriter  of the option  described  in Section 2(b) hereof to purchase all or
any part of 300,000 additional shares of Common Stock to cover  over-allotments,
if  any.  The  aforesaid   2,000,000   shares  of  Common  Stock  (the  "Initial
Securities")  to be  purchased  by the  Underwriter  and all or any  part of the
300,000  shares of Common Stock subject to the option  described in Section 2(b)
hereof (the "Option  Securities")  are  hereinafter  called,  collectively,  the
"Securities."

     The  Company  understands  that the  Underwriter  proposes to make a public
offering of the Securities (the  "Offering") as soon as it deems advisable after
this Agreement has been executed and delivered. The Underwriter may assemble and
manage a  selling  group of  broker-dealers  that are  members  of the  National
Association  of  Securities  Dealers,   Inc.  ("NASD")  to  participate  in  the
solicitation  of purchase  orders for the Securities  under the form of a master
selected  dealer  agreement  or  similar  form of  dealer  agreement,  which the
Underwriter has entered into with such broker dealers.

     The Company has filed with the  Securities  and  Exchange  Commission  (the
"Commission") a registration  statement on Form SB-2 (No.  333-______)  covering
the  registration of the Securities under the Securities Act of 1933, as amended
(the "1933 Act"),  including the related preliminary prospectus or prospectuses.
Promptly after execution and delivery of this Agreement, the Company will either
(i) prepare and file a prospectus in accordance with the provisions of Rule 430A
("Rule 430A") of the rules and regulations of the Commission  under the 1933 Act
(the "1933 Act  Regulations")  and paragraph (b) of Rule 424 ("Rule  424(b)") of
the 1933 Act Regulations or (ii) if






<PAGE>



the  Company  has  elected  to rely upon Rule 434  ("Rule  434") of the 1933 Act
Regulations,  prepare and file a term sheet (a "Term Sheet") in accordance  with
the  provisions of Rule 434 and Rule 424(b).  The  information  included in such
prospectus or in such Term Sheet, as the case may be, that was omitted from such
registration  statement at the time it became effective but that is deemed to be
part of such registration statement at the time it became effective (a) pursuant
to paragraph (b) of Rule 430A is referred to as "Rule 430A  Information"  or (b)
pursuant to paragraph (d) of Rule 434 is referred to as "Rule 434  Information."
Each prospectus used before such registration  statement became  effective,  and
any prospectus  that omitted,  as applicable,  the Rule 430A  Information or the
Rule 434 Information,  that was used after such  effectiveness  and prior to the
execution  and  delivery  of this  Agreement,  is herein  called a  "preliminary
prospectus."  Such  registration  statement,  including the exhibits thereto and
schedules  thereto at the time it became  effective  and including the Rule 430A
Information and the Rule 434  Information,  as applicable,  is herein called the
"Registration  Statement."  Any  registration  statement  filed pursuant to Rule
462(b) of the 1933 Act  Regulations  is herein  referred to as the "Rule  462(b)
Registration Statement," and after such filing the term "Registration Statement"
shall include the Rule 462(b)  Registration  Statement.  The final prospectus in
the form first  furnished  to the  Underwriter  for use in  connection  with the
offering of the  Securities  is herein called the  "Prospectus."  If Rule 434 is
relied on, the term "Prospectus" shall refer to the preliminary prospectus dated
________  __,  1999  together  with the Term  Sheet and all  references  in this
Agreement to the date of the  Prospectus  shall mean the date of the Term Sheet.
For purposes of this Agreement,  all references to the  Registration  Statement,
any preliminary prospectus, the Prospectus or any Term Sheet or any amendment or
supplement  to any of the  foregoing  shall be deemed to include  the copy filed
with the Commission  pursuant to its  Electronic  Data  Gathering,  Analysis and
Retrieval ("EDGAR") system.

SECTION 1.  REPRESENTATIONS AND WARRANTIES.

     (a) Representations  and Warranties by the Company.  The Company represents
and warrants to the  Underwriter  as of the date hereof,  as of the Closing Time
referred to in Section  2(c)  hereof,  and as of each Date of Delivery  (if any)
referred to in Section 2(b) hereof, and agrees with the Underwriter, as follows:

              (i)  Compliance  with  Registration  Requirements.   Each  of  the
         Registration  Statement and any Rule 462(b) Registration  Statement has
         become  effective  under the 1933 Act and no stop order  suspending the
         effectiveness  of  the  Registration   Statement  or  any  Rule  462(b)
         Registration  Statement  has  been  issued  under  the  1933 Act and no
         proceedings for that purpose have been instituted or are pending or, to
         the knowledge of the Company,  are contemplated by the Commission,  and
         any request on the part of the Commission  for  additional  information
         has been complied with.

              At the  respective  times  the  Registration  Statement,  any Rule
         462(b) Registration Statement and any post-effective amendments thereto
         became effective and at the Closing Time (and, if any Option Securities
         are purchased,  at the Date of Delivery),  the Registration  Statement,
         the  Rule  462(b)   Registration   Statement  and  any  amendments  and
         supplements



                                       -2-


<PAGE>



         thereto  complied  and will comply in all  material  respects  with the
         requirements  of the 1933 Act and the 1933 Act  Regulations and did not
         and will not 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.  Neither the Prospectus nor
         any  amendments or supplements  thereto,  at the time the Prospectus or
         any such  amendment  or  supplement  was issued and at the Closing Time
         (and, if any Option Securities are purchased, at the Date of Delivery),
         included  or will  include an untrue  statement  of a material  fact or
         omitted or will omit to state a  material  fact  necessary  in order to
         make the statements  therein,  in the light of the circumstances  under
         which they were made, not misleading.  If Rule 434 is used, the Company
         will comply with the  requirements of Rule 434 and the Prospectus shall
         not be "materially  different",  as such term is used in Rule 434, from
         the prospectus  included in the  Registration  Statement at the time it
         became effective. The representations and warranties in this subsection
         shall not apply to  statements  in or omissions  from the  Registration
         Statement or Prospectus  made in reliance  upon and in conformity  with
         information  furnished  to the  Company in  writing by the  Underwriter
         expressly for use in the Registration Statement or Prospectus.

              Each  preliminary  prospectus and the Prospectus  filed as part of
         the  Registration  Statement  as  originally  filed  or as  part of any
         amendment  thereto,  or filed  pursuant to Rule 424 under the 1933 Act,
         complied  when so  filed  in all  material  respects  with the 1933 Act
         Regulations  and  each   preliminary   prospectus  and  the  Prospectus
         delivered to the  Underwriter  for use in connection with this Offering
         was identical to the  electronically  transmitted  copies thereof filed
         with the Commission  pursuant to EDGAR,  except to the extent permitted
         by Regulation S-T.

              (ii)  Independent  Accountants.  The accountants who certified the
         financial   statements  and  supporting   schedules   included  in  the
         Registration  Statement are independent  public  accountants within the
         meaning of the 1933 Act and the 1933 Act Regulations.

              (iii) Financial  Statements.  The financial statements included in
         the  Registration  Statement  and the  Prospectus,  together  with  the
         related schedules and notes,  present fairly the financial  position of
         the Company and its  consolidated  subsidiaries  at the dates indicated
         and the results of operations,  shareholders'  equity and cash flows of
         the  Company  and  its   consolidated   subsidiaries  for  the  periods
         specified;   and  said  financial  statements  have  been  prepared  in
         conformity  with  generally  accepted  accounting  principles  ("GAAP")
         applied on a consistent  basis  throughout  the periods  involved.  The
         supporting  schedules  included in the Registration  Statement  present
         fairly in accordance  with GAAP the  information  required to be stated
         therein.  The  selected  consolidated  financial  data and the  summary
         consolidated  financial data included in the Prospectus  present fairly
         the  information  shown  therein  and  have  been  compiled  on a basis
         consistent with that of the audited  financial  statements  included in
         the Registration Statement.



                                       -3-


<PAGE>



              (iv) No Material Adverse Change in Business.  Since the respective
         dates as of which  information is given in the  Registration  Statement
         and the Prospectus,  except as otherwise stated therein,  (A) there has
         been  no  material  adverse  change  in  the  condition,  financial  or
         otherwise,  or in the earnings,  business affairs or business prospects
         of the  Company  and its  subsidiaries  considered  as one  enterprise,
         whether or not arising in the ordinary  course of business (a "Material
         Adverse Effect"),  (B) there have been no transactions  entered into by
         the  Company  or any of  its  subsidiaries,  other  than  those  in the
         ordinary  course of business,  which are  material  with respect to the
         Company and its  subsidiaries  considered  as one  enterprise,  and (C)
         there has been no dividend or distribution  of any kind declared,  paid
         or made by the Company on any class of its capital stock.

              (v) Good  Standing  of the  Company.  The  Company  has been  duly
         organized  and is validly  existing as a  corporation  in good standing
         under the laws of the State of Delaware and has the corporate power and
         authority to own,  lease and operate its  properties and to conduct its
         business as described in the  Prospectus  and to enter into and perform
         its  obligations  under  this  Agreement;   and  the  Company  is  duly
         registered as a savings and loan holding company under the Home Owners'
         Loan Act, as amended (the "HOLA").

              (vi) Good Standing of the Subsidiaries. Greater Atlantic Bank (the
         "Bank") and Greater  Atlantic  Mortgage  Corporation  ("GAMC")  (each a
         "Subsidiary"   and   together,   the   "Subsidiaries")   are  the  only
         subsidiaries  of the Company;  the Bank is a federal  savings bank duly
         organized,  validly existing and in good standing under the laws of the
         United States with  corporate  power and  authority  under such laws to
         own,  lease and operate  its  properties  and  conduct its  business as
         described  in the  Prospectus;  the  deposit  accounts  of the Bank are
         insured by the  Savings  Association  Insurance  Fund  ("SAIF")  of the
         Federal  Deposit  Insurance  Corporation  ("FDIC")  up to  the  maximum
         allowable  limits thereof;  GAMC has been duly organized and is validly
         existing as a corporation  in good standing under the laws of the State
         of Maryland and has  corporate  power and  authority to own,  lease and
         operate its  properties and to conduct its business as described in the
         Prospectus.

              (vii) Foreign Qualifications. The Company and the Subsidiaries are
         each duly qualified as a foreign  corporation to transact  business and
         are  each  in  good  standing  in  each   jurisdiction  in  which  such
         qualification  is  required,  whether  by  reason of the  ownership  or
         leasing of  property  or the  conduct  of  business,  except  where the
         failure  to so  qualify  or be in good  standing  would not result in a
         Material Adverse Effect (as defined in Section l(a)(iv) hereof).

              (viii) Capital Stock Duly  Authorized and Validly  Issued.  All of
         the issued and  outstanding  capital stock of the Company has been duly
         authorized and validly issued and is fully paid and  nonassessable  and
         none of the capital stock of the Company was issued in violation of the
         preemptive rights of any shareholder of the Company;  all of the issued
         and  outstanding  capital  stock  of the  Subsidiaries  has  been  duly
         authorized and validly issued,  is fully paid and  nonassessable and is
         owned by the Company, directly or through subsidiaries,



                                       -4-


<PAGE>



         free and  clear  of any  security  interest,  mortgage,  pledge,  lien,
         encumbrance,  claim or equitable  right;  and none of such  outstanding
         shares of capital stock of the  Subsidiaries was issued in violation of
         any  preemptive or similar rights arising by operation of law, or under
         the charter or by-laws of the Company or the  Subsidiaries or under any
         agreement to which the Company or any Subsidiary is a party.

              (ix)  Capitalization.   The  authorized,  issued  and  outstanding
         capital  stock of the Company is as set forth in the  Prospectus in the
         column entitled "Actual" under the caption "Capitalization" (except for
         subsequent issuances,  if any, pursuant to this Agreement,  pursuant to
         reservations,  agreements or employee  benefit plans referred to in the
         Prospectus  or pursuant to the exercise of  convertible  securities  or
         options referred to in the Prospectus).

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

              (xi)  Authorization and Description of Securities.  The Securities
         to be  purchased  by the  Underwriter  from the Company  have been duly
         authorized  for issuance and sale to the  Underwriter  pursuant to this
         Agreement  and,  when issued and  delivered by the Company  pursuant to
         this Agreement  against payment of the  consideration set forth herein,
         will be validly  issued and fully paid and  non-assessable;  the Common
         Stock  conforms to all  statements  relating  thereto  contained in the
         Prospectus and such description conforms to the rights set forth in the
         instruments  defining  the same;  no holder of the  Securities  will be
         subject to personal liability by reason of being such a holder; and the
         issuance of the  Securities  is not subject to the  preemptive or other
         similar rights of any securityholder of the Company.

              (xii)  Investment  Company  Act.  The Company is not, and upon the
         issuance  and sale of the  Securities  as herein  contemplated  and the
         application  of  the  net  proceeds   therefrom  as  described  in  the
         Prospectus   will  not  be,  an  "investment   company"  or  an  entity
         "controlled"  by an  "investment  company" as such terms are defined in
         the Investment Company Act of 1940, as amended (the "1940 Act").

              (xiii) Absence of Defaults and Conflicts.  Neither the Company nor
         any of its Subsidiaries is in violation of its charter or by-laws or in
         default in the performance or observance of any obligation,  agreement,
         covenant or condition contained in any contract,  indenture,  mortgage,
         deed of trust, loan or credit agreement, note, lease or other agreement
         or  instrument  to which the  Company or any of its  Subsidiaries  is a
         party or by which it or any of them may be  bound,  or to which  any of
         the  property  or assets of the  Company or any  Subsidiary  is subject
         (collectively,  the  "Agreements  and  Instruments")  except  for  such
         defaults that would not, individually or in the aggregate,  result in a
         Material Adverse Effect; and the execution, delivery and performance of
         this Agreement and the  consummation of the  transactions  contemplated
         herein and in the  Registration  Statement  (including the issuance and
         sale of the Securities and the use of the proceeds from the sale of the
         Securities as



                                       -5-


<PAGE>



         described in the  Prospectus  under the caption "Use of Proceeds")  and
         compliance by the Company with its obligations hereunder have been duly
         authorized by all necessary  corporate  action and do not and will not,
         whether  with or  without  the  giving of notice or  passage of time or
         both,  conflict  with or  constitute  a  breach  of,  or a  default  or
         Repayment  Event (as defined  below)  under,  give rise to any right of
         termination under, or result in the creation or imposition of any lien,
         charge or encumbrance upon any property or assets of the Company or any
         Subsidiary  pursuant to, any of the Agreements and Instruments  (except
         for  such  conflicts,   breaches  or  defaults  or  liens,  charges  or
         encumbrances that would not,  individually or in the aggregate,  result
         in a  Material  Adverse  Effect),  nor will such  action  result in any
         violation of the provisions of the charter or by-laws of the Company or
         any  Subsidiary  or any  applicable  law,  statute,  rule,  regulation,
         judgment,   order,  writ  or  decree  of  any  government,   government
         instrumentality or court, domestic or foreign, having jurisdiction over
         the Company or any  Subsidiary  or any of their  assets,  properties or
         operations,   including   without   limitation  the  Office  of  Thrift
         Supervision   ("OTS")   and  the  FDIC   (collectively,   "Governmental
         Entities").  As used  herein,  a  "Repayment  Event" means any event or
         condition  which  gives  the  holder of any  note,  debenture  or other
         evidence of indebtedness (or any person acting on such holder's behalf)
         the right to require the repurchase,  redemption or repayment of all or
         a portion of such indebtedness by the Company or any Subsidiary.

              (xiv)  Absence  of  Labor  Dispute.  No  labor  dispute  with  the
         employees of the Company or any Subsidiary  exists or, to the knowledge
         of the Company, is threatened.

              (xv) Absence of Proceedings. There is no action, suit, proceeding,
         inquiry or investigation before or brought by any court or Governmental
         Entity, now pending,  or, to the knowledge of the Company,  threatened,
         against or affecting the Company or any  Subsidiary,  which is required
         to be disclosed in the Prospectus (other than as disclosed therein), or
         which would  reasonably  be  expected  to result in a Material  Adverse
         Effect,  or which  would  reasonably  be  expected  to  materially  and
         adversely  affect the properties or assets thereof or the  consummation
         of the  transactions  contemplated in this Agreement or the performance
         by the  Company of its  obligations  hereunder;  the  aggregate  of all
         pending legal or  governmental  proceedings to which the Company or any
         Subsidiary is a party or of which any of their  respective  property or
         assets  is the  subject  which  are not  described  in the  Prospectus,
         including ordinary routine litigation incidental to the business, could
         not reasonably be expected to result in a Material Adverse Effect.

              (xvi)  Absence  of  Further  Requirements.   No  filing  with,  or
         authorization,   approval,   consent,  license,  order,   registration,
         qualification  or decree of,  any court or  governmental  authority  or
         agency is necessary or required for the  performance  by the Company of
         its obligations hereunder, in connection with the offering, issuance or
         sale  of  the  Securities   hereunder  or  the   consummation   of  the
         transactions  contemplated by this Agreement,  except such as have been
         already  obtained or as may be required  under the 1933 Act or the 1933
         Act Regulations or state securities laws.



                                       -6-


<PAGE>



              (xvii)  Accuracy of Exhibits.  There are no contracts or documents
         which are required to be described in the Registration Statement or the
         Prospectus  or to be filed as exhibits  thereto  which have not been so
         described or filed as required.

              (xviii) Possession of Intellectual  Property.  The Company and its
         Subsidiaries  own or  possess,  or can  acquire  on  reasonable  terms,
         adequate  patents,  patent rights,  licenses,  inventions,  copyrights,
         know-how   (including  trade  secrets  and  other   unpatented   and/or
         unpatentable  proprietary  or  confidential  information,   systems  or
         procedures),   trademarks,   service   marks,   trade  names  or  other
         intellectual property (collectively,  "Intellectual Property") material
         to the  business of the Company and its  subsidiaries  now  operated by
         them, and neither the Company nor any of its  Subsidiaries has received
         any written  notice or is  otherwise  aware of any  infringement  of or
         conflict   with   asserted   rights  of  others  with  respect  to  any
         Intellectual  Property  or of any facts or  circumstances  which  would
         render any  Intellectual  Property invalid or inadequate to protect the
         interest of the Company or any of its Subsidiaries  therein,  and which
         infringement or conflict (if the subject of any  unfavorable  decision,
         ruling or finding) or invalidity or inadequacy,  individually or in the
         aggregate, would result in a Material Adverse Effect.

              (xix)  Possession  of Licenses  and  Permits.  The Company and its
         Subsidiaries possess such certificates, authorities, permits, licenses,
         approvals,    consents   and   other   authorizations    (collectively,
         "Governmental  Licenses") issued by the appropriate Government Entities
         necessary to conduct the business now operated by them; the Company and
         its Subsidiaries are in compliance with the terms and conditions of all
         such Governmental Licenses, except where the failure so to comply would
         not, individually or in the aggregate,  have a Material Adverse Effect;
         all of the  Governmental  Licenses  are  valid  and in full  force  and
         effect, except when the invalidity of such Governmental Licenses or the
         failure of such  Governmental  Licenses  to be in full force and effect
         would not have a Material  Adverse Effect;  and neither the Company nor
         any of its Subsidiaries has received any notice of proceedings relating
         to the revocation or  modification  of any such  Governmental  Licenses
         which,  individually  or  in  the  aggregate,  if  the  subject  of  an
         unfavorable  decision,  ruling or finding,  would  result in a Material
         Adverse Effect.

              (xx) Compliance with Laws and Regulations. Neither the Company nor
         any  Subsidiary  is or has been (by virtue of any  action,  omission to
         act,  contract  to which it is a party or by which it is bound,  or any
         occurrence or state of facts whatsoever) in violation of any applicable
         federal, state, municipal, or local statutes, laws, ordinances,  rules,
         regulations and/or orders issued pursuant to foreign,  federal,  state,
         municipal, or local statutes,  laws, ordinances,  rules, or regulations
         (including  those  relating to any aspect of banking,  savings and loan
         holding companies,  environmental  protection,  occupational safety and
         health,  and equal  employment  practices)  heretofore  or currently in
         effect,  except such  violation  that has been fully cured or satisfied
         without  recourse or that is not  reasonably  likely to have a Material
         Adverse Effect.



                                       -7-


<PAGE>



              (xxi)  Title  to  Property.  Each of the  Company  and each of its
         Subsidiaries  has good and marketable title to all properties (real and
         personal) owned by the Company or its  Subsidiaries,  free and clear of
         all mortgages, pledges, liens, security interests, claims, restrictions
         or  encumbrances  of any kind except such as (a) are  described  in the
         Prospectus or (b) do not, individually or in the aggregate,  materially
         affect the value of such  property  and do not  interfere  with the use
         made and proposed to be made of such  property by the Company or any of
         its Subsidiaries;  and all of the leases and subleases  material to the
         business  of  the  Company  and  its  Subsidiaries,  considered  as one
         enterprise,  and under  which the  Company  or any of its  Subsidiaries
         holds  properties  described in the  Prospectus,  are in full force and
         effect,  and neither the  Company  nor any  Subsidiary  has any written
         notice  of any  material  claim of any sort that has been  asserted  by
         anyone adverse to the rights of the Company or any Subsidiary under any
         of the leases or subleases mentioned above, or affecting or questioning
         the  rights  of  the  Company  or  such  Subsidiary  to  the  continued
         possession of the leased or subleased  premises under any such lease or
         sublease.

              (xxii) Registration Rights. There are no persons with registration
         rights  or  other  similar  rights  to have any  securities  registered
         pursuant to the Registration  Statement or otherwise  registered by the
         Company under the 1933 Act.

              (xxiii) Warrants, Options and Other Rights. Except as disclosed in
         the  Prospectus,  there are no outstanding  options,  warrants or other
         rights  calling  for the  issuance  of,  and no  commitments,  plans or
         arrangements  to issue,  any shares of capital  stock of the Company or
         any  of  its   Subsidiaries  or  any  security   convertible   into  or
         exchangeable   for  capital   stock  of  the  Company  or  any  of  its
         Subsidiaries.

              (xxiv) Environmental Laws. Except as described in the Registration
         Statement and except as would not,  individually  or in the  aggregate,
         result in a Material Adverse Effect, (A) neither the Company nor any of
         its  Subsidiaries  is in  violation  of any  federal,  state,  local or
         foreign statute, law, rule, regulation, ordinance, code, policy or rule
         of common law or any judicial or administrative interpretation thereof,
         including  any judicial or  administrative  order,  consent,  decree or
         judgment,  relating to pollution or  protection  of human  health,  the
         environment (including, without limitation, ambient air, surface water,
         groundwater, land surface or subsurface strata) or wildlife, including,
         without  limitation,  laws and  regulations  relating to the release or
         threatened  release of  chemicals,  pollutants,  contaminants,  wastes,
         toxic substances, hazardous substances, petroleum or petroleum products
         (collectively,   "Hazardous   Materials")   or  to   the   manufacture,
         processing,  distribution, use, treatment, storage, disposal, transport
         or  handling  of  Hazardous  Materials  (collectively,   "Environmental
         Laws"),  (B)  the  Company  and  its  Subsidiaries  have  all  permits,
         authorizations    and   approvals   required   under   any   applicable
         Environmental Laws and are each in compliance with their  requirements,
         (C)  there  are no  pending  or,  to  the  knowledge  of  the  Company,
         threatened,  administrative,  regulatory  or judicial  actions,  suits,
         demands,  demand letters,  claims,  liens,  notices of noncompliance or
         violation,  investigation or proceedings  relating to any Environmental
         Law against the Company or any of its Subsidiaries and (D) there are no



                                       -8-


<PAGE>



         events or  circumstances  that might reasonably be expected to form the
         basis of an order for clean-up or  remediation,  or an action,  suit or
         proceeding by any private party or governmental body or agency, against
         or  affecting  the  Company  or  any of its  Subsidiaries  relating  to
         Hazardous Materials or any Environmental Laws.

              (xxv) Tax Matters.  The Company and its  Subsidiaries  have timely
         filed all  federal,  state,  local and  foreign  tax  returns  that are
         required to be filed or have duly requested extensions thereof and have
         timely  paid  all  taxes  required  to be paid  by any of them  and any
         related  assessments,  fines or  penalties,  except  for any such  tax,
         assessment,  fine or penalty that is being  contested in good faith and
         by appropriate proceedings; and adequate charges, accruals and reserves
         have been  provided  for in the  financial  statements  referred  to in
         Section  1(a)(iii)  above in respect of all federal,  state,  local and
         foreign  taxes for all  periods  as to which the tax  liability  of the
         Company or any of its Subsidiaries  has not been finally  determined or
         remains open to examination by applicable taxing authorities.

              (xxvi)  Insurance.  The Company and its Subsidiaries  carry or are
         entitled to the benefits of insurance in such amounts and covering such
         risks as is generally  maintained  by companies of  established  repute
         engaged in the same or similar  business,  and all such insurance is in
         full force and effect.

              (xxvii)  Accounting  Controls.  The Company  and its  Subsidiaries
         maintain a system of internal accounting controls sufficient to provide
         reasonable  assurance that (i)  transactions are executed in accordance
         with   management's   general   and   specific   authorizations;   (ii)
         transactions  are recorded as necessary  to permit the  preparation  of
         financial   statements  in   conformity   with  GAAP  and  to  maintain
         accountability for assets;  (iii) access to assets is permitted only in
         accordance with management's  general or specific  authorizations;  and
         (iv) the  recorded  accountability  for  assets  is  compared  with the
         existing assets at reasonable intervals and appropriate action is taken
         with respect to any differences.

              (xxviii) Fees. Other than as contemplated by this Agreement, there
         is no broker,  finder or other party that is  entitled to receive  from
         the Company or any of its Subsidiaries any brokerage or finder's fee or
         any other fee,  commission  or payment as a result of the  transactions
         contemplated by this Agreement.

              (xix) Lock-up  Agreements.  The Company has obtained and delivered
         to the  Underwriter the agreements of the persons and entities named in
         Schedule A hereto to the effect  that each such  person and entity will
         not,  for a period  of 180 days  from the date  hereof  and  except  as
         otherwise  provided  therein,  without the prior written consent of the
         Underwriter  directly or indirectly,  (i) offer, pledge, sell, contract
         to sell,  sell any option or contract to purchase,  purchase any option
         or  contract to sell,  grant any option,  right or warrant for the sale
         of, or otherwise  dispose of or transfer any shares of the Common Stock
         or any securities  convertible  into or exchangeable or exercisable for
         Common  Stock or file or cause to be filed any  registration  statement
         under the 1933 Act with respect to any of the



                                       -9-


<PAGE>



         foregoing  or (ii)  enter into any swap or any other  agreement  or any
         transaction  that  transfers,   in  whole  or  in  part,   directly  or
         indirectly,  the economic consequence of ownership of the Common Stock,
         whether  any such swap or  transaction  is to be settled by delivery of
         Common  Stock  or other  securities,  in cash or  otherwise;  provided,
         however,  that such restrictions shall not apply to a bona fide gift of
         shares of Common Stock by such person to a person or entity who,  prior
         to such transfer,  shall have executed and delivered to the Underwriter
         an agreement,  substantially in the form of the agreement  contemplated
         by this Section  1(a)(xxix),  not to take any action prohibited by such
         agreement with respect to such shares of Common Stock.

              (xxx) Use of  Prospectus.  The  Company has not  distributed  and,
         prior to the later to occur of (i) the Closing Time and (ii) completion
         of  the  distribution  of  the  Securities,  will  not  distribute  any
         prospectus  (as such term is  defined  in the 1933 Act and the 1933 Act
         Regulations) in connection with the offering and sale of the Securities
         other than the Registration Statement, any preliminary prospectus,  the
         Prospectus or other materials,  if any, permitted by the 1933 Act or by
         the 1933 Act Regulations and approved by the Underwriter.

         (b)  Officer's  Certificates.   Any  certificate  signed  by  any  duly
authorized  officer of the Company or any  Subsidiary and delivered to you or to
counsel for the Underwriter shall be deemed a representation and warranty by the
Company to the Underwriter as to the matters covered thereby.

SECTION 2.  SALE AND DELIVERY TO THE UNDERWRITER; CLOSING.

         (a)  Initial  Securities.  On  the  basis  of the  representations  and
warranties  herein contained and subject to the terms and conditions  herein set
forth, the Company agrees to sell to the Underwriter and the Underwriter  agrees
to purchase from the Company 2,000,000 shares of the Securities at the price per
share set forth in Schedule B reflecting an underwriting  discount equal to 7.0%
of the public offering price;  provided however, the underwriting discount shall
be reduced to 3.0% on sales of Securities to the  Company's  original  investors
and members of the Board of  Directors of the Company as listed in Schedule C in
an aggregate  amount of  Securities  not to exceed $5.0  million  based upon the
initial offering price.

         (b) Option Securities. In addition, on the basis of the representations
and warranties  herein contained and subject to the terms and conditions  herein
set forth,  the Company hereby grants an option to the  Underwriter to purchase,
in addition to the Initial  Securities,  300,000 shares of the Option Securities
at the price per share set forth in  Schedule  B, less an amount per share equal
to any  dividends  or  distributions  declared by the Company and payable on the
Initial Securities but not payable on the Option  Securities.  The option hereby
granted  will expire 30 days after the date hereof and may be exercised in whole
or in part from time to time only for the  purpose of  covering  over-allotments
which  may be made in  connection  with the  offering  and  distribution  of the
Initial  Securities  upon notice by the Underwriter to the Company setting forth
the aggregate  number of Option  Securities as to which the  Underwriter is then
exercising  the option and the time and date of payment  and  delivery  for such
Option Securities. Any such time and date of delivery (a "Date of



                                      -10-


<PAGE>



Delivery") shall be determined by the  Underwriter,  but shall not be later than
seven full  business  days after the exercise of said  option,  nor in any event
prior to the Closing Time, as hereinafter defined.

         (c)  Payment.  Payment of the  purchase  price  for,  and  delivery  of
certificates for, the Initial  Securities shall be made at the offices of Elias,
Matz, Tiernan & Herrick L.L.P., 734 15th Street, N.W.,  Washington,  D.C. 20005,
or at such  other  place as  shall be  agreed  upon by the  Underwriter  and the
Company at 10:00 A.M. (Eastern time) on the third (fourth, if the pricing occurs
after 4:30 P.M.  (Eastern  time) on any given day)  business  day after the date
hereof or such other time not later  than ten  business  days after such date as
shall be agreed upon by the  Underwriter  and the Company (such time and date of
payment and delivery being herein called "Closing Time").

         In addition,  in the event that any or all of the Option Securities are
purchased by the Underwriter, payment of the purchase price for, and delivery of
certificates  for, such Option  Securities shall be made at the  above-mentioned
offices,  or at such other place as shall be agreed upon by the  Underwriter and
the  Company  on each Date of  Delivery  as  specified  in the  notice  from the
Underwriter to the Company.

         Payment  shall be made to the Company by wire  transfer of  immediately
available  funds to bank accounts  designated by the Company as the case may be,
against  delivery to the  Underwriter of  certificates  for the Securities to be
purchased.

         (d)   Denominations;   Registration.   Certificates   for  the  Initial
Securities and the Option Securities, if any, shall be in such denominations and
registered in such names as the  Underwriter may request in writing at least one
full business day before the Closing Time or the relevant  Date of Delivery,  as
the case may be. The  certificates  for the  Initial  Securities  and the Option
Securities,  if any, will be made available for examination and packaging by the
Underwriter in the city of Washington,  D.C. not later than 10:00 A.M.  (Eastern
time) on the  business  day prior to the Closing  Time or the  relevant  Date of
Delivery, as the case may be.

SECTION 3.  COVENANTS OF THE COMPANY.

         The Company covenants with the Underwriter as follows:

         (a) Compliance with Securities Regulations and Commission Requests. The
Company, subject to Section 3(b), will comply with the requirements of Rule 430A
or Rule 434, as applicable,  and will notify the  Underwriter  immediately,  and
confirm  such notice in writing,  (i) when any  post-effective  amendment to the
Registration  Statement  shall  become  effective,  or  any  supplement  to  the
Prospectus or any amended  Prospectus shall have been filed, (ii) of the receipt
of any comments from the Commission,  (iii) of any request by the Commission for
any  amendment to the  Registration  Statement or any amendment or supplement to
the  Prospectus or for additional  information,  and (iv) of the issuance by the
Commission of any stop order  suspending the  effectiveness  of the Registration
Statement or of any order preventing or suspending the use of any



                                      -11-


<PAGE>



preliminary  prospectus,  or of  the  suspension  of  the  qualification  of the
Securities  for offering or sale in any  jurisdiction,  or of the  initiation or
threatening  of any  proceedings  for any of such  purposes.  The  Company  will
promptly effect the filings necessary pursuant to Rule 424(b) and will take such
steps as shall be necessary to ascertain promptly whether the form of prospectus
transmitted  for  filing  under  Rule  424(b)  was  received  for  filing by the
Commission  and,  in the  event  that it was not,  it will  promptly  file  such
prospectus.  The  Company  will make  every  reasonable  effort to  prevent  the
issuance  of any stop  order and,  if any stop  order is  issued,  to obtain the
lifting thereof at the earliest possible moment.

         (b) Filing of Amendments.  The Company will give the Underwriter notice
of its intention to file or prepare any amendment to the Registration  Statement
(including  any filing  under  Rule  462(b)),  any Term Sheet or any  amendment,
supplement  or revision to either the  prospectus  included in the  Registration
Statement at the time it became effective or to the Prospectus, will furnish the
Underwriter with copies of any such documents a reasonable  amount of time prior
to such proposed filing or use, as the case may be, and will not file or use any
such  document to which the  Underwriter  or counsel for the  Underwriter  shall
object.

         (c) Delivery of Registration  Statements.  The Company has furnished or
will deliver to the Underwriter and counsel for the Underwriter, without charge,
signed  copies of the  Registration  Statement as  originally  filed and of each
amendment  thereto  (including  exhibits  filed  therewith  or  incorporated  by
reference  therein)  and  signed  copies of all  consents  and  certificates  of
experts,  and will also deliver to the Underwriter,  without charge, a conformed
copy of the  Registration  Statement as originally  filed and of each  amendment
thereto (without  exhibits).  The copies of the Registration  Statement and each
amendment  thereto  furnished  to  the  Underwriter  will  be  identical  to the
electronically  transmitted copies thereof filed with the Commission pursuant to
EDGAR, except to the extent permitted by Regulation S-T.

         (d)  Delivery  of  Prospectuses.  The  Company  has  delivered  to  the
Underwriter,  without charge,  as many copies of each preliminary  prospectus as
such Underwriter  reasonably  requested,  and the Company hereby consents to the
use of such copies for  purposes  permitted  by the 1933 Act.  The Company  will
furnish to Underwriter, without charge, during the period when the Prospectus is
required to be delivered  under the 1933 Act or the  Securities  Exchange Act of
1934 (the "1934 Act"),  such number of copies of the  Prospectus  (as amended or
supplemented) as such Underwriter may reasonably request. The Prospectus and any
amendments or supplements thereto furnished to the Underwriter will be identical
to the  electronically  transmitted  copies  thereof  filed with the  Commission
pursuant to EDGAR, except to the extent permitted by Regulation S-T.

         (e) Continued  Compliance with Securities Laws. The Company will comply
with the 1933 Act and the 1933 Act Regulations so as to permit the completion of
the  distribution of the Securities as contemplated in this Agreement and in the
Prospectus.  If at any time when a prospectus  is required by the 1933 Act to be
delivered in connection with sales of the  Securities,  any event shall occur or
condition  shall exist as a result of which it is  necessary,  in the opinion of
counsel  for the  Underwriter  or for the  Company,  to amend  the  Registration
Statement or amend or supplement the



                                      -12-


<PAGE>



Prospectus in order that the Prospectus will not include any untrue statement of
a material fact or omit to state a material fact  necessary in order to make the
statements therein not misleading in the light of the circumstances  existing at
the time it is  delivered to a purchaser,  or if it shall be  necessary,  in the
opinion of such counsel, at any such time to amend the Registration Statement or
amend or supplement the Prospectus in order to comply with the  requirements  of
the 1933 Act or the 1933 Act Regulations,  the Company will promptly prepare and
file with the Commission,  subject to Section 3(b), such amendment or supplement
as may be  necessary  to  correct  such  statement  or  omission  or to make the
Registration Statement or the Prospectus comply with such requirements,  and the
Company will furnish to the Underwriter  such number of copies of such amendment
or supplement as the Underwriter may reasonably request.

         (f) Blue Sky Qualifications.  The Company will use its best efforts, in
cooperation  with the  Underwriter,  to qualify the  Securities for offering and
sale under the applicable securities laws of such states and other jurisdictions
(domestic or foreign) as the  Underwriter  may  designate  and to maintain  such
qualifications  in effect  for a period of not less than one year from the later
of the  effective  date  of the  Registration  Statement  and  any  Rule  462(b)
Registration  Statement;  provided,  however,  that  the  Company  shall  not be
obligated  to file any general  consent to service of process or to qualify as a
foreign corporation or as a dealer in securities in any jurisdiction in which it
is not so  qualified  or to  subject  itself to  taxation  in  respect  of doing
business in any  jurisdiction  in which it is not otherwise so subject.  In each
jurisdiction  in which the Securities  have been so qualified,  the Company will
file  such  statements  and  reports  as may be  required  by the  laws  of such
jurisdiction to continue such  qualification  in effect for a period of not less
than one year from the effective date of the Registration Statement and any Rule
462(b) Registration Statement.

         (g) Rule 158. The Company will timely file such reports pursuant to the
1934  Act  as  are  necessary  in  order  to  make  generally  available  to its
securityholders  as soon as practicable  an earnings  statement for the purposes
of, and to provide the benefits  contemplated  by, the last paragraph of Section
11(a) of the 1933 Act.

         (h) Use of Proceeds.  The Company will use the net proceeds received by
it from the sale of the  Securities  in the manner  specified in the  Prospectus
under "Use of Proceeds."

         (i)  Listing.  The  Company  will use its best  efforts  to effect  and
maintain  the  quotation of the  Securities  on the Nasdaq  Stock  Market,  Inc.
SmallCap  Market (the  "Nasdaq  SmallCap  Market") and will file with the Nasdaq
Stock  Market,  Inc.  all  documents  and notices  required by the Nasdaq  Stock
Market,  Inc. of  companies  that have  securities  that are traded in the over-
the-counter  market and quotations for which are reported by the Nasdaq SmallCap
Market.

         (j) Restriction on Sale of Securities. During a period of 180 days from
the date of the  Prospectus,  the Company  will not,  without the prior  written
consent of the Underwriter,  (i) directly or indirectly,  offer,  pledge,  sell,
contract to sell,  sell any option or contract to purchase,  purchase any option
or contract to sell, grant any option, right or warrant to purchase or otherwise
transfer or dispose of any shares of Common Stock or any securities  convertible
into or exercisable or



                                      -13-


<PAGE>



exchangeable  for  Common  Stock or file or cause to be filed  any  registration
statement  under the 1933 Act with respect to any of the foregoing or (ii) enter
into any swap or any other agreement or any transaction that transfers, in whole
or in part, directly or indirectly, the economic consequence of ownership of the
Common Stock,  whether any such swap or  transaction  described in clause (i) or
(ii)  above  is to be  settled  by  delivery  of  Common  Stock  or  such  other
securities,  in cash or otherwise. The foregoing sentence shall not apply to (A)
the  Securities to be sold  hereunder,  (B) any shares of Common Stock issued by
the Company  upon the  exercise of an option or warrant or the  conversion  of a
security  outstanding on the date hereof and referred to in the Prospectus,  (C)
any shares of Common  Stock issued or options to purchase  Common Stock  granted
pursuant to existing  employee  benefit plans of the Company  referred to in the
Prospectus or (D) any shares of Common Stock issued pursuant to any non-employee
director stock plan.

         (k)  Reporting  Requirements.  The Company,  during the period when the
Prospectus is required to be delivered  under the 1933 Act or the 1934 Act, will
file all documents required to be filed with the Commission pursuant to the 1934
Act  within  the  time  periods  required  by the  1934  Act and the  rules  and
regulations of the Commission thereunder.

SECTION 4.  PAYMENT OF EXPENSES AND ADVISORY FEE.

         (a)  Expenses.  The Company  will pay or cause to be paid all  expenses
incident to the performance of its obligations  under this Agreement,  including
(i)  the  preparation,   printing  and  filing  of  the  Registration  Statement
(including  financial  statements and exhibits) as originally  filed and of each
amendment  thereto,   (ii)  the  preparation,   printing  and  delivery  to  the
Underwriter  of this  Agreement  and such other  documents as may be required in
connection  with the  offering,  purchase,  sale,  issuance  or  delivery of the
Securities, (iii) the preparation, issuance and delivery of the certificates for
the Securities to the  Underwriter,  including any stock or other transfer taxes
and any stamp,  capital  or other  duties  payable  upon the sale,  issuance  or
delivery of the Securities to the Underwriter,  (iv) the fees and  disbursements
of the Company's counsel,  accountants and other advisors, (v) the qualification
of the Securities  under  securities  laws in accordance  with the provisions of
Section 3(f) hereof,  including  filing fees and the fees and  disbursements  of
counsel for the  Underwriter in connection  therewith and in connection with the
preparation of the Blue Sky Survey and any supplement thereto, (vi) the printing
and delivery to the Underwriter of copies of each  preliminary  prospectus,  any
Term Sheets and of the Prospectus  and any  amendments or  supplements  thereto,
(vii) the preparation, printing and delivery to the Underwriter of copies of the
Blue Sky Survey and any supplement thereto,  (viii) the fees and expenses of any
transfer  agent or registrar for the  Securities,  (ix) the filing fees incident
to, and the fees and  disbursements  of counsel to the Underwriter in connection
with, the review by the National  Association of Securities  Dealers,  Inc. (the
"NASD") of the terms of the sale of the  Securities,  (x) the fees and  expenses
incurred  in  connection  with the  inclusion  of the  Securities  in the Nasdaq
SmallCap  Market,  and (xi) the Company's  travel in connection  with "roadshow"
informational  meetings  and  presentations  for  the  brokerage  community  and
institutional investors.



                                      -14-


<PAGE>



         (b)  Advisory  Fee.  The  Company  acknowledges  and  agrees  that  the
Underwriter has provided and is expected to continue to provide the Company with
financial advice with respect to the structuring and terms of the Offering. Upon
and  subject  to  the  closing  of the  Offering  and  in  consideration  of the
Underwriter's   financial  advisory  services,  the  Company  will  pay  to  the
Underwriter a fee in the amount of $50,000 at the Closing Time.  Payment of this
financial  advisory fee and the related  expenses shall not reduce or in any way
affect the amount of any other fees or expense  reimbursements  from the Company
to the  Underwriter  in connection  with the Offering,  including  those payable
pursuant to Sections 2 and 4 of this Agreement.

         (c)  Termination  of Agreement.  If this Agreement is terminated by the
Underwriter  in accordance  with the provisions of Section 5(1) or, Section 9(a)
hereof, the Company shall reimburse the Underwriter for all of its out-of-pocket
expenses,  including but not limited to the reasonable fees and disbursements of
counsel for the  Underwriter  and  expenses  in  connection  with the  financial
advisory  services  described in Section 4(b) hereof, in an amount not to exceed
$100,000.

         (d)  Allocation of Expenses.  The  provisions of this Section shall not
affect and, as between the Underwriter,  on the one hand, and the Company on the
other hand,  shall not be affected by, any  agreement  that the Company may make
for the sharing of such costs and expenses.

SECTION 5.        CONDITIONS OF UNDERWRITER'S OBLIGATIONS.

         The  obligations  of  the  Underwriter  hereunder  are  subject  to the
accuracy of the  representations  and  warranties  of the Company  contained  in
Section  1 hereof  or in  certificates  of any  officer  of the  Company  or any
Subsidiary of the Company  delivered  pursuant to the provisions  hereof, to the
performance  by the Company of its  respective  covenants and other  obligations
hereunder, and to the following further conditions:

         (a)   Effectiveness   of  Registration   Statement.   The  Registration
Statement,  including any Rule 462(b) Registration Statement,  shall have become
effective and at Closing Time no stop order suspending the  effectiveness of the
Registration  Statement shall have been issued under the 1933 Act or proceedings
therefor initiated or threatened by the Commission,  and any request on the part
of the Commission for  additional  information  shall have been complied with to
the  reasonable  satisfaction  of  counsel  to  the  Underwriter.  A  prospectus
containing the Rule 430A  Information  shall have been filed with the Commission
in accordance  with Rule 424(b) (or a  post-effective  amendment  providing such
information shall have been filed and declared  effective in accordance with the
requirements of Rule 430A) or, if the Company has elected to rely upon Rule 434,
a Term Sheet shall have been filed with the  Commission in accordance  with Rule
424(b).

         (b) Opinion of Counsel for Company.  At Closing Time,  the  Underwriter
shall have received the favorable opinion, dated as of Closing Time, of Muldoon,
Murphy  &  Faucette  LLP,  counsel  for  the  Company,  in  form  and  substance
satisfactory to counsel for the Underwriter, substantially in the form set forth
in Schedule D.



                                      -15-


<PAGE>



         (c)  Opinion of Counsel  for the  Underwriter.  At  Closing  Time,  the
Underwriter shall have received the favorable opinion, dated as of Closing Time,
of Elias,  Matz,  Tiernan & Herrick L.L.P.,  counsel for the  Underwriter,  with
respect to the  Securities  and other  related  matters as the  Underwriter  may
require.

         (d) Officers' Certificate.  At Closing Time, there shall not have been,
since the date hereof or since the respective  dates as of which  information is
given in the Prospectus, any material adverse change in the condition, financial
or otherwise, or in the earnings,  business affairs or business prospects of the
Company  and its  Subsidiaries  considered  as one  enterprise,  whether  or not
arising in the  ordinary  course of  business,  and the  Underwriter  shall have
received a certificate  of the President or a Vice  President of the Company and
of the chief financial or chief accounting  officer of the Company,  dated as of
Closing  Time,  to the effect that (i) there has been no such  material  adverse
change,  (ii) the representations and warranties in Section 1(a) hereof are true
and correct with the same force and effect as though expressly made at and as of
Closing Time,  (iii) the Company has complied with all  agreements and satisfied
all  conditions  on its part to be performed or satisfied at or prior to Closing
Time, and (iv) no stop order  suspending the  effectiveness  of the Registration
Statement  has been  issued  and no  proceedings  for  that  purpose  have  been
instituted or are pending or are contemplated by the Commission.

         (e) Accountant's  Comfort Letter.  At the time of the execution of this
Agreement,  the Underwriter  shall have received from BDO Seidman,  LLP a letter
dated  such  date,  in  form  and  substance  satisfactory  to  the  Underwriter
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  contained  in the  Registration
Statement and the Prospectus.

         (f) Bring-down  Comfort Letter.  At Closing Time, the Underwriter shall
have received from BDO Seidman,  LLP a letter, dated as of Closing Time, in form
and substance satisfactory to the Underwriter,  to the effect that they reaffirm
the statements made in the letter  furnished  pursuant to subsection (e) of this
Section,  except that the  specified  date  referred to shall be a date not more
than three business days prior to Closing Time.

         (g) Approval of Listing.  At Closing Time,  the  Securities  shall have
been  approved for  inclusion  in the Nasdaq  SmallCap  Market,  subject only to
official notice of issuance.

         (h) No Objection.  The NASD shall have confirmed that it has not raised
any  objection  with  respect  to  the  fairness  and   reasonableness   of  the
underwriting terms and arrangements.

         (i) Lock-up Agreements.  At the date of this Agreement, the Underwriter
shall have received an agreement  substantially in the form of Schedule E hereto
signed by the persons listed on Schedule A hereto (which  includes each director
and officer of the Company and each shareholder,  and holder of option, warrants
or other securities exercisable, convertible or



                                      -16-


<PAGE>



exchangeable  for  Common  Stock,  who  beneficially  owns  2% or  more  of  the
outstanding Common Stock).

         (j) Conditions to Purchase of Option Securities.  In the event that the
Underwriter exercises its option provided in Section 2(b) hereof to purchase all
or any portion of the Option Securities,  the  representations and warranties of
the Company contained herein and the statements in any certificates furnished by
the Company,  any Subsidiary of the Company shall be true and correct as of each
Date of Delivery  and, at the  relevant  Date of Delivery,  and the  Underwriter
shall have received:

              (i)  Officers'  Certificate.  A  certificate,  dated  such Date of
         Delivery,  of the  President or a Vice  President of the Company and of
         the  chief  financial  or  chief  accounting  officer  of  the  Company
         confirming that the certificate  delivered at the Closing Time pursuant
         to Section  5(d)  hereof  remains  true and  correct as of such Date of
         Delivery.

              (ii) Opinion of Counsel of the Company.  The favorable  opinion of
         Muldoon,  Murphy & Faucette LLP,  counsel for the Company,  in form and
         substance satisfactory to counsel for the Underwriter,  dated such Date
         of Delivery,  relating to the Option Securities to be purchased on such
         Date of  Delivery  and  otherwise  to the same  effect  as the  opinion
         required by Section 5(b) hereof.

              (iii)  Opinion  of  Counsel  for the  Underwriter.  The  favorable
         opinion  of Elias,  Matz,  Tiernan & Herrick  L.L.P.,  counsel  for the
         Underwriter,  dated  such  Date of  Delivery,  relating  to the  Option
         Securities  to be purchased  on such Date of Delivery and  otherwise to
         the same effect as the opinion required by Section 5(c) hereof.

              (iv) Bring-down Comfort Letter. A letter from BDO Seidman,  LLP in
         form and substance  satisfactory to the Underwriter and dated such Date
         of Delivery, substantially in the same form and substance as the letter
         furnished to the  Underwriter  pursuant to Section 5(e) hereof,  except
         that the  "specified  date" in the letter  furnished  pursuant  to this
         paragraph shall be a date not more than five days prior to such Date of
         Delivery.

         (k) Additional Documents.  At Closing Time and at each Date of Delivery
counsel for the  Underwriter  shall have been  furnished with such documents and
opinions as they may  require for the purpose of enabling  them to pass upon the
issuance  and sale of the  Securities  as  herein  contemplated,  or in order to
evidence  the  accuracy  of any of the  representations  or  warranties,  or the
fulfillment of any of the  conditions,  herein  contained;  and all  proceedings
taken by the Company in connection  with the issuance and sale of the Securities
as  herein  contemplated  shall be  satisfactory  in form and  substance  to the
Underwriter and counsel for the Underwriter.

         (l)  Termination  of  Agreement.  If any  condition  specified  in this
Section shall not have been fulfilled when and as required to be fulfilled, this
Agreement,  or,  in the case of any  condition  to the  purchase  of the  Option
Securities on a Date of Delivery which is after the Closing Time, the



                                      -17-


<PAGE>



obligations of the Underwriter to purchase the relevant Option  Securities,  may
be  terminated  by the  Underwriter  by notice to the  Company at any time at or
prior to the Closing Time or such Date of Delivery, as the case may be, and such
termination shall be without liability of any party to any other party except as
provided in Section 4 and except that  Sections 1, 6, 7 and 8 shall  survive any
such termination and remain in full force and effect.

SECTION 6.  INDEMNIFICATION.

         (a) Indemnification of the Underwriter. The Company agrees to indemnify
and hold  harmless the  Underwriter  and each  person,  if any, who controls any
Underwriter  within  the  meaning of Section 15 of the 1933 Act or Section 20 of
the 1934 Act as follows:

                (i)  against  any and all loss,  liability,  claim,  damage  and
         expense whatsoever, as incurred, arising out of any untrue statement or
         alleged   untrue   statement  of  a  material  fact  contained  in  the
         Registration  Statement (or any amendment thereto),  including the Rule
         430A  Information and the Rule 434 Information,  if applicable,  or the
         omission or alleged  omission  therefrom of 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  or
         arising out of any untrue  statement or alleged  untrue  statement of a
         material fact included in any preliminary  prospectus or the Prospectus
         (or any  amendment or supplement  thereto),  or the omission or alleged
         omission  therefrom of a material  fact  necessary in order to make the
         statements  therein, in the light of the circumstances under which they
         were made, not misleading;

                (ii)  against  any and all loss,  liability,  claim,  damage and
         expense whatsoever,  as incurred, to the extent of the aggregate amount
         paid  in  settlement  of  any  litigation,   or  any  investigation  or
         proceeding by any governmental agency or body, commenced or threatened,
         or of any claim  whatsoever  based upon any such  untrue  statement  or
         omission,  or any such alleged untrue  statement or omission;  provided
         that  (subject to Section 6(d) below) any such  settlement  is effected
         with the written consent of the Company; and

                (iii)  against  any  and all  expense  whatsoever,  as  incurred
         (including  the  fees  and  disbursements  of  counsel  chosen  by  the
         Underwriter),  reasonably  incurred  in  investigating,   preparing  or
         defending against any litigation, or any investigation or proceeding by
         any governmental agency or body, commenced or threatened,  or any claim
         whatsoever  based upon any such untrue  statement or  omission,  or any
         such alleged untrue statement or omission,  to the extent that any such
         expense is not paid under (i) or (ii) above;  provided,  however,  that
         this indemnity agreement shall not apply to any loss, liability, claim,
         damage or expense to the extent arising out of any untrue  statement or
         omission or alleged untrue  statement or omission made in reliance upon
         and in conformity with written information  furnished to the Company by
         any  Underwriter  through  the  Underwriter  expressly  for  use in the
         Registration  Statement (or any amendment thereto),  including the Rule
         430A Information



                                      -18-


<PAGE>



         and  the  Rule  434  Information,  if  applicable,  or any  preliminary
         prospectus or the Prospectus (or any amendment or supplement thereto).

         (b)  Indemnification  of Company,  Directors and Officers.  Underwriter
agrees to indemnify and hold harmless the Company,  its  directors,  each of its
officers who signed the  Registration  Statement,  and each person,  if any, who
controls the Company within the meaning of Section 15 of the 1933 Act or Section
20 of the 1934 Act,  against  any and all loss,  liability,  claim,  damage  and
expense described in the indemnity  contained in subsection (a) of this Section,
as incurred, but only with respect to untrue statements or omissions, or alleged
untrue  statements  or  omissions,  made in the  Registration  Statement (or any
amendment  thereto),  including  the  Rule  430A  Information  and the  Rule 434
Information,  if applicable, or any preliminary prospectus or the Prospectus (or
any  amendment or supplement  thereto) in reliance  upon and in conformity  with
written information  furnished to the Company by such Underwriter  expressly for
use in the Registration Statement (or any amendment thereto) or such preliminary
prospectus or the Prospectus (or any amendment or supplement thereto).

         (c) Actions against Parties; Notification. Each indemnified party shall
give notice as promptly as reasonably  practicable to each indemnifying party of
any action  commenced  against it in  respect of which  indemnity  may be sought
hereunder, but failure to so notify an indemnifying party shall not relieve such
indemnifying  party  from  any  liability  hereunder  to  the  extent  it is not
materially  prejudiced as a result thereof and in any event shall not relieve it
from any liability which it may have otherwise than on account of this indemnity
agreement.  In the case of parties  indemnified  pursuant to Section 6(a) above,
counsel to the indemnified parties shall be selected by the Underwriter, and, in
the case of parties indemnified  pursuant to Section 6(b) above,  counsel to the
indemnified  parties shall be selected by the Company. An indemnifying party may
participate  at its own  expense in the  defense of any such  action;  provided,
however,  that  counsel to the  indemnifying  party shall not  (except  with the
consent of the indemnified  party) also be counsel to the indemnified  party. In
no event shall the indemnifying  parties be liable for fees and expenses of more
than one counsel  (in  addition to any local  counsel)  separate  from their own
counsel  for all  indemnified  parties  in  connection  with any one  action  or
separate but similar or related actions in the same jurisdiction  arising out of
the same general  allegations or  circumstances.  No  indemnifying  party shall,
without  the  prior  written  consent  of the  indemnified  parties,  settle  or
compromise  or  consent  to  the  entry  of any  judgment  with  respect  to any
litigation,  or any  investigation or proceeding by any  governmental  agency or
body,  commenced  or  threatened,  or any claim  whatsoever  in respect of which
indemnification  or contribution could be sought under this Section 6 or Section
7 hereof (whether or not the indemnified parties are actual or potential parties
thereto),  unless  such  settlement,  compromise  or  consent  (i)  includes  an
unconditional  release of each indemnified  party from all liability arising out
of such litigation, investigation, proceeding or claim and (ii) does not include
a statement as to or an admission of fault,  culpability  or a failure to act by
or on behalf of any indemnified party.

         (d) Settlement without Consent if Failure to Reimburse.  If at any time
an indemnified party shall have requested an indemnifying party to reimburse the
indemnified party for fees and expenses



                                      -19-


<PAGE>



of  counsel,  such  indemnifying  party  agrees  that it shall be liable for any
settlement of the nature  contemplated by Section 6(a)(ii)  effected without its
written  consent if (i) such  settlement is entered into more than 45 days after
receipt  by  such  indemnifying  party  of  the  aforesaid  request,  (ii)  such
indemnifying party shall have received notice of the terms of such settlement at
least 30 days  prior to such  settlement  being  entered  into  and  (iii)  such
indemnifying   party  shall  not  have  reimbursed  such  indemnified  party  in
accordance with such request prior to the date of such settlement.

SECTION 7.  CONTRIBUTION.

         If the  indemnification  provided  for in  Section  6 hereof is for any
reason  unavailable to or insufficient to hold harmless an indemnified  party in
respect of any losses,  liabilities,  claims,  damages or  expenses  referred to
therein,  then each indemnifying  party shall contribute to the aggregate amount
of such  losses,  liabilities,  claims,  damages and  expenses  incurred by such
indemnified  party,  as incurred,  (i) 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 hand from the offering of the  Securities  pursuant to
this Agreement or (ii) if the allocation provided by clause (i) is not permitted
by applicable  law, in such proportion as is appropriate to reflect not only the
relative benefits referred to in clause (i) above but also the relative fault of
the  Company  on the  one  hand  and of the  Underwriter  on the  other  hand in
connection  with the  statements  or  omissions  which  resulted in such losses,
liabilities,  claims,  damages  or  expenses,  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 hand in connection  with the offering of the Securities
pursuant  to  this  Agreement  shall  be  deemed  to be in the  same  respective
proportions  as the total  net  proceeds  from the  offering  of the  Securities
pursuant to this Agreement (before deducting  expenses)  received by the Company
and the total underwriting discount received by the Underwriter, in each case as
set  forth  on the  cover  of the  Prospectus,  or,  if Rule  434 is  used,  the
corresponding  location on the Term Sheet bear to the aggregate  initial  public
offering price of the Securities as set forth on such cover.

         The relative  fault of the Company on the one hand and the  Underwriter
on the other hand shall be  determined  by  reference  to,  among other  things,
whether  any such  untrue or alleged  untrue  statement  of a  material  fact or
omission or alleged  omission to state a material  fact  relates to  information
supplied by the Company or by the Underwriter 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 contribution pursuant to this Section 7 were determined by pro rata
allocation or by any other method of  allocation  which does not take account of
the equitable  considerations referred to above in this Section 7. The aggregate
amount of losses,  liabilities,  claims,  damages  and  expenses  incurred by an
indemnified  party and  referred  to above in this  Section 7 shall be deemed to
include any legal or other  expenses  reasonably  incurred  by such  indemnified
party in investigating, preparing or



                                      -20-


<PAGE>



defending  against any  litigation,  or any  investigation  or proceeding by any
governmental  agency or body,  commenced or threatened,  or any claim whatsoever
based upon any such untrue or alleged  untrue  statement  or omission or alleged
omission.

         Notwithstanding the provisions of this Section 7, 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 any  damages  which  such
Underwriter  has otherwise  been required to pay by reason of any 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 1933 Act) shall be entitled to contribution from any person
who was not guilty of such fraudulent misrepresentation.

         For purposes of this  Section 7, each  person,  if any, who controls an
Underwriter  within  the  meaning of Section 15 of the 1933 Act or Section 20 of
the 1934 Act shall have the same rights to contribution as such Underwriter, and
each  director  of the  Company,  each  officer  of the  Company  who signed the
Registration Statement, and each person, if any, who controls the Company within
the  meaning  of  Section 15 of the 1933 Act or Section 20 of the 1934 Act shall
have the same rights to contribution as the Company.

SECTION 8.  REPRESENTATIONS, WARRANTIES AND AGREEMENTS TO SURVIVE DELIVERY.

         All  representations,  warranties  and  agreements  contained  in  this
Agreement  or in  certificates  of  officers  of  the  Company  or  any  of  its
Subsidiaries submitted pursuant hereto, shall remain operative and in full force
and effect,  regardless of any investigation made by or on behalf of Underwriter
or  controlling  person,  or by or on behalf of the Company,  and shall  survive
delivery of the Securities to the Underwriter.

SECTION 9.  TERMINATION OF AGREEMENT.

         (a) Termination; General. The Underwriter may terminate this Agreement,
by notice to the  Company at any time at or prior to  Closing  Time (i) if there
has been,  since the time of execution of this Agreement or since the respective
dates as of which  information is given in the Prospectus,  any material adverse
change in the condition,  financial or otherwise,  or in the earnings,  business
affairs or business prospects of the Company and its Subsidiaries  considered as
one enterprise,  whether or not arising in the ordinary  course of business,  or
(ii) if there has occurred any material adverse change in the financial  markets
in the United States or the  international  financial  markets,  any outbreak of
hostilities  or escalation  thereof or other calamity or crisis or any change or
development   involving  a  prospective  change  in  national  or  international
political, financial or economic conditions, in each case the effect of which is
such as to make it, in the judgment of the Underwriter,  impracticable to market
the Securities or to enforce contracts for the sale of the



                                      -21-


<PAGE>



Securities,  or (iii) if  trading  in any  securities  of the  Company  has been
suspended or limited by the  Commission or the Nasdaq Stock Market,  Inc., or if
trading  generally on the American Stock Exchange or the New York Stock Exchange
or in the Nasdaq Stock Market, Inc. has been suspended or limited, or minimum or
maximum  prices for trading have been fixed,  or maximum  ranges for prices have
been  required,  by any of said  exchanges  or by such system or by order of the
Commission,  the NASD or any other governmental  authority, or (iv) if a banking
moratorium  has  been  declared  by  either   Federal,   New  York  or  Maryland
authorities.

         (b)  Liabilities.  If this  Agreement  is  terminated  pursuant to this
Section,  such termination  shall be without liability of any party to any other
party except as provided in Section 4 hereof, and provided further that Sections
1, 6, 7 and 8 shall  survive  such  termination  and  remain  in full  force and
effect.

SECTION 10.  NOTICES.

         All notices and other communications  hereunder shall be in writing and
shall be deemed to have been duly given if mailed or transmitted by any standard
form of telecommunication.  Notices to the Underwriter shall be directed to Legg
Mason Wood Walker,  Incorporated,  1747 Pennsylvania Avenue,  N.W.,  Washington,
D.C. 20006,  attention of Mark C. Micklem with a copy to Norman B. Antin,  Esq.,
Elias, Matz, Tiernan & Herrick L.L.P., 734 15th Street, N.W.,  Washington,  D.C.
20005,  and notices to the Company  shall be directed to it at Greater  Atlantic
Financial Corp., 10700 Parkridge Boulevard,  Suite 450, Reston,  Virginia 20191,
attention  of  Carroll  E.  Amos with a copy to George  W.  Murphy,  Jr.,  Esq.,
Muldoon,  Murphy & Faucette LLP, 5101 Wisconsin Avenue, N.W.,  Washington,  D.C.
20016.

SECTION 11.  PARTIES.

         This  Agreement  shall each inure to the benefit of and be binding upon
the Underwriter, the Company and their respective successors.  Nothing expressed
or  mentioned  in this  Agreement  is intended or shall be construed to give any
person, firm or corporation,  other than the Underwriter,  the Company and their
respective  successors  and the  controlling  persons and officers and directors
referred to in Sections 6 and 7 and their  heirs and legal  representative,  any
legal or equitable right,  remedy or claim under or in respect of this Agreement
or any  provision  herein  contained.  This  Agreement  and all  conditions  and
provisions  hereof are intended to be for the sole and exclusive  benefit of the
Underwriter  and  the  Company  and  their  respective   successors,   and  said
controlling  persons  and  officers  and  directors  and  their  heirs and legal
representative,  and for the benefit of no other person, firm or corporation. No
purchaser of Securities from any  Underwriter  shall be deemed to be a successor
by reason merely of such purchase.



                                      -22-


<PAGE>



SECTION 12.  GOVERNING LAW AND TIME.

         This  agreement  shall be governed by and construed in accordance  with
the laws of the  State of  Maryland.  Except  as  otherwise  set  forth  herein,
specified times of day refer to Eastern time.

SECTION 13.  EFFECT OF HEADINGS.

         The Article and Section  headings  herein and the Table of Contents are
for convenience only and shall not affect the construction hereof.



                                      -23-


<PAGE>



         If the  foregoing  is in  accordance  with  your  understanding  of our
agreement, please sign and return to the Company a counterpart hereof, whereupon
this instrument,  along with all  counterparts,  will become a binding agreement
among the Underwriter and the Company in accordance with its terms.

                                      Very truly yours,

                                      GREATER ATLANTIC FINANCIAL CORP.

                                      By:                               
                                         ------------------------------------
                                          Carroll E. Amos
                                          President and Chief Executive Officer

CONFIRMED AND ACCEPTED, 
as of the date first above written:

LEGG MASON WOOD WALKER, INCORPORATED

By :                                                          
     ---------------------------------
     Mark C. Micklem
     Managing Director



                                      -24-


<PAGE>



                                   SCHEDULE A
                                   ----------




List of Shareholders subject to lock-up agreements
- --------------------------------------------------








                                  Schedule A-1


<PAGE>



                                   SCHEDULE B
                                   ----------


2,000,000 Shares of Common Stock
(Par Value $.01 Per Share)

1.   The initial public offering price per share for the Securities,  determined
     as provided in said Section 2, shall be $_____.

2.   The  purchase  price  per  share  for  ____  Securities  to be  paid by the
     Underwriter  shall be $_____,  being an amount equal to the initial  public
     offering  price set forth above less $____ per share and the purchase price
     per share for _____  Securities to be paid by the  Underwriters  for shares
     sold to persons listed on Schedule C shall be $_____, being an amount equal
     to the initial public offering price set forth above less $_____ per share;
     provided  that the  purchase  price  per share  for any  Option  Securities
     purchased  upon the  exercise of the  over-allotment  option  described  in
     Section 2(b) shall be reduced by an amount per share equal to any dividends
     or  distributions  declared  by the  Company  and  payable  on the  Initial
     Securities but not payable on the Option Securities.






                                  Schedule B-1


<PAGE>



                                   SCHEDULE C
                                   ----------

                                                               Number of Shares
                                                               ----------------

William Calomiris

Ralph Ochsman

Peter Calomiris

Robert Harris

Jeffrey M. Gitleman

Paul Cinquegrana

Caroll E. Amos

Marvin R. Jawer, Irrevocable Trust #1

Robert I. Schattner

Bruce D. Ochsman

Lynnette Taylor

James Vito






                                  Schedule C-1


<PAGE>



                                   SCHEDULE D
                                   ----------

                           FORM OF OPINION OF COUNSEL

         The  opinion of counsel  for the  Company to be  delivered  pursuant to
Section 5(b) of the Underwriting  Agreement shall be substantially to the effect
that:

         1. The  Registration  Statement has become effective under the 1933 Act
and no stop order suspending the effectiveness of the Registration Statement has
been issued  under the 1933 Act and no  proceedings  for that  purpose have been
instituted  or  are  pending  or,  to our  knowledge,  are  contemplated  by the
Commission.  At the time the Registration  Statement became effective and at the
Closing Time, the Registration  Statement complied in all material respects with
the requirements of the 1933 Act and the 1933 Act Regulations, except that we do
not express  any opinion as to the  financial  statements,  schedules  and other
financial,  statistical or accounting  data included  therein or the exhibits to
the  Registration  Statement.  The Prospectus  filed as part of the Registration
Statement as originally  filed and as filed  pursuant to Rule 424 under the 1933
Act,  complied  when so  filed  in all  material  respects  with  the  1933  Act
Regulations,  except  that we do not  express  any  opinion as to the  financial
statements,  schedules  and other  financial,  statistical  or  accounting  data
included  or  incorporated   by  reference   therein  or  the  exhibits  to  the
Registration Statement.

         2. The Company has been duly  incorporated and is validly existing as a
corporation in good standing under the laws of the State of Delaware.

         3. The Company has  corporate  power and  authority  to own,  lease and
operate  its  properties  and  to  conduct  its  business  as  described  in the
Prospectus and to enter into and perform its obligations  under the Underwriting
Agreement.

         4. The Company is duly registered as a savings and loan holding company
under the Home Owners' Loan Act, as amended, and, to our knowledge,  the Company
possesses the foreign  qualifications  necessary to carry on the business of the
Company,  as described in the Prospectus,  except where the failure to have such
qualifications  would  not  have a  material  adverse  effect  on the  condition
(financial or otherwise),  earnings,  business affairs or business  prospects of
the Company and its subsidiaries, considered as a whole.

         5. The Bank has been duly  incorporated  and is validly  existing  as a
federal  savings bank under the laws of the United  States and has the corporate
power and  authority  and foreign  qualifications  necessary  to own,  lease and
operate  its  properties  and to  conduct  its  business,  as  described  in the
Prospectus,  except where the failure to have such  authority or  qualifications
would  not  have a  material  adverse  effect  on the  condition  (financial  or
otherwise),  earnings, business affairs or business prospects of the Company and
its  subsidiaries,  considered  as a whole;  all of the issued  and  outstanding
capital stock of the Bank has been duly authorized and validly issued,  is fully
paid and non-assessable and is owned directly by the Company,  free and clear of
any security interest,



                                  Schedule D-1


<PAGE>



mortgage,  pledge, lien,  encumbrance,  claim or equity; and none of such shares
was issued in violation of the preemptive rights of any stockholder of the Bank.

         6.  GAMC  has  been  duly  organized  and  is  validly  existing  as  a
corporation  in god standing under the laws of the State of Maryland and has the
corporate power and authority and foreign qualifications necessary to own, lease
and operate its  properties  and to conduct its  business,  as  described in the
Prospectus,  except where the failure to have such  authority or  qualifications
would  not  have a  material  adverse  effect  on the  condition  (financial  or
otherwise),  earnings, business affairs or business prospects of the Company and
its  subsidiaries,  considered  as a whole;  all of the issued  and  outstanding
capital stock of GAMC has been duly authorized and validly issued, is fully paid
and  non-assessable  and is owned in directly by the Company,  free and clear of
any security interest, mortgage, pledge, lien, encumbrance, claim or equity; and
none of such  shares was issued in  violation  of the  preemptive  rights of any
stockholder of GAMC.

         7.  The   Company  had  at  the  date   indicated  a  duly   authorized
capitalization as set forth in the Prospectus;  all of the outstanding shares of
capital stock of the Company have been duly  authorized  and validly  issued and
are fully paid and  non-assessable;  and the stockholders of the Company have no
preemptive rights.

         8. The Underwriting  Agreement has been duly  authorized,  executed and
delivered by the Company.

         9. The  Securities  have  been  duly  authorized  for  issuance  by the
Company; and the Securities,  when delivered and paid for in accordance with the
Underwriting  Agreement,  will be validly issued,  fully paid and  nonassessable
shares of Common Stock of the Company.

         10. Neither the Company nor any of its  Subsidiaries is in violation of
its charter or by-laws or in default in the  performance  or  observance  of any
obligation,   agreement,  covenant  or  condition  contained  in  any  contract,
indenture,  mortgage,  deed of trust, loan or credit  agreement,  note, lease or
other agreement or instrument to which the Company or any of its Subsidiaries is
a party  or by  which it or any of them  may be  bound,  or to which  any of the
property or assets of the Company or any  Subsidiary is subject  except for such
defaults that would not, individually or in the aggregate,  result in a material
adverse  effect on the condition  (financial or otherwise),  earnings,  business
affairs or business prospects of the Company and its Subsidiaries, considered as
a whole.

         11.  At the time  the  Registration  Statement  became  effective,  the
Registration Statement (except for the financial statements,  notes to financial
statements,  schedules and other  financial or statistical  information and data
included therein,  as to which we express no opinion) complied as to form in all
material  respects  with  the  requirements  of the  1933  Act and the  1933 Act
Regulations.

         During the course of  preparation  of the  Prospectus,  we reviewed the
Prospectus and  participated in discussions with officers of the Company and the
Bank, and their advisors and



                                  Schedule D-2


<PAGE>



discussed   the  business   and  affairs  of  the  Company  with   officers  and
representatives  of the Company.  Although we have not  undertaken  to determine
independently,  and are not passing upon or assuming any responsibility for, the
accuracy, completeness or fairness of the statements contained in the Prospectus
or the  Registration  Statement,  on the basis of such  review and  discussions,
nothing  has  come  to  our  attention  that  caused  us  to  believe  that  the
Registration Statement (other than the financial statements,  notes to financial
statements,  schedules and other financial and statistical  information and data
included therein or omitted  therefrom,  as to which we express no opinion),  at
the time it became  effective or the date hereof contained or contains 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  (other than the financial  statements,  notes to financial
statements,  schedules and other financial and statistical  information and data
included therein or omitted therefrom, as to which we express no opinion), as of
its date or the date  hereof  contained  or contains  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.





                                  Schedule D-3


<PAGE>


                                   SCHEDULE E
                                   ----------

                            FORM OF LOCK-UP AGREEMENT

TO:      Greater Atlantic Financial Corp.
         Legg Mason Wood Walker, Incorporated

         The undersigned  hereby agrees that,  without first obtaining the prior
written consent of Legg Mason Wood Walker,  Incorporated  ("Legg Mason"),  which
shall not be unreasonably  withheld, he or she will not, directly or indirectly,
sell or otherwise dispose of, or offer or contract to sell, any shares of Common
Stock of Greater  Atlantic  Financial  Corp.  (the  "Company") or any securities
convertible into the Common Stock of the Company (i) during the period of the of
underwritten  public  offering by Legg Mason which is  conducted  pursuant to an
underwriting  agreement executed by the Company with Legg Mason, and (ii) for an
additional period extending 180 days after the completion of such offering.

         The  undersigned  understands  that the  prospectus  pertaining  to the
offering  will  disclose  the above  agreement  of the  undersigned,  as part of
similar  commitments  of  other  executive   officers,   directors  and  certain
stockholders  of the Company as a group,  and that any breach by the undersigned
of this agreement  could subject the undersigned to legal action by the Company,
Legg Mason or others for damages and injunctive relief.

         The  undersigned  represents  and  acknowledges  that this agreement is
being  executed  in order to induce  Legg Mason to enter  into the  underwriting
agreement  with respect to the Company's  public  offering,  and that Legg Mason
would  not  enter  into  such  underwriting  agreement  in the  absence  of this
agreement by the  undersigned.  This agreement  shall be governed by the laws of
the State of Maryland.

                                        --------------------------------------
                                        (signature)

                                        --------------------------------------
                                        (print name)

Accepted:

GREATER ATLANTIC FINANCIAL CORP.

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

LEGG MASON WOOD WALKER, INCORPORATED


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



                                  Schedule E-1



                                                                 EXHIBIT 3.1A

                          CERTIFICATE OF INCORPORATION
                                       OF
                        GREATER ATLANTIC FINANCIAL CORP.

         FIRST: The name of the Corporation is Greater Atlantic  Financial Corp.
(hereinafter sometimes referred to as the "Corporation").

         SECOND:  The address of the registered office of the Corporation in the
State of Delaware is Corporation  Trust Center,  1209 Orange Street, in the City
of Wilmington,  County of New Castle.  The name of the registered  agent at that
address is The Corporation Trust Company.

         THIRD: The purpose of the Corporation is to engage in any lawful act or
activity for which a corporation may be organized under the General  Corporation
Law of the State of Delaware.

         FOURTH:

                A. The total  number of shares of all classes of stock which the
         Corporation shall have authority to issue is seven million five hundred
         thousand (7,500,000) consisting of:

                1.    Two million five hundred  thousand  (2,500,000)  shares of
                      Preferred Stock, no par value (the "Preferred Stock"); and

                2.    Five million (5,000,000) shares of Common Stock, par value
                      one cent ($.01) per share (the "Common Stock").

                B.  The  Board  of  Directors  is  authorized,  subject  to  any
         limitations  prescribed  by law,  to provide  for the  issuance  of the
         shares  of  Preferred  Stock in  series,  and by  filing a  certificate
         pursuant  to  the  applicable  law  of  the  State  of  Delaware  (such
         certificate  being  hereinafter  referred  to  as  a  "Preferred  Stock
         Designation"),  to establish  from time to time the number of shares to
         be included in each such series,  and to fix the  designation,  powers,
         preferences,  and  rights of the  shares of each  such  series  and any
         qualifications,  limitations  or  restrictions  thereof.  The number of
         authorized shares of Preferred Stock may be increased or decreased (but
         not  below  the  number  of shares  thereof  then  outstanding)  by the
         affirmative  vote of the  holders  of a majority  of the Common  Stock,
         without a vote of the holders of the Preferred  Stock, or of any series
         thereof,  unless a vote of any such holders is required pursuant to the
         terms of any Preferred Stock Designation.

                C.    Except as otherwise  provided by law or expressly provided
                      in this Section C, the presence, in person or by proxy, of
                      the  holders of record of shares of  capital  stock of the
                      Corporation  entitling  the  holders  thereof  to  cast  a
                      majority of the votes (after giving  effect,  if required,
                      to the  provisions  of this Section C) entitled to be cast
                      by  the  holders  of  shares  of  capital   stock  of  the
                      Corporation  entitled to vote shall constitute a quorum at
                      all meetings of the  stockholders,  and every reference in
                      this Certificate of Incorporation to a


<PAGE>



                      majority  or other  proportion  of  capital  stock (or the
                      holders  thereof) for purposes of  determining  any quorum
                      requirement or any requirement for stockholder  consent or
                      approval  shall be  deemed  to refer to such  majority  or
                      other  proportion  of the votes (or the  holders  thereof)
                      then entitled to be cast in respect of such capital stock.

         FIFTH: The following  provisions are inserted for the management of the
business  and the  conduct of the  affairs of the  Corporation,  and for further
definition,  limitation and regulation of the powers of the  Corporation  and of
its Directors and stockholders:

                A. The business and affairs of the Corporation  shall be managed
         by or under the direction of the Board of Directors. In addition to the
         powers and  authority  expressly  conferred  upon them by statute or by
         this Certificate of Incorporation or the Bylaws of the Corporation, the
         Directors  are hereby  empowered to exercise all such powers and do all
         such acts and things as may be exercised or done by the Corporation.

                B. The  Directors  of the  Corporation  need not be  elected  by
         written ballot unless the Bylaws so provide.

                C.  Any  action  required  or  permitted  to  be  taken  by  the
         stockholders of the Corporation may be effected at a duly called annual
         or special  meeting of stockholders of the Corporation or by consent in
         writing by  stockholders  holding the requisite  shares of voting stock
         necessary to approve the prepared action at a stockholder meeting.

                D. Special  meetings of  stockholders  of the Corporation may be
         called only by the Board of Directors  pursuant to a resolution adopted
         by a  majority  of the  Whole  Board or as  otherwise  provided  in the
         Bylaws.  The  term  "Whole  Board"  shall  mean  the  total  number  of
         authorized  directorships  (whether or not there exist any vacancies in
         previously authorized  directorships at the time any such resolution is
         presented to the Board for adoption).

                                        2


<PAGE>



         SIXTH:

                A. The  number  of  Directors  shall be fixed  from time to time
         exclusively by the Board of Directors  pursuant to a resolution adopted
         by a majority of the Whole Board.  The Directors  shall be divided into
         three classes, as nearly equal in number as reasonably  possible,  with
         the term of  office of the  first  class to expire at the first  annual
         meeting  of  stockholders,  the term of office of the  second  class to
         expire at the annual meeting of  stockholders  one year  thereafter and
         the term of office of the third  class to expire at the annual  meeting
         of stockholders  two years thereafter with each Director to hold office
         until his or her successor  shall have been duly elected and qualified.
         At  each  annual  meeting  of   stockholders   following  such  initial
         classification  and  election,   Directors  elected  to  succeed  those
         Directors  whose terms  expire shall be elected for a term of office to
         expire at the third  succeeding  annual meeting of  stockholders  after
         their  election  with each  Director  to hold  office  until his or her
         successor shall have been duly elected and qualified.

                B.  Subject to the rights of holders of any series of  Preferred
         Stock outstanding,  the newly created directorships  resulting from any
         increase in the authorized  number of Directors or any vacancies in the
         Board of  Directors  resulting  from  death,  resignation,  retirement,
         disqualification, removal from office or other cause may be filled only
         by a majority vote of the Directors then in office,  though less than a
         quorum,  and  Directors so chosen shall hold office for a term expiring
         at the annual  meeting of  stockholders  at which the term of office of
         the class to which they have been  chosen  expires.  No decrease in the
         number of Directors  constituting  the Board of Directors shall shorten
         the term of any incumbent Director.

                C. Advance notice of stockholder nominations for the election of
         Directors  and of  business  to be brought by  stockholders  before any
         meeting of the  stockholders of the  Corporation  shall be given in the
         manner provided in the Bylaws of the Corporation.

                D.  Subject to the rights of holders of any series of  Preferred
         Stock then outstanding, any Director, or the entire Board of Directors,
         may be removed from office at any time,  but only for cause and only by
         the  affirmative  vote of the  holders  of at least 80  percent  of the
         voting power of all of the then-outstanding  shares of capital stock of
         the Corporation entitled to vote generally in the election of Directors
         (after  giving  effect  to the  provisions  of  Article  FOURTH of this
         Certificate of Incorporation ("Article FOURTH")),  voting together as a
         single class.

         SEVENTH:  The Board of Directors is expressly empowered to adopt, amend
or repeal Bylaws of the  Corporation.  Any adoption,  amendment or repeal of the
Bylaws of the  Corporation by the Board of Directors  shall require the approval
of a majority  of the Whole  Board.  The  stockholders  shall also have power to
adopt, amend or repeal the Bylaws of the Corporation;  provided,  however, that,
in  addition  to any vote of the holders of any class or series of stock of this
Corporation required by law or by this Certificate of Incorporation, the

                                        3


<PAGE>



affirmative  vote of the  holders of at least 80 percent of the voting  power of
all of the  then-outstanding  shares  of the  capital  stock of the  Corporation
entitled to vote generally in the election of Directors  (after giving effect to
the provisions of Article FOURTH),  voting together as a single class,  shall be
required  to  adopt,  amend  or  repeal  any  provisions  of the  Bylaws  of the
Corporation.

         EIGHTH:

                A. In addition to any  affirmative  vote required by law or this
         Certificate  of  Incorporation,   and  except  as  otherwise  expressly
         provided in this Article EIGHTH:

                   1.  any merger or  consolidation  of the  Corporation  or any
                       Subsidiary  (as   hereinafter   defined)  with:  (i)  any
                       Interested  Stockholder (as hereinafter defined); or (ii)
                       any  other   corporation   (whether   or  not  itself  an
                       Interested Stockholder) which is, or after such merger or
                       consolidation  would be,  an  Affiliate  (as  hereinafter
                       defined) of an Interested Stockholder; or

                   2.  any sale, lease, exchange,  mortgage, pledge, transfer or
                       other  disposition  (in one  transaction  or a series  of
                       transactions) to or with any Interested  Stockholder,  or
                       any  Affiliate  of  any  Interested  Stockholder,  of any
                       assets of the  Corporation  or any  Subsidiary  having an
                       aggregate  Fair  Market  Value (as  hereinafter  defined)
                       equaling or exceeding 25% or more of the combined  assets
                       of the Corporation and its Subsidiaries; or

                   3.  the  issuance  or  transfer  by  the  Corporation  or any
                       Subsidiary   (in  one   transaction   or  a   series   of
                       transactions) of any securities of the Corporation or any
                       Subsidiary to any Interested Stockholder or any Affiliate
                       of any  Interested  Stockholder  in  exchange  for  cash,
                       securities or other  property (or a combination  thereof)
                       having an  aggregate  Fair Market  Value (as  hereinafter
                       defined)  equaling or exceeding  25% of the combined Fair
                       Market  Value  of the  outstanding  common  stock  of the
                       Corporation and its Subsidiaries, except for any issuance
                       or transfer  pursuant to an employee  benefit plan of the
                       Corporation or any Subsidiary thereof; or

                   4.  the adoption of any plan or proposal for the  liquidation
                       or  dissolution  of  the  Corporation  proposed  by or on
                       behalf of an Interested  Stockholder  or any Affiliate of
                       any Interested Stockholder; or

                   5.  any reclassification of securities (including any reverse
                       stock split), or recapitalization of the Corporation,  or
                       any merger or  consolidation  of the Corporation with any
                       of its Subsidiaries or any other transaction  (whether or
                       not with or into or  otherwise  involving  an  Interested
                       Stockholder)   which   has  the   effect,   directly   or
                       indirectly, of increasing

                   
                                        4


<PAGE>



                       the proportionate  share of the outstanding shares of any
                       class  of  equity  or   convertible   securities  of  the
                       Corporation  or  any  Subsidiary  which  is  directly  or
                       indirectly  owned by any  Interested  Stockholder  or any
                       Affiliate of any Interested Stockholder;

         shall  require the  affirmative  vote of the holders of at least 80% of
         the  voting  power  of the  then-outstanding  shares  of  stock  of the
         Corporation  entitled to vote in the election of Directors (the "Voting
         Stock")  (after  giving effect to the  provisions  of Article  FOURTH),
         voting  together  as a single  class.  Such  affirmative  vote shall be
         required notwithstanding the fact that no vote may be required, or that
         a lesser percentage may be specified, by law or by any other provisions
         of this Certificate of Incorporation or any Preferred Stock Designation
         in any agreement with any national securities exchange or otherwise.

                The term "Business  Combination"  as used in this Article EIGHTH
         shall mean any  transaction  which is referred to in any one or more of
         paragraphs 1 through 5 of Section A of this Article EIGHTH.

                B. The  provisions of Section A of this Article EIGHTH shall not
         be applicable to any particular Business Combination, and such Business
         Combination  shall require only the affirmative vote of the majority of
         the  outstanding  shares of capital stock entitled to vote after giving
         effect to the provisions of Article  FOURTH,  or such vote (if any), as
         is required by law or by this Certificate of Incorporation,  if, in the
         case of any  Business  Combination  that does not  involve  any cash or
         other   consideration   being  received  by  the  stockholders  of  the
         Corporation   solely  in  their   capacity  as   stockholders   of  the
         Corporation,  the condition  specified in the following  paragraph 1 is
         met or,  in the  case of any  other  Business  Combination,  all of the
         conditions  specified in either of the following  paragraphs 1 or 2 are
         met:

                1. The  Business  Combination  shall  have  been  approved  by a
                   majority  of  the  Disinterested  Directors  (as  hereinafter
                   defined).

                2. All of the following conditions shall have been met:

                   a.  The  aggregate  amount  of the cash  and the Fair  Market
                       Value as of the date of the  consummation of the Business
                       Combination  of  consideration  other  than  cash  to  be
                       received per share by the holders of Common Stock in such
                       Business  Combination  shall  at  least  be  equal to the
                       higher of the following:

                       (1)(if  applicable)  the  Highest  Per  Share  Price  (as
                          hereinafter   defined),    including   any   brokerage
                          commissions,  transfer taxes and  soliciting  dealers'
                          fees, paid by the Interested Stockholder or any of its
                          Affiliates  for any shares of Common Stock acquired by
                          it: (i) within the two-year period  immediately  prior
                          to the first public

                                        5


<PAGE>



                          announcement   of  the   proposal   of  the   Business
                          Combination (the "Announcement  Date"); or (ii) in the
                          transaction   in  which  it   became   an   Interested
                          Stockholder, whichever is higher; or

                       (2)the Fair  Market  Value per  share of Common  Stock on
                          the  Announcement  Date or on the  date on  which  the
                          Interested    Stockholder    became   an    Interested
                          Stockholder  (such  latter date is referred to in this
                          Article EIGHTH as the "Determination Date"), whichever
                          is higher.

                   b.  The  aggregate  amount  of the cash  and the Fair  Market
                       Value as of the date of the  consummation of the Business
                       Combination  of  consideration  other  than  cash  to  be
                       received  per share by  holders of shares of any class of
                       outstanding Voting Stock other than Common Stock shall be
                       at least equal to the highest of the  following (it being
                       intended that the  requirements of this  subparagraph (b)
                       shall be  required  to be met with  respect to every such
                       class of  outstanding  Voting  Stock,  whether or not the
                       Interested Stockholder has previously acquired any shares
                       of a particular class of Voting Stock):

                       (1)(if  applicable)  the  Highest  Per  Share  Price  (as
                          hereinafter   defined),    including   any   brokerage
                          commissions,  transfer taxes and  soliciting  dealers'
                          fees,  paid  by the  Interested  Stockholder  for  any
                          shares of such class of Voting  Stock  acquired by it:
                          (i) within the two-year  period  immediately  prior to
                          the  Announcement  Date; or (ii) in the transaction in
                          which it became an Interested  Stockholder,  whichever
                          is higher; or

                       (2)(if  applicable) the highest  preferential  amount per
                          share to which the  holders of shares of such class of
                          Voting   Stock  are  entitled  in  the  event  of  any
                          voluntary or involuntary  liquidation,  dissolution or
                          winding up of the Corporation; or

                       (3)the Fair  Market  Value  per  share  of such  class of
                          Voting  Stock  on  the  Announcement  Date  or on  the
                          Determination Date, whichever is higher.

                   c.  The   consideration  to  be  received  by  holders  of  a
                       particular  class of outstanding  Voting Stock (including
                       Common Stock) shall be in cash or in the same form as the
                       Interested  Stockholder has previously paid for shares of
                       such class of Voting Stock. If the Interested Stockholder
                       has paid for  shares of any class of  Voting  Stock  with
                       varying forms of consideration, the form of consideration
                       to be  received  per share by  holders  of shares of such
                       class of Voting Stock shall be either cash or the

                                        6


<PAGE>



                       form used to acquire the largest number of shares of such
                       class  of  Voting  Stock   previously   acquired  by  the
                       Interested   Stockholder.   The   price   determined   in
                       accordance with  subparagraph  B.2 of this Article EIGHTH
                       shall be subject to  appropriate  adjustment in the event
                       of any stock dividend, stock split, combination of shares
                       or similar event.

                   d.  After   such   Interested   Stockholder   has  become  an
                       Interested  Stockholder and prior to the  consummation of
                       such  Business  Combination:  (1) except as approved by a
                       majority of the  Disinterested  Directors (as hereinafter
                       defined), there shall have been no failure to declare and
                       pay at the  regular  date  therefor  any  full  quarterly
                       dividends  (whether or not cumulative) on any outstanding
                       stock  having  preference  over  the  Common  Stock as to
                       dividends or liquidation;  (2) there shall have been: (i)
                       no reduction in the annual rate of dividends  paid on the
                       Common   Stock   (except  as  necessary  to  reflect  any
                       subdivision of the Common Stock), except as approved by a
                       majority  of the  Disinterested  Directors;  and  (ii) an
                       increase in such annual rate of dividends as necessary to
                       reflect any reclassification (including any reverse stock
                       split),  recapitalization,  reorganization or any similar
                       transaction  which has the effect of reducing  the number
                       of  outstanding  shares of the Common  Stock,  unless the
                       failure to so increase  such annual rate is approved by a
                       majority of the Disinterested  Directors, and (3) neither
                       such  Interested  Stockholder  or any  of its  Affiliates
                       shall have become the beneficial  owner of any additional
                       shares of Voting Stock except as part of the  transaction
                       which results in such Interested  Stockholder becoming an
                       Interested Stockholder.

                   e.  After   such   Interested   Stockholder   has  become  an
                       Interested Stockholder, such Interested Stockholder shall
                       not have  received  the benefit,  directly or  indirectly
                       (except proportionately as a stockholder),  of any loans,
                       advances,   guarantees,   pledges   or  other   financial
                       assistance  or any tax  credits  or other tax  advantages
                       provided,  directly or  indirectly,  by the  Corporation,
                       whether in  anticipation  of or in  connection  with such
                       Business Combination or otherwise.

                   f.  A proxy or information  statement describing the proposed
                       Business  Combination and complying with the requirements
                       of the Securities  Exchange Act of 1934, as amended,  and
                       the rules and  regulations  thereunder (or any subsequent
                       provisions   replacing   such  Act,   and  the  rules  or
                       regulations  thereunder)  shall be mailed to stockholders
                       of  the  Corporation  at  least  30  days  prior  to  the
                       consummation of such Business Combination (whether or not
                       such proxy or  information  statement  is  required to be
                       mailed pursuant to such Act or subsequent provisions).

                                        7


<PAGE>




         C.   For the purposes of this Article EIGHTH:

              1.  A "Person" shall include an individual, a firm, a group acting
                  in concert, a corporation,  a partnership,  an association,  a
                  joint  venture,  a pool, a joint stock  company,  a trust,  an
                  unincorporated organization or similar company, a syndicate or
                  any other group formed for the purpose of  acquiring,  holding
                  or disposing of securities or any other entity.

              2.  "Interested Stockholder" shall mean any person (other than the
                  Corporation or any Holding Company or Subsidiary  thereof) who
                  or which:

                  a. is the beneficial  owner,  directly or indirectly,  of more
                     than  10% of the  voting  power of the  outstanding  Voting
                     Stock; or

                  b. is an Affiliate of the  Corporation  and at any time within
                     the  two-year  period  immediately  prior  to the  date  in
                     question was the beneficial owner,  directly or indirectly,
                     of 10% or more of the voting power of the then  outstanding
                     Voting Stock; or

                  c. is an assignee of or has otherwise  succeeded to any shares
                     of Voting  Stock which were at any time within the two-year
                     period   immediately   prior  to  the   date  in   question
                     beneficially owned by any Interested  Stockholder,  if such
                     assignment or succession  shall have occurred in the course
                     of a transaction or series of transactions  not involving a
                     public offering within the meaning of the Securities Act of
                     1933, as amended.

              3.  For purposes of this Article  EIGHTH,  "beneficial  ownership"
                  shall be  determined  in the manner  provided  in Section C of
                  Article FOURTH hereof.

              4.  "Affiliate" and "Associate" shall have the respective meanings
                  ascribed to such terms in Rule 12b-2 of the General  Rules and
                  Regulations  under the Securities  Exchange Act of 1934, as in
                  effect  on  the  date  of  filing  of  this   Certificate   of
                  Incorporation.

              5.  "Subsidiary"  means any corporation of which a majority of any
                  class of equity security is owned, directly or indirectly,  by
                  the Corporation;  provided,  however, that for the purposes of
                  the  definition  of  Interested   Stockholder   set  forth  in
                  Paragraph  2 of this  Section C, the term  "Subsidiary"  shall
                  mean only a corporation of which a majority of each

                                        8


<PAGE>



                  class of equity security is owned, directly or indirectly,  by
                  the Corporation.

              6.  "Disinterested  Director"  means  any  member  of the Board of
                  Directors who is unaffiliated with the Interested  Stockholder
                  and was a member of the Board of  Directors  prior to the time
                  that  the   Interested   Stockholder   became  an   Interested
                  Stockholder, and any Director who is thereafter chosen to fill
                  any  vacancy of the Board of  Directors  or who is elected and
                  who, in either  event,  is  unaffiliated  with the  Interested
                  Stockholder   and  in  connection  with  his  or  her  initial
                  assumption  of  office  is  recommended   for  appointment  or
                  election by a majority of Disinterested  Directors then on the
                  Board of Directors.

              7.  "Fair Market Value" means:

                  a.   in the case of stock,  the highest closing sales price of
                       the stock during the 30-day period immediately  preceding
                       the  date in  question  of a share  of such  stock on the
                       National  Association  of  Securities  Dealers  Automated
                       Quotation  System or any system then in use,  or, if such
                       stock is admitted to trading on a principal United States
                       securities   exchange  registered  under  the  Securities
                       Exchange Act of 1934, as amended, Fair Market Value shall
                       be the  highest  sale  price  reported  during the 30-day
                       period  preceding  the date in  question,  or, if no such
                       quotations  are  available,  the Fair Market Value on the
                       date in question  of a share of such stock as  determined
                       by the Board of  Directors  in good  faith,  in each case
                       with  respect  to  any  class  of  stock,   appropriately
                       adjusted  for any dividend or  distribution  in shares of
                       such  stock or any  stock  split or  reclassification  of
                       outstanding shares of such stock into a greater number of
                       shares   of   such   stock   or   any    combination   or
                       reclassification of outstanding shares of such stock into
                       a smaller number of shares of such stock; and

                  b.   in the case of  property  other  than cash or stock,  the
                       Fair  Market  Value  of  such  property  on the  date  in
                       question as  determined by the Board of Directors in good
                       faith.

              8.  Reference to "Highest Per Share Price" shall in each case with
                  respect  to  any  class  of  stock   reflect  an   appropriate
                  adjustment for any dividend or  distribution in shares of such
                  stock or any stock split or  reclassification  of  outstanding
                  shares of such stock  into a greater  number of shares of such
                  stock or any  combination or  reclassification  of outstanding
                  shares of such stock  into a smaller  number of shares of such
                  stock.

                                        9


<PAGE>



              9.  In  the  event  of  any  Business  Combination  in  which  the
                  Corporation  survives,  the phrase  "consideration  other than
                  cash to be received" as used in  Subparagraphs  (a) and (b) of
                  Paragraph 2 of Section B of this Article  EIGHTH shall include
                  the  shares of Common  Stock  and/or  the  shares of any other
                  class of  outstanding  Voting Stock retained by the holders of
                  such shares.

                D. A majority of the Disinterested  Directors of the Corporation
         shall have the power and duty to  determine  for the  purposes  of this
         Article  EIGHTH,  on the  basis  of  information  known  to them  after
         reasonable inquiry: (a) whether a person is an Interested  Stockholder;
         (b) the  number of shares of  Voting  Stock  beneficially  owned by any
         person;  (c) whether a person is an  Affiliate or Associate of another;
         and (d)  whether  the  assets  which are the  subject  of any  Business
         Combination  have, or the consideration to be received for the issuance
         or transfer of securities by the  Corporation  or any Subsidiary in any
         Business  Combination  has an aggregate  Fair Market Value  equaling or
         exceeding  25% of the combined Fair Market Value of the Common Stock of
         the Corporation and its  Subsidiaries.  A majority of the Disinterested
         Directors  shall have the further  power to interpret  all of the terms
         and provisions of this Article EIGHTH.

                E.  Nothing contained in this Article  EIGHTH shall be construed
         to relieve any  Interested  Stockholder  from any fiduciary  obligation
         imposed by law.

                F.  Notwithstanding  any other provisions of this Certificate of
         Incorporation  or any provision of law which might  otherwise  permit a
         lesser vote or no vote, but in addition to any affirmative  vote of the
         holders of any particular  class or series of the Voting Stock required
         by law,  this  Certificate  of  Incorporation  or any  Preferred  Stock
         Designation, the affirmative vote of the holders of at least 80 percent
         of the voting power of all of the then-outstanding shares of the Voting
         Stock (after giving effect to the provisions of Article FOURTH), voting
         together as a single class, shall be required to alter, amend or repeal
         this Article EIGHTH.

         NINTH: The Board of Directors of the  Corporation,  when evaluating any
offer of another  Person (as  defined in Article  EIGHTH  hereof) to: (A) make a
tender or exchange offer for any equity security of the  Corporation;  (B) merge
or  consolidate  the  Corporation  with another  corporation  or entity;  or (C)
purchase or otherwise  acquire all or  substantially  all of the  properties and
assets of the Corporation,  may, in connection with the exercise of its judgment
in  determining  what  is in the  best  interest  of  the  Corporation  and  its
stockholders, give due consideration to all relevant factors, including, without
limitation,  those factors that Directors of any  subsidiary of the  Corporation
may consider in  evaluating  any action that may result in a change or potential
change in the control of the  subsidiary,  and the social and economic effect of
acceptance of such offer: on the Corporation's  present and future customers and
employees and those of its  Subsidiaries  (as defined in Article EIGHTH hereof);
on the communities in which the Corporation and its Subsidiaries  operate or are
located; on the ability of the Corporation to fulfill its corporate objective as
a savings and loan holding company under applicable laws and

                                       10


<PAGE>



regulations;  and on the ability of its  subsidiary  savings bank to fulfill the
objectives  of  a  stock  form  savings  bank  under  applicable   statutes  and
regulations.

                                       11


<PAGE>



         TENTH:

                A. Each person who was or is made a party or is threatened to be
         made a  party  to or is  otherwise  involved  in any  action,  suit  or
         proceeding,  whether civil,  criminal,  administrative or investigative
         (hereinafter a  "proceeding"),  by reason of the fact that he or she is
         or was a Director or an Officer of the Corporation or is or was serving
         at the request of the Corporation as a Director,  Officer,  employee or
         agent of another corporation or of a partnership,  joint venture, trust
         or other  enterprise,  including  service  with  respect to an employee
         benefit plan (hereinafter an  "indemnitee"),  whether the basis of such
         proceeding  is alleged  action in an  official  capacity as a Director,
         Officer,  employee or agent or in any other capacity while serving as a
         Director,  Officer,  employee or agent,  shall be indemnified  and held
         harmless by the  Corporation  to the fullest  extent  authorized by the
         Delaware  General  Corporation Law, as the same exists or may hereafter
         be amended (but, in the case of any such amendment,  only to the extent
         that  such  amendment   permits  the  Corporation  to  provide  broader
         indemnification  rights  than such law  permitted  the  Corporation  to
         provide prior to such  amendment),  against all expense,  liability and
         loss (including attorneys' fees,  judgments,  fines, ERISA excise taxes
         or penalties  and amounts paid in  settlement)  reasonably  incurred or
         suffered by such indemnitee in connection therewith; provided, however,
         that,   except  as  provided  in  Section  C  hereof  with  respect  to
         proceedings to enforce rights to indemnification, the Corporation shall
         indemnify any such  indemnitee in connection with a proceeding (or part
         thereof)  initiated by such indemnitee only if such proceeding (or part
         thereof) was authorized by the Board of Directors of the Corporation.

                B. The right to  indemnification  conferred in Section A of this
         Article TENTH shall include the right to be paid by the Corporation the
         expenses  incurred in defending  any such  proceeding in advance of its
         final   disposition   (hereinafter   and  "advancement  of  expenses");
         provided,  however,  that,  if the  Delaware  General  Corporation  Law
         requires,  an advancement of expenses  incurred by an indemnitee in his
         or her capacity as a Director or Officer (and not in any other capacity
         in which  service  was or is rendered  by such  indemnitee,  including,
         without limitation, services to an employee benefit plan) shall be made
         only upon delivery to the Corporation of an undertaking (hereinafter an
         "undertaking"),  by or on  behalf  of such  indemnitee,  to  repay  all
         amounts so  advanced  if it shall  ultimately  be  determined  by final
         judicial  decision  from  which  there is no  further  right to  appeal
         (hereinafter  a  "final  adjudication")  that  such  indemnitee  is not
         entitled to be  indemnified  for such  expenses  under this  Section or
         otherwise.  The rights to  indemnification  and to the  advancement  of
         expenses  conferred in Sections A and B of this Article  TENTH shall be
         contract  rights and such rights shall continue as to an indemnitee who
         has ceased to be a Director, Officer, employee or agent and shall inure
         to the benefit of the indemnitee's heirs, executors and administrators.

                                       12


<PAGE>



                C. If a claim under  Section A or B of this Article TENTH is not
         paid in full by the Corporation within sixty days after a written claim
         has been received by the Corporation, except in the case of a claim for
         an advancement of expenses,  in which case the applicable  period shall
         be twenty days, the indemnitee  may at any time  thereafter  bring suit
         against the  Corporation to recover the unpaid amount of the claim.  If
         successful  in whole or in part in any such suit,  or in a suit brought
         by the  Corporation to recover an  advancement of expenses  pursuant to
         the terms of an  undertaking,  the  indemnitee  shall be entitled to be
         paid also the expenses of  prosecuting  or defending  such suit. In (i)
         any  suit   brought   by  the   indemnitee   to   enforce  a  right  to
         indemnification  hereunder (but not in a suit brought by the indemnitee
         to enforce a right to an advancement of expenses) it shall be a defense
         that, and (ii) in any suit by the Corporation to recover an advancement
         of expenses  pursuant to the terms of an  undertaking  the  Corporation
         shall be entitled to recover such  expenses  upon a final  adjudication
         that,  the   indemnitee  has  not  met  any  applicable   standard  for
         indemnification  set forth in the  Delaware  General  Corporation  Law.
         Neither  the  failure  of  the  Corporation  (including  its  Board  of
         Directors, independent legal counsel, or its stockholders) to have made
         a   determination   prior  to  the   commencement  of  such  suit  that
         indemnification  of the  indemnitee  is  proper  in  the  circumstances
         because the indemnitee  has met the applicable  standard of conduct set
         forth  in  the  Delaware   General   Corporation  Law,  nor  an  actual
         determination  by the  Corporation  (including  its Board of Directors,
         independent legal counsel, or its stockholders) that the indemnitee has
         not met such applicable standard of conduct, shall create a presumption
         that the indemnitee has not met the applicable  standard of conduct or,
         in the case of such a suit brought by the  indemnitee,  be a defense to
         such suit. In any suit brought by the  indemnitee to enforce a right to
         indemnification or to an advancement of expenses  hereunder,  or by the
         Corporation to recover an advancement of expenses pursuant to the terms
         of an  undertaking,  the burden of proving that the  indemnitee  is not
         entitled to be indemnified,  or to such advancement of expenses,  under
         this Article TENTH or otherwise shall be on the Corporation.

                D. The  rights  to  indemnification  and to the  advancement  of
         expenses  conferred in this Article TENTH shall not be exclusive of any
         other right which any person may have or  hereafter  acquire  under any
         statute,  the  Corporation's  Certificate  of  Incorporation,   Bylaws,
         agreement,   vote  of  stockholders  or   Disinterested   Directors  or
         otherwise.

                E. The Corporation may maintain  insurance,  at its expense,  to
         protect  itself and any  Director,  Officer,  employee  or agent of the
         Corporation   or  subsidiary  or  Affiliate  or  another   corporation,
         partnership,  joint  venture,  trust or other  enterprise  against  any
         expense,  liability or loss,  whether or not the Corporation would have
         the power to indemnify such person  against such expense,  liability or
         loss under the Delaware General Corporation Law.

                                       13


<PAGE>



                F. The  Corporation  may, to the extent  authorized from time to
         time by the Board of Directors,  grant rights to indemnification and to
         the advancement of expenses to any employee or agent of the Corporation
         to the fullest  extent of the  provisions  of this  Article  TENTH with
         respect to the indemnification and advancement of expenses of Directors
         and Officers of the Corporation.

         ELEVENTH: A Director of this Corporation shall not be personally liable
to the  Corporation  or its  stockholders  for  monetary  damages  for breach of
fiduciary duty as a Director,  except for  liability:  (i) for any breach of the
Director's duty of loyalty to the Corporation or its stockholders; (ii) for acts
or omissions  not in good faith or which  involve  intentional  misconduct  or a
knowing  violation  of law;  (iii)  under  Section 174 of the  Delaware  General
Corporation  Law; or (iv) for any transaction from which the Director derived an
improper personal benefit. If the Delaware General Corporation Law is amended to
authorize   corporate  action  further  eliminating  or  limiting  the  personal
liability of  Directors,  then the  liability  of a Director of the  Corporation
shall be eliminated or limited to the fullest  extent  permitted by the Delaware
General Corporation Law, as so amended.

         Any  repeal  or  modification   of  the  foregoing   paragraph  by  the
stockholders  of the  Corporation  shall  not  adversely  affect  any  right  or
protection of a Director of the Corporation  existing at the time of such repeal
or modification.

         TWELFTH:  The  Corporation  reserves  the right to amend or repeal  any
provision   contained  in  this  Certificate  of  Incorporation  in  the  manner
prescribed  by the laws of the State of Delaware and all rights  conferred  upon
stockholders are granted subject to this reservation;  provided,  however, that,
notwithstanding  any other provision of this Certificate of Incorporation or any
provision of law which might  otherwise  permit a lesser vote or no vote, but in
addition  to any vote of the holders of any class or series of the stock of this
Corporation  required  by law  or by  this  Certificate  of  Incorporation,  the
affirmative  vote of the  holders of at least 80 percent of the voting  power of
all of the  then-outstanding  shares  of the  capital  stock of the  Corporation
entitled to vote generally in the election of Directors  (after giving effect to
the provisions of Article FOURTH),  voting together as a single class,  shall be
required to amend or repeal this Article  TWELFTH,  Section C of Article FOURTH,
Sections C or D of Article FIFTH, Article SIXTH, Article SEVENTH, Article EIGHTH
or Article TENTH.

          THIRTEENTH:  The name and mailing address of the sole incorporator are
as follows:

         Name                                        Mailing Address          
         ----                                        ---------------          

Thomas J. Haggerty                                   Muldoon, Murphy & Faucette
                                                     5101 Wisconsin Avenue, N.W.
                                                     Suite 508
                                                     Washington, D. C. 20016

                                       14


<PAGE>


         I, THE UNDERSIGNED,  being the incorporator, for the purpose of forming
a corporation under the laws of the State of Delaware,  do make, file and record
this  Certificate of  Incorporation  and do certify that the facts herein stated
are true, and accordingly, have hereto set my hand this 30th day of May, 1997.

                                                    /s/ Thomas J. Haggerty
                                                    -----------------------
                                                    Incorporator



                                       15







                                                                    EXHIBIT 3.1B

                                  AMENDMENT TO
                          CERTIFICATE OF INCORPORATION
                                       OF
                         GREATER ATLANTIC FINANCIAL CORP

                       (Pursuant to 8 Del C. Section 242)

Greater Atlantic Financial Corp, a corporation  organized and existing under and
by virtue of the  Delaware  General  Corporation  Law (the  "Corporation")  does
hereby certify that:

FIRST, a Certificate of Incorporation  was initially filed by the Corporation on
June 2, 1997 with the Office of the Secretary of the State of Delaware.

SECOND,  that the Board of Directors of the  Corporation in accordance  with the
provisions of Section 242 of the Delaware General  Corporation Law, duly adopted
an  amendment  to the  Certificate  of  Incorporation  to increase the number of
shares of Common Stock from Five million (5,000,000) to Ten million (10,000,000)
declaring said  amendment to be advisable and calling a meeting of  stockholders
of the Corporation for consideration thereof.

THIRD,  that  thereafter on February 25, 1999, an Annual Meeting of Stockholders
of the  Corporation was duly called and held, upon notice and in accordance with
Section  222 of the  Delaware  General  Corporation  Law,  at which  meeting the
necessary number of shares as required by the Delaware  General  Corporation Law
were voted in favor of the amendment  substantially  in the form attached hereto
as Exhibit A.

FOURTH,  the  amendment was duly adopted in  accordance  with the  provisions of
Section 242 of the Delaware General Corporation Law.

IN WITNESS WHEREOF,  the Corporation has caused this certificate to be signed by
its President and attested by its Secretary on this 5th day of April, 1999.

                                              GREATER ATLANTIC FINANCIAL CORP.

                                               By: /s/ Carroll E. Amos      
                                                   ------------------------
                                                   Carroll E. Amos
                                                   President

Attest:

/s/ Margaret A. Reynolds            
- ------------------------
Margaret A. Reynolds
Secretary


<PAGE>


                                  EXHIBIT A TO
                                  AMENDMENT TO
                         CERTIFICATE OF INCORPORATION OF
                        GREATER ATLANTIC FINANCIAL CORP.
                ARTICLE FOURTH: CAPITAL STOCK - PARAGRAPHS A & B

FOURTH:

         A. The  total  number  of  shares  of all  classes  of stock  which the
Corporation  shall  have  authority  to issue is  Twelve  million  Five  hundred
thousand (12,500,000), consisting of:

         1.       Two  million  Five  hundred  thousand  (2,500,000)  shares  of
                  Preferred  Stock,  par value one cent  ($.01)  per share  (the
                  "Preferred Stock"); and

         2.       Ten million (10,000,000) shares of Common Stock, par value one
                  cent ($.01) per share (the "Common Stock").

         B. The Board of Directors  is  authorized,  subject to any  limitations
prescribed by law, to provide for the issuance of the shares of Preferred  Stock
in series,  and by filing a certificate  pursuant to the  applicable  law of the
State  of  Delaware  (such  certificate  being  hereinafter  referred  to  as  a
"Preferred  Stock  Designation"),  to establish  from time to time the number of
shares to be included in each such series,  and to fix the designation,  powers,
preferences,   and   rights  of  the   shares  of  each  such   series  and  any
qualifications,  limitations or restrictions  thereof.  The number of authorized
shares of  Preferred  Stock may be  increased  or  decreased  (but not below the
number  of shares  thereof  then  outstanding)  by the  affirmative  vote of the
holders of a majority of the Common Stock,  without a vote of the holders of the
Preferred Stock, or of any series thereof,  unless a vote of any such holders is
required pursuant to the terms of any Preferred Stock Designation.





                                                                    EXHIBIT 3.2

                        GREATER ATLANTIC FINANCIAL CORP.

                                     BYLAWS

                            ARTICLE I - STOCKHOLDERS

        Section 1. Annual Meeting.

        An annual meeting of the stockholders,  for the election of Directors to
succeed those whose terms expire and for the  transaction of such other business
as may properly  come before the meeting,  shall be held at such place,  on such
date, and at such time as the Board of Directors shall each year fix, which date
shall be within  thirteen  (13)  months  subsequent  to the later of the date of
incorporation or the last annual meeting of stockholders.

        Section 2. Special Meetings.

        Subject to the rights of the holders of any class or series of preferred
stock of the  Corporation,  special  meetings of stockholders of the Corporation
may be called only by the Board of Directors pursuant to a resolution adopted by
a majority of the total number of Directors which the Corporation  would have if
there  were no  vacancies  on the Board of  Directors  (hereinafter  the  "Whole
Board").

        Section 3. Notice of Meetings.

        Written  notice of the  place,  date,  and time of all  meetings  of the
stockholders  shall be given,  not less than ten (10) nor more than  sixty  (60)
days  before the date on which the  meeting is to be held,  to each  stockholder
entitled  to vote at such  meeting,  except  as  otherwise  provided  herein  or
required by law (meaning, here and hereinafter, as required from time to time by
the Delaware General  Corporation Law or the Certificate of Incorporation of the
Corporation).

        When a meeting is  adjourned  to another  place,  date or time,  written
notice need not be given of the  adjourned  meeting if the place,  date and time
thereof  are  announced  at the  meeting  at which  the  adjournment  is  taken;
provided, however, that if the date of any adjourned meeting is more than thirty
(30) days after the date for which the meeting was originally  noticed,  or if a
new record date is fixed for the adjourned meeting, written notice of the place,
date, and time of the adjourned  meeting shall be given in conformity  herewith.
At any adjourned  meeting,  any business may be transacted which might have been
transacted at the original meeting.

        Section 4. Quorum.

        At any meeting of the stockholders,  the holders of a majority of all of
the shares of the stock entitled to vote at the meeting, present in person or by
proxy  (after  giving  effect  to  the  provisions  of  Article  FOURTH  of  the
Corporation's Certificate of Incorporation), shall constitute a quorum for

        


<PAGE>



all  purposes,  unless or except to the  extent  that the  presence  of a larger
number may be  required by law.  Where a separate  vote by a class or classes is
required, a majority of the shares of such class or classes present in person or
represented by proxy (after giving effect to the provisions of Article FOURTH of
the  Corporation's  Certificate  of  Incorporation)  shall  constitute  a quorum
entitled to take action with respect to that vote on that matter.

        If a quorum  shall  fail to attend  any  meeting,  the  chairman  of the
meeting or the holders of a majority of the shares of stock entitled to vote who
are present,  in person or by proxy,  may adjourn the meeting to another  place,
date, or time.

        If a notice of any adjourned  special meeting of stockholders is sent to
all  stockholders  entitled to vote  thereat,  stating that it will be held with
those  present  in person or by proxy  constituting  a  quorum,  then  except as
otherwise required by law, those present in person or by proxy at such adjourned
meeting  shall  constitute a quorum,  and all matters  shall be  determined by a
majority of the votes cast at such meeting.

        Section 5. Organization.

        Such person as the Board of  Directors  may have  designated  or, in the
absence of such a person,  the Chairman of the Board of the  Corporation  or, in
his or her absence, such person as may be chosen by the holders of a majority of
the shares entitled to vote who are present,  in person or by proxy,  shall call
to order any meeting of the stockholders and act as chairman of the meeting.  In
the absence of the  Secretary of the  Corporation,  the secretary of the meeting
shall be such person as the chairman appoints.

        Section 6. Conduct of Business.

                (a) The chairman of any meeting of stockholders  shall determine
the  order  of  business  and the  procedures  at the  meeting,  including  such
regulation  of the manner of voting and the conduct of discussion as seem to him
or her in order.  The date and time of the  opening and closing of the polls for
each  matter  upon  which the  stockholders  will vote at the  meeting  shall be
announced at the meeting.

                (b)  At  any  annual  meeting  of the  stockholders,  only  such
business shall be conducted as shall have been brought  before the meeting:  (i)
by or at the direction of the Board of Directors or (ii) by any  stockholder  of
the  Corporation  who is entitled to vote with respect  thereto and who complies
with the notice  procedures  set forth in this Section 6(b).  For business to be
properly  brought before an annual  meeting by a stockholder,  the business must
relate to a proper subject  matter for  stockholder  action and the  stockholder
must have  given  timely  notice  thereof in  writing  to the  Secretary  of the
Corporation. To be timely, a stockholder's notice must be delivered or mailed to
and received at the principal executive offices of the Corporation not less than
ninety  (90) days prior to the date of the annual  meeting;  provided,  however,
that in the event that less than one hundred  (100) days' notice or prior public
disclosure of the date of the meeting is given or made to

                                        2


<PAGE>



stockholders,  notice by the stockholder to be timely must be received not later
than the  close of  business  on the 10th day  following  the day on which  such
notice of the date of the annual  meeting was mailed or such  public  disclosure
was made. A  stockholder's  notice to the  Secretary  shall set forth as to each
matter such stockholder proposes to bring before the annual meeting: (i) a brief
description of the business  desired to be brought before the annual meeting and
the reasons for conducting  such business at the annual  meeting;  (ii) the name
and  address,  as they appear on the  Corporation's  books,  of the  stockholder
proposing  such  business;   (iii)  the  class  and  number  of  shares  of  the
Corporation's capital stock that are beneficially owned by such stockholder; and
(iv) any material interest of such stockholder in such business. Notwithstanding
anything in these Bylaws to the contrary, no business shall be brought before or
conducted at an annual meeting except in accordance  with the provisions of this
Section 6(b). The Officer of the Corporation or other person  presiding over the
annual  meeting  shall,  if the facts so warrant,  determine  and declare to the
meeting that business was not properly  brought before the meeting in accordance
with the  provisions  of this  Section 6(b) and, if he should so  determine,  he
shall so declare to the meeting and any such  business so  determined  to be not
properly brought before the meeting shall not be transacted.

        At any special meeting of the stockholders,  only such business shall be
conducted as shall have been brought  before the meeting by or at the  direction
of the Board of Directors.

                (c)  Only  persons  who are  nominated  in  accordance  with the
procedures  set  forth in  these  Bylaws  shall  be  eligible  for  election  as
Directors.  Nominations of persons for election to the Board of Directors of the
Corporation  may be made at a meeting of  stockholders at which directors are to
be elected only:  (i) by or at the direction of the Board of Directors;  or (ii)
by any  stockholder  of the  Corporation  entitled  to vote for the  election of
Directors at the meeting who complies  with the notice  procedures  set forth in
this  Section  6(c).  Such  nominations,  other  than  those  made  by or at the
direction of the Board of  Directors,  shall be made by timely notice in writing
to the Secretary of the Corporation.  To be timely, a stockholder's notice shall
be delivered or mailed to and received at the principal executive offices of the
Corporation  not less than  ninety  (90) days prior to the date of the  meeting;
provided,  however,  that in the event that less than one  hundred  (100)  days'
notice  or  prior  disclosure  of the  date of the  meeting  is given or made to
stockholders,  notice by the  stockholder  to be timely must be so received  not
later than the close of business on the 10th day following the day on which such
notice of the date of the meeting was mailed or such public disclosure was made.
Such  stockholder's  notice  shall set forth:  (i) as to each  person  whom such
stockholder proposes to nominate for election or re-election as a Director,  all
information  relating  to  such  person  that is  required  to be  disclosed  in
solicitations of proxies for election of directors, or is otherwise required, in
each case pursuant to Regulation 14A under the Securities  Exchange Act of 1934,
as amended  (including such person's written consent to being named in the proxy
statement as a nominee and to serving as a director if elected);  and (ii) as to
the  stockholder  giving the notice (x) the name and address,  as they appear on
the  Corporation's  books,  of such  stockholder and (y) the class and number of
shares of the  Corporation's  capital stock that are beneficially  owned by such
stockholder.  At the request of the Board of Directors,  any person nominated by
the Board of Directors for election as a Director shall furnish to the Secretary
of the Corporation that information  required to be set forth in a stockholder's
notice of nomination which pertains to the nominee. No person shall be eligible

                                        3


<PAGE>



for election as a Director of the  Corporation  unless  nominated in  accordance
with the  provisions of this Section  6(c).  The Officer of the  Corporation  or
other person presiding at the meeting shall, if the facts so warrant,  determine
that a nomination was not made in accordance  with such provisions and, if he or
she  shall so  determine,  he or she shall so  declare  to the  meeting  and the
defective nomination shall be disregarded.

        Section 7. Proxies and Voting.

        At any meeting of the stockholders,  every stockholder  entitled to vote
may vote in person or by proxy  authorized  by an instrument in writing filed in
accordance  with  the  procedure  established  for the  meeting.  Any  facsimile
telecommunication or other reliable  reproduction of the writing or transmission
created  pursuant to this  paragraph may be  substituted  or used in lieu of the
original writing or transmission for any and all purposes for which the original
writing  or  transmission  could be used,  provided  that such  copy,  facsimile
telecommunication or other reproduction shall be a complete  reproduction of the
entire original writing or transmission.

        All voting,  including on the election of Directors but excepting  where
otherwise required by law or by the governing documents of the Corporation,  may
be made by a voice  vote;  provided,  however,  that upon  demand  therefor by a
stockholder  entitled to vote or his or her proxy,  a stock vote shall be taken.
Every stock vote shall be taken by ballot, each of which shall state the name of
the  stockholder  or proxy voting and such other  information as may be required
under the procedures  established  for the meeting.  The  Corporation  shall, in
advance of any meeting of stockholders, appoint one or more inspectors to act at
the meeting and make a written report thereof. The Corporation may designate one
or more persons as alternate  inspectors  to replace any  inspector who fails to
act. If no inspector  or alternate is able to act at a meeting of  stockholders,
the person  presiding at the meeting shall appoint one or more inspectors to act
at the  meeting.  Each  inspector,  before  entering  upon the  discharge of his
duties,  shall  take  and sign an oath  faithfully  to  execute  the  duties  of
inspector with strict impartiality and according to the best of his ability.

        All elections  shall be determined by a plurality of the votes cast, and
except as otherwise  required by law or the  Certificate of  Incorporation,  all
other matters shall be determined by a majority of the votes cast.

        Section 8. Stock List.

        A  complete  list of  stockholders  entitled  to vote at any  meeting of
stockholders, arranged in alphabetical order for each class of stock and showing
the address of each such stockholder and the number of shares  registered in his
or her name, shall be open to the examination of any such  stockholder,  for any
purpose germane to the meeting,  during ordinary  business hours for a period of
at least ten (10) days prior to the  meeting,  either at a place within the city
where the meeting is to be held, which place shall be specified in the notice of
the  meeting,  or if not so  specified,  at the place where the meeting is to be
held.

                                        4


<PAGE>



        The stock list shall also be kept at the place of the meeting during the
whole time thereof and shall be open to the examination of any such  stockholder
who is present.  This list shall  presumptively  determine  the  identity of the
stockholders  entitled  to vote at the  meeting and the number of shares held by
each of them.

        Section 9. Consent of Stockholders in Lieu of Meeting.

        Any action required or permitted to be taken by the  stockholders of the
Corporation at an annual or special  meeting of  stockholders of the Corporation
may be taken  without a meeting,  without  prior notice and without a vote, if a
consent or  consents  in writing,  setting  forth the action so taken,  shall be
signed by the  holders of  outstanding  stock  having not less than the  minimum
number of votes that would be  necessary  to  authorize or take such action at a
meeting of which all shares  entitled to vote thereon were present and voted and
shall be delivered to the  Corporation by delivery to its  registered  office in
Delaware,  its  principal  place  of  business,  or an  officer  or agent of the
Corporation  having  custody of the book in which  proceedings  of  meetings  of
shareholders are recorded.

                         ARTICLE II - BOARD OF DIRECTORS

        Section 1. General Powers, Number, Term of Office and Limitations.

        The business and affairs of the Corporation shall be under the direction
of its Board of  Directors.  The number of Directors  who shall  constitute  the
Whole Board shall be such  number as the Board of  Directors  shall from time to
time have designated,  except that in the absence of such  designation  shall be
five.  The Board of Directors  shall annually elect a Chairman of the Board from
among its members who shall, when present, preside at its meetings.

        Except  for the  initial  members  of the Board of  Directors  as of the
effective date of these Bylaws, no person shall be eligible for initial election
as a Director who is 75 years of age or more.

        The Directors, other than those who may be elected by the holders of any
class or series of Preferred Stock,  shall be divided,  with respect to the time
for which they  severally  hold  office,  into three  classes,  with the term of
office of the first class to expire at the first annual meeting of stockholders,
the term of  office of the  second  class to expire  at the  annual  meeting  of
stockholders  one year  thereafter  and the term of office of the third class to
expire at the annual meeting of  stockholders  two years  thereafter,  with each
Director to hold office until his or her successor  shall have been duly elected
and qualified.  At each annual  meeting of  stockholders,  Directors  elected to
succeed those  Directors  whose terms then expire shall be elected for a term of
office to expire at the third  succeeding  annual meeting of stockholders  after
their  election,  with each  Director to hold office until his or her  successor
shall have been duly elected and qualified.

                                        5


<PAGE>



        Section 2. Vacancies and Newly Created Directorships.

        Subject to the rights of the holders of any class or series of Preferred
Stock,  and unless the Board of Directors  otherwise  determines,  newly created
directorships  resulting from any increase in the authorized number of directors
or any vacancies in the Board of Directors  resulting  from death,  resignation,
retirement,  disqualification,  removal from office or other cause may be filled
only by a majority  vote of the  Directors  then in office,  though  less than a
quorum,  and  Directors so chosen  shall hold office for a term  expiring at the
annual meeting of stockholders at which the term of office of the class to which
they have been elected  expires and until such  Director's  successor shall have
been duly  elected  and  qualified.  No  decrease  in the  number of  authorized
directors  constituting  the  Board  shall  shorten  the  term of any  incumbent
Director.

        Section 3. Regular Meetings.

        Regular  meetings of the Board of Directors  shall be held at such place
or places,  on such date or dates,  and at such time or times as shall have been
established  by the Board of Directors and  publicized  among all  Directors.  A
notice of each regular meeting shall not be required.

        Section 4. Special Meetings.

        Special  meetings of the Board of  Directors  may be called by one-third
(1/3) of the Directors then in office  (rounded up to the nearest whole number),
by the Chairman of the Board or the President or, in the event that the Chairman
of the Board or President  are  incapacitated  or otherwise  unable to call such
meeting, by the Secretary, and shall be held at such place, on such date, and at
such time as they, or he or she, shall fix. Notice of the place,  date, and time
of each such  special  meeting  shall be given each  Director  by whom it is not
waived by mailing  written notice not less than five (5) days before the meeting
or by telegraphing or telexing or by facsimile transmission of the same not less
than  twenty-four (24) hours before the meeting.  Unless otherwise  indicated in
the notice thereof, any and all business may be transacted at a special meeting.

        Section 5. Quorum.

        At any meeting of the Board of Directors,  a majority of the Whole Board
shall constitute a quorum for all purposes. If a quorum shall fail to attend any
meeting,  a majority of those present may adjourn the meeting to another  place,
date, or time, without further notice or waiver thereof.

        Section 6. Participation in Meetings By Conference Telephone.

        Members of the Board of  Directors,  or of any  committee  thereof,  may
participate  in a meeting  of such  Board or  committee  by means of  conference
telephone  or similar  communications  equipment  by means of which all  persons
participating  in the meeting can hear each other and such  participation  shall
constitute presence in person at such meeting.

                                        6


<PAGE>



        Section 7. Conduct of Business.

        At any meeting of the Board of Directors,  business  shall be transacted
in such order and manner as the Board may from time to time  determine,  and all
matters shall be determined by the vote of a majority of the Directors  present,
except as otherwise  provided  herein or required by law. Action may be taken by
the Board of Directors  without a meeting if all members thereof consent thereto
in  writing,  and the  writing  or  writings  are  filed  with  the  minutes  of
proceedings of the Board of Directors.

        Section 8. Powers.

        The  Board of  Directors  may,  except  as  otherwise  required  by law,
exercise  all such powers and do all such acts and things as may be exercised or
done by the Corporation.

        Section 9. Compensation of Directors.

        Directors, as such, may receive,  pursuant to resolution of the Board of
Directors,  fixed fees and other  compensation  for their services as Directors,
including,  without  limitation,  their services as members of committees of the
Board of Directors.

                            ARTICLE III - COMMITTEES

        Section 1. Committees of the Board of Directors.

        The  Board  of  Directors,  by a vote  of a  majority  of the  Board  of
Directors,  may from time to time designate  committees of the Board,  with such
lawfully  delegable  powers and duties as it  thereby  confers,  to serve at the
pleasure of the Board and shall,  for these  committees and any others  provided
for  herein,  elect a Director or  Directors  to serve as the member or members,
designating, if it desires, other Directors as alternate members who may replace
any absent or disqualified member at any meeting of the committee. Any committee
so designated  may exercise the power and authority of the Board of Directors to
declare a dividend, to authorize the issuance of stock or to adopt a certificate
of  ownership  and  merger  pursuant  to  Section  253 of the  Delaware  General
Corporation  Law  if  the  resolution   which  designates  the  committee  or  a
supplemental  resolution  of the Board of  Directors  shall so  provide.  In the
absence or  disqualification  of any member of any  committee  and any alternate
member in his or her place,  the member or members of the  committee  present at
the meeting and not disqualified  from voting,  whether or not he or she or they
constitute a quorum,  may by unanimous vote appoint  another member of the Board
of  Directors  to act at the meeting in the place of the absent or  disqualified
member.

                                        7


<PAGE>



        Section 2. Conduct of Business.

        Each  committee  may  determine  the  procedural  rules for  meeting and
conducting  its  business  and  shall  act in  accordance  therewith,  except as
otherwise  provided herein or required by law. Adequate  provision shall be made
for notice to members of all  meetings.  The quorum  requirements  for each such
committee shall be a majority of the members of such committee  unless otherwise
determined  by the  Board  of  Directors  by a  majority  vote of the  Board  of
Directors  which  such  quorum  determined  by a  majority  of the  Board may be
one-third of such members and all matters considered by such committees shall be
determined by a majority vote of the members present. Action may be taken by any
committee  without a meeting if all members  thereof consent thereto in writing,
and the writing or writings  are filed with the  minutes of the  proceedings  of
such committee.

        Section 3. Nominating Committee.

        The Board of  Directors  shall  appoint a  Nominating  Committee  of the
Board,  consisting of not less than three (3) members.  The Nominating Committee
shall have authority: (a) to review any nominations for election to the Board of
Directors made by a stockholder of the Corporation  pursuant to Section 6(c)(ii)
of Article I of these Bylaws in order to determine  compliance  with such Bylaw;
and (b) to  recommend  to the Whole Board  nominees for election to the Board of
Directors to replace those Directors whose terms expire at the annual meeting of
stockholders next ensuing.

                              ARTICLE IV - OFFICERS

        Section 1. Generally.

                (a) The Board of Directors as soon as may be  practicable  after
the annual meeting of stockholders  shall choose a Chairman of the Board,  Chief
Executive Officer, a President,  one or more Vice Presidents,  a Secretary and a
Treasurer  and from time to time may choose  such other  officers as it may deem
proper. The Chairman of the Board shall be chosen from among the Directors.  Any
number of offices may be held by the same person.

                (b) The term of office of all  Officers  shall be until the next
annual election of Officers and until their respective successors are chosen but
any Officer may be removed from office at any time by the affirmative  vote of a
majority of the authorized  number of Directors then  constituting  the Board of
Directors.

                (c) All  Officers  chosen by the Board of  Directors  shall have
such powers and duties as generally pertain to their respective Offices, subject
to the specific  provisions  of this ARTICLE IV. Such  officers  shall also have
such  powers  and duties as from time to time may be  conferred  by the Board of
Directors or by any committee thereof.

                (d) The Board of Directors may, except as otherwise  required by
law, remove any Officer of the Corporation  with or without cause, and from time
to time, devolve the powers and

                                        8


<PAGE>



duties of any Officer  upon any other  person for the time being,  and to confer
upon any  Officer of the  Corporation  the power to  appoint,  remove or suspend
subordinate officers, employees and agents.

        Section 2. Chairman of the Board of Directors.

        The  Chairman of the Board  shall,  subject to the  provisions  of these
Bylaws  and to the  direction  of the  Board  of  Directors,  serve  in  general
executive  capacity and unless the Board has  designated  another  person,  when
present,  shall preside at all meetings of the  stockholders of the Corporation.
The Chairman of the Board shall perform all duties and have all powers which are
commonly  incident to the office of Chairman of the Board or which are delegated
to him or her by the Board of Directors.  He or she shall have power to sign all
stock certificates, contracts and other instruments of the Corporation which are
authorized.

        Section 3. President and Chief Executive Officer.

        The President and Chief Executive Officer (the  "President")  shall have
general  responsibility  for the  management  and  control of the  business  and
affairs  of the  Corporation  and shall  perform  all duties and have all powers
which are  commonly  incident to the offices of  President  and Chief  Executive
Officer or which are delegated to him or her by the Board of Directors.  Subject
to the  direction of the Board of Directors,  the President  shall have power to
sign all stock certificates,  contracts and other instruments of the Corporation
which are  authorized  and shall have  general  supervision  of all of the other
Officers  (other than the  Chairman of the Board),  employees  and agents of the
Corporation.

        Section 4. Vice President.

        The Vice  President or Vice  Presidents  shall perform the duties of the
President in his absence or during his  inability to act. In addition,  the Vice
Presidents  shall perform the duties and exercise the powers usually incident to
their respective  offices and/or such other duties and powers as may be properly
assigned  to them by the Board of  Directors,  the  Chairman of the Board or the
President.  A Vice  President or Vice  Presidents may be designated as Executive
Vice President or Senior Vice President.

        Section 5. Secretary.

        The  Secretary or Assistant  Secretary  shall issue notices of meetings,
shall keep their minutes, shall have charge of the seal and the corporate books,
shall  perform such other  duties and exercise  such other powers as are usually
incident to such  office  and/or  such other  duties and powers as are  properly
assigned  thereto by the Board of  Directors,  the  Chairman of the Board or the
President.  Subject to the  direction of the Board of  Directors,  the Secretary
shall have the power to sign all stock certificates.

        Section 6. Treasurer.

                                        9


<PAGE>



        The Treasurer shall be the Comptroller of the Corporation and shall have
the responsibility for maintaining the financial records of the Corporation.  He
or she shall  make such  disbursements  of the funds of the  Corporation  as are
authorized  and  shall  render  from  time  to  time  an  account  of  all  such
transactions and of the financial  condition of the  Corporation.  The Treasurer
shall also perform such other duties as the Board of Directors  may from time to
time  prescribe.  Subject  to the  direction  of the  Board  of  Directors,  the
Treasurer shall have the power to sign all stock certificates.

        Section 7. Assistant Secretaries and Other Officers.

        The Board of Directors may appoint one or more Assistant Secretaries and
such other  Officers who shall have such powers and shall perform such duties as
are  provided  in these  Bylaws  or as may be  assigned  to them by the Board of
Directors, the Chairman of the Board or the President.

        Section 8. Action with Respect to Securities of Other Corporations.

        Unless  otherwise  directed by the Board of Directors,  the President or
any Officer of the  Corporation  authorized by the President shall have power to
vote and otherwise act on behalf of the  Corporation,  in person or by proxy, at
any meeting of  stockholders of or with respect to any action of stockholders of
any  other  corporation  in  which  this  Corporation  may hold  securities  and
otherwise to exercise any and all rights and powers which this  Corporation  may
possess by reason of its ownership of securities in such other corporation.

                                ARTICLE V - STOCK

        Section 1. Certificates of Stock.

        Each stockholder shall be entitled to a certificate signed by, or in the
name of the Corporation  by, the Chairman of the Board or the President,  and by
the  Secretary  or  an  Assistant  Secretary,  or  any  Treasurer  or  Assistant
Treasurer,  certifying  the number of shares  owned by him or her. Any or all of
the signatures on the certificate may be by facsimile.

        Section 2. Transfers of Stock.

        Transfers  of stock  shall be made only upon the  transfer  books of the
Corporation  kept  at  an  office  of  the  Corporation  or by  transfer  agents
designated to transfer  shares of the stock of the  Corporation.  Except where a
certificate is issued in accordance with Section 4 of Article V of these Bylaws,
an  outstanding   certificate  for  the  number  of  shares  involved  shall  be
surrendered for cancellation before a new certificate is issued therefor.

                                       10


<PAGE>



        Section 3. Record Date.

        In order that the Corporation may determine the stockholders entitled to
notice of or to vote at any meeting of  stockholders,  or to receive  payment of
any dividend or other distribution or allotment of any rights or to exercise any
rights in respect of any  change,  conversion  or  exchange  of stock or for the
purpose of any other  lawful  action,  the Board of  Directors  may fix a record
date,  which  record  date shall not  precede  the date on which the  resolution
fixing the record date is adopted  and which  record date shall not be more than
sixty  (60)  nor less  than ten (10)  days  before  the date of any  meeting  of
stockholders,  nor more than  sixty  (60) days  prior to the time for such other
action as hereinbefore described;  provided,  however, that if no record date is
fixed by the Board of Directors,  the record date for  determining  stockholders
entitled  to notice of or to vote at a meeting of  stockholders  shall be at the
close of business on the day next preceding the day on which notice is given or,
if notice is waived,  at the close of business on the next day preceding the day
on which the meeting is held,  and,  for  determining  stockholders  entitled to
receive payment of any dividend or other  distribution or allotment or rights or
to  exercise  any rights of change,  conversion  or exchange of stock or for any
other  purpose,  the record date shall be at the close of business on the day on
which the Board of Directors adopts a resolution relating thereto.

        A  determination  of  stockholders of record entitled to notice of or to
vote at a meeting of stockholders shall apply to any adjournment of the meeting;
provided, however, that the Board of Directors may fix a new record date for the
adjourned meeting.

        Section 4. Lost, Stolen or Destroyed Certificates.

        In the event of the loss,  theft or  destruction  of any  certificate of
stock,  another may be issued in its place  pursuant to such  regulations as the
Board  of  Directors  may  establish  concerning  proof of such  loss,  theft or
destruction  and  concerning  the  giving  of a  satisfactory  bond or  bonds of
indemnity.

        Section 5. Regulations.

        The issue,  transfer,  conversion and  registration  of  certificates of
stock shall be governed by such other  regulations as the Board of Directors may
establish.

                              ARTICLE VI - NOTICES

        Section 1. Notices.

        Except as otherwise specifically provided herein or required by law, all
notices required to be given to any stockholder,  Director, Officer, employee or
agent shall be in writing and may in every instance be effectively given by hand
delivery  to the  recipient  thereof,  by  depositing  such notice in the mails,
postage paid, or by sending such notice by prepaid telegram or mailgram or other
courier.

                                       11


<PAGE>



Any such notice  shall be  addressed  to such  stockholder,  Director,  Officer,
employee  or agent at his or her last known  address as the same  appears on the
books of the  Corporation.  The time  when  such  notice  is  received,  if hand
delivered,  or  dispatched,  if  delivered  through  the mails or by telegram or
mailgram or other courier, shall be the time of the giving of the notice.

        Section 2. Waivers.

        A written  waiver of any  notice,  signed  by a  stockholder,  Director,
Officer,  employee or agent,  whether  before or after the time of the event for
which notice is to be given,  shall be deemed  equivalent to the notice required
to be given to such stockholder,  Director,  Officer, employee or agent. Neither
the business nor the purpose of any meeting need be specified in such a waiver.

                           ARTICLE VII - MISCELLANEOUS

        Section 1. Facsimile Signatures.

        In addition to the provisions for use of facsimile  signatures elsewhere
specifically authorized in these Bylaws,  facsimile signatures of any officer or
officers of the  Corporation may be used whenever and as authorized by the Board
of Directors or a committee thereof.

        Section 2. Corporate Seal.

        The Board of Directors may provide a suitable seal,  containing the name
of the Corporation,  which seal shall be in the charge of the Secretary.  If and
when so directed by the Board of Directors or a committee thereof, duplicates of
the seal may be kept and used by the  Treasurer or by an Assistant  Secretary or
an assistant to the Treasurer.

        Section 3. Reliance Upon Books, Reports and Records.

        Each Director,  each member of any committee  designated by the Board of
Directors,  and each Officer of the Corporation shall, in the performance of his
or her  duties,  be fully  protected  in relying in good faith upon the books of
account or other records of the Corporation and upon such information, opinions,
reports or  statements  presented to the  Corporation  by any of its Officers or
employees,  or  committees  of the Board of Directors so  designated,  or by any
other person as to matters  which such Director or committee  member  reasonably
believes are within such other person's  professional  or expert  competence and
who has been selected with reasonable care by or on behalf of the Corporation.

        Section 4. Fiscal Year.

        The  fiscal  year of the  Corporation  shall be as fixed by the Board of
Directors.

                                       12


<PAGE>


        Section 5. Time Periods.

        In applying any provision of these Bylaws which  requires that an act be
done or not be done a specified  number of days prior to an event or that an act
be done  during  a period  of a  specified  number  of days  prior to an  event,
calendar days shall be used,  the day of the doing of the act shall be excluded,
and the day of the event shall be included.

        Section 6. Adoption of Regulations.

        The Board of Directors may,  except as otherwise  required by law, adopt
from time to time  regulations,  not  inconsistent  with these  Bylaws,  for the
management of the Corporation's business and affairs.

                            ARTICLE VIII - AMENDMENTS

        The Board of  Directors  may amend,  alter or repeal these Bylaws at any
meeting of the Board,  provided notice of the proposed change was given not less
than two (2) days prior to the meeting.  The stockholders  shall also have power
to amend,  alter or repeal these Bylaws at any meeting of stockholders  provided
notice of the proposed change was given in the notice of the meeting;  provided,
however,  that,  notwithstanding  any  other  provisions  of the  Bylaws  or any
provision of law which might  otherwise  permit a lesser vote or no vote, but in
addition  to any  affirmative  vote of the  holders of any  particular  class or
series of the voting stock required by law, the  Certificate  of  Incorporation,
any Preferred Stock  Designation or these Bylaws,  the affirmative  votes of the
holders of at least 80% of the voting power of all the  then-outstanding  shares
of the Voting Stock,  voting  together as a single  class,  shall be required to
alter, amend or repeal any provisions of these Bylaws.

The above Bylaws are effective as of June 2, 1997, the date of  incorporation of
Greater Atlantic Financial Corp.



                                       13




                                                                    EXHIBIT 4.0


COMMON STOCK                                              COMMON STOCK
PAR VALUE $.01                               SEE REVERSE FOR CERTAIN DEFINITIONS
                                                             CUSIP

                        GREATER ATLANTIC FINANCIAL CORP.

              INCORPORATED UNDER THE LAWS OF THE STATE OF DELAWARE

THIS CERTIFIES THAT

                                 S P E C I M E N

is the owner of:

  FULLY PAID AND NONASSESSABLE SHARES OF COMMON STOCK $.01 PAR VALUE PER SHARE

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

The shares  represented by this certificate are  transferable  only on the stock
transfer  books of the  Corporation by the holder of record  thereof,  or by his
duly  authorized  attorney or legal  representative,  upon the surrender of this
certificate  properly  endorsed.  This  certificate  and the shares  represented
hereby  are  issued  and  shall be held  subject  to all the  provisions  of the
Certificate of  Incorporation  of the  Corporation  and any  amendments  thereto
(copies  of  which  are on  file  with  the  Transfer  Agent),  to all of  which
provisions the holder by acceptance hereof, assents.

        This certificate is not valid unless countersigned and registered by the
Transfer Agent and Registrar. The shares represented by this Certificate are not
insured or guaranteed by the Federal Deposit Insurance  Corporation or any other
government agency.

              IN WITNESS THEREOF,  Greater  Atlantic  Financial Corp. has caused
this  certificate  to be  executed  by the  facsimile  signatures  of  its  duly
authorized  officers  and has caused a  facsimile  of its  corporate  seal to be
hereunto affixed.

Dated:                                       [SEAL]

                  Chairman of the Board                       Secretary


<PAGE>


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

         The  Board  of  Directors  of  the   Corporation   is   authorized   by
resolution(s),  from time to time adopted, to provide for the issuance of serial
preferred stock in series and to fix and state the voting powers,  designations,
preferences and relative,  participating,  optional,  or other special rights of
the  shares  of  each  such  series  and  the  qualifications,  limitations  and
restrictions  thereof.  The  Corporation  will furnish to any  shareholder  upon
request and  without  charge a full  description  of each class of stock and any
series thereof.

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>
<S>                                             <C>
TEN COM - as tenants in common                  UNIF GIFTS MIN ACT - __________ custodian __________
                                                                      (Cust)                (Minor)


TEN ENT - as tenants by the entireties                               under Uniform Gifts to Minors Act

                                                                           -------------------------
                                                                                    (State)

JT TEN - as joint tenants with right
         of survivorship and not as
         tenants in common

     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
   IDENTIFICATION NUMBER OF TRANSFEREE

- ------------------------------------------------------------------------------------------------
Please print or typewrite name and address including postal zip code of assignee

_______________________________________________   shares  of  the  common  stock
represented by the within Certificate,  and do hereby irrevocably constitute and
appoint _______________________________________________________________ Attorney
to transfer  the said stock on the books of the  within-named  Corporation  with
full power of substitution in the premises.

DATED ________________________                                 
_____________________________________________________
                                                              NOTICE:  THE SIGNATURE TO THIS ASSIGNMENT
                                                              MUST CORRESPOND WITH THE NAME AS WRITTEN
                                                              UPON THE FACE OF THE CERTIFICATE IN EVERY
                                                              PARTICULAR WITHOUT ALTERATION OR
                                                              ENLARGEMENT OR ANY CHANGE WHATEVER.



SIGNATURE GUARANTEED:  _______________________________________________________________

                       THE  SIGNATURE(S)  SHOULD BE  GUARANTEED  BY AN  ELIGIBLE
                       GUARANTOR INSTITUTION (BANKS,  STOCKBROKERS,  SAVINGS AND
                       LOAN ASSOCIATIONS AND CREDIT UNIONS WITH MEMBERSHIP IN AN
                       APPROVED SIGNATURE GUARANTEE MEDALLION PROGRAM), PURSUANT
                       TO S.E.C. RULE 17Ad-15
</TABLE>







                                                                 EXHIBIT 5.0


                                                                        [DRAFT]

                                 _________, 1999

Board of Directors
Greater Atlantic Financial Corp.
10700 Parkridge Boulevard
Reston, Virginia 20191

                  Re:      The offering of 2,300,000 shares of
                           Greater Atlantic Financial Corp. Common Stock

Ladies and Gentlemen:

         You have requested our opinion  concerning  certain matters of Delaware
law in  connection  with the  offering  (the  "Offering")  by  Greater  Atlantic
Financial Corp., a Delaware corporation (the "Company"),  of 2,300,000 shares of
its common stock, par value $.01 per share ("Common Stock").

         In connection  with your request for our opinion,  you have provided to
us and we have reviewed the Company's  certificate of  incorporation  filed with
the  Secretary  of State of  Delaware  on June 2,  1997,  (the  "Certificate  of
Incorporation"),  as amended on April 6 and ___, 1999; the Company's Bylaws; the
Company's  Registration Statement on Form SB-2, as filed with the Securities and
Exchange  Commission  initially on  _______________,  1999,  (the  "Registration
Statement");  resolutions of the Board of Directors of the Company (the "Board")
concerning the organization of the Company,  the Offering and the designation of
a Pricing Committee of the Board, and the form of stock certificate  approved by
the Board to represent  shares of Common  Stock.  We have also been  furnished a
certificate of the Secretary of State  certifying the Company's good standing as
a Delaware  corporation.  Capitalized terms used but not defined herein have the
meaning given them in the Certificate of Incorporation.

         Based upon and subject to the foregoing, and limited in all respects to
matters of Delaware law, it is our opinion that:

         Upon the due adoption by the Pricing  Committee of a resolution  fixing
the price of the shares of Common Stock to be sold in the  Offering,  the Common
Stock to be issued in the Offering will be duly authorized and, when such shares
are sold and paid for in accordance  with the terms set forth in the  Prospectus
and in the  resolution of the Pricing  Committee and  certificates  representing
such shares substantially in the form provided to us and included as Exhibit 4.0
to the Registration  Statement,  are duly and properly  issued,  will be validly
issued, fully paid and nonassessable.


<PAGE>


Board of Directors
Greater Atlantic Financial Corp.

_________, 1999
Page 2

         The following  provisions of the Articles of  Incorporation  may not be
given effect by a court applying Delaware law, but, in our opinion,  the failure
to give effect to such provisions will not affect the duly  authorized,  validly
issued, fully paid and nonassessable status of the Common Stock:

         1.    (a)  Section D of Article  EIGHTH,  which grants to the Board the
                    authority  to  construe  and  apply the  provisions  of that
                    Article  to  the  extent,  if  any,  that a  court  applying
                    Delaware law were to impose equitable  limitations upon such
                    authority; and

               (b)  Article  NINTH,  which  grants  to the  Board  authority  to
                    consider  the effect of any offer to acquire  the Company on
                    constituencies  other than  stockholders  in evaluating  any
                    such offer.

                                              Very truly yours,




                                              MULDOON, MURPHY & FAUCETTE LLP






                                                                   EXHIBIT 10.1

                      GREATER ATLANTIC SAVINGS BANK, F.S.B.

                              EMPLOYMENT AGREEMENT

                                      WITH

                                 CARROLL E. AMOS

        This AGREEMENT is made effective as of Novermber 1, 1997, by and between
Greater  Atlantic  Savings  Bank,  F.S.B.  (the "Bank"),  a federally  chartered
savings  institution,  with  its  principal  administrative  office  at 8230 Old
Courthouse  Road,  Suite 520,  Vienna,  Virginia 22182, and Carroll E. Amos (the
"Executive").

        WHEREAS,  the Bank wishes to assure  itself of the services of Executive
for the period provided in this Agreement; and

        WHEREAS,  Executive  is  willing to serve in the employ of the Bank on a
full-time basis for said period.

        NOW,  THEREFORE,   in  consideration  of  the  mutual  covenants  herein
contained,  and upon the other terms and conditions  hereinafter  provided,  the
parties hereby agree as follows:

1.      POSITION AND RESPONSIBILITIES.

        During the period of his employment hereunder, Executive agrees to serve
as President and Chief Executive Officer of the Bank. The Executive shall render
administrative  and  management  services  to the Bank  such as are  customarily
performed by persons situated in a similar  executive  capacity.  Any failure to
reelect  Executive as President and Chief Executive  Officer without the consent
of the Executive shall constitute a breach of this Agreement.

2.      TERMS.

        (a) The period of Executive's  employment  under this Agreement shall be
deemed to have  commenced as of the date first above written and shall  continue
for a period of thirty-six (36) full calendar months  thereafter.  Commencing on
the first anniversary date of this Agreement, and continuing at each anniversary
date thereafter, the board of directors of the Bank (the "Board") may extend the
Agreement  for an additional  year.  The Board will review the Agreement and the
Executive's  performance  annually for purposes of determining whether to extend
the Agreement and,  unless the Board  determines that there exists no basis upon
which  to  extend  this  Agreement,  the  Agreement  shall  be  extended  for an
additional  year.  The results  thereof  shall be included in the minutes of the
Board's meeting at which the review occurs.

                                       -1-


<PAGE>



        (b) During the period of his employment hereunder, except for periods of
absence  occasioned by illness,  reasonable  vacation  periods,  and  reasonable
leaves of absence,  Executive shall devote  substantially all his business time,
attention,  skill,  and  efforts  to the  faithful  performance  of  his  duties
hereunder  including  activities  and  services  related  to  the  organization,
operation and  management of the Bank and  participation  in community and civic
organizations;  provided,  however,  that,  with the  approval of the Board,  as
evidenced by a resolution of the Board adopted from time to time,  Executive may
serve,  or continue to serve,  on the boards of directors of, and hold any other
offices or positions  in,  companies  or  organizations,  which,  in the Board's
judgment,  will not present any  conflict  with the  interests  of the Bank,  or
materially  affect  the  performance  of  Executive's  duties  pursuant  to this
Agreement.

        (c)  Notwithstanding  any  other  provision  of  this  Agreement,   this
Agreement  shall  terminate  and no benefits  shall be payable  hereunder in the
event  that the Bank is  determined  to be in default as that term is defined in
Section 3 of the Federal  Deposit  Insurance Act or ceases to be an  "adequately
capitalized" institution under Section 38 of that Act.

3.      COMPENSATION AND REIMBURSEMENT.

        (a) The compensation specified under this Agreement shall constitute the
salary and benefits  paid for the duties  described in Section 1. The Bank shall
pay Executive as compensation a salary of not less than $110,000 per year ("Base
Salary").  Such Base Salary shall be payable  semimonthly.  During the period of
this Agreement, Executive's Base Salary shall be reviewed at least annually; the
first  such  review  will be made no later  than one year  from the date of this
Agreement.  Such review  shall be  conducted  by a Committee  designated  by the
Board, and the Board may increase  Executive's  Base Salary.  Any increase shall
become the "Base Salary" for purposes of this Agreement. In addition to the Base
Salary  provided in this Section 3(a),  the Bank shall  provide  Executive at no
cost to  Executive  with all such other  benefits as are  provided  uniformly to
permanent full-time employees of the Bank. Base Salary shall include any amounts
of  compensation  deferred by Executive under a qualified plan maintained by the
Bank.

        (b) The  Bank  will  provide  Executive  with  employee  benefit  plans,
arrangements  and  perquisites   substantially  equivalent  to  those  in  which
Executive was participating or otherwise deriving benefit from immediately prior
to the beginning of the term of this Agreement,  and the Bank will not,  without
Executive's prior written consent, make any changes in such plans,  arrangements
or  perquisites  which would  adversely  affect  Executive's  rights or benefits
thereunder, except to the extent such coverage may be changed in its application
to all  Bank  employees.  Without  limiting  the  generality  of  the  foregoing
provisions of this Subsection (b),  Executive will be entitled to participate in
or receive  benefits under any employee  benefit plans including but not limited
to,   retirement   plans,   supplemental   retirement   plans,   pension  plans,
profit-sharing  plans,  health-and-accident  plan, medical coverage or any other
employee benefit plan or arrangement made available by the Bank in the future to
its senior  executives and key management  employees,  subject to and on a basis
consistent with the terms,  conditions and overall  administration of such plans
and arrangements. Executive will be entitled to incentive

                                       -2-


<PAGE>



compensation  and bonuses as provided in any plan of the Bank in which Executive
is eligible to participate. Nothing paid to the Executive under any such plan or
arrangement  will be  deemed  to be in lieu of other  compensation  to which the
Executive is entitled under this Agreement.

        (c) In addition to the Base Salary provided for by paragraph (a) of this
Section 3, the Bank shall pay or reimburse  Executive for all reasonable  travel
and other reasonable  expenses incurred by Executive  performing his obligations
under this  Agreement  including  but not  limited  to payment of an  automobile
allowance  of $600 per month plus  reimbursement  for  gasoline  expense and may
provide such additional  compensation in such form and such amounts as the Board
may from time to time determine.

4.      PAYMENTS TO EXECUTIVE UPON AN EVENT OF TERMINATION.

        The  provisions  of this Section shall in all respects be subject to the
terms and conditions stated in Sections 7 and 15.

        (a) Upon the occurrence of an Event of Termination  (as herein  defined)
during the Executive's term of employment  under this Agreement,  the provisions
of  this  Section  shall  apply.  As  used  in  this  Agreement,  an  "Event  of
Termination"  shall mean and include any one or more of the  following:  (i) the
termination by the Bank of Executive's  full-time  employment  hereunder for any
reason other than a Change in Control,  as defined in Section 5(a) hereof,  upon
Retirement, as defined in Section 6 hereof or for Cause, as defined in Section 7
hereof;  (ii)  Executive's  resignation  from the  Bank's  employ,  upon any (A)
failure to elect or reelect or to appoint or  reappoint  Executive  as President
and Chief ExecutiveOfficer,  unless consented to by the Executive,  (B) material
change in Executive's functions, duties, or responsibilities, which change would
cause Executive's position to become one of lesser  responsibility,  importance,
or scope from the position and attributes thereof described in Section 1, above,
(and any such  material  change  shall be  deemed a  continuing  breach  of this
Agreement),  (C) a relocation of  Executive's  principal  place of employment by
more than 30 miles from its location at the effective date of this Agreement, or
a material reduction in the benefits and perquisites to the Executive from those
being provided as of the effective date of this  Agreement,  (D)  liquidation or
dissolution of the Bank , or (E) breach of this Agreement by the Bank.  Upon the
occurrence of any event  described in clauses (A), (B), (C), (D) or (E),  above,
Executive  shall have the right to elect to terminate his employment  under this
Agreement by resignation upon not less than sixty (60) days prior written notice
given  within a  reasonable  period of time not to  exceed,  except in case of a
continuing  breach,  four  calendar  months  after the event giving rise to said
right to elect.

        (b) Upon the  occurrence  of an  Event  of  Termination,  on the Date of
Termination,  as  defined  in  Section  8, the Bank  shall be  obligated  to pay
Executive,  or,  in the  event  of his  subsequent  death,  his  beneficiary  or
beneficiaries, or his estate, as the case may be, as severance pay or liquidated
damages,  or both,  a sum equal to the greater of (i) the  payments  due for the
remaining  term of the Agreement,  including Base Salary,  bonuses and any other
cash or deferred compensation paid or to be paid to the Executive in the year of
the Event of Termination, and the

                                       -3-


<PAGE>



amount  of  any  benefits  received  or to  be  received  by  the  Executive  or
contributions  made or to be made on behalf  of the  Executive  pursuant  to any
employee  benefit  plans  maintained by the Bank during the year of the Event of
Termination  or (ii)  thirty-six  (36) times the  highest  monthly  base  salary
received by the Executive  during the term of the Agreement.  At the election of
the  Executive,  which  election  is to be made  within  thirty (30) days of the
Executive's  Date of  Termination,  such payments shall be made in a lump sum or
paid  monthly  during  the  remaining  term  of  the  Agreement   following  the
Executive's  termination.  In the event that no election is made, payment to the
Executive  will be made on a monthly  basis  during  the  remaining  term of the
Agreement. Such payments shall not be reduced in the event the Executive obtains
other employment following termination of employment.

        (c) Upon the occurrence of an Event of Termination,  the Bank will cause
to be continued  life,  medical,  dental and disability  coverage  substantially
identical  to the coverage  maintained  by the Bank for  Executive  prior to his
termination,  except  to  the  extent  such  coverage  may  be  changed  in  its
application to all Bank employees. Such coverage shall cease upon the expiration
of the remaining term of this Agreement.

        (d) Upon the occurrence of an Event of  Termination,  the Executive will
be entitled to receive  benefits due to him under or  contributed by the Bank on
his  behalf  pursuant  to any  retirement,  incentive,  profit  sharing,  bonus,
performance, disability or other employee benefit plan maintained by the Bank on
the  Executive's  behalf to the extent that such benefits are not otherwise paid
to Executive under a separate provision of this Agreement.

        (e) In the  event  that the  Executive  is  receiving  monthly  payments
pursuant  to Section  4(b)  hereof,  on an annual  basis,  thereafter,  prior to
January  1 of any  year  and  effective  for  payments  to be made  in the  year
beginning with the next January 1, Executive  shall elect whether the balance of
the amount  payable under the Agreement at that time shall be paid in a lump sum
or on a pro rata basis.  Such  election  shall be  irrevocable  for the year for
which such election is made.

5.      CHANGE IN CONTROL.

        (a) No benefit  shall be payable under this Section 5 unless there shall
have been a Change in Control of the Bank,  as set forth below.  For purposes of
this  Agreement,  a "Change  in  Control"  of the Bank  shall mean an event of a
nature  that;  (i) would be required to be reported in response to Item 1 of the
Current Report on Form 8-K, as in effect on the date hereof  pursuant to Section
13 or 15(d) of the Securities Exchange Act of 1934 (the "Exchange Act"); or (ii)
results  in a Change in  Control  of the Bank  within  the  meaning  of the Home
Owners' Loan Act, as amended,  and the rules and regulations  promulgated by the
Office of Thrift  Supervision (or its predecessor  agency),  as in effect on the
date hereof;  or (iii)  without  limitation,  such a Change in Control  shall be
deemed to have occurred at such time as (A) any "person" (as the term is used in
Sections  13(d) and 14(d) of the  Exchange  Act) is or becomes  the  "beneficial
owner" (as defined

                                       -4-


<PAGE>



in Rule 13d-3 under the Exchange Act), directly or indirectly,  of securities of
the Bank representing 25% or more of the Bank's outstanding  securities;  or (B)
individuals who constitute the Board on the date hereof (the "Incumbent  Board")
cease for any reason to  constitute at least a majority  thereof,  provided that
any person becoming a director  subsequent to the date hereof whose election was
approved by a vote of at least  three-quarters  of the directors  comprising the
Incumbent Board, or whose nomination for election by the Bank's stockholders was
approved by the same  Nominating  Committee  serving  under an Incumbent  Board,
shall be, for purposes of this clause (B), considered as though he were a member
of the Incumbent Board; or (C) a reorganization,  merger, consolidation, sale of
all or substantially all the assets of the Bank or similar transaction occurs in
which the Bank is not the resulting entity.

        (b) If, during the term of this Agreement,  any of the events  described
in Section 5(a) hereof  constituting  a Change in Control  have  occurred or the
Board has determined  that a Change in Control has occurred,  Executive shall be
entitled to the benefits  provided in  paragraphs  (c), (d), (e), (f) and (g) of
this Section 5 upon his  subsequent  termination  of  employment  regardless  of
whether such  termination  results from his dismissal or his resignation  unless
such termination is because of his death, retirement or termination for Cause.

        (c)  Upon  the  occurrence  of a  Change  in  Control  followed  by  the
Executive's  termination of employment,  the Bank shall pay Executive, or in the
event of his subsequent death, his beneficiary or beneficiaries,  or his estate,
as the case may be, as severance pay or liquidated damages, or both, a sum equal
to the greater of the payments due for the  remaining  term of the  Agreement or
two (2) times the average of the Base  Salary,  including  bonuses and any other
cash or deferred  compensation  paid or to be paid to the  Executive  during the
preceding  three (3) years,  and the amount of any  contributions  made or to be
made to any employee  benefit plans,  on behalf of the Executive,  maintained by
the Bank during  such years  except to the extent such  benefits  are  otherwise
payable to Executive upon a Change in Control. At the election of the Executive,
which election is to be made within thirty (30) days of the Date of Termination,
such  payment  may be made in a lump sum or paid in equal  monthly  installments
during the thirty-six (36) months following the Executive's termination.  In the
event  that no  election  is made,  payment to the  Executive  will be made on a
monthly basis during the remaining term of the Agreement.

        (d)  Upon  the  occurrence  of a  Change  in  Control  followed  by  the
Executive's termination of employment, the Bank will cause to be continued life,
medical,  dental and disability coverage substantially identical to the coverage
maintained by the Bank for the Executive  prior to his severance.  Such coverage
and payments shall cease upon the expiration of thirty-six (36) months.

        (e) If,  pursuant to Section 5(c) of this  Agreement,  the  Executive is
receiving  monthly  payments,  prior to January 1 of any year and  effective for
payments to be made in the year beginning with the next January 1, Executive may
elect whether the balance of the amount payable under the Agreement at that time
shall be paid in a lump sum or on an installment  basis.  Such election shall be
irrevocable for the year for which such election is made.

                                       -5-


<PAGE>



6.      TERMINATION UPON RETIREMENT.

        Termination  by the Bank of the Executive  based on  "Retirement"  shall
mean  termination  in  accordance  with  the  Bank's  retirement  policy  or  in
accordance with any retirement arrangement  established with Executive's consent
with respect to him. Upon  termination of Executive upon  Retirement,  Executive
shall be  entitled to all  benefits  under any  retirement  plan of the Bank and
other plans to which Executive is a party.

7.      TERMINATION FOR CAUSE.

        The term  "Termination for Cause" shall mean termination  because of the
Executive's personal  dishonesty,  incompetence,  willful misconduct,  breach of
fiduciary duty involving personal profit,  intentional failure to perform stated
duties,  willful  violation  of any law,  rule,  regulation  (other than traffic
violations  or similar  offenses)  or final  cease-and-desist  order or material
breach of any provision of this Agreement. In determining incompetence, the acts
or omissions shall be measured  against  standards  generally  prevailing in the
savings  institutions  industry.  Notwithstanding the foregoing,  termination of
Executive's  employment  shall not be deemed to be Termination  for Cause unless
and until there shall have been delivered to him a Notice of  Termination  which
shall include a copy of a resolution duly adopted by the affirmative vote of not
less than a  majority  of the  members  of the  Board at a meeting  of the Board
called and held for that purpose  (after  reasonable  notice to Executive and an
opportunity  for him,  together  with  counsel,  to be heard  before the Board),
finding  that in the good faith  opinion of the Board,  Executive  was guilty of
conduct justifying  Termination for Cause and specifying the particulars thereof
in detail.

        The Executive shall not have the right to receive  compensation or other
benefits  for any period  after  Termination  for Cause.  Any stock  options and
related  limited rights granted to Executive  under any stock option plan or any
unvested awards granted to Executive under any recognition and retention plan of
the Bank shall become null and void effective upon Executive's receipt of Notice
of  Termination  for  Cause  pursuant  to  Section  8  hereof,  and shall not be
exercisable  by or  delivered  to  Executive  at any  time  subsequent  to  such
Termination for Cause.

8.      NOTICE.

        (a) Any  purported  termination  by the  Bank or by  Executive  shall be
communicated by a Notice of Termination to the other party hereto.  For purposes
of this Agreement,  a "Notice of Termination"  shall mean a written notice which
shall indicate the specific termination  provision in this Agreement relied upon
and shall set forth in reasonable detail the facts and circumstances  claimed to
provide a basis for termination of Executive's employment under the provision so
indicated.

        (b) "Date of Termination" shall mean the date specified in the Notice of
Termination (which, in the case of a Termination for Cause, shall be immediate).

                                       -6-


<PAGE>



9.      POST-TERMINATION OBLIGATIONS.

        (a) All payments and benefits to Executive under this Agreement shall be
subject to  Executive's  compliance  with paragraph (b) of this Section 9 during
the term of this  Agreement  and for one (1) full year after the  expiration  or
termination hereof.

        (b) Executive shall,  upon reasonable  notice,  furnish such information
and  assistance  to the  Bank  as may  reasonably  be  required  by the  Bank in
connection  with  any  litigation  in  which  it or any of its  subsidiaries  or
affiliates is, or may become, a party.

10.     NON-COMPETITION.

        (a) Upon any termination of Executive's employment hereunder pursuant to
Section 4 hereof,  Executive agrees not to compete with the Bank for a period of
one (1) year following such termination in any city, town or county in which the
Bank has an  office or has  filed an  application  for  regulatory  approval  to
establish an office,  determined as of the effective  date of such  termination,
except as  agreed  to  pursuant  to a  resolution  duly  adopted  by the  Board.
Executive  agrees that during  such  period and within  said  cities,  towns and
counties,  Executive  shall not work for or advise,  consult or otherwise  serve
with, directly or indirectly, any entity whose business materially competes with
the depository, lending or other business activities of the Bank.

        (b) The parties hereto,  recognizing that irreparable injury will result
to the Bank,  its business and  property in the event of  Executive's  breach of
Section 10(a),  supra, agree that, in the event of any such breach by Executive,
the Bank will be  entitled,  in  addition  to any  other  remedies  and  damages
available to it, to an injunction to restrain the violation of this Agreement by
Executive,  Executive's partners, agents, servants, employers, employees and any
and  all  persons  acting  for  or  with  Executive.  Executive  represents  and
acknowledges that, in the event of the termination of his employment pursuant to
Section  4  hereof,  Executive's  experience  and  capabilities  are  such  that
Executive can obtain employment in a business engaged in other lines and/or of a
different  nature than the Bank, and that the  enforcement of a remedy by way of
injunction will not prevent Executive from earning a livelihood.  Nothing herein
will be  construed as  prohibiting  the Bank from  pursuing  any other  remedies
available to the Bank for any such breach or  threatened  breach,  including the
recovery of damages from Executive.

        (c)  Executive  recognizes  and  acknowledges  that the knowledge of the
business activities and plans for business activities of the Bank and affiliates
thereof,  as it may exist from time to time,  is a valuable,  special and unique
asset of the  business of the Bank.  Executive  will not,  after the term of his
employment,  disclose any knowledge of the past, present,  planned or considered
business  activities  of the Bank or  affiliates  thereof to any  person,  firm,
corporation,   or  other   entity  for  any   reason  or   purpose   whatsoever.
Notwithstanding the foregoing,  Executive may disclose any knowledge of banking,
financial and/or economic principles, concepts or ideas which are not solely and
exclusively  derived from the business  plans and activities of the Bank. In the
event of a breach or  threatened  breach by the  Executive of the  provisions of
this Section

                                       -7-


<PAGE>



10,  the Bank will be  entitled  to an  injunction  restraining  Executive  from
disclosing,  in whole or in part, the knowledge of the past, present, planned or
considered  business  activities  of the  Bank or  affiliates  thereof,  or from
rendering any services to any person,  firm,  corporation,  other entity to whom
such  knowledge,  in whole or in part, has been disclosed or is threatened to be
disclosed.  Nothing  herein  will be  construed  as  prohibiting  the Bank  from
pursuing any other remedies  available to the Bank for such breach or threatened
breach, including the recovery of damages from Executive.

11.     SOURCE OF PAYMENTS.

        All payments  provided in this Agreement shall be timely paid in cash or
check from the general funds of the Bank.

12.     EFFECT ON PRIOR AGREEMENTS AND EXISTING BENEFITS PLANS.

        This  Agreement  contains the entire  understanding  between the parties
hereto and supersedes  any prior  employment  agreement  between the Bank or any
predecessor  of the Bank and  Executive,  except that this  Agreement  shall not
affect or operate to reduce any benefit or compensation inuring to the Executive
of  a  kind  elsewhere  provided.  No  provision  of  this  Agreement  shall  be
interpreted to mean that  Executive is subject to receiving  fewer benefits than
those available to him without reference to this Agreement.

13.     NO ATTACHMENT.

        (a) Except as required by law, no right to receive  payments  under this
Agreement  shall be  subject to  anticipation,  commutation,  alienation,  sale,
assignment,  encumbrance,  charge,  pledge, or  hypothecation,  or to execution,
attachment,  levy, or similar process or assignment by operation of law, and any
attempt,  voluntary  or  involuntary,  to affect any such action  shall be null,
void, and of no effect.

        (b) This  Agreement  shall be binding upon, and inure to the benefit of,
Executive and the Bank and their respective successors and assigns.

14.     MODIFICATION AND WAIVER.

        (a) Except for  increases  in the Base Salary as provided for in Section
3(a),  this  Agreement may not be modified or amended except by an instrument in
writing signed by the parties hereto.

        (b) No term or condition of this Agreement  shall be deemed to have been
waived, nor shall there be any estoppel against the enforcement of any provision
of this Agreement,  except by written  instrument of the party charged with such
waiver or estoppel.  No such written waiver shall be deemed a continuing  waiver
unless specifically stated therein, and each such waiver shall

                                       -8-


<PAGE>



operate  only  as to the  specific  term  or  condition  waived  and  shall  not
constitute a waiver of such term or condition for the future as to any act other
than that specifically waived.

15.     REQUIRED PROVISIONS.

        (a) The Bank may terminate the  Executive's  employment at any time, but
any  termination  by the Bank,  other  than  Termination  for  Cause,  shall not
prejudice  Executive's  right to  compensation  or  other  benefits  under  this
Agreement.  Executive shall not have the right to receive  compensation or other
benefits  for any  period  after  Termination  for Cause as defined in Section 7
hereinabove.

        (b) If  the  Executive  is  suspended  from  office  and/or  temporarily
prohibited from  participating  in the conduct of the Bank's affairs by a notice
served under Section 8(e)(3) or 8(g)(1) of the Federal Deposit Insurance Act (12
USC ss.1818(e)(3) or (g)(1)),  the Bank's  obligations under this contract shall
be  suspended  as  of  the  date  of  service,   unless  stayed  by  appropriate
proceedings.  If the  charges in the notice are  dismissed,  the Bank may in its
discretion (i) pay the Executive all or part of the compensation  withheld while
their  contract  obligations  were  suspended and (ii) reinstate (in whole or in
part) any of the obligations which were suspended.

        (c) If the  Executive  is removed  and/or  permanently  prohibited  from
participating  in the  conduct of the Bank's  affairs by an order  issued  under
Section  8(e)(4)  or  8(g)(1)  of the  Federal  Deposit  Insurance  Act  (12 USC
ss.1818(e)(4) or (g)(1)),  all obligations of the Bank under this contract shall
terminate  as of the  effective  date of the  order,  but  vested  rights of the
contracting parties shall not be affected.

        (d) If the Bank is in default as  defined  in  Section  3(x)(1)  (12 USC
1813(x)(1))  of the Federal  Deposit  Insurance Act, as amended by the Financial
Institutions  Reform,  Recovery and  Enforcement Act of 1989, all obligations of
the Bank under this contract shall terminate as of the date of default, but this
paragraph shall not affect any vested rights of the contracting parties.

        (e) All obligations of the Bank under this contract shall be terminated,
except to the extent  determined that  continuation of the contract is necessary
for the  continued  operation  of the  institution,  (i) by the  Director of the
Office of Thrift  Supervision (or his designee),  the Federal Deposit  Insurance
Corporation or the Resolution Trust Corporation, at the time FDIC enters into an
agreement to provide  assistance to or on behalf of the Bank under the authority
contained in Section 13(c) (12 USC ss.1823(c)) of the Federal Deposit  Insurance
Act; or (ii) by the Director of the Office of Thrift Supervision ("OTS") (or his
designee)  at the time the  Director (or his  designee)  approves a  supervisory
merger to resolve  problems  related to the  operations  of the Bank or when the
Bank is determined by the Director to be in an unsafe or unsound condition.  Any
rights of the parties that have already vested,  however,  shall not be affected
by such action.

        (f) Any payments made to the Executive  pursuant to this  Agreement,  or
otherwise,  are  subject  to and  conditioned  upon  compliance  with 12  U.S.C.
ss.1828(k).

                                       -9-


<PAGE>



16.     SEVERABILITY.

        If, for any reason, any provision of this Agreement,  or any part of any
provision, is held invalid, such invalidity shall not affect any other provision
of this  Agreement or any part of such  provision not held so invalid,  and each
such other  provision and part thereof shall to the full extent  consistent with
law continue in full force and effect.

17.     HEADINGS FOR REFERENCE ONLY.

        The headings of sections and paragraphs  herein are included  solely for
convenience of reference and shall not control the meaning or  interpretation of
any of the provisions of this Agreement.

18.     GOVERNING LAW.

        The  validity,  interpretation,  performance  and  enforcement  of  this
Agreement  shall be governed by the laws of the  Commonwealth  of Virginia,  but
only to the extent not superseded by federal law.

19.     ARBITRATION.

        Any dispute or  controversy  arising  under or in  connection  with this
Agreement shall be settled exclusively by arbitration,  conducted before a panel
of three  arbitrators  sitting in a location  selected by the  Executive  within
fifty (50) miles from the location of the Bank, in accordance  with the rules of
the  American  Arbitration  Bank then in effect.  Judgment may be entered on the
arbitrator's award in any court having  jurisdiction;  provided,  however,  that
Executive shall be entitled to seek specific performance of his right to be paid
until the Date of Termination  during the pendency of any dispute or controversy
arising under or in connection with this Agreement.

        In the event any dispute or  controversy  arising under or in connection
with Executive's  termination is resolved in favor of the Executive,  whether by
judgment, arbitration or settlement,  Executive shall be entitled to the payment
of all  back-pay,  including  salary,  bonuses and any other cash  compensation,
fringe  benefits and any  compensation  and benefits  due  Executive  under this
Agreement.

20.     PAYMENT OF LEGAL FEES.

        All reasonable legal fees paid or incurred by Executive  pursuant to any
dispute or question of  interpretation  relating to this Agreement shall be paid
or reimbursed by the Bank if Executive is successful on the merits pursuant to a
legal judgment, arbitration or settlement.

21.     INDEMNIFICATION.

                                      -10-


<PAGE>


        The Bank shall provide  Executive  (including  his heirs,  executors and
administrators)   with  coverage  under  a  standard  directors'  and  officers'
liability insurance policy at its expense,  or in lieu thereof,  shall indemnify
Executive (and his heirs,  executors and  administrators)  to the fullest extent
permitted  under  federal law against all  expenses and  liabilities  reasonably
incurred  by him in  connection  with  or  arising  out of any  action,  suit or
proceeding  in which he may be  involved by reason of his having been a director
or officer of the Bank  (whether or not he continues to be a director or officer
at the time of  incurring  such  expenses or  liabilities),  such  expenses  and
liabilities  to  include,  but not be limited  to,  judgments,  court  costs and
attorneys' fees and the cost of reasonable settlements.

22.     SUCCESSOR TO THE BANK.

        The Bank shall  require  any  successor  or  assignee,whether  direct or
indirect,  by  purchase,   merger,   consolidation  or  otherwise,   to  all  or
substantially   all  the  business  or  assets  of  the  Bank,   expressly   and
unconditionally to assume and agree to perform the Bank's obligations under this
Agreement,  in the same  manner  and to the same  extent  that the Bank would be
required to perform if no such succession or assignment had taken place.

                                   SIGNATURES

        IN WITNESS WHEREOF, Greater Atlantic Savings Bank, F.S.B. and Carroll E.
Amos have caused  this  Agreement  to be executed  and their seals to be affixed
hereunto by their duly  authorized  officers and  directors,  and  Executive has
signed this Agreement, on the first day of November , 1997.

ATTEST:                                 GREATER ATLANTIC SAVINGS BANK, F.S.B.

/s/ Howard Bowdring                     BY: /s/ William Calomiris    
- --------------------                       ----------------------------
Secretary                                  Duly Authorized Officer

      [SEAL]

WITNESS:

/s/ Martha LaChance                        /s/ Carroll E. Amos        
- --------------------                       --------------------------
                                               Carroll E. Amos

                                      -11-






                                                                 EXHIBIT 10.2

                              EMPLOYMENT AGREEMENT

         THIS AGREEMENT (the  "Agreement")  entered into as of this first day of
October, 1998, by and between Greater Atlantic Mortgage Corporation ("GAMC") and
T. Mark Stamm (the "Employee").

         WHEREAS, it is the desire of GAMC and its Employee to have an agreement
establishing    responsibilities    and   compensation,    including   severance
compensation,  for  voluntary  or  involuntary  termination  of  service by said
Employee.

         WHEREAS, the parties desire by this writing to set forth the continuing
employment relationship of GAMC and the Employee.

         NOW, THEREFORE, IT IS AGREED AS FOLLOWS:

         1.  Employment.  The  Employee  is  employed  in the  capacity of Chief
Executive  Officer with the title of  President of GAMC and reports  directly to
the Chairman of the Board of GAMC. The Employee shall render such administrative
and management services to GAMC as are customarily performed by persons situated
in a  similar  executive  capacity  who  direct a  mortgage  banking  firm.  The
Employee's  other  duties shall be such as the Chairman of the Board of GAMC may
from time to time reasonably  direct. In performance all of duties, the Employee
is expected to conform to the Mortgage Bankers Associations Canons of Ethics and
Standards of Practice as from time to time amended.

         2.       Compensation.

The Employee shall receive compensation that will be paid out as follows:

         A.   The Employee's base salary will be, $108,000 per annum, payable in
              semi- monthly installments.

         B.   Production Bonus:

              (1)  The Employee  will  receive a  Production  Bonus equal to 2.0
                   basis points on each loan that is closed during a month.

              (2)  The Production  Bonus will be paid monthly after  preparation
                   and  issuance  of  monthly   financial   statements   by  the
                   Accounting Department.

         C.   Net Income Bonus:

              (1)  The Employee  will receive a Net Income Bonus equal to 30% of
                   GAMC's adjusted Pre Tax Net Income (as hereinafter defined in
                   this   Agreement   and  in  Exhibits  A  through  D  to  this
                   Agreement).

                                        1


<PAGE>





              (2)  An amount  equal to eighty  percent  (80%) of the Net  Income
                   Bonus will be paid in quarterly  installments  within 15 days
                   after   preparation  and  issuance  of  quarterly   financial
                   statements prepared by the Accounting Department.

              (3)  An amount equal to 20% of the quarterly Net Income Bonus (the
                   "Holdback")  will be  retained by GAMC and be paid and to the
                   Employee   upon   completion  of  the  annual  audit  by  the
                   independent  accountants.  If the annual  year-end  audit for
                   GAMC is not completed by November  15th  following the fiscal
                   year end, and the reason(s)  for delay are not  envisioned by
                   the Chairman of GAMC to  significantly  impact  GAMC's income
                   statement   for  the  year  as  initially   prepared  by  the
                   Accounting  Department,  fifty  percent (50%) of the Holdback
                   will be paid to the President  within two working  days.  The
                   remaining  fifty  percent  (50%) of the Holdback will be paid
                   upon  completion of the annual audit.  The Holdback will earn
                   interest at Greater Atlantic Bank's Premier Money Fund Rate.

              (4)  Should there be a loss in any quarterly  calculation  period,
                   that loss will be carried back first to eliminate  any monies
                   due from the  Holdback,  including any earned  interest,  and
                   then carried forward to future quarterly calculation periods.
                   Such  carryforward  will, if necessary,  extend over a fiscal
                   accounting year.

         D.   Stock Options:

                   Within 45 days of the effective date of this  agreement,  the
                   employee  will be awarded  options  (the "Stock  Options") to
                   purchase  37,500  shares  of the  stock of  Greater  Atlantic
                   Financial  Corporation  (the  "Corporation")  at an  exercise
                   price  equal to the book  value of the  Corporation  on a per
                   share basis at September 30, 1998.  The Stock Options will be
                   issued in accordance  with the existing  Stock Option Plan of
                   the  Corporation  and in a form  consistent  with the options
                   that have been issued.

                   If the net  earnings  of  GAMC  for the  fiscal  year  ending
                   September 30, 1999 is equal to or greater than $1,625,000, on
                   November 15, 1999,  the Employee  will be awarded  options to
                   purchase  15,000  shares  of  the  Corporation's  stock.  The
                   exercise  price for the  options  issued  will be the  Market
                   Price of the Corporation's  Stock on the date of issue if the
                   Corporation is a publicly traded company.  If the Corporation
                   is not publicly  traded than the  exercise  price will be the
                   book value per share of

                                        2


<PAGE>



                   the Corporation on September 30, 1999.

                   If the net  earnings  of  GAMC  for the  fiscal  year  ending
                   September 30, 2000 is equal to or greater than $1,625,000, on
                   November 15, 2000,  the Employee  will be awarded  options to
                   purchase  15,000  shares  of  the  Corporation's  stock.  The
                   exercise  price for the  options  issued  will be the  Market
                   Price of the Corporation's  Stock on the date of issue if the
                   Corporation is a publicly traded company.  If the Corporation
                   is not publicly  traded than the  exercise  price will be the
                   book  value per share of the  Corporation  on  September  30,
                   2000.

                   All Stock Options granted to Employee shall vest  immediately
                   on the date of grant and shall be evidenced by a Stock Option
                   Agreement,  substantially  in the  form  attached  hereto  as
                   Exhibit E,  except  that such Stock  Option  Agreement  shall
                   specifically provide that Employee may exercise Stock Options
                   following  termination  of employment or service for a period
                   of 5 years;  provided,  however,  that in no event  shall the
                   period extend beyond the expiration of any Option.

As used  herein,  Pre-tax  Net  Income  is  pre-tax  net  income  determined  in
accordance  with generally  accepted  accounting  principles  ("GAAP") which, in
turn,  determines the recognition of revenue and expense for financial reporting
purposes. Net Earnings is also to be determined in accordance with GAAP and will
be after  deduction for the Net Income Bonus  provided for in this Agreement and
after  deduction of income tax expense.  The applicable tax rate used to compute
income  tax  expense  will be the rate in effect  as if GAMC were a  stand-alone
company.

         3.   Benefits.

         (a)  Participation  in Retirement and Medical Plans. The Employee shall
be  entitled  to  participate  in any plan of GAMC  relating to pension or other
retirement  benefits and such medical coverage or reimbursement  plans that GAMC
may adopt for the benefit of its other employees, generally.

         (b)  Employee  Benefits;  Expenses.  GAMC,  in  its  discretion,  shall
authorize an expense  account for all  reasonable  out-of-pocket  expenses which
Employee shall incur in connection with his service for GAMC.

         (c)  Employee Benefits; Transportation. GAMC will provide Employee with
an automobile and pay for the maintenance,  repairs,  taxes and insurance on the
company automobile. In addition, the Employee will be reimbursed by GAMC for oil
and gasoline expenses.

                                        3


<PAGE>




         4.  Term.

         The term of this Agreement shall be a period of two years commencing on
the Effective Date of this Agreement (the "Effective Date"),  subject to earlier
termination  as provided  herein.  Beginning  on the second  anniversary  of the
Effective  Date,  and on each second  anniversary  thereafter,  the term of this
Agreement shall  automatically  be extended for a period of two years,  provided
that GAMC has not given notice in writing to the Employee at least 90 days prior
to such anniversary that the term of this Agreement will not be extended further
or the  Employee  has not given  written  notice at least 90 days  prior to such
anniversary  that he does not wish to renew the Agreement.  Reference  herein to
the term of this  Agreement  refers to both such  initial  term and any extended
term.

         5.  Loyalty; Noncompetition.

         (a) The  Employee  shall  devote  his full  time and  attention  to the
performance  of his duties under this  Agreement.  During the term of Employee's
employment  under this Agreement,  the Employee shall not engage in any business
or  activity  contrary to the  business  affairs or  inconsistent  with the best
interests of GAMC or Greater Atlantic Bank.

         (b) Nothing contained in this Paragraph 5 shall be deemed to prevent or
limit the right of Employee to invest in the capital  stock or other  securities
of any  business  dissimilar  from that of GAMC,  or,  solely  as a  passive  or
minority investor, in any business.

         6.  Standards.

         The  Employee   shall  perform  his  duties  under  this  Agreement  in
accordance with such reasonable  standards expected of employees with comparable
positions in comparable  organizations  and as may be  established  from time to
time by the Board of Directors of GAMC (the "Board of Directors").

         7.  Vacation and Sick Leave.

         The  Employee  shall be entitled to annual  vacation  and sick leave in
accordance  with the policies as are  periodically  established  by the Board of
Directors for senior management employees of GAMC.

         8.  Termination and Termination Pay.

          Employment of the Employee  under this  Agreement  shall be terminated
upon any of the following occurrences:

         (a)  The death of the Employee  during the term of this  Agreement,  in
              which event the

                                        4


<PAGE>



Employee's estate shall be entitled to receive the compensation due the Employee
through the last day of the calendar month in which  Employee's death shall have
occurred,  plus  compensation  provided  for under  this  Agreement  for two (2)
additional months.

         (b) The Board of Directors may terminate the  Employee's  employment at
any time, but any termination by the Board of Directors,  other than termination
for Just Cause,  shall not prejudice the  employees's  right to  compensation or
other benefits  provided under the Agreement in accordance  with this Section 8.
Termination  shall  be  effected  by  giving  the  Employee  written  notice  of
termination  which  shall  state  the  date  of  termination,  the  grounds  for
termination,  including  whether such termination is with or without Just Cause.
If the notice fails to state clearly and explicitly  that the termination is for
Just Cause and fails to specify the grounds for the Just Cause termination, then
termination  shall be  conclusively  established  as  without  Just  Cause.  The
Employee shall have no right to receive  compensation  or other benefits for any
period  after  termination  for  Just  Cause,  but  shall  be  entitled  to  all
compensation  or  other  benefits  accrued  up until  the  date of  termination.
Termination  for "Just  Cause" is  defined  as any of the  following  acts:  (i)
material  personal  dishonesty or breach of fiduciary  duty  detrimental  to the
business and affairs of GAMC and which involves  personal  profit;  (ii) willful
continuing  intentional failure to perform legitimate duties as directed by GAMC
policies and  procedures,  Chairman of the Board or the GAMC Board of Directors;
(iii) willful violation of any law, rule or regulation (other than minor traffic
violations  or  similar  violations)  or  final  cease-and-desist  order,  which
violation is materially  detrimental  to the business and affairs of GAMC or its
parent  company GAB;  (iv)  bankruptcy  or  insolvency;  (v) willful  conduct or
behavior which materially violates applicable  governmental rules or regulations
relating to the mortgage banking business (including but not limited to rules or
regulations  of HUD or VA); (vi) any of the specific acts or  infractions as set
forth in GAMC's Employee  Handbook,  or GAB's Handbook until one is prepared for
GAMC,  specified as grounds for termination  for cause,  and as set forth in any
reasonable  revisions  thereto;  or (vii) willful  conduct or behavior  which is
detrimental  to the  business  affairs  of  GAMC  which  violates  product  loan
origination  practices  or  Canons of Ethics or  Standards  of  Practice  of the
Mortgage Bankers Association.

         (c) Except for termination  pursuant to Section 9 herein,  in the event
Employee's  employment  under  this  Agreement  is  terminated  by the  Board of
Directors  without  Just Cause,  GAMC will be  obligated  to continue to pay the
Employee  the lesser of the amount of the  compensation  provided for under this
Agreement for the remaining term of the Agreement or the amount of  compensation
provided  for under the  Agreement  for a period of six months  after  notice of
termination  (but in no event for a period  less than three  months).  GAMC will
also be obligated to provide the Employee with a continuation  of health,  life,
disability,  and  other  benefits  which  the  Employee  would  be  eligible  to
participate  in for a period not less than three  months  nor  greater  than six
months based upon the benefit levels substantially equal to those being provided
Employee at the date of the notice of  termination  of  employment.  The monthly
compensation to be paid to the Employee  pursuant to this subparagraph (c) shall
be determined by obtaining a monthly  average of the  compensation  for the most
recent three months prior to the date of any notice of termination  without Just
Cause.

                                        5


<PAGE>



              In  addition  to all  other  compensation  to  which  Employee  is
entitled,  upon termination without Just Cause, Employee will be entitled to the
37,500  Stock  Options  provided  for in the first  paragraph  of Section  2(D).
Employee will be entitled to additional Stock Options in accordance with Section
2(D),  depending  on the date of  termination  (as  specified  in the  notice of
termination)  and  the  financial  performance  of  GAMC up  until  the  date of
termination. If the date of Employee's termination is on or before September 30,
1999,  then  Employee will be entitled to a pro rata portion of the 15,000 Stock
Options  referred to in the second  paragraph of Section 2(D) in accordance with
the following formula:

                           If Net Earnings from October 1, 1998 through the date
                           of  termination  multiplied by 365 and divided by the
                           number of days from October 1, 1998, through the date
                           of termination is at least $1,625,000,  then Employee
                           will be  immediately  granted  Stock  Options  in the
                           amount of  15,000  multiplied  by the  number of days
                           from October 1, 1998 through date of termination  and
                           divided by 365.

              If the date of Employee's termination is after September 30, 1999,
then Employee  will be entitled to Stock  Options under the second  paragraph of
Section 2(D), in accordance  with its terms,  and will be entitled to a pro rata
portion  of the 15,000  Stock  Options  referred  to in the third  paragraph  of
Section 2(D), in accordance  with the same pro rata  methodology for annualizing
Net  Earnings  for the fiscal  year,  as set forth  above in  calculating  Stock
Options where the date of termination is on or before September 30, 1999.

         (d) It is expressly  understood and agreed that the Employee's  ability
to direct the Mortgage  Banking  Activities of GAMC is an essential  term of his
employment and this Agreement.  Accordingly, if the Employee's responsibility or
authority  are  materially  diminished  without  cause  during  the  term of his
employment by GAMC,  such action shall be deemed to be termination of Employee's
employment without Just Cause withing the meaning of this Section 8.

         (e) If the  contract is not renewed,  employee  will be entitled to two
(2) months pay after the end date of the contract in accordance with 8c.

         (f) If the  Employee  is removed  and/or  permanently  prohibited  from
participating  in the conduct of GAMC's affairs  pursuant to the Federal Deposit
Insurance Act ("FDIA") (12 U.S.C.  1811 et seq.),  all obligations of GAMC under
this Agreement shall  terminate,  as of the effective date of the order, but the
vested rights of the parties shall not be affected.

         (h) All obligations under this Agreement shall be terminated, except to
the extent  determined that  continuation of this Agreement is necessary for the
continued operation of Greater Atlantic Bank or GAMC: (i) by the Director of the
Office of Thrift Supervision ("Director of OTS"), or his or her designee, at the
time that the Federal  Deposit  Insurance  Corporation  ("FDIC")  enters into an
agreement to provide assistance to or on behalf of Greater

                                        6


<PAGE>



Atlantic Bank under the  authority  contained in Section 13 (c) of FDIA; or (ii)
by the  Director  of the  OTS,  or his or her  designee,  at the  time  that the
Director of the OTS, or his or her designee,  approves a  supervisory  merger to
resolve  problems  related to operation of Greater Atlantic Bank or when Greater
Atlantic  Bank is  determined  by the  Director of the OTS to be in an unsafe or
unsound condition.  Any rights of the parties that have already vested, however,
shall not be affected by such action.

         9.  Change in Control.

         (a) No benefit shall be payable under this Section 9 unless there shall
have been a Change in Control  of Greater  Atlantic  Bank (the  "Bank"),  as set
forth below.  For purposes of this Agreement,  a "Change in Control" of the Bank
shall mean an event of a nature that  results in a Change in Control of the Bank
within the meaning of the Home Owners'  Loan Act, as amended,  and the rules and
regulations promulgated by the Office of Thrift Supervision, as in effect on the
date hereof.

         (b) If,  during  the term of this  Agreement,  any event  described  in
Section 9(a) hereof  constituting  a Change in Control has occurred or the Board
has determined that a Change in Control has occurred, Employee shall be entitled
to the benefits  provided in paragraph (c) of this Section 9 upon his subsequent
termination of employment,  regardless of whether such termination  results from
his  dismissal  or his  resignation  unless such  termination  is because of his
death, retirement or termination for Just Cause.

         (c)  Upon  the  occurrence  of a  Change  in  Control  followed  by the
Employee's  termination of employment,  GAMC shall pay Employee, or in the event
of his subsequent death, his beneficiary or beneficiaries, or his estate, as the
case may be, as severance pay or  liquidated  damages,  or both,  the amount due
Employee  under this Agreement for the month in which such  termination  occurs,
plus a sum equal to the greater of the  compensation  due under  section 8(c) of
the  Agreement  or three (3) times the  average  of the Base  Salary,  excluding
bonuses and all other forms of compensation,  paid or to be paid to the Employee
during the preceding  three (3) years.  At the election of the  Employee,  which
election is to be made within thirty (30) days of the date of termination,  such
payment may be made in a lump sum or paid in equal monthly  installments  during
the thirty-six (36) months  following the Employee's  termination.  In the event
that no  election  is made,  payment to the  Employee  will be made on a monthly
basis during the remaining term of the Agreement.

         10. Suspension of Employment.

         If  the  Employee  is  suspended  and/or  temporarily  prohibited  from
participating  in the  conduct of GAMC's  affairs by a notice  served  under the
FDIA,  GAMC's  obligations under the Agreement shall be suspended as of the date
of service,  unless  stayed by  appropriate  proceedings.  If the charges in the
notice  are  dismissed,  GAMC  shall,  (i) pay the  Employee  all or part of the
compensation  withheld  while its contract  obligations  were suspended and (ii)
reinstate any of its obligations which were suspended.

                                        7


<PAGE>



         11. Disability.

         If the Employee shall become  disabled or  incapacitated  to the extend
that he is unable to perform  his  duties  hereunder,  by reason of a  medically
determinable physical or mental impairment, as determined by a doctor engaged by
the  Board  of  Directors,  Employee  shall  nevertheless  continue  to  receive
compensation  and benefits which may be payable to Employee under the provisions
of disability insurance coverage in effect for GAMC employees. Upon returning to
active full-time  employment,  the Employee's full  compensation as set forth in
this  Agreement  shall  be  reinstated  as of the date of  commencement  of such
activities. In the event that the Employee returns to active employment on other
than a full-time  basis,  then his  compensation (as set forth in Paragraph 2 of
this  Agreement)  shall be  reduced  in  proportion  to the  time  spent in said
employment, or as shall otherwise be agreed to by the parties.

         12. Arbitration.

         Any dispute or  controversy  arising under or in  connection  with this
Agreement shall be settled exclusively by arbitration,  conducted before a panel
of three arbitrators sitting in a location selected by the Employee within fifty
(50) miles from the location of the GAMC,  in  accordance  with the rules of the
American Arbitration  Association then in effect. Judgment may be entered on the
arbitrator's award in any court having  jurisdiction;  provided,  however,  that
Employee shall be entitled to seek specific  performance of his right to be paid
until the Date of Termination  during the pendency of any dispute or controversy
arising under or in connection with this Agreement.

         In the event any dispute or controversy  arising under or in connection
with  Employee's  termination  is resolved in favor of the Employee,  whether by
judgment,  arbitration or settlement,  Employee shall be entitled to the payment
of all  back-pay,  including  salary,  bonuses and any other cash  compensation,
fringe  benefits and any  compensation  and  benefits  due  Employee  under this
Agreement.

         13. Successors and Assigns.

         (a) Except as otherwise provided herein,  this Agreement shall inure to
the benefit of and be binding  upon any  corporate  or other  successor  of GAMC
which shall acquire, directly or indirectly, by merger, consolidation,  purchase
or otherwise, all or substantially all of the assets or stock of GAMC. GAMC may,
at its option, assign this Agreement to a subsidiary or affiliate of GAMC.

         (b) Since GAMC is  contracting  for the unique  personal  skills of the
Employee,  the Employee is precluded  from assigning or delegating his rights or
duties hereunder without first obtaining the written consent of GAMC.

                                        8


<PAGE>



         14. Applicable Law.

         This  agreement  shall  be  governed  by  all  respects  whether  as to
validity,  construction,  capacity,  performance or otherwise by the laws of the
Commonwealth of Virginia,  except to the extent that Federal law shall be deemed
to apply.

         15. Severability.

         The  provisions  of the  Agreement  shall be deemed  severable  and the
invalidity or unenforceability of any provision shall not affect the validity or
enforceability of the other provisions hereof.

         16. Entire Agreement.

         This Agreement together with any understanding or modifications thereof
as agreed to in writing by the parties,  shall  constitute the entire  agreement
between the parties hereto.

         IN WITNESS WHEREOF, the parties have executed this Agreement on the day
and first herein above written.

                                                     GREATER ATLANTIC MORTGAGE

                                                              CORPORATION

ATTEST:                                           BY: /s/ Carroll E. Amos
                                                     -----------------------
/s/ Martha La Chance                                      Chairman of the Board
- --------------------------
Secretary

WITNESS:

/s/ Carroll E. Amos                                     /s/ T. Mark Stamm      
- ---------------------------                             -----------------------
                                                        T. Mark Stamm

                                        9


<PAGE>



                      GREATER ATLANTIC MORTGAGE CORPORATION

                                    EXHIBIT A
                                    QUARTERLY
                       CALCULATION ADJUSTED NET INCOME AND
                                NET INCOME BONUS

<TABLE>
<CAPTION>
                                                                                                  YEAR TO DATE
                                                                                                  ------------

<S>                                                                                             <C>
Net income before taxes and bonus                                                                 $

Add:

Depreciation of GAMC automobile (Current transaction only)                                        
                                                                                                    ------------

Sub-total

Less:

Charge for recourse loan sales (1):
- -----------------------------------

Required Capital to be held for recourse
         Loan Sales (Exhibit D)                      $

Cost of Capital (GAB Average cost of

         Funds for the most recent quarter + 2.00%)       
                                                       ------------                               ------------

ADJUSTED NET INCOME BEFORE
         BONUS AND TAXES                                                                          $

Bonus Percent                                                                                         30.00%
                                                                                                  ------------
Net Income Bonus                                                                                  $
                                                                                                  ------------
</TABLE>




- ------------------
         (1) This calculation will change  quarterly.  The  required  capital as
computed in accordance  with Exhibit D at the end of a quarter  (i.e.,  9/30/98)
will be used in the net income  bonus  calculation  for the  subsequent  quarter
(i.e., 10/1/98 to 12/31/98).

                                       10


<PAGE>



                      GREATER ATLANTIC MORTGAGE CORPORATION

                                    EXHIBIT B
                        ACCOUNTING FOR THE SALE OF LOANS
                            AND LOAN SERVICING RIGHTS
                            TO GREATER ATLANTIC BANK

During the ordinary course of business,  Greater Atlantic  Mortgage  Corporation
("GAMC") will sell loans and servicing  rights to Greater Atlantic Bank ("GAB").
Generally  accepted  accounting  principles  ("GAAP") are used in preparing  the
financial  statements for GAMC.  Since GAMC is a subsidiary of Greater  Atlantic
Bank and not an independent mortgage banking company, certain revenues cannot be
recognized by GAMC. In order for GAMC earnings to properly reflect direct income
and expense,  the sale of loans and  servicing  rights to Greater  Atlantic Bank
need to be accounted for differently.

Following  is the  accounting  for the sale of loans  and  servicing  rights  to
Greater Atlantic Bank:

                  SALE OF LOAN SERVICING RIGHTS:  Any servicing released premium
                  received  by GAMC that is in excess of what GAB can  recognize
                  on its books as a premium for the  acquisition of servicing is
                  to be  deferred  on the books of GAMC and  amortized  over the
                  estimated life of the servicing. Should the premium carried on
                  the books of the Bank  require a write  down due to a decrease
                  in value,  such write down in valuation will have no impact of
                  the financial statements of GAMC.

                  SALE OF LOANS: Any gain on sale of loans arising from the sale
                  of loans to  Greater  Atlantic  Bank  that is in excess of the
                  origination  cost of that loan will be deferred and  amortized
                  into  the  income  of  GAMC  over  the  life  of the  loan  in
                  accordance with GAAP.

Should the  employee be  terminated,  any net income  bonus due for any deferred
fees or servicing  release  premiums will be paid to the employee on the date of
termination at the net income bonus rate  applicable  when the loan or servicing
was sold to Greater Atlantic Bank.

                                       11


<PAGE>



                      GREATER ATLANTIC MORTGAGE CORPORATION

                                    EXHIBIT C
                            EXPENSE REIMBURSEMENT DUE
                              GREATER ATLANTIC BANK

While net income of GAMC reflects all income and expenses directly  generated by
GAMC there are certain  expenses  incurred by Greater Atlantic Bank (the "Bank")
that are  reimbursable  by GAMC because the combined  payment for such  expenses
would be less than if paid individually.

Following are those expenses  directly  related to GAMC that are reimbursable to
the Bank:

         o   Monthly charge of $2,200 for Bank accounting  personnel used in the
             review and preparation of GAMC's financial statements or such other
             amount as agreed to between the parties.

         o   Twenty  percent  (20%)  of the  annual  audit  fee and  tax  return
             preparation charges.

         o   All required insurance  policies whether directly  identified (such
             as hospitalization,  life insurance, etc.,) or allocated based on a
             reasonable allocation percentage obtained from the carrier (such as
             fidelity bonds, errors and omissions, etc.)

         o   Other cost or expenses  that can be directly  related to  operating
             GAMC.  The primary  guiding  principle will be "...did GAMC benefit
             from the cost or expense incurred?"

All  reimbursements  will be based on cost (no profit  factor added) and, in the
case of reimbursement for personnel cost, an 18% benefit factor will be applied.

                                       12


<PAGE>



                         GREATER ATLANTIC MORTGAGE CORP.

                                    EXHIBIT D
                               RECOURSE AGREEMENTS


<TABLE>
<CAPTION>
        INVESTOR                BRIEF DESCRIPTION                   PRACTICAL                 AMOUNT       TFR
                                   OF RECOURSE                     APPLICATION                             LINE
                                                                                                          NUMBER

<S>                      <C>                             <C>                                   <C>        <C>    
Chase Manhattan          The greater of $700,000 or      $1,400,000 or 10%
                         10% of loans sold in any        whichever is greater.                 $1,400,000 CCR 450
                         calendar quarter.                                                             $0 CCR 480
Countrywide              If 1st payment is greater       Loans closed in the prior
                         than 30 days late and loan      two months plus any loans
                         becomes greater than 90         that are 1st payment
                         days delinquent in the first    delinquent, until 90 day              $7,798,590 CCR 450
                         year.                           delinquency clock runs out.             $866,510 CCR 480
First Plus               If 1st payment is greater       Loans closed in the prior
                         than 30 days late.              two months plus any loans
                                                         that are 1st payment
                                                         delinquent, until 90 day
                                                         delinquency clock runs out.             $487,500 CCR 480
Norwest                  The greater of $700,000 or      $1,400,000 of 10%
                         10% of loans sold in any        whichever is greater.
                         calendar quarter.                                                     $1,281,000 CCR 450
                                                                                                 $119,000 CCR 480
                                                                                         ----------------

                                                                                              $10,967,090 CCR 450
                                                                                                 $985,510 CCR 480

                                                                                              $10,552,600 CCR 460

                                                         10,967,090 x 20% x 10% =                $219,342

                                                         985,510 x 50% x 10% =                    $49,275

                                                         Required Capital for
                                                         Recourse Loan Sales                     $268,617
                                                                                         ================
</TABLE>


                                       13


<PAGE>



                        GREATER ATLANTIC FINANCIAL CORP.
                       1997 STOCK OPTION AND WARRANT PLAN
                      NON-STATUTORY STOCK OPTION AGREEMENT

NAME OF RECIPIENT:                     T. Mark Stamm

NUMBER OF SHARES
SUBJECT TO THIS OPTION:                37,5000 shares

EXERCISE PRICE:                        $5.58

TERM OF OPTION:              This Non-statutory  Stock Option expires on October
                             29,  2008.  (The term of this  Non-statutory  Stock
                             Option shall not exceed 10 years  commencing on the
                             Date of Grant).

PAYMENT OF EXERCISE  PRICE:  The  Exercise  Price may be paid in cash or Greater
                             Atlantic  Financial  Corp.  common  stock  ("Common
                             Stock")  having a Fair Market Value on the exercise
                             date  equal  to the  total  Exercise  Price  or any
                             combination  of cash or Common  Stock,  including a
                             cashless exercise with a qualifying broker-dealer.

DATE OF GRANT:               October 29, 1998

VESTING SCHEDULE:            This  Non-statutory  Stock Option vests immediately
                             on the date of grant.

VOTING:                      The Recipient shall have no rights as a shareholder
                             with respect to any shares of Common Stock  covered
                             by this  Non-statutory  Stock Option until the date
                             of issuance of a stock  certificate  for the Common
                             Stock acquired by this Non-statutory Stock Option.

DISTRIBUTION:                Shares   of   Common   Stock    subject   to   this
                             Non-statutory  Stock Option will be  distributed as
                             soon as practicable  upon  exercise.  Distributions
                             pursuant  to  associated  rights will be made under
                             the terms of the Plan.

DESIGNATION OF
BENEFICIARY:                 A  Beneficiary  may be  designated  in  writing  to
                             receive,  in the event of death,  any Common  Stock
                             the   Recipient   is   entitled   to   under   this
                             Non-statutory Stock Option Agreement.

                                       14


<PAGE>



EFFECT OF TERMINATION OF
EMPLOYMENT OR SERVICE
BECAUSE OF:

         (A)    DEATH OR DISABILITY:  All  Non-statutory  Stock  Options  become
                                      immediately    exercisable    and   remain
                                      exercisable  for a period  of one (1) year
                                      following  termination  of  employment  or
                                      service.

         (B)    CAUSE:                All  rights  under   Non-statutory   Stock
                                      Options shall expire  immediately upon the
                                      effective date of Termination for Cause.

         (C)    RETIREMENT:           Non-statutory   Stock   Options  that  are
                                      immediately  exercisable  by the Recipient
                                      at the date of Retirement may be exercised
                                      and such Options shall remain  exercisable
                                      for a  period  of one (1)  year  following
                                      Retirement;  provided,  however,  that, if
                                      the  Recipient is  immediately  engaged by
                                      Greater  Atlantic  Financial  Corp.  or an
                                      Affiliate as a consultant or advisor,  any
                                      unexercisable  Non-statutory Stock Options
                                      shall  become  exercisable  in  accordance
                                      with this Agreement  during the period the
                                      Recipient  is engaged by Greater  Atlantic
                                      Financial  Corp.  or  an  Affiliate  as  a
                                      consultant.  Notwithstanding the foregoing
                                      provision,  in no event  shall any  Option
                                      extend beyond its original term.

         (E)    OTHER REASONS:        All  Non-statutory  Stock Options that are
                                      immediately  exercisable  by the Recipient
                                      at  the   date  of   termination   may  be
                                      exercised  and such  Options  shall remain
                                      exercisable  only for a period of five (5)
                                      years following  termination of employment
                                      or service; provided,  however, that in no
                                      event shall the period  extend  beyond the
                                      expiration of any Option.

NON-TRANSFERABILITY:                  Non-statutory  Stock  Options shall not be
                                      transferred,  assigned,  hypothecated,  or
                                      disposed of in any manner by the Recipient
                                      other   than  by  will  or  the   laws  of
                                      intestate    succession.    However,   the
                                      Recipient  may petition  the  Committee to
                                      permit  transfer  or  assignment  of  this
                                      Non-statutory   Stock   Option   if   such
                                      transfer   or   assignment   is,   in  the
                                      Committee's sole determination,  for valid
                                      estate  planning  purposes  and  permitted
                                      under the  Internal  Revenue Code of 1986,
                                      as amended and the Securities Exchange Act
                                      of 1934, as amended.

TAX WITHHOLDING:                      This  Non-statutory  Stock Option Award is
                                      subject to tax  withholding  to the extent
                                      required by any governmental

                                       15


<PAGE>


                                      authority.  The Recipient is  responsible,
                                      for any required withholding applicable to
                                      any  Non-statutory  Stock Option which has
                                      been transferred  pursuant to the terms of
                                      the Plan,  unless  otherwise  inconsistent
                                      with current law.

MODIFICATION AND WAIVER:              This Non-statutory  Stock Option Agreement
                                      may be amended or modified,  prospectively
                                      or retroactively;  provided, however, that
                                      no such  amendment  or  modification  will
                                      adversely   affect   the   rights  of  the
                                      Recipient under this agreement without his
                                      or her written consent. This Non-statutory
                                      Stock  Option  Agreement is subject to the
                                      terms  and   conditions   of  the  Greater
                                      Atlantic Financial Corp. 1998 Stock Option
                                      and Warrant Plan (the "Plan"). Neither the
                                      Plan nor this  Agreement  create any right
                                      on the part of any employee to continue in
                                      the employ or service of Greater  Atlantic
                                      Financial Corp. or any Affiliates thereof.
                                      All  capitalized  terms  herein shall have
                                      the same meaning as those contained in the
                                      Plan.

         The Recipient hereby  acknowledges  that all decisions,  determinations
and  interpretations  of the Board of Directors,  or the Committee  thereof,  in
response of the Plan and this Non-statutory Stock Option Agreement are final and
conclusive.

         IN WITNESS WHEREOF,  Greater  Atlantic  Financial Corp. has caused this
Non-statutory  Stock Option  Agreement to be executed,  and said  Recipient  has
hereunto set his hand, as of the 29th day of October, 1998.

                                         GREATER ATLANTIC FINANCIAL CORP.

                                         Board of Directors

                                         By:
                                            -----------------------------------
                                            William Calomiris, Chairman

                                         RECIPIENT


                                         ---------------------------------------
                                            T. Mark Stamm

                                       16



                                                                  EXHIBIT 10.3A

                          GREATER ATLANTIC SAVINGS BANK
                           DEFERRED COMPENSATION PLAN

                          (EFFECTIVE OCTOBER 30, 1997)


<PAGE>



                          GREATER ATLANTIC SAVINGS BANK
                           DEFERRED COMPENSATION PLAN

                                TABLE OF CONTENTS

<TABLE>
<CAPTION>
                                    ARTICLE I
                                 PURPOSE OF PLAN

                                                                             Page
                                                                             ----
<S>                                                                         <C>
SECTION 1.1   PURPOSE...........................................................1
              -------

                               ARTICLE II
                               DEFINITIONS

SECTION 2.1   DEFINITIONS.......................................................1
              -----------

                               ARTICLE III
                      ELIGIBILITY AND PARTICIPATION

SECTION 3.1   ELIGIBILITY........................................................3
              -----------

SECTION 3.2   ELECTION TO PARTICIPATE............................................3
              -----------------------

                               ARTICLE IV
                    MAINTENANCE OF DEFERRAL ACCOUNTS

SECTION 4.1   DEFERRAL ACCOUNTS..................................................4
              -----------------

                                ARTICLE V
                              DISTRIBUTION

SECTION 5.1   DISTRIBUTIONS......................................................5
              -------------

                               ARTICLE VI
                            CLAIMS PROCEDURE

SECTION 6.1   CLAIMS REVIEWER....................................................8
              ---------------
SECTION 6.2   CLAIMS PROCEDURE...................................................9
              ----------------

                               ARTICLE VII
                        AMENDMENT AND TERMINATION

SECTION 7.1   AMENDMENT OF THE PLAN.............................................10
              ---------------------

SECTION 7.2   TERMINATION OF THE PLAN...........................................10
              -----------------------
</TABLE>




<PAGE>


<TABLE>
<CAPTION>
                              ARTICLE VIII
                        AMENDMENT AND TERMINATION

                                                                             Page
                                                                             ----

<S>           <C>                                                              <C>
SECTION 8.1   UNFUNDED, UNSECURED PROMISE TO MAKE PAYMENTS IN THE FUTURE........10
              ----------------------------------------------------------

SECTION 8.2   PLAN ADMINISTRATOR................................................11
              ------------------

SECTION 8.3   EXPENSES..........................................................11
              --------

SECTION 8.4   STATEMENTS........................................................11
              ----------

SECTION 8.5   RIGHTS OF PARTICIPANTS AND BENEFICIARIES..........................11
              ----------------------------------------

SECTION 8.6   INCOMPETENT INDIVIDUALS...........................................12
              -----------------------

SECTION 8.7   SALE, MERGER, OR CONSOLIDATION OF THE BANK........................12
              ------------------------------------------

SECTION 8.8   LOCATION OF PARTICIPANTS..........................................12
              ------------------------

SECTION 8.9   LIABILITY OF THE BANK.............................................13
              ---------------------

SECTION 8.10  GOVERNING LAW.....................................................13
              -------------
</TABLE>




<PAGE>



                                    ARTICLE I
                               PURPOSE OF THE PLAN

SECTION 1.1       PURPOSE.

         The purpose of the Greater Atlantic Savings Bank Deferred  Compensation
Plan is to  provide  Eligible  Individuals  with the  opportunity  to defer  the
receipt of Compensation to a specified time in the future.

                                   ARTICLE II
                                   DEFINITIONS

SECTION 2.1       DEFINITIONS.

         When used  herein,  the  following  words and  phrases  shall  have the
meaning set forth below:

         (a)  "AFFILIATE" means  any "parent  corporation"  or  any  "subsidiary
              corporation" of the Company, as such terms are defined in Sections
              424(e) and 424(f),  respectively,  of the Internal Revenue Code of
              1986, as amended.

         (b)  "APPLICABLE PERIOD OF SERVICE" means the calendar year.

         (c)  "BANK" means Greater Atlantic Savings Bank

         (d)  "BOARD OF DIRECTORS" means the Board of Directors of the Bank

         (e)  "CHANGE  IN  CONTROL"  means a change  in  control  of the Bank as
              determined by the Board of Directors.

         (f)  "COMMITTEE"  means  the  committee  designated  by  the  Board  of
              Directors to  administer  the Plan  pursuant to Section 8.2 of the
              Plan.

         (g)  "COMPENSATION"   means  cash   remuneration,   including  bonuses,
              otherwise  payable to an Employee for services  performed  for the
              Bank or an Affiliate.

         (h)  "EFFECTIVE DATE" means October 30, 1997.

         (i)  "ELIGIBLE  INDIVIDUAL"  means  any  Employee  of  the  Bank  or an
              Affiliate  who is one of a "select  group of  management or highly
              compensated  employees,"  as such  phrase is used for  purposes of
              Sections  101,  201,  and 301 of the  Employee  Retirement  Income
              Security Act of 1974, as amended, and who is designated by

                                        1


<PAGE>



              the Board of  Directors,  pursuant to Section 3.1 of the Plan,  as
              eligible to participate in the Plan.

         (j)  "EMPLOYEE" means any person employed by the Bank or an Affiliate.

         (k)  "FAIR MARKET  VALUE"  means the market  price of Preferred  Stock,
              determined by the Committee as follows:

              (1)  If the  Preferred Stock was traded on the date in question on
                   The Nasdaq Stock Market,  then the Fair Market Value shall be
                   equal to the last  transaction  price quoted for such date by
                   The Nasdaq Stock Market;

              (2)  If the Preferred Stock was traded on a stock exchange  on the
                   date in  question,  then the Fair Market Value shall be equal
                   to the closing  price  reported by the  applicable  composite
                   transactions reported for such date; and

              (3)  If neither of the foregoing  provisions is  applicable,  then
                   the Fair Market Value shall be determined by the Committee in
                   good faith on such basis as it deems appropriate.

         (l)  "PARTICIPANT" means an Eligible Individual who elects, pursuant to
              Section  3.2 of the  Plan,  to  defer  the  receipt  of all or any
              portion of his or her Compensation.

         (m)  "PLAN"  means  this  Greater   Atlantic   Savings  Bank   Deferred
              Compensation Plan.

         (n)  "PREFERRED   STOCK"  means  Greater   Atlantic   Savings  Bank  6%
              non-cumulative  preferred stock which is convertible  into Greater
              Atlantic  Financial Corp. common stock at $8.00 per share in years
              four through seven after issuance.

                                   ARTICLE III
                          ELIGIBILITY AND PARTICIPATION

SECTION 3.1   ELIGIBILITY.

              Any  Eligible  Employee  designated  by the  Board  of  Directors,
              including  any  member  of the Board of  Directors  who is also an
              Employee,  shall be  eligible  to  participate  in this  Plan with
              respect to the deferral of his or her Compensation.

SECTION 3.2   ELECTION TO PARTICIPATE.

         (a)  Prior to the  beginning of any  Applicable  Period of Service,  an
              Eligible  Individual  may  elect  to  participate  in the  Plan by
              directing that all or part of his or her Compensation,  which such
              Eligible Individual would otherwise receive in such

                                        2


<PAGE>



              Applicable Period of Service and/or subsequent  Applicable Periods
              of Service,  be credited to a deferral account  established in his
              or her  name  on  the  books  of  the  Bank  or an  Affiliate,  as
              applicable.

         (b)  Notwithstanding  the general election timing requirement set forth
              in Paragraph (a) of this Section 3.2, upon first becoming eligible
              to  participate  in the Plan,  an Eligible  Individual  may,within
              thirty (30) days of first becoming  eligible to participate,  make
              an  election  to defer all or part of any  Compensation  yet to be
              paid. Employees designated by the Board as eligible to participate
              in this Plan as of the Effective  Date may make an election  prior
              to or within thirty (30) days of the  Effective  Date to defer any
              Compensation which such Employees would receive, and had yet to be
              paid,  during  the  Applicable  Period of  Service  including  the
              Effective Date

         (c)  Any election to  participate in the Plan shall be in the form of a
              document  acceptable to the Committee and executed by the Eligible
              Individual  and filed with the Committee.  An election  related to
              Compensation  otherwise payable currently in any Applicable Period
              of Service shall become  irrevocable  on the last day prior to the
              beginning of such Applicable Period of Service.


                                   ARTICLE IV
                        MAINTENANCE OF DEFERRAL ACCOUNTS

SECTION 4.1   DEFERRAL ACCOUNTS.

              The Committee shall credit to a deferral  account  established for
              the  Participant   deferred   amounts  related  to   Compensation,
              including  applicable  interest.  Such deferral account shall bear
              interest at a rate of 6% per annum so long as any amount  credited
              to the Participant's deferral account remains undistributed to the
              Participant.

                                    ARTICLE V
                                  DISTRIBUTIONS

SECTION 5.1   DISTRIBUTIONS.

         (a)  At  the  time  an  Eligible   Individual   makes  an  election  to
              participate in the Plan pursuant to Section 3.2 of the Plan, he or
              she shall also make an election  with respect to the  distribution
              (during  his or her  lifetime or in the event of his or her death)
              of the amounts credited to his or her deferral account.

                                        3


<PAGE>



         (b)  A  Participant  may  make an  election  with  respect  to  amounts
              credited to his or her deferral  account to be  distributed to the
              Participant during the Participant's lifetime of amounts otherwise
              payable  currently  in any  Applicable  Period  of  Service.  Such
              election  shall  become  irrevocable  on the last day prior to the
              beginning of such Applicable Period of Service; provided, however,
              that a  Participant  may elect to extend the period of deferral if
              the  Participant  makes  such an  election  no later  than 18 full
              calendar  months prior to the date payments are otherwise to begin
              under the Plan.

         (c)  A  Participant  may  make an  election  with  respect  to  amounts
              credited to his or her deferral  account to be  distributed in the
              event of the Participant's death and such election,  including the
              designation of a beneficiary or  beneficiaries,  may be changed by
              the individual at any time by filing an appropriate  document with
              the Committee.

         (d)  The amounts credited to a Participant's  deferral account shall be
              payable in Preferred Stock or cash at the election of the Board of
              Directors of the Bank on (i) the date the Bank  announces a Change
              in  Control  or (ii) the date  three (3)  years  from the date the
              Participant  elects to defer his or her Compensation.  Said amount
              shall be  distributed  to the  Participant  as soon as practicable
              after such date.

         (e)  The amount of Preferred Stock payable to a Participant  under this
              Section 5.1 shall be  calculated by dividing the Fair Market Value
              of  the  Preferred  Stock  by the  total  amount  of  Compensation
              deferred,  including interest.  This calculation shall be computed
              within  three  (3)  business  days  from  (i) the  date  the  Bank
              announces  a Change in  Control  or (ii) the date  three (3) years
              from  the  date  the  Participant  elects  to  defer  his  or  her
              Compensation

         (f)  Notwithstanding  Paragraph  (d) of this  Section  5.1,  the entire
              amount then credited to a Participant's  deferral account shall be
              paid  immediately  in a single  payment if (i) the  Participant is
              discharged  for "cause" by the Bank or an  Affiliate,  or (ii) the
              Committee determines that the Participant engaged in misconduct in
              connection with the  Participant's  employment with the Bank or an
              Affiliate.   The   determination   of  whether  a  Participant  is
              discharged  for  "cause" or whether a  Participant  has engaged in
              misconduct in connection  with his or her service with the Bank or
              an  Affiliate  shall be made by the Board of Directors of the Bank
              or an Affiliate,  as appropriate,  and such determination shall be
              binding on all concerned parties.

         (g)  The  Committee  may, at its sole  discretion,  allow for the early
              payment of a Participant's  deferred  Compensation  account in the
              event of an "unforeseeable emergency" or in the event of the death
              or Disability of the  Participant.  An  "unforeseeable  emergency"
              means an unanticipated emergency caused by an event

                                        4


<PAGE>



              beyond the control of the Participant  that would result in severe
              financial  hardship if the distribution  were not permitted.  Such
              distributions   shall  be  limited  to  the  amount  necessary  to
              sufficiently  address the financial  hardship.  Any  distributions
              under  this  provision,  shall  be  consistent  with  the Code and
              regulations.

         (h)  The obligation to make a distribution of deferred amounts credited
              to a Participant's  deferral account during any calendar year plus
              the additional  amounts  credited on such deferred amount pursuant
              to Section 4.1 of the Plan shall be borne by the Bank or Affiliate
              which otherwise would have paid the related Compensation.

         (i)  Notwithstanding  anything herein to the contrary, if, at any time,
              a court of competent  jurisdiction or the Internal Revenue Service
              (if such  determinant  is not  appealed  in a court  of  competent
              jurisdiction)   determines  that  an  amount  in  a  Participant's
              deferral  account  is  includible  in  the  gross  income  of  the
              Participant  and subject to tax,  the  Committee  may, in its sole
              discretion, permit an immediate lump sum distribution of an amount
              equal  to  the  amount   determined   to  be   includible  in  the
              Participant's gross income.

         (j)  The  Committee may make any  provision  necessary for  withholding
              from any payment to a Participant or beneficiary  amounts required
              for federal, state, and local income or employment tax purposes.

                                   ARTICLE VI
                                CLAIMS PROCEDURE

SECTION 6.1   CLAIMS REVIEWER.

         For purposes of handling  claims with respect to this Plan, the "Claims
Reviewer" shall be the Committee,  unless another person or organization unit is
designated by the Committee as Claims Reviewer.

SECTION 6.2   CLAIMS PROCEDURE.

         (a)  An initial  claim for benefits  under the Plan must be made by the
              Participant  or  his  or  her  beneficiary  or   beneficiaries  in
              accordance with the terms of this Section 6.2.

         (b)  Not later than ninety (90) days after receipt of such a claim, the
              Claims Reviewer will render a written decision on the claim to the
              claimant,  unless special  circumstances  require the extension of
              such 90-day  period.  If such  extension is necessary,  the Claims
              Reviewer  shall  provide  the  Participant  or  the  Participant's
              beneficiary or  beneficiaries  with written  notification  of such
              extension before the expiration of the initial 90-day period. Such
              notice shall specify the reason or reasons for such  extension and
              the date by which a final decision can be expected.

                                        5


<PAGE>



              In no event shall such  extension  exceed a period of 90 days from
              the end of the initial 90-day period.

         (c)  In the event the Claims Reviewer denies the claim of a Participant
              or any  beneficiary  in whole or in part,  the  Claims  Reviewer's
              written  notification shall specify,  in a manner calculated to be
              understood by the claimant, the reason for the denial; a reference
              to the Plan or other  document  or form  that is the basis for the
              denial;  a description of any  additional  material or information
              necessary for the claimant to perfect the claim; an explanation as
              to  why  such  information  or  material  is  necessary;   and  an
              explanation of the applicable claims procedure.

         (d)  Should  the  claim be denied  in whole or in part and  should  the
              claimant be dissatisfied with the Claims Reviewer's disposition of
              the claimant's claim, the claimant may have a full and fair review
              of the claim by the Committee  upon written  request  submitted by
              the claimant or the claimant's duly authorized  representative and
              received  by the  Committee  within  sixty  (60)  days  after  the
              claimant  receives written  notification that the claimant's claim
              has been denied.  In connection with such review,  the claimant or
              the claimant's duly authorized representative shall be entitled to
              review  pertinent  documents and submit the claimant's views as to
              the issues, in writing.  The Committee shall act to deny or accept
              the claim within sixty (60) days after  receipt of the  claimant's
              written  request for review unless special  circumstances  require
              the  extension  of such  60- day  period.  If  such  extension  is
              necessary,  the Committee  shall provide the claimant with written
              notification  of such  extension  before  the  expiration  of such
              initial 60-day period.  In all events,  the Committee shall act to
              deny or accept  the claim  within  120 days of the  receipt of the
              claimant's written request for review. The action of the Committee
              shall be in the form of a written  notice to the  claimant and its
              contents shall include all of the  requirements  for action on the
              original claim.

         (e)  In no event may a claimant  commence legal action for benefits the
              claimant  believes  are due the  claimant  until the  claimant has
              exhausted all of the remedies and procedures afforded the claimant
              by this Article VI.

                                   ARTICLE VII
                            AMENDMENT AND TERMINATION

SECTION 7.1   AMENDMENT OF THE PLAN.

         The Bank may at any time amend the Plan, but such  amendment  shall not
adversely  affect the rights of any Participant or  beneficiary,  without his or
her  consent,  to any  benefit  under  the Plan to  which  such  Participant  or
beneficiary  has become  entitled prior to the effective date of such amendment.
The Committee shall be authorized to make minor or administrative changes to the
Plan,  as well as  amendments  required by  applicable  federal or state law (or
authorized or

                                        6


<PAGE>



made desirable by such statutes);  provided,  however, that such amendments must
subsequently be ratified by the Board of Directors.

SECTION 7.2   TERMINATION OF THE PLAN.

         The Bank may at any time terminate the Plan, but such termination shall
not adversely  affect the rights of any Participant or beneficiary,  without his
or her  consent,  to any  benefit  under the Plan to which such  Participant  or
beneficiary has become entitled prior to the effective date of such termination.
Upon  termination of the Plan,  distribution of amounts credited to the deferral
accounts of Participants  shall be made to Participants and their  beneficiaries
in accordance with Article V of the Plan.


                                  ARTICLE VIII
                            MISCELLANEOUS PROVISIONS

SECTION 8.1  UNFUNDED, UNSECURED PROMISE TO MAKE PAYMENTS IN THE FUTURE.

         The right of a Participant or any beneficiary to receive a distribution
hereunder  shall be an unsecured claim against the general assets of the Bank or
an Affiliate, and neither a Participant nor his or her designated beneficiary or
beneficiaries  shall have any rights in or against  any amount  credited  to any
account  under this Plan or any other  assets of the Bank or an  Affiliate.  The
Plan at all times shall be  considered  entirely  unfunded both for tax purposes
and for purposes of Title I of the Employee  Retirement  Income  Security Act of
1974, as amended.  Any funds invested  hereunder shall continue for all purposes
to be part of the general  assets of the Bank or an Affiliate  and  available to
its general  creditors in the event of bankruptcy or insolvency.  Accounts under
this Plan and any  benefits  which may be payable  pursuant to this Plan are not
subject in any manner to anticipation,  sale, alienation,  transfer, assignment,
pledge, encumbrance, attachment, or garnishment by creditors of a Participant or
a Participant's  beneficiary.  The Plan constitute a mere promise by the Bank or
Affiliate  to make  benefit  payments  in the  future.  No  interest or right to
receive a benefit may be taken,  either  voluntarily or  involuntarily,  for the
satisfaction  of the debts  of, or other  obligations  or claims  against,  such
Participant or  beneficiary,  including  claims for alimony,  support,  separate
maintenance and claims in bankruptcy proceedings.

SECTION 8.2   PLAN ADMINISTRATOR.

         (a)  The Plan shall be administered by the Committee  designated by the
              Board of Directors.

         (b)  The  Committee  shall  have  the  authority,  duty  and  power  to
              interpret  and  construe  the  provisions  of the Plan as it deems
              appropriate.  The Committee shall have the duty and responsibility
              of  maintaining  records,  making the requisite  calculations  and
              disbursing  the payments  hereunder.  In addition,  the  Committee
              shall  have  the  authority  and  power  to  delegate  any  of its
              administrative duties to employees of

                                        7


<PAGE>



              the Bank or Affiliate, as the Committee may deem appropriate.  The
              Committee  shall be entitled  to rely on all  tables,  valuations,
              certificates, opinions, data and reports furnished by any actuary,
              accountant,  controller,  counsel  or  other  person  employed  or
              retained   by  the   Bank   with   respect   to  the   Plan.   The
              interpretations,  determination,  regulations and  calculations of
              the  Committee  shall be final  and  binding  on all  persons  and
              parties concerned.

SECTION 8.3   EXPENSES.

         Expenses of  administration of the Plan shall be paid by the Bank or an
Affiliate.

SECTION 8.4   STATEMENTS.

         The Committee  shall furnish  individual  annual  statements of accrued
benefits to each Participant, or current beneficiary, in such form as determined
by the Committee or as required by law.

SECTION 8.5   RIGHTS OF PARTICIPANTS AND BENEFICIARIES.

         (a)  The sole rights of a Participant  or  beneficiary  under this Plan
              shall  be  to  have  this  Plan  administered   according  to  its
              provisions, to receive whatever benefits he or she may be entitled
              to hereunder.

         (b)  Nothing in the Plan shall be  interpreted  as a guaranty  that any
              funds in any trust which may be established in connection with the
              Plan or assets of the Bank or an Affiliate  will be  sufficient to
              pay any benefit hereunder.

         (c)  The adoption and  maintenance  of this Plan shall not be construed
              as creating any contract of employment or service between the Bank
              or an Affiliate and any Participant or other individual.  The Plan
              shall not  affect  the right of the Bank or an  Affiliate  to deal
              with any Participants in employment or service respects, including
              their  hiring,   discharge,   compensation,   and   conditions  of
              employment or other service.

SECTION 8.6   INCOMPETENT INDIVIDUALS.

         The  Committee  may from time to time  establish  rules and  procedures
which it determines to be necessary  for the proper  administration  of the Plan
and the benefits  payable to a Participant or beneficiary in the event that such
Participant or beneficiary  is declared  incompetent  and a conservator or other
person  legally  charged  with  that  Participant's  or  beneficiary's  care  is
appointed.  Except as otherwise provided herein,  when the Committee  determines
that such  Participant  or  beneficiary is unable to manage his or her financial
affairs,  the Committee may pay such Participant's or beneficiary's  benefits to
such   conservator,   person  legally   charged  with  such   Participant's   or
beneficiary's care, or institution then contributing toward or providing for the
care and maintenance of such Participant or beneficiary.  Any such payment shall
constitute, to

                                        8


<PAGE>


the extent of such payment, a complete discharge of any liability of the Bank or
an Affiliate and the Plan to such Participant or beneficiary.

SECTION 8.7   SALE, MERGER, OR CONSOLIDATION OF THE BANK.

         Upon a merger,  consolidation  or other  Change in Control  any amounts
credited to  Participant's  deferral  account shall be paid in a single payment.
Any legal fees incurred by a Participant in  determining  benefits to which such
Participant  is  entitled  under  the  Plan   following  a  sale,   merger,   or
consolidation  of the  Bank or an  Affiliate  of  which  the  Participant  is an
Employee shall be paid by the resulting or succeeding entity.

SECTION 8.8   LOCATION OF PARTICIPANTS.

         Each  Participant  shall keep the Bank  informed  of his or her current
address  and  the  current  address  of  his or her  designated  beneficiary  or
beneficiaries. The Bank shall not be obligated to search for any person. If such
person is not located  within three (3) years after the date on which payment of
the  Participant's  benefits payable under this Plan may first be made,  payment
may be made as though the  Participant or his or her beneficiary had died at the
end of such three-year period.

SECTION 8.9   LIABILITY OF THE BANK.

         Notwithstanding any provision herein to the contrary,  neither the Bank
nor any individual acting as an employee or agent of the Bank shall be liable to
any Participant,  former Participant,  beneficiary,  or any other person for any
claim,  loss,  liability or expense incurred in connection with the Plan, unless
attributable to fraud or willful  misconduct on the part of the Bank or any such
employee or agent of the Bank.

SECTION 8.10  GOVERNING LAW.

         All questions  pertaining to the  construction,  validity and effect of
the Plan shall be determined  in  accordance  with the laws of the United States
and to the extent not preempted by such laws, by the laws of the Commonwealth of
Virginia.

Approved and Adopted this _______ day of __________________, 1997.



- -----------------------------------
Chairman of the Board of Directors

                                        9



                                                                  EXHIBIT 10.3B

                          GREATER ATLANTIC SAVINGS BANK
                           DEFERRED COMPENSATION PLAN
                               ELECTION AGREEMENT

         I,__________________ , hereby elect to have
           (Participant's Name)

         _____  a  portion  of my  compensation  which is  payable  for the year
                ending December 31, 1998 ,


deferred under the terms of this agreement and pursuant to the Greater  Atlantic
Savings Bank Deferred Compensation Plan (the "Plan").

PARTICIPANT COMPENSATION ELECTION
- ---------------------------------

         I elect  to  reduce  my  compensation  for 1998 by  (select  one of the
following):

         ________% (but not to exceed $______);

         ________  the lesser of 100% of my bonus compensation or $500,000.

         ________% of  proration,  if any,  of such  compensation  that  exceeds
                   $__________.

         BENEFICIARY ELECTION
         --------------------

         I  understand  that in the event of my death  any  amount to which I am
entitled  under this the Plan will be paid to the  beneficiary  designated by me
or, if none,  to my  surviving  spouse  or,  if none,  to my  estate.  I further
understand  that the last  beneficiary  designation  filed by during my lifetime
revokes all prior beneficiary  designations  previously filed by me for purposes
of the Plan. I hereby state (choose one):

         ___      that I do not wish to name a Beneficiary; or


<PAGE>



         that _________________________________ (insert name) residing at

         ________________________________________________________________

         whose  Social  Security  number is  ___-__-____,  is  designated  as my
         primary beneficiary.

         _____________________________________ (insert name) residing at

         ________________________________________________________________


         whose  Social  Security  number  is  __-__-____,  is  designated  as my
         secondary beneficiary.

         If my  secondary  beneficiary(ies)  are not  living at the time of this

         distribution, then my contingent beneficiary shall be _________________

         residing at____________________________________________________________

         whose Social Security number is ___-__-____.



         ---------------------------             ---------------------------
         Date                                    Signature of Participant

                                                 ----------------------------
                                                 Social Security Number

         ----------------------------
         Witness




                                                                  EXHIBIT 10.4A



                        Greater Atlantic Financial Corp.
                       1997 Stock Option and Warrant Plan

1.       PURPOSE

         The purpose of the Greater  Atlantic  Financial Corp. 1997 Stock Option
and Warrant Plan (the "Plan") is to serve the best interests of Greater Atlantic
Financial  Corp. (the "Company") by rewarding those that have helped to make the
Company a success.

2.       DEFINITIONS

         (a)  "Board" shall mean the Board of Directors of the Company.

         (b)  "Code" shall mean the Internal Revenue Code of 1986, as amended.

         (c)  "Committee"  shall mean the  Committee  appointed  by the Board in
              accordance with Section 3 hereof.

         (d)  "Common Stock" shall mean the Common Stock,  par value $.01 of the
              Company.

         (e)  "Company"  shall  mean the  Greater  Atlantic  Financial  Corp.  a
              Delaware corporation.

         (f)  "Date of  Grant"  shall  mean the date on  which  the  Options  or
              Warrants are granted under this Plan.

         (g)  "Exercise  Price" shall mean the price per Share of Common  Stock,
              which  shall be an amount  not less  than 100% of the Fair  Market
              Value per share of the Shares on the Date of Grant.

         (h)  "Fair Market  Value" of a Share as of a specified  date shall mean
              the closing price of a Share on the principal  securities exchange
              or market on which such  Shares are traded on the day  immediately
              preceding  the  date  as of  which  Fair  Market  Value  is  being
              determined, or on the next preceding date on which such Shares are
              traded if no Shares were traded on such immediately preceding day,
              or if the Shares are not traded on a securities exchange or market
              which provides closing sale price  information,  Fair Market Value
              shall be  deemed to be the  average  of the high bid and low asked
              prices  of the  Shares in the  over-the-counter  market on the day
              immediately  preceding  the date as of which the Fair Market Value
              is being  determined or on the next  preceding  date on which such
              high bid and low asked

                                        1


<PAGE>



              prices were recorded.  If the Shares are not publicly traded, Fair
              Market Value shall be  determined  by the Board.  In no case shall
              Fair Market Value be less than theT par value of a Share.

         (i)  "Grantee"  shall mean a person  whom a Option or Warrant  has been
              granted.

         (j)  "Option"  shall mean a stock purchase  option granted  pursuant to
              the Plan.

         (k)  "Option  Purchaser  Price" shall mean the Exercise Price times the
              number  of  whole  Shares  with  respect  to which  an  Option  is
              exercised.

         (l)  "Participant"  shall mean any  employee or  investor  who holds an
              outstanding Option or Warrant under the terms of the Plan.

         (m)  "Plan" shall mean this Greater Atlantic Financial Corp. 1998 Stock
              Option and Warrant Plan.

         (n)  "Securities  Exchange Act" shall mean the Securities  Exchange Act
              of 1934, as amended.

         (o) "Share" shall mean one share of Common Stock.

         (p)  "Warrant" shall mean a stock purchase  warrant granted pursuant to
              the Plan.

3.       ADMINISTRATION

         The Plan shall be  administered  by a Committee  appointed by the Board
consisting of not less than two members. The Committee is authorized, subject to
the provisions of the Plan, to establish such rules and  regulations as it deems
necessary  for the  proper  administration  of the  Plan  and to  make  whatever
determinations  and  interpretations  in  connections  with  the  Plan it  deems
necessary or  advisable.  All  determinations  and  interpretations  made by the
Committee shall be binding and conclusive on all Participants and on their legal
representatives  and  beneficiaries.  The grant of Options and Warrants are made
herein by the terms of this plan.

4.       ELIGIBILITY

         (a)  Warrants.  Each investor in the Company so designated by the Board
              shall be eligible to receive Warrants hereunder.

         (b)  Options.  Each  employee of the Company so designated by the Board
              shall be eligible to receive Options hereunder.

                                        2


<PAGE>




5.       SHARES SUBJECT TO THE PLAN

         Subject to adjustment as provided in Section 11, the maximum  number of
Shares reserved hereby for purchase pursuant to the exercise of:

         (a)  Options granted under the Plan is 115,000; and

         (b)  Warrants granted under the Plan is 142,000.

         The  Shares  subject  to  Options  or  Warrants  which  may be  awarded
hereunder may be either  authorized  but unissued  Shares or  authorized  Shares
previously  issued and reacquired by the Company.  To the extent the Options and
Warrants  are  granted  under the Plan,  the Shares  underlying  such  Option or
Warrant will be unavailable for any other use including  future grants under the
Plan except that, new Options and/or Warrants may be granted, to the extent that
either the Options or Warrants terminate,  expire, are forfeited or are canceled
without having been exercised.

6.       AGREEMENTS WITH GRANTEES

         (a)  Options.  Each Option  will be  evidenced  by a written  agreement
              ("Option Agreement"),  executed by the Participant and the Company
              that  describes the terms and  conditions for receiving the Option
              including the date of the Option,  the Exercise  Price if any, the
              term or other applicable  periods,  and other terms and conditions
              as may be  required  or  imposed by the Plan,  the Board,  tax law
              considerations or applicable securities law.

         (b)  Warrants.  Each Warrant  will be evidenced by a written  agreement
              ("Warrant Agreement"), executed by the Participant and the Company
              that  describes the terms and conditions for receiving the Warrant
              including the date of the Warrant,  the Exercise Price if any, the
              term or other applicable  periods,  and other terms and conditions
              as may be  required  or  imposed by the Plan,  the Board,  tax law
              considerations or applicable securities law.

7.       OPTION EXERCISE ALTERNATIVES

         The Committee  has sole  discretion to determine the form of payment it
will  accept for the  exercise  of an Option or a  Warrant.  The  Committee  may
indicate  acceptable  forms in the Option or  Warrant  Agreement  covering  such
Options and  Warrants,  respectively,  or it may reserve its decision  until the
time of  exercise.  No Option or Warrant  shall be  considered  exercised  until
payment in full is accepted by the Committee or its agent.

         (a)  Cash  Payment.  The  Exercise  Price  may be  paid  in  cash or by
              certified check.

                                        3


<PAGE>



         (b)  Exchange of Common Stock.

              (i)  The Committee may, in its sole discretion,  permit payment by
                   the tendering of previously acquired shares of Common Stock.

              (ii) Any  shares  of  Common  Stock  tendered  in  payment  of the
                   Exercise  Price of an Option or a Warrant  shall be valued at
                   the Fair Market  Value of the Common  Stock on the date prior
                   to the date of exercise.

         (c)  Cashless  Exercise.  To the extent  permitted under the applicable
              laws and  regulations,  at the request of the Participant and with
              the consent of the Committee, the Company agrees to cooperate in a
              "cashless  exercise"  of  the  Option  or  Warrant.  The  cashless
              exercise  shall be effected by the  Participant  delivering to the
              Committee or its agent instructions to exercise all or part of the
              Option or Warrant,  including  instructions  to sell a  sufficient
              number of shares of Common  Stock to cover the costs and  expenses
              associated therewith.

8.       MERGER, CONSOLIDATION, REORGANIZATION, LIQUIDATION, ETC.

         If  the  Company  shall  become  a  party  to  any  corporate   merger,
consolidation,  major  acquisition  of property  for stock,  reorganization,  or
liquidation,  the Board  shall have power to make  arrangements,  which shall be
binding upon the holders of unexpired Options or Warrants,  for the substitution
of  new  Options  or  Warrants  for  any  unexpired  Options  or  Warrants  then
outstanding under the Plan.

9.       RIGHTS OF A SHAREHOLDER: NONTRANSFERABILITY

         No Participant  shall have any rights as a shareholder  with respect to
any shares of Common Stock  covered by an Option or a Warrant  until the date of
issuance of a stock  certificate for such Common Stock.  Nothing in this Plan or
in any Option or Warrant  granted confers on any person any right to continue in
the employ or service of the Company or  interferes in any way with the right of
the Company to terminate a Participant's services at any time.

10.      DESIGNATION OF BENEFICIARY

         A  Participant  may,  with the  consent of the  Committee,  designate a
person or persons to  receive,  in the event of death,  any Option or Warrant to
which the Participant  would then be entitled.  Such  designation  shall be made
upon forms  supplied by and  delivered  to the  Committee  and may be revoked in
writing. If a Participant fails effectively to designate a beneficiary, then the
Participant's estate will be deemed to be the beneficiary.

                                        4


<PAGE>



11.      ADJUSTMENTS

         Should  the  Company  effect  one or more (a)  stock  dividends,  stock
split-ups,  subdivisions or consolidations of shares or other similar changes in
capitalization;  (b) spin-offs, spin-outs, split-ups,  split-offs, or other such
distribution of assets to  shareholders;  or (c) direct or indirect  assumptions
and/or  conversions of outstanding  Options or Warrants due to an acquisition of
the Company, then the maximum number of shares as to which grants of Options and
Warrants  that may be issued under this Plan shall be  proportionately  adjusted
and the  terms of the such  grants  shall be  adjusted  as the  Committee  shall
determine to be equitably  required,  provided that the number of shares subject
to any  grant of  Options  or  Warrants  shall  always  be a whole  number.  Any
determination  made under this  Section 11 by the  Committee  shall be final and
conclusive.

         However, notwithstanding Section 13, no such adjustments may materially
change the value of  benefits  available  to a  Participant  under a  previously
granted Option or Warrant. All Options and Warrants granted under the Plan shall
be binding upon any successors or assigns of the Company.

12.      TAX WITHHOLDING

         Options  and  Warrants   under  this  Plan  shall  be  subject  to  tax
withholding to the extent required by any  governmental  authority.  If the Plan
meets the  requirements  under 17 C.F.R.  ss.240.16b-3  under the  Exchange  Act
("Rule  16b-3"),  then any  withholding  shall  comply  with  Rule  16b-3 or any
amendment or successive rule.

13.      AMENDMENT OF THE PLAN

         The Board may at any time,  and from time to time,  modify or amend the
Plan in any respect, prospectively or retroactively.

         No such termination, modification or amendment may affect the rights of
a  Participant  under an  outstanding  Option or  Warrant  without  the  written
permission of such Participant.

14.      TERMINATION OF THE PLAN

         The right to grant  Options or Warrants  under the Plan will  terminate
upon the  earlier  of (i) ten  (10)  years  after  the Date of Grant or (ii) the
exercise  of Options and  Warrants  equivalent  to the maximum  number of shares
reserved  under the Plan as set forth in  Section  5. The Board has the right to
suspend or terminate  the Plan at any time,  provided  that no such action will,
without the consent of a Participant, adversely affect his vested rights under a
previously granted Option or Warrant.

                                        5


<PAGE>


15.      APPLICABLE LAW

         The Plan will be  administered in accordance with the laws of the state
of Delaware.

16.      DELEGATION OF AUTHORITY

         The  Committee  may delegate all authority  for: the  determination  of
forms of payment to be made by or received by the Plan;  the execution of Option
and/or  Warrant  Agreements;   the  determination  of  Fair  Market  Value;  the
determination  of  all  other  aspects  of  administration  of the  plan  to the
executive officer(s) of the Company. The Committee may rely on the descriptions,
representations,  reports  and  estimates  provided to it by the  management  of
Company for determinations to be made pursuant to the Plan.

17.      GRANTING OF OPTIONS AND WARRANTS

         Nothing  contained  in the Plan or in any  resolution  adopted or to be
adopted by the Board or the  shareholders of the Company nor any action taken by
the  Committee  shall  constitute  the  granting of any Option or  Warrant.  The
granting of an Option or Warrant  shall take place only upon the execution of an
Option Agreement or Warrant Agreement pursuant to Section 6.

         IN WITNESS WHEREOF,  Greater  Atlantic  Financial Corp. has established
this Plan,  to be  executed  by a designee  of the Board of  Directors  its duly
corporate seal to be affixed and duly attested,  effective as of the 15th day of
October, 1997.

[CORPORATE SEAL]                     GREATER ATLANTIC FINANCIAL CORP.

ADOPTED BY THE BOARD OF DIRECTORS:

                                     By:  /s/ William Calomiris 
                                          -----------------------------------
                                              William Calomiris
                                              Chairman of the Board of Directors
                                              For the Board of Directors

                                        6



                                                                  EXHIBIT 10.4B


                        GREATER ATLANTIC FINANCIAL CORP.
                       1997 STOCK OPTION AND WARRANT PLAN
                      NON-STATUTORY STOCK OPTION AGREEMENT



NAME OF RECIPIENT:           [EXECUTIVE]

NUMBER OF SHARES
SUBJECT TO THIS OPTION:      25,000 shares

EXERCISE PRICE:              $5.00

TERM OF OPTION:            This  Non-statutory  Stock Option expires on November
                           14,  2007.  (The  term  of this  Non-statutory  Stock
                           Option  shall not exceed 10 years  commencing  on the
                           Date of Grant).

PAYMENT OF EXERCISE PRICE: The  Exercise  Price  may be paid in cash or  Greater
                           Atlantic   Financial  Corp.   common  stock  ("Common
                           Stock")  having a Fair Market  Value on the  exercise
                           date  equal  to  the  total  Exercise  Price  or  any
                           combination  of cash or  Common  Stock,  including  a
                           cashless exercise with a qualifying broker-dealer.

DATE OF GRANT:             November 14, 1997

VESTING SCHEDULE:          This Non-statutory  Stock Option vests immediately on
                           the date of grant.

VOTING:                    The  Recipient  shall have no rights as a shareholder
                           with respect to any shares of Common Stock covered by
                           this  Non-statutory  Stock  Option  until the date of
                           issuance of a stock  certificate for the Common Stock
                           acquired by this Non-statutory Stock Option.

DISTRIBUTION:              Shares of Common Stock subject to this  Non-statutory
                           Stock   Option  will  be   distributed   as  soon  as
                           practicable upon exercise.  Distributions pursuant to
                           associated rights will be made under the terms of the
                           Plan.

DESIGNATION OF
BENEFICIARY:               A  Beneficiary   may  be  designated  in  writing  to
                           receive,  in the event of death, any Common Stock the
                           Recipient  is  entitled  to under this  Non-statutory
                           Stock Option Agreement.






<PAGE>



EFFECT OF TERMINATION OF
EMPLOYMENT OR SERVICE
BECAUSE OF:

   (A)   DEATH OR DISABILITY:  All    Non-statutory    Stock   Options    become
                               immediately  exercisable  and remain  exercisable
                               for  a   period   of  one  (1)   year   following
                               termination of employment or service.

   (B)   CAUSE:                All rights to  Non-statutory  Stock Options shall
                               expire  immediately  upon the  effective  date of
                               Termination for Cause.

   (C)   RETIREMENT:           Only those  Non-statutory  Stock Options that are
                               immediately  exercisable  by the Recipient at the
                               date of  Retirement  may be  exercised  and  such
                               Options shall remain  exercisable for a period of
                               one  (1)  year  following  Retirement;  provided,
                               however,  that, if the  Recipient is  immediately
                               engaged by Greater Atlantic Financial Corp. or an
                               Affiliate  as  a  consultant   or  advisor,   any
                               unexercisable  Non-statutory  Stock Options shall
                               become   exercisable  in  accordance   with  this
      
                               Agreement  during  the period  the  Recipient  is
                               engaged by Greater Atlantic Financial Corp. or an
                               Affiliate as a  consultant.  Notwithstanding  the
                               foregoing provision, in no event shall any Option
                               extend beyond its original term.

   (E)   OTHER REASONS:        Unless  otherwise  determined  by the  Committee,
                               only those  Non-statutory  Stock Options that are
                               immediately  exercisable  by the Recipient at the
                               date of  termination  may be  exercised  and such
                               Options  shall  remain  exercisable  only  for  a
                               period of three (3) months following  termination
                               of employment or service; provided, however, that
                               in no event  shall the period  extend  beyond the
                               expiration of any Option.

NON-TRANSFERABILITY:           Non-statutory   Stock   Options   shall   not  be
                               transferred,  assigned, hypothecated, or disposed
                               of in any manner by the  Recipient  other than by
                               will  or  the  laws  of   intestate   succession.
                               However, the Recipient may petition the Committee
                               to  permit   transfer  or   assignment   of  this
                               Non-statutory  Stock  Option if such  transfer or
                               assignment   is,   in   the   Committee's    sole
                               determination, for valid estate planning purposes
                               and permitted under the Internal  Revenue Code of
                               1986, as amended and the Securities  Exchange Act
                               of 1934, as amended.



                                        2


<PAGE>


TAX WITHHOLDING:               This Non-statutory  Stock Option Award is subject
                               to tax  withholding to the extent required by any
                               governmental   authority.    The   Recipient   is
                               responsible,   for   any   required   withholding
                               applicable  to  any  Non-statutory  Stock  Option
                               which has been transferred  pursuant to the terms
                               of the Plan,  unless otherwise  inconsistent with
                               current law.

MODIFICATION AND WAIVER:       This Non-statutory  Stock Option Agreement may be
                               amended    or    modified,    prospectively    or
                               retroactively;  provided,  however,  that no such
                               amendment or modification  will adversely  affect
                               the rights of the Recipient  under this agreement
                               without   his  or  her  written   consent.   This
                               Non-statutory  Stock Option  Agreement is subject
                               to  the  terms  and  conditions  of  the  Greater
                               Atlantic  Financial  Corp.  1998 Stock Option and
                               Warrant Plan (the  "Plan").  Neither the Plan nor
                               this  Agreement  create  any right on the part of
                               any employee to continue in the employ or service
                               of  Greater  Atlantic   Financial  Corp.  or  any
                               Affiliates thereof.  All capitalized terms herein
                               shall have the same meaning as those contained in
                               the Plan.

         The Recipient hereby  acknowledges  that all decisions,  determinations
and  interpretations  of the Board of Directors,  or the Committee  thereof,  in
response of the Plan and this Non-statutory Stock Option Agreement are final and
conclusive.

         IN WITNESS WHEREOF,  Greater  Atlantic  Financial Corp. has caused this
Non-statutory  Stock Option  Agreement to be executed,  and said  Recipient  has
hereunto set his hand, as of the ____ day of ___________, 1998.

                                     GREATER ATLANTIC FINANCIAL CORP.

                                     Board of Directors

                                     By:     
                                        ------------------------------------

                                     RECIPIENT


                                     ---------------------------------------
                                           [EXECUTIVE]



                                        3






                                                                  EXHIBIT 10.4C

                        GREATER ATLANTIC FINANCIAL CORP.
                       1997 STOCK OPTION AND WARRANT PLAN
                                WARRANT AGREEMENT

NAME OF RECIPIENT:              [EXECUTIVE]

NUMBER OF SHARES
SUBJECT TO THIS WARRANT:        55,000 shares

EXERCISE PRICE:                 $5.00

TERM OF WARRANT:           This Warrant  expires on November 14, 2007. 
                           (The term of this  Warrant  shall not exceed 10 years
                           commencing on the Date of Grant).

PAYMENT OF EXERCISE PRICE: The  Exercise  Price  may be  paid  in cash or in any
                           combination  of  cash  or  Common  Stock  of  Greater
                           Atlantic  Financial Corp.  having a Fair Market Value
                           on the  exercise  date  equal to the  total  Exercise
                           Price.  Payment  may also be  effected  by a cashless
                           exercise with a qualifying broker-dealer.

DATE OF GRANT:             November 14, 1997

VOTING:                    The  Recipient  shall have no rights as a shareholder
                           with respect to any shares of Common Stock covered by
                           this  Warrant  until the date of  issuance of a stock
                           certificate for the Common Stock acquired by exercise
                           of this Warrant.

DISTRIBUTION:              Shares of Common  Stock  obtained by the  exercise of
                           this   Warrant  will  be   distributed   as  soon  as
                           practicable following exercise.

DESIGNATION
OF BENEFICIARY:            The   Recipient   may   designate   in  writing   the
                           beneficiary who is to receive, in the event of death,
                           any Common Stock the  Recipient  would be entitled to
                           receive upon the exercise of this Warrant.






<PAGE>


NON-TRANSFERABILITY:       Warrants   shall   not  be   transferred,   assigned,
                           hypothecated,  or  disposed  of in any  manner by the
                           Recipient other than by will or the laws of intestate
                           succession.  The Recipient may, however, petition the
                           Committee to permit  transfer or  assignment  of this
                           Warrant if such  transfer  or  assignment  is, in the
                           Committee's  sole  determination,  for  valid  estate
                           planning  purposes and  permitted  under the Internal
                           Revenue Code of 1986,  as amended and the  Securities
                           Exchange Act of 1934, as amended.


MODIFICATION AND  WAIVER:  This    Warrant   may   be   amended   or   modified,
                           prospectively or  retroactively;  provided,  however,
                           that no such amendment or modification will adversely
                           affect  the  rights  of  the  Recipient   under  this
                           agreement without his or her written consent.

         This Warrant  Agreement is subject to the terms and  conditions  of the
Greater Atlantic Financial Corp. Stock Option and Warrant Plan (the "Plan"). All
capitalized  terms herein shall have the same meaning as those  contained in the
Plan.

         The Recipient hereby  acknowledges  that all decisions,  determinations
and  interpretations  of the Board of Directors,  or the Committee  thereof,  in
response of the Plan and this Warrant Agreement are final and conclusive.

         IN WITNESS WHEREOF,  Greater  Atlantic  Financial Corp. has caused this
Warrant  Agreement to be executed,  and the Recipient has hereunto set his hand,
as of the ____ day of ___________, 1998.

                                         GREATER ATLANTIC FINANCIAL CORP.

                                         Board of Directors

                                         By:
                                            -----------------------------------



                                         RECIPIENT



                                         ---------------------------------------
                                             [EXECUTIVE]



                                        2







                                                                   Exhibit 11


                        COMPUTATION OF EARNINGS PER SHARE

<TABLE>
<CAPTION>
                                                                             FOR THE YEAR ENDED
                                                                                SEPTEMBER 30,
                                                                --------------------------------------------
                                                                       1998                    1997
                                                                -------------------    ---------------------
                                                                           (DOLLARS IN THOUSANDS,
                                                                          EXCEPT PER SHARE AMOUNTS)
<S>                                                             <C>                      <C>            
Net Income                                                      $          609           $         (634)

Weighted average common shares                                                                          
outstanding                                                            787,115                  330,000

Common stock equivalents due to dilutive                                                                
effect of stock options                                                     --                       --

Total weighted average common shares and                                                                
common share equivalents outstanding                                   787,115                  330,000

Basic earnings per common share and                                                                     
   common share equivalents                                              $0.77                   $(1.92)

Diluted earnings per common share                                         0.77                    (1.92)
</TABLE>









                                                                  EXHIBIT 21.0

                SUBSIDIARIES OF GREATER ATLANTIC FINANCIAL CORP.


NAME                                                     STATE OF INCORPORATION

Greater Atlantic Bank                                    United States

Greater Atlantic Mortgage Corporation                    Maryland






                                                                    EXHIBIT 23.1

                                     CONSENT

         We hereby  consent to the  references  to this firm and our opinions in

the  Registration  Statement  on Form SB-2 filed by Greater  Atlantic  Financial

Corp, Inc. (the "Company"), and all amendments thereto, relating to the offering

of the Company's common stock.

                                              MULDOON, MURPHY & FAUCETTE LLP

                                              /s/ Muldoon, Murphy & Faucette LLP

Dated this 12th day of
April, 1999




                                                                    EXHIBIT 23.2



               CONSENT OF INDEPENDENT CERTIFIED PUBLIC ACCOUNTANTS

Greater Atlantic Financial Corp.
Washington, D.C.

We  hereby  consent  to the use in the  Prospectus  constituting  a part of this
Registration  Statement of our report dated  December 10, 1998,  except for Note
21, the date of which is April 12, 1999, relating to the consolidated  financial
statements  of Greater  Atlantic  Financial  Corp.,  which is  contained in that
Prospectus.

We also  consent  to the  reference  to us under the  caption  "Experts"  in the
Prospectus.


                                             /s/ BDO SEIDMAN, LLP



Washington, D.C.
April 8, 1999




                                                                  EXHIBIT 24.1

CONFORMED

                               POWERS OF ATTORNEY

         KNOW ALL MEN BY THESE PRESENT, that each person whose signature appears
below   constitutes   and  appoints   Carroll  E.  Amos,   as  true  and  lawful
attorney-in-fact  and agent with full power of substitution and  resubstitution,
for them and in their name,  place and stead,  in any and all capacities to sign
any or all  amendments  to the  Form  SB-2  Registration  Statement  by  Greater
Atlantic  Financial Corp. and to file the same, with all exhibits  thereto,  and
other documents in connection  therewith,  with the Office of Thrift Supervision
of the  Department  of the  Treasury  (the  "OTS")  or the U.S.  Securities  and
Exchange  Commission,  respectively,  granting unto said  attorneys-in-fact  and
agents full power and  authority  to do and perform each and every act and thing
requisite  and necessary to be done as fully to all intents and purposes as they
might or could do in  person,  hereby  ratifying  and  confirming  all that said
attorneys-in-fact  and agents or their substitute or substitutes may lawfully do
or cause to be done by virtue hereof.

<TABLE>
<CAPTION>
         NAME                                                     DATE
         ----                                                     ----

<S>                                                           <C>    
/s/ Carroll E. Amos                                           April 7, 1999
- ----------------------------------
Carroll E. Amos
President, Chief Executive Officer
and Director
(principal executive officer)
Greater Atlantic Financial Corp.


/s/ David E. Ritter                                           April 7, 1999
- ----------------------------------
David E. Ritter
Chief Financial Officer
(principal accounting and financial officer)
Greater Atlantic Financial Corp.


/s/ William Calomiris                                         April 7, 1999
- ----------------------------------
William Calomiris
Chairman of the Board of Directors
Greater Atlantic Financial Corp.


/s/ Paul J. Cinquegrana                                       April 7, 1999
- ----------------------------------
Paul J. Cinquegrana
Director
Greater Atlantic Financial Corp.
</TABLE>


<PAGE>



<TABLE>
<S>                                                           <C>    
/s/ Jeffrey M. Gitelman                                       April 7, 1999
- ----------------------------------
Jeffrey M. Gitelman
Director
Greater Atlantic Financial Corp.


/s/ Bruce D. Ochsman                                          April 7, 1999
- ----------------------------------
Bruce D. Ochsman
Director
Greater Atlantic Financial Corp.


/s/ Lynnette Dobbins Taylor                                   April 7, 1999
- ----------------------------------
Lynnette Dobbins Taylor
Director
Greater Atlantic Financial Corp.


/s/ James B. Vito                                             April 7, 1999
- ----------------------------------
James B. Vito
Director
Greater Atlantic Financial Corp.
</TABLE>

<TABLE> <S> <C>


<ARTICLE>                                            9
<LEGEND>
     
</LEGEND>
<CIK>                         0001082735
<NAME>                        Greater Atlantic Financial Corp.
<MULTIPLIER>                                     1,000
<CURRENCY>                                          US
       
<S>                             <C>
<PERIOD-TYPE>                   12-MOS
<FISCAL-YEAR-END>                          SEP-30-1998
<PERIOD-START>                             OCT-01-1997
<PERIOD-END>                               SEP-30-1998
<EXCHANGE-RATE>                                      1
<CASH>                                             433
<INT-BEARING-DEPOSITS>                               0
<FED-FUNDS-SOLD>                                     0
<TRADING-ASSETS>                                   241
<INVESTMENTS-HELD-FOR-SALE>                     51,171
<INVESTMENTS-CARRYING>                               0
<INVESTMENTS-MARKET>                                 0
<LOANS>                                         51,410
<ALLOWANCE>                                        578
<TOTAL-ASSETS>                                 107,342
<DEPOSITS>                                      76,311
<SHORT-TERM>                                    22,000
<LIABILITIES-OTHER>                              2,214
<LONG-TERM>                                          0
                                0
                                          0
<COMMON>                                             8
<OTHER-SE>                                       6,809
<TOTAL-LIABILITIES-AND-EQUITY>                 107,342
<INTEREST-LOAN>                                  2,631
<INTEREST-INVEST>                                1,380
<INTEREST-OTHER>                                     0
<INTEREST-TOTAL>                                 4,011
<INTEREST-DEPOSIT>                               2,163
<INTEREST-EXPENSE>                               2,563
<INTEREST-INCOME-NET>                            1,448
<LOAN-LOSSES>                                      159
<SECURITIES-GAINS>                                   0
<EXPENSE-OTHER>                                  6,637
<INCOME-PRETAX>                                    920
<INCOME-PRE-EXTRAORDINARY>                         920
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                       609
<EPS-PRIMARY>                                      .77
<EPS-DILUTED>                                      .77
<YIELD-ACTUAL>                                    7.43
<LOANS-NON>                                        230
<LOANS-PAST>                                         0
<LOANS-TROUBLED>                                     0
<LOANS-PROBLEM>                                      0
<ALLOWANCE-OPEN>                                   776
<CHARGE-OFFS>                                      362
<RECOVERIES>                                         5
<ALLOWANCE-CLOSE>                                  578
<ALLOWANCE-DOMESTIC>                               466
<ALLOWANCE-FOREIGN>                                  0
<ALLOWANCE-UNALLOCATED>                            112
        


</TABLE>


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