F&M NATIONAL CORP
S-4/A, 1996-02-26
NATIONAL COMMERCIAL BANKS
Previous: COUNTRYBASKET INDEX FUND INC /NY/, 8-A12B, 1996-02-26
Next: PHOENIX WORLDWIDE OPPORTUNITIES FUND, NSAR-A, 1996-02-26




   
    As filed with the Securities and Exchange Commission on February 23, 1996
    
   
                                                    Registration No. 333-363
    
                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549
                            ------------------------
   
                                AMENDMENT NO. 1
                                       TO
    
                                    FORM S-4
                             REGISTRATION STATEMENT
                                      Under
                           THE SECURITIES ACT OF 1993
                            ------------------------
                            F&M NATIONAL CORPORATION
             (Exact name of registrant as specified in its charter)
<TABLE>
<S>                               <C>                            <C>
           Virginia                           6711                   54-0857462
(State or other jurisdiction of   (Primary Standard Industrial    (I.R.S. Employer
incorporation or organization)     Classification Code Number)   Identification No.)
</TABLE>
                            ------------------------
                                 38 Rouss Avenue
                           Winchester, Virginia 22601
   
                                (540) 665-4200
    
       (Address, including zip code, and telephone number, including area
                code of registrant's principal executive office)
                            ------------------------
                                 Alfred B. Whitt
                       Senior Vice President and Secretary
                            F&M National Corporation
                                 38 Rouss Avenue
                           Winchester, Virginia 22601
   
                                 (540) 665-4200
    
            (Name, address, including zip code, and telephone number,
                    including area code of agent for service)
                            ------------------------
                                   Copies to:
George P. Whitley, Esq.                             Hugh B. Wellons, Esq.
LeClair Ryan                                        Mays & Valentine
707 East Main Street, 11th Floor                    P. O. Box 1122
Richmond, Virginia 23219                            Richmond, Virginia  23208
                            ------------------------
Approximate  date of  commencement  of proposed  sale to the public:  As soon as
practicable after this Registration Statement becomes effective.

   If the  securities  being registered on this Form are to be offered in
connection  with the formation of a holding company and there is compliance with
General Instruction G, check the following box.

                            ------------------------
   
    
The Registrant hereby amends this  Registration  Statement on such date or dates
as may be necessary to delay its effective date until the Registrant  shall file
a further amendment which specifically states 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 said Section 8(a), may determine.

<PAGE>

                            F&M NATIONAL CORPORATION

                             CROSS-REFERENCE SHEET
           Pursuant to Rule  404(a) of the  Securities  Act and Item
              501(b) of Regulation  S-K,  Showing the Location or
                 Heading in the Prospectus and proxy Statement
               of the Information Required by part I of Form S-4
<TABLE>
<CAPTION>
              Form S-4                                                                         Location or Heading in
       Item Number and Caption                                                             Prospectus and Proxy Statement
<S>                                                                    <C>
A.       Information About the Transaction
         1.       Forepart of the Registration Statement and
                  Outside Cover Page of Prospectus.....................Cover Page of Registration Statement; Outside Front Cover
                                                                       Page of Proxy Statement/Prospectus
         2.       Inside Front and Outside Back Cover Pages of
                  Prospectus...........................................Available Information; Incorporation of Certain Information
                                                                       by Reference; Table of Contents
   
         3.       Risk Factors, Ratio of Earnings to Fixed
                  Charges and Other Information........................Summary; Comparative Per Share Information; Recent Financial
                                                                       Data on F&M and FB&T Selected Financial Data; The
                                                                       FB&T Special Meeting; The Merger; Market Prices
                                                                       and Dividends; Information Concerning FB&T
    
         4.       Terms of the Transaction.............................Summary; The Merger; Comparative Rights of Shareholders;
                                                                       Description of F&M Capital Stock
         5.       Pro Forma Financial Information......................Pro Forma Condensed Financial Information
         6.       Material Contacts with the Company
                  Being Acquired.......................................Summary; The Merger--Background of and Reasons for the
                                                                       Merger, --Interests of Certain Persons in the Merger
         7.       Additional Information Required for
                  Reoffering by Persons and Parties
                  Deemed to be Underwriters                            Not Applicable
         8.       Interests of Named Experts and Counsel               Experts; Legal Opinions
         9.       Disclosure of Commission Position on
                  Indemnification for Securities Act
                  Liabilities                                          Not Applicable

B.       Information About the Registrant
         10.      Information with Respect to S-3 Registrants..........Incorporation of Certain Information by Reference; Summary;
                                                                       Market Prices and Dividends; Business of F&M; Description of
                                                                       F&M Capital Stock
         11.      Incorporation of Certain Information by
                  Reference............................................Incorporation of Certain Information Reference
         12.      Information with Respect to S-2 or S-3
                  Registrants..........................................Not Applicable
         13.      Incorporation of Certain Information by
                  Reference............................................Not Applicable
         14.      Information with Respect to Registrants Other
                  Than S-3 or S-2 Registrants..........................Not Applicable
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
              Form S-4                                                                         Location or Heading in
       Item Number and Caption                                                             Prospectus and Proxy Statement
<S>                                                                    <C>
C.       Information About the Company Being Acquired
         15.      Information with Respect to S-3 Companies............Not Applicable
         16.      Information with Respect to S-2 or S-3
                  Companies............................................Not Applicable
   
         17.      Information with Respect to Companies Other
                  Than S-3 or S-2 Companies............................Certain Information Regarding FB&T; Summary; Comparative Per
                                                                       Share Information; Recent Financial Data on F&M and FB&T
                                                                       Selected Financial Data; Market Prices and Dividends;
                                                                       Information Concerning FB&T

    
D.       Voting and Management Information
         18.      Information if Proxies, Consents or
                  Authorizations are to be Solicited...................Incorporation of Certain Information by Reference; Summary;
                                                                       The FB&T Special Meeting; The Merger
         19.      Information if Proxies, Consents or
                  Authorizations are not to be Solicited or
                  in an Exchange Offer.................................Not Applicable
</TABLE>

<PAGE>



   
                                                  February __, 1996
    

Dear Fellow Shareholders:

         You are cordially invited to attend the Special Meeting of Shareholders
of FB&T Financial  Corporation ("FB&T") to be held at the Main Office of Fairfax
Bank & Trust  Company  located at 4117 Chain Bridge Road,  Fairfax,  Virginia on
Wednesday, March 6, 1996 at 3:00 p.m.

         At this  important  meeting,  you will be asked to consider and vote on
the Agreement and Plan of  Reorganization,  dated as of November 22, 1995, and a
related Plan of Merger  (collectively,  the "Merger Agreement") between the FB&T
and F&M National Corporation ("F&M").  Based in Winchester,  Virginia,  F&M is a
bank holding company with $1.83 billion in total assets at December 31, 1995 and
with its principal  operations  currently being conducted  through 11 affiliated
banks in Virginia and West Virginia.

         Under the terms of the Merger  Agreement,  F&M will exchange  shares of
its common stock whose  aggregate  market value equals  $35.00 for each share of
common stock of FB&T held by you, and cash in lieu of any fractional  share.  In
addition, two members of the Board of Directors of FB&T will be appointed by F&M
to its Board of Directors upon  consummation of the merger.  F&M common stock is
traded on the New York Stock  Exchange under the symbol "FMN." It is anticipated
that the  merger  will  become  effective  during  the early  part of the second
quarter of this year.

         Your Board of Directors  has retained  the  investment  banking firm of
Scott &  Stringfellow,  Inc. to act as its financial  advisor in connection with
this transaction.  As discussed in the accompanying Proxy  Statement/Prospectus,
Scott & Stringfellow has delivered to the Board of Directors its written opinion
that,  as of this  date,  the  terms of the  Merger  Agreement  are fair  from a
financial point of view to our shareholders.

         FB&T  shareholders  will not recognize  gain or loss for federal income
tax  purposes  to the  extent  F&M  common  stock is  received  in the merger in
exchange  for  FB&T  common  stock,  although  the  receipt  of  cash in lieu of
fractional shares will be taxable.  Details of the proposed transaction with F&M
are set  forth in the  accompanying  Proxy  Statement/Prospectus,  which you are
urged to read carefully in its entirety.  Approval of the  transaction  with F&M
requires the affirmative  vote of at least a majority of the outstanding  shares
of common stock of FB&T.

         Your Board of Directors has unanimously  approved the Merger  Agreement
and the transaction with F&M and believes that they are in the best interests of
FB&T and our shareholders.  Accordingly,  the Board unanimously  recommends that
you VOTE FOR the Merger Agreement.

         WE HOPE YOU CAN ATTEND THE SPECIAL MEETING.  WHETHER OR NOT YOU PLAN TO
ATTEND,  PLEASE  COMPLETE,  SIGN AND DATE THE ENCLOSED  PROXY CARD AND RETURN IT
PROMPTLY IN THE  ENCLOSED  ENVELOPE.  YOUR VOTE IS IMPORTANT  REGARDLESS  OF THE
NUMBER OF SHARES YOU OWN.

         We look forward to seeing you at the Special Meeting.

                                      Sincerely yours,



                  RONALD W. TYDINGS                        CHARLES E. CURTIS
                  Chairman of the Board                    President


<PAGE>



                           FB&T FINANCIAL CORPORATION
                                FAIRFAX, VIRGINIA
                            -------------------------

                    NOTICE OF SPECIAL MEETING OF SHAREHOLDERS
   
                                  MARCH __, 1996
    
                            -------------------------
   
         A  Special  Meeting  of  Shareholders  of  FB&T  Financial  Corporation
("FB&T")  will be held on  Wednesday,  March __, 1996 at 3:00 p.m., at the Main
Office of  Fairfax  Bank & Trust  Company  located at 4117  Chain  Bridge  Road,
Fairfax, Virginia for the following purposes:
    
         1. To approve the  Agreement  and Plan of  Reorganization,  dated as of
November 22,  1995,  between  FB&T and F&M  National  Corporation  ("F&M") and a
related Plan of Merger (collectively, the "Merger Agreement"), providing for the
merger  of FB&T  with  and  into F&M upon  the  terms  and  conditions  therein,
including,  among other things,  that each issued and outstanding  share of FB&T
common stock will be exchanged  for shares of F&M common stock with an aggregate
market value equal to $35.00, with cash being paid in lieu of issuing fractional
shares.   The  Merger  Agreement  is  enclosed  with  the   accompanying   Proxy
Statement/Prospectus as Appendix I.

         2. To  transact  such other  business as may  properly  come before the
meeting or any adjournments or postponements thereof.

         Each FB&T  shareholder  will have the right to dissent  from the Merger
and to demand payment of the fair value of his shares in the event the Merger is
approved and consummated. Any right of any such FB&T shareholder to receive such
payment is contingent upon strict  compliance with the requirements set forth in
Article 15 of the  Virginia  Stock  Corporation  Act,  the full text of which is
included as Appendix VII to the accompanying Proxy Statement/Prospectus.

         The Board of Directors has fixed January 25, 1996, as the record date
for the Special Meeting,  and only holders of record of FB&T common stock at the
close of business on that date are entitled to receive  notice of and to vote at
the Special Meeting or any adjournments or postponements thereof.

                                          By Order of the Board of Directors

                                          T. Earl Rogers
                                          Assistant Secretary
   
February __, 1996
    
       PLEASE MARK, SIGN, DATE AND RETURN YOUR PROXY PROMPTLY, WHETHER OR
                  NOT YOU PLAN TO ATTEND THE SPECIAL MEETING.

          THE BOARD OF DIRECTORS OF FB&T RECOMMENDS THAT SHAREHOLDERS
                         VOTE FOR THE MERGER AGREEMENT.

<PAGE>



                           FB&T FINANCIAL CORPORATION
                                  PROXY STATEMENT

                            F&M NATIONAL CORPORATION
                                   PROSPECTUS
   
         This Proxy  Statement/Prospectus  is being furnished to shareholders of
FB&T  Financial  Corporation  ("FB&T") in connection  with the  solicitation  of
proxies  by the Board of  Directors  of FB&T for use at its  Special  Meeting of
Shareholders  (the  "Special  Meeting")  to be held on  March __,  1996, and any
postponements or adjournments thereof.
    
         At the  Special  Meeting,  shareholders  will be  asked to  approve  an
Agreement  and Plan of  Reorganization,  dated as of November 22, 1995,  between
FB&T and F&M National  Corporation,  a bank holding company based in Winchester,
Virginia  ("F&M"),  and a related  Plan of  Merger  (collectively,  the  "Merger
Agreement")  providing  for the merger of FB&T with and into F&M (the  "Merger")
and the  exchange of common stock of FB&T ("FB&T  Common  Stock") for the common
stock of F&M  ("F&M  Common  Stock").  Upon  consummation  of the  Merger,  each
outstanding share of FB&T Common Stock,  other than shares as to which appraisal
rights have been duly exercised, will be converted into and exchanged for shares
of F&M Common Stock with an aggregate market value equal to $35.00. Cash will be
paid in lieu of fractional shares. A copy of the Merger Agreement is included as
Appendix I hereto.
   
     Except as described below, the market value of F&M Common Stock will be
its average closing price as reported on the New York Stock Exchange (the
"NYSE") for each of the ten trading days immediately preceding the closing date
(the "Average Closing Price"). The ratio of shares of F&M Common Stock that will
be exchanged for each outstanding share of FB&T Common Stock will then be
determined by dividing $35.00 by the Average Closing Price. Accordingly, the
exchange ratio will not, except as described below, be established until the
effective date of the Merger. The Merger Agreement includes a price adjustment
provision designed to address the situation in which the market value of F&M
Common Stock increases in the unanticipated event of a proposed acquisition
of F&M which would thereby dilute the number of shares of F&M Common Stock that
would otherwise be issued to FB&T shareholders. In that event, the exchange
ratio would fixed at that time based on market value of F&M Common Stock using
the average closing price of F&M Common Stock for each of the ten trading days
immediately preceding the public announcement of the proposed transaction.
See "The Merger -- Terms of the Merger."
    
         Scott & Stringfellow,  Inc. ("Scott &  Stringfellow")  has rendered its
opinion,  updated to the date hereof, to the Board of Directors of FB&T that the
terms of the Merger are fair to FB&T's  shareholders  from a financial  point of
view. See "The Merger - Opinion of Financial Advisor."

         THE BOARD OF DIRECTORS OF FB&T UNANIMOUSLY RECOMMENDS THAT SHAREHOLDERS
VOTE TO APPROVE THE MERGER  AGREEMENT.  FAILURE TO VOTE IS  EQUIVALENT TO VOTING
AGAINST THE PROPOSAL.
   
         This Proxy  Statement/Prospectus  also  constitutes a prospectus of F&M
covering up to approximately 2,796,000 shares of F&M Common Stock to be issued
to shareholders of FB&T in connection with the Merger.  The outstanding shares
of F&M Common Stock are, and the  shares  offered  hereby  will be,  listed  on
the NYSE and traded under the symbol "FMN." The closing price of F&M Common
Stock on the NYSE on February 22, 1996 was $18.875.
    
   
         This Proxy  Statement/Prospectus  is first being mailed to shareholders
of FB&T on or about February __, 1996.
    
         THESE   SECURITIES  HAVE  NOT  BEEN  APPROVED  OR  DISAPPROVED  BY  THE
SECURITIES  AND  EXCHANGE  COMMISSION  NOR HAS THE  COMMISSION  PASSED  UPON THE
ACCURACY OR ADEQUACY OF THIS PROXY  STATEMENT/PROSPECTUS.  ANY REPRESENTATION TO
THE CONTRARY IS A CRIMINAL OFFENSE.

         THE SHARES OF F&M COMMON STOCK OFFERED HEREBY ARE NOT SAVINGS ACCOUNTS,
DEPOSITS OR OTHER  OBLIGATIONS  OF ANY BANK OR SAVINGS  ASSOCIATION  AND ARE NOT
INSURED BY THE FEDERAL DEPOSIT INSURANCE  CORPORATION OR ANY OTHER  GOVERNMENTAL
AGENCY.
   
        The date of this Proxy Statement/Prospectus is February __, 1996.
    
<PAGE>


                              AVAILABLE INFORMATION

         F&M and FB&T  are  subject  to the  informational  requirements  of the
Securities  Exchange  Act of 1934,  as  amended  (the  "Exchange  Act"),  and in
accordance  therewith file reports,  proxy statements and other information with
the Securities and Exchange Commission (the "Commission").  Such reports,  proxy
statements  and other  information  can be  inspected  and  copied at the public
reference  facilities  maintained  by the  Commission  at Room  1024,  450 Fifth
Street,  N.W.,   Washington,   D.C.  20549,  and  at  its  regional  offices  at
Northwestern  Atrium  Center,  500 West  Madison  Street,  Suite 1400,  Chicago,
Illinois  60661-2511  and 7 World Trade Center (13th Floor),  New York, New York
10048. Copies of such material can be obtained from the Public Reference Section
of the  Commission  at  450  Fifth  Street,  N.W.,  Washington,  D.C.  20549  at
prescribed  rates.  Such reports,  proxy  statements and other  information with
respect  to F&M may also be  inspected  at the  offices  of the New  York  Stock
Exchange,  20 Broad Street,  New York, New York 10005,  and with respect to FB&T
may be inspected at the office of the National Association of Securities Dealers
Stock Market,  Report Section,  1735 K Street, N.W.,  Washington,  D.C. 2006. As
permitted  by  the  rules  and  regulations  of  the   Commission,   this  Proxy
Statement/Prospectus  does not  contain  all the  information  set  forth in the
Registration Statement on Form S-4, of which this Proxy  Statement/Prospectus is
a part,  and  exhibits  thereto  (together  with  the  amendments  thereto,  the
"Registration  Statement"),  which  have been  filed by F&M with the  Commission
under the  Securities  Act of 1933 (the  "Securities  Act") with  respect to F&M
Common Stock and to which reference is hereby made for further information.

                INCORPORATION OF CERTAIN INFORMATION BY REFERENCE

         The  following   documents   filed  with  the  Commission  by  F&M  are
incorporated by reference in this Proxy  Statement/Prospectus:  (i) F&M's Annual
Report on Form 10-K for the year ended December 31, 1994;  (ii) F&M's  Quarterly
Reports on Form 10-Q for the quarters  ended March 31,  1995,  June 30, 1995 and
September 30, 1995;  and (iii) F&M's Current  Reports on Form 8-K, filed January
18,  1995,  February  21, 1995,  April 12,  1995,  and  November  24, 1995.  All
documents  filed by F&M pursuant to Sections  13(a),  13(c),  14 or 15(d) of the
Exchange Act  subsequent to the date hereof and prior to the date of the Special
Meeting shall be deemed to be incorporated by reference herein.

         Any  statement  contained  in a document  incorporated  or deemed to be
incorporated  by reference  herein shall be deemed to be modified or  superseded
for purposes of this Proxy  Statement/Prospectus  to the extent that a statement
contained  herein,  or in any other  subsequently  filed  document  that also is
incorporated  or deemed to be  incorporated  by  reference  herein,  modifies or
supersedes  such statement.  Any such statement so modified or superseded  shall
not be deemed, except as so modified or superseded, to constitute a part of this
Proxy Statement/Prospectus.
   
         THIS  PROXY  STATEMENT/PROSPECTUS  INCORPORATES  BY  REFERENCE  CERTAIN
DOCUMENTS  RELATING TO F&M THAT ARE NOT PRESENTED HEREIN OR DELIVERED  HEREWITH.
THESE DOCUMENTS (OTHER THAN EXHIBITS TO SUCH DOCUMENTS THAT ARE NOT SPECIFICALLY
INCORPORATED BY REFERENCE IN SUCH DOCUMENTS) ARE AVAILABLE, WITHOUT CHARGE, UPON
REQUEST  FROM ANY PERSON TO WHOM THIS PROXY  STATEMENT/PROSPECTUS  IS  DELIVERED
DIRECTED TO: ALFRED B. WHITT, SENIOR VICE PRESIDENT AND SECRETARY,  F&M NATIONAL
CORPORATION,  P.O. BOX 2800, WINCHESTER,  VIRGINIA 22604; TELEPHONE NUMBER (540)
665-4200.  IN ORDER TO ENSURE TIMELY  DELIVERY OF ANY REQUESTED  DOCUMENTS,  THE
REQUEST SHOULD BE MADE BY MARCH __, 1996.
    
                               ------------------

         The information contained in this Proxy  Statement/Prospectus  relating
to F&M has been supplied by F&M, and the  information  relating to FB&T has been
supplied by FB&T.


<PAGE>

                       CERTAIN INFORMATION REGARDING FB&T

         Selected  portions of certain reports filed by FB&T with the Commission
are  included  (without  the  exhibits  thereto)  as  Appendices  to this  Proxy
Statement/Prospectus.  Portions of FB&T's  Annual  Report on Form 10-KSB for the
year ended  December 31, 1994 (the "FB&T Form 10-KSB"),  including  FB&T's Proxy
Statement for its 1995 Annual Meeting, appear as Appendix IV; portions of FB&T's
1994 Annual Report to  Stockholders  (the "FB&T Annual  Report"),  including the
audited  financial  statements of FB&T and notes thereto,  appear as Appendix V;
and  portions of FB&T's  Quarterly  Report on Form 10-QSB for the quarter  ended
September  30, 1995  appears as  Appendix  VI. Shareholders of FB&T are urged to
refer to the more detailed information on FB&T contained in Appendices IV, V,
and VI. Such  Appendices  (excluding  any documents  incorporated  by reference
therein or exhibits  thereto) are part of this  Proxy  Statement/Prospectus  and
should  be  carefully  reviewed  for the information  regarding FB&T contained
therein. The portions of the reports which do not  appear  in the  Appendices,
as well as the  documents  incorporated  by reference  by, or included as
exhibits  to, such  reports are NOT a part of this Proxy  Statement/Prospectus
or the  Registration Statement.  See  "Information Concerning FB&T -- General."

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

                                TABLE OF CONTENTS

Available Information..................................   1
Incorporation of Certain Information by Reference......   1
Certain Information Regarding FB&T.....................   2
Summary................................................   3
Comparative Per Share Information......................   8
   
Recent Financial Data on F&M and FB&T..................   9
    
Selected Financial Data................................  10
The FB&T Special Meeting...............................  14
The Merger.............................................  15
Market Prices and Dividends............................  29
Pro Forma Condensed Financial Information..............  31
Information Concerning FB&T ...........................  35
Business of F&M .......................................  38
Comparative Rights of Shareholders.....................  39
Description of F&M Capital Stock.......................  44
Experts................................................  45
Legal Opinions.........................................  45
Shareholder Proposals..................................  45
Other Matters..........................................  46

APPENDICES
  I    Agreement and Plan of Reorganization and Plan of Merger
  II   Stock Option Agreement dated November 22, 1995
  III  Opinion of Scott & Stringfellow, Inc.
  IV   FB&T  Form  10-KSB  for  the  year  ended  December  31,  1994
       (including FB&T's Proxy Statement for its 1995 Annual Meeting)
  V    FB&T's 1994 Annual Report to  Shareholders
  VI   FB&T's Form 10-QSB for the quarter ended September 30, 1995
  VII  Article 15 of the Virginia Stock Corporation Act Relating to Dissenters'
       Rights



<PAGE>


                                     SUMMARY

         THE FOLLOWING SUMMARY IS NOT INTENDED TO BE COMPLETE DESCRIPTION OF ALL
MATERIAL  FACTS  REGARDING  F&M,  FB&T AND THE MATTERS TO BE  CONSIDERED  AT THE
SPECIAL  MEETING  AND  IS  QUALIFIED  IN  ALL  RESPECTS  BY  THE  MORE  DETAILED
INFORMATION  AND  FINANCIAL   STATEMENTS   CONTAINED  ELSEWHERE  IN  THIS  PROXY
STATEMENT/PROSPECTUS   INCLUDING  THE   APPENDICES   HERETO  AND  THE  DOCUMENTS
INCORPORATED HEREIN BY REFERENCE.

THE PARTIES
   
         F&M. F&M is a multi-bank  holding company  headquartered in Winchester,
Virginia.  F&M has eleven subsidiary banks (the "Subsidiary Banks") that operate
78 banking offices which offer a full range of banking  services  principally to
individuals and to small and medium sized businesses in the Shenandoah Valley of
Virginia,  central  and  northern  Virginia  and the eastern  panhandle  of West
Virginia.  F&M was formed in 1969 to serve as the parent holding  company of its
then sole subsidiary  bank, F&M  Bank-Winchester,  organized in 1902.  Since its
organization,  F&M has acquired  fourteen banks,  which have expanded its market
area and increased its market share in Virginia and West Virginia.  At September
30, 1995, F&M had total assets of $1.81 billion, total deposits of $1.57 billion
and  total  shareholders'  equity of $188  million.  F&M's  principal  executive
offices are located at 38 Rouss  Avenue,  Winchester,  Virginia  22601,  and its
telephone number is (540) 665-4200. See "Recent Financial Data on F&M and FB&T,"
"Selected Financial Data" and "Business of F&M."
    
         F&M Common Stock is listed for trading on the NYSE under the symbol
"FMN."
   
         FB&T.  FB&T is a one bank  holding  company  that  serves as the parent
company for Fairfax Bank & Trust Company ("Fairfax  Bank").  Fairfax Bank, which
is a  state-chartered  commercial  bank and member of the Federal Reserve System
("Federal  Reserve"),  commenced  its  banking  business  in 1985  and  provides
commercial and consumer  banking services  through eleven  full-service  banking
offices  to  customers  in Fairfax  and  Prince  William  Counties  in  Northern
Virginia. At September 30, 1995, FB&T had total assets of $244.6 million,  total
deposits of $200.9 million, and total shareholders' equity of $17.2 million. The
principal  executive  offices of FB&T are  located at 4117  Chain  Bridge  Road,
Fairfax,   Virginia  22030.  See "Recent Financial Data on F&M and FB&T,"
"Selected  Financial  Data"  and  "Information Concerning FB&T." For additional
information concerning FB&T, see the FB&T Form 10-KSB,  including FB&T's Proxy
Statement for its 1995 Annual Meeting,  the FB&T Annual Report, and the FB&T
Form 10-QSB for the quarter ended September 30, 1995 that are  included  as
Appendices  IV, V and VI,  respectively,  to this  Proxy Statement/Prospectus.
    
         FB&T Common Stock is approved for trading on the Nasdaq National Market
under the symbol "FBTC."

THE SPECIAL MEETING
   
         TIME, PLACE AND PURPOSE.  The Special Meeting will be held on March __,
1996 at 3:00 p.m.  at the Main  Office of  Fairfax  Bank  located  at 4117 Chain
Bridge Road, Fairfax,  Virginia 22030. At the Special Meeting, FB&T shareholders
will be asked to  consider  and vote  upon a  proposal  to  approve  the  Merger
Agreement, attached hereto as Appendix I.
    
         RECORD  DATE.  Only holders of record of FB&T Common Stock at the close
of business on January 25,  1996,  will be entitled to notice of and to vote at
the Special Meeting. At the record date, there were approximately 494 holders of
record of the  1,269,580  shares  of FB&T  Common  Stock  then  outstanding  and
entitled to vote at the Special Meeting. See "The FB&T Special Meeting."

TERMS OF THE MERGER

         The Merger provides for the exchange of each outstanding  share of FB&T
Common  Stock for F&M  Common  Stock.  F&M will then  serve as the  parent  bank
holding  company for Fairfax  Bank,  which will continue to carry on its banking
business in substantially the same manner as before the Merger.
   
         At the effective  date of the Merger,  each  outstanding  share of FB&T
Common Stock will be exchanged  for shares of F&M Common Stock with an aggregate
market  value equal to $35.00 (the  "Exchange  Ratio"),  and cash in lieu of any
fractional  shares.  Except as described  below,  the market value of F&M Common
Stock will be its average  closing price as reported on the NYSE for each of the
ten trading days immediately preceding the closing date (the "Average Closing
Price"). The ratio of shares of F&M Common Stock that will be exchanged for
each outstanding share of FB&T Common Stock will then be established at the
closing date of dividing $35.00 of the Average Closing Price (the "Exchange
Ratio").
    
   
         The Merger Agreement includes a price adjustment  provision for the
Exchange Ratio designed to address the situation in which the market value of
F&M Common Stock increases in the  unanticipated  event of a proposed
acquisition  of F&M which would thereby dilute the number of shares of F&M
Common  Stock that would  otherwise be issued to FB&T shareholders. Accordingly,
in the event: (a) F&M shall have entered into an agreement with any person to
(i) acquire, merge or consolidate, or enter into any similar transaction, with
F&M, (ii) purchase, lease or otherwise acquire all or substantially all of the
assets of F&M or (iii) purchase or otherwise acquire securities  representing
10% or more of the  voting  power  of F&M;  or (b) any person  shall have made a
bona fide  proposal to F&M by public  announcement  or written  communication
that is or becomes the subject of public  disclosure  to acquire  F&M  by
merger,  share  exchange,  consolidation,  purchase  of all or substantially all
of its assets or any similar transaction,  the Exchange Ratio will thereupon be
fixed based on the market value of F&M Common Stock using the average  closing
price of F&M Common Stock for each of the ten trading days immediately
preceding the public  announcement of a  transaction  or event  described  in
either (a) or (b).  See "The Merger - Terms of the Merger."
    
         In addition,  at the Effective Date, FB&T's obligations with respect to
outstanding  options  granted under its 1985 Incentive Stock Option Plan and its
Non-Employee  Director Stock  Compensation  Plan (the "FB&T Stock Option Plans")
(allowing  holders to acquire an aggregate of up to 87,116 shares of FB&T Common
Stock as of  December  31,  1995) will be  assumed by F&M and each stock  option
outstanding  under such plans will become the right to receive,  upon payment by
the holder of the adjusted  exercise price,  that number of shares of F&M Common
Stock the option holder would have received  pursuant to the Merger if he or she
had exercised such option  immediately  prior  thereto,  and cash in lieu of any
fractional  shares.  The  conversion of the FB&T stock options is subject to the
restrictions  imposed on  "incentive  stock  options" by federal  law.  See "The
Merger - Terms of the Merger" and "Interests of Certain Persons in the Merger."

RECOMMENDATION OF THE BOARD OF DIRECTORS OF FB&T

         The Board of  Directors  of FB&T has  unanimously  approved the Merger,
including the Merger Agreement.  The Board of Directors believes that the Merger
is fair to and in the best interests of the  shareholders of FB&T and recommends
a VOTE FOR the  Merger.  See "The  Merger -  Background  of and  Reasons for the
Merger."


<PAGE>


OPINION OF FINANCIAL ADVISOR

         The Board of Directors of FB&T retained Scott & Stringfellow  to act as
its financial  advisor in connection  with the Merger,  and Scott & Stringfellow
has rendered its opinion to the Board of Directors of FB&T that the terms of the
Merger are fair from a  financial  point of view to the FB&T  shareholders.  The
full text of Scott & Stringfellow's opinion,  updated to the date hereof, is set
forth as Appendix III to this Proxy  Statement/Prospectus  and should be read in
its entirety with respect to the assumptions  made and other matters  considered
and limitations on the review undertaken. See "The Merger - Opinion of Financial
Advisor."


VOTE REQUIRED

         Approval of the Merger requires the affirmative  vote of the holders of
at least a majority of the  outstanding  shares of FB&T Common Stock.  As of the
record  date,  directors  and  executive  officers of FB&T and their  affiliates
beneficially  owned  approximately  368,869  shares  of FB&T  Common  Stock,  or
approximately  29% of the shares of FB&T Common Stock  outstanding  on such date
(exclusive  of shares of FB&T Common Stock subject to  outstanding  options that
are currently  exercisable).  The directors and executive  officers of FB&T have
indicated  their intention to vote their shares of FB&T Common Stock in favor of
the Merger. See "The FB&T Special Meeting Vote Required."
   
         A FAILURE TO VOTE,  EITHER BY NOT  RETURNING  THE ENCLOSED  PROXY OR BY
CHECKING THE "ABSTAIN" BOX THEREON,  AND BROKER "NON-VOTES" WILL HAVE THE SAME
EFFECT AS A VOTE AGAINST APPROVAL OF THE MERGER AGREEMENT.
    
EFFECTIVE DATE

         The Merger will become  effective at the date and time set forth on the
Certificate of Merger issued by the Virginia State  Corporation  Commission (the
"Effective  Date").  The  Effective  Date  will  occur  as soon  as  practicable
following the date that all  conditions  specified in the Merger  Agreement have
been satisfied or waived. The Merger is expected to be made effective during the
second quarter of 1996. F&M and FB&T each has the right, acting unilaterally, to
terminate the Merger Agreement should the Merger not be consummated by September
30, 1996. See "The Merger - The Effective Date."

DISTRIBUTION OF STOCK CERTIFICATES AND PAYMENT FOR FRACTIONAL SHARES

         As soon as  practicable  after the  Effective  Date,  F&M  shall  cause
American  Stock  Transfer & Trust  Company,  acting as the  exchange  agent (the
"Exchange  Agent"),  to mail to each FB&T  shareholder  (other  than  dissenting
shareholders)  a letter  of  transmittal  and  instructions  for use in order to
surrender the certificates  representing shares of FB&T Common Stock in exchange
for  certificates  representing  shares  of  F&M  Common  Stock.  Cash  (without
interest)  will  be paid to FB&T  shareholders  in lieu of the  issuance  of any
fractional  shares in an amount  equal to the  fraction of a share of F&M Common
Stock to which such  shareholder  would otherwise be entitled  multiplied by the
average of the closing prices of F&M Common Stock as reported on the NYSE during
the ten trading days immediately preceding the Effective Date. See "The Merger -
Surrender of Stock Certificates."

CERTAIN FEDERAL INCOME TAX CONSEQUENCES

         LeClair Ryan,  counsel for F&M, has  delivered an opinion  that,  among
other things, (i) no gain or loss will be recognized by FB&T shareholders to the
extent they receive shares of F&M Common Stock solely in exchange for their FB&T
Common Stock pursuant to the Merger,  (ii) the aggregate tax basis of F&M Common
Stock received by a FB&T  shareholder  will equal the aggregate tax basis of the
FB&T Common Stock surrendered in exchange therefor by such shareholder  (reduced
by any  amount  allocable  to  fractional  share  interests  for  which  cash is
received),  and (iii) the holding  period of the F&M Common Stock  received will
generally  include the holding period of the FB&T stock  surrendered if the FB&T
Common  Stock is held as a  capital  asset  at the  Effective  Date.  For a more
complete  description of the federal income tax consequences of the Merger,  see
"The Merger - Certain Federal Income Tax Consequences."
   
         DUE TO THE INDIVIDUAL  NATURE OF THE TAX CONSEQUENCES OF THE MERGER, IT
IS  RECOMMENDED  THAT EACH FB&T  SHAREHOLDER  CONSULT HIS OR HER OWN TAX ADVISOR
CONCERNING THE TAX CONSEQUENCES OF THE MERGER WITH RESPECT TO THEIR PARTICULAR
TAX SITUATION.
    
INTERESTS OF CERTAIN PERSONS IN THE MERGER
   
         Certain members of FB&T's management, as well as certain members of the
FB&T Board of  Directors,  have  interests  in the Merger in  addition  to their
interests as shareholders of FB&T. These include, among other things, provisions
in the Merger Agreement relating to indemnification of directors and officers of
FB&T, appointment of two FB&T directors to the Board of Directors of F&M (which
includes a $500 fee for each Board meeting attended and, in the case of
nonemployee directors, an annual retainer fee of $6,500), assumption  by F&M of
outstanding  stock options for FB&T Common  Stock held by  directors  and
employees of FB&T at an average exercise price of approximately $13.28, and
eligibility  for certain F&M employee benefits.  Also, at the Effective Date,
F&M will enter into change-in-control agreements with FB&T's  executive
officers  Charles E. Curtis and T. Earl  Rogers on terms similar  to those in
effect  for certain of the senior executive officers of the Subsidiary Banks.
These agreements follow a standard form and provide for the continuation of
employment and other benefits for a two year period following the occurrence of
a "change in control" of F&M, as defined in the agreement. In the event of a
termination of employment during this two year period other than for "cause" or
by the officer for "good reason" or during a 45 day period immediately following
the first anniversary of the date on which the change in control occurred, the
officer will be paid in one lump sum an amount equal to one times his average
annual taxable compensation he received during the five year period immediately
prior to the year of the change of control. In addition, Fairfax Bank, with the
consent of F&M, has agreed to extend the term of the lease for its Main Office
to December 31, 2005. That property is owned by a limited partnership, of which
two FB&T directors are among twenty-three limited partners, and an FB&T director
is one of three general partners. Finally, five FB&T directors own shares of F&M
Common Stock. See "The Merger - Interests of Certain Persons in the Merger."
    
   
REGULATORY APPROVALS
    
   
     The Merger is subject to the prior approval of the Board of Governors of
the Federal Reserve System (the "Federal Reserve") under the Bank Holding
Company Act of 1956, as amended (the "BHC Act") and the Virginia State
Corporation Commission (the "Virginia SCC"). Applications were filed in
January by F&M with the Federal Reserve and the Virginia SCC. Each application
has been accepted for processing. There can be no assurance that the approval
of the Federal Reserve or the Virginia SCC will be obtained or as to the timing
or conditions of such approvals. See "The Merger - Regulatory Approvals."
    

CONDITIONS TO CONSUMMATION OF THE MERGER; TERMINATION
   
         Consummation of the Merger is contingent upon the following  unwaivable
conditions:  (i) receipt of the approval of the  shareholders  of FB&T solicited
hereby;  (ii) receipt of an opinion of counsel as to the tax-free  nature of the
Merger  (except  for cash  received  in lieu of  fractional  shares  or upon the
exercise of dissenters' rights); and (iii) approval of the Federal Reserve and
the Virginia SCC. The receipt by F&M of an opinion from Yount, Hyde & Barbour,
P.C., that the Merger may be accounted for under the pooling of interests
accounting  method is a condition to  consummation of the Merger that may be
waived by F&M.  The Merger is also subject to  satisfaction  or waiver of other
conditions.  See "The Merger - Representations and Warranties;  Conditions to
the Merger" and "The Merger - Regulatory Approvals."
    
         The  Merger  Agreement  may be  terminated  and  the  Merger  abandoned
notwithstanding  shareholder  approval (i) by mutual  agreement of the Boards of
Directors  of F&M and FB&T or (ii) by either F&M or FB&T if the  Effective  Date
has not occurred by September 30, 1996 or if certain specified events occur. See
"The Merger - Waivers, Amendment and Termination."

COMBINATION OF FAIRFAX BANK WITH CERTAIN OTHER SUBSIDIARY BANKS

         F&M has two  Subsidiary  Banks that  operate in the  Northern  Virginia
market. F&M Bank-Hallmark,  based in Springfield,  Virginia with total assets of
$125.6 million at September 30, 1995,  operates six offices,  including its Main
Office in Springfield  and branch offices in Alexandria,  Annandale,  Newington,
Woodbridge,  Virginia.  F&M  Bank-Potomac  operates one office based in Herndon,
Virginia and reported total assets of $57.6 million at September 30, 1995.

         F&M contemplates  that two of the Subsidiary  Banks, F&M  Bank-Hallmark
and F&M Bank-Potomac, will be combined with Fairfax Bank following the Effective
Date in order to give F&M a larger and more competitive presence in the Northern
Virginia  market.  No  time  frame  for  completing  the  combination  has  been
established  nor has a name for the  resulting  bank been  determined.  See "The
Merger - Combination of Fairfax Bank with Certain Other Subsidiary Banks."

OPTION AGREEMENT

         As a  condition  of F&M's  entering  into the Merger  Agreement  and to
increase  the  probability  that the Merger  will be  consummated,  FB&T and F&M
entered  into an Option  Agreement,  dated as of November  22, 1995 (the "Option
Agreement").  The Option Agreement  provides for the acquisition by F&M of up to
252,600  shares of FB&T  Common  Stock  (approximately  19.8% of the FB&T Common
Stock),  subject to  adjustment,  at an exercise  price of $22.75 per share (the
"FB&T   Option").   The   Option   Agreement   is   attached   to   this   Proxy
Statement/Prospectus as Appendix II.

         Exercise of the FB&T Option is permitted  only upon the  occurrence  of
the events and subject to the limitations specified in the Option Agreement. See
"The Merger - The Option Agreement."
   
EFFECT OF THE MERGER ON THE RIGHTS OF FB&T SHAREHOLDERS
    
         Upon  consummation  of  the  Merger,   FB&T  shareholders  will  become
shareholders  of F&M. While the rights of the former  shareholders  of FB&T will
continue to be governed by the Virginia  Stock  Corporation  Act (the  "Virginia
SCA") since F&M is a Virginia corporation,  the rights of FB&T shareholders will
also be as provided for under the Articles of  Incorporation  and Bylaws of F&M.
The  provisions  of the  Articles of  Incorporation  and Bylaws of F&M differ in
certain material respects from the Articles of Incorporation and Bylaws of FB&T.
See "Comparative Rights of Shareholders."

ACCOUNTING TREATMENT

         It is intended  that the Merger will be  accounted  for as a pooling of
interests . It is  intended  that F&M will  receive an opinion  from its outside
auditors that the Merger will be accounted for as a pooling of interests. See
"The Merger - Accounting Treatment."

RIGHTS OF DISSENT AND APPRAISAL

         Each holder of FB&T shares may dissent  from the Merger and is entitled
to the rights and remedies of dissenting  shareholders provided in Article 15 of
the Virginia SCA,  subject to compliance  with the procedures set forth therein,
including  the right to appraisal  of his or her stock.  A copy of Article 15 is
attached  as  Appendix  VII to this  Proxy  Statement/Prospectus  and a  summary
thereof is included under "The Merger - Rights of Dissenting Shareholders."

RESALES OF F&M COMMON STOCK

         Shares  of F&M  Common  Stock  received  in the  Merger  will be freely
transferable  by the  holders  thereof,  except for those  shares  held by those
holders who may be deemed to be  "affiliates"  (generally  including  directors,
certain  executive  officers and major  shareholders)  of FB&T under  applicable
federal securities laws. See "The Merger - Resales of F&M Common Stock."


<PAGE>


MARKET PRICES

         The following  table  discloses the price per share of F&M Common Stock
and FB&T Common  Stock based on the last  reported  sale prices per share of F&M
Common Stock on the NYSE Composite Transactions List and of FB&T Common Stock on
the Nasdaq  National Market on November 21, 1995, the last business day prior to
public announcement of the execution of the Merger Agreement, and on January 18,
1996. See "Market Prices and Dividends."

   

                                 PRICE PER SHARE

                                              F&M             FB&T

         November 21, 1995................ $ 18.25            $24.00
         February 22, 1996................  18.875             34.50
    

   

         BECAUSE THE MARKET PRICE OF F&M COMMON STOCK IS SUBJECT TO FLUCTUATION
AND WILL LIKELY CHANGE PRIOR TO THE TIME THE EXCHANGE RATIO IS FIXED, THE PER
SHARE  MARKET  VALUE OF F&M  COMMON  STOCK THAT FB&T  SHAREHOLDERS  WILL RECEIVE
PURSUANT TO THE MERGER MAY INCREASE OR DECREASE  PRIOR TO THE EFFECTIVE DATE,
BUT THE AGGREGATE VALUE OF F&M COMMON STOCK RECEIVED BY FB&T  SHAREHOLDERS WILL
STILL EQUAL $35.00.  FB&T  SHAREHOLDERS  ARE URGED TO OBTAIN CURRENT MARKET
QUOTATIONS FOR F&M COMMON STOCK.
    

F&M'S ACQUISITION PROGRAM

         F&M has expanded its market area and increased its market share through
both internal  growth and strategic  acquisitions.  Since the beginning of 1988,
F&M has acquired  approximately  $800 million in assets and  approximately  $716
million in deposits through ten bank acquisitions. Management believes there are
additional  opportunities to acquire financial institutions or to acquire assets
and deposits  that will allow F&M to enter new markets or increase  market share
in existing markets.  Management intends to pursue acquisition  opportunities in
strategic  markets where its managerial,  operational and capital resources will
enhance the performance of acquired institutions and may, after the date of this
Proxy  Statement/  Prospectus,  enter into  agreements  to  acquire  one or more
financial institutions. See "Business of F&M - F&M's Acquisition Program."


                        COMPARATIVE PER SHARE INFORMATION

         The table  below  presents  selected  comparative  unaudited  per share
information (i) for F&M on a historical  basis and on a pro forma combined basis
assuming  the  Merger  had been  effective  during  the  periods  presented  and
accounted for as a pooling of interests and (ii) for FB&T on a historical  basis
and on a pro forma equivalent  basis. The information shown below should be read
in conjunction with the historical  financial statements of F&M and FB&T and the
respective  notes  thereto that are included  elsewhere  herein or  incorporated
herein  by  reference.  Results  for F&M and  FB&T  for the  nine  months  ended
September 30, 1995 are not necessarily  indicative of results to be expected for
their entire fiscal years, nor are pro forma amounts  necessarily  indicative of
results that will be obtained on a combined basis.


<PAGE>


         As explained  more fully in Note 1 below,  because the number of shares
of F&M  Common  Stock  issuable  pursuant  to the  Exchange  Ratio  will  not be
established  until the Effective  Date, it is assumed for purposes of this table
that  1.842  shares of F&M  Common  Stock  will be issued for each share of FB&T
Common  Stock.  BECAUSE  THE  MARKET  PRICE OF F&M  COMMON  STOCK IS  SUBJECT TO
FLUCTUATION  AND WILL LIKELY  CHANGE PRIOR TO THE FIXING OF THE EXCHANGE  RATIO,
THE PRO FORMA  COMBINED  AND FB&T PRO FORMA  EQUIVALENT  AMOUNTS  ARE SUBJECT TO
CHANGE.

   
<TABLE>
<CAPTION>

                                          NINE MONTHS ENDED                  YEAR ENDED
                                             SEPTEMBER 30                   DECEMBER 31,
                                                                   ------------------------------
                                                 1995               1994        1993         1992
                                                 ----               ----        ----         ----
<S>                                         <C>                  <C>         <C>         <C>
PER COMMON SHARE:
NET INCOME:
   FB&T-historical.......................   $    1.44            $   1.87    $   1.90    $    1.02
   F&M-historical........................        1.07                1.25        1.16         1.09
   Pro forma combined....................        1.04                1.22        1.15         1.03
   FB&T pro forma equivalent (1).........        1.92                2.25        2.12         1.90

CASH DIVIDENDS DECLARED:
   FB&T-historical.......................   $    0.44            $   0.52    $   0.23    $      --
   F&M-historical........................        0.45                0.54        0.58         0.41
   Pro forma combined....................        0.45                0.54        0.58         0.41
   FB&T pro forma equivalent (1).........        0.83                0.99        1.07         0.75
</TABLE>

                                            SEPTEMBER 30,          DECEMBER 31,
                                                 1995                  1994
                                                 ----                  ----
BOOK VALUE:
   FB&T-historical.......................    $   13.92             $   12.83
   F&M-historical........................        11.36                 10.25
   Pro forma combined....................        10.90                  9.85
   FB&T pro forma equivalent (1).........        20.08                 18.14

    

 .........
(1) FB&T pro forma  equivalent  amounts  represents  F&M's  pro  forma  combined
information  multiplied  by an  assumed  Exchange  Ratio of 1.842  shares of F&M
Common Stock for each share of FB&T Common  Stock,  which has been  computed for
purposes of this summary as follows: $35.00 divided by the average closing price
of F&M Common Stock on the NYSE Composite  Transactions List for the ten trading
days extending from January 2 through  January 15, 1996 ($19.00) to arrive at an
assumed  Exchange  Ratio of 1.842  shares of F&M Common  Stock for each share of
FB&T Common Stock.


<PAGE>
   
                      RECENT FINANCIAL DATA OF F&M AND FB&T

         F&M. For the three months ended  December 31, 1995,  net income for F&M
was $5.7  million or $.35 per share,  compared to $5.5 million or $.33 per share
for the same period in 1994.  For the twelve months ended December 31, 1995, net
income for F&M increased to $23.4 million or $1.42 per share, from $20.7 million
or $1.25 per share for 1994. At December 31, 1995 and 1994, F&M had total assets
of $1.83 and $1.71  billion,  respectively.  Total  loans were $1.05  billion at
December  31,  1995,  compared to $1.01  billion at year-end  1994.  Deposits at
December 31, 1995 increased to $1.58 billion,  up from $1.49 billion at December
31, 1994.
    

   
         Total  nonperforming   assets,   which  consist  of  nonaccrual  loans,
restructured loans and foreclosed properties, were $23.9 million at December 31,
1995, a decrease of $6.1  million  (20.3%) from the prior year end. The decrease
in  nonperforming  assets helped  improve the ratio of  nonperforming  assets to
period end loans and  foreclosed  properties  to 2.24% at December 31, 1995 from
2.94% at  December  31,  1994.  Relatively  slow loan growth in certain of F&M's
markets  and  improved  underwriting  standards  permitted  F&M  to  reduce  its
provision for loan losses  during 1995 to $1.1  million,  down from $2.5 million
for 1994.  At December 31, 1995,  the ratio of the  allowance for loan losses to
period end loans was 1.42% compared to 1.53% at December 31, 1994.

    
   

         On a pro forma  combined  basis at December 31, 1995,  the ratio of the
allowance  for loan  losses to period  end  loans  was  1.43%,  and the ratio of
nonperforming assets to period end loans and foreclosed properties was 2.25%.

    
   
         FB&T. For the three months ended  December 31, 1995,  FB&T posted a net
loss of $238,000 or $0.19 per share, down from earnings of $641,000 or $0.51 per
share  for the same  period in 1994.  During  the month of  December,  1995,  in
preparation for the Merger, FB&T elected to increase the reserve for loan losses
and  implement  a reserve  for  potential  selling  expenses  related to certain
foreclosed properties.  Although FB&T policies were in compliance with generally
accepted  accounting  principles  and  all  reserves  were  deemed  adequate  by
management and in recent  regulatory  reviews,  FB&T decided to reflect  reserve
levels which were more in line with F&M guidelines.  Charges to income resulting
from these  adjustments  amounted to approximately  $1.0 million.  Additionally,
various  accounting  and legal  expenses  related to the Merger were expensed in
December.

    


   
         Following  these  extraordinary  charges to income,  net income for the
twelve  months  ended  December  31,  1995 was $1.6  million or $1.26 per share,
compared to $2.4 million or $1.87 per share for 1994. Before these  adjustments,
FB&T earned  approximately  $2.4 million or $1.91 per share.  As of December 31,
1995,  FB&T had total  assets of $243  million,  total loans of $149 million and
total deposits of $192 million.

    

   

         With the increase in the reserve for loan losses  described  above, the
total allowance for loan losses increased from $1.3 million at December 31, 1994
to $2.2 million at December 31, 1995. As a result,  the ratio of the reserve for
loan  losses to period end loans as of  December  31,  1995  increased  to 1.5%,
compared  to 1.0%  at  December  31,  1994.  While  total  nonperforming  assets
increased approximately 10% during 1995, the 18% increase in total assets during
the  year  resulted  in the  ratio  of  nonperforming  assets  to  total  assets
decreasing  from 1.52% at December 31, 1994 to 1.43% at December  31, 1995.  The
ratio of nonperforming assets to period end loans and foreclosed  properties was
2.30% at  December  31,  1995,  representing  no change  from the 2.30% level at
December 31, 1994.

    



<PAGE>


   

         The following tables set forth certain unaudited financial data for F&M
and FB&T, except that the financial data for the year ended December 31, 1994 is
audited for each organization.  In the opinion of the respective management's of
F&M and FB&T, all adjustments  (consisting only of normal recurring adjustments)
necessary  for a fair  presentation  of the  financial  position  and results of
operations of such unaudited periods have been included.

    




<PAGE>




                      F&M National Corporation (Historical)

<TABLE>
<CAPTION>
                                                      Three Months Ended
                                                         December 31,                            Year Ended
                                                          (Unaudited)                           December 31,
                                              ------------------------------------   -----------------------------------
                                                    1995               1994                1995                1994
                                                                       ----                                    ----
                                                                             (Unaudited)
                                                               (In thousands, except per share data)
<S>                                           <C>                <C>                <C>                  <C>
Income Data
   Interest income.....................       $      34,542      $      31,229      $       133,262      $      119,613
   Interest expense....................              15,379             12,098               57,297              46,430
   Net interest income.................              19,163             19,131               75,965              73,183
   Provision for loan losses...........                 372                965                1,081               2,535
   Noninterest income..................               4,085              3,628               16,220              16,312
   Noninterest expense.................              14,344             14,465               55,995              56,283
   Income taxes........................               2,793              1,866               11,677               9,976
                                              -------------      -------------      ---------------      --------------
   Net income..........................       $       5,739      $       5,463      $        23,432      $       20,701
                                              =============      =============      ===============      ==============

Per Share Data
   Net income..........................       $        0.35      $        0.33      $          1.42      $         1.25
   Cash dividend.......................                0.16               0.14                 0.61                0.54
   Book value, end of period...........               11.69              10.25                11.69               10.25

Performance Ratios (1)
   Return on average assets............                1.30%              1.28%                1.33%               1.21%
   Return on average equity............               12.44              12.91                12.70               12.23

</TABLE>

<TABLE>
<CAPTION>



                                                                               Year Ended
                                                                              December 31,
                                                                    ---------------------------------
                                                                        1995                1994
                                                                                            ----
                                                                               (Unaudited)
                                                                             (In thousands)
<S>                                                              <C>                  <C>
Period End Balances
   Assets..............................                          $     1,833,820      $    1,708,493
   Loans, net of unearned income.......                                1,053,829           1,009,223
   Securities..........................                                  569,269             514,488
   Deposits............................                                1,583,477           1,491,072
   Shareholders' equity................                                  193,482             168,989

</TABLE>



(1)  Annualized based on the three months ending December 31, 1995 and 1994.



<PAGE>






                     FB&T Financial Corporation (Historical)
<TABLE>
<CAPTION>

                                                      Three Months Ended
                                                         December 31,                            Year Ended
                                                          (Unaudited)                           December 31,
                                              ------------------------------------   -----------------------------------
                                                    1995               1994                1995                1994
                                                                       ----                                    ----
                                                                              (Unaudited)
                                                                (In thousands, except per share data)
<S>                                           <C>                <C>                <C>                  <C>
Income Data
   Interest income.....................       $       4,180      $       3,559      $        15,779      $       12,412
   Interest expense....................               1,513              1,265                5,883               4,172
   Net interest income.................               2,667              2,294                9,896               8,240
   Provision for loan losses...........                 933                 31                1,068                  65
   Noninterest income..................                 650              1,231                2,429               2,695
   Noninterest expense.................               2,804              2,492                8,957               7,339
   Income taxes........................                 182                361                  725               1,168
                                              -------------      -------------      ---------------      --------------
   Net income..........................       $        (238)     $         641      $         1,575      $        2,364
                                              ==============     =============      ===============      ==============

Per Share Data
   Net income..........................       $       (0.19)     $        0.51      $          1.26      $         1.87
   Cash dividend.......................                0.16               0.13                 0.60                0.52
   Book value, end of period...........               13.34              12.83                13.34               12.83

Performance Ratios (1)
   Return on average assets............               (0.42)%             1.30%                0.73%               1.27%
   Return on average equity............               (5.77)             17.26                 9.55               15.91


</TABLE>

<TABLE>
<CAPTION>
                                                                              Year Ended
                                                                             December 31,
                                                                    --------------------------------
                                                                        1995                1994
                                                                                            ----
                                                                              (Unaudited)
                                                                             (In thousands)
<S>                                                              <C>                  <C>
Period End Balances
   Assets..............................                          $       243,069      $      205,672
   Loans, net of unearned income.......                                  149,062             133,988
   Securities..........................                                   41,798              47,891
   Deposits............................                                  191,514             169,952
   Shareholders' equity................                                   16,934              15,868
</TABLE>





   


(1)  Annualized based on the three months ending December 31, 1995 and 1994.
    


<PAGE>

                             SELECTED FINANCIAL DATA

         The following table presents selected historical financial  information
for F&M and FB&T and selected  combined pro forma financial  information for F&M
and FB&T.  This  information  is derived from and should be read in  conjunction
with the historical  financial  consolidated  statements of F&M and FB&T and the
respective notes thereto included elsewhere in the Proxy Statement/Prospectus or
in documents  incorporated  herein by reference.  See  "Incorporation of Certain
Information by Reference." All adjustments necessary to present a fair statement
of results  of interim  periods  of F&M and FB&T  (which  adjustments  were of a
normal recurring nature),  in the opinion of the respective  management's of F&M
and FB&T, have been included. Results for F&M and FB&T for the nine months ended
September 30, 1995 and 1994, are not necessarily indicative of the results to be
expected for their entire fiscal years.

         The  selected  combined  pro forma  financial  information  showing the
combined results of F&M and FB&T is provided for informational purposes only. It
is not  necessarily  indicative of actual  results that would have been achieved
had the Merger been  consummated  on the dates at the  beginning  of the periods
presented,  nor is it necessarily  indicative of future results.  For additional
pro forma information, see "Pro Forma Condensed Financial Information."


<PAGE>




                      F&M National Corporation (Historical)

<TABLE>
<CAPTION>

                                          NINE MONTHS ENDED
                                            SEPTEMBER 30,
                                             (UNAUDITED)                              YEAR ENDED DECEMBER 31,
                                        --------------------    --------------------------------------------------------------
                                         1995          1994        1994           1993        1992          1991         1990
                                         ----          ----        ----           ----        ----          ----         ----
                                                                       (IN THOUSANDS, EXCEPT PER SHARE DATA)
<S>                                  <C>          <C>          <C>           <C>          <C>           <C>          <C>
INCOME DATA (1)
  Interest Income .................  $   98,720   $   88,384   $  119,613    $  107,534   $  103,381    $  111,848   $  112,596
  Interest expense.................      41,918       34,332       46,630        43,615       46,058        60,749       62,308
  Net interest income..............      56,802       54,052       73,183        63,919       57,323        51,099       50,288
  Provision for loan losses........         709        1,570        2,535         2,857        3,623         6,962        3,339
  Noninterest income...............      12,135       12,684       16,312        14,844       12,524        11,478        9,652
  Noninterest expense..............      41,651       41,818       56,283        48,330       43,207        40,043       38,060
  Income taxes.....................       8,884        8,110        9,976         8,844        6,733         4,262        5,176
                                     ----------   ----------   ----------    ----------   ----------    ----------   ----------
  Net income.......................  $   17,693   $   15,238   $   20,701    $   18,732   $   16,284    $   11,310   $   13,365
                                     ==========   ==========   ==========    ==========   ==========    ==========   ==========

PER SHARE DATA (1)
  Net income.......................  $     1.07   $     0.92   $     1.25    $     1.16   $     1.09    $     0.77   $     0.91
  Cash dividends...................        0.45         0.40         0.54          0.58         0.41          0.39         0.37
  Book value, end of period........       11.36        10.24        10.25          9.97         9.17          8.30         7.90
  Average shares outstanding.......      16,529       16,522       16,517        16,124       14,961        14,669       14,608

PERIOD END BALANCES (1)
  Assets...........................  $1,808,400   $1,712,626   $1,708,493    $1,670,657   $1,409,814    $1,301,720   $1,191,680
  Loans, net of unearned income....   1,025,081    1,007,138    1,009,223       959,052      781,292       766,053      761,872
  Securities.......................     548,372      511,325      514,488       502,855      434,039       354,792      271,102
  Deposits.........................   1,566,973    1,490,769    1,491,072     1,465,287    1,228,404     1,150,557    1,050,524
  Shareholders' equity.............     188,032      169,153      168,989       164,494      146,161       122,115      115,128

PERFORMANCE RATIOS  (1) (2)
  Return on average assets.........        1.35%        1.19%        1.21%         1.23%        1.22%         0.91%        1.15%
  Return on average equity.........       12.97        12.03        12.23         12.03        12.40          9.54        12.01

CAPITAL RATIOS (1)
  Leverage.........................       10.40%        9.81%        9.94%        10.41%       10.90%         9.79%        9.80%
  Risk-based:......................
     Tier 1 capital................       17.08        16.21        16.40         15.75        17.97         15.70        15.74
     Total capital.................       18.33        17.46        17.65         17.00        19.22         16.95        16.90
</TABLE>


 .........
(1)  The amounts previously  reported in F&M's reports on Form 10-Q and 10-K for
     the periods  presented  have been  restated to reflect the acquisition  on
     April  6,  1995  of Bank  of the  Potomac  accounted  for as a  pooling  of
     interest.

(2)  Annualized for nine months ended September 30, 1995 and 1994.


<PAGE>


                     FB&T FINANCIAL CORPORATION (HISTORICAL)

<TABLE>
<CAPTION>

                                             NINE MONTHS ENDED
                                               SEPTEMBER 30,
                                                (UNAUDITED)                        YEAR ENDED DECEMBER 31,
                                           ------------------      -------------------------------------------------------
                                            1995         1994        1994       1993       1992         1991        1990
                                            ----         ----        ----       ----       ----         ----        ----
                                                                       (IN THOUSANDS, EXCEPT PER SHARE DATA)
<S>                                      <C>          <C>         <C>         <C>         <C>         <C>         <C>
INCOME DATA
  Interest Income.....................   $ 11,599     $  8,852    $ 12,412    $  9,498    $  9,221    $  9,148    $  9,291
  Interest Expense....................      4,371        2,906       4,172       2,759       3,382       4,554       4,427
  Net interest income.................      7,228        5,946       8,240       6,739       5,839       4,594       4,864
  Provision for loan losses...........        135           34          65         348         801         900         937
  Noninterest income..................      1,780        1,464       2,695       1,751       1,028       1,378         457
  Noninterest expense.................      6,153        4,847       7,339       5,211       4,548       4,391       3,604
  Income taxes........................        907          806       1,167         926         513         226         265
                                         --------     --------    --------    --------    --------    --------    --------
  Net income..........................   $  1,813     $  1,723    $  2,364    $  2,005    $  1,005    $    455    $    515
                                         ========     ========    ========    ========    ========    ========    ========

PER SHARE DATA
  Net income..........................   $   1.44     $   1.36    $   1.87    $   1.90    $   1.02    $   0.44    $   0.50
  Cash dividends......................       0.44         0.39        0.52        0.23          --          --        0.12
  Book value, end of period...........      13.92        12.46       12.83       11.58        9.36        8.83        8.38
  Average Shares outstanding..........      1,256        1,268       1,266       1,053         983       1,038       1,020

PERIOD END BALANCES
  Assets..............................   $244,641     $203,314    $205,672    $164,836    $141,488    $129,693    $ 95,438
  Loans, net of unearned income.......    144,038      129,953     133,988     109,172      88,101      80,890      73,919
  Securities..........................     37,946       47,976      47,891      43,488      28,594      20,872       9,706
  Deposits............................    200,945      174,787     169,952     132,820     121,233     115,783      83,516
  Shareholders' equity................     17,229       15,411      15,868      14,282       9,403       7,925       7,650

PERFORMANCE RATIOS  (1)
  Return on average assets............       1.15%        1.26%       1.27%       1.37%       0.76%       0.43%       0.57%
  Return on average equity............      14.76        15.65       15.91       19.10       11.92        5.82        6.72

CAPITAL RATIOS
  Leverage............................       5.85%        6.04%       6.32%       8.66%       6.64%       6.11%       8.02%
  Risk-based:
     Tier 1 capital...................       9.98        10.06       10.25       13.48       11.66        9.78       10.80
     Total capital....................      10.97        11.12       11.30       14.52       12.79       10.78       11.93
</TABLE>

 ........
   
    
   
(1)      Annualized for nine months ended September 30, 1995 and 1994.
    

<PAGE>




                        Summary Pro Forma Financial Data
             F&M National Corporation and FB&T Financial Corporation


<TABLE>
<CAPTION>

                                         NINE MONTHS ENDED
                                           SEPTEMBER 30,
                                            (UNAUDITED)                              YEAR ENDED DECEMBER 31,
                                      -----------------------       ------------------------------------------------------------
                                        1995          1994           1994        1993         1992          1991          1990
                                        ----          ----           ----        ----         ----          ----          ----
                                                                   (IN THOUSANDS, EXCEPT PER SHARE DATA)
<S>                                <C>            <C>           <C>          <C>           <C>           <C>           <C>
INCOME DATA
  Interest Income................  $   110,319    $    97,236   $   132,025  $   117,032   $   112,602   $   120,996   $   121,887
  Interest expense...............       46,289         37,238        50,602       46,374        49,440        65,303        66,735
  Net interest income............       64,030         59,998        81,423       70,658        63,162        55,693        55,152
  Provision for loan losses......          844          1,604         2,600        3,205         4,424         7,862         4,276
  Noninterest income.............       13,915         14,148        19,007       16,595        13,552        12,856        10,109
  Noninterest expense............       47,804         46,665        63,622       53,541        47,755        44,434        41,664
  Income taxes...................        9,791          8,916        11,143        9,770         7,246         4,488         5,441
                                   -----------    -----------   -----------  -----------   -----------   -----------   -----------
  Net income.....................  $    19,506    $    16,961   $    23,065  $    20,737   $    17,289   $    11,765   $    13,880
                                   ===========    ===========   ===========  ===========   ===========   ===========   ===========

PER SHARE DATA
  Net income.....................  $      1.04    $      0.90   $      1.22  $      1.15   $      1.03   $      0.71   $      0.84
  Cash dividends.................         0.45           0.40          0.54         0.58          0.41          0.39          0.37
  Book value, end of period......        10.90           9.81          9.85         9.52          8.74          7.95          7.55
  Average Shares outstanding.....       18,843         18,858        18,849       18,064        16,772        16,581        16,487

PERIOD END BALANCES
  Assets.........................  $ 2,053,041    $ 1,915,940   $ 1,914,165  $ 1,835,493   $ 1,551,302   $ 1,431,413   $ 1,287,118
  Loans, net of unearned income..    1,169,119      1,137,091     1,143,211    1,068,224       869,393       846,943       835,791
  Securities.....................      586,318        559,301       562,379      546,343       462,633       375,664       280,808
  Deposits.......................    1,767,918      1,665,556     1,661,024    1,598,107     1,349,637     1,266,340     1,134,040
  Shareholders' equity...........      205,261        184,364       184,857      178,776       155,564       130,040       122,778

PERFORMANCE RATIOS  (1)
  Return on average assets.......         1.33%          1.20%         1.21%        1.24%         1.18%         0.87%         1.10%
  Return on average equity.......        13.12          12.32         12.53        12.47         12.37          9.31         11.67

CAPITAL RATIOS
  Leverage.......................        10.01%          9.53%         9.65%       10.35%        10.56%         9.60%         9.71%
  Risk-based:
     Tier 1 capital..............        16.24          15.53         15.73        15.53         17.40         15.14         15.30
     Total capital...............        17.49          16.78         16.98        16.78         18.65         16.39         16.46
</TABLE>

 .........
   
    
   
(1)      Annualized for nine months ended September 30, 1995 and 1994.
    

<PAGE>




                            THE FB&T SPECIAL MEETING

DATE, PLACE AND TIME

   
         The Special  Meeting will be held at the Main Office of Fairfax Bank
located at 4117 Chain Bridge Road,  Fairfax,  Virginia  22030 on Wednesday,
March __, 1996 at 3:00 p.m.
    

RECORD DATE

         Only  shareholders  of record at the close of  business  on January 25,
1996,  (the "Record  Date") are entitled to notice of and to vote at the Special
Meeting or any adjournment thereof. At the close of business on the Record Date,
FB&T had outstanding  1,269,580 shares of FB&T Common Stock  outstanding held by
approximately 494 shareholders of record.

VOTE REQUIRED

         Each share of FB&T Common Stock outstanding on the Record Date entitles
the holder to cast one vote upon each matter  properly  submitted at the Special
Meeting.  The  affirmative  vote of the  holders of at least a  majority  of the
shares of FB&T Common Stock outstanding as of the FB&T Record Date, in person or
by proxy, is required to approve the Merger Agreement.

         As of the Record Date,  directors  and  executive  officers of FB&T and
their  affiliates,  persons  and  entities  as  a  group  owned  of  record  and
beneficially a total of  approximately  368,869 shares of FB&T Common Stock,  or
29% of the shares of FB&T Common Stock  outstanding  on such date  (exclusive of
shares of FB&T Common Stock  subject to  outstanding  options that are currently
exercisable).  Directors  and  executive  officers  of FB&T  have  indicated  an
intention to vote their shares of FB&T Common Stock in favor of the Merger.

   
         A FAILURE TO VOTE,  EITHER BY NOT  RETURNING  THE ENCLOSED  PROXY OR BY
CHECKING THE "ABSTAIN" BOX THEREON,  AND BROKER "NON-VOTES" WILL HAVE THE SAME
EFFECT AS A VOTE AGAINST APPROVAL OF THE MERGER AGREEMENT.
    

VOTING AND REVOCATION OF PROXIES.

         Shareholders  of FB&T  are  requested  to  complete,  date and sign the
accompanying  form of proxy  and  return  it  promptly  to FB&T in the  enclosed
envelope.  If a proxy is properly  executed and returned in time for voting,  it
will be voted as indicated  thereon.  IF A PROXY IS SIGNED AND RETURNED  WITHOUT
INDICATING ANY VOTING  INSTRUCTIONS,  SHARES OF FB&T COMMON STOCK REPRESENTED BY
THE PROXY WILL BE VOTED FOR THE MERGER AGREEMENT.

         A proxy may be revoked at any time before it is voted by giving written
notice of revocation to FB&T by executing and  delivering a substitute  proxy to
FB&T or by  attending  the  Special  Meeting  and  voting in  person.  If a FB&T
shareholder  desires to revoke a proxy by written notice,  such notice should be
mailed for receipt or delivered,  on or prior to the meeting date, to Charles E.
Curtis, President, FB&T Financial Corporation,  4117 Chain Bridge Road, Fairfax,
Virginia 22030.

         If a sufficient  number of signed proxies enabling the persons named as
proxies  to vote in favor of the  Merger  are not  received  by FB&T by the time
scheduled for the Special Meeting,  the persons named as proxies may propose one
or more  adjournments of a meeting to permit  continued  solicitation of proxies
with respect to such approval.  If an adjournment is proposed,  unless  contrary
instructions  are contained in the proxy, the persons named as proxies will vote
in favor of such  adjournment  those  proxies  which are entitled to be voted in
favor of the  Merger and  against  such  adjournment  those  proxies  containing
instructions to vote against approval of the Merger. Adjournment of the meetings
will be proposed only if the Board  Directors of FB&T  believes that  additional
time to solicit proxies might permit the receipt of sufficient  votes to approve
the  Merger.  It is  anticipated  that  any  such  adjournment  would  be  for a
relatively  short  period of time,  but in no event for more than 120 days.  Any
shareholder may revoke such shareholder's proxy during any period of adjournment
in the manner described above.

SOLICITATION OF PROXIES

         FB&T will bear the costs of its solicitation of proxies.  Solicitations
may be made by mail, telephone,  telegraph or personally by directors,  officers
and employees at FB&T,  none of whom will receive  additional  compensation  for
performing  such  services.  F&M shall pay all of the  expenses of printing  and
mailing the Proxy Statement/Prospectus.

RECOMMENDATION

         The Board of  Directors  of FB&T has  unanimously  approved  the Merger
Agreement and believes that the proposed  transaction is fair to and in the best
interests  of  FB&T  and  its  shareholders.  The  Board  of  Directors  of FB&T
unanimously  recommends that FB&T  shareholders VOTE FOR approval of the Merger
Agreement.

         In  making  its  recommendation,  the  Board of  Directors  of FB&T has
considered,  among other things,  the opinion of Scott & Stringfellow that F&M's
proposal is fair to FB&T  shareholders  from a financial point of view. See "The
Merger - Opinion of Financial Advisor."

                                   THE MERGER

         THE  FOLLOWING IS A SUMMARY  DESCRIPTION  OF THE MATERIAL  TERMS OF THE
MERGER,  AND IS QUALIFIED  IN ITS ENTIRETY BY REFERENCE TO THE MERGER  AGREEMENT
WHICH IS  ATTACHED AS  APPENDIX I HERETO.  ALL HOLDERS OF FB&T COMMON  STOCK ARE
URGED TO READ THE MERGER AGREEMENT IN ITS ENTIRETY.

BACKGROUND OF AND REASONS FOR THE MERGER

         Fairfax Bank & Trust  Company  ("Fairfax  Bank") opened for business in
1985  as  an  independent,   community-oriented  bank  serving  individuals  and
businesses in Fairfax and Prince William Counties and surrounding areas. Fairfax
Bank formed a holding company, FB&T Financial  Corporation,  in 1994 in order to
facilitate possible  acquisitions,  among other reasons.  FB&T planned to expand
its market area through  internal  growth and by possible  acquisitions of other
financial  institutions.  The Board also  discussed  occasionally  the merger of
several local banks into larger financial institutions.

         On  August  16,  1995,  the  Board of  Directors  of FB&T  appointed  a
committee consisting of Messrs.  Warren E. Barry, Charles E. Curtis, and Jacques
Rebibo  to  study  the   possibility   of  affiliating   with  other   financial
institutions.  The committee reported its findings on October 19, 1995, at which
meeting a  resolution,  consistent  with the  committee's  report,  was made and
seconded  that FB&T remain  independent.  Although a majority  of the  directors
indicated  that they would  support the  resolution to remain  independent,  the
matter was  tabled  until the  November  1995  meeting  to allow for  additional
discussion.  Management at that time had no direction from the Board to seek out
a merger  partner,  and management  did not approach any financial  institution,
including F&M, about the possibility of affiliating with FB&T.

         On October 25, Charles E. Curtis, President and Chief Executive Officer
of FB&T,  met with Wilbur  Feltner,  Chairman  of the Board and Chief  Executive
Officer of F&M, to discuss an unrelated  matter.  At that meeting,  Mr.  Feltner
asked Mr.  Curtis if FB&T would  consider an offer to  affiliate  with F&M.  Mr.
Curtis responded that FB&T intended to remain independent,  but that management,
in the performance of its fiduciary duty, would consider any offer received from
F&M. On  November  14,  1995,  Mr.  Curtis  received  a  telephone  call and an
accompanying letter from Alfred B. Whitt, Senior Vice President and Secretary of
F&M,  indicating that F&M was interested in affiliating with FB&T. A copy of the
letter was also delivered to Ronald W. Tydings,  Chairman of FB&T's Board.  This
offer was unsolicited.

         The offer  provided that each  shareholder of FB&T would receive shares
of F&M Common Stock with an aggregate market value of $35.00 per share (based on
the 10 trading  days before the  closing)  for each share of FB&T  Common  Stock
held. In addition,  the letter indicated that FB&T would have  representation on
F&M's  Board of  Directors,  that there  would be no  changes  in FB&T's  senior
management,  and that employee  benefits would be equal to or greater than those
presently  in  place  for  FB&T  personnel.  The  letter  also  confirmed  F&M's
management  philosophy of maintaining  its subsidiary  banks' local identity and
continuity of management and employees with minimal disruption in operations.

         The letter  was  submitted  to the FB&T  Board at a special  meeting on
November  15,  1995.  The  Board  believed  that the  price  offered  by F&M was
reasonable,  but more importantly that the opportunity to affiliate with F&M, in
a way  that  allowed  Fairfax  Bank  to  retain  much of its  autonomy,  was not
inconsistent  with FB&T's philosophy of community banking and should be pursued.
The Board  appointed  Messrs.  Tydings  and  Curtis as its  drafting  committee,
representing  FB&T's Board in negotiations to draft a definitive  agreement with
F&M. At that time, the Board also retained Scott & Stringfellow as its financial
advisor in  negotiating  the  definitive  agreement and providing  advice on the
fairness of the offer,  and the Board  retained  Mays &  Valentine  as its legal
counsel for this process.

         On November 17, Messrs. Tydings and Curtis had lengthy discussions with
Gary S. Penrose of Scott & Stringfellow,  and FB&T's  attorneys,  to prepare for
the  negotiation of the definitive  agreement.  F&M, FB&T, and their  respective
advisors met on November 20 to draft the definitive agreement. Negotiations were
successfully concluded on November 21, and the Merger Agreement was submitted to
the FB&T Board for consideration on that date.

         In the FB&T Board  meeting held on November 21, Mr.  Penrose  indicated
that, based on preliminary analysis,  Scott & Stringfellow believed the offer to
be fair to FB&T  shareholders  from a financial  point of view. Mr. Penrose also
indicated  that Scott &  Stringfellow's  opinion  would have to be  confirmed in
connection  with the  proxy  solicitation  process  since the  opinion  would be
included as part of the proxy  statement sent to the  shareholders of FB&T after
Scott & Stringfellow  performed an additional  due diligence  examination of F&M
and considered market conditions at that time. The Merger Agreement specifically
provides that the opinion from FB&T's financial  advisor that the Merger is fair
to FB&T  shareholders  from a financial  point of view is a condition  to FB&T's
obligation  to complete  the  transaction,  so the FB&T Board could  approve the
Agreement contingent upon receiving an updated opinion from Scott & Stringfellow
at the date the definitive proxy materials are sent to the shareholders of FB&T.
Relying on the advice of its expert and the considerations  described below, the
FB&T Board unanimously approved the Merger Agreement.

         In deciding to enter into the Merger Agreement with F&M, the FB&T Board
considered  a number of factors,  but it did not assign any relative or specific
weights  to  the  factors  considered.   The  factors  considered  included  the
following: the price offered was approximately 50% higher than the trading price
per share of FB&T Common Stock prior to the offer and  represented a substantial
multiple of both the book value and earnings per share of FB&T Common Stock; F&M
Common Stock is traded on the New York Stock  Exchange and would  provide a more
liquid  investment  vehicle for FB&T  shareholders;  F&M pays a higher  dividend
yield than FB&T; F&M has an excellent reputation for effective management of its
financial  institutions  and a history of  favorable  and  consistent  financial
results;  FB&T would be permitted to designate two representatives to serve on
the F&M Board, subject to the F&M Board's approval of the designees; the market
area of F&M is much  broader  and more  diverse  that  FB&T's,  thus reducing
the risks  associated with operating  primarily in a single market such as
Northern Virginia; F&M indicated that Fairfax Bank would retain a substantial
amount of autonomy in its operations;  the Merger will provide Fairfax Bank with
greater  resources  and a wider  variety of  products;  F&M plans to combine its
Northern  Virginia  operations,   which  would  increase  Fairfax  Bank's  local
resources and create  greater  economies of scale in the area;  the  transaction
would be substantially  tax-free to FB&T shareholders to the extent they receive
F&M Common Stock in exchange for their shares of FB&T Common Stock; and although
F&M has a policy of  remaining  independent,  if F&M should be  acquired  in the
future,  it will likely be at a premium,  resulting in additional  gains for F&M
shareholders.  In summation,  the FB&T Board believes that the banking  industry
will  experience  significant  changes  in the  next  few  years,  and a  larger
institution with a management  philosophy  similar to FB&T's (and F&M's) will be
better equipped to adjust to this fast-changing and competitive industry.

         Pursuant  to the Merger  Agreement,  the  officers,  and  employees  of
Fairfax Bank will not change as a result of the Merger. F&M will be permitted to
designate  one or more of its  officers  to serve as a member of Fairfax  Bank's
Board of Directors  after the Effective  Date.  F&M, as the sole  shareholder of
Fairfax  Bank  after  the  Effective  Date,  will  have the  power to elect  the
directors of Fairfax Bank.

         Based on the factors  described  above,  the Board of Directors of FB&T
unanimously approved the Merger Agreement, because it determined that the Merger
is in the best interests of FB&T and its  shareholders.  The FB&T directors have
all committed to vote the FB&T shares under their control in favor of the Merger
to the extent of their fiduciary duty and to encourage  other FB&T  shareholders
to do likewise.

         THE FB&T DIRECTORS  UNANIMOUSLY  RECOMMEND  THAT THE FB&T  SHAREHOLDERS
VOTE FOR THE APPROVAL OF THE MERGER AGREEMENT.

OPINION OF FINANCIAL ADVISOR

         The FB&T Board of  Directors  retained the  investment  banking firm of
Scott & Stringfellow to evaluate the terms of the Merger Agreement,  and Scott &
Stringfellow has rendered its opinion to the Board of Directors of FB&T that the
terms of the  Merger  Agreement  are fair  from a  financial  point of view.  In
developing  its opinion,  Scott &  Stringfellow  reviewed and analyzed:  (1) the
Merger Agreement;  (2) the Registration Statement;  (3) FB&T's audited financial
statements  for the four years ended  December  31, 1994;  (4) FB&T's  unaudited
financial  statements  for the quarter and nine months ended  September 30, 1994
and 1995,  and other  internal  information  relating to FB&T prepared by FB&T's
management;  (5) information regarding the trading markets for FB&T Common Stock
and F&M Common Stock and the price ranges  within  which the  respective  stocks
have traded; (6) the relationship of prices paid to relevant financial data such
as net worth,  earnings,  deposits  and assets in certain  bank and bank holding
company mergers and  acquisitions in Virginia in recent years;  (7) F&M's annual
reports to  stockholders  and its financial  statements for the four years ended
December 31, 1994; and (8) F&M's unaudited financial  statements for the quarter
and nine months ended September 30, 1994 and 1995 and other internal information
relating to F&M prepared by F&M's management. Scott & Stringfellow has discussed
with members of FB&T's and F&M's  management the  background of the Merger,  the
reasons and basis for the Merger,  and the business and future prospects of FB&T
and F&M individually and as combined entity. No instructions or limitations were
given  or  imposed  in  connection  with  the  scope  of or the  examination  or
investigations  made by  Scott  &  Stringfellow  in  arriving  at its  findings.
Finally,  Scott & Stringfellow  has conducted  such other studies,  analysis and
investigations  particularly of the banking industry,  and considered such other
information as it deemed appropriate, the material portion of which is described
below.  A  copy  of  Scott  &  Stringfellow's  opinion,  which  sets  forth  the
assumptions  made,  matters  considered  and  qualifications  made on the review
undertaken,  is  attached  as  Appendix  III  hereto  and  should be read in its
entirety.

         Scott & Stringfellow  evaluated the financial  terms of the transaction
using  standard  valuation  methods,  including  discounted  cash flow analysis,
market  comparable  analysis,  comparable  acquisition  analysis,  and  dilution
analysis.

   
         Discounted  Cash  Flow  Analysis.  Scott  &  Stringfellow  performed  a
discounted  cash flow analysis  under various  projections  to estimate the fair
market value of FB&T Common  Stock.  Among other  things,  Scott &  Stringfellow
considered a range of asset and earnings  growth for FB&T of between 7% and 10%
and required  equity  capital level of 8.00% assets.  A range of discount  rates
from 10% to 12% were applied to the cash flows  resulting  from the  projections
during the first five years and the residual  values.  The residual  values were
estimated by  capitalizing  the  projected  final year  earnings by the discount
rates, less the projected long-term growth rate of FB&T's earnings. The discount
rates,  growth  rates and  capital  levels  were  chosen  based on what  Scott &
Stringfellow, in its judgment, considered to be appropriate taking into account,
among other things, FB&T's past and current financial performance and condition,
the  general  level of  inflation,  rates of return for fixed  income and equity
securities  in  the  marketplace  generally  and  particularly  in  the  banking
industry. The discounted cash flow analysis indicated a reference range of
$19.94 to $27.58 per share for FB&T Common Stock. These values compare to the
value of $35.000 per share of consideration for each share of FB&T Common Stock.
Accordingly, the present value of FB&T Common Stock was calculated at less than
the value of the  consideration  to be received from F&M pursuant to the Merger
Agreement.
    

         Comparable  Acquisition  Analysis.  Scott &  Stringfellow  compared the
relationship  of prices paid to  relevant  financial  data such as tangible  net
worth, assets, deposits and earnings in 17 bank and bank holding company mergers
and  acquisitions  in  Virginia  since  January 1, 1992,  representing  all such
transactions  known to Scott & Stringfellow  to have occurred during this period
involving  bank  and  bank  holding  companies,  and in  particular  to all such
transactions  that have been  announced  or closed in 1994 and 1995 in Virginia,
with the proposed  Merger and found the  consideration  to be received by FB&T's
shareholders  from F&M to be within the relevant  pricing ranges  acceptable for
such recent transactions.  Specifically, based upon the most recent transactions
either  closed or announced in Virginia  since  January 1, 1992,  other than the
Merger,  the average price to tangible book value in these  transactions was
1.88 times, compared  with 2.96 times for the Merger,  the average  price to
earnings  ratio was 20.7 times, compared to 17.9 times for the Merger,  the
average  premium to deposits was 16.9% compared with 23.4% for the Merger,  and
the average  premium to assets was 15.4% compared with 19.2% for the Merger. For
purposes of computing the information with respect to the Merger,  $35.00 per
share of  consideration  for each share of FB&T Common Stock was used.

   
         Analysis of F&M and Virginia Bank Group. Scott & Stringfellow  analyzed
the  performance  and  financial  condition of F&M relative to the Virginia Bank
Group, which includes the following Virginia based financial institutions:
Crestar Financial Corporation, Central Fidelity Banks, Inc., Central Virginia
Bankshares, First Patriot Bankshares Corp., First Virginia Banks, Inc., George
Mason Bankshares, Inc., Jefferson Bankshares, Inc., James River Bankshares,
Inc., MainStreet BankGroup, Inc., Premier Bankshares Corporation, Signet Banking
Corporation, and Union Bankshares Corporation.  Among the  financial
information  compared was  information relating to tangible equity to assets,
loans to deposits,  net interest margin, nonperforming assets, total assets,
non-accrual loans, and efficiency ratio, as well as a comparison of common stock
liquidity.  Additional information compared for the trailing  nine-month  period
ended September 30, 1995,  was (i) price to tangible  book value ratio which was
1.75x for F&M,  compared to an average of 1.70x for the Virginia Bank Group,
(ii) price to earnings ratio which was 13.7x for F&M, compared  to an average of
13.3x for the  Virginia  Bank  Group,  (iii)  return on assets  which was 1.36%
for F&M,  compared  to an average of 1.30% for the  Virginia Bank Group,  (iv)
return on equity which was 13.01% for F&M, compared to an average of 13.78% for
the  Virginia  Bank Group,  and (v) a dividend  yield of 3.32% for F&M, compared
to an average of 2.76% for the  Virginia  Bank  Group.  Overall,  in the opinion
of  Scott  &  Stringfellow,  F&M's  operating  performance,   financial
condition,  and liquidity  for its Common Stock were  comparable to the Virginia
Bank Group  average and F&M's market value was  reasonable  when compared to the
Virginia Bank Group. Accordingly, FB&T stockholders shall receive F&M Common
Stock that is reasonably valued when compared to the Virginia Bank Group.
    
   
         Dilution Analysis.  Based upon publicly available financial information
on FB&T and F&M, Scott & Stringfellow  considered the effect of the  transaction
on the  book  value,  earnings,  and  market  value  of FB&T  and  F&M.  The
immediate effect on F&M -- assuming minimal cost savings of 10% of FB&T's non-
interest expense -- was to decrease earnings by $0.02 per share or 1.35% and to
dilute book value by $0.61 or 5.53%. The effect on FB&T under the same
assumptions is to increase earnings of $0.65 per share or 33.20% to increase
book value by $7.35 per share or 68.78% to increase dividends by $0.57 or
91.41% and to increase the November 22, 1995 market value of FB&T of $23.50
per share to $35.00. This dilution analysis does not take into account the
longer term benefits for the combined companies resulting from the combination.
Scott & Stringfellow  concluded  from this  analysis that the  transaction
would have a significant  positive  effect  on  FB&T  and  the  FB&T
stockholders  in  that, historical dividends per share, net income per share and
book value per share of F&M Common Stock to be received by the FB&T
stockholders, after giving effect to the Exchange  Ratio,  would  represent a
substantial  increase in the historical dividends  per share,  net  income  per
share,  and book value per share of FB&T Common  Stock,  although  there can be
no assurance  that pro forma  amounts are indicative of future results. See
"Comparative Per Share Information."
    
   
         The summary set forth above includes the material  factors  considered,
but does not purport to be a complete description of the presentation by Scott &
Stringfellow  to the  FB&T  Board  or of  the  analyses  performed  by  Scott  &
Stringfellow. The preparation of a fairness opinion involves various
determinations as to the most appropriate and relevant methods of financial
analysis and the application of those methods to the particular circumstances
and, therefore, such an opinion is not readily susceptible to partial analysis
or summary description. Accordingly, notwithstanding the separate factors
summarized above. Scott & Stringfellow believes that its analyses must be
considered as a  whole  and  that  selecting  portions  of its  analyses  and
the  factors considered by it, without considering all analyses and factors,
would create an incomplete view of the process underlying the preparation of its
opinion. As a whole, these various analyses, contributed to Scott &
Stringfellow's opinion that the terms of the Merger Agreement are fair from a
financial point of view to FB&T stockholders.
    

         Scott & Stringfellow is a full service investment banking and brokerage
firm  headquartered  in  Richmond,  Virginia,  that  provides  a broad  array of
services  to   corporations,   financial   institutions   and  state  and  local
governments.  The Financial  Institutions Group of Scott & Stringfellow actively
works with financial  institutions in Maryland,  Virginia,  North Carolina,  the
District of Columbia,  and West Virginia on these and other matters.  As part of
its investment banking practice,  it is continually  engaged in the valuation of
financial  institutions  and their  securities  in  connection  with mergers and
acquisitions, negotiated underwritings, and secondary distribution of listed and
unlisted  securities.  Scott & Stringfellow was selected by the FB&T Board based
upon its  expertise  and  reputation  in  providing  valuation  and  merger  and
acquisition and advisory services to financial institutions.

   
         In addition to the financial advisory services described above, Scott &
Stringfellow has from time to time provided underwriting, financial advisory
and/or brokerage services to FB&T, for which Scott & Stringfellow has received
customary compensation. In the ordinary course of business, Scott & Stringfellow
makes a market in FB&T COmmon Stock and F&M Common Stock and trades such
securities for its own account and for the accounts of its customers.
    

   
         In exchange for its services, Scott & Stringfellow will receive from
FB&T on the effective date of the Merger a fee equal to 0.5% of the total
market value of the consideration received by FB&T shareholders in the Merger.
    

TERMS OF THE MERGER

         The Merger provides for the exchange of each outstanding  share of FB&T
Common  Stock for F&M  Common  Stock.  F&M will then  serve as the  parent  bank
holding  company for Fairfax  Bank,  which will continue to carry on its banking
business in substantially the same manner as before the Merger.
   
         At the effective  date of the Merger,  each  outstanding  share of FB&T
Common Stock will be exchanged  for shares of F&M Common Stock with an aggregate
market  value equal to $35.00 (the  "Exchange  Ratio"),  and cash in lieu of any
fractional  shares.  Except as described  below,  the market value of F&M Common
Stock will be its average  closing price as reported on the NYSE for each of the
ten trading days immediately preceding the closing date.
    
   
         The Merger Agreement includes a price adjustment  provision for the
Exchange Ratio designed to address the situation in which the market value of
F&M Common Stock increases in the  unanticipated  event of a proposed
acquisition  of F&M which would thereby dilute the number of shares of F&M
Common  Stock that would  otherwise be issued to FB&T shareholders. Accordingly,
in the event: (a) F&M shall have entered into an agreement with any person to
(i) acquire, merge or consolidate, or enter into any similar transaction, with
F&M, (ii) purchase, lease or otherwise acquire all or substantially all of the
assets of F&M or (iii) purchase or otherwise acquire securities  representing
10% or more of the  voting  power  of F&M;  or (b) any person  shall have made a
bona fide  proposal to F&M by public  announcement  or written  communication
that is or becomes the subject of public  disclosure  to acquire  F&M  by
merger,  share  exchange,  consolidation,  purchase  of all or substantially all
of its assets or any similar transaction,  the market value of F&M Common Stock
will be based on the average  closing price of F&M Common Stock for each of the
ten trading days immediately  preceding the public  announcement of a
transaction or event described in either (a) or (b).
    
   
         In addition,  at the Effective Date, FB&T's obligations with respect to
outstanding  options  granted under its 1985 Incentive Stock Option Plan and its
Non-Employee  Director Stock  Compensation  Plan (the "FB&T Stock Option Plans")
(allowing  holders to acquire an aggregate of up to 87,116 shares of FB&T Common
Stock as of  December  31,  1995) will be  assumed by F&M and each stock  option
outstanding  under such plans will become the right to receive,  upon payment by
the holder of the adjusted  exercise price,  that number of shares of F&M Common
Stock the option holder would have received  pursuant to the Merger if he or she
had exercised such option  immediately  prior  thereto,  and cash in lieu of any
fractional  shares.  The  conversion of the FB&T stock options is subject to the
restrictions imposed on "incentive stock options" by federal law.
    
         Shareholders of FB&T are entitled to exercise their dissenters'  rights
with   respect  to  the  Merger.   See  "The  Merger  -  Rights  of   Dissenting
Shareholders."

EFFECTIVE DATE

         If the Merger is approved by the requisite vote of the  shareholders of
FB&T and by the Federal Reserve and the Virginia SCC (see "The Merger Regulatory
Approvals")  and other  conditions to the Merger are satisfied (or waived to the
extent permitted by applicable law), the Merger will be consummated and effected
at the time a  certificate  of merger is issued by the  Virginia SCC pursuant to
the Virginia SCA. See "The Merger - Representations  and Warranties;  Conditions
to the Merger."

         It is  anticipated  that the Effective Date will occur during the early
part of the second quarter of this year.

SURRENDER OF STOCK CERTIFICATES

         As soon as  practicable  after the  Effective  Date,  F&M  shall  cause
American  Stock  Transfer & Trust  Company,  acting as the  exchange  agent (the
"Exchange  Agent"),  to mail to each FB&T  shareholder  (other  than  dissenting
shareholders)  a letter  of  transmittal  and  instructions  for use in order to
surrender the certificates  representing shares of FB&T Common Stock in exchange
for certificates representing shares of F&M Common Stock.

         FB&T  SHAREHOLDERS  SHOULD  NOT SEND IN THEIR  CERTIFICATES  UNTIL THEY
RECEIVE SUCH INSTRUCTIONS.

         Promptly after  surrender of one or more  certificates  for FB&T Common
Stock,  together with a properly completed letter of transmittal,  the holder of
such  certificates  will receive a certificate or certificates  representing the
number of shares of F&M Common Stock to which he or she is entitled  and,  where
applicable,  a check  for the  amount  payable  in  cash  in lieu of  issuing  a
fractional  share.  Lost,  stolen,  mutilated or destroyed  certificates will be
treated in accordance with the existing procedures of F&M.

         Cash (without  interest) will be paid to FB&T  shareholders  in lieu of
the  issuance of any  fractional  shares in an amount equal to the fraction of a
share of F&M Common Stock to which such shareholder  would otherwise be entitled
multiplied by the average of the closing  prices of F&M Common Stock as reported
on the NYSE during the ten trading  days  immediately  preceding  the  Effective
Date.

         After the Effective  Date, FB&T  shareholders  will be entitled to vote
the number of shares of F&M Common  Stock into which their FB&T Common Stock has
been  converted,   regardless  of  whether  they  have  surrendered  their  FB&T
certificates.  The Merger  Agreement  provides,  however,  that no  dividend  or
distribution  payable to the  holders of record of F&M Common  Stock at or as of
any  time  after  the  Effective  Date  will be paid to the  holder  of any FB&T
certificate until such holder physically  surrenders such certificate,  promptly
after  which time all such  dividends  or  distributions  will be paid  (without
interest).

REPRESENTATIONS AND WARRANTIES; CONDITIONS TO THE MERGER

         The Merger Agreement contains representations and warranties by F&M and
FB&T   regarding,   among  other   things,   their   respective   organizations,
authorizations  to enter into the Merger  Agreement,  capitalization,  financial
statements  and pending and threatened  litigation.  These  representations  and
warranties  (except as  otherwise  provided  in the Merger  Agreement)  will not
survive the Effective Date.

         The obligations of F&M and FB&T to consummate the Merger are subject to
the following  conditions,  among,  others:  approval and adoption of the Merger
Agreement  by  the  requisite   shareholder  votes;  receipt  of  all  necessary
regulatory  approvals  not  conditioned  or  restricted in a manner that, in the
judgment  of the  Boards  of  Directors  of F&M and FB&T,  materially  adversely
affects  the  economic  or  business  benefits  of the  Merger  so as to  render
inadvisable  consummation  thereof;  the absence of certain actual or threatened
proceedings  before a court or other  governmental  body relating to the Merger;
receipt of a current fairness opinion from Scott & Stringfellow; and the receipt
of an opinion of counsel as to certain  Federal income tax  consequences  of the
Merger.  Also,  under  the  terms of the  Merger  Agreement,  F&M  agreed  that,
following the Effective  Date, it will indemnify  those persons  associated with
FB&T  and  its  subsidiaries  who  are  entitled  to  indemnification  as of the
effective date of the Merger.

         In  addition,  each  party's  obligation  to effect the Merger,  unless
waived,  is subject to performance by the other party of its  obligations  under
the  Merger  Agreement,   the  accuracy,   in  all  material  respects,  of  the
representations  and warranties of the other party  contained  therein,  and the
receipt of certain opinions and certificates from the other party.

REGULATORY APPROVALS

         F&M's  application to acquire FB&T pursuant to the Merger is subject to
approval by the  Federal  Reserve  under the BHC Act,  which  requires  that the
Federal Reserve take into  consideration the financial and managerial  resources
and  future  prospects  of  the  existing  and  proposed  institutions  and  the
convenience and needs of the communities to be served. The BHC Act prohibits the
Federal Reserve from approving the Merger if it would result in a monopoly or if
it would be in furtherance of any  combination or conspiracy to monopolize or to
attempt to monopolize  the business of banking in any part of the United States,
or if its effect may be substantially to lessen competition or to tend to create
a monopoly,  or if it would be in any other manner a restraint of trade,  unless
the Federal  Reserve finds that the  anti-competitive  effects of the Merger are
clearly  outweighed  in the  public  interest  by  the  probable  effect  of the
transaction  in  meeting  the  convenience  and needs of the  communities  to be
served.  The Merger may not be  consummated  for thirty days after such approval
pursuant  to  federal  law in order to  provide  a period  for the  Merger to be
challenged under the antitrust laws. The U.S. Department of Justice may agree to
shorten the waiting period to fifteen days.

         The BHC Act provides for the  publication of notice and the opportunity
for administrative hearings relating to the applications,  and it authorizes the
regulatory agency to permit interested  parties to intervene in the proceedings.
If an  interested  party is  permitted to  intervene,  such  intervention  could
substantially  delay the regulatory  approvals  required for consummation of the
Merger.

         The  Merger  is  further  subject  to the  approval  of the  Bureau  of
Financial  Institutions  of the  Virginia  SCC.  To obtain  such  approval,  the
Virginia SCC must  conclude  that the Merger will not affect  detrimentally  the
safety or soundness of a Virginia bank.

   
         An application  for  approval  of the  Merger  under the BHC Act was
filed  by F&M with the Federal  Reserve. On January 23, 1996 and supplemented on
February 12, 1996. The application was accepted as informationally complete on
February 21, 1996. An application was filed by F&M with the Virginia SCC on
January 26, 1996 and supplemented on February 13, 1996. It was accepted as
informationally complete on February 14, 1996. F&M and FB&T are not aware of any
other governmental approvals or actions that are required for consummation of
the Merger, except as described above.  Should  any  such  approval  or  action
be  required,  it is  currently contemplated  that such  approval  or action
would be  sought.  There can be no assurance that any such approval or action,
if needed, could be obtained.
    
BUSINESS PENDING THE MERGER
   
         Until  consummation  of  the  Merger  (or  termination  of  the  Merger
Agreement), FB&T is obligated to operate its businesses only in the ordinary and
usual  course,  consistent  with past  practice  and to use its best  efforts to
maintain its business  organizations,  employees and business  relationships and
retain the services of its officers and key employees. Until consummation of the
Merger  (or  termination  of the Merger  Agreement)  FB&T may not,  without  the
consent of F&M, among other things:  (a) declare or pay additional  dividends on
its capital stock,  except for regular quarterly cash dividends in an amount not
to exceed $0.154 per share; (b) enter into any merger, consolidation or business
combination  (other  than the Merger) or any  acquisition  or  disposition  of a
material amount of assets or securities or solicit proposals in respect thereof;
(c) amend its  charter or  bylaws;  (d) issue any  capital  stock,  except  upon
exercise of rights or options  issued  pursuant to  existing  employee  benefits
plans,  programs or arrangements  or effect any stock split or otherwise  change
its  capitalization;  or (e)  purchase or redeem any of its capital  stock.  F&M
has  agreed to FB&T  paying a special quarter  dividend  if  necessary to ensure
that the FB&T  shareholders receive four quarterly  dividends in 1996. This may
be necessary  because of the difference in dividend record and payment dates
between F&M and FB&T.
    
WAIVER, AMENDMENT AND TERMINATION

         At any time on or prior to the Effective Date, any term or condition of
the Merger may be waived by the party which is entitled to the benefits thereof,
without shareholder  approval, to the extent permitted under applicable law. The
Merger  Agreement  may be  amended at any time  prior to the  Effective  Date by
agreement of the parties  whether  before or after the Special  Meeting  (except
that the  Exchange  Ratio  shall not be  changed  after  approval  of the Merger
Agreement by the  shareholders).  Any material  change in a material term of the
Merger Agreement would require a resolicitation of FB&T's  shareholders.  Such a
material  change  would  include,  but not be  limited  to, a change  in the tax
consequences to FB&T's shareholders.

         The Merger  Agreement may be terminated by F&M or FB&T,  whether before
or after the approval of the Merger  Agreement by the  shareholders:  (a) if the
other party materially breaches any representation,  warranty or agreement which
is not  properly  cured  by  such  breaching  party;  (b) if the  Merger  is not
consummated by September 30, 1996; or (c) if the Federal Reserve or the Virginia
SCC have denied  approval.  The Merger  Agreement  also may be terminated at any
time by the mutual  consent of F&M and FB&T.  In the event of  termination,  the
Merger  Agreement  shall become null and void,  except that  certain  provisions
thereof  relating to  expenses  and  confidentiality  of  information  exchanged
between the parties shall survive any such termination.

COMBINATION OF FAIRFAX BANK WITH CERTAIN OTHER SUBSIDIARY BANKS

         F&M has two  Subsidiary  Banks that  operate in the  Northern  Virginia
market. F&M Bank-Hallmark,  based in Springfield,  Virginia with total assets of
$125.6 million at September 30, 1995,  operates six offices,  including its Main
Office  in  Springfield  and  offices  in  Alexandria,   Annandale,   Newington,
Woodbridge,  Virginia.  F&M  Bank-Potomac  operates one office based in Herndon,
Virginia and reported total assets of $57.6 million at September 30, 1995.

         F&M contemplates  that F&M  Bank-Hallmark  and F&M Bank-Potomac will be
combined with Fairfax Bank  following the Effective  Date in order to give F&M a
larger and more competitive  presence in the Northern  Virginia market.  No time
frame for completing the combination has been established nor has a name for the
resulting bank been determined.

RESALES OF F&M COMMON STOCK

         All  shares  of F&M  Common  Stock  received  by FB&T  shareholders  in
connection with the Merger will be freely  transferable,  except that F&M Common
Stock  received  by persons who are deemed to be  "affiliates"  (as such term is
defined in Rule 144 under the Securities Act) of FB&T may be resold by them only
in  transactions  permitted by the resale  provisions of Rule 145 under the 1933
Act. For purposes of Rule 144 as applied to FB&T,  the  directors  and executive
officers  of FB&T are the only  affiliates  who will be  subject  to the  resale
limitations.

ACCOUNTING TREATMENT

         It is anticipated that the Merger will be accounted for as a pooling of
interests for accounting and financial reporting purposes.  Under this method of
accounting,  recorded assets and liabilities of F&M and FB&T are carried forward
at their previously recorded amounts,  income of the combined  corporations will
include  income of F&M and FB&T for the entire  fiscal  year in which the Merger
occurs,  and the reported income of the separate  corporations for prior periods
will be combined.  No recognition of goodwill in the  combination is required of
any party to the Merger.

         For the Merger to qualify as a pooling of  interests,  it must  satisfy
certain  conditions,  including  the  condition  that the total cash paid by F&M
pursuant to the Merger Agreement for (a) fractional  shares and (b) all the FB&T
Common Stock held by dissenting stockholders, may not exceed 10% of the value of
the FB&T Common Stock at the Effective Date. In addition,  affiliates of F&M and
FB&T must agree  that,  among  other  things,  they will not sell any F&M Common
Stock or FB&T Common Stock within 30 days prior to the Effective  Date, nor sell
any F&M Common  Stock  until such time as F&M has  published  financial  results
covering at least 30 days of the combined  operations  of F&M and FB&T after the
Merger.

INTERESTS OF CERTAIN PERSONS IN THE MERGER

         Certain  members of management of FB&T and the FB&T Board may be deemed
to have interests in the Merger in addition to their  interests as  shareholders
of FB&T generally.  These  interests  include,  among others,  provisions in the
Merger  Agreement  relating to  indemnification  of FB&T directors and officers,
directors' and officers' liability insurance, the election or appointment of two
members of the FB&T  Board to the F&M Board,  and  certain  severance  and other
employee benefits, as described below. In each case, the FB&T Board was aware of
their  potential  interests,  and  considered  them,  among  other  matters,  in
approving the Merger Agreement and the transactions contemplated thereby.

         Directors.  F&M has  agreed to cause two  members  of the FB&T Board of
Directors  designated by the FB&T Board and approved by F&M to become members of
the F&M Board of Directors upon  consummation of the Merger. The FB&T Board has
designated Messrs. Curtis and Tydings for appointment to the F&M Board, but the
F&M Board has not as of this date approved such appointments. F&M currently pays
each director $500 for  attendance at each Board meeting and, in addition,  pays
each nonemployee director an annual retainer of $6,500.

         Indemnification  of Directors  and  Officers.  Following  the Effective
Date,  F&M has agreed to indemnify  the  directors  and officers of FB&T who are
currently  entitled to  indemnification  from FB&T to the same extent and on the
same conditions as they are entitled to indemnification pursuant to Virginia law
and FB&T's Articles of Incorporation or Bylaws with respect to matters occurring
on or prior to the  Effective  Date.  In  addition,  F&M has  agreed  to use its
reasonable  best efforts to maintain  FB&T's  existing  directors' and officers'
liability policy,  or some other policy providing at least comparable  coverage,
for a period of three years after the Effective Date.
   
         Stock Options.  Each director and Certain officers and employees of
FB&T hold options under the FB&T Stock Option Plans to acquire up to 87,116
shares of FB&T Common Stock as of December 31, 1995. Such options,  to the
extent not exercised prior to the Effective Date, will become, by virtue of the
Merger,  the right to receive,  upon payment of the adjusted  exercise price
specified in the option, that number of shares of F&M Common Stock the option
holder would have received pursuant to the Merger if he or she had exercised
such option  immediately prior thereto,  and cash in lieu of any fractional
shares. Each non-employee director of FB&T holds an option granted pursuant to
FB&T's Non-Employee Director Stock Compensation Plan for 2,050 shares at a
weighted average exercise price of $15.86 per share. Messrs. Charles E. Curtis
and T. Earl Rogers, the executive officers of FB&T, hold options covering 30,870
and 23,705 shares, respectively, with a weighted average exercise price of
$12.35 in the case of Mr. Curtis and $12.83 in the case of Mr. Rogers. See
"Information Concerning FB&T - Ownership of FB&T Common Stock." In accordance
with the requirements of the FB&T Stock Option Plans, the exercise price of all
options granted thereunder equaled the fair market value of FB&T Common Stock at
the date of grant. See "The Merger -- Terms of the Merger."
    
   
         Agreements  with  Messrs.  Curtis  and  Rogers.  The  Merger  Agreement
provides  that F&M will  provide  Messrs.  Charles E. Curtis and T. Earl Rogers,
President and Executive  Vice  President,  respectively,  of Fairfax Bank with a
change-in-control agreement  containing terms and conditions  consistent with
the other agreements F&M has offered certain of the senior executive officers of
the Subsidiary  Banks.  These agreements  follow a standard form and provide for
the  continuation  of  employment  and  other  benefits  for a two  year  period
following  the  occurrence  of a "change in  control"  of F&M, as defined in the
agreement. In the event of a termination of employment during this two year
period other than for "cause" or by the officer for "good reason" or during a 45
day period immediately following the first anniversary of the date on which the
change in control  occurred,  the  officer  will be paid in one lump sum an
amount equal to one times his average  annual taxable  compensation  he received
during  the five  year  period  immediately  prior to the year of the  change of
control.
    
         Employees and Benefit  Plans.  The Merger  Agreement  provides that the
officers  and  employees  of  Fairfax  Bank  will not  change as a result of the
Merger. As soon as administratively  practicable following the Merger, employees
of FB&T will be entitled to participate in the F&M pension,  benefit and similar
plans on the same terms and  conditions  as employees of F&M.  Employees of FB&T
will  receive  credit for their years of service to FB&T for  participation  and
vesting purposes only.

         Office Lease.  Fairfax Bank has leased  property for its Main Office at
4117 Chain  Bridge  Road in the City of Fairfax  from a limited  partnership  of
which Mr.  Tydings is one of three  general  partners  and  Messrs.  Tydings and
Phillips  are  two of twenty-three  limited  partners.  Immediately  prior  to
executing the Merger Agreement, and with the consent of F&M, Fairfax Bank agreed
to extend the initial term of that lease to December 31, 2005, with four options
to renew for five years each, with current monthly rental payments of
approximately $35,363, subject to certain annual cost of living adjustments.

         Ownership of F&M Common Stock by Certain FB&T Directors.  The following
directors of FB&T are deemed to  own beneficially (which includes shares held by
close  relatives  and  children  and  shares  held  jointly  with  spouses or as
custodians or trustees) the indicated  number of shares of F&M Common Stock: Mr.
Baran,  2,116 shares;  Mr. Phillips,  2,516 shares; Mr. Pool, 26,952 shares; Mr.
Rogers, 1,796 shares; and Mr. Tydings, 2,516 shares.

THE OPTION AGREEMENT

         The Option  Agreement was entered into as a condition to F&M's entering
into the Merger  Agreement and is intended to increase the probability  that the
Merger  will be  consummated.  Exercise  of the FB&T Option may tend to make the
acquisition of a controlling  interest in FB&T more expensive to any prospective
acquiror  other  than F&M even if such an  acquisition  would be  beneficial  to
FB&T's  stockholders.  The  existence  of the FB&T Option is intended to make it
less likely that a  prospective  acquiror,  other than F&M, will seek a business
combination  with FB&T.  The following is a brief summary of the FB&T Option and
is qualified in its  entirety by  reference to the Option  Agreement,  a copy of
which  is  attached  to  this  Proxy  Statement/Prospectus  as  Appendix  II and
incorporated by reference herein.

         The Option Agreement  permits the exercise by F&M of the FB&T Option to
acquire up to 252,000 shares of FB&T Common Stock at a price of $22.75 per share
(which is subject to  adjustments  and which was the per share  market  price of
FB&T Common Stock on the trading day immediately before the public  announcement
of the Merger  Agreement) upon the occurrence of certain events described below.
The  shares  subject to the FB&T  Option  represent  approximately  19.8% of the
outstanding  shares of FB&T Common Stock.  For the reason  described  below, the
Option Agreement provides that the exercise price shall be payable by F&M by the
tender to FB&T of readily marketable securities  consisting  exclusively of U.S.
Government and Agency  securities (the  "Securities")  with an aggregate  market
value  (determined in the reasonable  good faith judgment of F&M) as of the date
of tender  equal to or greater  than the  aggregate  exercise  price.  F&M shall
effect the tender of the  Securities by  transferring  on the exercise date such
Securities to an account or accounts  maintained on behalf of and  designated by
FB&T.

         The  reason  the  Option  Agreement  provides  for the  payment  of the
exercise  price through the tender of the  Securities is because the Articles of
Incorporation of FB&T do not deny preemptive rights.  Under Virginia law, unless
denied in the  articles  of  incorporation  and  subject  to  certain  statutory
exceptions,  shareholders have a preemptive right,  granted on uniform terms and
conditions, to acquire proportional amounts of the corporation's unissued shares
upon the decision of the board of directors to issue them.  One of the statutory
exceptions  provides that preemptive  rights do not apply with respect to shares
sold other than for money. See "Comparative Rights of Shareholders."

         F&M may exercise the FB&T Option,  in whole or in part,  at any time or
from time to time,  upon or after the occurrence of a "Purchase  Event." As used
in the Option Agreement, a "Purchase Event" means:

         (a) FB&T shall have entered into an agreement with a person (other than
F&M or its affiliates) to: (i) acquire, merge or consolidate with, or enter into
any similar  transaction  with FB&T or Fairfax  Bank,  (ii)  purchase,  lease or
otherwise  acquire  all or  substantially  all of the  assets of FB&T or Fairfax
Bank,  or (iii)  purchase  or  otherwise  acquire  (including  by way of merger,
consolidation,   share   exchange   or  any  similar   transaction)   securities
representing more than 10% of the voting power of FB&T or Fairfax Bank;

         (b) any person shall have  acquired  beneficial  ownership of more than
15% of the outstanding shares of FB&T Common Stock; or

         (c) a bona fide  proposal is made by any person  (other than F&M or its
affiliates) by public  announcement or written  communication that is or becomes
the subject of public disclosure to acquire, merge or consolidate with, or enter
into any similar  transaction  with FB&T or Fairfax  Bank,  and  following  such
proposal the stockholders of FB&T vote not to approve the Merger Agreement.

         In the event  that  FB&T's  capitalization  changes  by reason of stock
dividend, split-up merger, recapitalization,  combination, exchange of shares or
the like, the number of shares subject to the FB&T Option and the purchase price
per share thereof will be adjusted so that the economic value of the FB&T Option
remains unaltered.

CERTAIN FEDERAL INCOME TAX MATTERS

         F&M and FB&T have  received an opinion from LeClair  Ryan,  counsel for
F&M, to the effect that for federal income tax purposes:

         1. The Merger will  constitute a  reorganization  within the meaning of
Section 368 of the Code;

         2. No gain or loss will be recognized by F&M or FB&T as a result of the
Merger;

         3. No gain or loss  will be  recognized  by a FB&T  shareholder  to the
extent he or she  receives  F&M Common  Stock  solely in  exchange  for his FB&T
Common Stock pursuant to the Merger;

         4.  The tax  basis  of the  F&M  Common  Stock  received  by each  FB&T
shareholder  will be the same as the tax basis of the FB&T stock  surrendered in
exchange therefor; and

         5. The holding  period for each share of F&M Common  Stock  received by
each FB&T  shareholder in exchange for FB&T Common Stock will include the period
for which such  shareholder  held the FB&T  Common  Stock  exchanged  therefore,
provided  such FB&T Common Stock is a capital  asset in the hands of such holder
at the Effective Date.

         The  opinion  from  LeClair  Ryan has been  filed as an  exhibit to the
Registration Statement,  and receipt of substantially the same opinion as of the
Effective Date is a non-waivable  condition to consummation  of the Merger.  The
opinion  from  LeClair  Ryan is based  on,  and the  opinion  to be given at the
Effective   Date  will  be  based  on,   certain   customary   assumptions   and
representations  regarding,  among other things,  the lack of previous  dealings
between F&M and FB&T,  the existing and future  ownership of FB&T and F&M Common
Stock and the future business plans of F&M.

         Any cash received by  shareholders,  whether as a result of an exercise
of their  dissenters'  rights or in lieu of the issuance of  fractional  shares,
could  result in taxable  income to the  shareholders.  The receipt of such cash
generally  will be  treated  as a sale or  exchange  of the stock  resulting  in
capital gain or loss measured by the difference between the cash received and an
allocable  portion of the basis of the stock  relinquished.  The receipt of such
cash may be  treated  as a  dividend  and taxed as  ordinary  income in  certain
limited  situations.  In the case of cash payments in lieu of fractional shares,
however,  such  payments  will be small in amount and not a material  concern to
FB&T shareholders. Shareholders should consult their own tax advisors concerning
proper treatment of such cash amounts.
   
         The  preceding  discussion   summarizes  for  general  information  the
material federal income tax consequences of the Merger to FB&T shareholders.  It
does not  discuss  all  potentially  relevant  federal  income  tax  matters  or
consequences  to any  foreign  or other  shareholders  subject  to  special  tax
treatment, nor does it discuss, and no opinion has been requested regarding, any
state or local tax  consequences  of the  Merger.  The tax  consequences  to any
particular  shareholder  may  depend on the  shareholder's  circumstances.  FB&T
shareholders are urged to consult their own tax advisors concerning federal,
state and local tax consequences of the Merger with respect to their particular
tax situation.
    
RIGHTS OF DISSENTING SHAREHOLDERS

         A  shareholder  of FB&T  Common  Stock  who  objects  to the  Merger (a
"Dissenting  Shareholder")  and who complies  with  provisions  of Article 15 of
Title 13.1 of the Virginia SCA ("Article  15") may demand the right to receive a
cash  payment,  if the Merger is  consummated,  for the fair value of his or her
stock  immediately  before the Effective Date,  exclusive of any appreciation or
depreciation  in  anticipation  of the Merger  unless  such  exclusion  would be
inequitable.  In order to receive payment, a Dissenting Shareholder must deliver
to FB&T  before  the vote is taken at the  Special  Meeting a written  notice of
intent to demand payment for his or her shares if the Merger is effectuated  (an
"Intent to Demand  Payment') and must not vote his or her shares in favor of the
Merger.  The Intent to Demand  Payment should be delivered to Charles E. Curtis,
President, FB&T Financial Corporation, 4117 Chain Bridge Road, Fairfax, Virginia
22030. A VOTE AGAINST THE MERGER WILL NOT ITSELF  CONSTITUTE SUCH WRITTEN NOTICE
AND A FAILURE TO VOTE WILL NOT  CONSTITUTE A TIMELY  WRITTEN NOTICE OF INTENT TO
DEMAND PAYMENT.

         A  shareholder  of record of FB&T Common  Stock may assert  dissenters'
rights as to fewer than all the shares registered in his or her name only if the
shareholder  dissents with respect to all shares  beneficially  owned by any one
person and  notifies  FB&T in writing of the name and  address of each person on
whose  behalf  he  asserts  dissenters'  rights.  The  rights  of such a partial
dissenter are  determined as if the shares as to which he dissents and his other
shares were  registered  in the names of  different  shareholders.  A beneficial
shareholder of FB&T Common Stock may assert dissenters' rights as to shares held
on his  behalf by a  shareholder  of record  only if (i) he  submits to FB&T the
record shareholder's written consent to the dissent not later than the time when
the beneficial shareholder asserts dissenters' rights, and (ii) he dissents with
respect to all shares of which he is the beneficial shareholder or over which he
has power to direct the vote.

         Within 10 days after the Effective  Date, FB&T is required to deliver a
notice in writing (a "Dissenter's  Notice") to each  Dissenting  Shareholder who
has filed an Intent to Demand Payment and who has not voted such shares in favor
of the  Merger.  The  Dissenter's  Notice  shall (i) state  where the demand for
payment  (the  "Payment  Demand")  shall  be  sent  and  where  and  when  stock
certificates shall be deposited; (ii) supply a form for demanding payment; (iii)
set a date  by  which  FB&T  must  receive  the  Payment  Demand;  and  (iv)  be
accompanied  by a copy of Article  15. A  Dissenting  Shareholder  who is sent a
Dissenter's  Notice must submit the Payment  Demand and deposit his or her stock
certificates  in  accordance  with the terms of, and within the time  frames set
forth  in,  the  Dissenter's  Notice.  As a part  of  the  Payment  Demand,  the
Dissenting  Shareholder  must  certify  whether  he or she  acquired  beneficial
ownership  of  the  shares  before  or  after  the  date  of  the  first  public
announcement  of the terms of the  proposed  Merger (the  "Announcement  Date"),
which was  November 22, 1995.  FB&T will  specify the  Announcement  Date in the
Dissenter's Notice.

         Except with respect to shares  acquired  after the  Announcement  Date,
FB&T shall pay a Dissenting Shareholder the amount FB&T estimates to be the fair
value of his or her shares,  plus accrued  interest.  Such payment shall be made
within 30 days of receipt of the Dissenting  Shareholder's Payment Demand. As to
shares acquired after the Announcement  Date, FB&T is only obligated to estimate
the fair value of the shares,  plus accrued  interest,  and to offer to pay this
amount  to  the   Dissenting   Shareholder   conditioned   upon  the  Dissenting
Shareholder's agreement to accept it in full satisfaction of his or her claim.

         If a Dissenting Shareholder believes that the amount paid or offered by
FB&T is less than the fair value of his or her shares,  or that the interest due
is incorrectly calculated, that Dissenting Shareholder may notify FB&T of his or
her own  estimate of the fair value of his shares and amount of interest due and
demand  payment  of such  estimate  (less any  amount  already  received  by the
Dissenting  Shareholder) (the "Estimate and Demand"). The Dissenting Shareholder
must notify FB&T of the Estimate  and Demand  within 30 days after the date FB&T
makes or offers to make payment to the Dissenting Shareholder.

         Within 60 days after  receiving  the  Estimate  and  Demand,  FB&T must
either commence a proceeding in the  appropriate  circuit court to determine the
fair value of the Dissenting  Shareholder's shares and accrued interest, or FB&T
must pay each Dissenting  Shareholder  whose demand remains unsettled the amount
demanded.  If a proceeding is commenced,  the court must  determine all costs of
the proceeding  and must assess those costs against FB&T,  except that the court
may assess  costs  against  all or some of the  Dissenting  Shareholders  to the
extent the court  finds  that the  Dissenting  Shareholders  did not act in good
faith in demanding payment of the Estimate and Demand.

         The  foregoing  discussion  is a summary of the material  provisions of
Article 15.  Shareholders  are strongly  encouraged to review carefully the full
text  of  Article  15,   which  is  included  as  Appendix  VII  to  this  Proxy
Statement/Prospectus.  The  provisions  of Article 15 are technical and complex,
and a  shareholder  failing to comply  strictly with them may forfeit his or her
Dissenting Shareholder's rights. Any shareholder who intends to dissent from the
Merger should review the full text of those provisions carefully and also should
consult with his or her attorney. NO FURTHER NOTICE OF THE EVENTS GIVING RISE TO
DISSENTERS  RIGHTS OR ANY STEPS  ASSOCIATED  THEREWITH WILL BE FURNISHED TO FB&T
SHAREHOLDERS, EXCEPT AS INDICATED ABOVE OR OTHERWISE REQUIRED BY LAW.

         Any Dissenting  Shareholder  who perfects his right to be paid the fair
value of his or her shares  will  recognize  gain or loss,  if any,  for federal
income tax purposes  upon the receipt of cash for his or her shares.  The amount
of gain or loss and its  character  as ordinary or capital  gain or loss will be
determined  in accordance  with  applicable  provisions of the Internal  Revenue
Code. See "The Merger - Certain Federal Income Tax Consequences."


<PAGE>


CERTAIN DIFFERENCES IN RIGHTS OF SHAREHOLDERS

         Both F&M and FB&T are  corporations  subject to the  provisions  of the
Virginia SCA. Shareholders of FB&T, whose rights are governed by FB&T's Articles
of  Incorporation  and Bylaws,  will, upon  consummation  of the Merger,  become
shareholders  of F&M.  The rights of the former FB&T  shareholders  will then be
governed by the Articles of Incorporation and Bylaws of F&M.

         There  are  no  material  differences  between  the  rights  of a  FB&T
shareholder  under FB&T's Articles of Incorporation and Bylaws, on the one hand,
and the rights of an F&M  shareholder  under the Articles of  Incorporation  and
Bylaws  of  F&M,  on  the  other  hand,  except  as  disclosed  in  the  section
"Comparative Rights of Shareholders."

EXPENSES OF THE MERGER

         Whether or not the Merger is  consummated,  FB&T and F&M will pay their
own expenses  incident to  preparing,  entering into and carrying out the Merger
Agreement,  preparing and filing the Registration  Statement of which this Proxy
Statement/Prospectus  is a part,  except under  circumstances  involving willful
breaches of certain provisions of the Merger Agreement.  In general,  the Merger
Agreement provides for each party to pay its own expenses in this regard.

         If, however,  either party  materially  breaches the Merger  Agreement,
that party must pay the costs associated with this  transaction  incurred by the
non-breaching party. If Merger Agreement is terminated by FB&T because it is not
approved  by the FB&T  shareholders,  FB&T  must pay 50% of F&M's  costs in this
transaction,  provided that the maximum  amount that FB&T may be  responsible to
F&M for shall be limited to $50,000.

         FB&T and F&M have incurred and will continue to incur expenses  related
to the Merger,  which expenses include,  among other things,  legal fees, filing
fees,  accounting fees,  investment banking fees,  printing charges and costs of
mailing.

                           MARKET PRICES AND DIVIDENDS

MARKET PRICES

         F&M  Common  Stock has been  listed  for  trading on the NYSE under the
symbol "FMN" since December 28, 1994. Prior thereto, F&M Common Stock was traded
in the  over-the-counter  market and quoted on the Nasdaq  National Market under
the symbol "FMNT".  Since December 15, 1993, FB&T Common Stock has traded in the
over-the-counter  market and been quoted on the Nasdaq National Market under the
symbol "FBTC".

         The  following  tables set forth:  (i) in the case of F&M, the high and
low closing  sales prices for F&M Common Stock as quoted on the Nasdaq  National
Market for the periods  indicated  through  December  27, 1994,  and  subsequent
thereto the high and low closing sales prices as reported on the NYSE  Composite
Transactions  List; and (ii) in the case of FB&T, the high and low closing sales
prices for FB&T  Common  Stock as quoted on the Nasdaq  National  Market for the
periods indicated.


<PAGE>


         F&M
                             TABLE OF CLOSING PRICES
<TABLE>
<CAPTION>


                                                    1996                   1995                 1994
                                              --------------          ---------------      --------------
                                              HIGH       LOW          HIGH      LOW        HIGH      LOW

<S>                                         <C>        <C>          <C>      <C>         <C>       <C>
1st Quarter (through Feb. 22, 1996)          $19.75     $18.62       $17.12   $15.75      $16.50    $15.75
2nd Quarter............................                               17.37    15.50       16.25     15.50
3rd Quarter............................                               18.12    15.62       17.37     16.00
4th Quarter............................                               20.00    17.25       17.25     14.75
</TABLE>
   
         The  market value of F&M Common  Stock on November  21, 1995,  the last
full  trading day  preceding  the public  announcement  of the  execution of the
Merger  Agreement  and based on closing  price of F&M  Common  Stock on the NYSE
Composite  Transactions  List,  was $18.25 per  share.  The market  value of F&M
Common Stock on February 22, 1996, the latest practicable date prior to the date
of the Proxy  Statement/Prospectus  and based on the  closing  price on the NYSE
Composite Transactions List, was $18.875 per share.
    
         FB&T
                             TABLE OF CLOSING PRICES
<TABLE>
<CAPTION>

                                                     1996                      1995                     1994
                                              -------------------        -----------------        -----------------
                                               HIGH          LOW         HIGH         LOW         HIGH        LOW

<S>                                            <C>           <C>          <C>         <C>          <C>         <C>
1st Quarter (through Feb. 22, 1996)            34.50         32.25        $17.25      $16.00       $15.75      $14.00
2nd Quarter.............................                                   18.00       16.00        16.00       14.00
3rd Quarter.............................                                   19.75       17.00        16.50       16.25
4th Quarter.............................                                   33.00       18.50        17.25       15.25
</TABLE>

         As of September 30, 1995, there were 7,653 record holders of F&M Common
Stock. As of January 25, 1996, the record date set for the FB&T Special Meeting,
there were approximately 494 record holders of FB&T Common Stock.

DIVIDENDS

         The following  tables  reflect the cash dividends per share paid during
each  quarter  on F&M  Common  Stock  and  FB&T  Common  Stock  for the  periods
indicated.  In the case of F&M, the  information in the table below may vary for
certain  periods from the dividends  declared  during the quarter in cases where
the dividend was paid in the quarter  following its  declaration.  In addition,
the amounts shown for F&M have not been restated and adjusted to reflect (i) the
acquisitions on April 6, 1995 of Bank of the Potomac and on July 1, 1994 of both
PNB Financial  Corporation and Hallmark Bank and Trust Company,  and (ii) a 2.5%
stock dividend  effective  September 1, 1994. See "Selected  Financial Data" for
such restated dividend information for F&M.

         F&M
                                        1995         1994         1993
                                        ----         ----         ----

1st Quarter...........................  $0.15       $0.145       $0.140
2nd Quarter...........................   0.15        0.145        0.140
3rd Quarter...........................   0.15        0.145        0.140
4th Quarter...........................   0.16        0.150        0.145
<TABLE>
<CAPTION>
   
  On February 21, 1996, F&M declared a cash dividend of $0.16 per share payable
on April 23, 1996 to shareholders of record on March 25, 1996.
    
         FB&T
                                         1996      1995        1994         1993
                                         ----      ----        ----         ----
<S>                                     <C>      <C>          <C>           <C>
1st Quarter (through Feb. 22, 1996)...  $0.154   $0.154       $0.14         $0.00
2nd Quarter...........................            0.154        0.14          0.00
3rd Quarter...........................            0.154        0.14          0.25
4th Quarter...........................            0.154        0.14          0.00
</TABLE>
         The Merger Agreement provides that FB&T may declare and pay its regular
quarterly  cash  dividends  in an  amount  not to  exceed  $0.154  per share per
quarterly  dividend,  subject  to the  reasonable  determination  of F&M that no
material change has occurred in the financial  condition or results of operation
of FB&T since December 31, 1994.

         F&M or F&M  Bank-Winchester  has paid regular cash  dividends  for more
than 50 consecutive years.

         F&M is a legal entity separate and distinct from its subsidiaries,  and
its revenues  depend  primarily on the payment of dividends  from its subsidiary
banks.  F&M's subsidiary banks are subject to certain legal  restrictions on the
amount of dividends  they are  permitted to pay to F&M. For example,  a Virginia
chartered  bank,  of which there are eight within the F&M system,  is prohibited
from paying a dividend that would impair its paid-in capital.  In addition,  the
Virginia  SCC  may  limit  the  payment  by any  Virginia  chartered  bank if it
determines  that the  limitation  is in the public  interest and is necessary to
ensure the bank's financial soundness.

         Under current federal law, insured depository institutions, such as the
Subsidiary  Banks, are prohibited from making capital  distributions,  including
the payment of dividends,  if, after making such  distribution,  the institution
would become  "undercapitalized" (as such term is defined in federal law). Based
on the Subsidiary Banks current  financial  condition,  F&M does not expect that
this provision will have any impact on its ability to obtain  dividends from its
insured depository institution subsidiaries.

         As a result of these legal restrictions, there can be no assurance that
dividends  would be paid in the  future by F&M's  bank  subsidiaries.  The final
determination of the timing, amount and payment of dividends on F&M Common Stock
is at the  discretion  of F&M's  Board of  Directors  and will  depend  upon the
earnings of F&M and its  subsidiaries,  principally  its subsidiary  banks,  the
financial  condition  of F&M  and  other  factors,  including  general  economic
conditions and applicable governmental regulations and policies.

                    PRO FORMA CONDENSED FINANCIAL INFORMATION
                                   (Unaudited)

PRO FORMA CONDENSED BALANCE SHEET

         The following  unaudited pro forma condensed balance sheet combines the
consolidated  historical  balance sheets of F&M and FB&T on the assumption  that
the Merger had been  effective as of September  30, 1995,  giving  effect to the
transaction on a pooling of interests  accounting basis. The unaudited pro forma
condensed  balance  sheet should be read in  conjunction  with the  consolidated
historical  financial statements of F&M and FB&T, including the respective notes
thereto,  included elsewhere in this Proxy  Statement/Prospectus or in documents
incorporated  herein by reference.  See "Incorporation of Certain Information by
Reference" and "Certain Information Regarding FB&T."


<PAGE>




                                  F&M AND FB&T

                        PRO FORMA CONDENSED BALANCE SHEET
                            AS OF SEPTEMBER 30, 1995
                                   (UNAUDITED)
<TABLE>
<CAPTION>


                                                                                           PRO FORMA               PRO FORMA
                                                         F&M               FB&T           ADJUSTMENTS              COMBINED
                                                                                    (IN THOUSANDS)
<S>                                                 <C>                <C>               <C>                      <C>
ASSETS
   Cash and due from banks......................    $       73,143     $      27,590                              $     100,733
   Interest-bearing deposits
     in other banks.............................               262                --                                        262
   Securities...................................           548,372            37,946                                    586,318
   Other short-term investments.................            97,193            23,664                                    120,857
   Loans, net of unearned income................         1,025,081           144,038                                  1,169,119
   Less allowance for loan losses...............            15,374             1,416                                     16,790
                                                    --------------    --------------     ----------------
         Net loans..............................         1,009,707           142,622                   --             1,152,329
   Other assets.................................            79,723            12,819                   --                92,542
                                                    --------------    --------------     ----------------        --------------
         Total assets...........................    $    1,808,400     $     244,641                   --         $   2,053,041
                                                    ==============    ==============     ================        ==============

Liabilities and Shareholders' Equity
   Deposits:
     Noninterest bearing........................    $      231,446     $      85,164                              $     316,610
     Interest bearing...........................         1,335,527           115,781                   --             1,451,308
                                                   ---------------    --------------     ----------------        --------------
         Total deposits.........................         1,566,973           200,945                   --             1,767,918
   Short-term borrowings........................            34,376            25,482                   --                59,858
   Long-term debt...............................             3,510                --                   --                 3,510
   Other liabilities............................            15,509               985                   --                16,494
                                                   ---------------    --------------     ----------------        --------------
         Total liabilities......................         1,620,368           227,412                   --             1,847,780
                                                   ---------------    --------------     ----------------        --------------

Shareholders' Equity
   Preferred Stock..............................               --                 --                   --                    --
   Common stock, par value
     $2.00 per share............................            33,103                --                4,559(1)             37,662
   Common stock, par value
     $1.25 per share............................                --             1,547              (1,547)(1)                 --
  Capital surplus..............................            57,852             8,723              (3,012)(1)             63,563
   Unrealized gain (loss) on securities
     available for sale, net....................               944               (23)                  --                   921
   Retained earnings............................            96,133             6,982                   --               103,115
                                                   ---------------    --------------     ----------------        --------------
         Total shareholders' equity.............           188,032            17,229                   --               205,261
                                                   ---------------    --------------     ----------------        --------------
         Total liabilities and
           shareholders' equity.................    $    1,808,400     $     244,641      $            --         $   2,053,041
                                                   ===============    ==============     ================        ==============
</TABLE>

(1)  See Note (b) of Notes to Pro Forma Condensed Financial Information.

See Notes to Pro Forma Condensed Financial Information.


<PAGE>




PRO FORMA CONDENSED STATEMENTS OF INCOME

         The  following  unaudited  pro  forma  condensed  statements  of income
present the combined statements of income of F&M and FB&T assuming that FB&T was
combined at the  beginning  of each period  presented  on a pooling of interests
accounting  basis.  These  unaudited  pro forma  condensed  statements of income
should  be  read in  conjunction  with  the  consolidated  historical  financial
statements of F&M and FB&T,  including the respective  notes  thereto,  included
elsewhere in this Proxy Statement/Prospectus or in documents incorporated herein
by reference.  See  "Incorporation  of Certain  Information  by  Reference"  and
"Certain  Information   Regarding  FB&T."  The  pro  forma  information  is  not
necessarily indicative of the results of operations that would have resulted had
the Merger been consummated at the beginning of the periods indicated, nor is it
necessarily indicative of the results of operations of future periods.


<PAGE>




                                  F&M AND FB&T

                    PRO FORMA CONDENSED STATEMENTS OF INCOME
                                   (UNAUDITED)
<TABLE>
<CAPTION>


                                                   NINE MONTHS
                                                      ENDED                       YEARS ENDED DECEMBER 31,
                                                                   -------------------------------------------------------
                                                  SEPTEMBER 30,
                                                      1995                1994               1993              1992
                                                      ----                ----               ----              ----
                                                               (IN THOUSANDS, EXCEPT PER SHARE INFORMATION)
<S>                                             <C>                <C>                 <C>               <C>
INTEREST INCOME
   Interest and fees on loans................   $      81,111      $      95,406       $      82,535     $      80,572
   Interest and dividends on securities......          25,815             33,420              31,648            29,257
   Federal funds sold and securities
     purchased under agreements
     to resell...............................           3,369              3,162               2,744             2,627
   Interest-bearing deposits in
   other banks...............................              24                 38                 105               145
                                                -------------      -------------       -------------     -------------
         Total interest income...............         110,319            132,026             117,032           112,601

INTEREST EXPENSE
   Deposits..................................          44,608             48,903              45,442            48,471
   Short-term borrowings.....................           1,480              1,609                 931               968
   Long-term debt............................             201                 91                  --                --
                                                -------------      -------------       -------------     -------------
         Total interest expense..............          46,289             50,603              46,373            49,439
                                                -------------      -------------       -------------     -------------
         Net interest income.................          64,030             81,423              70,659            63,162
   Provision for loan losses.................             844              2,600               3,205             4,424
                                                -------------      -------------       -------------     -------------
         Net interest income after
           provision for loan losses.........          63,186             78,823              67,454            58,738

OTHER INCOME
   Service charges on deposit accounts.......           5,516              8,045               6,447             5,289
   Securities gains, net.....................             357                746               1,796             1,055
   Other operating income....................           8,042             10,216               8,351             7,208
                                                -------------      -------------       -------------     -------------
         Total other income..................          13,915             19,007              16,594            13,552

OTHER EXPENSES
   Salaries and employee benefits............          24,344             32,309              26,331            23,967
   Net occupancy expense.....................           3,867              4,854               4,264             4,456
   Furniture and equipment expense...........           3,381              4,372               3,925             2,934
   Other operating expenses..................          16,212             22,087              19,021            16,398
                                                -------------      -------------       -------------     -------------
         Total other expenses................          47,804             63,622              53,541            47,755

   Income before income taxes................          29,297             34,208              30,507            24,535
   Income tax expense........................           9,791             11,143               9,770             7,246
                                                -------------      -------------       -------------     -------------
         Net income..........................   $      19,506      $      23,065       $      20,737     $      17,289
                                                =============      =============       =============     =============

PER SHARE DATA
   Net income................................   $        1.04      $        1.22       $        1.15     $        1.03
   Cash dividends............................             .45                .54                 .58               .41
   Average common shares outstanding.........          18,843             18,849              18,064            16,772
</TABLE>


See Notes to Pro Forma Condensed Financial Information.


<PAGE>




               NOTES TO PRO FORMA CONDENSED FINANCIAL INFORMATION
                                   (UNAUDITED)


(a)      The pro forma  information  presented is not necessarily  indicative of
         the results of  operations  or the  financial  position that would have
         resulted  had the  Merger  been  consummated  at the  beginning  of the
         periods indicated,  nor is it necessarily  indicative of the results of
         operations in future  periods or the future  financial  position of the
         combined entities.

(b)      It is assumed  that the Merger  will be  accounted  for on a pooling of
         interests  accounting  basis and,  accordingly,  the  related pro forma
         adjustments  have been  calculated  using an  assumed  Exchange  Ratio,
         whereby F&M will issue 1.842  shares of F&M Common Stock for each share
         of FB&T  Common  Stock,  which has been  computed  as  follows:  $35.00
         divided by the average  closing  price of F&M Common  Stock on the NYSE
         Composite  Transactions  List for the ten trading days  extending  from
         January 2 through  January  15,  1996  ($19.00) to arrive at an assumed
         Exchange  Ratio of 1.842  shares of F&M Common  Stock for each share of
         FB&T Common Stock.

         As a result,  information was appropriately  adjusted for the Merger by
         the (i) addition of 2,279,444  shares of F&M Common Stock  amounting to
         $4,559,000;  (ii)  elimination of 1,237,483 shares of FB&T Common Stock
         amounting to $1,547,000;  and (iii) recordation of the remaining amount
         of $3,012,000 as a decrease in capital surplus at September 30, 1995.

(c)      Per share data has been computed  based on the combined  historical net
         income  applicable  to common  shareholders  of F&M and FB&T  using the
         historical  weighted average shares outstanding of F&M Common Stock and
         the  weighted  average  shares,  adjusted to  equivalent  shares of F&M
         Common Stock, of FB&T, as of the earliest period presented.


                           INFORMATION CONCERNING FB&T

GENERAL

         Financial and other important information  concerning FB&T is set forth
in the FB&T Form 10-KSB  (including  FB&T's Proxy  Statement for its 1995 Annual
Meeting that contains, among other things, certain information concerning the
directors of FB&T and annual executive compensation matters),  the FB&T Annual
Report (including the audited financial statements of FB&T and notes  thereto),
and FB&T's  Quarterly  Report on Form  10-QSB for the quarter  ended  September
30,  1995 (which includes, among other information, unaudited financial
information as of and for the nine months ended September 30, 1995),  included
as Appendices  IV,  V and  VI, respectively, to this Proxy Statement/Prospectus.
In addition to a more detailed description of the general business operations
of FB&T, the FB&T Form 10-KSB contains an extensive discussion of FB&T's
financial condition, changes in financial condition and results of operations
for the three year period ended December 31, 1994. Shareholders of FB&T
are urged to refer to the more detailed information on FB&T contained in
Appendices IV, V and VI.

HISTORY AND BUSINESS

         FB&T is a one bank holding company formed in 1994 and  headquartered in
the City of Fairfax,  Virginia.  FB&T owns all of the  outstanding  stock of its
sole subsidiary,  Fairfax Bank.  Fairfax Bank operates ten full-service  banking
offices in Fairfax  and Prince  William  Counties in  Northern  Virginia.  Since
opening  for  business  in 1985,  Fairfax  Bank has grown to $244.6  million  in
assets,  $200.9 million in deposits and $17.2 million in stockholders' equity at
September 30, 1995.

         Fairfax Bank is a community  oriented  bank that provides a broad range
of banking services to small and medium-sized businesses and individuals located
within its market area. These services include free consumer checking  accounts,
commercial checking accounts, savings programs,  automated teller facilities and
cash management  services.  Lending  services include  commercial,  residential,
construction,  real estate, term and installment loans,  consumer loan programs,
home  equity  lines of credit,  overdraft  checking  and credit  card  services.
Although  Fairfax  Bank has  authority to do so, it does not  currently  provide
trust services.

         Fairfax  Bank  is  chartered  under  the  laws of the  Commonwealth  of
Virginia  and is a member bank of the Federal  Reserve  System.  Fairfax  Bank's
deposits are insured by the Federal Deposit Insurance  Corporation,  and Fairfax
Bank is subject to the  supervision,  examination and regulation of the Board of
Governors of the Federal Reserve and the Virginia SCC.

         Fairfax  Bank's market area covers Fairfax  County,  where seven of its
eleven banking offices are located,  and adjacent Prince William County.  With a
population  of  approximately  848,000,  Fairfax  County,  including the City of
Fairfax  and Falls  Church,  is among the most  densely  populated  counties  in
Virginia. Fairfax County's median household income is the highest in the country
at $59,284 per household,  nearly double the national median of $30,056.  Prince
William County,  which borders Fairfax County to the south and is  approximately
the same geographic size, has also  experienced  rapid  population  growth.  The
population of Prince William County,  including Manassas and Manassas Park, grew
by 49% to  approximately  250,000 between 1980 and 1990 and is projected to grow
by another 29%  between  1990 and the year 2000.  The  population  and  business
growth in Prince William County has centered along the I-95 and I-66 corridors.

         Bank Title Company,  Inc., a  wholly-owned  subsidiary of Fairfax Bank,
was  incorporated  on December 31, 1988,  under the laws of the  Commonwealth of
Virginia  to engage in the land title  insurance  business.  Bank Title  Company
participates  in the  business  of land  title  insurance  via  its  partnership
interest in the Virginia Title Center, L.L.C. (VTC). Bank Title Company receives
dividends based on its ownership  interest in the VTC. VTC is engaged in selling
title insurance  underwritten  by Investors Title Company of Chapel Hill,  North
Carolina. At September 30, 1995, Bank Title Company had total assets of $23,000.

         Since  filing the FB&T  10-KSB,  FB&T has opened its  eleventh  banking
office in the Fair Oaks section of Fairfax  County.  Fairfax Bank entered into a
land lease for the Fair Oaks location with a term of twenty years.  In addition,
Fairfax Bank extended the initial term of the lease for its Main Office located
at 4117 Chain Bridge Road in the City of Fairfax on  substantially  similar
terms as the prior lease.  The lease period was extended to December 31, 2005,
with four options to renew for five years each. See "The Merger--Interests of
Certain Persons in the Merger."

         FB&T employed 105 full-time persons at December 31, 1995.

COMPETITION

         In its market area, Fairfax Bank is subject to intense competition from
a number of local, regional and super-regional banking organizations, along with
other financial  institutions and companies that offer financial services,  such
as savings and loans associations,  credit unions,  securities firms,  insurance
companies, small loan companies,  mortgage companies and other financial service
enterprises.  Competition  among  financial  institutions is based upon interest
rates  offered on deposit  accounts,  interest  rates charged on loans and other
credit and service charges, the quality of services rendered, the convenience of
banking  facilities  and,  in the case of loans to large  commercial  borrowers,
relative lending limits. Additional competition for depositors' funds comes from
U.S. Government securities, private issuers of debt obligations and suppliers of
other  investment  alternatives  for depositors.  Many of Fairfax Bank's nonbank
competitors  are not  subject to the same  extensive  federal  regulations  that
govern  federally-insured  banks and state regulations governing state chartered
banks. As a result,  such nonbank  competitors may have certain  advantages over
Fairfax Bank in providing certain services.  Many of the financial organizations
in competition with Fairfax Bank have greater  financial  resources than Fairfax
Bank and are able to offer  similar  services at varying costs with greater loan
capacities.

OWNERSHIP OF FB&T COMMON STOCK

         The  following  table sets forth,  as of  December  31,  1995,  certain
information as to the shares of FB&T Common Stock beneficially owned by the FB&T
directors  individually and by all directors and executive officers of FB&T as a
group.

                                                  NUMBER OF SHARES BENEFICIALLY
                                                  OWNED AS OF DECEMBER 31, 1995
          NAME                                        (PERCENT OF CLASS) (1)

 Allen L. Baran.................................       55,546  (4.4%)(2)(3)
 Warren E. Barry................................        7,768  *(2)(3)
 Charles E. Curtis..............................       85,805  (6.6%)(2)(4)
 James C. Hughes................................       55,857  (4.4%)(2)(3)
 Jerry M. Phillips..............................       10,642  *(3)
 Otis R. Pool...................................       82,888  (6.5%)(2)(3)
 T. Earl Rogers.................................       48,056  (3.7%)(2)(4)
 Ronald W. Tydings..............................       86,714  (6.8%)(2)(3)
 All Directors and Executive Officers...........      440,600  (33%)
    as a Group (8 persons)
- ---------------------
 *       Indicates beneficial ownership of less than 1% of the outstanding
         shares of FB&T Common Stock.

(1)      For purposes of this table, beneficial ownership has been determined in
         accordance  with the provisions of Rule 13d-3 under the Securities Act.
         Under this rule,  in general,  a person is deemed to be the  beneficial
         owner  of  security  if he or she has or  shares  the  power to vote or
         direct the voting of the security or the power to dispose or direct the
         disposition  of  the  security,  of if he  has  the  right  to  acquire
         beneficial ownership of the security within 60 days.

(2)      Includes  shares held by affiliated  corporations,  close relatives and
         children,  and shares held  jointly with  spouses or as  custodians  or
         trustees,  as follows:  Mr. Baran,  52,614  shares;  Mr.  Barry,  2,205
         shares; Mr. Curtis, 22,612 shares; Mr. Hughes, 901 shares; Mr. Pool,
         5,691 shares; Mr. Rogers, 9,562 shares; and Mr. Tydings, 7,513 shares.

(3)      Includes  a total of 2,050  shares  that may be  acquired  pursuant  to
         currently  exercisable  stock  options  granted  in June  1994 and 1995
         (1,000 shares in each year,  with 1994's grant  adjusted for a 5% stock
         dividend paid on May 15, 1994) to each  non-employee  director pursuant
         to FB&T's Non-Employee Director Stock Compensation Plan.

(4)      Includes shares that may be acquired pursuant to currently  exercisable
         stock options  granted under FB&T's  Incentive  Stock Option Plan:  Mr.
         Rogers, 23,680 shares; and Mr. Curtis, 30,870 shares.

         Except for Messrs. Curtis, Pool and Tydings, whose beneficial ownership
is shown in the table above, the only other shareholder of FB&T who beneficially
owns more than 5% of the outstanding  shares is Jacques Rebibo, who beneficially
owned  71,011  shares (or 5.6%) of FB&T  Common  Stock.  Mr.  Rebibo is a former
director of FB&T and Fairfax Bank.


<PAGE>


                                 BUSINESS OF F&M

HISTORY AND BUSINESS

         F&M was  formed in 1969 to serve as the parent  holding  company of its
then sole subsidiary  bank, F&M  Bank-Winchester,  organized in 1902.  Since its
organization,  F&M has acquired  fourteen banks,  which expanded its market area
and  increased  market  share in  Virginia  and West  Virginia.  F&M has  eleven
subsidiary  banks (the  "Subsidiary  Banks")  that  operate  78 banking  offices
offering a full range of banking  services  principally to individuals and small
and  middle-market  businesses in the  Shenandoah  Valley,  central and northern
Virginia, Southside Virginia, and the eastern panhandle of West Virginia.

         The  Subsidiary  Banks  are   community-oriented   and  offer  services
customarily provided by full-service banks,  including individual and commercial
demand and time deposit  accounts,  commercial and consumer  loans,  residential
mortgages,  credit card services and safe deposit  boxes.  Lending is focused on
individuals and small and  middle-market  businesses in the local market regions
of the Subsidiary Banks. In addition, F&M Bank-Winchester, F&M Bank-Blakeley and
F&M  Bank-Keyser  operate  trust  departments  offering  a  range  of  fiduciary
services.  F&M also operates Big Apple  Mortgage  which  engages in  residential
mortgage  origination  and  servicing in the  Shenandoah  Valley and the eastern
panhandle of West Virginia.

         F&M has maintained its community orientation by allowing the Subsidiary
Banks  latitude to tailor  products and services to meet  community and customer
needs.  While F&M has preserved  the autonomy of its  Subsidiary  Banks,  it has
established   system-wide  policies  governing,   among  other  things,  lending
practices,  credit analysis and approval  procedures,  as well as guidelines for
deposit  pricing and  investment  portfolio  management.  In  addition,  F&M has
established a centralized  loan review team that regularly  performs a detailed,
on-site review and analysis of each  Subsidiary  Bank's loan portfolio to ensure
the consistent application of credit policies and procedures system-wide. One or
more senior  holding  company  officers  serve on the board of directors of each
Subsidiary Bank to monitor operations and to serve as a liaison to F&M.

         F&M operates in six market regions:  the Shenandoah  Valley and Loudoun
County; the eastern panhandle of West Virginia; Charlottesville/Albemarle County
and  surrounding  areas;  Greenville  County  in  southside  Virginia;  suburban
Richmond,  primarily  Henrico and Chesterfield  Counties;  the northern Virginia
area that includes the eastern portions of Fairfax and Prince William  Counties,
Loudoun  County and the  Warrenton and  surrounding  Fauquier  County area.  F&M
operates  39  banking  offices  in the  Shenandoah  Valley  from  Winchester  to
Harrisonburg  and in Loudoun  County with  deposits of $843 million at September
30, 1995,  nine banking  offices in the eastern  panhandle of West Virginia with
deposits of $241 million at September  30, 1995,  seven  banking  offices in the
Charlottesville/Albemarle  County and  surrounding  area with  deposits  of $60
million at September 30, 1995,  three banking  offices in Emporia,  Virginia and
surrounding  Greenville  County with  deposits of $55 million at  September  30,
1995, nine banking offices in suburban Richmond with deposits of $131 million at
September  30,  1995, seven banking  offices in the Fairfax and Prince  William
County area of northern Virginia area with deposits of $154 million at September
30, 1995 and four offices in the Warrenton and surrounding  Fauquier County area
with  deposits of $86 million at September 30, 1995.  F&M's total  deposits were
$1.57  billion  at  September  30,  1995.  F&M's  principal  banking  market  is
Winchester and the surrounding  five Virginia  counties where its lead bank, F&M
Bank-Winchester,  is the  dominant  financial  institution  in terms of  deposit
market share.

         At  September  30,  1995,   F&M  had  total   consolidated   assets  of
approximately  $1.81 billion,  total  consolidated  deposits through its banking
subsidiaries  of  approximately  $1.57  billion and  consolidated  shareholders'
equity of approximately  $188 million.  F&M's total  consolidated net income for
the nine months ended September 30, 1995, was  approximately  $17.7 million,  or
$1.07 per share.

F&M'S ACQUISITION PROGRAM

         F&M has expanded its market area and increased its market share through
both internal  growth and strategic  acquisitions.  Since the beginning of 1988,
F&M has acquired  approximately  $800 million in assets and  approximately  $716
million in deposits through ten bank acquisitions. Management believes there are
additional  opportunities to acquire financial institutions or to acquire assets
and deposits  that will allow F&M to enter new markets or increase  market share
in existing markets.  Management intends to pursue acquisition  opportunities in
strategic  markets where its managerial,  operational and capital resources will
enhance the performance of acquired institutions and may, after the date of this
Proxy  Statement/Prospectus,  enter  into  agreements  to  acquire  one or  more
financial institutions.

         For additional  information about F&M's business, see "Incorporation of
Certain Information by Reference."

                       COMPARATIVE RIGHTS OF SHAREHOLDERS

GENERAL

         F&M and FB&T are corporations subject to the provisions of the Virginia
Stock  Corporation Act (the "Virginia SCA").  Shareholders of FB&T, whose rights
are governed by FB&T's Articles of Incorporation  and Bylaws and by the Virginia
SCA, will become shareholders of F&M upon consummation of the Merger. The rights
of such  shareholders  as  shareholders  of F&M  will  then be  governed  by the
Articles of Incorporation and Bylaws of F&M and by the Virginia SCA.

         The following is a summary of the material differences in the rights of
shareholders  of FB&T and F&M.  THIS  SUMMARY IS  QUALIFIED  IN ITS  ENTIRETY BY
REFERENCE TO THE ARTICLES OF INCORPORATION AND BYLAWS OF EACH CORPORATION AND TO
THE VIRGINIA SCA.

AUTHORIZED CAPITAL

         F&M. F&M is authorized to issue (i) 30,000,000  shares of Common Stock,
par  value  $2.00  per  share,  of  which  16,551,077  shares  were  issued  and
outstanding  as of  September  30,  1995,  and (ii)  5,000,000  shares of serial
Preferred  Stock,  without  par  value,  of  which no  shares  were  issued  and
outstanding as of September 30, 1995. F&M's Articles of Incorporation  authorize
the F&M Board, without shareholder approval, to fix the preferences, limitations
and  relative  rights of the  preferred  stock and to  establish  series of such
preferred stock and determine the variations  between each series. If any shares
of preferred  stock are issued,  the rights of holders of F&M Common Stock would
be subject to the rights and preferences  conferred to holders of such preferred
stock. See "Description of F&M Capital Stock" for additional information.

         FB&T.  FB&T is authorized to issue (i) 5,000,000  shares of FB&T Common
Stock,  par value  $1.25 per share,  of which  1,237,483  shares were issued and
outstanding  as of  September  30,  1995,  and (ii)  3,000,000  shares of serial
Preferred  Stock,  par value $1.25 per share, of which no shares were issued and
outstanding as of September 30, 1995. FB&T's Articles of Incorporation authorize
the  FB&T  Board,  without  shareholder   approval,   to  fix  the  preferences,
limitations and relative  rights of the preferred stock and to establish  series
of such preferred stock and determine the variations between each series. Unlike
the shareholders of F&M who do not have preemptive  rights,  the shareholders of
FB&T do have preemptive  rights.  Accordingly  and subject to certain  statutory
exceptions,  the shareholders of FB&T are entitled to subscribe for and purchase
any  shares  of FB&T  Common  Stock  issued  for cash in order to  retain  their
proportionate ownership in FB&T.

DIVIDEND RIGHTS

         F&M. The holders of F&M Common  Stock are entitled to share  ratably in
dividends  when  and as  declared  by the F&M  Board of  Directors  out of funds
legally  available  therefor.  One of the principal  sources of income to F&M is
dividends from its subsidiary  banks. For a description of certain  restrictions
on the payment of dividends by banks,  see "Market Prices and Dividends."  F&M's
Articles of  Incorporation  permit the F&M Board to issue  preferred  stock with
terms set by the F&M  Board,  which  terms  may  include  the  right to  receive
dividends ahead of the holders of F&M Common Stock. No shares of preferred stock
are presently outstanding.

         FB&T.  The  holders of FB&T  Common  Stock also are  entitled  to share
ratably in dividends  when and as declared by the FB&T Board of Directors out of
funds legally  available  therefor.  The  principal  source of income to FB&T is
dividends from Fairfax Bank.  Similar to F&M, FB&T's  Articles of  Incorporation
permit the FB&T Board to issue preferred stock with terms set by the FB&T Board,
which terms may include the right to receive  dividends  ahead of the holders of
FB&T Common Stock. No shares of preferred stock are presently outstanding.

VOTING RIGHTS

         The  holders of both F&M and FB&T  Common  Stock have one vote for each
share  held on any  matter  presented  for  consideration  by the  shareholders.
Neither  the  holders of F&M nor FB&T Common  Stock are  entitled to  cumulative
voting in the election of directors.

DIRECTORS AND CLASSES OF DIRECTORS

         F&M. All of F&M's  directors are elected each year.  F&M's  Articles of
Incorporation  do not include a provision  relating to the removal of directors.
Accordingly,  the removal of F&M directors is governed by the Virginia SCA which
provides that shareholders may remove directors with or without cause if, in the
case of F&M,  the number of votes cast to remove him  constitutes  a majority of
the outstanding shares of F&M Common Stock.

         FB&T.  The FB&T  Board is  divided  into  three  classes  so that  each
director  serves  for a term  ending  on the date of the  third  annual  meeting
following the annual meeting at which such director was elected. In the event of
any  increase  in  the  authorized  number  of  directors,   the  newly  created
directorships  resulting from such increase would be apportioned among the three
classes of directors so as to maintain such classes as nearly equal as possible.
Because of the  classification  of  directors,  unless the  shareholders  act to
remove directors from office, two annual meetings generally would be required to
elect a majority  of the FB&T Board.  Under  FB&T's  Articles of  Incorporation,
directors  may only be  removed  for cause and with the  affirmative  vote of at
least two-thirds of the outstanding shares entitled to vote.


<PAGE>



ANTI-TAKEOVER PROVISIONS

         Certain   provisions   of  the   Virginia   SCA  and  the  Articles  of
Incorporation  and Bylaws of F&M and FB&T may  discourage  an attempt to acquire
control of F&M or FB&T,  respectively,  that a majority of either  corporation's
shareholders  determined was in their best interests.  These provisions also may
render the  removal of one or all  directors  more  difficult  or deter or delay
corporate changes of control that the F&M Board or FB&T Board, respectively, did
not approve.

         Classified Board of Directors;  Removal of Directors. The provisions of
FB&T's  Articles  providing for  classification  of the Board of Directors  into
three  separate  classes  and removal of  directors  only for cause and with the
affirmative vote of the holders of at least two-thirds of the outstanding shares
may have certain anti-takeover effects.

         Authorized  Preferred  Stock. The Articles of Incorporation of both F&M
and FB&T authorize the issuance of preferred stock. The F&M and FB&T Boards may,
subject to  applicable  law and the rules of the NYSE in the case of F&M and the
Nasdaq National Market in the case of FB&T,  authorize the issuance of preferred
stock at such times,  for such purposes and for such  consideration  as they may
deem advisable without further shareholder  approval.  The issuance of preferred
stock under certain circumstances may have the effect of discouraging an attempt
by a third  party to acquire  control  of either  F&M or FB&T by,  for  example,
authorizing  the  issuance  of a series  of  preferred  stock  with  rights  and
preferences designed to impede the proposed transaction.

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

         The  Articles  of  Incorporation  of both F&M and FB&T  provide  that a
Fundamental  Action  shall be  approved  by a vote of a  majority  of all  votes
entitled to be cast on such  transactions  by each voting group entitled to vote
on the  transaction,  provided  that  the  transaction  has  been  approved  and
recommended  by at least  two-thirds  of the  directors in office at the time of
such  approval and  recommendation.  If the  transaction  is not so approved and
recommended,  then the transaction  shall be approved by the vote of 80% or more
of all votes  entitled  to be cast on such  transactions  by each  voting  group
entitled to vote on the transaction.

         These  provisions  could tend to make the  acquisition of either F&M or
FB&T  more  difficult  to  accomplish   without  the  cooperation  or  favorable
recommendation of either the F&M or FB&T Board, as the case may be.

         Shareholder Meetings. Shareholders of both F&M and FB&T may not request
that a special meeting of shareholders be called.

         State Anti-Takeover  Statutes.  Virginia has two anti-takeover statutes
in force, the Affiliated  Transaction Statute and the Control Share Acquisitions
Statute.

         Affiliated Transactions. The Virginia SCA contains provisions governing
"affiliated transactions" (including, among other various transactions, mergers,
share  exchanges,  sales,  leases,  or other  dispositions  of material  assets,
issuances  of  securities,  dissolutions,  and  similar  transactions)  with  an
"interested shareholder" (generally the beneficial owner of more than 10% of any
class of the corporation's  outstanding  voting shares).  During the three years
following  the  date  a  shareholder  becomes  an  interested  shareholder,  any
affiliated  transaction with the interested shareholder must be approved by both
a majority of the "disinterested  directors" (those directors who were directors
before the interested  shareholder became an interested  shareholder or who were
recommended  for election by a majority of  disinterested  directors) and by the
affirmative vote of the holders of two-thirds of the corporation's voting shares
other  than  shares  beneficially  owned  by  the  interested  shareholder.  The
foregoing  requirements do not apply to affiliated  transactions if, among other
things,  a  majority  of the  disinterested  directors  approve  the  interested
shareholder's  acquisition  of voting  shares making such a person an interested
shareholder  prior  to  such  acquisition.   Beginning  three  years  after  the
shareholder becomes an interested shareholder,  the corporation may engage in an
affiliated transaction with the interested shareholder if (i) the transaction is
approved by the holders of two-thirds of the corporation's  voting shares, other
than  shares  beneficially  owned  by  the  interested  shareholder,   (ii)  the
affiliated  transaction  has been  approved by a majority  of the  disinterested
directors,  or  (iii)  subject  to  certain  additional  requirements,   in  the
affiliated transaction the holders of each class or series of voting shares will
receive  consideration  meeting  specified  fair  price and  other  requirements
designed  to  ensure  that  all   shareholders   receive  fair  and   equivalent
consideration, regardless of when they tendered their shares.

         Control  Share  Acquisitions.  Under the Virginia  SCA's  control share
acquisitions  law,  voting  rights of shares of stock of a Virginia  corporation
acquired by an acquiring  person at ownership levels of 20%, 33 1/3%, and 50% of
the  outstanding  shares may,  under  certain  circumstances,  be denied  unless
conferred by a special  shareholder vote of a majority of the outstanding shares
entitled to vote for directors,  other than shares held by the acquiring  person
and officers and directors of the corporation or, among other  exceptions,  such
acquisition  of  shares  is  made  pursuant  to  a  merger  agreement  with  the
corporation or the corporation's articles of incorporation or by-laws permit the
acquisition of such shares prior to the acquiring person's  acquisition thereof.
If authorized in the  corporation's  articles of incorporation  or by-laws,  the
statute  also  permits  the  corporation  to redeem the  acquired  shares at the
average per share price paid for them if the voting  rights are not  approved or
if the acquiring  person does not file a "control share  acquisition  statement"
with the corporation  within sixty days of the last  acquisition of such shares.
If voting  rights are approved  for control  shares  comprising  more than fifty
percent of the corporation's  outstanding stock, objecting shareholders may have
the right to have their shares repurchased by the corporation for "fair value".

         The provisions of the Affiliated  Transactions  Statute and the Control
Share Acquisition  Statute are only applicable to public  corporations that have
more than 300  shareholders.  Corporations  may  provide  in their  articles  of
incorporation or bylaws to opt-out of the Control Share Acquisition Statute, but
neither F&M nor FB&T have done so.  Therefore,  the provisions of the Affiliated
Transactions Statute and the Control Share Acquisition Statute apply in the same
manner to F&M and FB&T.

DIRECTOR AND OFFICER EXCULPATION

         The Virginia SCA provides that in any  proceeding  brought by or in the
right of a  corporation  or  brought  by or on  behalf  of  shareholders  of the
corporation,  the damages assessed against an officer or director arising out of
a single transaction,  occurrence or course of conduct may not exceed the lesser
of (i) the monetary amount, including the elimination of liability, specified in
the articles of incorporation or, if approved by the shareholders, in the bylaws
as a limitation on or  elimination  of the liability of the officer or director,
or (ii) the  greater  of (a)  $100,000  or (b) the  amount of cash  compensation
received  by the  officer or  director  from the  corporation  during the twelve
months  immediately  preceding  the act or  omission  for  which  liability  was
imposed.  The  liability  of an officer or  director  is not  limited  under the
Virginia  SCA or a  corporation's  articles of  incorporation  and bylaws if the
officer or director engaged in willful  misconduct or a knowing violation of the
criminal law or of any federal or state securities law.

         F&M.  The  Articles of  Incorporation  of F&M provide  that to the full
extent that the  Virginia  SCA  permits the  limitation  or  elimination  of the
liability of  directors  or officers,  a director or officer of F&M shall not be
liable to F&M or its  shareholders  for monetary damages in excess of one dollar
($1.00).

         FB&T.  The Articles of  Incorporation  of FB&T provide that to the full
extent that the  Virginia  SCA  permits the  limitation  or  elimination  of the
liability of  directors or officers,  a director or officer of FB&T shall not be
liable to FB&T or its shareholders for monetary damages.

INDEMNIFICATION

         F&M.  The  Articles of  Incorporation  of F&M provide  that to the full
extent  permitted  by the  Virginia  SCA and any other  applicable  law,  F&M is
required to  indemnify a director or officer of F&M who is or was a party to any
proceeding by reason of the fact that he is or was such a director or officer or
is or was serving at the request of the corporation, partnership, joint venture,
trust,  employee  benefit  plan or other  enterprise.  The board of directors is
empowered, by majority vote of a quorum of disinterested  directors, to contract
in advance to indemnify any director or officer.

         FB&T.  Similar to F&M,  the Articles of  Incorporation  of FB&T provide
that to the full extent  permitted by the Virginia SCA and any other  applicable
law, FB&T is required to indemnify a director or officer of FB&T who is or was a
party to any  proceeding by reason of the fact that he is or was such a director
or officer or is or was serving at the request of the corporation,  partnership,
joint venture,  trust,  employee benefit plan or other enterprise.  The board of
directors is empowered, by majority vote of a quorum of disinterested directors,
to contract in advance to indemnify any director or officer

DISSENTERS' RIGHTS

         The  provisions of Article 15 of the Virginia SCA provide  shareholders
of a Virginia  corporation  the right to dissent from, and obtain payment of the
fair value of their shares in the event of mergers,  consolidations  and certain
other corporate  transactions.  However,  because F&M has more than 2,000 record
shareholders, unlike FB&T, shareholders of F&M are less likely to have rights to
dissent from mergers,  consolidations and certain other corporate transaction to
which F&M is a party  because  Article  15 of the  Virginia  SCA  provides  that
holders  of shares  of a  Virginia  corporation  which  has  shares  listed on a
national securities exchange or which has at least 2,000 record shareholders are
not entitled to  dissenters'  rights unless  certain  requirements  are met. For
additional  information in this regard,  see "The Merger - Rights of Dissent and
Appraisal."



<PAGE>


                        DESCRIPTION OF F&M CAPITAL STOCK

         F&M is authorized to issue (i) 30,000,000  shares of Common Stock,  par
value $2.00 per share,  and (ii)  5,000,000  shares of serial  Preferred  Stock,
without par value, which may be issued in series with such powers, designations,
and rights as may be established from time to time by the Board of Directors. On
September  30, 1995,  F&M had issued and  outstanding  16,551,077  shares of F&M
Common Stock held by 7,653 shareholders of record. All outstanding shares of F&M
Common Stock are fully paid and nonassessable. No shares of Preferred Stock have
been issued.

COMMON STOCK

         Holders of shares of F&M Common Stock are entitled to receive dividends
when and as declared by the Board of Directors  out of funds  legally  available
therefor.  F&M's  ability to pay  dividends is  dependent  upon its earnings and
financial  condition of F&M and certain legal  requirements.  Specifically,  the
Federal Reserve has stated that bank holding  companies should not pay dividends
except out of current  earnings  and unless  the  prospective  rate of  earnings
retention  by the  company  appears  consistent  with its capital  needs,  asset
quality and overall financial condition. In addition, Virginia law precludes any
distribution  to shareholders  if, after giving it effect,  (a) F&M would not be
able to pay its debts as they become due in the usual course of business; or (b)
F&M's total assets would be less than the sum of its total  liabilities plus the
amount  that would be  needed,  if F&M were to be  dissolved  at the time of the
distribution to satisfy the preferential rights upon dissolution of shareholders
whose preferential rights are superior to those receiving the distribution. Upon
the  liquidation,  dissolution  or  winding  up of  F&M,  whether  voluntary  or
involuntary,  holders of F&M Common Stock are entitled to share  ratably,  after
satisfaction  in  full  of all  liabilities,  in  all  remaining  assets  of F&M
available for  distribution.  The dividend and liquidation  rights of F&M Common
Stock are  subject to the rights of any  Preferred  Stock that may be issued and
outstanding.

         Holders of F&M Common  Stock are  entitled to one vote per share on all
matters submitted to shareholders.  There are no cumulative voting rights in the
election of directors or preemptive rights to purchase  additional shares of any
class of F&M's capital stock.  Holders of F&M Common Stock have no conversion or
redemption rights. The shares of F&M Common Stock presently outstanding are, and
those shares of F&M Common Stock to be issued in connection with the Merger will
be when issued,  fully paid and  nonassessable.  Since  December  28, 1994,  F&M
Common  Stock has been listed for  trading on the NYSE.  Prior to its listing on
the NYSE, F&M Common Stock was traded on the Nasdaq National Market.

         F&M  maintains  an  Employee  Stock  Purchase  Plan  (the  "ESP  Plan")
providing  that all F&M  employees who have served F&M full time for over twelve
months may purchase  shares of F&M Common Stock through  payroll  deduction.  An
eligible employee who wishes to participate  elects to contribute from 2% to 15%
of his or her actual  adjusted base pay (actual base pay plus overtime and shift
premiums) by payroll  deduction.  In November,  a participant may elect to bring
his or her total  actual  contribution  up to 15% of his or her annual base pay.
Shares  are sold by F&M to the ESP Plan fund on  behalf  of those  participating
employees  at 85% of the lesser  market value on January 1 or December 31 of the
year.  The maximum  number of shares is limited for any calendar  year to 50,000
plus shares available to be offered but not purchased in prior years. A total of
67,570  shares of F&M Common Stock have been issued under the ESP Plan since its
inception in 1993,  and a maximum of 86,180 shares are available for issuance in
1996.  The  administrator  may decide to offer fewer than the maximum  available
number.



<PAGE>


PREFERRED STOCK

         The Board of Directors,  without shareholder  approval, is empowered to
authorize the issuance,  in one or more series,  of shares of Preferred Stock at
such  times,  for  such  purposes  and for  such  consideration  as it may  deem
advisable.  The Board of Directors is also authorized to fix before the issuance
thereof the  designations,  voting,  conversion,  preference  and other relative
rights, qualifications and limitations of any such series of Preferred Stock.

         The Board of Directors, without shareholder approval, may authorize the
issuance of one or more  series of  Preferred  Stock with voting and  conversion
rights  which  could  adversely  affect the voting  power of the  holders of F&M
Common Stock and, under certain  circumstances,  discourage an attempt by others
to gain control of F&M.

         The creation and issuance of any additional  series of Preferred Stock,
and the relative  rights,  designations  and preferences of such series,  if and
when established, will depend upon, among other things, the future capital needs
of F&M, then existing market  conditions and other factors that, in the judgment
of the Board of Directors, might warrant the issuance of Preferred Stock.

                                     EXPERTS

         The consolidated financial statements of F&M incorporated in this Proxy
Statement/Prospectus  by reference  to F&M's Annual  Report on Form 10-K for the
year ended  December  31, 1994 have been so  incorporated  in reliance  upon the
report of Yount, Hyde & Barbour, P.C., independent certified public accountants,
incorporated by reference herein, and upon the authority of such firm as experts
in auditing and accounting.

         The  historical  financial  statements  of FB&T  contained  in the FB&T
Annual  Report  included in this Proxy  Statement/Prospectus  as Appendix V have
been so  included  in  reliance  upon the report of  Thompson & Greenspon & Co.,
P.C.,  independent  certified  public  accountants,  given on their authority as
experts in auditing and accounting.

                                 LEGAL OPINIONS

         The validity of the shares of F&M Common Stock offered  hereby is being
passed upon for  F&M by  LeClair  Ryan, A Professional  Corporation,  Richmond,
Virginia.  LeClair  Ryan will  deliver  opinions to F&M and FB&T,  respectively,
concerning  certain  federal  income tax  consequences  of the Merger.  See "The
Merger - Certain Federal Income Tax Consequences."

         Certain matters  relating to the Merger will be passed upon for FB&T by
Mays & Valentine, Richmond, Virginia.

                              SHAREHOLDER PROPOSALS

         It is not  anticipated  that FB&T will hold a 1996  Annual  Meeting  of
Shareholders  unless the Merger is not consummated  prior to September 30, 1996.
If it is not consummated  within that time period, the regular Annual Meeting of
FB&T will be held. Any  shareholder  proposals to be made at such Annual Meeting
must be in accordance with the Bylaws of FB&T.



<PAGE>


                                  OTHER MATTERS

         The FB&T Board of Directors  does not intend to bring any matter before
the  Special  Meeting  other  than as  specifically  set forth in the  Notice of
Special  Meeting of  Shareholders,  nor does it know of any matter to be brought
before the Special Meeting by others.  If, however,  any other matters  properly
come before the Special Meeting, it is the intention of each of the proxyholders
to vote such proxy in  accordance  with the  decision  of a majority of the FB&T
Board of Directors.


<PAGE>

                                 APPENDIX I


                      AGREEMENT AND PLAN OF REORGANIZATION


         THIS AGREEMENT AND PLAN OF REORGANIZATION (the "Agreement") is made and
entered into as of November 22, 1995, by and between F&M NATIONAL CORPORATION, a
Virginia  corporation  ("F&M"),  and  FB&T  FINANCIAL  CORPORATION,  a  Virginia
corporation ("FB&T").

                                   WITNESSETH:

         WHEREAS,  the  respective  Boards  of  Directors  of F&M and FB&T  have
approved the affiliation of their companies  through the merger of FB&T with and
into F&M pursuant to and subject to the terms and  conditions of this  Agreement
and the Plan of Merger in the form  attached  hereto as  Exhibit A (the "Plan of
Merger"); and

         WHEREAS,  the  parties  desire to  provide  for  certain  undertakings,
conditions,  representations,  warranties  and covenants in connection  with the
transactions contemplated hereby;

         NOW,  THEREFORE,  in consideration of the mutual warranties,  covenants
and agreements set forth herein, the parties agree as follows.

                                    ARTICLE 1
                         THE MERGER AND RELATED MATTERS

         1.1 THE MERGER

         Subject to the terms and conditions of this Agreement, at the Effective
Date as defined in Section  1.4  hereof,  FB&T shall be merged with and into F&M
pursuant to the Plan of Merger (the "Merger").  The separate corporate existence
of FB&T shall thereupon cease, and F&M will be the surviving  corporation in the
Merger.

         1.2      CONVERSION OF FB&T STOCK

         At the  Effective  Date, by virtue of the Merger and without any action
on the part of the holders thereof,  each share of common stock, par value $1.25
per share,  of FB&T ("FB&T Common  Stock")  issued and  outstanding  immediately
prior to the Effective  Date (other than shares held by dissenting  shareholders
and  fractional  share  interests)  shall cease to be  outstanding  and shall be
converted  into and exchanged  for shares of common  stock,  par value $2.00 per
share, of F&M ("F&M Common Stock") whose  aggregate  market value equals $35.00,
plus cash for fractional shares,  pursuant to the terms and conditions set forth
in the Plan of Merger.  Each share of F&M Common  Stock  issued and  outstanding
immediately  prior  to  the  Effective  Date  shall  continue  unchanged  as  an
outstanding share common stock of F&M, as the successor corporation.

         1.3      MEMBERSHIP ON THE BOARD OF DIRECTORS; OFFICERS AND EMPLOYEES

         (a) Upon consummation of the Merger, F&M shall cause two members of the
Board of Directors of FB&T,  designated  by the Board of Directors of FB&T prior
to the Effective  Date and subject to the approval of F&M, to become  members of
the Board of Directors of F&M.

         (b) The officers and  employees  of Fairfax Bank & Trust  Company,  the
banking subsidiary of FB&T ("Fairfax Bank"),  will not change as a result of the
Merger.

         (c) F&M  agrees to  provide  Charles  E.  Curtis  and T.  Earl  Rogers,
President and Executive  Vice-President,  respectively,  of Fairfax Bank, with a
severance  agreement  containing  terms and  conditions  consistent  with  those
severance agreements  authorized for certain of the senior executive officers of
the subsidiary banks of F&M.

         1.4      THE CLOSING AND EFFECTIVE DATE

         Subject to Section 6.1, the closing of the transactions contemplated by
this  Agreement  and the Plan of Merger shall take place at such place as may be
mutually  agreed upon by the  parties  (the  "Closing").  The Merger will become
effective  on the date shown on the  Certificate  of Merger  issued by the State
Corporation  Commission  of  Virginia  (the  "SCC")  effecting  the Merger  (the
"Effective Date").  After all of the conditions set forth in this Agreement have
been satisfied or waived, the Effective Date will be the earliest practical date
that  is the  last  business  day of a  month,  or  such  other  date  as may be
acceptable to F&M and FB&T.

         1.5      DEFINITIONS

         Any term  defined in this  Agreement  and the Plan of Merger shall have
the meaning ascribed to it for purposes of this Agreement. In addition:

         (a) the term "best  knowledge"  when used with respect to a party shall
mean the knowledge,  after due and diligent inquiry,  of any "Executive Officer"
of such party,  as such term is defined in  Regulation O of the Federal  Reserve
Board;

         (b) the term "Material Adverse Effect",  when applied to a party, shall
mean any condition, event, change or occurrence (including,  without limitation,
(i) the making of any provisions for possible loan and lease losses, write-downs
of other  real  estate  and taxes and (ii) any  breach  of a  representation  or
warranty by such party) that  individually,  or in the aggregate  with any other
condition,  event,  change or occurrence,  has or is reasonably likely to have a
negative material effect upon (i) the financial condition, results of operations
or business  of the party and its  subsidiaries,  taken as a whole,  or (ii) the
ability of a party to perform  its  obligations  under,  and to  consummate  the
transactions contemplated by, this Agreement.

         (c) the term "Previously Disclosed" shall mean information set forth in
a letter  from one party to the other party  delivered  and dated not later than
December 1, 1995 specifically  designated as information  "Previously Disclosed"
pursuant to this Agreement.

                                    ARTICLE 2
                     REPRESENTATIONS AND WARRANTIES OF FB&T

         FB&T represents and warrants to F&M as follows:

         2.1      ORGANIZATION, STANDING AND POWER

         FB&T is a  corporation  duly  organized,  validly  existing and in good
standing  under the laws of the  Commonwealth  of Virginia  with full  corporate
power and  authority  to carry on its  business as now  conducted.  FB&T is duly
registered as a bank holding company under the Bank Holding Company Act of 1956.

         2.2      ORGANIZATION, STANDING AND POWER OF FB&T SUBSIDIARIES

         Each subsidiary of FB&T (the "FB&T Subsidiaries" and, collectively with
FB&T, the "FB&T  Companies") is a corporation  duly organized,  validly existing
and in good standing  under the laws of the  Commonwealth  of Virginia with full
corporate power and authority to carry on its business as now conducted and does
not do business in any other states or other  jurisdictions of the United States
where its  ownership  or  leasing of  property  or the  conduct of its  business
requires qualification to do business. Except as Previously Disclosed, FB&T does
not own, directly or indirectly,  any outstanding  capital stock or other voting
securities  or  ownership   interests  of  any  corporation,   bank  or  savings
association, partnership or other organization, except for Fairfax Bank and Bank
Title  Company.  The  outstanding  shares of  capital  stock of each of the FB&T
Subsidiaries  are validly issued and outstanding,  fully paid and  nonassessable
and all such shares are directly or  indirectly  owned by FB&T free and clear of
all liens, claims and encumbrances or preemptive rights of any person.

         2.3      AUTHORIZED AND EFFECTIVE AGREEMENT; AFFILIATED TRANSACTION
                  APPROVAL

         (a) FB&T has all requisite  corporate power and authority to enter into
and  (subject to the receipt of all  necessary  governmental  approvals  and the
approval of the  shareholders  of FB&T of this Agreement and the Plan of Merger)
to perform all of its obligations  under this Agreement,  the Plan of Merger and
the Stock  Option  Agreement  of even date  herewith  between  FB&T and F&M (the
"Option Agreement"). The execution, adoption and delivery of this Agreement, the
Plan of Merger and the Option Agreement and the consummation of the transactions
contemplated  hereby and thereby  have been duly and validly  authorized  by all
necessary  corporate  action  on the part of FB&T,  except,  in the case of this
Agreement and the Plan of Merger, the approval of shareholders.  This Agreement,
the Plan of Merger and the Option  Agreement  represent  the legal,  valid,  and
binding  obligations of FB&T,  enforceable against FB&T in accordance with their
respective  terms, in each case subject as to  enforceability to (i) bankruptcy,
insolvency,  fraudulent transfer,  reorganization,  moratorium  conservatorship,
receivership  and similar laws affecting the  enforcement of rights of creditors
of FDIC-insured  institutions or the enforcement of creditors' rights generally,
(ii) laws relating to the safety and soundness of  depository  institutions  and
their holding companies, and (iii) general principles of equity.

         (b) Neither the  execution  and delivery of this  Agreement the Plan of
Merger  and the  Option  Agreement  nor  the  consummation  of the  transactions
contemplated  herein  or  therein,  nor  compliance  by  FB&T  with  any  of the
provisions  hereof or thereof  will:  (i) conflict with or result in a breach of
any  provision  of the Articles of  Incorporation  or Bylaws of FB&T or any FB&T
subsidiary;  (ii) except as  Previously  Disclosed,  constitute or result in the
breach of any term, condition or provision of, or constitute a default under, or
give rise to any right of termination, cancellation or acceleration with respect
to, or result in the  creation  of any lien,  charge or  encumbrance  upon,  any
property or asset of FB&T or any FB&T  subsidiary  pursuant  to any note,  bond,
mortgage,  indenture,  license,  agreement or other instrument or obligation, or
(iii) subject to the receipt of all required regulatory  approvals,  violate any
order, writ, injunction,  decree, statute, rule or regulation applicable to FB&T
or any FB&T subsidiary.

         (c) The Board of Directors of FB&T, by resolution adopted by a majority
of the  "disinterested  directors"  of FB&T,  as  defined  in  Article 14 of the
Virginia Stock  Corporation Act (the  "Affiliated  Transactions  Statute"),  has
approved this Agreement and the Option  Agreement,  and has given prior approval
of F&M's  becoming  an  "interested  shareholder"  in  accordance  with  Section
13.1-727(B)(1)(iv)  of  the  Affiliated   Transactions   Statute.   Accordingly,
notwithstanding  the Option Agreement or any exercise of the option provided for
therein,  the provisions of the Affiliated  Transactions Statute shall not apply
to the Agreement, the Option Agreement, or the transactions contemplated by such
agreements.  Article  14.1 of the  Virginia  Stock  Corporation  Act relating to
control share acquisition transactions has no application to this Agreement, the
Option Agreement or any transaction contemplated by such agreements.

         2.4      CAPITAL STRUCTURE

         The authorized  capital stock of FB&T consists of (i) 5,000,000  shares
of  common  stock,  par value  $1.25 per  share,  and (ii)  3,000,000  shares of
preferred  stock,  par value $1.25 per share. As of the date hereof,  there were
1,266,634  shares of FB&T Common Stock issued and  outstanding  and no shares of
preferred stock  outstanding.  All outstanding  shares of FB&T Common Stock have
been duly authorized and validly issued,  are fully paid and  nonassessable  and
have not been issued in violation of the preemptive rights of any person. Except
as Previously  Disclosed,  there are no outstanding  options,  warrants or other
rights to  subscribe  for or  purchase  from FB&T any  capital  stock of FB&T or
securities convertible into or exchangeable for capital stock of FB&T. No shares
of capital  stock have been  reserved  for any  purpose,  except for (i) 105,000
shares of FB&T Common Stock in connection  with the Incentive  Stock Option Plan
(the  "Stock  Option  Plan");  (ii)  200,000  shares  of FB&T  Common  Stock  in
connection  with FB&T's  Dividend  Reinvestment  and Stock Purchase Plan;  (iii)
40,000  shares of FB&T  Common  Stock in  connection  with  FB&T's  Non-Employee
Director Stock Compensation Plan (the "Director Stock Option Plan"), (iv) 50,000
shares of FB&T Common Stock in connection  with FB&T's  Employee  Stock Discount
Plan, and (v) 252,000 shares of FB&T Common Stock in connection  with the Option
Agreement.

         2.5      FINANCIAL STATEMENTS; MINUTE BOOKS

         The FB&T Financial Statements (as defined below) fairly present or will
fairly present, as the case may be, the consolidated  financial position of FB&T
as of the dates indicated and the consolidated results of operations, changes in
shareholders'  equity and  statements  of cash flows for the periods  then ended
(subject, in the case of unaudited interim statements,  to normal year-end audit
adjustments  that are not  material  in amount or  effect)  in  conformity  with
generally accepted accounting  principles  applicable to financial  institutions
applied  on  a  consistent  basis.  The  minute  books  of  FB&T  and  the  FB&T
Subsidiaries  contain  legally  sufficient  records  of all  meetings  and other
corporate  actions  of its  shareholders  and  Boards  of  Directors  (including
committees of its Board of Directors).  The FB&T Financial Statements shall mean
(i) the consolidated balance sheets of FB&T as of December 31, 1994 and 1993 and
the related  consolidated  statements of income,  shareholders'  equity and cash
flows  for each of the  three  years  ended  December  31,  1994,  1993 and 1992
(including  related  notes  and  schedules,  if any) and  (ii) the  consolidated
balance  sheets  of  FB&T  and  related   consolidated   statements  of  income,
shareholders'  equity and cash flows (including related notes and schedules,  if
any) with respect to periods ended subsequent to December 31, 1994.

         2.6      MATERIAL ADVERSE EFFECT

         Since December 31, 1994 and except as Previously  Disclosed,  there has
not been any change in the financial  condition or results of operations of FB&T
or Fairfax  Bank which,  individually  or in the  aggregate,  has had a Material
Adverse Effect (other than as a result of changes in banking laws or regulations
of general applicability or interpretations thereof).

         2.7      ABSENCE OF UNDISCLOSED LIABILITIES

         Neither FB&T nor any FB&T  Subsidiary has any liability  (contingent or
otherwise)  that is  material  to FB&T on a  consolidated  basis or  that,  when
combined  with  all  similar  liabilities,  would  be  material  to  FB&T  on  a
consolidated basis,  except as Previously  Disclosed or as disclosed in the FB&T
Financial  Statements and except for liabilities incurred in the ordinary course
of business consistent with past practice since the date of the most recent FB&T
Financial Statements.

         2.8      LEGAL PROCEEDINGS; COMPLIANCE WITH LAWS

         Except  as  Previously  Disclosed,  there  are  no  actions,  suits  or
proceedings   instituted  or  pending  or,  to  the  best  knowledge  of  FB&T's
management,  threatened  against  any of  the  FB&T  Companies  or  against  any
property,  asset, interest or right of any of the FB&T Companies, or against any
officer,  director or employee of the FB&T Companies  that would,  if determined
adversely to FB&T or any FB&T Subsidiary, have a Material Adverse Effect on FB&T
on a consolidated  basis. To the best knowledge of FB&T, the FB&T Companies have
complied  in all  material  respects  with all laws,  ordinances,  requirements,
regulations or orders applicable to its business (including  environmental laws,
ordinances, requirements, regulations or orders).

         2.9      TAX MATTERS

         FB&T has filed all  federal,  state and local tax  returns  and reports
required to be filed,  and all taxes shown by such returns to be due and payable
have been paid or are reflected as a liability in the FB&T Financial  Statements
or are being contested in good faith and have been Previously Disclosed.  Except
to the extent that liabilities  therefor are specifically  reflected in the FB&T
Financial  Statements,  there are no federal,  state or local tax liabilities of
FB&T other than  liabilities  that have arisen since  December 31, 1994,  all of
which have been  properly  accrued or  otherwise  provided  for on the books and
records of FB&T. Except as Previously Disclosed, no tax return or report of FB&T
or any FB&T  Subsidiary  is under  examination  by any taxing  authority  or the
subject  of  any  administrative  or  judicial  proceeding,  and no  unpaid  tax
deficiency  has been  asserted  against any of the FB&T  Companies by any taxing
authority.

         2.10     PROPERTY

         Except  As  Previously  Disclosed  or  reserved  against  in  the  FB&T
Financial Statements, the FB&T Companies have good and marketable title free and
clear of all  material  liens,  encumbrances,  charges,  defaults  or  equitable
interests to all of the properties and assets,  real and personal,  reflected in
the balance sheet included in the FB&T  Financial  Statements as of December 31,
1994 or acquired  after such date. To the best knowledge of FB&T, all buildings,
and all fixtures, equipment, and other property and assets which are material to
its business,  held under leases or subleases,  are held under valid instruments
enforceable in accordance with their  respective  terms,  subject to bankruptcy,
insolvency,  reorganization,  moratorium and similar laws. To the best knowledge
of FB&T, the buildings, structures, and appurtenances owned, leased, or occupied
by FB&T and Fairfax Bank are in good operating  condition and in a state of good
maintenance and repair,  comply with applicable  zoning and other municipal laws
and regulations, and there are no latent defects therein.

         2.11     EMPLOYEE BENEFIT PLANS

         (a) FB&T will deliver to F&M as soon as  practicable  true and complete
copies of all material retirement, profit-sharing, stock option, bonus, vacation
or other material incentive plans or agreements, all material medical, dental or
other health plans,  all life insurance  plans and all other  material  employee
benefit  plans or fringe  benefit  plans,  including,  without  limitation,  all
"employee benefit plans" as that term is defined in Section 3(3) of the Employee
Retirement Income Security Act of 1974, as amended ("ERISA"), currently adopted,
maintained  by,  sponsored in whole or in part by, or contributed to by the FB&T
Companies for the benefit of employees, retirees or other beneficiaries eligible
to participate (collectively, the "FB&T Benefit Plans"). Any of the FB&T Benefit
Plans which is an "employee  pension  benefit  plan," as that term is defined in
Section  3(2) of ERISA,  is referred to herein as an "FB&T ERISA  Plan." No FB&T
Benefit Plan is or has been a multi-employer  plan within the meaning of Section
3(37) of the ERISA.

         (b)  Except as  Previously  Disclosed,  all FB&T  Benefit  Plans are in
compliance  with the applicable  terms of the Internal  Revenue Code of 1986, as
amended (the "Code"), and any other applicable laws, rules and regulations,  the
breach or violation  of which could result in a material  liability to FB&T on a
consolidated basis.

         (c) No FB&T ERISA Plan that is a defined  benefit  pension plan has any
"unfunded current liability," as that term is defined in Section 302(d)(8)(A) of
ERISA,  and the present fair market value of the assets of any such plan exceeds
the plan's "benefit liabilities," as that term is defined in Section 4001(a)(16)
of ERISA,  when determined under actuarial  factors that would apply if the plan
was terminated in accordance with all applicable legal requirements.

         2.12     INSURANCE

         Each of the FB&T  Companies  currently  maintains  insurance in amounts
reasonably  necessary  for its  operations  and, to the best  knowledge of FB&T,
similar in scope and coverage to that  maintained  by other  entities  similarly
situated.  None of the FB&T  Companies  has  received  any  notice  of a premium
increase or  cancellation  or a failure to renew with  respect to any  insurance
policy or bond and, within the last three years,  none of the FB&T Companies has
been  refused any  insurance  coverage  sought or applied  for,  and FB&T has no
reason to believe that existing insurance coverage cannot be renewed as and when
the same shall expire upon terms and conditions as favorable as those  presently
in effect,  other than  possible  increases  in  premiums or  unavailability  of
coverage that do not result from any  extraordinary  loss experience on the part
of the FB&T Companies.

         2.13     ALLOWANCE FOR LOAN LOSSES

         The allowance for loan losses  reflected on the balance sheets included
in the FB&T Financial  Statements,  as of their respective dates, is adequate in
all material  respects under the requirements of generally  accepted  accounting
principles  and  regulatory  accounting  principles  to provide  for  reasonably
anticipated losses on outstanding loans.

         2.14     ENVIRONMENTAL MATTERS

         (a)  Except  as  Previously  Disclosed,  FB&T and  Fairfax  Bank are in
substantial  compliance with all Environmental Laws (as defined below).  Neither
FB&T nor Fairfax  Bank has  received  any  communication  alleging  that FB&T or
Fairfax Bank is not in such compliance and, to the best knowledge of FB&T, there
are  no  present   circumstances  that  would  prevent  or  interfere  with  the
continuation of such compliance.

         (b) FB&T and Fairfax Bank have not received notice of pending,  and are
not  aware  of  any  threatened,   legal,  administrative,   arbitral  or  other
proceedings,  asserting Environmental Claims (as defined below) or other claims,
causes  of action or  governmental  investigations  of any  nature,  seeking  to
impose,  or that  could  result in the  imposition  of, any  material  liability
arising under any  Environmental  Laws upon (i) FB&T or Fairfax  Bank,  (ii) any
person or entity whose liability for any Environmental  Claim (as defined below)
FB&T or  Fairfax  Bank  has or may  have  retained  either  contractually  or by
operation of law, (iii) any real or personal property owned or leased by FB&T or
Fairfax  Bank, or any real or personal  property  which FB&T or Fairfax Bank has
been,  or  is,  judged  to  have  managed  or to  have  supervised  or  to  have
participated  in the  management  of, or (iv) any real or  personal  property in
which  Fairfax Bank holds a security  interest  securing a loan  recorded on the
books  of  Fairfax  Bank.  Neither  FB&T  nor  Fairfax  Bank is  subject  to any
agreement,  order,  judgment,  decree  or  memorandum  by  or  with  any  court,
governmental  authority,  regulatory  agency or third  party  imposing  any such
liability.

         (c) With respect to all real and personal  property  owned or leased by
FB&T or Fairfax  Bank, or all real and personal  property  which FB&T or Fairfax
Bank has been,  or is,  judged to have managed or to have  supervised or to have
participated in the management of, FB&T will promptly provide F&M with access to
copies of any environmental audits, analyses and surveys that have been prepared
relating to such properties (a list of which will be been Previously Disclosed).
To the best of FB&T's knowledge,  FB&T and Fairfax Bank are in compliance in all
material respects with all  recommendations  contained in any such environmental
audits, analyses and surveys.

         (d) There are no past or present  actions,  activities,  circumstances,
conditions,  events or  incidents  that could  reasonably  form the basis of any
Environmental Claim or other claim or action or governmental  investigation that
could result in the imposition of any liability  arising under any Environmental
Laws  against  FB&T or  Fairfax  Bank or  against  any  person or  entity  whose
liability  for any  Environmental  Claim  FB&T or  Fairfax  Bank has or may have
retained or assumed either contractually or by operation of law.

         (e)      For purposes of this Agreement, the following terms shall have
 the following meanings:

                  (1)  "Environmental  Claim" means any written  notice from any
         governmental  authority  or third party  alleging  potential  liability
         (including,  without limitation,  potential liability for investigatory
         costs,   clean-up,   governmental  response  costs,  natural  resources
         damages,  property damages, personal injuries or penalties) arising our
         of, based upon,  or resulting  from the  presence,  or release into the
         environment, of any Materials of Environmental Concern.

                  (2) "Environmental  Laws" means all applicable federal,  state
         and  local   laws  and   regulations,   including   the   Comprehensive
         Environmental  Response,  Compensation  and  Liability  Act of 1980, as
         amended,  that relate to pollution or protection of human health or the
         environment.

                  (3) "Materials of  Environmental  Concern"  means  pollutants,
         contaminants,   wastes,  toxic  substances,   petroleum  and  petroleum
         products and any other materials regulated under Environmental Laws.

         2.15     BROKERS AND FINDERS

         Neither  FB&T  nor any of its  officers,  directors  or  employees  has
employed any broker,  finder or financial  advisor or incurred any liability for
any fees or commissions in connection  with  transactions  contemplated  by this
Agreement, except for Scott & Stringfellow, Inc.

         2.16     STATEMENTS TRUE AND CORRECT

         When  the  Registration   Statement  on  Form  S-4  (the  "Registration
Statement") to be filed by F&M with the Securities and Exchange  Commission (the
"SEC") shall become  effective,  and at all times  subsequent  thereto up to and
including  the  FB&T  shareholders'  meeting  to  vote  upon  the  Merger,  such
Registration  Statement and all amendments or supplements thereto,  with respect
to all  information  set forth  therein  furnished by FB&T  relating to the FB&T
Companies,  (i)  shall  comply  in all  material  respects  with the  applicable
provisions of the federal and state  securities laws, and (ii) shall not contain
any  untrue  statement  of a  material  fact or omit to  state a  material  fact
required to be stated  therein or  necessary  to make the  statements  contained
therein not misleading.


                                    ARTICLE 3
                      REPRESENTATIONS AND WARRANTIES OF F&M

         F&M represents and warrants to FB&T as follows:

         3.1      ORGANIZATION, STANDING AND POWER

         F&M is a  corporation  duly  organized,  validly  existing  and in good
standing  under the laws of the  Commonwealth  of Virginia,  with full corporate
power and  authority  to carry on its  business  as now  conducted.  F&M is duly
registered as a bank holding company under the Bank Holding Company Act of 1956.

         3.2      ORGANIZATION, STANDING AND POWER OF F&M SUBSIDIARIES

         Each subsidiary of F&M (the "F&M Subsidiaries"  and,  collectively with
F&M, the "F&M Companies") is a duly organized corporation,  validly existing and
in  good  standing  in  their  respective  states  of  incorporation.  Each  F&M
Subsidiary (i) has full  corporate  power and authority to carry on its business
as now conducted  and (ii) is duly  qualified to do business in the states where
its  ownership  or leasing of property or the conduct of its  business  requires
such  qualification  and where the  failure to so qualify  would have a material
adverse effect on F&M on a consolidated basis. The outstanding shares of capital
stock of each of the F&M Subsidiaries are validly issued and outstanding,  fully
paid and  nonassessable  and all such shares are directly or indirectly owned by
F&M free and clear of all liens, claims and encumbrances or preemptive rights of
any person.

         3.3      AUTHORIZED AND EFFECTIVE AGREEMENT

         (a) F&M has all requisite  corporate  power and authority to enter into
and to  perform  all of its  obligations  under this  Agreement  and the Plan of
Merger.  The execution,  adoption and delivery of this Agreement and the Plan of
Merger and the consummation of the Merger have been duly and validly  authorized
by all necessary  corporate  action on the part of F&M.  This  Agreement and the
Plan of Merger  represent  the legal,  valid,  and binding  obligations  of F&M,
enforceable  against F&M in accordance with their respective terms, in each case
subject as to enforceability to (i) bankruptcy, insolvency, fraudulent transfer,
reorganization, moratorium, conservatorship,  receivership or other similar laws
affecting the enforcement of rights of creditors of FDIC-insured institutions or
the enforcement of creditors' rights generally, (ii) laws relating to the safety
and soundness of depository institutions and their holding companies,  and (iii)
general principles of equity.

         (b)  Neither  the  execution  and  delivery  of  this  Agreement,   the
consummation of the transactions contemplated herein, nor compliance by F&M with
any of the  provisions  hereof will:  (i) conflict with or result in a breach of
any  provision  of the  Articles  of  Incorporation  or Bylaws of F&M or any F&M
Subsidiary;  (ii)  constitute or result in the breach of any term,  condition or
provision  of,  or  constitute  a  default  under,  or give rise to any right of
termination,  cancellation  or  acceleration  with  respect to, or result in the
creation of any lien,  charge or encumbrance  upon, any property or asset of F&M
or any F&M Subsidiary pursuant to any note, bond, mortgage,  indenture, license,
agreement or other  instrument or obligation which would have a material adverse
effect  on  the  business,  operations  or  financial  condition  of  F&M  on  a
consolidated  basis,  or (iii)  violate  any order,  writ,  injunction,  decree,
statute, rule or regulation applicable to F&M or any F&M Subsidiary.

         3.4      CAPITAL STRUCTURE

         The authorized  capital stock of F&M consists of: (i) 5,000,000  shares
of  preferred  stock,  no par value per  share,  of which  none are  issued  and
outstanding;  and (ii)  30,000,000  shares of common stock,  par value $2.00 per
share, of which  16,551,077  shares were issued and outstanding on September 30,
1995. All  outstanding  shares of F&M Common Stock have been duly issued and are
validly  outstanding,  fully  paid and  nonassessable.  The shares of F&M Common
Stock to be issued in exchange for shares of FB&T Common Stock upon consummation
of the Merger will have been duly authorized and, when issued in accordance with
the  terms  of  this  Agreement,   will  be  validly  issued,   fully  paid  and
nonassessable and will be duly registered under the applicable federal and state
securities laws.

         3.5      FINANCIAL STATEMENTS

         The F&M Financial  Statements (as defined below) fairly present or will
fairly present,  as the case may be, the consolidated  financial position of F&M
as of the dates indicated and the consolidated results of operations, changes in
shareholders'  equity and  statements  of cash flows for the periods  then ended
(subject, in the case of unaudited interim statements,  to normal year-end audit
adjustments  that are not  material  in amount or  effect)  in  conformity  with
generally accepted accounting  principles  applicable to financial  institutions
applied on a consistent  basis.  The minute books of the F&M  Companies  contain
legally  sufficient  records of all meetings and other corporate  actions of its
shareholders  and  Boards of  Directors  (including  committees  of its Board of
Directors). The F&M Financial Statements shall mean (i) the consolidated balance
sheets of F&M as of  December  31,  1994 and 1993 and the  related  consolidated
statements of income,  shareholders' equity and cash flows for each of the three
years ended  December  31,  1994,  1993 and 1992  (including  related  notes and
schedules,  if any) and (ii) the consolidated  balance sheets of F&M and related
consolidated   statements  of  income,   shareholders'  equity  and  cash  flows
(including  related notes and  schedules,  if any) with respect to periods ended
subsequent to December 31, 1994.

         3.6      MATERIAL ADVERSE CHANGE

         Since December 31, 1994, there has not been any change in the financial
condition  or  results  of  operations  of F&M or the  F&M  Subsidiaries  which,
individually or in the aggregate,  has had a Material Adverse Effect (other than
as a result of changes in banking laws or regulations  of general  applicability
or interpretations thereof).

         3.7      ABSENCE OF UNDISCLOSED LIABILITIES

         Neither F&M nor any F&M  Subsidiary  has any liability  (contingent  or
otherwise)  that is  material  to F&M on a  consolidated  basis  or  that,  when
combined  with  all  similar  liabilities,   would  be  material  to  F&M  on  a
consolidated  basis,  except as disclosed in the F&M  Financial  Statements  and
except for liabilities  incurred in the ordinary  course of business  consistent
with past practice since the date of the most recent F&M Financial Statements.

         3.8      LEGAL PROCEEDINGS; COMPLIANCE WITH LAWS

         There are no actions, suits or proceedings instituted or pending or, to
the best  knowledge  of F&M,  threatened  against  any of the F&M  Companies  or
against any  property,  asset,  interest or right of any of the F&M Companies or
against any  officer,  director or  employee  of any of the F&M  Companies  that
would,  if determined  adversely to F&M or any F&M  Subsidiary,  have a material
adverse effect on F&M on a consolidated basis. To the best knowledge of F&M, the
F&M Companies have complied in all material respects with all laws,  ordinances,
requirements,  regulations or orders  applicable to their respective  businesses
(including environmental laws, ordinances, requirements, regulations or orders).

         3.9      TAX MATTERS

         F&M has filed all  federal,  state and local tax  returns  and  reports
required to be filed,  and all taxes shown by such returns to be due and payable
have been paid or are reflected as a liability in the F&M  Financial  Statements
or are being contested in good faith and have been Previously Disclosed.  Except
to the extent that liabilities  therefor are  specifically  reflected in the F&M
Financial  Statements,  there are no federal,  state or local tax liabilities of
F&M other than  liabilities  that have arisen since  December  31, 1993,  all of
which have been  properly  accrued or  otherwise  provided  for on the books and
records of F&M. Except as Previously  Disclosed,  no tax return or report of F&M
or any F&M  Subsidiary  is under  examination  by any  taxing  authority  or the
subject  of  any  administrative  or  judicial  proceeding,  and no  unpaid  tax
deficiency  has been  asserted  against any of the F&M  Companies  by any taxing
authority.

         3.10     EMPLOYEE BENEFIT PLANS

         (a)  All  F&M  employee  benefit  plans  are  in  compliance  with  the
applicable  terms of ERISA and the Code and any other applicable laws, rules and
regulations,  the  breach or  violation  of which  could  result  in a  material
liability to F&M on a consolidated basis.

         (b) No F&M  employee  benefit  plan  subject to ERISA that is a defined
benefit  pension  plan has any  "unfunded  current  liability,"  as that term is
defined in Section  302(d)(8)(A) of ERISA,  and the present fair market value of
the assets of any such plan exceeds the plan's  'benefit  liabilities,'  as that
term is defined in Section 4001(a)(16) of ERISA, when determined under actuarial
factors  that would  apply if the plan was  terminated  in  accordance  with all
applicable legal requirements.

         3.11     INSURANCE

         Each of the F&M  Companies  currently  maintains  insurance  in amounts
reasonably  necessary  for its  operations  and, to the best  knowledge  of F&M,
similar in scope and coverage to that  maintained  by other  entities  similarly
situated.  None of the F&M  Companies  has  received  any  notice  of a  premium
increase or  cancellation  or a failure to renew with  respect to any  insurance
policy or bond and,  within the last three years,  none of the F&M Companies has
been refused any insurance coverage sought or applied for, and F&M has no reason
to believe that existing  insurance  coverage  cannot be renewed as and when the
same shall expire upon terms and  conditions as favorable as those  presently in
effect,  other than possible increases in premiums or unavailability of coverage
that do not result from any extraordinary loss experience on the part of the F&M
Companies.

         3.12     ALLOWANCE FOR LOAN LOSSES

         The allowance for loan losses  reflected on the balance sheets included
in the F&M Financial  Statements,  as of their respective  dates, is adequate in
all material  respects under the requirements of generally  accepted  accounting
principles  and  regulatory  accounting  principles  to provide  for  reasonably
anticipated losses on outstanding loans.

         3.13     ENVIRONMENTAL MATTERS

         Except as Previously  Disclosed,  the F&M Companies are in  substantial
compliance with all Environmental Laws (as defined in Section 2.14). None of the
F&M  Companies  has  received  any  communication  alleging  that F&M or any F&M
Subsidiary is not in such  compliance  and, to the best  knowledge of F&M, there
are  no  present   circumstances  that  would  prevent  or  interfere  with  the
continuation of such compliance.

         3.14     STATEMENTS TRUE AND CORRECT

         When the  Registration  Statement to be filed by F&M with the SEC shall
become  effective,  and at all times subsequent  thereto up to and including the
FB&T shareholders' meeting to vote upon the Merger, such Registration  Statement
and all amendments or supplements  thereto,  with respect to all information set
forth therein  furnished by F&M relating to F&M (i) shall comply in all material
respects  with the  applicable  provisions  of the federal and state  securities
laws, and (ii) shall not contain any untrue statement of a material fact or omit
to state a material fact required to be stated  therein or necessary to make the
statements contained therein not misleading.

                                    ARTICLE 4
                            COVENANTS AND AGREEMENTS

         4.1      INVESTIGATION AND CONFIDENTIALITY

         FB&T will keep F&M advised of all material developments relevant to its
business  and to  consummation  of the  Merger,  and F&M will advise FB&T of any
material  adverse  change  in its  financial  condition  or  operations  and all
material  developments  that are likely to adversely affect  consummation of the
Merger.  F&M  and  FB&T  each  may  make  or  cause  to  be  made  such  further
investigation  of the financial  and legal  condition of the other as such party
reasonably deems necessary or advisable in connection with the Merger, provided,
however,  that such investigation shall not interfere  unnecessarily with normal
operations.  F&M and FB&T agree to furnish  the other and the  other's  advisors
with such financial data and other  information with respect to its business and
properties as such other party shall from time to time reasonably request.  Each
party hereto shall, and shall cause each of its directors,  officers,  attorneys
and advisors,  to maintain the  confidentiality  of all information  obtained in
such investigation which is not otherwise publicly disclosed by the other party,
such undertaking with respect to  confidentiality  to survive any termination of
this Agreement.  In the event of the  termination of this Agreement,  each party
shall return to the furnishing party or, at the request of the furnishing party,
destroy and certify the destruction of all confidential  information  previously
furnished in connection with the transactions contemplated by this Agreement.

         4.2      REGISTRATION STATEMENT; SHAREHOLDER APPROVAL

         (a) FB&T  shall  submit  this  Agreement  and the Plan of Merger to its
shareholders  for  approval  at an annual or  special  meeting  to be held on or
before April 15, 1996 or as soon thereafter as practicable (the "FB&T Meeting").
Subject to the fiduciary duties of the Board of Directors of FB&T (as advised in
writing by its counsel), the FB&T Board of Directors shall unanimously recommend
approval  of the  Merger and shall use its best  efforts  to solicit  and obtain
votes of the holders of FB&T Common Stock in favor of the Merger. Each member of
the FB&T Board of Directors agrees to vote all shares of FB&T Common Stock under
his control (and not held in a fiduciary capacity) in favor of the Merger.

         (b) F&M and FB&T will prepare jointly the proxy statement/prospectus to
be used in connection with the FB&T Meeting (the "Proxy  Statement/Prospectus").
F&M will prepare and file with the SEC a Registration  Statement,  of which such
Proxy  Statement/Prospectus  shall be a part,  and will use its best  efforts to
have the Registration Statement declared effective as promptly as possible. When
the Registration Statement or any post-effective amendment or supplement thereto
shall become effective and at all times subsequent to such effectiveness,  up to
and including the date of the FB&T Meeting, such Registration  Statement and all
amendments or supplements  thereto,  with respect to all  information  set forth
therein  furnished or to be furnished by FB&T relating to the FB&T Companies and
by F&M relating to the F&M Companies, will conform in all material respects with
the provisions of the Securities Act of 1933 and any other applicable  statutory
or regulatory requirements.

         4.3      OPERATION OF THE BUSINESS OF FB&T

         Between the date of this Agreement and the Effective  Date, FB&T agrees
that each of the FB&T  Companies  will  operate its  business  substantially  as
presently operated and only in the ordinary course and will use its best efforts
to preserve its properties, business and relationships with customers, employees
and other  persons  having  business  dealings  with it.  Without  limiting  the
generality  of the  foregoing,  FB&T agrees that it will not,  without the prior
written consent of F&M:

         (a) Make any change in its authorized  capital stock,  or issue or sell
any additional  shares of,  securities  convertible into or exchangeable for, or
options  (except  pursuant  to plans now in  existence),  warrants  or rights to
purchase, its capital stock, nor shall it purchase,  redeem or otherwise acquire
any of its  outstanding  shares of capital stock,  except that FB&T shall not be
restricted  from  acquiring  any  shares of FB&T  Common  Stock  that  secure an
extension of credit made by FB&T that is in default or selling,  in the ordinary
course, any such re-acquired shares;

         (b) Increase the rate of compensation of any of its directors, officers
or employees, or pay or agree to pay any bonus to, or provide any other employee
benefit or incentive to, any of its directors,  officers or employees, except in
a manner and amount consistent with past practice, any of which changes shall be
reported promptly to F&M;

         (c)  Enter  into  any  bonus,  incentive  compensation,  stock  option,
deferred  compensation,  profit  sharing,  thrift,  retirement,  pension,  group
insurance or other benefit plan or any employment or consulting agreement;

         (d) Incur any obligation or liability  (whether absolute or contingent,
excluding suits instituted  against it), make any pledge, or encumber any of its
assets,  nor  dispose  of any of its assets in any other  manner,  except in the
ordinary  course  of its  business  and  for  adequate  value,  or as  otherwise
specifically permitted in this Agreement;

         (e)  Solicit or  encourage  inquiries  or  proposals  with  respect to,
furnish any  information  relating to, or  participate  in any  negotiations  or
discussions  concerning,  any  acquisition  or purchase of all or a  substantial
portion of the assets of, or a substantial  equity  interest in, FB&T or Fairfax
Bank or any business  combination  with FB&T other than as  contemplated by this
Agreement;  (except where the failure to furnish such information or participate
in such negotiations or discussions would, on the advice of counsel,  constitute
a breach of the fiduciary or legal  obligations  of FB&T's Board of Directors to
its  shareholders);  or  authorize  or permit any  officer,  director,  agent or
affiliate of FB&T or Fairfax Bank to do any of the above;  or fail to notify F&M
immediately if any such inquiries or proposals are received by FB&T;

         (f)  Change its lending,  investment,  asset/liability  management or
other material  banking policies in any material respect, except as may be
required by applicable law;

         (g)  Alter, amend or repeal its Bylaws or Articles of Incorporation; or

         (h)  Propose or take any other  action  which would make any
representation  or warranty in Article 2 hereof untrue.

         Notwithstanding  the  foregoing,  Fairfax  Bank shall be  permitted  to
extend the initial term for a ten year period  ending on December 31, 2005 under
that  certain  Office Lease for the real  property  located at 4117 Chain Bridge
Road,  dated as of August 5, 1988,  by and between  Fairfax  Bank and 4117 Chain
Bridge Road Associates,  a Virginia general  partnership,  on the same terms and
conditions as currently in effect, subject to the approval of F&M.

         4.4      OPERATION OF THE BUSINESS OF F&M

         Between the date of this  Agreement and the Effective  Date, F&M agrees
that each of the F&M  Companies  will  operate  its  business  substantially  as
presently operated and only in the ordinary course and will use its best efforts
to preserve its properties, business and relationships with customers, employees
and other persons having business dealings with it. In addition, F&M agrees that
it will not solicit or encourage inquiries or proposals with respect to, furnish
any information  relating to, or participate in any  negotiations or discussions
concerning,  any acquisition or purchase of all or a substantial  portion of the
assets of, or a substantial equity interest in, F&M or any business  combination
with F&M which may, as a condition  thereof,  result in the  termination of this
Agreement  and the Plan of Merger  (except  where the  failure to  furnish  such
information or participate in such  negotiations  or discussions  would,  on the
advice of counsel,  constitute a breach of the fiduciary or legal obligations of
F&M's  Board of  Directors  to its  shareholders);  or  authorize  or permit any
officer, director, agent or affiliate of F&M to do any of the above.

         4.5      DIVIDENDS

         F&M agrees  that prior to the  Effective  Date FB&T may declare and pay
its regular quarterly cash dividends in an amount not to exceed $0.154 per share
per  quarterly  dividend.  Notwithstanding  the  foregoing,  FB&T may change its
dividend record and payment dates to dates consistent with F&M's dividend record
and payment dates, and the payment of each such dividend shall be subject to the
reasonable  determination  of F&M that no  material  change has  occurred in the
financial condition or results of operation of FB&T since December 31, 1994.

         4.6      REGULATORY FILINGS

         F&M and FB&T shall use their best  efforts to prepare  and file as soon
as practicable  after the date hereof all required  applications  for regulatory
approval of the Merger. F&M shall use its best efforts to obtain prompt approval
of each required application.

         4.7      PUBLIC ANNOUNCEMENTS

         Each party will consult with the other before issuing any press release
or otherwise  making any public  statements with respect to the Merger and shall
not issue any such press release or make any such public statement prior to such
consultations, except as may be required by law.

         4.8      ACCOUNTING TREATMENT

         F&M and FB&T  shall  each use their  best  efforts  to ensure  that the
Merger qualifies for pooling-of-interests accounting treatment.

         4.9      AFFILIATES

         FB&T shall identify those persons who may deemed to be  "affiliates" of
FB&T with the meaning of Rule 145  promulgated  under the  Securities  Act. FB&T
shall cause each person so  identified  to deliver to F&M at least 30 days prior
to the Effective  Date a written  agreement  providing that such person will not
dispose of F&M Common Stock received in the Merger,  except in a manner that (i)
complies  with  the  Securities  Act of  1933  and  the  rules  and  regulations
promulgated  thereunder,  and (ii) is consistent with the  qualification  of the
transactions contemplated hereby for pooling of interests accounting treatment.

         4.10     BENEFIT PLANS

         Upon   consummation  of  the  Merger,   as  soon  as   administratively
practicable,  employees  of FB&T shall be  entitled  to  participate  in the F&M
pension,  severance,  benefit and similar plans on the same terms and conditions
as employees of the F&M  Companies,  giving effect to years of service with FB&T
as if such service were with F&M.


         4.11     NYSE LISTING

         F&M shall list on the New York Stock  Exchange the shares of F&M Common
Stock to be issued in the Merger.

         4.12     INDEMNIFICATION

         F&M agrees that  following  the  Effective  Date,  it shall  indemnify,
defend and hold harmless any person who has rights to indemnification from FB&T,
to the same  extent and on the same  conditions  as such  person is  entitled to
indemnification pursuant to Virginia law and FB&T's Articles of Incorporation or
Bylaws,  as in  effect  on the date of this  Agreement,  to the  extent  legally
permitted  to do so  with  respect  to  matters  occurring  on or  prior  to the
Effective Date.  Without limiting the foregoing,  in any case in which corporate
approval may be required to effectuate any indemnification, F&M shall direct, at
the  election  of  the  party  to be  indemnified,  that  the  determination  of
permissibility of indemnification  shall be made by independent counsel mutually
agreed upon between F&M and the indemnified  party. F&M shall use its reasonable
best efforts to maintain  FB&T's  existing  directors'  and officers'  liability
policy,  or some other policy,  including  F&M's existing  policy,  providing at
least comparable  coverage,  covering persons who are currently  covered by such
insurance of FB&T for a period of three years after the Effective  Date on terms
no less favorable than those in effect on the date hereof.

         4.13     FB&T STOCK OPTIONS

         From and after the  Effective  Date,  all employee  and director  stock
options to purchase  shares of FB&T Common Stock (each, an "FB&T Stock Option"),
which are then outstanding and  unexercised,  shall be converted into and become
options to purchase  shares of F&M Common Stock,  and F&M shall assume each such
FB&T Stock  Option in  accordance  with the terms of the plan and  agreement  by
which it is evidenced; provided, however, that from and after the Effective Date
(i) each  such FB&T  Stock  Option  assumed  by F&M may be  exercised  solely to
purchase  shares of F&M  Common  Stock,  (ii) the number of shares of F&M Common
Stock  purchasable upon exercise of such FB&T Stock Option shall be equal to the
number of shares of FB&T  Common  Stock  that were  purchasable  under such FB&T
Stock Option  immediately prior to the Effective Date multiplied by the Exchange
Ratio and rounding down to the nearest whole share, with cash being paid for any
fractional share interest that otherwise would be purchasable, and (iii) the per
share  exercise  price  under each such FB&T Stock  Option  shall be adjusted by
dividing  the per share  exercise  price of each such FB&T  Stock  Option by the
Exchange  Ratio,  and rounding to the nearest cent. The terms of each FB&T Stock
Option shall, in accordance with its terms, be subject to further  adjustment as
appropriate  to reflect any stock split,  stock  dividend,  recapitalization  or
other similar  transaction  with respect to F&M Common Stock on or subsequent to
the  Effective  Date.  It is intended  that the  foregoing  assumption  shall be
effected in a manner which is consistent with the requirements of Section 424 of
the Code as to any FB&T Stock  Option that is an  "incentive  stock  option" (as
defined  in  Section  422 of the Code) or is  issued  under an  "employee  stock
purchase  plan" (as defined in Section 423 of the Code).  F&M reserves the right
to terminate as of the Effective Date the Employee Stock Purchase Plan of FB&T.

         4.14     STOCK OPTION AGREEMENT

         FB&T shall  grant to F&M an option to acquire  such number of shares of
FB&T  Common  Stock  that would  equate to 19.9% of the  issued and  outstanding
common stock of FB&T, all in accordance with the Option Agreement.

                                    ARTICLE 5
                            CONDITIONS TO THE MERGER

         5.1      GENERAL CONDITIONS

         The respective obligations of each of F&M and FB&T to effect the Merger
shall be subject to the  fulfillment or waiver at or prior to the Effective Date
of the following conditions:

         (a) Corporate Action. All corporation action necessary to authorize the
execution,  delivery and  performance of this Agreement and  consummation of the
transactions  contemplated  hereby  shall  have  been  duly and  validly  taken,
including without limitation the approval of the shareholders of FB&T.

         (b) Registration  Statement.  The  Registration  Statement  shall have
been  declared  effective  and shall not be subject to a stop order or any
threatened stop order of the SEC or any state securities commissioner.

         (c)  Regulatory  Approvals.  F&M  and  FB&T  shall  have  received  all
regulatory  approvals required in connection with the transactions  contemplated
by this  Agreement,  all notice periods and waiting  periods  required after the
granting of any such approvals  shall have passed,  and all such approvals shall
be in effect;  provided,  however, that no such approvals shall have imposed any
condition  or  requirement  which,  in the  reasonable  opinion of the Boards of
Directors of F&M or FB&T,  would so materially  adversely impact the economic or
business  benefits of the  transactions  contemplated  by this  Agreement  as to
render consummation of the Merger inadvisable or unduly burdensome.

         (d) Tax Opinion.  F&M and FB&T shall have  received an opinion of F&M's
counsel in form and  substance  satisfactory  to F&M and FB&T to the effect that
the Merger will constitute a reorganization within the meaning of Section 368 of
the Code and that no gain or loss will be recognized by the shareholders of FB&T
to the extent they  receive F&M Common  Stock  solely in exchange for their FB&T
Common Stock in the Merger.

         (e) Opinions of Counsel. FB&T shall have delivered to F&M and F&M shall
have delivered to FB&T opinions of counsel,  dated as of the Effective  Date, as
to such  matters  as they  may  each  reasonably  request  with  respect  to the
transactions  contemplated by this Agreement and in a form reasonably acceptable
to each of them.

         (f) Legal  Proceedings.  Neither F&M nor FB&T shall be subject to any
order,  decree or injunction of a court or agency of competent jurisdiction
which enjoins or prohibits the consummation of the Merger.

         5.2      CONDITIONS TO OBLIGATIONS OF F&M

         The  obligations  of F&M to effect the  Merger  shall be subject to the
fulfillment  or  waiver  at or  prior  to the  Effective  Date of the  following
additional conditions:

         (a) Representations and Warranties.  The representations and warranties
of FB&T  set  forth in  Article  2 shall be true  and  correct  in all  material
respects as of the date of this Agreement and as of the Effective Date as though
made  on the  Effective  Date  (or on the  date  when  made  in the  case of any
representation  and warranty  which  specifically  relates to an earlier  date),
except as otherwise expressly  contemplated by this Agreement or consented to in
writing by F&M.

         (b)  Performance  of  Obligations.  FB&T  shall have  performed  in all
material  respects  all  obligations  required to be  performed by it under this
Agreement prior to the Effective Date.

         (c)  Officers'  Certificate.   FB&T  shall  have  delivered  to  F&M  a
certificate,  dated the Effective  Date and signed by its Chairman or President,
to the effect  that the  conditions  set forth in  Sections  5.1(a),  5.2(a) and
5.2(b) have been satisfied.

         (d)      Affiliate  Letters.  F&M shall have  received  the  written
agreements  from the  affiliates  as specified in Section 4.9 hereof.

         (e) Accountants' Letters. F&M shall have received a letter, dated as of
the Effective Date, from Yount, Hyde & Barbour,  P.C.,  satisfactory in form and
substance  to  F&M,  that  the  Merger  will  qualify  for  pooling-of-interests
accounting treatment.

         5.3      CONDITIONS TO OBLIGATIONS OF FB&T

         The  obligations  of FB&T to effect the Merger  shall be subject to the
fulfillment  or  waiver  at or  prior  to the  Effective  Date of the  following
additional conditions:

         (a) Representations and Warranties.  The representations and warranties
of F&M set forth in Article 3 shall be true and correct in all material respects
as of the date of this  Agreement and as of the Effective Date as though made on
the Effective  Date (or on the date when made in the case of any  representation
and warranty which specifically relates to an earlier date), except as otherwise
expressly contemplated by this Agreement or consented to in writing by FB&T.

         (b)  Performance  of  Obligations.  F&M  shall  have  performed  in all
material  respects  all  obligations  required to be  performed by it under this
Agreement prior to the Effective Date.

         (c)  Officers'  Certificate.   F&M  shall  have  delivered  to  FB&T  a
certificate,  dated the Effective  Date and signed by its Chairman or President,
to the effect that the conditions set forth in Sections 5.1(a),  5.1(b), 5.1(c),
5.3(a) and 5.3(b) have been satisfied.

         (d)  Investment  Banking  Letter.  FB&T shall have  received an updated
fairness  opinion from Scott & Stringfellow,  Inc.,  financial  advisor to FB&T,
addressed to FB&T and dated on or about the date the Proxy  Statement/Prospectus
is mailed to  shareholders  of FB&T,  to the effect that the terms of the Merger
are fair to the shareholders of FB&T from a financial standpoint

                                    ARTICLE 6
                                   TERMINATION

         6.1      TERMINATION

         This  Agreement  and the Plan of Merger may be  terminated  at any time
before the  Effective  Date,  whether  before or after  approval  thereof by the
shareholders of FB&T, as provided below:

         (a)      Mutual Consent.  By mutual consent of the parties, evidenced
by their written agreement.

         (b) Closing  Delay.  At the  election  of either  party,  evidenced  by
written  notice,  if the Closing shall not have occurred on or before  September
30,  1996,  or such later  date as shall  have been  agreed to in writing by the
parties;  provided,  however,  that the right to  terminate  under this  Section
6.1(b)  shall not be  available  to either  party  whose  failure  to perform an
obligation  hereunder  has been the cause of, or has resulted in, the failure of
the Closing to occur on or before such date.

         (c)  Conditions  to F&M  Performance  Not Met. By F&M upon  delivery of
written  notice  of  termination  to  FB&T if any  event  occurs  which  renders
impossible  the  satisfaction  in any  material  respect  of one or  more of the
conditions to the  obligations of F&M to effect the Merger set forth in Sections
5.1 and 5.2, and such noncompliance is not waived by F&M.

         (d)  Conditions to FB&T  Performance  Not Met. By FB&T upon delivery of
written  notice  of  termination  to F&M  if  any  event  occurs  which  renders
impossible  the  satisfaction  in any  material  respect  of one or  more of the
conditions to the obligations of FB&T to effect the Merger set forth in Sections
5.1 and 5.3, and such noncompliance is not waived by FB&T.

         (e) Due  Diligence  Review of FB&T. By F&M in writing at any time prior
to December 11, 1995 if F&M  determines in its sole good faith judgment that the
financial  condition,  business or  prospects of FB&T are  materially  adversely
different from what was reasonably  expected by F&M after the performance of its
due diligence prior to the execution of this Agreement;  provided that F&M shall
inform FB&T upon such  termination of the reasons for F&M's  determination  and,
provided  further,  that this Section  6.1(e) shall not limit in any way the due
diligence  investigation  of FB&T which F&M may perform or otherwise  affect any
other  rights  which F&M has after the date hereof and after  December 11, 1995,
under the terms of this Agreement.

         (f) Due  Diligence  Review of F&M. By FB&T in writing at any time prior
to December 11, 1995 if FB&T determines in its sole good faith judgment that the
financial condition,  business or prospects of F&M (as such condition,  business
or  prospects  may affect the market price of F&M Common  Stock) are  materially
adversely  different  from  what  was  reasonably  expected  by FB&T  after  the
performance  of its due  diligence  prior to the  execution  of this  Agreement;
provided  that FB&T shall  inform F&M upon such  termination  of the reasons for
FB&T's  determination and, provided further,  that this Section 6.1(f) shall not
limit in any way the due diligence  investigation  of F&M which FB&T may perform
or  otherwise  affect any other  rights which FB&T has after the date hereof and
after December 11, 1995, under the terms of this Agreement.

         6.2      EFFECT OF TERMINATION

         In the event this  Agreement  is  terminated  pursuant  to Section  6.1
hereof, both this Agreement and the Plan of Merger shall become void and have no
effect, except that (i) the provisions hereof relating to confidentiality, press
releases  and expenses  set forth in Sections  4.1,  4.7 and 6.4,  respectively,
shall survive any such termination and (ii) a termination  pursuant to 6.1(c) or
6.1(d)  hereof  shall not  relieve the  breaching  party from  liability  for an
uncured  intentional  breach of any provision of this  Agreement  giving rise to
such termination.

         6.3      SURVIVAL OF REPRESENTATIONS, WARRANTIES AND COVENANTS

         All representations, warranties and covenants in this Agreement and the
Plan of Merger shall not survive the Effective  Date and shall be terminated and
extinguished  at the  Effective  Date.  From and after the Effective  Date,  the
parties  hereto shall have no liability to the other on account of any breach of
any of those representations,  warranties and covenants; provided, however, that
the  foregoing  clause shall not (i) apply to agreements of the parties which by
their terms are  intended to be performed  after the  Effective  date,  and (ii)
shall not relieve any person for liability for fraud,  deception or  intentional
misrepresentation.

         6.4      EXPENSES

         (a) Except as provided  below,  each of the parties  shall bear and pay
all  costs and  expenses  incurred  by it in  connection  with the  transactions
contemplated   herein,   including  fees  and  expenses  of  its  own  financial
consultants, accountants and counsel, except that F&M agrees to bear and pay the
cost of printing and mailing the Proxy Statement/Prospectus.

         (b) Notwithstanding the provisions of Section 6.4(a) hereof, if for any
reason the Merger is not approved by FB&T's  shareholders at the FB&T Meeting or
any adjournment thereof, FB&T shall reimburse F&M for one-half of all reasonable
out-of-pocket  expenses  incurred  by F&M in  connection  with the  transactions
contemplated by this Agreement, provided that the maximum amount that FB&T shall
be responsible to F&M for under this Section 6.4(b) shall be limited to $50,000.

         (c) If this Agreement is terminated by F&M or FB&T because of a willful
and  material  breach by the other of any  representation,  warranty,  covenant,
undertaking or restriction  set forth herein,  and provided that the terminating
party  shall  not  have  been  in  breach  (in  any  material  respect)  of  any
representation  and warranty,  covenant,  undertaking or  restriction  contained
herein,  then  the  breaching  party  shall  reimburse  the  other  party of all
reasonable  out-of-pocket  expenses  incurred  by  it  in  connection  with  the
transactions contemplated by this Agreement.

         (d) Final settlement with respect to the reimbursement of such fees and
expenses by the parties shall be made within  thirty days after the  termination
of this Agreement.

                                    ARTICLE 7
                               GENERAL PROVISIONS

         7.1      ENTIRE AGREEMENT

         This Agreement  contains the entire  agreement  among F&M and FB&T with
respect to the Merger and the  related  transactions  and  supersedes  all prior
arrangements or understandings with respect thereto.

         7.2      BINDING EFFECT; NO THIRD PARTY RIGHTS

         This Agreement shall bind F&M and FB&T and their respective  successors
and assigns.  Other than Section 4.10,  nothing in this Agreement is intended to
confer  upon any  person,  other  than the  parties  hereto or their  respective
successors, any rights or remedies under or by reason of this Agreement.

         7.3      WAIVER AND AMENDMENT

         Any term or provision of this Agreement may be waived in writing at any
time by the party which is, or whose  shareholders are, entitled to the benefits
thereof,   and  this  Agreement  may  be  amended  or  supplemented  by  written
instructions duly executed by the parties hereto at any time,  whether before or
after the FB&T Meeting, except statutory requirements and requisite approvals of
shareholders and regulatory authorities.


         7.4      GOVERNING LAW

         Except as  required  otherwise  or  otherwise  indicated  herein,  this
Agreement  shall  be  construed  and  enforced  according  to  the  laws  of the
Commonwealth of Virginia.

         7.5      NOTICES

         All notices or other  communications  which are  required or  permitted
hereunder shall be in writing and sufficient if delivered  personally or sent by
registered or certified mail, postage prepaid, addressed as follows:

                  If to F&M:
                           Alfred B. Whitt
                           F&M National Corporation
                           38 Rouss Avenue
                           P. 0. Box 2800
                           Winchester, Virginia 22604

                  Copy to:
                           George P. Whitley
                           LeClair Ryan
                           707 East Main Street; 11th Floor
                           Richmond, Virginia 23219

                  If to FB&T:
                           Charles E. Curtis
                           Fairfax Bank & Trust Company
                           4117 Chain Bridge Road
                           P.O. Box 1087
                           Fairfax, Virginia 22030

                  Copy to:

                           Ronald W. Tydings
                           Tydings, Bryan & Adams, P.C.
                           4117 Chain Bridge Road
                           Post Office Box 250
                           Fairfax, Virginia  22030-0250

                           Hugh B. Wellons
                           Mays & Valentine
                           NationsBank Center
                           1111 East Main Street
                           P.O. Box 1122
                           Richmond, Virginia  23208

         7.6      COUNTERPARTS

         This Agreement may be executed in any number of  counterparts,  each of
which shall be an original,  but such counterparts together shall constitute one
and the same agreement.


         7.7      SEVERABILITY

         In the event that any provision of this Agreement shall be held invalid
or unenforceable by any court of competent jurisdiction,  such holding shall not
invalidate or render unenforceable any other provisions hereof. Any provision of
this Agreement held invalid or unenforceable only in part or degree shall remain
in full  force and  effect to the  extent  not held  invalid  or  unenforceable.
Further, the parties agree that a court of competent jurisdiction may reform any
provision of this Agreement held invalid or  unenforceable  so as to reflect the
intended agreement of the parties hereto.



         IN WITNESS WHEREOF, the parties hereto have caused this Agreement to be
executed in counterparts  by their duly authorized  officers and their corporate
seals to be affixed hereto, all as of the date first written above.


                                             F&M NATIONAL CORPORATION
                                                Winchester, Virginia



                                             By: /s/ JACK R. HUYETT
                                                  Jack R. Huyett
                                                  President and Chief
                                                  Administrative Officer

ATTEST:


By: /s/ ALFRED B. WHITT
     Alfred B. Whitt
     Secretary


                                            FB&T FINANCIAL CORPORATION.
                                               Fairfax, Virginia



                                            By: /s/ CHARLES E. CURTIS
                                                 Charles E. Curtis
                                                 President


ATTEST:



By: /s/ T. EARL ROGERS
     T. Earl Rogers
     Assistant Corporate Secretary



<PAGE>



                           FB&T FINANCIAL CORPORATION

                               BOARD OF DIRECTORS


     Each of the undersigned members of the Board of Directors of FB&T Financial
Corporation  agrees  to be bound by his  personal  obligations  as  provided  in
Section 4.2 and 4.3(e) of the Agre0ement and Plan of Reorganization.




          Allen L. Baran                        Otis R. Pool

          Warren E. Barry                       T. Earl Rogers

          Charles E. Curtis                     Ronald W. Tydings

          Jerry M. Phillips



<PAGE>

                                                                  EXHIBIT A
                                                         To the Agreement and
                                                         Plan of Reorganization



                                 PLAN OF MERGER
                                     BETWEEN
                           FB&T FINANCIAL CORPORATION
                                       AND
                            F&M NATIONAL CORPORATION


         Pursuant  to this Plan of Merger  ("Plan of  Merger"),  FB&T  Financial
Corporation,  a Virginia  corporation  ("FB&T"),  shall  merge with and into F&M
National Corporation, a Virginia corporation ("F&M").

                                    ARTICLE I
                               TERMS OF THE MERGER

         1.1      THE MERGER

         Subject  to the  terms  and  conditions  of the  Agreement  and Plan of
Reorganization, dated as of November 22, 1995 (the "Agreement"), between F&M and
FB&T, at the Effective Date FB&T shall be merged with and into F&M in accordance
with the  provisions of Article 12 of the Virginia  Stock  Corporation  Act (the
"Act")  and  with the  effect  specified  in  Section  13.1-721  of the Act (the
"Merger").  F&M shall be the  surviving  corporation  of the Merger.  The Merger
shall  become  effective  (the  "Effective  Date")  on  the  date  shown  on the
Certificate of Merger issued by the Virginia State  Corporation  Commission (the
"SCC").

         1.2      ARTICLES OF INCORPORATION AND BYLAWS

         The Articles of Incorporation  and Bylaws of F&M in effect  immediately
prior to the  consummation  of the Merger shall remain in effect  following  the
Effective Date until otherwise amended or repealed.

                                   ARTICLE II
                           MANNER OF CONVERTING SHARES

         2.1      CONVERSION OF SHARES

         Upon and by reason of the Merger  becoming  effective  pursuant  to the
issuance  of a  Certificate  of  Merger  by the SCC and  except  as set forth in
Section 2.3 below,  no cash shall be allocated to the  shareholders  of FB&T and
stock shall be issued and allocated as follows:

         (a) Each share of common  stock,  par value  $1.25 per  share,  of FB&T
("FB&T Common Stock") issued and outstanding  immediately prior to the Effective
Date shall,  by operation of law, be  automatically  exchanged for the number of
shares of F&M Common  Stock whose  aggregate  market value  equals  $35.00.  The
market value of F&M Common Stock will be its average  closing  price as reported
on the New York Stock  Exchange  (the  "NYSE") for each of the ten trading  days
immediately  preceding the Effective Date (the "Average Closing Price"),  except
as the Average  Closing  Price may be adjusted as provided  below.  The ratio of
shares of F&M Common Stock that will be exchanged for each outstanding  share of
FB&T Common  Stock shall be referred to herein as the  "Exchange  Ratio,"  which
shall be rounded to the nearest one-one  thousandth of a share.  Notwithstanding
the foregoing,  in the event:  (A) F&M shall have entered into an agreement with
any person to (i)  acquire,  merge or  consolidate,  or enter  into any  similar
transaction,  with  F&M,  (ii)  purchase,  lease  or  otherwise  acquire  all or
substantially  all of the assets of F&M or (iii)  purchase or otherwise  acquire
securities  representing  10% or more of the  voting  power  of F&M;  or (B) any
person  shall have made a bona fide  proposal to F&M by public  announcement  or
written  communication  that is or becomes the subject of public  disclosure  to
acquire  F&M  by  merger,  share  exchange,  consolidation,  purchase  of all or
substantially all of its assets or any similar transaction,  the Average Closing
Price will be based on the average closing price of F&M Common Stock for each of
the  ten  trading  days  immediately  preceding  the  public  announcement  of a
transaction or event described in either (A) or (B).

         (b) Each  holder of a  certificate  representing  shares of FB&T Common
Stock upon the  surrender of his FB&T stock  certificates  to F&M, duly endorsed
for transfer in accordance  with Section 2.2 below,  will be entitled to receive
in exchange  therefor a certificate or certificates  representing  the number of
shares of F&M Common Stock that his shares shall be converted  into  pursuant to
the Exchange  Ratio.  Each such holder of FB&T Common Stock shall have the right
to receive any dividends previously declared but unpaid as to such stock and the
consideration  described in this Section 2.1 and Section 2.3 upon the  surrender
of such certificate in accordance with Section 2.2. In the event F&M changes the
number  of  shares of F&M  Common  Stock  issued  and  outstanding  prior to the
Effective Date as a result of any stock split, stock dividend,  recapitalization
or similar  transaction  with  respect to the  outstanding  shares of F&M Common
Stock and the record date  therefor  shall be prior to the Effective  Date,  the
Exchange Ratio shall be proportionately adjusted.

         (c) Shares of F&M Common Stock issued and outstanding immediately prior
to the Effective Date shall continue unchanged as an outstanding share of Common
Stock of F&M, as the successor corporation.

         (d) From and after the Effective  Date, all employee and director stock
options to purchase  shares of FB&T Common Stock (each, an "FB&T Stock Option"),
which are then outstanding and  unexercised,  shall be converted into and become
options to purchase  shares of F&M Common Stock,  and F&M shall assume each such
FB&T Stock  Option in  accordance  with the terms of the plan and  agreement  by
which it is evidenced; provided, however, that from and after the Effective Date
(i) each  such FB&T  Stock  Option  assumed  by F&M may be  exercised  solely to
purchase  shares of F&M  Common  Stock,  (ii) the number of shares of F&M Common
Stock  purchasable upon exercise of such FB&T Stock Option shall be equal to the
number of shares of FB&T  Common  Stock  that were  purchasable  under such FB&T
Stock Option  immediately prior to the Effective Date multiplied by the Exchange
Ratio and rounding down to the nearest whole share, with cash being paid for any
fractional share interest that otherwise would be purchasable, and (iii) the per
share  exercise  price  under each such FB&T Stock  Option  shall be adjusted by
dividing  the per share  exercise  price of each such FB&T  Stock  Option by the
Exchange  Ratio,  and rounding to the nearest cent. The terms of each FB&T Stock
Option shall, in accordance with its terms, be subject to further  adjustment as
appropriate  to reflect any stock split,  stock  dividend,  recapitalization  or
other similar  transaction  with respect to F&M Common Stock on or subsequent to
the  Effective  Date.  It is intended  that the  foregoing  assumption  shall be
effected in a manner which is consistent with the requirements of Section 424 of
the Internal  Revenue Code of 1986, as amended (the "Code") as to any FB&T Stock
Option  that is an  "incentive  stock  option" (as defined in Section 422 of the
Code) or is issued  under an  "employee  stock  purchase  plan" (as  defined  in
Section 423 of the Code).

         2.2      MANNER OF EXCHANGE OF FB&T STOCK CERTIFICATES

         As promptly as  practicable  after the Effective  Date, F&M shall cause
American Stock Transfer & Trust Company, acting as the exchange agent ("Exchange
Agent"),  to send to each former shareholder of record of FB&T immediately prior
to  the  Effective  Date  transmittal  materials  for  use  in  exchanging  such
shareholder's  certificates  of FB&T  Common  Stock  (other  than shares held by
shareholders who perfect their dissenters'  rights as provided under Section 2.5
hereof)  for the  consideration  set forth in Section  2.1 above and Section 2.3
below. Any fractional share checks which a FB&T shareholder shall be entitled to
receive in exchange for such shareholder's  shares of FB&T Common Stock, and any
dividends paid on any shares of F&M Common Stock, that such shareholder shall be
entitled  to  receive  prior  to the  delivery  to the  Exchange  Agent  of such
shareholder's certificates representing all of such shareholder's shares of FB&T
Common  Stock will be delivered to such  shareholder  only upon  delivery to the
Exchange Agent of the certificates representing all of such shares (or indemnity
satisfactory to F&M and the Exchange  Agent,  in their judgment,  if any of such
certificates  are lost,  stolen or  destroyed).  No interest will be paid on any
such  fractional  share  checks or  dividends to which the holder of such shares
shall be entitled to receive upon such delivery.

         2.3      NO FRACTIONAL SHARES

         No certificates or scrip for fractional shares of F&M Common Stock will
be issued. In lieu thereof,  F&M will pay the value of such fractional shares in
cash on the basis of the Average Closing Price of F&M Common Stock as determined
pursuant to Section 2.1(a) hereof.

         2.4      DIVIDENDS

         No dividend or other  distribution  payable to the holders of record of
F&M Common Stock at or as of any time after the Effective  Date shall be paid to
the holder of any  certificate  representing  shares of FB&T Common Stock issued
and  outstanding at the Effective Date until such holder  physically  surrenders
such certificate for exchange as provided in Section 2.2 of this Plan of Merger,
promptly  after which time all such  dividends  or  distributions  shall be paid
(without interest).

         2.5      RIGHTS OF DISSENTING SHAREHOLDERS

         Shareholders  of FB&T who object to the Merger  will be entitled to the
rights and remedies set forth in sections 13.1-729 through 13.1-741 of the Act.

                                   ARTICLE III
                                   TERMINATION

         This  Plan  of  Merger  may be  terminated  at any  time  prior  to the
Effective  Date by the parties  hereto as provided in Article 6 of the Agreement
between the parties.

<PAGE>

                                  APPENDIX II

                             STOCK OPTION AGREEMENT


         This STOCK OPTION AGREEMENT, dated as of November 22, 1995 (the "Option
Agreement"),  by and between FB&T FINANCIAL CORPORATION,  a Virginia corporation
("FB&T"), and F&M NATIONAL CORPORATION, a Virginia corporation("F&M").

                                   WITNESSETH

         WHEREAS,  the Boards of  Directors  of the parties  hereto  approved an
Agreement and Plan of Reorganization (the  "Reorganization  Agreement") and have
adopted a related Plan of Merger, dated as of the date hereof (together referred
to herein as the "Merger Agreements"), providing for the merger of FB&T with and
into F&M (the "Merger"); and

         WHEREAS,  as a condition to and as  consideration  for F&M's entry into
the Merger  Agreements and to induce such entry, FB&T has agreed to grant to F&M
the option set forth herein to acquire  authorized  but unissued  shares of FB&T
Common Stock;

         NOW, THEREFORE, in consideration of the premises herein contained,  the
parties agree as follows:

         1.       DEFINITIONS

         Capitalized  terms  defined in the Merger  Agreements  and used  herein
shall have the same meanings as in the Merger Agreements.

         2.       GRANT OF OPTION

         Subject  to the terms and  conditions  set forth  herein,  FB&T  hereby
grants to F&M an option (the  "Option") to acquire up to 252,000  shares of FB&T
Common Stock at a price of $22.75 per share (the  "Exercise  Price") in exchange
for the consideration provided in Section 4 hereof;  provided,  however, that in
the event FB&T issues or agrees to issue any shares of FB&T Common  Stock (other
than as permitted  under the Merger  Agreements) at a price less than $22.75 per
share (as adjusted  pursuant to Section 6 hereof),  the Exercise  Price shall be
equal  to such  lesser  price.  Notwithstanding  anything  else  in this  Option
Agreement to the contrary,  the number of shares of FB&T Common Stock subject to
the Option shall be reduced if and to the extent necessary so that the number of
shares for which this Option is exercisable shall not exceed 19.9% of the issued
and  outstanding  shares  of FB&T  Common  Stock,  before  giving  effect to the
exercise  of the Option.  The number of shares of FB&T Common  Stock that may be
received  upon the exercise of the Option is subject to  adjustment as set forth
herein.


<PAGE>


         3.       EXERCISE OF OPTION

         (a) Subject to compliance with  applicable law and regulation,  F&M may
exercise  the  Option,  in whole or part,  at any time or from time to time if a
Purchase Event (as defined below) shall have occurred and be continuing.

         (b) FB&T shall notify F&M promptly in writing of the  occurrence of any
transaction, offer or event giving rise to a Purchase Event. If more than one of
the transactions, offers or events giving rise to a Purchase Event is undertaken
or  effected  by the same  person  or  occurs  at the same  time,  then all such
transactions,  offers and events  shall  give rise only to one  Purchase  Event,
which  Purchase Event shall be deemed  continuing for all purposes  hereof until
all such  transactions  are  terminated or abandoned by such person and all such
events have ceased or ended.

         (c) In the event that F&M wishes to exercise the Option,  it shall send
FB&T a written notice (the date of which being herein referred to as the "Notice
Date")  specifying  (i) the total number of shares it will  acquire  pursuant to
such  exercise,  and (ii) a place and date not earlier than three  business days
nor later than 60  business  days from the Notice  Date for the  closing of such
transaction  (the "Closing  Date");  provided that if prior  notification  to or
approval of any  federal or state  regulatory  agency is required in  connection
with  such  acquisition,   F&M  shall  promptly  file  the  required  notice  or
application for approval and shall expeditiously process the same and the period
of time that  otherwise  would run pursuant to this  sentence  shall run instead
from the date on which any  required  notification  period  has  expired or been
terminated or such approval has been obtained and any requisite  waiting  period
shall have passed.

         (d) The Option shall expire and terminate, to the extent not previously
exercised,  upon the earlier of: (i) the Effective Date of the Merger; (ii) upon
termination of the Merger Agreements in accordance with the provisions  thereof,
other than a termination based upon,  following or in connection with either (A)
a material breach by FB&T of a Specified  Covenant (as defined below) or (B) the
failure of FB&T to obtain  shareholder  approval of the Merger Agreements by the
vote required  under  applicable  law, in the case that either (A) or (B) follow
the occurrence of a Purchase Event; or (iii) 12 months after  termination of the
Merger  Agreements based upon a material breach by FB&T of a Specified  Covenant
or the failure of FB&T to obtain  shareholder  approval of the Merger Agreements
by the vote  required  under  applicable  law,  in  either  case  following  the
occurrence of a Purchase Event.

         (e) As used herein,  a "Purchase Event" shall mean any of the following
events or transactions occurring after the date hereof:

                  (1) FB&T or Fairfax Bank & Trust Company (the "Bank"), without
         having received F&M's prior written consent, shall have entered into an
         agreement  with any person to (i)  acquire,  merge or  consolidate,  or
         enter  into  any  similar  transaction,  with  FB&T or the  Bank,  (ii)
         purchase,  lease or otherwise  acquire all or substantially  all of the
         assets  of FB&T or the  Bank or (iii)  purchase  or  otherwise  acquire
         securities  representing 10% or more of the voting power of FB&T or the
         Bank;

                  (2) any person shall have acquired beneficial ownership or the
         right to acquire beneficial ownership of 15% or more of the outstanding
         shares of FB&T Common Stock after the date hereof (the term "beneficial
         ownership"  for  purposes of this Option  Agreement  having the meaning
         assigned  thereto  in  Section  13(d)  of  the  Exchange  Act  and  the
         regulations promulgated thereunder); or

                  (3) any person shall have made a bona fide proposal to FB&T by
         public  announcement  or written  communication  that is or becomes the
         subject of public  disclosure  to  acquire  FB&T or the Bank by merger,
         share exchange, consolidation,  purchase of all or substantially all of
         its assets or any other similar  transaction,  and following  such bona
         fide proposal the  shareholders  of FB&T vote not to approve the Merger
         Agreements; or

         (f)      As used herein,  "Specified  Covenant"  means any  covenant or
agreement  contained in the Merger Agreements.

         4.       PAYMENT AND DELIVERY OF CERTIFICATES

         (a) At the Closing  Date,  F&M shall tender to FB&T readily  marketable
securities consisting  exclusively of U.S. Government and Agency securities (the
"Securities")  with an aggregate market value (determined in the reasonable good
faith  judgment  of F&M) as of the date of tender  equal to or greater  than the
Exercise Price.  Within a reasonable period of time, not to exceed 60 days after
the date of  exercise,  FB&T  shall  refund to F&M the  excess,  if any,  of the
aggregate  market  value of the  Securities  tendered  by F&M over the  exercise
price.  F&M shall effect the tender of the  Securities  by  transferring  on the
Closing Date such  Securities to an account or accounts  maintained on behalf of
and designated by FB&T.

         (b) At such closing,  simultaneously  with the tender of the Securities
as  provided in  subsection  (a),  FB&T shall  deliver to F&M a  certificate  or
certificates  representing  the number of shares of FB&T Common Stock  exchanged
for the  Securities  tendered  by F&M,  and F&M shall  deliver  to FB&T a letter
agreeing that F&M will not offer to sell or otherwise  dispose of such shares in
violation of applicable law or the provisions of this Option Agreement.

         (c) Certificates for FB&T Common Stock delivered at a closing hereunder
may be endorsed  with a  restrictive  legend which shall read  substantially  as
follows:

                           "The  transfer  of the  shares  represented  by  this
                  Certificate  is subject to certain  provisions of an agreement
                  between  the  registered  holder  hereof  and  FB&T  Financial
                  Corporation  and to  resale  restrictions  arising  under  the
                  Securities Act of 1933, as amended,  a copy of which agreement
                  is  on  file  at  the  principal   office  of  FB&T  Financial
                  Corporation.  A copy of such agreement will be provided to the
                  holder  thereof  without charge upon receipt by FB&T Financial
                  Corporation of a written request."

It is  understood  and agreed that the above legend shall be removed by delivery
of substitute  certificate(s) without such legend if F&M shall have delivered to
FB&T a copy of a letter from the staff of the Securities and Exchange Commission
(the "Commission"), or an opinion of counsel, in form and substance satisfactory
to FB&T,  to the effect that such  legend is not  required  for  purposes of the
Securities Act of 1933 (the "Securities Act").

         5.       REPRESENTATIONS

         FB&T hereby represents, warrants and covenants to F&M as follows:

         (a) FB&T shall at all times maintain sufficient authorized but unissued
shares  of FB&T  Common  Stock  so that  the  Option  may be  exercised  without
authorization of additional shares of FB&T Common Stock.

         (b) The shares to be issued upon due exercise,  in whole or in part, of
the Option, when paid for as provided herein,  will be duly authorized,  validly
issued, fully paid and nonassessable.

         6.       ADJUSTMENT UPON CHANGES IN CAPITALIZATION

         In the  event of any  change  in FB&T  Common  Stock by reason of stock
dividends,  split-ups, mergers,  recapitalizations,  combinations,  exchanges of
shares or the like, the type and number of shares subject to the Option, and the
purchase price per share,  as the case may be, shall be adjusted  appropriately.
In the event  that any  additional  shares of FB&T  Common  Stock are  issued or
otherwise become outstanding after the date of this Option Agreement (other than
pursuant to this Option  Agreement),  the number of shares of FB&T Common  Stock
subject to the Option shall be adjusted so that, after such issuance,  it equals
19.9% of the number of shares of FB&T Common  Stock then issued and  outstanding
without  giving effect to any shares  subject or issued  pursuant to the Option.
Nothing  contained in this Section 6 shall be deemed to authorize FB&T to breach
any provision of the Merger Agreements.

         7.       REGISTRATION RIGHTS

         FB&T shall,  if requested by F&M, as  expeditiously  as possible file a
registration  statement  on a form of general  use under the  Securities  Act if
necessary in order to permit the sale or other disposition of the shares of FB&T
Common Stock that are acquired upon  exercise of the Option in  accordance  with
the  intended  method of sale or other  disposition  requested by F&M. F&M shall
provide  all  information  reasonably  requested  by FB&T for  inclusion  in any
registration statement to be filed hereunder.  FB&T will use its best efforts to
cause such  registration  statement first to become effective and then to remain
effective  for such period not in excess of 270 days from the date on which such
registration statement first becomes effective as may be reasonably necessary to
effect such sales or other dispositions.  The first registration  effected under
this Section 7 shall be at FB&T's  expense except for  underwriting  commissions
and the fees and disbursements of F&M's counsel attributable to the registration
of such FB&T Common  Stock.  A second  registration  statement  may be requested
hereunder  at F&M's  expense.  In no event shall FB&T be required to effect more
than two  registrations  hereunder.  The  filing of any  registration  statement
hereunder  may be delayed for such period of time as may  reasonably be required
to facilitate any public distribution by FB&T of FB&T Common Stock. If requested
by F&M, in connection  with any such  registration,  FB&T will become a party to
any underwriting  agreement relating to the sale of such shares, but only to the
extent  of  obligating  itself  in  respect  of   representations,   warranties,
indemnities  and other  agreements  customarily  included  in such  underwriting
agreements. Upon receiving any request from F&M or an assignee of F&M under this
Section 7, FB&T agrees to send a copy  thereof to F&M and to any assignee of F&M
known to FB&T, in each case by promptly mailing the same,  postage  prepaid,  to
the address of record of the persons entitled to receive such copies.

         8.       SEVERABILITY

         If any term,  provision,  covenant  or  restriction  contained  in this
Option Agreement is held by a court or a federal or state  regulatory  agency of
competent  jurisdiction to be invalid,  void or unenforceable,  the remainder of
the terms,  provisions and covenants and  restrictions  contained in this Option
Agreement  shall  remain  in full  force  and  effect,  and  shall  in no way be
affected,  impaired or  invalidated.  If for any reason such court or regulatory
agency determines that the Option will not permit the holder to acquire the full
number of shares of FB&T Common Stock  provided in Section 2 hereof (as adjudged
pursuant to Section 6 hereof),  it is the express intention of FB&T to allow the
holder to acquire or to require FB&T to repurchase  such lesser number of shares
as may be permissible, without any amendment or modification hereof.

         9.       MISCELLANEOUS

         (a) Expenses.  Except as otherwise provided herein, each of the parties
hereto shall bear and pay all costs and expenses incurred by it or on its behalf
in connection with the transactions  contemplated hereunder,  including fees and
expenses of its own financial consultants,  investment bankers,  accountants and
counsel.

         (b) Entire Agreement.  Except as otherwise  expressly  provided herein,
this Option  Agreement  contains the entire  agreement  between the parties with
respect to the  transactions  contemplated  hereunder and  supersedes  all prior
arrangements or understandings with respect thereto,  written or oral. The terms
and  conditions  of this Option  Agreement  shall inure to the benefit of and be
binding upon the parties  hereto and their  respective  successors  and assigns.
Nothing in this Option  Agreement,  expressed or implied,  is intended to confer
upon any party, other than the parties hereto,  and their respective  successors
and assigns, any rights, remedies, obligations or liabilities under or by reason
of this Option Agreement, except as expressly provided herein.

         (c)  Assignment.  Neither of the  parties  hereto may assign any of its
rights  or  obligations  under  this  Option  Agreement  or the  Option  created
hereunder to any other person,  without the express written consent of the other
party,  except  that F&M may  assign  in whole or in part the  Option  and other
benefits and obligations hereunder without limitation to any of its wholly-owned
subsidiaries,  and F&M may  assign  in  whole or in part the  Option  and  other
benefits and obligations  hereunder  without  limitation in the event a Purchase
Event  shall  have  occurred  and F&M shall have  delivered  to FB&T a copy of a
letter from the staff of the Commission,  or an opinion of counsel,  in form and
substance  reasonably  satisfactory  to FB&T, to the effect that such assignment
will not violate the requirements of the Securities Act;  provided that prior to
any such assignment, F&M shall give written notice of the proposed assignment to
FB&T,  and within 24 hours of such  notice of a bona fide  proposed  assignment,
FB&T may purchase the Option at a price and on other terms at least as favorable
to F&M as that set forth in the notice of assignment.

          (d) Notices.  All notices or other communications that are required or
permitted  hereunder  shall be in writing and  sufficient  if  delivered  in the
manner and to the  address  provided  for in or  pursuant  to Section 7.5 of the
Reorganization Agreement.

         (e)  Counterparts.  This Option Agreement may be executed in any number
of  counterparts,  and each such  counterpart  shall be deemed to be an original
instrument,  but  all  such  counterparts  together  shall  constitute  but  one
agreement.

         (f) Specific  Performance.  The parties  agree that damages would be an
inadequate  remedy for a breach of the  provisions  of this Option  Agreement by
either  party  hereto and that this Option  Agreement  may be enforced by either
party hereto through injunctive or other equitable relief.

         (g)      Governing Law. This Option  Agreement  shall be governed by
and construed in accordance  with the laws of the Commonwealth of Virginia.


<PAGE>


                  IN WITNESS  WHEREOF,  each of the parties  hereto has executed
this Option Agreement as of the day and year first written above.


                                    FB&T FINANCIAL CORPORATION



                                    By:    /s/ CHARLES E. CURTIS
                                             Charles E. Curtis
                                             President


                                    F&M NATIONAL CORPORATION



                                    By:    /s/ ALFRED B. WHITT
                                             Alfred B. Whitt
                                             Senior Vice President

<PAGE>

                                  APPENDIX III


                           SCOTT & STRINGFELLOW, INC.

                     [DRAFT -- FOR SEC FILING PURPOSES ONLY]


                                 ___________, 1996

Board of Directors
FB&T Financial Corporation
4117 Chain Bridge Road
Fairfax, Virginia  22030

Gentlemen:

         You have asked us to render our opinion relating to the fairness,  from
a financial  point of view, to the  shareholders  of FB&T Financial  Corporation
("FB&T") of the terms of an  Agreement  and Plan of  Reorganization  between F&M
National Corporation ("F&M") and FB&T dated November 22, 1995 and a related Plan
of Merger (collectively the "Merger  Agreement").  The Merger Agreement provides
for the merger of FB&T with and into F&M (the  "Merger")  and  further  provides
that  each  share of  Common  Stock  of FB&T  which is  issued  and  outstanding
immediately  prior to the Effective  Date of the Merger shall be converted  into
and shall become the number of shares of F&M Common Stock whose aggregate market
value equals  $35.00,  such market value to be the average of the closing prices
of F&M Common  Stock as reported on the New York Stock  Exchange  for the trades
reported during the ten trading days immediately preceding the Effective Date.

         In developing our opinion,  we have,  among other things,  reviewed and
analyzed:  (1) the Merger  Agreement;  (2) FB&T's  financial  statements for the
three years ended December 31, 1994; (3) FB&T's unaudited  financial  statements
for the nine  months  ended  September  30,  1994 and 1995,  and other  internal
information  relating to FB&T  prepared by FB&T's  management;  (4)  information
regarding the trading market for the common stocks of FB&T and F&M and the price
ranges within which the respective  stocks have traded;  (5) the relationship of
prices paid to relevant  financial data such as net worth,  loans,  deposits and
earnings in certain bank and bank holding  company  mergers and  acquisitions in
Virginia in recent  years;  (6) F&M's  annual  reports to  shareholders  and its
financial  statements for the three years ended December 31, 1994; and (7) F&M's
unaudited financial  statements for the nine months ended September 30, 1994 and
1995,  and  other  internal  information  relating  to  F&M  prepared  by  F&M's
management.  We have  discussed  with members of  management of FB&T and F&M the
background to the Merger,  reasons and basis for the Merger and the business and
future prospects of FB&T and F&M individually and as a combined entity. Finally,
we have conducted such other studies, analyses and investigations,  particularly
of the banking  industry,  and  considered  such other  information as we deemed
appropriate.

         In  conducting  our review and arriving at our opinion,  we have relied
upon and assumed the accuracy and  completeness of the information  furnished to
us by or on  behalf  of FB&T and F&M.  We have not  attempted  independently  to
verify  such  information,  nor have we made any  independent  appraisal  of the
assets of FB&T or F&M.  We have taken into  account  our  assessment  of general
economic,  financial  market and  industry  conditions  as they exist and can be
evaluated at the date hereof, as well as our experience in business valuation in
general.

         On the basis of our analyses and review and in reliance on the accuracy
and  completeness  of  the  information  furnished  to us  and  subject  to  the
conditions noted above, it is our opinion that, as of the date hereof, the terms
of the  Merger  Agreement  are  fair  from a  financial  point  of  view  to the
shareholders of FB&T Common Stock.

                                      Very truly yours,

                                      SCOTT & STRINGFELLOW, INC.



                                      By:  _________________________________
                                            Gary S. Penrose
                                            Managing Director, Financial
                                            Institutions Group




<PAGE>

                                  APPENDIX IV


                       SECURITIES AND EXCHANGE COMMISSION
                              Washington, DC 20549

                                    ----------

                                   FORM 10-KSB

              ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
                 SECURITIES EXCHANGE ACT OF 1934 (Fee Required)

                   For the fiscal year ended December 31, 1994
                         Commission file number 33-87156

                           FB&T FINANCIAL CORPORATION
             (Exact name of registrant as specified in its charter)

         Virginia                                             54-1624195
(State or other jurisdiction of                             (IRS employer
incorporation or organization)                            identification no.)

4117 Chain Bridge Road, Fairfax, Virginia                     22030
(Address of principal executive office)                     (Zip Code)

(Registrant's Telephone number, including area code)          (703)359-9090

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

                                      Securities  registered pursuant to Section
12(g) of the Act:

                      $1.25 Par Value Common Capital Stock
                                (Title of class)

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

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

At March  20,  1994  the  aggregate  market  value  of the  voting  stock of the
registrant  held  by   non-affiliates   of  the  registrant  was   approximately
$19,389,266  computed at $16.50 per share.  The number of shares  outstanding of
the  registrant's  Common Stock ($1.25 Par Value) was 1,175,107  shares at March
20, 1994.

<PAGE>



                       DOCUMENTS INCORPORATED BY REFERENCE

1.  Annual Report to Shareholders for the year ended December 31, 1994 - Part I
and II.

2. Proxy Statement  furnished to  shareholders  in connection with the Annual
Meeting of Shareholders  scheduled for May 17,1995 - Part III.

                                       2

<PAGE>



                                     PART I


ITEM 1. - BUSINESS

GENERAL

         FB&T  Financial  Corporation  (the  "Company')  is a one  bank  holding
company formed in 1994 and headquartered in the City of Fairfax,  Virginia.  The
Company, owns all of the outstanding stock of its sole subsidiary,  Fairfax Bank
& Trust Company (the "Bank"). The Bank operates ten full-service banking offices
in Fairfax and Prince William Counties in northern  Virginia.  Since opening for
business in 1985, the Bank has grown to $205.7 million in assets, $170.0 million
in deposits and $15.9 million in stockholders' equity at December 31, 1994.

         Fairfax Bank & Trust Company is a community oriented bank that provides
a broad  range of banking  services  to small and  medium-sized  businesses  and
individuals located within its market area. These services include free consumer
checking accounts,  commercial  checking accounts,  savings programs,  automated
teller  facilities  and  cash  management  services.  Lending  services  include
commercial, residential,  construction, real estate, term and installment loans,
consumer  loan  programs,  home equity lines of credit,  overdraft  checking and
credit card  services.  Although  the Bank has  authority  to do so, it does not
currently provide trust services.

         The Bank strives to provide its customers  with the breadth of products
comparable to a regional bank, while maintaining the quick response and level of
service of a community  bank. To implement this  strategy,  the Bank maintains a
highly-trained  professional staff. Senior management has an average of 23 years
of  banking  experience  and an  average  age of only 47,  while  the  remaining
officers of the Bank have an average of 20 years of banking experience.

         The Bank's  strategy  for growth is  primarily  based on the  continued
development of its  community-based  branch  banking  network  through  internal
growth or acquisition.  After earning approximately  $225,000 in 1986, its first
full year of  operations,  the Bank  embarked  on a four-year  branch  expansion
program  during which time it opened five  full-service  offices in  high-growth
business and residential areas. During this period, the Bank also moved from its
temporary location into its current  headquarters office in the City of Fairfax.
Throughout  this  expansion  period,  the Bank  remained  profitable  reflecting
management's  conservative  approach to growth.  For the five-year  period ended
December 31, 1994, the Bank's  deposits and assets have each grown at an average
annual rate of approximately 20%.

         In keeping with the Bank's strategy for continued  growth,  during 1994
the Bank acquired a total of $29.3 million in deposits from the Resolution Trust
Corporation  in  connection  with  the   receivership  of  the  Federal  Savings
Association  of  Virginia  (Federal)  and  Commonwealth   Federal  Savings  Bank
(Commonwealth).  The Bank also acquired four branch locations in connection with
those two transactions. These purchases were made in fulfillment of management's
desire to  increase  market  penetration  in Fairfax  County and in the  rapidly
growing Prince William  County.  With these  acquisitions,  the Bank assumed the
leases on branch locations in Falls Church,  Gainesville Woodbine, and purchased
an 11,789 square foot building in Manassas,  Virginia which serves as the Bank's
Prince  William County  regional  headquarters.  Additionally,  the Bank will be
opening its eleventh  location in the Fair Oaks area of Fairfax  County in March
of 1995.

         Beginning  in  mid-1994,   management  began  implementing  a  plan  to
significantly  upgrade the level of technology  within the Bank. By December 31,
1994, the Bank had installed a fully integrated personal computer network at all
of its locations and rolled out platform automation  software,  loan origination
software,  and a system to store  information  on optical  disk.  Through  these
technology upgrades the Bank will be able to provide its customers with the most
advanced products and services  available in the market and  concurrently,  will
significantly  increase  staff  productivity  and  efficiency.   Therefore,   by
providing   state  of  the  art  products   and  services  and  maximize   staff
productivity,  combined  with a  continued  emphasis  on  providing  the highest
quality  personal  service,  management  believes  the  Bank  will  enhance  its
competitiveness in its market area and provide a solid base for future growth.

         To service the Bank's  increased  deposit base and the expanded  branch
network, the number of full-time employees had increased from 68 at December 31,
1993 to 107 at December 31, 1994.

         Management plans to continue to review future  opportunities for growth
by acquisition,  including the  acquisition of well-priced  branches and deposit
franchises  offered  for  sale  in  its  market  area  by the  Resolution  Trust
Corporation and the Federal Deposit  Insurance  Corporation and by other banking
and thrift  institutions,  as well as opportunities for starting new branches in
rapidly growing areas of Northern Virginia.

         Bank Title Company,  Inc., a  wholly-owned  subsidiary of the Bank, was
incorporated  on  December  31,  1988,  under  the laws of the  Commonwealth  of
Virginia  to engage in the land title  insurance  business.  Bank Title  Company
participates  in the business of land title insurance via its partnership in the
Virginia Title Center, L.L.C. (VTC). Bank Title Company receives dividends based
on its ownership  interest in the VTC. VTC is engaged in selling title insurance
underwritten  by Investors  Title  Company of Chapel Hill,  North  Carolina.  At
December 31, 1994, Bank Title Company had total assets of $74 thousand.

         The Bank is  chartered  under the laws of the  Commonwealth  of
Virginia and is a member bank of the Federal  Reserve  System. The Bank's
deposits are insured by the FDIC, and the Bank is subject to the  supervision,
examination  and regulation of the Board of Governors of the Federal Reserve
System (the "Federal  Reserve") and the State  Corporation  Commission of the
Commonwealth of Virginia (the "Virginia SCC").

COMPETITION

         In its market area, the Bank is subject to intense competition  from a
number of local, regional and super-regional banking  organizations,  along with
other financial  institutions and companies that offer financial services,  such
as savings and loans associations,  credit unions,  securities firms,  insurance
companies, small loan companies,  mortgage companies and other financial service
enterprises.  Competition  among  financial  institutions is based upon interest
rates  offered on deposit  accounts,  interest  rates charged on loans and other
credit and service charges, the quality of services rendered, the convenience of
banking  facilities  and,  in the case of loans to large  commercial  borrowers,
relative lending limits. Additional competition for depositors' funds comes from
U.S. Government securities, private issuers of debt obligations and suppliers of
other  investment  alternatives  for  depositors.  Many  of the  Bank's  nonbank
competitors  are not  subject to the same  extensive  federal  regulations  that
govern  federally-insured  banks and state regulations governing state chartered
banks. As a result,  such nonbank  competitors may have certain  advantages over
the Bank in providing certain services.

         Many of the financial  organizations  in competition with the Bank have
greater financial resources than the Bank and are able to offer similar services
at varying costs with greater loan capacities.

MARKET AREA

         The Bank's  market area  covers  Fairfax  County,  where six of its ten
banking  offices  are  located,  and  adjacent  Prince  William  County.  With a
population  of  approximately  848,000,  Fairfax  County,  including the City of
Fairfax  and Falls  Church,  is among the most  densely  populated  counties  in
Virginia.  According  to the 1990  census,  the  population  of Fairfax  County,
together with the Cities of Fairfax and Falls  Church,  increased by 35% between
1980 and 1990,  and it is  projected to grow by another 19% between 1990 and the
year  2000.  Fairfax  County's  median  household  income is the  highest in the
country at $59,284 per household, nearly double the national median of $30,056.

         A skilled and  educated  labor force,  coupled  with a  well-integrated
transportation network including access to three major airports,  helps position
Fairfax  County for continued  business  expansion.  The County is regarded as a
major center for research and development  facilities,  corporate  headquarters,
including Mobil Corp.,  General Dynamics and Electronic Data Systems,  technical
and professional services, and trade and professional associations.

         Prince William County, which borders Fairfax County to the south and is
approximately  the same geographic size, has also  experienced  rapid population
growth. The population of Prince William County, including Manassas and Manassas
Park,  grew  by 49% to  approximately  250,000  between  1980  and  1990  and is
projected to grow by another 29% between 1990 and the year 2000.  The population
and business  growth in Prince  William  County has centered  along the I-95 and
I-66   corridors.   Similar  to  Fairfax   County,   it  is   included   in  the
Washington-Baltimore Combined Metropolitan Statistical Area.

SUPERVISION AND REGULATION

         Bank holding  companies and banks are extensively  regulated under both
federal and state law.  The  following  description  briefly  discusses  certain
provisions  of  federal  and state laws and  certain  regulations  and  proposed
regulations  and the potential  impact of such provisions on the Company and the
Bank.

         Bank Holding Companies.  As a bank holding company registered under the
Bank  Holding  Company  Act of 1956 (the  "BHCA"),  the  Company  is  subject to
regulation by the Federal Reserve.  The Federal Reserve has  jurisdiction  under
the BHCA to approve  any bank or nonbank  acquisition,  merger or  consolidation
proposed by a bank holding company.  The BHCA generally limits the activities of
a bank  holding  company and its  subsidiaries  to that of banking,  managing or
controlling  banks, or any other activity which is so closely related to banking
or to managing or controlling banks as to be a proper incident thereto.

         The BHCA  currently  prohibits  the Federal  Reserve from  approving an
application  from a bank  holding  company to acquire  shares of a bank  located
outside  the state in which the  operations  of the  holding  company's  banking
subsidiaries   are  principally   conducted,   unless  such  an  acquisition  is
specifically  authorized  by statute of the state in which the bank whose shares
are  to  be  acquired  is  located.  However,  under  recently  enacted  federal
legislation,  the  restriction  on  interstate  acquisitions  will be  abolished
effective one year from  enactment of such  legislation,  and  thereafter,  bank
holding  companies from any state will be able to acquire banks and bank holding
companies located in any other state,  subject to certain conditions,  including
nationwide and state imposed  concentration  limits.  Banks also will be able to
branch across state lines effective June 1, 1997,  provided  certain  conditions
are met,  including  that  applicable  state  law  must  expressly  permit  such
interstate  branching.   Virginia  has  adopted  legislation  that  will  permit
branching  across  state  lines  effective  July  1,  1995,  provided  there  is
reciprocity with the state in which the out-of-state bank is based.

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

         The Federal  Deposit  Insurance Act ("FDIA") also provides that amounts
received from the  liquidation  or other  resolution  of any insured  depository
institution  by any  receiver  must be  distributed  (after  payment  of secured
claims) to pay the deposit  liabilities of the  institution  prior to payment of
any other general or unsecured senior liability, subordinated liability, general
creditor or stockholder.  This provision would give depositors a preference over
general and  subordinated  creditors and stockholders in the event a receiver is
appointed to distribute the assets of the Bank.

         The  Company  is  registered  under the bank  holding  company  laws of
Virginia.  Accordingly,  the Company and the Bank are subject to regulation  and
supervision by the Virginia SCC.

         Capital   Requirements.   The  Federal  Reserve,   the  Office  of  the
Comptroller  of the Currency (the "OCC") and the FDIC have issued  substantially
similar risk-based and leverage capital  guidelines  applicable to United States
banking organizations.  In addition,  those regulatory agencies may from time to
time  require that a banking  organization  maintain  capital  above the minimum
levels because of its financial condition or actual or anticipated growth. Under
the risk-based capital  requirements of these federal bank regulatory  agencies,
the  Company  and the Bank are  required  to  maintain a minimum  ratio of total
capital  to  risk-weighted  assets of at least  8%. At least,  half of the total
capital is required to be "Tier 1 capital", which consists principally of common
and certain qualifying preferred  shareholders' equity, less certain intangibles
and other  adjustments.  The remainder ("Tier 2 capital")  consists of a limited
amount of  subordinated  and other  qualifying  debt  (including  certain hybrid
capital  instruments)  and a limited amount of the general loan loss  allowance.
The Tier 1 and total  capital  to  risk-weighted  asset  ratios of Company as of
December 31, 1994 were 10.25% and 11.30%,  respectively,  exceeding the minimums
required.

         In addition,  each of the federal regulatory agencies has established a
minimum  leverage  capital  ratio (Tier 1 capital to average  tangible  assets).
These  guidelines  provide for a minimum  ratio of 3% for banks and bank holding
companies  that meet certain  specified  criteria,  including that they have the
highest  regulatory  examination  rating and are not  contemplating  significant
growth or expansion.  All other institutions are expected to maintain a leverage
ratio of at least 100 to 200 basis points above the minimum.  The leverage ratio
of Company as of  December  31,  1994,  was  6.32%,  which is above the  minimum
requirement. The guidelines also provide that banking organizations experiencing
internal  growth or making  acquisitions  will be expected  to  maintain  strong
capital positions  substantially above the minimum  supervisory levels,  without
significant reliance on intangible assets.

         The  Federal  Deposit  Insurance  Corporation  Improvement  Act of 1991
("FDICIA") requires each federal banking agency to revise its risk-based capital
standards to ensure that those standards take adequate  account of interest rate
risk,  concentration of credit risk and the risks of nontraditional  activities,
as  well  as  reflect  the  actual  performance  and  expected  risk  of loss on
multi-family mortgages.  The Federal Reserve, the FDIC and the OCC have issued a
joint advance notice of proposed rulemaking, and have issued a revised proposal,
soliciting  comments on a proposed  framework for implementing the interest rate
risk  component of the risk-based  capital  guidelines.  Under the proposal,  an
institution's  assets,  liabilities,  and  off-balance  sheet positions would be
weighed by risk factors that approximate the instruments' price sensitivity to a
100 basis point change in interest rates.  Institutions  with interest rate risk
exposure  in excess of a threshold  level  would be required to hold  additional
capital  proportional to that risk. The Federal  Reserve,  the FDIC, the OCC and
Office of Thrift  Supervision (the "OTS") also issued a joint notice of proposed
rulemaking  soliciting comments on a proposed revision to the risk-based capital
guidelines  to take  account  of  concentration  of credit  risk and the risk of
non-traditional  activities.  The proposal would amend each agency's  risk-based
capital standards by explicitly identifying concentration of credit risk and the
risk  arising  from  non-traditional  activities,  as well  as an  institution's
ability to manage those risks, as important  factors to be taken into account by
the agency in assessing an institution's  overall capital adequacy.  The Company
does  not  expect  the  final  rule to have a  material  impact  on its  capital
requirements.

         Limits on Dividends and Other  Payments.  The Company is a legal entity
separate and distinct from its subsidiary institutions. Substantially all of the
revenues of the Company result from dividends paid to it by the Bank.  There are
various legal  limitations  applicable to the payment of dividends to Company as
well as the payment of dividends by Company to its respective shareholders.

         Under  federal  law,  the Bank  may not,  subject  to  certain  limited
exceptions,  make  loans or  extensions  of  credit  to, or  investments  in the
securities  of, the Company or take  securities of the Company as collateral for
loans  to any  borrower.  The  Bank  is  also  subject  to  collateral  security
requirements for any loans or extensions of credit permitted by such exceptions.

         The Bank is subject to various statutory restrictions on its ability to
pay  dividends to the Company.  Under the current  supervisory  practices of the
Bank's  regulatory  agencies,  prior approval from those agencies is required if
cash  dividends  declared in any given year exceed net income for that year plus
retained  earnings of the two preceding  years.  The payment of dividends by the
Bank or the Company may also be limited by other factors,  such as  requirements
to maintain capital above regulatory  guidelines.  Bank regulatory agencies have
authority  to  prohibit  the Bank or the Company  from  engaging in an unsafe or
unsound  practice  in  conducting  their  business.  The  payment of  dividends,
depending  upon the financial  condition of the Bank,  or the Company,  could be
deemed to constitute such an unsafe or unsound practice.

         Under the FDIA,  insured  depository  institutions such as the Bank are
prohibited  from  making  capital   distributions,   including  the  payment  of
dividends,  if, after making such  distribution,  the  institution  would become
"undercapitalized"  (as such term is used in the  statute).  Based on the Bank's
current  financial  condition,  the Company does not expect that this  provision
will have any impact on its ability to obtain dividends from the Bank.

         The Bank. The Bank is supervised and regularly  examined by the Federal
Reserve and the Virginia SCC. The various laws and  regulations  administered by
the  regulatory  agencies  affect  corporate  practices,   such  as  payment  of
dividends,  incurring debt and acquisition of financial  institutions  and other
companies,  and  affect  business  practices,  such as payment  of  interest  on
deposits,  the charging of interest on loans,  types of business  conducted  and
location of offices.

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

         As an  institution  with deposits  insured by the BIF, the Bank also is
subject to insurance assessments imposed by the FDIC. The FDIC has implemented a
risk-based assessment schedule, imposing assessments ranging from 0.23% to 0.31%
of an institution's average assessment base. The actual assessment to be paid by
each BIF member is based on the  institution's  assessment risk  classification,
which is  determined  based on  whether  the  institution  is  considered  "well
capitalized,"  "adequately capitalized" or undercapitalized," as such terms have
been defined in applicable federal regulations,  and whether such institution is
considered  by  its  supervisory  agency  to be  financially  sound  or to  have
supervisory concerns.

         Other Safety and Soundness  Regulations.  The federal banking  agencies
have broad powers under current federal law to take prompt  corrective action to
resolve problems of insured depository institutions.  The extent of these powers
depends  upon  whether  the  institutions  in question  are "well  capitalized,"
"adequately capitalized,"  "undercapitalized,"  "significantly undercapitalized"
or  "critically  undercapitalized,"  all such terms are  defined  under  uniform
regulations  defining such capital levels issued by each of the federal  banking
agencies.

         In addition, FDIC regulations now require that management report on its
institution's   responsibility   for   preparing   financial   statements,   and
establishing  and maintaining an internal  control  structure and procedures for
financial   reporting  and  compliance  with  designated  laws  and  regulations
concerning  safety and soundness;  and that  independent  auditors attest to and
report separately on assertions in management's  reports  concerning  compliance
with such laws and regulations, using FDIC-approved audit procedures.

         Current federal law also requires each of the federal banking  agencies
to develop  regulations  addressing  certain safety and soundness  standards for
insured depository  institutions and depository  institution  holding companies,
including  operational  and managerial  standards,  asset quality,  earnings and
stock valuation  standards,  as well as  compensation  standards (but not dollar
levels of  compensation).  Each of the federal  banking  agencies  have issued a
joint  notice  of  proposed   rulemaking,   which   requested   comment  on  the
implementation  of  these  standards.  The  proposed  rule  sets  forth  general
operational  and  managerial  standards  in  the  areas  of  internal  controls,
information  systems and internal  audit  systems,  loan  documentation,  credit
underwriting,  interest rate exposure,  asset growth and compensation,  fees and
benefits.  The proposal  contemplates  that each federal agency would  determine
compliance  with  these  standards  through  the  examination  process,  and  if
necessary to correct weaknesses, require an institution to file a written safety
and soundness  compliance  plan.  The Company has not yet  determined the effect
that  the  proposed  rule  would  have  on  its  operations  if  it  is  enacted
substantially as proposed.


ITEM 2. - PROPERTIES

         The  Bank's  Main  Office and nine of its ten  branches  and one future
location are leased under agreements expiring at various dates from 1992 through
2014.  The  Chantilly  branch  office lease has a two-year  term with options to
renew for three additional one-year terms. The Centreville and Lake Ridge branch
office leases have five-year  terms. The Tysons Corner branch office lease has a
five-year  term with an option to renew for one additional  five-year  term. The
Sully Station branch office lease has a ten-year term. The Main Office lease has
a ten-year term with an option to renew for at least four  additional  five-year
terms.  The Gainesville  branch office lease has a five-year term with an option
to renew for three  five-year  terms.  The  Woodbine  branch  office lease has a
ten-year term. The Falls Church branch office lease has a twenty-year  term with
an option to renew for two successive  five-year  terms. The Bank leases land in
Fair Oaks in Fairfax County where the eleventh  branch  location is scheduled to
open in March,  1995.  The term of the Fair Oaks land lease is for twenty years.
The Bank owns the building  which contains the Manassas  branch.  This two-story
building  also  contains the regional  offices for the Mortgage  Department  and
Consumer Lending Department.  Of the 11,789 square feet of finished space, 7,218
square  feet are  currently  occupied  by the  Bank,  with the  remaining  space
available to lease.



                       Properties:
<TABLE>
<CAPTION>

                                                                   Approx.
                                                                  Square foot    Type        Owned or lease
  Location                  Address                     Use        occupied   construction  expiration date

<S>                    <C>                           <C>             <C>        <C>            <C>
Fairfax Office         4117 Chain Bridge Rd.         banking         19,063     brick          (L) 1998
                       Fairfax, VA 22030

Tysons Office          8221 Old Court House Rd       banking          2,152     brick          (L) 1997
                       Vienna, VA 22182

Chantilly Office       14006 Lee Jackson Hwy.        banking          1,800     brick          (L) 1997
                       Chantilly, VA 22021

Sully Office           5105 Westfields Blvd.         banking          1,770     brick          (L) 1998
                       Centreville, VA 22020

Centreville Office     14260J Centreville Square     banking          2,077     brick          (L) 1998
                       Centreville, VA 22020

Lake Ridge Office      12493 Dillingham Square       banking          2,939     brick          (L) 1999
                       Lake Ridge, VA 22192

Falls Church Office    133 South Washington St.      banking          2,895     brick          (L) 2001
                       Falls Church, VA 22046

Manassas Office        9201 Church St.               banking          7,218     brick           Owned
                       Manassas, VA 22110

Gainesville Office     14091 John Marshall Hwy.      banking          3,500     brick          (L) 1998
                       Gainesville, VA 22065

Woodbine Office        13414 Dumfries Rd.            banking          2,400     brick          (L) 1998
                       Manassas, VA 22111

Fair Oaks Office (1)   12220 Fairfax Towne Center    banking          2,687       -            (L) 2014
                       Fairfax, VA 22033
</TABLE>

(1)       The Bank  leases  the  land on which  the  Fair  Oaks  office  will be
          constructed. The office is scheduled to open in March of 1995.



ITEM 3. - LEGAL PROCEEDINGS

         The Bank is a party to various legal proceedings in the ordinary course
of  its  business.   Based  on  information   presently  available,   and  after
consultation with legal counsel,  management  believes that the ultimate outcome
in such proceedings,  in the aggregate,  will not have a material adverse effect
on the Company's business, financial position or results of operation.

ITEM 4. - SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS

         The Company did not submit any matters to stockholders  during the last
quarter of 1994.

                                     PART II

ITEM 5. - MARKET FOR THE REGISTRANT'S COMMON EQUITY
AND RELATED STOCKHOLDER MATTERS

         On December 15, 1993,  the Company's  Common Stock began trading in the
over-the-counter  market and was  approved  for  quotation  on NASDAQ  under the
symbol "FBTC". The table below sets forth the per share high and low closing bid
prices for the  Common  Stock as  reported  on  NASDAQ,  and the cash  dividends
declared for the periods indicated.  The quotations reflect inter-dealer prices,
without  retail  mark-up,  mark-down  or  commission  and  may  not  necessarily
represent actual transactions.

                              LOW           HIGH      DIVIDEND

1994
    1st Quarter              $14.00        $15.75       $.14
    2nd Quarter               14.00         16.00        .14
    3rd Quarter               16.25         16.50        .14
    4th Quarter               15.25         17.25        .14

         Prior to its approval for quotation on NASDAQ, the Common Stock was not
traded on an exchange or in any established public trading market. Trades in the
Common Stock  occurred  infrequently  on a local basis and generally  involved a
relatively  small number of shares.  Based on information  made available to it,
the Company  believes  that the selling  prices for the Common Stock ranged from
$11.00 to $13.29 during 1993 up until its approval for quotation on NASDAQ.  For
the 12  trading  days  during  1993 it was  quoted on  NASDAQ,  the high and low
closing bid prices were $16.00 and $15.75, respectively.

         At December  31,  1994,  there were  1,178,257  shares of Common  Stock
outstanding held by 513 shareholders of record.

ITEM  6. - MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
           CONDITION AND RESULTS OF OPERATIONS

         The following discussion is intended to assist readers in understanding
and evaluating the financial condition and results of operations of the Company.
This  review  should  be read in  conjunction  with the  Company's  Consolidated
Financial   Statements  and   accompanying   notes  included  herein  which  are
incorporated  by reference  from the 1994 Annual  Report to  Shareholders.  This
analysis  provides an overview of the  significant  changes that occurred during
the period presented.

OVERVIEW

         Results  of  Operations.  The  Company's  performance  for 1994  showed
healthy  improvement over the same period a year ago. Net income increased 17.9%
to a record $2.4 million  compared to $2.0 million earned during the same period
in 1993.  This  increase  represented  the  second  consecutive  year of  record
earnings.  Despite  the  increase in net income,  earnings  per share  decreased
slightly  from  $2.00  per  share in 1993 to $1.96  per  share at year end 1994,
reflecting  the additional  200,000 shares issued during the public  offering in
December,  1993 when $2.9  million  was  raised in new  capital.  The  increased
earnings in 1994 were primarily due to higher levels of net interest  income and
other income and a reduction in the provision for loan losses.

         Return on average  assets and average  equity for 1994 were 1.27% and
15.91%,  respectively,  compared to 1.37% and 19.10% for 1993.

         The improved  earnings  during 1994  continued  the upward trend set in
1992 when the Bank earned  $1.0  million,  or $1.10 per share for the year.  The
higher  earnings  since 1992 were  primarily  attributable  to  increases in net
interest  income and improved  asset  quality.  By the end of 1992, the Bank had
reduced its nonperforming assets to $3.6 million, a 45.8% decrease from the $6.7
million in  nonperforming  assets reported at December 31, 1991. The improvement
in asset quality continued in 1993, when nonperforming  assets decreased to $2.0
million,  or 1.4% of average  assets.  Despite  the sale of  several  foreclosed
properties in 1994,  nonperforming assets increased $1.1 million in 1994 to $3.1
million or 1.7% of average assets which was due primarily to the  acquisition of
one  residential  property  valued at $1.0  million and an increase in loans for
which interest has been  discontinued  from $30 thousand at December 31, 1993 to
$834  thousand at December 31, 1994.  As a result of  successful  loan  recovery
activity,  the provision  expense for loan losses declined from $801 thousand in
1992 to $348 thousand in 1993 and $65 thousand in 1994.

         Also  contributing to the improved earnings since 1992 was management's
ability to maintain a  relatively  stable net  interest  margin.  The Bank's net
interest  margin  improved  from 5.05% at December 31, 1992 to 5.15% at December
31, 1993,  during a period of falling interest rates.  Throughout 1994, the Bank
operated in a market of rapidly escalating interest rates.  Traditionally,  such
an  environment  produces a tightening  of the interest rate spread as liability
accounts  reprice  more  rapidly than assets due to  competitive  pressure.  The
Bank's net interest margin declined from 5.15 % in 1993 to 4.89% in 1994.

         The Bank has also managed to increase its other  income,  which reached
$2.7  million for 1994,  up 53.9% over the $1.8 million  reported in 1993.  This
increase in other  income was  primarily  due to service  charges and fees on an
increased  volume of deposit  accounts.  The  increase in 1994  followed a 70.4%
increase in other income for 1993 over 1992, which was due to the implementation
of service charges on business  accounts and an ATM transaction  fee, as well as
increased income generated from the brisk mortgage refinancing business in 1993.
The Bank continues to closely monitor service charges and fees to reduce waivers
of income and maximize revenue.

         Financial  Condition.  Total  assets  increased  to $205.7  million  at
December 31, 1994 compared to $164.8 million at year-end 1993,  representing  an
increase of $40.8 million,  or 24.8%.  During 1994 earning assets grew to $181.9
million,  a $29.2 million,  or 19.1% increase over 1993 year-end earning assets.
This  followed  an increase  in earning  assets of 19.9% in 1993 over 1992.  The
primary  components  of the increase in earning  assets in 1994 were as follows:
loans, net of unearned income  increased  22.7%,  and investment  securities and
securities available for sale increased 10.1%.

          Deposits,  the  primary  source of funds  supporting  earning  assets,
increased 28.0%, or $37.1 million, in 1994 over 1993,  following a 9.6% increase
in 1993 over 1992. In March, 1994, the Bank purchased approximately $1.4 million
in  deposits  from the  former  Federal  Savings  Association  of Falls  Church,
Virginia.  In May, the Bank  purchased  approximately  $27.9 million in deposits
form the former Commonwealth Federal Savings Bank of Manassas, Virginia.

         Stockholders'  equity at December 31, 1994 was $15.9 million,  up 11.1%
over the 1993 year-end level,  following a 51.9% increase in 1993 over 1992. The
larger increase in 1993 reflected the injection of approximately $2.9 million in
capital  created by the Bank's public  offering of 200,000  shares at $16.00 per
share in December of 1993. The Company's  capital ratios  continue to be well in
excess of the regulatory minimums.



                                         Summary Financial Information

<TABLE>
<CAPTION>

                                                                             Year Ended December 31,
                                                1994            1993            1992           1991           1990
                                                ----            ----            ----           ----           ----
                                                      (Dollars in thousands, except per share amounts)
<S>                                        <C>             <C>            <C>            <C>            <C>        
Summary of Operations:
     Net interest income ...............   $     8,240     $     6,739    $     5,839    $     4,594    $     4,864
     Provision for loan losses .........            65             348            801            900            937
     Other income ......................         2,695           1,752          1,028          1,378            457
     Other expenses ....................         7,339           5,211          4,548          4,391          3,604
     Income taxes ......................         1,167             927            513            226            265
     Net income ........................   $     2,364     $     2,005    $     1,005    $       455    $       515

Per Share Data:
     Net income ........................   $      1.96     $      2.00    $      1.10    $      0.46    $      0.53
     Book value at period end ..........         13.47           12.16           9.83           9.26           8.80
     Cash dividends ....................          0.56            0.25           0.00           0.00           0.15
     Weighted average shares
        outstanding ....................     1,206,120       1,002,895        936,162        988,807        971,892
     Actual number of shares
        outstanding ....................     1,178,257       1,174,057        956,865        855,634        869,834

Selected Performance Ratios:
     Return on average assets ..........          1.27%           1.37%          0.76%          0.43%         .%57%
     Return on average equity ..........         15.91           19.10          11.92           5.82           6.72
     Net interest margin (2) ...........          4.89            5.15           5.05           4.89           5.90

Balance Sheet Data at
Period End:
     Assets ............................   $   205,672     $   164,836    $   141,488    $   129,693    $    95,438
     Loans, net of
        unearned income (1) ............       133,988         109,172         88,101         80,890         73,919
     Securities ........................        47,891          43,488         28,594         20,872          9,706
     Deposits ..........................       169,952         132,820        121,233        115,783         83,516
     Stockholders' equity ..............        15,868          14,282          9,403          7,925          7,650

Asset Quality Ratios:
     Allowance for loan losses
        to period end loans (1) ........          1.00%           1.00%          1.03%          1.00%         1.09%
     Nonperforming assets to
        total assets ...................          1.52            1.21           2.56           5.14           3.75
     Net charge-offs (recovery)
        to average loans ...............         (0.14)           0.16           0.81           1.23           0.77

Capital Ratios:
     Leverage (Equity to Assets) (3) ...          6.32%           8.66%          6.64%          6.11%         8.02%
     Risk-based:
        Tier 1 capital (3) .............         10.25           13.48          11.66           9.78          10.80
        Total capital (3) ..............         11.30           14.52          12.79          10.78          11.93


</TABLE>

(1)     Loans are reported net of unearned income and include mortgage loans 
        held for sale.
(2)     Net interest margin is calculated on a tax equivalent basis.
(3)     Equity reported is net of intangible assets.





EARNINGS ANALYSIS

         Net Interest  Income.  Net interest  income  represents  the  principal
source of  earnings  for the Bank and is equal to the  amount by which  interest
income exceeds  interest  expense.  The net interest  margin is a measure of net
income  performance.  It represents  the  difference  between  interest  income,
including net loans fees earned and interest expense,  expressed as a percentage
of average  earning  assets.  Changes in the volume and mix of  interest-earning
assets and  interest-bearing  liabilities,  as well as the respective yields and
rates, have significant impact on the level of net interest income.

         Net interest  income was $8.2 million for 1994,  up 22.5% over the $6.7
million reported for 1993. The primary factor contributing to the improvement in
net  interest  income was an increase in the volume of earning  assets.  Earning
assets  increased  19.1% from  $152.7  million at  December  31,  1993 to $181.9
million at December 31, 1994. In 1994's  environment of rapidly rising  interest
rates,  the Bank  experienced a relatively  minor decline in net interest margin
from the 1993  level of 5.15 % to 4.89% for  1994.  Another  significant  factor
which impacted net interest  income and net interest  margin was a change in the
mix of deposit  accounts  resulting  from the Bank's  purchase of  approximately
$29.4 million in deposits from two failed savings  institutions.  Prior to these
purchases, at December 31, 1993, the Bank's mix of interest-bearing deposits and
non-interest   bearing   deposits  to  total   deposits  was  67.1%  and  32.9%,
respectively. After these purchases, at December 31, 1994, the mix was 75.4% and
24.6%,  respectively.  The Bank  continues  to  emphasize  programs  to increase
non-interest  bearing  deposits,  particularly in the expanding market of Prince
William County.

         Net interest income for 1993 increased 15.4%, or $900 thousand over the
$5.8 million  reported for 1992.  This increase can largely be attributable to a
decline in interest expense of $624 thousand,  or 18.4% compared to 1992. Due to
the low interest  rate  environment  of 1993,  the Bank was able to reduce rates
paid on  customer  deposits  to a greater  extent  than the decline in yields on
earning assets.  This rapid decrease in funding costs contributed to an increase
in the net interest margin from 5.05% in 1992 to 5.15 % in 1993.

         The  following  table sets forth the Bank's  average  interest  earning
assets (on a tax equivalent basis),  average interest bearing  liabilities,  the
average  yields on such assets and rates paid on such  liabilities,  and the net
interest margin, for the periods indicated.


                   Average Balances, Income and Expenses, Yields and Rates

<TABLE>
<CAPTION>

                                                            Year Ended December 31,
                                                    1994                                  1993
                                  --------------------------------------------------------------------------------
                                  Average           Income/       Yield/       Average        Income/        Yield/
                                  Balance           Expense        Rate        Balance        Expense        Rate

<S>                              <C>               <C>             <C>       <C>              <C>             <C>
Assets (1):
Securities:
   Taxable ...................     $  47,110      $   2,182         4.63%    $  30,972        $   1,417        4.58%
   Tax-exempt (2) ............           103              5         4.85           161                9        4.59
Total securities .............        47,213          2,187         4.63        31,133            1,426        4.58
Loans (net of unearned
  income) ....................       120,476         10,168         8.44        94,507            7,919        8.38
Federal Funds sold ...........           891             57         6.40         5,113              153        2.99
Total earning assets .........       168,580         12,412         7.36%      130,753            9,498        7.26%
Less: allowance for losses ...        (1,238)                                     (925)
Total nonearn. assets ........        18,339                                    16,966

Total assets .................     $ 185,681                                 $ 146,794

Liabilities (1):
Interest bearing dep:
   Checking ..................     $  18,871      $     708         3.75%    $  13,847        $     498        3.60%
   Regular savings ...........        23,219            663         2.86        17,045              499        2.93
   Money market svgs .........        29,294            772         2.64        20,998              554        2.64
Certificates of deposit
   $100,000 and over .........         9,750            396         4.06         9,313              355        3.81
   Under $100,000 ............        15,606          1,077         6.90         9,645              609        6.31
Total interest-
   bearing deposits ..........        96,740          3,616         3.74        70,848            2,515        3.55
Short-term borrowings ........        14,995            556         3.71        11,733              244        2.08
Total interest-
   bearing liabilites ........       111,735          4,172         3.73%       82,581            2,759        3.34%
Noninterest bearing
   liabilities:
   Demand deposits ...........        55,235                                    51,804
   Other liabilities .........         3,854                                     1,907

Total liabilities ............       170,824        136,292
Stockholder's equity .........        14,857         10,502

Total liabilities and
  Stockholder's equity .......     $ 185,681      $ 146,794

Net interest income ..........                    $   8,240                  $   6,739

Interest rate spread .........                                      3.63%                                      3.92%
Interest rate expense
   as a percent of avg
   earnings assets ...........                                      2.47%                                      2.11%
Net interest margin ..........                                      4.89%                                      5.15%
</TABLE>



<TABLE>
<CAPTION>


                                                            1992
                                             ----------------------------------
                                              Average     Income/      Yield/
                                              Balance     Expense       Rate

<S>                                          <C>           <C>          <C>
Assets (1):
Securities:
   Taxable .............................     $  24,407      $1,258        5.15%
   Tax-exempt (2) ......................           160           9        5.63
Total securities .......................        24,567       1,267        5.16
Loans (net of unearned
  income) ..............................        86,861       7,811        8.99
Federal Funds sold .....................         4,253         143        3.36
Total earning assets ...................       115,681       9,221        7.97%
Less: allowance for
   losses ..............................          (874)
Total nonearn. assets ..................        16,717

Total assets ...........................     $ 131,524

Liabilities (1):
Interest bearing dep:
   Checking ............................     $  15,464      $  511        3.30%
   Regular savings .....................        11,631         436        3.75
   Money market svgs ...................        23,622         794        3.36
Certificates of deposit
   $100,000 and over ...................        11,636         554        4.76
   Under $100,000 ......................        16,239         886        5.46
Total interest-
   bearing deposits ....................        78,592       3,181        4.05
Short-term borrowings ..................         8,464         202        2.39
Total interest-
   bearing liabilites ..................        87,056       3,383        3.89%
Noninterest bearing
   liabilities:
   Demand deposits .....................        34,240
   Other liabilities ...................         1,790

Total liabilities ......................       123,086
Stockholder's equity ...................         8,438

Total liabilities and
  Stockholder's equity .................     $ 131,524

Net interest income ....................                 $   5,838

Interest rate spread ...................                                  4.09%
Interest rate expense
   as a percent of avg
   earnings assets .....................                                  2.92%
Net interest margin ....................                                  5.05%

</TABLE>

 Average balances are derived from month-end balances.
 Income and yields are reported on a tax-equivalent basis assuming a federal tax
 rate of 34%

         Net  interest  income is affected by changes in both  average  interest
rates and average  volumes of earning assets and  interest-bearing  liabilities.
The following  table analyzes  changes in net interest  income  attributable  to
changes  in the  volume  of  earning  assets  and  interest-bearing  liabilities
compared to changes in interest rates. Nonaccruing loans are included in average
loans outstanding. The amount of change not solely due to rate or volume changes
was  allocated to change due to rate and change due to volume in  proportion  to
the relationship of the absolute dollar amounts of the change in each.

<TABLE>
<CAPTION>



                                     Volume and Rate Analysis

                                                                         Year Ended December 31,
                                                 1994  vs. 1993                          1993  vs. 1992
                                               Increase (Decrease)                      Increase  (Decrease)
                                                Due to Changes in:                       Due to  Changes in:
                                        Volume       Rate         Total       Volume      Rate      Total
                                      ---------     ------       -------     ---------   ------    -------
<S>                                     <C>          <C>        <C>          <C>          <C>        <C>
Earning Assets:
Securities:
    Taxable .......................     $   730      $  35      $   765      $   344      $(185)     $ 159
    Tax-exempt ....................           0          0            0            7         (7)         0
       Total securities ...........         730         35          765          351       (192)       159
Loans .............................       2,176         73        2,249          687       (579)       108
Federal funds sold ................        (126)        30          (96)          29        (19)        10

       Total earning assets .......     $ 2,780      $ 138      $ 2,918      $ 1,067      $(790)     $ 277

Interest-Bearing Liabilities:
    Interest checking .............     $   181      $  29      $   210      $   (53)     $  40      $ (13)
    Regular savings ...............         181        (17)         164          203       (140)        63
    Money market savings ..........         218          0          218          (88)      (152)      (240)
    Time deposits .................         393        116          509         (741)       265       (476)
       Total interest-bearing
          deposits ................         973        128        1,101         (679)        13       (666)
Short-term borrowings .............          68        244          312           78        (36)        42
       Total interest-bearing
          liabilities .............       1,041        372        1,413         (601)       (23)      (624)
Change in net interest
    income ........................     $ 1,739      $(234)     $ 1,505      $ 1,668      $(767)     $ 901

</TABLE>

<TABLE>
<CAPTION>

                                                1992  vs. 1991                 
                                             Increase (Decrease)               
                                              Due to Changes in:                
                                         Volume       Rate     Total      
                                         ------      ------    ------       
<S>                                     <C>          <C>          <C>    
Earning Assets:
Securities:
    Taxable .......................     $   650      $  (483)     $   167
    Tax-exempt ....................         (14)          (1)         (15)
       Total securities ...........         636         (484)         152
Loans .............................       1,386       (1,209)         177
Federal funds sold ................        (125)        (131)        (256)

       Total earning assets .......     $ 1,897      $(1,824)     $    73

Interest-Bearing Liabilities:
    Interest checking .............     $   (11)     $  (232)     $  (243)
    Regular savings ...............         415         (148)         267
    Money market savings ..........         284         (328)         (44)
    Time deposits .................        (525)        (637)      (1,162)
       Total interest-bearing
          deposits ................         163       (1,345)      (1,182)
Short-term borrowings .............         121         (110)          11
       Total interest-bearing
          liabilities .............         284       (1,455)      (1,171)
Change in net interest
    income ........................     $ 1,613      $  (369)     $ 1,244

</TABLE>

TOTAL OTHER INCOME

         Total other income for 1994 increased $943 thousand, or 53.9% over that
earned  in 1993.  Service  charges  on  deposit  accounts,  the  largest  single
component of total other income were $2.4 million, up 91.8% over 1993 levels. On
October  31,  1993,  the Bank  implemented  service  charges on most  commercial
transaction  accounts.  This  implementation  resulted in $105 thousand in other
income in 1993 and $198 thousand in 1994.  Additionally,  the Bank  continues to
strenuously  monitor  service  charges in order to reduce  waivers and  maximize
income.  The Bank  recognized $15 thousand in gains on securities  available for
sale  traded in 1993 and  recognized  a net loss of $2  thousand  on  securities
available for sale traded in 1994.


         From 1992 to 1993, total other income increased 70.4% from $1.0 million
to $1.8 million.  In addition to the increased  service  charges from commercial
accounts, as noted above, in 1993 the Bank implemented a fee for the use on ATMs
not owned by the Bank which generated $141 thousand in 1993. Contributing to the
increase in 1993 was an increase of $191 thousand, or 69.0%, in gains on sale of
mortgages,  reflecting the increased volume of mortgage  refinancings spurred by
the lower interest rate environment of 1993.

TOTAL OTHER EXPENSES

         In  support of the  Bank's  continued  asset  growth,  other  operating
expenses  consisting of employee  related cost and occupancy and other  overhead
expenses totaled $7.3 million for 1994,  compared to $5.2 million for 1993. This
increase was  attributable to the staffing of the four new branches  acquired in
the first and second  quarters of 1994,  as well as, the  addition of  qualified
personnel  necessary to continue to provide  operational  support to the rapidly
expanding deposit base. Additionally, the acquisitions completed in 1994 created
an intangible  asset of $3.1 million which will be amortized over fifteen years,
resulting  in an expense of $103  thousand for 1994 and $204  thousand  annually
thereafter until the year 2009. Other significant  components of other operating
expenses are computer services expense and FDIC insurance expense, which totaled
$329 thousand and $311 thousand,  respectively.  Both computer  expense and FDIC
insurance  expense  are  tied to  increases  in the  volume  of  deposits.  As a
well-capitalized  institution,  the Bank  currently pays the lowest rate of FDIC
insurance available.

         For 1993, total other expenses increased $663 thousand,  or 14.6%, over
the same period in 1992.  This  increase  was  primarily  attributable  to a $85
thousand, or 21.2% increase in computer service expense, combined with increases
of $47  thousand,  or 86.8% in  consulting  expense and $33  thousand,  or 13.2%
increase in FDIC insurance premiums. In addition, the Bank paid $103 thousand to
consultants in 1993 for their advice to improve fee and service charge income.

INCOME TAXES

         Reported income tax expense for 1994 was $1.2 million, $927 thousand in
1993,  and $513  thousand in 1992.  These  increases  were  attributable  to the
increases  in pretax  earnings.  Refer to Note 8 to the  Consolidated  Financial
Statements for a reconciliation  of income tax expense and an explanation of the
components of deferred taxes.

BALANCE SHEET ANALYSIS

         LOAN PORTFOLIO.  Loans, net of unearned income,  were $134.0 million at
December 31, 1994, a 22.7% increase over 1993 year-end loans, marking the second
consecutive  year  of  significant  growth  in the  loan  portfolio.  Net  loans
increased 23.9% in 1993 over 1992 and 8.9% in 1992 over 1991.

         The  Bank's  primary  market  focus is on  making  loans  to small  and
medium-sized businesses, professional groups and individuals in its market area.
While the Bank's  commercial  loans represent the largest  portfolio of the loan
portfolio  and have  experienced  the most growth over the past five years,  the
Bank also offers a full range of consumer loans.

         The Bank's  commercial  loans include loans made  primarily to service,
retail and wholesale  businesses for a variety of purposes,  including revolving
lines of credit, working capital loans, equipment financing loans and letters of
credit.  Although the Bank typically  looks to the  borrower's  cash flow as the
principal  source of  repayment of such loans,  the  majority of the  commercial
loans  are  secured  by  equipment,  accounts  receivable  and  other  forms  of
collateral, including commercial and residential real estate.

         The Bank had $25.6  million in  commercial  loans at December  31, 1994
that were secured by  nonresidential  real estate properties (shown in the table
below under the category of "Non-Farm, non-residential"),  representing 19.1% of
the portfolio.  These loans  generally have 20-year  amortization  schedules and
mature in five  years.  The Bank limits the loan  amounts on credits  secured by
nonresidential real estate to 75% of the appraised value of the property.  While
the Bank's  residential  mortgage  portfolio,  which  include  residential  (1-4
family) and home equity  lines,  comprised  44.0% of total loans at December 31,
1994, the majority of the residential  mortgage portfolio  consisted of business
related loans secured by the owner's personal  residence.  These loans are fixed
or adjustable rate loans with 15- to 20-year amortization  schedules that mature
with a balloon  payment  on the  third or fifth  anniversary  of the  loan.  The
balance of the residential  mortgage  portfolio consists of fixed and adjustable
rate mortgages that conform to GNMA and FNMA underwriting  guidelines.  The Bank
sells into the secondary market  approximately  95% of the conforming fixed rate
loans it  originates.  The Bank has  historically  engaged in  limited  mortgage
lending on multifamily and  agricultural  properties.  Real estate  construction
loans were $11.8  million,  or 8.8% of total loans,  at December  31, 1994.  The
majority  of the Bank's  real  estate  construction  loans are for 1 to 4 family
residences which are either pre-sold or contract homes with permanent  financing
prearranged.

         The Bank attempts to reduce its exposure to the risks of the local real
estate market by making mortgage loans primarily on  owner-occupied  properties.
The  Bank's  charge-off  rate for all  loans  secured  by real  estate  has been
relatively  low,  with 1992  being the only year  during  the past five years in
which the Bank had net charge-offs (.35% of average loans in 1992).

         The Bank's consumer loan portfolio represents approximately 8.1% of the
total loan portfolio. The performance of the consumer loan portfolio is directly
related to and  dependent  upon the general  economic  conditions  in the Bank's
market area.

         Consistent  with  its  focus  on  providing  community-based  financial
services,  the Bank  generally  does not make loans  outside  its market area of
Fairfax  County,  Prince  William  County,  and portions of Loudoun and Fauquier
Counties.  The Bank  maintains  a policy  not to  originate  or  purchase  loans
classified by regulators as highly  leveraged  transactions  or loans to foreign
entities or individuals.

         The Bank's  unfunded  loan  commitments  (excluding  unused home equity
lines of credit and credit card lines) and standby letters of credit amounted to
$33.9  million at December 31, 1994,  compared to $35.4  million at December 31,
1993.

         The  following  table  provides a breakdown of the Bank's  various loan
categories, net of unearned income.






                                 Loan Portfolio
 
<TABLE>
<CAPTION>
                                                                       Year Ended December 31,
                                                         1994         1993        1992         1991       1990
                                                       --------     --------     -------     -------     -------

<S>                                                    <C>          <C>          <C>         <C>         <C>    
Commercial .......................................     $ 25,380     $ 22,835     $23,588     $25,168     $20,157
Real estate construction .........................       11,823        8,598       4,005       4,283       4,999
Real estate mortgage:
      Residential (1-4 family) ...................       50,902       35,150      35,967      23,924      19,520
      Home equity lines ..........................        8,075        8,903       7,894       8,174       7,691
      Multifamily ................................        1,164        1,455           0         194         416
      Non-farm, non-residential(1) ...............       25,581       21,517       7,084       9,929      11,690
      Agricultural ...............................          251            0         344         344           0
          Real estate mortgage
          subtotal ...............................       85,973       67,025      51,289      42,565      39,317
Consumer loans ...................................       10,812       10,714       9,219       8,874       9,446
Total loans - net of unearned
      income .....................................     $133,988     $109,172     $88,101     $80,890     $73,919
</TABLE>


(1)       In  the  first   quarter  of  1993,   the  Bank   reviewed   its  loan
          classification  procedure  which resulted in the  reclassification  of
          approximately  36 loans  totaling  $10.8  million from the  commercial
          category to the non-farm, non-residential category.

         The following table shows the remaining  maturities of loans in certain
related loan categories.

                     Remaining Maturities of Selected Loans

                                                        December 31, 1994

                                                                  Real Estate
                                                   (1)Commercial Construction
Within 1 year........................................ $30,873       $11,823
Variable Rate:.......................................
       1 to 5 years..................................       0             0
       After 5 years.................................       0             0
            Total....................................      $0            $0

Fixed
Rate:.............................................
            1 to 5 years..........................     20,088             0
            After 5 years.........................          0             0
            Total.................................    $20,088             0

            Total Maturities......................    $50,961       $11,823

(1) Includes to categories of commercial and non-farm, non-residential real
estate loans as noted on the previous table.


ASSET QUALITY

         Allowance for Loan Losses. The allowance for loan losses is an estimate
of an amount  adequate to provide for potential  losses in the loan portfolio of
the Bank.  The level of loan losses in affected  by general  economic  trends as
well as specific conditions affecting individual borrowers. Management evaluates
nonperfoming  loans relative to their  collectibility  and collateral  value and
makes  provisions for reserves to cover any future loan  charge-offs that may be
required.  The  allowance  is  also  subject  to  regulatory   examinations  and
determinations  as to adequacy,  which may take into account such factors as the
methodology  used to calculate  the  allowance  and the size of the allowance in
comparison to peer banks identified by regulatory agencies.

         The allowance for loan losses was $1.3 million at December 31, 1994, up
$230  thousand  over the $1.1  million  allowance  at  December  31,  1993.  The
allowance was $909  thousand at December 31, 1992,  compared to $809 thousand at
December 31, 1991.

         The  provision for loan losses in 1992 was $801 thousand down from $900
thousand in 1991.  The decreases in 1993 and 1992 were primarily due to improved
collection efforts and the improved financial condition of several borrowers due
to stabilization  of the real estate market.  This favorable trend permitted the
Bank to reduce its  provision  for loan losses at  December  31,  1993,  to $348
thousand and $65 thousand for December 31, 1994.

         Net  charge-offs  for 1992  were $701  thousand  down  21.6%  from $894
thousand in 1991.  Similarly,  the net  charge-offs  for 1993 were $155 thousand
compared  to  a  net  recovery  of  $165  thousand  for  1994.  Net  charge-offs
(recoveries)  to average loans was (0.14%) for 1994,  compared to 0.16% for 1993
and 0.81% for 1992.

         The  following  table  summarizes  changes in the  allowances  for loan
losses.






                                 Loan Portfolio
<TABLE>
<CAPTION>
                                                               Year Ended December 31,
                                                    1994         1993      1992       1991     1990
                                                    ----         ----      ----       ----      ----
                                                                (Dollars in thousands)

<S>                                               <C>           <C>         <C>       <C>       <C> 
Balance, begining of period .................     $ 1,102       $  809      $809      $803      $428

Loans charged off:
      Commercial ............................          76            0       425       765       482
      Real estate construction ..............           0            0         0         0         0
      Real estate mortgage ..................           0           10       313         0         0
      Consumer loans ........................         103          354       100       214        81
          Total charge-offs .................         179          364       838       979       563

Recoveries:
      Commercial ............................         300            0       135        26         1
      Real estate construction ..............           0            0         0         0         0
      Real estate mortgage ..................           0           40         0         0         0
      Consumer loans ........................          44          169         2        59         0
          Total recoveries ..................         344          209       137        85         1

Net charge-offs .............................        (165)         155       701       894       562

Provision for loan losses ...................          65          448       801       900       937

Balance, end of period ......................     $ 1,332       $1,102      $909      $809      $803

Ratio of allowance for loan losses
      to loans outstanding at end
      of period .............................        0.99%        1.01%     1.03%     1.00%     1.09%

Ratio of net charge-offs to average
      loans outstanding during period .......       (0.14%)       0.16%     0.81%     1.23%     0.77%
</TABLE>

         The Bank has  allocated  the  allowance  according to the amount deemed
necessary to provide for the possibility of losses within each of the above loan
categories.  The  allocation  of  allowance  as shown in the table below  should
neither be  interpreted  as an indication  that loan losses in future years will
occur  in the  same  proportions  nor  that  the  allocation  is  indicative  of
anticipated loan loss trends.  Furthermore,  the portion  allocated to each loan
category is not the total amount  available  for future  losses that might occur
within  such  categories  since  the  total  allowance  is a  pool  of  reserves
applicable to the entire portfolio.

<TABLE>
<CAPTION>


                                          Allocation of Allowance for Loan Losses
                                                                                      Real Estate                 Real Estate
                                            Commercial       Mortgage                 Construction                 Consumer
                                  Reserve   Percentage    Reserve  Percentage      Reserve  Percentage        Reserve  Percentage
                                 for loan       of       for loan      of         for loan      of           for loan      of
                                  Losses    Allowance     Losses   Allowance       Losses   Allowance         Losses   Allowance
                                  ------    ---------     ------   ---------       ------   ---------         ------   ---------
                                                                                        (Dollars in thousands)

<S>                                <C>        <C>           <C>        <C>           <C>        <C>           <C>         <C> 
December 31, 1994 ............     $252       18.9%         $886       66.5%         $ 86       6.5%          $108        8.1%
December 31, 1993 ............      230       20.9           704       63.9            60       5.4            108        9.8
December 31, 1992 ............      243       26.8           545        6.0            26       2.9             95       10.5
                                                                                                                     
</TABLE>



         Nonperforming  Assets.  Nonperforming  assets include nonaccrual loans,
restructured  loans and  foreclosed  properties.  Nonaccrual  loans are loans on
which interest accruals have been discontinued and restructured  loans are loans
whereby a borrower  has been granted a  concession  on the interest  rate or the
original repayment terms because of a deteriorating financial condition.

                              Securities Portfolio

                                                    Year Ended December 31,
                                                  1994        1993       1992
                                                     (Dollars in thousands)
U.S. Government securities:
  Held to maturity ..........................   $30,016      $15,139     $18,907
  Available for sale ........................     9,852       13,993       3,853
U.S. Agency and other securities:
  Held to maturity ..........................     6,117       12,211       3,845
  Available for sale ........................     1,906        1,986       1,960
States and political subdivisions:
  Held to maturity ..........................         0            0           0
  Available for sale ........................         0          159           0

    Total securities ........................   $47,891      $43,488     $28,565



         Total  nonperforming  assets were $3.1 million at December 31, 1994, an
increase of $1.1  million,  or 55.0%,  from  December 31,  1993.  This follows a
decrease of $1.6 million or 44.4% in 1993 over 1992, and a $3.1 million or 45.8%
decrease in 1992 over 1991. At December 31, 1994, nonperforming assets consisted
entirely of seven OREO  properties in the  aggregate  amount of $2.3 million and
three  nonaccrual  loans  totaling  $834  thousand.  Nonperforming  assets  as a
percentage  of total assets was 1.52% at December  31, 1994,  compared to 1.21%,
and 2.56% at December 31, 1993, and 1992,  respectively.  The decreases in total
nonperforming  assets  experienced  in 1992 and 1993  resulted  from the sale of
several foreclosed properties during these periods.

         All seven of the OREO  properties  are in the  Bank's  primary  service
area.  These  properties  consist of the  following:  an  unimproved  commercial
property containing  approximately 31 acres; five unimproved residential parcels
each consisting of less than ten acres, one single family residential  property.
The Bank's practice is to value real estate acquired through  foreclosure at the
lower of cost or current appraised value less anticipated cost of disposal.  The
Bank is actively marketing all foreclosed real estate.

         The Bank had three nonaccrual loans at December 31, 1994,  amounting in
the aggregate to $834 thousand or 0.06% of total loans, compared to $30 thousand
and  $477  thousand  in  nonaccrual   loans  at  December  31,  1993  and  1992,
respectively.  The largest single nonperforming loan at December 31, 1994, was a
credit for $765  thousand for which a workout  agreement  has been  signed.  The
borrowers are  performing in compliance  with the workout  arrangements  and are
current for all principal and interest payments.

         Loans are placed on nonaccrual status when they become 90 days past due
unless the loan is determined to be both  well-collateralized and in the process
of collection or other  mitigating  factors are known to  management.  There are
three  negative  implications  for earnings  when a loan is placed on nonaccrual
status.  All  interest  accrued  but  unpaid  at the date the loan is  placed on
nonaccrual status is either deducted from interest income or charged against the
allowance for loan losses.  Second,  accruals of interest are discontinued until
all  delinquent  principal  and  interest has been paid or the loan becomes both
well-secured  and in the  process of  collection.  Finally,  there may be actual
losses which  necessitate  additions to the  allowance  for loan losses  charged
against earnings.

         At  December  31,  1994,  loans  past  due 90 days and  still  accruing
interest,  because they were deemed by management to be both well-secured and in
the process of  collection,  were $192  thousand,  compared to $886 thousand and
$145 thousand at December 31, 1993, and 1992, respectively.

         During 1994, $12 thousand in additional interest income would have been
recorded if the Bank's  nonaccrual  loans had been  current in  accordance  with
their  original  terms.  This amount would have been $2 thousand in 1993 and $13
thousand in 1992.

         There were no commitments to lend  additional  funds to customers whose
loans were classified as nonperforming on December 31, 1994.

         Potential Problem Loans. At December 31, 1994,  potential problem loans
were  approximately  $4.8 million,  including  four lending  relationships  with
principal  balances in excess of $500 thousand which had an aggregate  principal
balance outstanding of $3.9 million. Loans are viewed as potential problem loans
when possible  credit  problems of the borrowers or industry viewed as potential
problem loans when possible  credit problems of the borrowers or industry trends
cause management to have doubts as to the ability of the borrower to comply with
current  repayment  terms.  These  loans are  subject to  management's  diligent
attention,  and their  status is  reviewed  on a regular  basis.  The  potential
problem  loans  identified  at  December  31,  1994  are  generally  secured  by
residential  or  commercial  real estate with  appraised  values that exceed the
principal balance of the loan.

SECURITIES

         The Bank's securities  portfolio serves several  purposes.  Portions of
the portfolio are held for investment, while the remaining portions are used for
liquidity and asset liability management. At December 31, 1994, total securities
were $47.9  million,  an increase of $4.4  million,  or 10.1% from  December 31,
1993. The  securities  portfolio was $43.5 million at December 31, 1993 compared
to $28.6 million at December 31, 1992.  Investments in U.S.  Government Treasury
and Agency  securities  comprised  97.9% of the total  portfolio at December 31,
1994; 98.1% at December 31, 1993 and 97.3% at December 31, 1992.

         In  June  1993,  the  Financial   Accounting  Standards  Board  adopted
Statement No. 115,  which  stipulates  changes in the manner in which  financial
institutions  classify  and account  for their  securities  portfolio  beginning
December  15,  1993.  The Bank  elected  to adopt  this rule in  advance  of the
December 15, 1993 deadline. In September,  1993, the Bank revised its securities
policies and divided its portfolio into two segments (i) "Investment Securities"
and (ii) "Securities Available for Sale".

         Securities are classified as Investment  Securities when management has
both the intent and the ability at the time of  purchase to hold the  securities
until  maturity.   Investment  Securities  are  carried  at  cost  adjusted  for
amortization of premiums and accretion of discounts.  Securities  which are held
for an indefinite period of time are classified as Securities Available for Sale
and are  marked  to market  at each  financial  reporting  date,  i.e.,  at each
month-end.  Unrealized gains or losses resulting from the difference between the
market  value of the  security  and its book value are  recorded  in the capital
section  of the  Bank's  financial  statements.  Securities  Available  for Sale
include  securities  that may be sold in response to changes in interest  rates,
changes in the security's  prepayment  risk,  increases in loan demand,  general
liquidity needs and other similar factors.

         At December  31, 1993 and  December  31,  1994,  this  reclassification
resulted in $16.1 million and $11.8  million in  Securities  Available for Sale,
respectively. As of December 31, 1994, the market value of those Securities Held
for Sale was $159 thousand lower than the book value, resulting in a decrease to
capital  of  this  amount.  See  Note 2 to  the  Bank's  Consolidated  Financial
Statements for December 31, 1994 and 1993.


                                                        Nonperforming Assets
<TABLE>
<CAPTION>

                                                              Year Ended December 31,
                                                   1994       1993       1992       1991       1990
                                                   ----       ----       ----       ----       ----
                                                                (Dollars in thousands)
<S>                                             <C>         <C>        <C>        <C>        <C>    
Nonaccrual loans ............................   $   834     $    30    $   477    $   405    $ 2,232
Restructured loans ..........................         0           0          0          0          0
Foreclosed property .........................     2,301       1,970      3,139      6,264      1,344

      Total nonperforming assets ............   $ 3,135     $ 2,000    $ 3,616    $ 6,669    $ 3,576

Allowance for loan losses
      to period end loans ...................      1.00%       1.00%      1.03%      1.00%      1.09%
Nonperforming assets to
      total assets ..........................      1.52%       1.21%      2.56%      5.14%      3.75%
Net charge-offs to average
      loans .................................     (0.14%)      0.16%      0.81%      1.23%      0.77%
</TABLE>


         The  Bank's  recent   purchase  of  securities  have  been  limited  to
securities of high quality with short to medium term maturities. At December 31,
1994,  $24.9 million or 51.9% of the total  portfolio,  matured  within one year
while $19.9 million, or 41.7%, matured after one year but within five years. The
fully taxable equivalent yield on the entire portfolio was 5.02% at December 31,
1994,  compared  to 4.33%  for year end 1993,  and 4.6% for year end 1992.  This
change reflects generally increasing level of interest rates.





                          Maturity Analysis as of  December 31, 1994

<TABLE>
<CAPTION>

                                       One         One          Five         Over
                                      Year       to Five       to Ten         Ten
                                     or Less      Years         Years        Years       Total
                                                        (Dollars in thousands)

<S>                                   <C>          <C>          <C>           <C>        <C>
U.S. Treasury Securities:
      Book value ...............      $24,998      $15,016         --          --        $40,014
      Market value .............       24,726       14,650         --          --        $39,376
      Weighted average yield ...         3.87%        6.37%                                 4.81%
U.S. Agency and
      Other Securities (1):
      Book value ...............         --        $ 7,078      $ 1,040        --        $ 8,118
      Market value .............         --          6,832        1,040        --        $ 7,872
      Weighted average yield (2)                      6.05%        6.00%                    6.04%

Total Securities:
      Book value ...............      $24,998      $22,094      $ 1,040        --        $48,132
      Market value .............       24,726      $21,482      $ 1,040        --        $47,248
      Weighted average yield ...         3.87%        6.26%        6.00%                    5.02%
</TABLE>

(1)   Other securities consists of Federal Reserve Stock, FHLB-equity securities
      and Virginia Bankers Bank equity securities.
(2)   Yields on tax-exempt securities have been computed on a tax-equivalent
      basis.

DEPOSITS AND SHORT-TERM BORROWINGS

         The Bank's  predominate  source of funds is  depository  accounts.  The
deposit  base is  comprised  of demand  deposits,  interest  checking  accounts,
savings and money market  accounts and time  deposits.  The Bank's  deposits are
provided   substantially  by  individuals  and  businesses  located  within  the
communities  served.  In the  past,  the Bank had  accepted  a modest  amount of
brokered  certificates of deposit in denominations of less than $100,000.  These
brokered deposits account for only 0.7% of the total deposits  outstanding as of
December 31,  1994,  and are being  allowed to run off at maturity.  The Bank no
longer accepts brokered deposits.

         Total deposits at December 31, 1994 were $170.0 million, an increase of
$37.1  million,  or 28.0%,  over the same period in 1993.  All deposits  account
categories  increased over 1993 year-end levels, with the greatest increase seen
in total time deposits which increased $19.1 million or 81.2% over year-end 1993
levels.  This increase  primarily  resulted from the deposit base purchased from
two failed savings and loans in the first and second quarter of 1994.

         Total  deposits  at  December  31,  1993 were  $132.8  million,  a 9.6%
increase over 1992.  Demand deposits,  interest checking  accounts,  and regular
savings increased over 1992 levels, while certificates of deposit, both over and
under $100,000,  decreased during this period.  Most of the funds withdrawn from
certificates  of deposit  were  transferred  to other types of deposit  accounts
within  the  Bank  which  provided  rates  competitive  to  the  rates  paid  on
certificate of deposit, but with no penalty for withdrawal.





                                       Maturities of CD's of $100,000 and Over

<TABLE>
<CAPTION>

                            Within     Three to     Six to       Over               Precent
                             Three        Six       Twelve        One               of Total
                            Months      Months      Months       Year      Total    Deposits
                                        (Dollars in thousands)

<S>                         <C>         <C>         <C>         <C>       <C>         <C>
December 31,  1994 ........ $6,226      $2,761      $2,793      $3,043    $14,823     8.72%
</TABLE>


         During  1992,   total  deposits  grew  4.7%.   With  the  exception  of
certificates  of deposit  both over and under $100  thousand,  and money  market
savings which decreased 33.8% and 6.9%, respectively.






                                           Deposits and Rates Paid
<TABLE>
<CAPTION>

                                                                   Year Ended December 31,
                                                    1994                    1993                1992
                                               ---------------      ----------------       ----------------
                                               Amount     Rate       Amount     Rate        Amount     Rate
                                                                (Dollars in thousands)   
<S>                                           <C>        <C>        <C>          <C>      <C>          <C>
Noninterest-bearing accounts ...........      $ 41,881     --       $ 43,715     --       $ 41,571      --
Interest-bearing accounts:                                                               
      Interest checking ................        28,423    2.49%       24,417     2.04%      19,292      2.73%
      Money-market invest ..............        32,536    2.18        21,639     2.56       21,679      2.73
      Regular savings ..................        24,580    2.70        19,573     2.55       14,735      3.22
      Time deposits:                                                                     
           Less than $100,000 ..........        27,708    3.76        14,220     4.28       13,734      4.95
           $100,000 and over ...........        14,823    2.67         9,256     3.84       10,222      3.90
      Total interest-bearing accounts ..       128,070    2.84        89,105     2.82       79,662      3.19

Total ..................................      $169,951    2.11%     $132,820     1.89%    $121,233      2.20%

</TABLE>

     When   expressed   as   a   percent   of   total   deposits,   the   Bank's
noninterest-bearing demand deposits were 24.6% of total deposits at December 31,
1994,  compared  to 32.9% at year end 1993  and  34.2% in 1992.  The  effect  of
declining  interest  rates in 1992 and 1993 resulted in a relatively low cost of
funds for the Bank. The average interest rate paid on interest-bearing  deposits
was 2.8% for 1994 and 1993,  compared to 3.2% for 1992. The shift in the deposit
mix to more interest bearing deposits and the generally rising level of interest
rates  resulted in a higher cost of funds for the Bank in 1994 compared to 1993.
In addition to its deposits, the Bank utilizes periodic short-term borrowings in
the  form of  federal  funds  purchased  to meet  liquidity  needs.  The  Bank's
overnight repurchase  agreements are also categorized as short-term  borrowings.
The Bank's repurchase  agreements are provided as an additional  service to some
of its  larger  customers  in order  that they may earn  income on their  excess
demand  deposit  balances.  Customer  funds  that  are  invested  in  repurchase
agreements are fully collateralized by U.S. Government an Agency securities.

CAPITAL RESOURCES

         The adequacy of the Bank's capital  depends on a number of factors such
as asset  quality,  liquidity,  earnings  performance,  changes  in  competitive
conditions  and market  forces.  The Bank's  capital  position  is  reviewed  by
management on an ongoing basis with consideration given to the size, composition
and quality of the Bank's assets and  liabilities.  The Bank's  capital level is
maintained  in strict  compliance  with  regulatory  requirements  and  industry
standards.  The Bank seeks to maintain  strong  capital base in order to support
growth and expansion activities,  to provide stability to current operations and
promote public confidence.

         The Bank's capital position continues to exceed regulatory  guidelines.
The primary  indicators  relied upon by the Federal Reserve Board and other bank
regulators in measuring the strength of a Bank's  capital  position  include the
following:  (1) tangible Tier 1 capital as a percentage of risk-weighted assets,
(2) total tangible capital as a percentage of risk-weighted  assets, and (3) the
leverage ratio, which compares tangible Tier 1 capital to total assets.





                                            Analysis of Capital

<TABLE>
<CAPTION>
                                                                                                              
                                  Year Ended December 31,   Minimum          Capital                              
                                   ---------------------   Regulatory      Excess as of
                                   1994    1993     1992   Requirements  December 31, 1994
                                   ----    ----     ----   ------------  -----------------
                                                                         (In thousands)
<S>                             <C>      <C>      <C>         <C>           <C>
Risk based capital ratios:
        Tier 1 ...........      10.25%   13.44%   11.66%      4.00%          $7,923
        Total capital ....      11.30    14.48    12.79       8.00            4,183
Leverage ratio ...........       6.32     8.64     6.64       4.00            4,768
                                                                          
</TABLE>


         At December 31, 1994,  the Bank's  ratio of total  tangible  capital to
risk-weighted assets was 11.30%. Tangible Tier 1 capital to risk-weighted assets
as 10.25%  and the  leverage  ratio was 6.32%.  These  ratios are well above the
regulatory minimum requirement of 8.0%, 4.0% and 4.0%, respectively. The Bank is
classified  as  a   "well-capitalized"   institution   under   federal   banking
regulations.

         The return on average  equity was 15.91% for 1994  compared  to 19.10%
for 1993 and 11.92% for 1992.  The  decrease  from 1993 to 1994 primarily
reflects the increased capital  resulting from the public offering on December
22, 1993.

ASSET/LIABILITY MANAGEMENT

         Liquidity  Management.  Liquidity  represents  a banking  institution's
ability to meet present and future financial obligations through either the sale
or maturity of existing  assets or the  acquisition of additional  funds through
liability management. Liquid assets include cash, interest-bearing deposits with
banks,  federal funds sold, and  investments and loans maturing within one year.
The Bank's  ability to obtain  deposits  and purchase  funs at  favorable  rates
determines  its  liability  liquidity.  As a result of the Bank's  management of
liquid assets and the ability to generate  liquidity through liability  funding,
management  believes the Bank maintains overall liquidity  sufficient to satisfy
its depositor's requirements and meet its customer's credit needs

         Additional sources of liquidity available to the Bank include,  but are
not  limited to loan  repayment,  the  ability to obtain  deposits  through  the
adjustment of interest  rates and the purchasing of federal funds or longer term
borrowing through its correspondent relationships. To further meet its liquidity
needs,  the Bank also has access to the  Federal  Reserve  System.  In the past,
growth in deposits and proceeds from the maturity of investment  securities  and
loans have been sufficient to fund the net increase in credit demand.

         At December 31, 1994,  cash and  investments  and loans maturing within
one year were 78.8% of total earning  assets,  compared to 62.6% at December 31,
1993 and  62.3% at year end  1992.  The Bank has no  long-term  debt,  but as of
December  31,  1994,  did have  short-term  borrowings  in the form of overnight
repurchase   agreements  of  $13.6   million,   federal  funds   purchased  from
correspondent  banks in the amount of $3.9 million,  and one  fixed-rate  credit
with a three month term in the amount of $1.7 million  which matured and will be
renewed in February, 1995.

         Interest  Rate  Sensitivity  Management.  An important  element of both
earnings  performance and the maintenance of sufficient  liquidity is management
of the interest  sensitivity gap. The interest sensitivity gap is the difference
between  interest  sensitive  assets and  interest  sensitive  liabilities  in a
specific  time  interval.  The  gap  can  be  managed  by  repricing  assets  or
liabilities,  by replacing an asset or liability at maturity or by adjusting the
interest rate during the life of an asset or liability.  Matching the amounts of
assets  and  liabilities  repricing  in the same  time  interval  helps to hedge
interest rate risk and minimize the impact of net interest  income in periods of
rising or falling interest rates.

         In order to minimize interest  sensitivity risk, the Bank evaluates its
interest sensitivity and then formulates  strategies regarding asset generation,
funding sources,  deposit and loan pricing,  and off-balance sheet  commitments.
These  strategies are based on management's  outlook  regarding  future interest
rate  movements,  the state of the  regional and  national  economies  and other
financial and business risk factors.  The Bank reviews its interest  sensitivity
position at least quarterly, in accordance with internal management policies.

         At December  31,  1994,  the Bank had $2.9  million more in assets than
liabilities subject to repricing within one year and was, therefore, in an asset
sensitive position. This is similar to the Bank's position at December 31, 1993,
when it had $5.5 million more in assets than in liabilities subject to repricing
within one year. A  asset-sensitive  institution's  net interest  margin and net
interest income  generally will be impacted  favorably by rising interest rates,
while  that of a  liability-sensitive  institution  generally  will be  impacted
favorably by declining interest rates.

         The following table presents the Bank's interest  sensitivity  position
at December 31, 1994. This is a one-day  position which is continually  changing
and is not necessarily indicative of the Bank's position at any other time.




                                               Interest Sensitivity Analysis

<TABLE>
<CAPTION>

                                                                                December 31, 1994
                                                          Within         90-365          1 to 5         Over
                                                          90 days         days            Years        5 Years        Total
                                                          -------         ----            -----        -------        -----
                                                                             (Dollars in thousands)
<S>                                                     <C>             <C>             <C>            <C>            <C>      
Earning assets:
      Loans (net of unearned income) (1) .........      $  87,038       $   7,861       $  31,549      $   7,540      $ 133,988
      Securities .................................         10,005          14,847          22,000          1,039      $  47,891
      Federal funds sold and other
           short term investments ................           --              --              --             --             --
      Total earnings assets ......................         97,043          22,708          53,549          8,579      $ 181,879

Interest-bearing liabilities:
      Interest checking ..........................         28,423            --              --             --        $  28,423
      Regular savings ............................         24,580            --              --             --        $  24,580
      Money market savings .......................         32,536            --              --             --        $  32,536
      Certificates of deposit:
           $100,000 and over .....................          6,226           5,554           3,043           --        $  14,823
           Under $100,000 ........................          6,964          14,199           6,545           --        $  27,708
      Short-term borrowings ......................         19,206            --              --             --        $  19,206
      Total interest-bearing
           liabilities ...........................        117,935          19,753           9,588              0      $ 147,276

Period gap .......................................        (20,892)          2,955          43,961          8,579      $  34,603
Cumulative gap ...................................        (20,892)        (17,937)         26,024         34,603           --
Ratio of cumulative gap to
      total earnings assets ......................         (11.49)%         (9.86)%        14.31%          19.03%

Rate sensitive assets/
      rate sensitive liabilities .................          82.29%         114.96%        558.50%           0.00%
</TABLE>

(1)        Includes past due and nonaccrual loans.



ITEM 7. - CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND
FINANCIAL DISCLOSURE

         None




                                    PART III

ITEM 8. - DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT

         Information  related  to the  Directors  as  required  in this  Item is
incorporated  herein  by  reference  to  pages  2 to 4 of  the  Company's  Proxy
Statement for the Annual  Meeting of  Shareholders.  The  following  table lists
non-director executive officers of the Company.

<TABLE>
<CAPTION>
                           Present                         Business Experience
Name and Age               Position                        During Past Five Years

<S>                        <C>                             <C>
Charles E. Curtis, 56      President & Chief Executive     President & Chief Executive Officer
                           Officer                         of the Bank since 1985.

T. Earl Rogers, 55         Executive Vice President        Executive Vice President of the Bank
                                                           since 1989.

Steven R. Wilson, 49       Senior Vice President           Senior Vice President of the Bank
                                                           since 1989.

Donald E. Strehle, 38      Senior Vice President           Senior Vice President of the Bank
                                                           since 1993; Senior Vice President of
                                                           Commercial and Consumer Lending for
                                                           Continental Federal Savings Bank
                                                           from 1979-1993.

Ramona W. Rodriguez, 33    Chief Financial Officer         Cashier and Chief Financial Officer
                                                           of the Bank since 1992. Auditor for
                                                           the Bank 1991-1992. Systems Auditor
                                                           for Dominion Bankshares 1989-1991.

</TABLE>


ITEM 9. - EXECUTIVE COMPENSATION

         The  information  called for by this Item is  incorporated  herein by
reference to page 5 of the Company's Proxy Statement for the Annual Meeting of
Shareholders.

ITEM 10. - SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS
           AND MANAGEMENT

         The information  called for by this Item is incorporated  herein by
reference to pages 2 to 4 of the Company's Proxy Statement for the Annual
Meeting of Shareholders.



ITEM 11. - CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

         The  information  called  for by this  Item is  incorporated  herein by
reference to the material  under the caption  "Transactions  with  Directors and
Management"  on pages 5 and 6 in the  Company's  Proxy  Statement for the Annual
Meeting of Shareholders.

ITEM 12. - EXHIBITS, FINANCIAL STATEMENT SCHEDULES AND REPORTS ON FORM 8-K

(a)      The following exhibits required to be filed by Item 601 of Regulation
S-K are filed herewith.

Exhibit 2               Plan of reorganization to FB&T Financial Corporation
                        (incorporated herein by reference to Exhibit 2 to
                        the Company's Registration Statement on Form S-4,
                        no. 33-87156).

Exhibit  3              Articles of Incorporation and  Bylaws of FB&T Financial
                        Corporation, (incorporated herein by reference to
                        Exhibit 3.1 and Exhibit 3.2 to the Company's
                        Registration Statement on Form S-4, no. 33-87156).

Exhibit  4              Instruments defining rights of holder of securities
                        of FB&T Financial Corporation (incorporated herein
                        by reference to Exhibit 4 to the Company's Registration
                        Statement on Form S-4, no. 33-87156).

Exhibit 9               Not Applicable.

Exhibit 10A             Lease for the Fairfax branch site (incorporated herein
                        by reference to Exhibit 10.1 to the Company's
                        Registration  Statement on Form S-4, no. 33-87156).
Exhibit 10B             Lease for the Tysons branch site (incorporated herein
                        by reference to Exhibit 10.3 to  the Company's
                        Registration Statement on Form  S-4, no. 33-87156).

Exhibit 10C             Lease for the Chantilly branch site (incorporated herein
                        by reference to Exhibit  10.4 to the Company's
                        Registration Statement on Form S-4, no. 33-87156).

Exhibit 10D             Lease for the Sully branch site (incorporated herein
                        by reference to Exhibit 10.2 to the Company's
                        Registration Statement on Form S-4, no. 33-87156).

Exhibit 10E             Lease for the Centreville branch site (incorporated
                        herein by reference to Exhibit 10.5 to the Company's
                        Registration Statement on Form S-4, no. 33-87156).

Exhibit 10F             Lease for the Lake Ridge branch site (incorporated
                        herein by reference to Exhibit 10.6 to the Company's
                        Registration  Statement on Form S-4, no. 33-87156).

Exhibit 10G             Lease for the Falls Church branch site.

Exhibit 10H             Lease for the Gainesville branch site.

Exhibit 10I             Lease for the Woodbine branch site.

Exhibit 10J             Lease for the Fair Oaks branch site.

Exhibit 10K             Bill of Sale from the Resolution Trust Corporation
                        for the purchase of the Manassas branch site.

Exhibit 10L             Purchase & Assumption Agreement with the Resolution
                        Trust Corporation for Federal Savings Association
                        of Virginia.

Exhibit 10M             Purchase & Assumption Agreement with the Resolution
                        Trust Corporation for Commonwealth Federal Savings Bank.

Exhibit 11              Reference is made to the Company's 1994 Annual Report
                        to Shareholders.

Exhibit 12              Not Applicable.

Exhibit 13              The Company's 1994 Annual Report to Shareholders.

Exhibit 16              Not Applicable.

Exhibit 18              Not Applicable.

Exhibit 21              Subsidiaries of the registrant.

Exhibit 22              None.

Exhibit 23              Not Applicable.

Exhibit 24              Not Applicable.

Exhibit 27              Not Applicable.

Exhibit 28              Not Applicable.

Exhibit 99              Not Applicable.

(b)      Reports on Form 8-K.  No reports were filed on Form 8-K during the
fourth quarter of 1994.

<PAGE>

                                   Signatures

         Pursuant to the  requirements  of Section 13 or 15(d) of the Securities
Exchange  Act of 1934,  the  Company has duly caused this report to be signed on
its behalf by the undersigned,  thereunto duly authorized, as of the 31st day of
March, 1995.

FB&T FINANCIAL CORPORATION
              (registrant)

        /S/ CHARLES E. CURTIS
   (Charles E. Curtis, President & CEO)

         Pursuant to the  requirements  of the Securities  Exchange Act of 1934,
this  report has been  signed  below by the  following  persons on behalf of the
registrant and in the capacities and on the dates indicated:

<TABLE>
<CAPTION>

         Signature                          Capacity                         Date
<S>                                  <C>                                 <C>
/s/ RONALD W. TYDINGS                Director,                           March 23, 1995
                                     Chairman of the Board

/s/ CHARLES E. CURTIS                Director, President                 March 31, 1995
                                     Chief Executive Officer
                                     (Principal Executive
                                        Officer)

/s/ ALLEN L. BARAN                   Director                            March 23, 1995

/s/ WARREN E. BARRY                  Director

/s/ JAMES C. HUGHES                  Director

/s/ JERRY M. PHILLIPS                Director

/s/ OTIS R. POOL                     Director

/s/ JACQUES REBIBO                   Director

/s/ T. EARL ROGERS                   Director

/s/ RAMONA W. RODRIGUEZ              Chief Financial Officer             March 31, 1995
   (Ramona W. Rodriguez)             (Principal Accounting
                                       and Financial Officer)
</TABLE>

<PAGE>

                                   [FB&T LOGO]



                                 April 10, 1995



Dear Fellow Shareholders:

         You are cordially  invited to attend the Annual Meeting of Shareholders
of FB&T Financial  Corporation.  The meeting will be held on Wednesday,  May 17,
1995, at 3:00 p.m. at the Main Office of Fairfax Bank & Trust Company located at
4117 Chain Bridge Road, Fairfax, Virginia.

         The primary  business of the meeting will be the election of directors.
We also will report to you on the condition and performance of the Company,  and
you will have an opportunity  to question  management on matters that affect the
interests of all shareholders.

         This  is  our  first  annual  meeting  of  shareholders  following  the
reorganization  of the Bank into a holding  company  structure.  It is important
that your shares be represented at the Annual  Meeting,  whether or not you plan
to attend in person. Please complete,  sign and date the enclosed proxy card and
return it as soon as possible in the postage-paid envelope provided. We hope you
will be with us on May  17th.  In the  meantime,  if you have any  questions  or
comments, please contact either of us or any of the Directors.

         We appreciate your continued loyalty and support.


                                   Sincerely,


     /s/ RONALD W. TYDINGS                               /s/ CHARLES E. CURTIS
         Ronald W. Tydings                                   Charles E. Curtis
         CHAIRMAN OF THE BOARD                               PRESIDENT AND CHIEF
                                                             EXECUTIVE OFFICER



<PAGE>


                           FB&T FINANCIAL CORPORATION
- --------------------------------------------------------------------------------

                    NOTICE OF ANNUAL MEETING OF SHAREHOLDERS
- --------------------------------------------------------------------------------

                           TO BE HELD ON MAY 17, 1995

         The Annual Meeting of Shareholders of FB&T Financial  Corporation  will
be held at the Main Office of Fairfax Bank & Trust Company located at 4117 Chain
Bridge Road, Fairfax,  Virginia, at 3:00 p.m. on Wednesday, May 17, 1995 for the
following purposes:

         1.       To elect three directors to serve until the 1998 Annual
                  Meeting of Shareholders;

         2.       To ratify the  appointment of Thompson,  Greenspon & Co.,
                  P.C., as independent  certified  public accountants for the
                  Company for 1995; and

         3.       To  transact  such  other  business  as may  properly  come
                  before  the  Annual  Meeting  or any adjournments or
                  postponements thereof.

         The Board of Directors has fixed March 24, 1995, as the record date for
determination  of  shareholders  entitled to notice of and to vote at the Annual
Meeting and any adjournments thereof.


                                            By Order of the Board of Directors


                                        /s/ T. EARL ROGERS
                                            T. Earl Rogers
                                            ASSISTANT SECRETARY


Fairfax, Virginia
April 10, 1995


         PLEASE  PROMPTLY  COMPLETE AND RETURN THE ENCLOSED PROXY WHETHER OR NOT
YOU PLAN TO ATTEND THE  ANNUAL  MEETING.  IF YOU  ATTEND  THE ANNUAL  MEETING IN
PERSON, YOU MAY WITHDRAW YOUR PROXY AND VOTE YOUR OWN SHARES.


         4117 Chain Bridge Road, P.O. Box 1087, Fairfax, Virginia 22030


<PAGE>



3



                           FB&T FINANCIAL CORPORATION

                                 PROXY STATEMENT

                         ANNUAL MEETING OF SHAREHOLDERS
                                  MAY 17, 1995

                                     GENERAL

         The  enclosed  proxy is  solicited  by the Board of  Directors  of FB&T
Financial  Corporation  (the  "Company") for the Annual Meeting of  Shareholders
(the "Annual Meeting") of the Company to be held on Wednesday,  May 17, 1995, at
the time and place and for the purposes set forth in the accompanying  Notice of
Annual Meeting of Shareholders or any adjournment or postponements  thereof. The
approximate mailing date of this Proxy Statement and accompanying proxy is April
10, 1995.

USE AND REVOCATION OF PROXIES

         If the  enclosed  proxy is properly  executed  and returned in time for
voting at the Annual Meeting,  the shares  represented  thereby will be voted in
accordance with the  instructions  shown thereon.  If no instructions are given,
the proxy  will voted for the  election  of the three  nominees  to the Board of
Directors,  and in the  discretion  of the proxy holders as to any other matters
that may properly  come before the Annual  Meeting.  Proxies will extend to, and
will be voted at, any adjourned session of the Annual Meeting.

         Execution  of a proxy will not affect a  shareholder's  right to attend
the Annual Meeting and to vote in person.  Any  shareholder who has executed and
returned a proxy may revoke it by attending the Annual Meeting and requesting to
vote in person. A shareholder may also revoke his proxy at any time before it is
exercised by filing a written  notice with the Company or by  submitting a proxy
bearing a later date.

VOTING RIGHTS OF SHAREHOLDERS

         Only shareholders of record at the close of business on March 24, 1995,
are entitled to notice of and to vote at the Annual  Meeting or any  adjournment
thereof. On the record date, there were 1,175,107 shares of Company Common Stock
outstanding and entitled to vote at the Annual Meeting. The Company has no other
class of stock  outstanding.  Each share of Company  Common  Stock  entitles the
record  holder  thereof  to one vote  upon each  matter to be voted  upon at the
Annual  Meeting.  A majority of the votes  entitled to be cast,  represented  in
person or by proxy, will constitute a quorum for the transaction of business.

SOLICITATION OF PROXIES

         The cost of  solicitation  of  proxies  will be  borne by the  Company.
Solicitation  is being made by mail, and if necessary,  may be made in person or
by telephone, or special letter by officers and regular employees of the Company
and its  subsidiary  bank,  Fairfax Bank & Trust  Company (the  "Bank"),  acting
without compensation other than regular compensation.



<PAGE>


PRINCIPAL SHAREHOLDERS

         As of February 28, 1995, the following  individuals,  each of whom is a
director of the Company,  owned  beneficially 5% or more of the Company's Common
Stock:  Charles E. Curtis,  Otis R. Pool, Jacques Rebibo, and Ronald W. Tydings.
Information  with  respect to their  beneficial  ownership is shown in the table
that begins below. As of that same date, the directors and executive officers of
the  Company  and the Bank  beneficially  owned as a group  479,041  shares  (or
approximately  37.6% of the Company's Common Stock  (including  shares for which
they hold presently exercisable stock options).

                      ELECTION OF DIRECTORS -- PROPOSAL ONE

DIRECTORS

         The Board of Directors of the  Company's is comprised of nine  members.
The Board is divided into three  classes,  with each class  consisting  of three
directors whose terms expire at the respective  annual meetings set forth in the
table below. The three persons named  immediately  below, each of whom currently
serves as a director of the  Company,  will be nominated to serve until the 1998
Annual Meeting of Shareholders. The persons named in the proxy will vote for the
election of the nominees named below unless  authority is withheld.  If, for any
reason,  any of the nominees named should become  unavailable to serve, an event
which  management does not  anticipate,  proxies will be voted for the remaining
nominees  and such  other  person or persons  as the Board of  Directors  of the
Company may designate.

         Certain  information  concerning the three nominees for election at the
Annual  Meeting is set forth  below,  as well as certain  information  about the
other two classes of  directors  who will  continue in office until the 1996 and
1997 annual meeting of shareholders, respectively.

<TABLE>
<CAPTION>
                                                                                       Number of Shares
                                                                                    Beneficially Owned as
                        Director               Principal Occupation                 of February 28, 1995
         Name (Age)     Since (1)             For the Past Five Years              (Percent of Class) (2)
         ----------     ---------             -----------------------              ----------------------
<S>                       <C>       <C>                                                   <C>
1995 Class (Nominees):
Warren E. Barry (61)      1988      Virginia State Senator from 37th Electoral            6,446*
                                    District since November, 1991; Barry                  (3)(4)
                                    Associates (commercial real estate
                                    brokerage and manage- ment), Springfield,
                                    Virginia; Clerk of Circuit Court of
                                    Fairfax County from 1983 to 1991

Otis R. Pool (56)         1985      Independent businessman; formerly a                   77,992
                                    co-owner of O&R Utilities, Inc.                       (6.6%)(3)(4)

Jacques Rebibo (55)       1986      President, Mortgage Investment Company                61,230
                                    (mortgage brokerage), McLean, Va.                     (5.2%)(3)(4)
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
                                                                                       Number of Shares
                                                                                    Beneficially Owned as
                        Director               Principal Occupation                 of February 28, 1995
         Name (Age)     Since (1)             For the Past Five Years              (Percent of Class) (2)
         ----------     ---------             -----------------------              ----------------------
<S>                       <C>       <C>                                                   <C>
1996 Class (Directors):
Allen L. Baran (47)       1985      President, Baran Dental Laboratory, Inc.,             51,949
                                    Annandale, Va.                                        (4.4%)(3)(4)

Jerry M. Phillips (50)    1986      Attorney, Phillips, Beckwith & Hall,                  9,183*
                                    Fairfax, Virginia, since 1991 and prior               (4)
                                    thereto practiced as a sole practitioner.

T. Earl Rogers (55)       1986      Executive Vice President of the Company               45,534
                                    and the Bank                                          (3.8%)(3)(5)

1997 Class (Directors):
Charles E. Curtis (56)    1985      President and Chief Executive Officer of              81,721
                                    the Company and the Bank                              (6.6%)(3)(5)

James C. Hughes (50)      1985      Attorney, Dickstein, Shapiro and Morin,               52,247
                                    Washington, D.C.; formerly served as                  (4.4%)(3)(4)
                                    President and CEO of C3, Inc. (computer
                                    systems integrator), Herndon, Va.

Ronald W. Tydings (55)    1985      Chairman of the Board of the Company and              81,636
                                    the Bank; President and Senior Attorney,              (6.9%)(3)(4)
                                    Tydings, Bryan & Adams, P.C., Fairfax, Va.
</TABLE>

- ------------------
*       Represents less than 1% of Company Common Stock.
(1)     Refers to the year in which the director was first elected to the Board
        of Directors of the Bank.

(2)     For purposes of this table,  beneficial  ownership has been determined
        in accordance with the provisions of Rule  13d-3 of the  Securities
        Exchange  Act of 1934  under  which,  in general,  a person is deemed to
        be the beneficial owner of a security if he has or shares the power to
        vote or direct the voting of the  security or the power to dispose of or
        direct the disposition of the security, or if he has the right to
        acquire  beneficial  ownership  of the  security within sixty days.

(3)     Includes  shares held by affiliated  corporations,  close  relatives and
        children,  and shares held jointly with spouses or as custodians or
        trustees,  as follows:  Mr. Barry,  2,100 shares;  Mr. Pool, 5,422
        shares; Mr. Rebibo,  6,421 shares; Mr. Baran, 50,109 shares; Mr. Rogers,
        9,089 shares; Mr. Curtis,  21,612 shares; Mr. Hughes, 859 shares; and
        Mr. Tydings, 7,158 shares.

(4)     Includes  1,000  shares  that may be  acquired  pursuant  to a currently
        exercisable  stock  option  granted  in June  1994 to each  non-employee
        director   pursuant  to  the  Company's   Non-Employee   Director  Stock
        Compensation Plan.

(5)     Includes  shares that may be acquired  pursuant to currently
        exercisable  stock options  granted under the Company's Incentive Stock
        Option Plan: Mr. Rogers, 33,077 shares; and Mr. Curtis, 50,400 shares.

<PAGE>

          The  Board of  Directors  recommends  that  shareholders  vote for the
nominees set forth above.  The three nominees  receiving the greatest  number of
affirmative votes cast at the Annual Meeting will be elected.

         Upon  consummation  last year of the  reorganization of the Bank into a
holding  structure,  each  director of the Bank was  appointed a director of the
Company.  As the parent  company  of the Bank,  the  Company  will  appoint  the
directors of the Bank. In accordance  with current  practice,  it is anticipated
that the  directors of the Company will also  comprise the Board of Directors of
the Bank.

        The Board of  Directors  of the Company  met three  times in 1994.  Each
director  attended  greater than 75% of the aggregate  number of meetings of the
Board of Directors and its committees of which he was a member in 1994.

        There are no family  relationships among any of the directors or between
any of the directors and executive  officers of the Company or Bank, except that
Mr. Curtis and Mr. Rogers are brothers-in-law. None of the directors serves as a
director of another publicly-held company.

BOARD COMMITTEES

        The Board of Directors has a standing Audit Committee,  and the Board of
Directors of the Bank has, among others, a standing Compensation Committee.

        The Audit Committee is comprised of Messrs.  Baran, Barry,  Phillips and
Pool.  The  functions  of the Audit  Committee  are to  recommend  selection  of
independent   certified  public  accountants,   to  approve  the  scope  of  the
independent  accountants'  audit,  to  review  the  reports  of the  independent
accountants  and the internal  audit staff and to convey  their  findings to the
Board of Directors  of the Company and the Bank.  The Audit  Committee  met four
times in 1994.

        The Compensation  Committee consists of Messrs.  Baran,  Hughes and
Pool. The function of this committee is to recommend the  compensation  to be
paid to the executive  officers of the Company and Bank. It also  administers
certain benefit plans for the employees.  The Compensation Committee met three
times in 1994.

DIRECTOR COMPENSATION

        Directors  of the Company are not paid  directors'  fees by the Company.
Instead,  they receive from the Bank for their  service as directors of the Bank
an annual retainer of $1,000, plus $400 for each meeting attended.  In addition,
standing committee members receive $150 for each committee meeting attended.

        At the 1994  annual  meeting,  shareholders  approved  the  Non-Employee
Director Stock Compensation Plan. Under this plan, each non-employee director of
the Company  and Bank  receives on June 15 of each year for the five year period
from 1994 through 1998 an option for 1,000 shares of the Company's Common Stock.
All  options  under the plan are granted at  exercise  prices  equal to the fair
market  value of the  Common  Stock on the  date of  grant  and are  exercisable
immediately.  Options  covering an aggregate of 7,000 shares were granted to the
seven non-employee directors in June 1994.

                             EXECUTIVE COMPENSATION

        The  following  table  presents  information  concerning  the annual and
long-term compensation of Messrs. Curtis and Rogers, who were the only executive
officers of the Company and the Bank whose  salary and bonus  exceeded  $100,000
for each of the listed years.

                           Summary Compensation Table

<TABLE>
<CAPTION>
                                                    Annual Compensation
        Name and                                                          Other Annual               All Other
   Principal Position       Year      Salary (1)         Bonus        Compensation (2)(3)        Compensation (4)
   ------------------       ----      ----------         -----        -------------------        ----------------
<S>                        <C>          <C>             <C>                 <C>                      <C>
Charles E. Curtis          1994         $146,600        $ 25,000            $  7,389                 $ 14,503
   President/Chief         1993          142,694          20,000               7,389                   14,503
   Executive Officer       1992          137,900               0                   0                        0

T. Earl Rogers             1994         $113,650         $15,000              $5,373                   $9,892
   Executive Vice          1993          112,300          10,000               5,373                    9,892
   President               1992          107,600               0                   0                        0
</TABLE>


- ------------------
(1)      Includes directors' fees paid by the Bank.

(2)      Each of Mr.  Curtis and Mr. Rogers  received  certain  perquisites  and
         other personal benefits, the amounts of which are not shown because the
         aggregate  amount of such  compensation  during the year did not exceed
         the  lesser of  $50,000  or 10% of the total  annual  salary  and bonus
         reported for such executive officer.

(3)      The amounts  shown  represent  reimbursements  made by the Bank for the
         payment of taxes  related to the life  insurance  premiums  paid by the
         Bank on behalf of each officer. See footnote (4) below.

(4)      Amounts of All Other  Compensation  consist entirely of whole life
         insurance  premiums paid by the Bank on behalf of Messrs. Curtis and
         Rogers.

        No stock  options were granted to, and no stock  options were  exercised
by,  Messrs.  Curtis or Rogers  during the three year period  shown in the table
above. The Company's  employee stock option plan does not permit the granting of
stock appreciation rights or restricted stock awards.

TRANSACTIONS WITH DIRECTORS AND MANAGEMENT

        Certain  directors  and officers of the Company and the Bank and members
of their immediate families,  and corporations,  partnerships and other entities
with which such persons are associated are customers of the Bank. As such,  they
engaged in transactions  with the Bank in the ordinary course of business during
1994, and will have  additional  transactions  with the Bank in the future.  All
loans extended and  commitments to lend by the Bank to such persons were made in
the ordinary  course of business upon  substantially  the same terms,  including
interest rates and  collateral,  as those  prevailing at the time for comparable
transactions with  unaffiliated  persons and do not involve more than the normal
risk of collectibility or present other unfavorable features.

        The Bank has engaged the law firm of Tydings,  Bryan & Adams,  P.C.,  of
which Mr. Tydings is a principal, to perform certain legal services for the Bank
and to serve as its general  counsel.  During  1994,  the Bank paid  $164,853 in
professional  fees to the law firm.  The Bank has leased  property  for its Main
Office from a limited partnership of which Mr. Tydings is a general and limited
partner  and Mr.  Phillips  is one of 23 limited  partners.  The lease  requires
monthly rental payments of $31,363, subject to certain adjustments,  and expires
on December  31,  1998,  with  options to renew for four  consecutive  five-year
terms.

             RATIFICATION OF SELECTION OF ACCOUNTANTS - PROPOSAL TWO

         Thompson,  Greenspon & Co.,  P.C.,  has been  selected  as  independent
accountants  for the  Company  for the fiscal year  ending  December  31,  1995,
subject to ratification by the shareholders.

         If  not  otherwise  specified,  proxies  will  be  voted  in  favor  of
ratification of the appointment.  Representatives of Thompson,  Greenspon & Co.,
P.C., are expected to be present at the Annual Meeting

                              SHAREHOLDER PROPOSALS

     In order for a shareholder proposal to be considered for possible inclusion
in the 1996 Proxy Statement,  it must be received on or before December 15, 1995
by the Company's Corporate Assistant  Secretary,  T. Earl Rogers, FB&T Financial
Corporation, 4117 Chain Bridge Road, P.O. Box 1087, Fairfax, Virginia 22030

                          ANNUAL REPORT ON FORM 10-KSB

         A copy  of the  Company's  Annual  Report  on  Form  10-KSB  for  1994,
excluding exhibits,  as filed with the Securities and Exchange Commission can be
obtained  without  charge by writing  to Ramona W.  Rodriguez,  Chief  Financial
Officer,  FB&T  Financial  Corporation,  4117 Chain Bridge Road,  P.O. Box 1087,
Fairfax, Virginia 22030.

<PAGE>

                                   APPENDIX V



                                  [FB&T LOGO]

                                [COVER ARTWORK]

                                                     FB&T FINANCIAL CORPORATION
                                                             1994 ANNUAL REPORT

<PAGE>


FB&T Financial Corporation is a holding company for Fairfax Bank & Trust Company
and its subsidiary, Bank Title Company.

Fairfax  Bank & Trust  Company is a  community-oriented  bank  providing  strong
customer  service  and a full  range  of  banking  services  to  businesses  and
individuals in Fairfax and Prince William Counties, Virginia. Bank Title Company
was incorporated in 1988 to engage in the land title insurance business.

Our goal is to grow by helping our community grow--through  outstanding service,
efficient operations, and close, personal ties to depositors and borrowers.


<PAGE>


MESSAGE TO SHAREHOLDERS                                           FB&T LOGO

                            ASSETS, DEPOSITS & LOANS
                            ($ MILLIONS)


                              [GRAPH APPEARS HERE]

                       1994       1993       1992        1991       1990
     ASSETS          $205,672   $164,836   $141,488    $129,693    $95,438
     DEPOSITS         169,952    132,820    121,233     115,783     83,516
     LOANS            133,744    109,172     88,101      80,890     73,919


                                EARNINGS HISTORY
                                ($ MILLIONS)

                              [GRAPH APPEARS HERE]

                       1994       1993       1992        1991       1990
     DEPOSITS        $  2,364   $  2,005   $  1,005    $    455    $   515



                               EARNINGS PER SHARE
                               ($ MILLIONS)

                              [GRAPH APPEARS HERE]

                       1994       1993       1992        1991       1990
     ASSETS          $   1.96   $   2.00   $   1.10    $    .46    $   .55


"THE YEAR 1994 WAS ANOTHER YEAR OF RECORD EARNINGS FOR YOUR BANK."

Dear Shareholder:

The year 1994 was  another  year of record  earnings  for your bank.  Since
startup ten years ago, the earnings  performance of Fairfax Bank & Trust Co. has
been truly extraordinary.  The Bank has remained profitable in every year of its
existence,  and  frequently  earnings  have grown at rates  well above  industry
norms.  Our assets have grown from zero to more than $200 million.  The Bank has
averaged more than 20% growth per year in assets and deposts over the last seven
years.

This  pattern  continued in 1994.  The graphs and pictures  tell the story.
During 1994 our total assets grew 24.8%, to $205.7 million. Deposits grew 27.9%,
to $169.9 million.  Loans grew 22.7% to $134.0 million. Our earnings grew 17.9%,
to $2.4  million.  The weighted  average  number of  outstanding  shares grew by
20.3%,  bringing our earning per share to $1.96,  compared with $2.00 at the end
of 1993.

     How have we achieved this remarkable record? In three ways:

[bullet] Personal  contact--giving close personal attention to the banking needs
         of our customers and our  community.
[bullet] Opening new branches in promising areas.
[bullet] Keeping operations lean and efficient.

These principles have been the key to our success,  and they continue to be the
basis of our community-based, full-service-banking business strategy.

1994 HIGHLIGHTS

[bullet] HOLDING COMPANY.

On July 1 we became a holding  company,  FB&T  Financial Corporation,  with
Fairfax Bank & Trust  Company as a wholly owned  subsidiary. This change
reflects the fact that our company does more than  banking,  a fact that will
become even more evident in the future.

[bullet] NASDAQ LISTING.

Effective  October 21, 1994, FB&T Financial  Corporation's common stock began
trading on the NASDAQ  National Market under the symbol FBTC. This listing will
provide broader investor exposure,  to the benefit of both our shareholders and
the investment community.

                             [PHOTO APPEARS HERE]

Caption under photo:

Dr. Joseph P. Grieco shows equipment purchased with the aid of an FB&T business
loan to Executive Vice President Earl Rogers and Assistant Vice President Arlene
Haley.

                              [PHOTO APPEARS HERE]

Caption under photo:

FB&T President Charles Curtis and Branch Manager Cathy Aubrey view construction
of the new Fair Oaks Branch.

[bullet] NEW BRANCHES.

We added four new branches, bringing the total to ten and expanding our
penetration of the fast-growing northern Virginia market. The new offices are in
Falls Church, Manassas, Gainesville, and Woodbine.

We began construction of an eleventh branch at Fairfax Towne Center, in the Fair
Oaks area of Fairfax County. This office will open in March 1995.

[bullet] NEW  MARKETS.

We  acquired  approximately  $29  million in  deposits  from Commonwealth
Federal Savings Bank in Manassas and Federal Savings Association of Virginia in
Falls Church. These purchases added valuable deposits and enabled us to open the
four new branches.

[bullet] AUTOMATION.

FB&T  operations  are  now  automated  to an  extent  probably unmatched by any
other bank our size. This year we installed a  state-of-the-art computer network
linking all branches  and the main office into one  operating unit. This network
enables us to have instant access to any bank record from any office and to give
better personal attention to customers system-wide.  In early 1995 we will add
systems to automate  loan  documents and the process of opening deposit
accounts.  We will also make it possible  for  customers to query their accounts
directly  via  telephone  and  to  initiate  account  transfers,  wire
transfers, and certain loan transactions themselves via personal computer.

[bullet] COMMERCIAL LOANS.

In 1994 we continued to respond rapidly to loan requests. Our real estate,
demand,  and time loans rose from $64.4  million at the end of 1993 to $69.7
million at the end of 1994. We  participated in loans sponsored by the Northern
Virginia Community Development Corporation,  Fairfax County Housing and
Redevelopment  Authority,  City of  Fairfax  Home Pride  Program,  Virginia
Community Development Corporation, and Virginia Asset Financing Corporation.

                              [PHOTO APPEARS HERE]

Caption under photo:

Outstanding  business  and civic  leaders on FB&T's  Fairfax and Prince William
Advisory Boards give FB&T a strategic advantage in identifying banking needs and
new business opportunities.


[bullet] MORTGAGE LOANS.

Residential loan originations increased more than 17%, to $37.5 million. This
increase was accomplished despite rising interest rates and disappearance of the
refinance market.

                              [PHOTO APPEARS HERE]

Caption under photo:

FB&T President Charles Curtis greets Prince William Advisory Board Member Mark
Mosely.

[bullet] CONSTRUCTION LOANS.

In June, the Bank added John Djuric as Vice President. John has more than 20
years of banking experience. Through a program of expediting construction loans,
we expanded our lending to small and mid-size home builders throughout our
service area.

[bullet] ADVISORY BOARDS.

FB&T's close knowledge of business in the communities we serve is a major
competitive advantage and a key element of our business strategy. To help
maintain this competitive advantage, we have created two Advisory Boards of
Directors, one in Fairfax County and one in Prince William County. The Advisory
Boards are composed of outstanding business and civic leaders in each community.
They meet regularly to help us identify business trends, prospects, and new
banking needs. Individually and together they already  have  produced  numerous
new  business  leads and have proven to be an invaluable   vehicle  for
gathering   strategic   business   information   and strengthening our outreach
to new customers.

COMMITMENT TO GROWTH

FB&T  is  moving  actively  to  strengthen  our  value  to  customers  and
shareholders. There are three main planks in our strategy:

1.   Continually strengthen customer contacts.
2.   Market aggressively in the rapidly growing northern Virginia area.
3.   Acquire additional assets at favorable prices whenever possible.

The year 1994 was another  outstanding one for FB&T  shareholders,  and we are
determined to make 1995 even better.



Sincerely,


/s/ RONALD W. TYDINGS                 /s/ CHARLES E. CURTIS
    Ronald W. Tydings                     Charles E. Curtis
    Chairman of the Board                 President and
                                          Chief Executive
                                          Officer


<PAGE>


FB&T GROWTH STRATEGY                                             FB&T LOGO


THE FB&T GROWTH STRATEGY

FBT Financial Corporation has evolved a highly effective strategy for growth. It
is  based  on  sound  business   fundamentals  and  is  producing results  for
shareholders that are substantially above industry norms. The strategy has three
main elements:

1.   Superior customer service
2.   Active, one-to-one cultivation of customers in the fast-growing areas of
     Fairfax and Prince William counties of Virginia.
3.   Active development of new branch banks

This highly personal strategy is in keeping with the mission of our corporation.
It requires continual, active commitment by all our personnel, and our personnel
are selected with this requirement in mind. Consequently,  all FB&T officers and
staff are remarkably self-directed toward this goal.

SUPERIOR CUSTOMER SERVICE

FB&T  places more than  ordinary  emphasis  on  customer  service.  As a growing
financial  corporation in a highly desirable local marketplace,  we know that we
can grow only if we offer  value and  service  that  other  institutions  do not
offer. The continued growth of our company is the proof that our approach works.

We achieve superior customer service by countless steps in everyday  operations.
We select only service-oriented personnel for FB&T staff. We train all personnel
in the effective  customer-service  techniques  that we have  developed and that
have been successful. We instill a focus on customer service into all aspects of
management and operations.

To improve  our  service  even  further,  this year we have  installed  the most
extensive and advanced  computer  system of any bank our size.  This system puts
all  offices in  instantaneous  communication  with each  other and gives  every
branch access to all the  information  in the  headquarters  office and in every
other branch.

In early 1995 our  state-of-the  art technology  will give  customers  access to
their  account  balances by  telephone,  will enable  customers  to perform many
transactions  via  personal  computer,  and will enable bank  personnel to speed
applications,   loan  processing,  and  other  services  for  customers  through
automated techniques.

CULTIVATION OF NEW CUSTOMERS IN NORTHERN VIRGINIA

FB&T is fortunate to be able to offer its services in one of the most affluent
and rapidly developing areas in the nation:  Northern Virginia. The regional
economy is now growing and diversifying at near-record rates. Commercial
activity and construction, especially, are growing. Through its locations in key
growth areas of Northern Virginia, FB&T is well positioned to take  advantage of
this  economic  upsurge and  expansion,  and by aggressive attention to
contacting small and medium-sized businesses personally, FB&T is achieving this
aim.

To cultivate new  customers,  all FB&T branch  managers  make personal  calls on
prospective  customers on a daily basis.  In addition,  the Bank has established
two active Advisory  Boards composed of Fairfax and Prince William  business and
civic  leaders,  to advise the bank of business  opportunities  and to refer new
customers. Each new prospect is contacted by a bank manager or officer within 24
hours of referral.  This aggressive use of Advisory Boards is already paying off
with substantial increases in business and individual banking customers.

ACTIVE DEVELOPMENT OF NEW BRANCHES

FB&T has developed new branch banks in two ways: by purchasing deposits of other
financial  institutions  from the  Resolution  Trust  Corporation  at attractive
prices,   and  by  starting  new  branches  from  scratch  in  actively  growing
communities  within our service area.  These  approaches have enabled us to grow
from six offices to ten offices  during the last year and will enable us to open
our eleventh office early in 1995.

We will actively continue to seek  opportunities to purchase financial assets at
attractive   prices  and  to  open  new  branch  offices  in  Northern  Virginia
communities  where there are  above-average  opportunties  for economic  growth.
Using this approach, we expect to be able to continue to improve market share in
in our area of operation.

<PAGE>



FIVE-YEAR FINANCIAL SUMMARY
FB&T FINANCIAL CORPORATION AND SUBSIDIARY

The following is a more detailed discussion of the results of operations and the
financial condition of FB&T Financial Corporation. This discussion should be
read in conjunction with the Consolidated Financial Statement.

<TABLE>
<CAPTION>
                                                                                     YEAR ENDED DECEMBER 31:
<S>                                                                <C>          <C>          <C>          <C>          <C>
                                                                       1994         1993         1992         1991        1990

SUMMARY OF OPERATIONS:
  Net interest income..........................................    $  8,240     $  6,739     $  5,839     $  4,594     $ 4,864
  Provision for loan losses....................................          65          348          801          900         937
  Other income.................................................       2,695        1,752        1,028        1,378         457
  Other expenses...............................................       7,339        5,211        4,548        4,391       3,604
  Income taxes.................................................       1,167          926          513          226         265
  Net income...................................................    $  2,364     $  2,005     $  1,005     $    455     $   515

PER SHARE DATA:
  Net income...................................................    $   1.96     $   2.00     $   1.10     $    .46     $   .53
  Book value at period end.....................................       13.47        12.16         9.83         9.26        8.80
  Cash dividends...............................................         .56          .25            0            0         .15

SELECTED PERFORMANCE RATIOS:
  Return on average assets.....................................        1.27%        1.37%         .76%         .43%        .57%
  Return on average equity.....................................       15.91        19.10        11.92         5.82        6.72
  Net interest margin..........................................        4.90         5.20         5.05         4.89        5.90

BALANCE SHEET DATA AT PERIOD END:
  Assets.......................................................    $205,672     $164,836     $141,488     $129,693     $95,438
  Loans, net of unearned income................................     133,744      109,172       88,101       80,890      73,919
  Securities...................................................      47,841       43,488       28,594       20,872       9,706
  Deposits.....................................................     169,952      132,820      121,233      115,783      83,516
  Stockholders' equity.........................................      15,868       14,282        9,403        7,925       7,650

CAPITAL RATIOS:
  Leverage (Equity to Assets)..................................        6.32         8.66         6.64         6.11        8.02
  Risk-based:
     Tier 1 capital............................................       10.25        13.48        11.66         9.78       10.80
     Total capital.............................................       11.30        14.52        12.79        10.78       11.93
</TABLE>

(1) Loans are reported net of unearned income and include mortgage loans held
for sale.

(2) Net interest margin is calculated on a tax equivalent basis.

                                       7

<PAGE>

                                                 DISCUSSION OF FINANCIAL RESULTS
                                       FB&T FINANCIAL CORPORATION AND SUBSIDIARY

RESULTS OF OPERATIONS

FB&T Financial Corporation recorded net income of $2.4 million for the year
ended December 31, 1994 compared to $2.0 million for the year-end 1993. This
17.9% increase represented the Company's second consecutive year of record
earnings. Despite this significant increase in net income, earnings per share
decreased slightly from $2.00 per share at year-end 1993 to $1.96 per share at
the end of 1994 due to the increased number of weighted average shares
outstanding. The increased earnings in 1994 were primarily a result of higher
net interest income, a reduction in the provision for loan loss, and higher
non-interest income.

Return on average assets and equity for 1994 were 1.27% and 15.91% respectively,
compared to 1.37% and 19.10% for 1993.

Net interest income for the year ended December 31, 1994 increased 22.3% to $8.2
million, up from $6.7 million for the same period in 1993. This increase in net
interest income was primarily attributable to a higher volume of earning assets.
The rapidly increasing interest rate environment of 1994 resulted in a slight
deterioration in the Company's net interest margin. At year-end 1994, the net
interest margin was 4.9%, compared to 5.2% at year-end 1993.

Due to continuing improvement in the quality of the Company's loan portfolio and
significant recoveries of loans that had been charged off in previous years, the
provision for loan losses for 1994 was $65 thousand, compared to $348 thousand
for 1993. For the year, the Company had net recoveries of $163 thousand. Despite
sales of several foreclosed properties, other real estate owned increased from
$2.0 million at year-end 1993 to $2.3 million at the end of 1994 due to the
acquisition of one residential property valued at $1.0 million.

Non-interest income increased a substantial 53.8%, from $1.8 million at year-end
1993 to $2.7 million at the end of the current year. This increase is primarily
attributable to service charges and fees from the increased volume of deposit
accounts.

In March, 1994 the Company purchased approximately $1.4 million in deposits from
the former Federal Savings Association of Falls Church, Virginia. In May, the
Company purchased approximately $28.0 million in deposits from the former
Commonwealth Federal Savings Bank of Manassas, Virginia. In addition to the new
deposit base, these purchases resulted in the acquisition of four new branch
locations and the expansion of the Company's market area to the city of Falls
Church and northern Prince William County in Virginia. In support of the
Company's continued asset growth, other operating expenses consisting of
employee-related cost and occupancy and other overhead expenses totaled $7.3
million for 1994, compared to $5.2 million for 1993. This increase is
attributable to the staffing of four new branches acquired in the first and
second quarters of 1994, as well as the addition of qualified personnel
necessary to continue to provide operational support to the rapidly expanding
deposit base.

FINANCIAL CONDITION

Total assets increased to $205.7 million at December 31, 1994, compared to
$164.8 million at year-end 1993, representing an increase of $40.8 million, or
24.8%. Loans net of unearned income increased by $24.8 million, or 22.7%.
Investment securities and securities available for sale increased $4.4 million,
or 10.1% from year-end 1993 to year-end 1994. At December 31, 1994, 75.4% of the
Company's portfolio was composed of investment securities, while the remaining
24.6% was composed of securities considered available for sale. At year-end
1993, 62.9% of total securities were investment securities. Total deposits rose
by 28.0% to $170.0 million, compared to $132.8 million at December 21, 1993.
Core deposits, consisting of all interest-bearing and non-interest-bearing
deposits except for certificates of deposit $100 thousand and over, at December
31, 1994 totaled $155.1 million, representing 91.3% of total deposits.
Certificates of deposit $100 thousand and over at December 31, 1994 totaled
$14.8 million and represented the remaining 8.7% of deposits.

Shareholders' equity at December 31, 1994 was $15.9 million, compared to $14.3
million at December 31, 1993. The primary source of growth to shareholders'
equity was earnings of $2.4 million reduced by the Company's regular quarterly
dividend, which totaled $659 thousand, or $.56 per share. Book value per share
of common stock at December 31, 1994 was $13.47, compared to $12.16 per share at
December 31, 1993.

                                       8

<PAGE>


CONSOLIDATED BALANCE SHEETS
FB&T FINANCIAL CORPORATION AND SUBSIDIARY

<TABLE>
<CAPTION>
                                                                                                 YEAR ENDED DECEMBER 31,
                                                                                                 1994               1993
<S>                                                                                          <C>                <C>
                                        ASSETS
Cash and Due from Banks...............................................................       $ 14,225,350       $  7,764,950
Investment Securities (Note 2)........................................................         36,132,828         27,350,123
Securities Available for Sale (Note 2)................................................         11,757,970         16,138,124
Loans Receivable (Notes 3 and 13).....................................................        133,988,121        109,171,710
Less Allowance for Possible Loan Losses (Note 3)......................................         (1,332,118)        (1,102,155)
       Net Loans......................................................................        132,656,003        108,069,555
Accrued Interest Receivable...........................................................          1,548,205          1,099,673
Bank Premises and Equipment, net (Note 4).............................................          3,045,822          1,797,552
Other Real Estate Owned (Note 5)......................................................          2,301,499          1,970,452
Intangible Assets, net (Note 6).......................................................          3,073,298                 --
Prepaid and Other Assets..............................................................            930,952            645,485
       Total Assets...................................................................       $205,671,927       $164,835,914

                         LIABILITIES AND SHAREHOLDERS' EQUITY
Liabilities
  Demand deposits.....................................................................       $ 41,881,181       $ 43,715,286
  Interest checking...................................................................         28,423,068         24,416,822
  Savings deposits....................................................................         57,116,333         41,211,824
  Time deposits (Note 7)..............................................................         42,531,106         23,475,760
       Total Deposits.................................................................        169,951,688        132,819,692
  Securities sold under agreements to repurchase and other borrowed funds.............         15,344,476         13,950,635
  Federal funds purchased (Note 3)....................................................          3,862,000          3,000,000
  Accrued interest payable............................................................            289,808            205,645
  Accrued expenses and other liabilities..............................................            355,493            577,793
       Total Liabilities..............................................................        189,803,465        150,553,765
Shareholders' Equity (Notes 14, 15 and 16)
  Preferred stock, $1.25 par value, 3,000,000 shares authorized
  Common stock, $1.25 par value, 5,000,000 shares authorized; 1,178,257 shares issued
     and outstanding in 1994 and 1,174,057 shares issued and outstanding in 1993......          1,472,821          1,467,571
  Surplus.............................................................................          7,715,123          7,693,323
  Net unrealized loss on securities available for sale (Note 2).......................           (159,266)           (12,757)
Retained Earnings.....................................................................          6,839,784          5,134,012
       Total Shareholders' Equity.....................................................         15,868,462         14,282,149
Total Liabilities and Shareholders' Equity............................................       $205,671,927       $164,835,914
</TABLE>

THE NOTES TO CONSOLIDATED FINANCIAL STATEMENTS ARE AN INTEGRAL PART OF THESE
STATEMENTS.

                                       9

<PAGE>

                                           CONSOLIDATED STATEMENTS OF OPERATIONS
                                       FB&T FINANCIAL CORPORATION AND SUBSIDIARY

<TABLE>
<CAPTION>
                                                                                      YEAR ENDED DECEMBER 31,
                                                                             1994               1993              1992
<S>                                                                      <C>                <C>               <C>
Interest Income
  Interest and fees on loans......................................       $ 10,168,149       $  7,918,547      $  7,810,808
  Interest on Federal funds sold..................................             56,696            153,421           142,818
  Interest on investment securities...............................          1,612,441          1,426,327         1,267,802
  Interest on securities available for sale.......................            574,662                 --                --
       Total Interest Income......................................         12,411,948          9,498,295         9,221,428
Interest Expense
  Interest on deposits............................................          3,615,985          2,515,242         3,184,024
  Interest on repurchase agreements...............................            324,817            230,479           184,880
  Interest on Federal funds purchased.............................            230,855             13,541            15,639
       Total Interest Expense.....................................          4,171,657          2,759,262         3,382,543
       Net Interest Income........................................          8,240,291          6,739,033         5,838,885
Provision for Possible Loan Losses (Note 3).......................             64,714            348,238           800,720
       Net Interest Income after Provision for
          Possible Loan Losses....................................          8,175,577          6,390,795         5,038,165
Other Income
  Service charges.................................................          2,368,990          1,235,040           859,254
  Other...........................................................            325,755            516,657           168,967
                                                                            2,694,745          1,751,697         1,028,221
                                                                           10,870,322          8,142,492         6,066,386
Operating Expenses
  Compensation and benefits.......................................          3,484,698          1,969,890         1,733,549
  Occupancy expense (Note 10).....................................          1,210,663            965,110           869,439
  Other (Note 9)..................................................          2,643,915          2,275,909         1,944,886
       Total Operating Expenses...................................          7,339,276          5,210,909         4,547,874
       Income before Income Taxes.................................          3,531,046          2,931,583         1,518,512
Income Taxes (Note 8).............................................          1,166,626            926,144           513,091
       Net Income.................................................       $  2,364,420       $  2,005,439      $  1,005,421
Net Income per Common Share (Note 1)..............................       $       1.96       $       2.00      $       1.07
</TABLE>

THE NOTES TO CONSOLIDATED FINANCIAL STATEMENTS ARE AN INTEGRAL PART OF THESE
STATEMENTS.

                                       10

<PAGE>


CONSOLIDATED STATEMENTS OF CHANGES
IN SHAREHOLDERS' EQUITY
FB&T FINANCIAL CORPORATION AND SUBSIDIARY

<TABLE>
<CAPTION>
                                                      YEARS ENDED DECEMBER 31, 1994, 1993 AND 1992
                              NUMBER     PAR VALUE                                            NET UNREALIZED
                                OF          AND                    TREASURY     RETAINED     LOSS ON AVAILABLE
                              SHARES      WARRANTS     SURPLUS       STOCK      EARNINGS    FOR SALE SECURITIES      TOTAL
<S>                         <C>          <C>          <C>          <C>         <C>          <C>                   <C>
Balance, December 31,
   1991...................     855,634   $1,088,932   $4,668,609   $(199,420)  $2,367,046       $        --       $ 7,925,167
Sale of Treasury Stock....         816           --           --      11,441           --                --            11,441
Acquisition of Treasury
   Stock..................      (3,008)          --           --          --      (33,584)               --           (33,584)
Exercise of Stock
   Warrants...............     103,423      128,639      365,692          --           --                --           494,331
Net Income for 1992.......          --           --           --          --    1,005,421                --         1,005,421
Balance, December 31,
   1992...................     956,865    1,217,571    5,034,301    (221,563)   3,372,467                --         9,402,776
Sale of Treasury Stock....      20,545           --       (1,840)    259,714           --                --           (40,371)
Acquisition of Treasury
   Stock..................      (3,353)          --       (1,840)    (38,151)        (380)
Dividend Paid (Note 18)...          --           --           --          --     (243,514)               --          (243,514)
Net Unrealized Loss on
   Available for Sale
   Securities.............          --           --           --          --           --           (12,757)          (12,757)
Sale of Common Stock......     200,000      250,000    2,660,862          --           --                --         2,910,862
Net Income for 1993.......          --           --           --          --    2,005,439                --         2,005,439
Balance, December 31,
   1993...................   1,174,571    1,467,571    7,693,323          --    5,134,012           (12,757)       14,282,149
Dividend Paid (Note 18)...          --           --           --          --     (658,648)               --          (658,648)
Exercise of Stock
   Options................       4,200        5,250       21,800          --           --                --            27,050
Net Unrealized Loss on
   Available for Sale
   Securities.............          --           --           --          --           --          (146,509)         (146,509)
Net Income for 1994.......          --           --           --          --    2,364,420                --         2,364,420
                             1,178,257   $1,472,821   $7,715,123   $      --   $6,839,784       $  (159,266)      $15,868,462
</TABLE>

THE NOTES TO CONSOLIDATED FINANCIAL STATEMENTS ARE AN INTEGRAL PART OF THESE
STATEMENTS.

                                       11

<PAGE>

                                           CONSOLIDATED STATEMENTS OF CASH FLOWS
                                       FB&T FINANCIAL CORPORATION AND SUBSIDIARY

<TABLE>
<CAPTION>
                                                                                       YEAR ENDED DECEMBER 31,
                                                                              1994               1993              1992
<S>                                                                       <C>                <C>               <C>
Cash Flows from Operating Activities
  Net income.......................................................       $  2,364,420       $  2,005,439      $  1,005,421
  Noncash items included in net income
     Depreciation and amortization.................................            347,484            263,025           204,407
     Loss (gain) on sale of securities.............................              2,417            (15,028)          (35,103)
     (Gain) loss on sale and write-down of other real estate
       owned.......................................................            (61,712)            74,239           222,259
     Net accretion of discount on investment securities............            (10,045)            32,069           (36,307)
     Provision for possible loan losses............................             64,714            348,238           800,720
     (Increase) Decrease in
       Accrued interest receivable.................................           (448,532)          (216,035)         (111,329)
       Prepaid expenses and other..................................           (203,421)          (162,647)          332,776
     Increase (Decrease) in
       Accrued interest payable....................................             84,163            (43,121)         (392,954)
       Other accrued expenses......................................           (222,300)           141,237           406,036
             Net Cash Provided by Operating Activities.............          1,917,188          2,427,416         2,395,926
Cash Flows from Investing Activities
  Proceeds from maturity of investment securities..................          5,500,000         11,730,415         3,500,000
  Proceeds from sale of investment securities......................                 --         12,500,000         1,257,783
  Proceeds from sale of securities available for sale..............          1,376,522                 --                --
  Proceeds from maturity of securities available for sale..........          4,000,000                 --                --
  Loans, net.......................................................        (25,606,282)       (21,937,389)       (9,078,457)
  Purchase of securities...........................................        (15,500,000)       (39,150,000)      (12,407,512)
  Acquisition of Bank premises and equipment.......................         (1,493,254)          (365,598)          (66,638)
  Other real estate owned
     Capitalized expenses..........................................            (54,623)           (25,907)          (89,042)
     Proceeds from sale............................................            740,408          1,693,178         4,132,177
  Acquisition of intangible assets.................................         (3,175,798)                --                --
             Net Cash Used by Investing Activities.................        (34,213,027)       (35,555,301)      (12,751,689)
Cash Flows from Financing Activities
  Net increase in Federal funds sold/purchased.....................            862,000         13,775,000          (375,000)
  Net securities sold under repurchase agreements..................          1,393,841          3,783,915         4,876,142
  Net increase in demand, saving and time deposits.................         37,131,996         11,586,170         5,428,770
  Proceeds from sale of treasury stock.............................                 --            259,714            11,441
  Proceeds from sale of stock warrants.............................                 --                 --           494,331
  Dividends paid...................................................           (658,648)          (243,514)               --
  Proceeds from sale of common stock...............................             27,050          2,910,862                --
             Net Cash Provided by Financing Activities.............         38,756,239         32,072,147        10,435,684
Net Increase (Decrease) in Cash and Cash Equivalents...............          6,460,400         (1,055,738)           79,921
Cash and Due from Banks, beginning of year.........................          7,764,950          8,820,688         8,740,747
Cash and Due from Banks, end of year...............................       $ 14,225,350       $  7,764,950      $  8,820,668
Schedule of Noncash Investing and Financing Activities
  Acquisition of other real estate owned in satisfaction of loan
     receivable....................................................       $    955,120       $    573,181      $  1,140,623
  Acquisition of treasury stock in satisfaction of loan
     receivable....................................................       $         --       $     40,373      $     33,584
  Net unrealized loss on available for sale securities.............       $   (241,312)      $    (12,757)     $         --
</TABLE>

THE NOTES TO CONSOLIDATED FINANCIAL STATEMENTS ARE AN INTEGRAL PART OF THESE
STATEMENTS.

                                       12

<PAGE>


NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
FB&T FINANCIAL CORPORATION AND SUBSIDIARY

DECEMBER 31, 1994 AND 1993

1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

The Corporation follows generally accepted accounting principles and reporting
practices applicable to the banking industry. Significant accounting practices
are summarized below.

PRINCIPLES OF CONSOLIDATION

The consolidated financial statements of FB&T Financial Corporation (the
Corporation) include the accounts of the corporation and its subsidiary, Fairfax
Bank & Trust Company (the Bank), and Fairfax Bank & Trust Company s wholly-owned
subsidiary, Bank Title Company. All significant intercompany transactions have
been eliminated.

FB&T Financial Corporation, a holding company, is the successor to Fairfax Bank
& Trust Company after a tax-free exchange of stock which occurred on July 1,
1994. Shares of Fairfax Bank & Trust Company were exchanged for an equivalent
number of FB&T Financial Corporation shares. The parent company, FB&T Financial
Corporation carries its investment in the bank at cost adjusted for earnings and
dividends of the subsidiary.

INVESTMENT SECURITIES

Securities are classified as investment securities when management has the
intent and the Bank has the ability at the time of purchase to hold them until
maturity or on a long-term basis. These securities are carried at cost adjusted
for amortization of premium and accretion of discount, computed by the
straight-line method over their contractual lives. If the interest method of
accounting for amortization of premiums and accretion of discounts was used, it
would not have a material effect on the consolidated financial statements. Gains
and losses on the sale of such securities are determined by the specific
identification method.

Securities to be held for indefinite periods of time and not intended to be held
to maturity or on a long-term basis are classified as available for sale and
accounted for at fair value on an aggregate basis. These include securities used
as part of the Bank's asset/liability management strategy and may be sold in
response to changes in interest rates, prepayment risk, the need or desire to
increase capital, to satisfy regulatory requirements and other similar factors.
Unrealized gains and losses of securities available for sale are excluded from
earnings and shown as a separate component of stockholders' equity, net of
related income taxes. Realized gains and losses of securities available for sale
are included in net securities gains (losses) based on the specific
identification method.

LOANS AND LOAN FEES

Loans are stated at the principal amount outstanding, net of deferred loan fees.
Interest on loans is generally computed using the simple interest method. Loan
fees and related direct loan origination costs are deferred and recognized as an
adjustment of yield over the life of the loan or currently upon the sale or
repayment of the loans.

Interest on all categories of loans is accrued based upon the principal amounts
outstanding. The accrual of interest income is discontinued on loans which are
past due ninety or more days as to principal or interest payments, except for
certain guaranteed loans and other limited exceptions. When loans are placed on
nonaccrual status, interest accrued in the current year is charged against
interest income, and interest accrued in prior years is charged to the allowance
for loan losses. Loans may be reinstated to accrual status when all payments are
brought current, and, in the opinion of management, collection of the remaining
balance can reasonably be expected. The classification of a loan as nonaccrual
is not necessarily indicative of a potential loan loss.

Gains or losses on sales of residential mortgage loans, including unearned
discounts, are recognized when the loans are sold to investors. The loans are
carried at the lower of cost or market, determined on the aggregate basis.

ALLOWANCE FOR POSSIBLE LOAN LOSSES

The Bank grants loans to customers located in Northern Virginia. The Bank has a
diversified portfolio, however, a substantial number of loans are secured by
real estate or are unsecured.

                                       13

<PAGE>


1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)

The allowance is established to absorb possible future losses on existing loans.
It is maintained at a level considered adequate by management to provide for
potential losses based on management's evaluation of the loan portfolio,
historical loan loss experience and prevailing and anticipated economic
conditions.

The allowance is increased by provisions for loan losses charged to operating
expense and reduced by net chargeoffs. The provisions are based on management's
estimate of net realizable value or fair value of the collateral, as applicable,
considering the current and future operating or sales conditions. These
estimates are susceptible to changes that could result in a material adjustment
to future results of operations.

BANK PREMISES AND EQUIPMENT

Premises and equipment are stated at cost, less accumulated depreciation and
amortization. Leasehold improvements are amortized over their estimated useful
lives using the straight-line method. Furniture, equipment and automobiles are
depreciated over their estimated useful lives using straight-line methods.

FEDERAL FUNDS PURCHASED/SOLD

The Bank is required to maintain legal cash reserves, computed by applying
prescribed percentages to its various types of deposits. When the Bank's cash
reserves are in excess of that required, it may lend the excess to other banks
on a daily basis. Conversely, when cash reserves are less than required, the
Bank borrows funds on a daily basis.

The Bank has $37,000,000 of Federal fund lines of credit with correspondent
banks, of which $25,000,000 is secured. Continued availability of the lines are
at the correspondent banks' discretion. The rate of interest charged fluctuates
daily in response to market conditions. Borrowings on these lines amounted to
$3,862,000 at December 31, 1994 and $3,000,000 at December 31, 1993.

SECURITIES SOLD UNDER AGREEMENTS TO REPURCHASE AND OTHER BORROWINGS

Securities sold under agreements to repurchase generally mature within one to
four days from the transaction date. Other borrowed funds consist of a
$1,700,000 fixed rate credit with a three month maturity from Federal Home Loan
Bank of Atlanta. The credit matures in February, 1995.

SHAREHOLDERS' EQUITY

In September 1993, the Bank's shareholders approved an increase in the
authorized common shares for the Bank from 2,000,000 shares to 5,000,000 shares.
Additionally, the shareholders approved the authorization of 3,000,000 shares of
Preferred Stock with a par value of $1.25 per share. No Preferred Stock is
issued or outstanding at December 31, 1994 and 1993.

In December 1993, the Bank completed a public offering of 200,000 shares of
common stock at $16 per share. The offering generated net proceeds of $2,910,862
after deducting underwriting discounts and other offering expenses. Prior to the
offering, there was no public market for the Bank's common stock. The Company s
common stock trades on the Nasdaq Stock Market under the symbol: FBTC

State banking laws restrict the availability of surplus for the payment of
dividends. Such restrictions have been outlined in the By-Laws, which
incorporate the appropriate provisions of Section 6.1-56 of the 1940 Code of
Virginia.

INCOME TAXES

The Bank utilizes an asset and liability approach to accounting for income
taxes. The objective is to recognize the amount of income taxes payable or
refundable in the current year based on the Bank s income tax return and the
deferred tax liabilities and assets for the expected future tax consequences of
events that have been recognized in the Bank s financial statements or tax
returns. The asset and liability method accounts for deferred income taxes by
applying enacted statutory rates to temporary differences, the difference
between financial statement amounts and tax bases of assets and liabilities.
Deferred income tax liabilities or assets are adjusted to reflect changes in tax
laws or rates in the year of enactment.

The Bank pays state franchise tax in lieu of state income taxes.

                                       14

<PAGE>


1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)

INCOME PER COMMON SHARE

Income per common share for 1994 and 1993 is based on the weighted average
number of common and common equivalent shares outstanding. Common equivalent
shares result from the assumed exercise of outstanding stock options that have a
dilutive effect when applying the treasury stock method. Weighted average number
of shares amounted to 1,206,120 in 1994, 1,002,895 in 1993 and 936,162 in 1992.

STATEMENT OF CASH FLOWS

For purposes of reporting cash flows, cash and cash equivalents include cash on
hand and amounts due from banks.

Cash paid for interest amounted to $4,087,494 in 1994 and $2,785,719 in 1993 and
$3,784,361 in 1992.

Net income taxes paid in 1994, 1993 and 1992 amounted to $1,681,713, $818,298
and $98,400, respectively.

NEW ACCOUNTING PRONOUNCEMENTS

Statement of Financial Accounting Standards No. 107, Disclosures About Fair
Value of Financial Instruments, (SFAS 107). SFAS 107 requires entities to
disclose the fair value of financial instruments, both assets and liabilities,
in the statement of financial condition, for which it is practicable to estimate
fair values. SFAS 107 is effective and will be implemented by the Bank in 1995
and is not expected to have a material impact on the Company.

Statement for Financial Accounting Standards No. 114, Accounting by Creditors
for Impairment of a Loan, (SFAS No. 114). SFAS No. 114 will be effective for
fiscal years beginning after December 15, 1994, and requires that certain
impaired loans be valued based on the expected future cash flows discounted at
the loan s effective interest rate. SFAS 114 is not expected to have a material
impact on the Company.

REQUIRED DEPOSITORY RESERVES AND CAPITAL RATIOS

The Bank is required by regulatory authorities to maintain a specified portion
of its assets in the form of reserves. Such reserves consist of vault cash and
balances maintained at the Federal Reserve Bank. The average balance required to
be maintained at the Federal Reserve Bank at December 31, 1994, was
approximately $880,000.

All banks are required to maintain minimum amounts of capital to total "risk
weighted" assets, as defined by the Federal Deposit Insurance Corporation. At
December 31, 1994, banks are required to have minimum Tier 1 and Total capital
ratios of 4.00 percent and 8.00 percent, respectively. The Bank's actual ratios
at that date were 10.25 percent and 11.30 percent, respectively. The Bank's
leverage ratio at December 31, 1994, was 6.32 percent.

2. INVESTMENT SECURITIES AND SECURITIES AVAILABLE FOR SALE

The carrying amounts as shown in the balance sheets of the Bank and their
approximate market values are as follows:

INVESTMENT SECURITIES

<TABLE>
<CAPTION>
                                                                                 DECEMBER 31, 1994
                                                                               GROSS          GROSS        APPROXIMATE
                                                              AMORTIZED      UNREALIZED     UNREALIZED       MARKET
                                                                COST           GAINS          LOSSES          VALUE
<S>                                                          <C>             <C>            <C>            <C>
U.S. Government and agency securities...................     $33,043,393      $     --       $560,737      $32,482,656
Mortgage-backed securities..............................       2,049,795            --         81,746       1,968,049
Other securities........................................       1,039,650            --             --       1,039,650
                                                             $36,132,838      $     --       $642,483      $35,490,355
</TABLE>

                                       15

<PAGE>


2. INVESTMENT SECURITIES AND SECURITIES AVAILABLE FOR SALE (CONTINUED)

<TABLE>
<CAPTION>
                                                                                  DECEMBER 31, 1993
                                                                                GROSS          GROSS        APPROXIMATE
                                                               AMORTIZED      UNREALIZED     UNREALIZED       MARKET
                                                                 COST           GAINS          LOSSES          VALUE
<S>                                                           <C>             <C>            <C>            <C>
U.S. Government and Agency securities...................      $23,655,054      $267,651       $ 49,752      $23,872,953
Mortgage-backed Securities..............................        3,030,619        34,756             --        3,065,375
Other securities........................................          664,450            --             --          664,450
                                                              $27,350,123      $302,407       $ 49,752      $27,602,778
</TABLE>

SECURITIES AVAILABLE FOR SALE

<TABLE>
<CAPTION>
                                                                                 DECEMBER 31, 1994
                                                                               GROSS          GROSS        APPROXIMATE
                                                              AMORTIZED      UNREALIZED     UNREALIZED       MARKET
                                                                COST           GAINS          LOSSES          VALUE
<S>                                                          <C>             <C>            <C>            <C>
U.S. Government and agency securities...................     $11,999,282      $     --       $241,312      $11,757,970
</TABLE>

<TABLE>
<CAPTION>
                                                                                  DECEMBER 31, 1993
                                                                                GROSS          GROSS        APPROXIMATE
                                                               AMORTIZED      UNREALIZED     UNREALIZED       MARKET
                                                                 COST           GAINS          LOSSES          VALUE
<S>                                                           <C>             <C>            <C>            <C>
U.S. Government and agency securities...................      $15,996,797      $     --       $ 17,913      $15,978,884
Municipal securities....................................          154,084         5,156             --          159,240
                                                              $16,150,881      $  5,156       $ 17,913      $16,138,124
</TABLE>

Gross realized gains and losses for the years ended December 31, are as follows:

<TABLE>
<CAPTION>
                                                                                  1994        1993        1992
<S>                                                                              <C>         <C>         <C>
Realized gains..........................................................         $ 2,022     $15,028     $35,103
Realized losses.........................................................         $ 4,439     $    --     $    --
</TABLE>

The scheduled maturities of investment securities and securities available for
sale at December 31, 1994 were as follows:

<TABLE>
<CAPTION>
                                                                            Investment                    Securities
                                                                            Securities                Available for Sale
                                                                     Amortized        Fair         Amortized        Fair
                                                                       Cost           Value          Cost           Value
<S>                                                                 <C>            <C>            <C>            <C>
Due in one year or less..........................................   $14,999,339    $14,874,216    $ 9,999,282    $ 9,852,345
Due from one year to five years..................................    18,044,054     17,608,440      2,000,000      1,905,625
Due from five years to ten years.................................            --             --             --             --
Mortgage-backed securities.......................................     2,049,795      1,968,049             --             --
Federal Reserve Board common stock and other equity securities...     1,039,650      1,039,650             --             --
                                                                    $36,132,838    $35,490,355    $11,999,282    $11,757,970
</TABLE>

Maturities may differ from contractual maturities in mortgage-backed securities
because the mortgages underlying the securities may be called or repaid without
any penalties.

                                       16

<PAGE>


2. INVESTMENT SECURITIES AND SECURITIES AVAILABLE FOR SALE (CONTINUED)

Investment securities with a carrying amount of $18,047,358 and $22,573,560 at
December 31, 1994 and 1993, respectively, were pledged as collateral on public
deposits, repurchase agreements, and for other purposes as required or permitted
by law.

3. LOANS RECEIVABLE

Loans receivable include the following at December 31:

<TABLE>
<CAPTION>
                                                                                           1994             1993
<S>                                                                                    <C>              <C>
Real Estate Loans
  Construction...................................................................      $ 11,822,967     $  8,597,731
  Farm...........................................................................           250,916               --
  1-4 family residential.........................................................        58,978,194       44,005,515
  Multifamily....................................................................         1,163,687        1,455,061
  Non-farm nonresidential........................................................        25,580,662       21,516,985
Commercial.......................................................................        25,380,555       22,835,416
Credit card......................................................................         2,647,571        2,535,180
Installment and Other............................................................         8,163,569        8,225,822
       Totals....................................................................      $133,988,121     $109,171,710
</TABLE>

At December 31, 1994, mortgages with unpaid balances of $21,042,876 were pledged
as collateral for a line of credit facility in the amount of $25,000,000 to a
financial institution. Gains on sale of mortgages held for sale amounted to
$161,000 in 1994 and $468,000 in 1993 and are included in other income.

Loans on which the accrual of interest has been discontinued amounted to
$834,480 at December 31, 1994, and $29,920 at December 31, 1993. Had interest
been accrued on those loans, such income would have approximated $11,988 for the
year ended December 31, 1994, and $2,166 for the year ended December 31, 1993.

A summary of transactions in the allowance for possible loan losses for the
years ended December 31, follows:

<TABLE>
<CAPTION>
                                                                                          1994           1993
<S>                                                                                    <C>            <C>
Balance at beginning of year.....................................................      $1,102,155     $  909,304
Provision charged to operations..................................................          64,714        348,238
Loans charged off, net of recoveries.............................................         165,249       (155,387)
Balance at end of year...........................................................      $1,332,118     $1,102,155
</TABLE>

4. BANK PREMISES AND EQUIPMENT

Bank premises and equipment are as follows:

<TABLE>
<CAPTION>
                                                                                          1994            1993
<S>                                                                                    <C>             <C>
Furniture and equipment..........................................................      $ 2,264,603     $ 1,863,918
Leasehold improvements...........................................................        1,171,894         906,884
Building.........................................................................          459,187              --
Land.............................................................................          322,748              --
Automobiles......................................................................          140,005         127,217
                                                                                         4,358,437       2,898,019
Less accumulated depreciation....................................................       (1,312,615)     (1,100,467)
       Totals....................................................................      $ 3,045,822     $ 1,797,552
</TABLE>

                                       17

<PAGE>


4. BANK PREMISES AND EQUIPMENT (CONTINUED)

Depreciation of bank premises and equipment charged to expense amounted to
$241,198 for 1994, $224,289 for 1993 and $204,407 for 1992.

5. OTHER REAL ESTATE OWNED

Other real estate owned includes properties acquired through foreclosure or
other proceedings in full or partial satisfaction of indebtedness. At the date
of acquisition, such property is recorded at the lower of the recorded
investment in the related receivable, net realizable value for single family
residential, or fair value. Write-downs at the date of acquisition are charged
to the allowance for loan losses. Subsequent declines in market value and/or
losses on disposition of other real estate are reflected in other income.
Expenses related to other real estate are included in other operating expenses
and amounted to $63,485 in 1994 and $105,764 in 1993.

A summary of transactions in the other real estate owned for the years ended
December 31, follows:

<TABLE>
<CAPTION>
                                                                                          1994           1993
<S>                                                                                    <C>            <C>
Balance at beginning of year.....................................................      $1,970,452     $ 3,138,781
Acquired.........................................................................         955,120         524,627
Capitalized expenses.............................................................          54,623          74,461
Write-downs......................................................................              --         (48,943)
Sales............................................................................        (740,408)     (1,693,178)
Net gain (loss) on sales.........................................................          61,712         (25,296)
                                                                                       $2,301,499     $ 1,970,452
</TABLE>

6. INTANGIBLE ASSETS

During the year ended December 31, 1994, the Bank acquired the deposits of the
Federal Savings Association of Virginia (Federal) and Commonwealth Federal
Savings Bank (Commonwealth) from the Resolution Trust Corporation. The Bank paid
a premium of $46,043 and assumed liabilities of approximately $1,407,000 and one
branch location in connection with the Federal acquisition. The Bank paid a
premium of $3,015,000 and assumed liabilities of approximately $27,923,000 and
three branch locations in connection with the Commonwealth acquisition. The
premiums are being amortized over a 15-year period and total amortization
charged to income amounted to $102,500 for 1994.

7. TIME DEPOSITS

The following is a maturity distribution of time certificates of deposit in
denominations of $100,000 or more:

<TABLE>
<CAPTION>
                                                                                          1994            1993
<S>                                                                                    <C>             <C>
Three months or less.............................................................      $ 6,225,670     $5,554,072
Over three months through twelve months..........................................        5,554,439      1,857,541
Over twelve months...............................................................        3,043,178      1,844,648
       Totals....................................................................      $14,823,287     $9,256,261
</TABLE>

8. INCOME TAXES

Income tax expense (benefit) is composed of the following:

<TABLE>
<S>                                                                                    <C>            <C>            <C>
                                                                                             1994           1993           1992
Current..........................................................................      $1,240,012     $1,012,485     $  456,959
Deferred.........................................................................         (73,386)       (86,341)        56,132
                                                                                       $1,166,626     $  926,144     $  513,091
</TABLE>

                                       18

<PAGE>


8. INCOME TAXES (CONTINUED)

A reconciliation between the amount of reported Federal income tax expense and
the amount computed by multiplying the applicable statutory Federal income tax
rate is as follows:

<TABLE>
<S>                                                                                    <C>            <C>            <C>
                                                                                             1994           1993           1992
Income before income taxes.......................................................      $3,531,046     $2,931,608     $1,518,512
Computed "expected" Federal tax expense..........................................      $1,200,556     $  996,747     $  516,294
Adjustments to Federal income tax resulting from:
  Tax exempt income..............................................................              --         (3,203)        (3,203)
  Other..........................................................................         (33,930)       (67,400)            --
Provision for Federal income taxes...............................................      $1,166,626     $  926,144     $  513,091
</TABLE>

The deferred tax asset (liability) for the years ended December 31, are
applicable to the following items:

<TABLE>
<CAPTION>
DEFERRAL SOURCE                                                                          1994          1993
<S>                                                                                    <C>           <C>
Depreciation.....................................................................      $(168,270)    $(168,936)
Allowance for credit losses......................................................        250,323       192,828
Deferred loan fees...............................................................         42,906        27,681
Net unrealized loss on securities available for sale.............................         82,046            --
  Net deferred tax asset.........................................................      $ 207,005     $  51,573
</TABLE>

The deferred tax asset in 1994 and 1993 are included in Other Assets.

9. OPERATING EXPENSES - OTHER

Significant amounts included in other operating expense for the years ended
December 31, are as follows:

<TABLE>
<S>                                                                                    <C>            <C>            <C>
                                                                                             1994           1993           1992
Advertising and Promotion........................................................      $  105,399     $   41,796     $   10,832
Amortization - Goodwill..........................................................         102,546             --             --
Credit Card Expenses.............................................................         218,609          9,976          3,353
Data Processing..................................................................         328,994        485,826        400,759
Directors Fees...................................................................          97,449         84,900         78,100
FDIC Insurance...................................................................         311,087        284,468        251,313
Insurance........................................................................         114,650        113,544        101,032
Legal and Professional fees......................................................         170,759        166,870        102,569
Postage..........................................................................         115,750         99,177         83,958
Printing and Supplies............................................................         238,379        161,110        116,693
Virginia Bank Franchise Tax......................................................          17,282         78,186         81,264
Other............................................................................         823,011        750,056        715,013
  Totals.........................................................................      $2,643,915     $2,275,909     $1,944,886
</TABLE>

10. OPERATING LEASES

The Bank leases facilities for its headquarters and branches under
non-cancelable operating leases expiring from 1992 through 2014 with current
monthly rental payments of $72,992. The headquarters facility, which is leased
from a partnership including certain partners who also serve on the Bank's Board
of Directors, requires monthly payments of $27,337 and expires December 31,
1998. At expiration, the Bank has an option to renew the lease for four
additional five-year terms at market rates. Rental expense of $792,084 and
$639,627 was charged to operations for the years ended December 31, 1994 and
1993.

                                       19

<PAGE>


10. OPERATING LEASES (CONTINUED)

The following is a schedule, by years, of future minimum rental payments
required under operating leases that have a noncancelable lease term in excess
of one year as of December 31, 1994:

<TABLE>
<CAPTION>
                      YEAR ENDING DECEMBER 31:
                <S>                                         <C>
                1995.................................       $  921,607
                1996.................................          918,865
                1997.................................          903,090
                1998.................................          872,169
                1999.................................          298,382
                Thereafter...........................        1,971,389
                       Total.........................       $5,885,502
</TABLE>

11. EMPLOYEE BENEFIT PLAN

Effective January 1, 1993, the Bank adopted a noncontributory, defined
contribution plan. The plan is established in accordance with IRS Code Section
401(K) and employees are eligible to participate after three months of
employment. The Bank did not make a contribution for December 31, 1994 and 1993.

12. INTEREST OF MANAGEMENT IN CERTAIN TRANSACTIONS

In the ordinary course of business, the Bank has granted loans to directors,
executive officers, employees, and their associates. These transactions have
been made on substantially the same terms, including interest rates and
collateral, as those prevailing at the time for comparable transactions with
unrelated persons. Directors and executive officers were indebted to the Bank
for loans totaling $4,924,079 at December 31, 1994, and $4,213,181 at December
31, 1993. These amounts include loans of family members or businesses indirectly
associated with directors or officers. Similarly the Bank occasionally contracts
for services from certain companies related indirectly or directly to board
members.

13. COMMITMENTS AND CONTINGENCIES

At December 31, 1994 and 1993, the Bank was contingently liable for undrawn loan
commitments and outstanding letters of credit amounting to approximately
$41,740,227 and $37,925,816, respectively. Included in the total is stand-by
letters of credit of $1,845,285 in 1994 and $2,435,643 in 1993.

The Bank uses the same credit policies in making commitments and conditional
obligations as it does for on-balance-sheet instruments. The amount of
collateral obtained, if deemed necessary by the Bank upon extension of credit,
is based on management's credit evaluation of the counter-party. Collateral held
varies but may include cash, securities, accounts receivable, inventory,
property, plant and equipment and income-producing commercial properties and
residential properties.

All of the Bank's loans, commitments, and commercial and standby letters of
credit have been granted to customers in the Bank's market area. The
concentrations of credit by type of loan are set forth in Note 3. The
distribution of commitments to extend credit approximates the distribution of
loans outstanding. Commercial and standby letters of credit were granted
primarily to commercial borrowers. The Bank does not extend credit to any single
borrower or group of related borrowers in excess of their legal lending limit.

The Bank is party to litigation and claims arising in the normal course of
business. Management, after consultation with legal counsel, believes that the
liabilities, if any, arising from such litigation and claims will not be
material to the financial position.

14. INCENTIVE STOCK OPTION PLAN

On October 31, 1985, the shareholders approved a qualified incentive stock
option plan and reserved 105,000 shares of the Bank's common stock for the
granting of options to key employees. Under the terms of the plan, options may
be granted at not less than fair market value at date of the grant. Individual
employees may not be granted options in excess of $100,000 per year. The options
are exercisable for a period of ten years from the date of the grant and may not
be exercised before a specified date.

                                       20

<PAGE>


14. INCENTIVE STOCK OPTION PLAN (CONTINUED)

As of December 31, 1994, options granted for the purchase of 104,988 shares
under the plan, adjusted for the stock split and for the 5 percent stock
dividend, are as follows:

<TABLE>
<CAPTION>
        EARLIEST YEAR             SHARES SUBJECT              OPTION PRICE
         EXERCISABLE                TO OPTION                   PER SHARE
        <S>                       <C>                        <C>
            1986                       6,300                 $ 4.76
            1987                       7,980                 $ 4.76 - $ 6.44
            1988                      10,920                 $ 4.76 - $17.35
            1989                      12,600                 $ 4.76 - $20.04
            1990                      13,229                 $ 4.76 - $20.04
            1991                      17,407                 $ 6.44 - $22.81
            1992                      16,409                 $ 6.44 - $22.81
            1993                      13,889                 $ 6.44 - $22.81
            1994                       3,389                 $ 6.44 - $22.81
            1995                       2,865                 $16.00 - $22.81
</TABLE>

15. STOCK PLANS

DIVIDEND REINVESTMENT AND STOCK PURCHASE PLAN

The Dividend Reinvestment and Stock Purchase Plan ("DRSP") of FB&T Financial
Corporation (the "Company") provides each registered holder of Company common
stock with a simple and convenient method of investing cash dividends in
additional shares of Company common stock without fees of any kind at a 5
percent discount from the market price. Participants also may make optional cash
payments to purchase shares of Company common stock at 100 percent of market
value. The Company reserved for issuance 200,000 shares of Company common stock
for use under the DRSP and registered such shares with the Securities and
Exchange Commission (the "Commission"). Two investment options are available to
shareholders: (1) the Company may be directed to invest cash dividends on all of
the shares then or subsequently held by the shareholder for the purchase of
additional shares or (ii) the Company may be directed to invest cash dividends
on all of the shares then or subsequently held by the shareholder, and also to
purchase additional shares with optional cash payments by the shareholder of at
least $100 but not more than $5,000 per quarter.

NON-EMPLOYEE DIRECTOR STOCK COMPENSATION PLAN

Effective June 15, 1994, the Company implemented a Non-Employee Director Stock
Compensation Plan (the "Option Plan"). Under this plan each Director who is not
an employee of the Company or its subsidiary will receive an option grant
covering 1,000 shares of Company common stock on June 15, of each year during
the five-year term of the Plan. The first grant under the Plan was made on June
15, 1994. The exercise price of awards are fixed at the fair market value of the
shares on the date the option is granted. A total of 40,000 shares of common
stock have been registered with the Commission and may be granted under the
option plan during its term. The options granted under the Option Plan are not
exercisable for six months from the date of grant except in the case of death or
disability. Options that are not exercisable at the time a director s services
on the Board terminates for reasons other than death, disability or retirement
in accordance with the Companys policy will be forfeited. The purpose of the
plan is to promote a greater identity of interest between non-employee directors
and the Company s shareholders by increasing each participant s proprietary
interest in the Company through the award of options to purchase Company common
stock.

1995 EMPLOYEE STOCK PURCHASE PLAN

Effective January 1, 1995, the Company implemented its 1995 Employee Stock
Discount Plan (the "Discount Plan"). This plan provides eligible employees with
a simple and convenient method for investing in Company common stock at a 15
percent discount. The purpose of the Plan is to increase employee interest and
productivity through ownership of common stock. The Discount Plan will be in
effect for the calendar years 1995 through 1999. A total of 50,000 shares of
common stock have been registered with the Commission for issuance under the
Discount Plan. Eligible employees of the Company and its participating
subsidiaries may purchase common stock through payroll deduction. The price of
the shares purchased will be the lesser of 85 percent of the market price of the
shares as determined under the Discount Plan at January 1 of the calendar year
of purchase or 85 percent of the market price of the shares as determined under
the Discount Plan at December

                                       21

<PAGE>


15. STOCK PLANS (CONTINUED)

31 of the calendar year of purchase. The Discount Plan operates on a calendar
year basis. Eligible employees are determined at each January 1 and provided
with the right to purchase shares of common stock at the following December 31
with their payroll deductions made for the calendar year. Payroll deductions may
be made at any rate from 2 percent through 15 percent of base pay and may also
be made from bonuses paid in December. Shares of Common Stock are purchased as
of December 31 of each calendar year the Discount Plan is in effect.

16. STOCK SALES FOR THE LAST TWO YEARS

The common stock of the Corporation is traded on the Nasdaq Stock Market under
the symbol FBTC. The prices listed below are the high and low sales prices for
common shares during the last two years.

<TABLE>
<CAPTION>
                        DATED                        LOW   PRICE   HIGH
       <S>                                          <C>           <C>
        1/1/93 -  3/31/93.....................      $11.03        $13.29
        4/1/93 -  6/30/93.....................      $11.03        $11.03
        7/1/93 -  9/30/93.....................      $11.00        $13.00
       10/1/93 - 12/31/93.....................      $15.75        $16.00
        1/1/94 -  3/31/94.....................      $14.00        $15.75
        4/1/94 -  6/30/94.....................      $14.00        $16.00
        7/1/94 -  9/30/94.....................      $16.25        $16.50
       10/1/94 - 12/31/94.....................      $15.25        $17.25

</TABLE>

The shares traded prior to the December 22, 1993 public offering were not traded
on Nasdaq and occurred infrequently on a local basis and generally involved a
small number of shares. Such transactions may not be representative of all
transactions during the indicated periods or the actual fair market value of the
common stock at the time of such transactions due to the infrequency of trades
and the limited market for the common stock.

17. FIVE-YEAR SUMMARY OF OPERATIONS

<TABLE>
<CAPTION>
                                                           1994           1993          1992          1991          1990
<S>                                                     <C>            <C>           <C>           <C>           <C>
Operating income..................................      $10,870,322    $8,142,492    $6,066,386    $5,071,897    $4,384,871
Operating expenses................................        7,339,276     5,210,909     4,547,874     4,390,539     3,604,416
Income before taxes...............................        3,531,046     2,931,583     1,518,512       681,358       780,455
Income taxes......................................        1,166,626       926,144       513,091       226,507       265,352
Net income........................................      $ 2,364,420    $2,005,439    $1,005,421    $  454,851    $  515,103
Net income per share..............................      $      1.96    $     2.00    $     1.07    $     0.46    $     0.53
Weighted average number of shares.................        1,206,120     1,002,895       936,162       988,807       971,892
</TABLE>

Earnings per common share were computed based on the assumption that all stock
dividends issued or declared and stock splits for the periods covered were
outstanding for the entire period.

18. CASH DIVIDENDS

During 1994, the Board of Directors declared four quarterly cash dividends of
$.14 per share.

During 1993, the Board of Directors declared a semi-annual cash dividend of $.25
per share for shareholders of record on August 1, 1993, payable on August 15,
1993.

                                       22

<PAGE>


19. SUBSEQUENT EVENTS

The Corporation declared a dividend of 15.4 cents a share on January 19, 1995.
The dividend is payable to shareholders of record on February 1, 1995, and
payable on February 15, 1995.

The Bank declared a dividend of 19.9 cents per share on January 19, 1995. The
dividend is payable to shareholders of record on February 1, 1995, and payable
on February 15, 1995.

20. CONDENSED FINANCIAL STATEMENTS - PARENT COMPANY ONLY

                                 Balance Sheets
                           December 31, 1994 and 1993
<TABLE>
<CAPTION>
                                                                   1994             1993
<S>                                                            <C>             <C>
ASSETS
Cash......................................................     $        --    $      --
Investment in bank subsidiary.............................      15,868,462           --
       Total Assets.......................................     $15,868,462    $      --
LIABILITIES AND SHAREHOLDERS' EQUITY
Shareholders Equity
Common stock..............................................     $ 1,472,821    $      --
Surplus...................................................       7,715,123           --
Retained Earnings.........................................       6,839,784           --
Net Unrealized Loss on Available For Sale Securities......        (159,266)          --
       Total Shareholders' Equity.........................      15,868,462           --
Total Liabilities and Shareholders' Equity................     $15,868,462    $      --
</TABLE>

                              Statements of Income
                        December 31, 1994, 1993 and 1992
<TABLE>
<CAPTION>
                                                                    1994         1993         1992
<S>                                                             <C>           <C>           <C>
Dividend Income..........................................       $  329,912    $      --     $     --
Equity in Undistributed Income in Bank Subsidiary........          951,388           --           --
       Net Income........................................       $1,281,300    $      --     $     --
</TABLE>

                            Statements of Cash Flows
                        December 31, 1994, 1993 and 1992
<TABLE>
<CAPTION>
                                                                   1994             1993       1992
<S>                                                             <C>           <C>            <C>
Cash Flows from Operating Activities Net income..........       $1,281,300    $     --       $     --
Undistributed earnings in bank subsidiary................         (951,388)         --             --
Net Cash Provided by Operating Activities................          329,912          --             --
Cash Flows from Financing Activities
Cash dividends paid......................................         (329,912)         --             --
Net Increase in Cash.....................................               --          --             --
Cash, beginning of year..................................               --          --             --
Cash, end of year........................................       $       --    $     --       $     --
</TABLE>

                                       23

<PAGE>

                                                    INDEPENDENT AUDITOR'S REPORT
                                       FB&T FINANCIAL CORPORATION AND SUBSIDIARY

To the Board of Directors and Shareholders
FB&T Financial Corporation and Subsidiary
Fairfax, Virginia

We have audited the accompanying consolidated balance sheets of FB&T Financial
Corporation and Subsidiary as of December 31, 1994 and 1993, and the related
consolidated statements of operations, changes in shareholders' equity and cash
flows for the years ended December 31, 1994, 1993 and 1992. These consolidated
financial statements are the responsibility of the Company's management. Our
responsibility is to express an opinion on these consolidated financial
statements based on our audits.

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

In our opinion, the consolidated financial statements referred to above present
fairly, in all material respects, the financial position of FB&T Financial
Corporation and Subsidiary as of December 31, 1994 and 1993, and the results of
its operations, shareholders equity, and its cash flows for the years ended
December 31, 1994, 1993 and 1992, in conformity with generally accepted
accounting principles.

Fairfax, Virginia
January 25, 1995

                                       24

<PAGE>


DIRECTORS AND OFFICERS
FB&T FINANCIAL CORPORATION AND SUBSIDIARY

CORPORATE OFFICERS

RONALD W. TYDINGS
CHAIRMAN OF THE BOARD

CHARLES E. CURTIS
PRESIDENT AND CHIEF EXECUTIVE OFFICER

T. EARL ROGERS
EXECUTIVE VICE-PRESIDENT AND ASSISTANT SECRETARY

JAMES C. HUGHES
DIRECTOR, SECRETARY AND TREASURER

DIRECTORS

ALLEN L. BARAN
PRESIDENT AND OWNER
BARAN DENTAL LABORATORY, INC.
ANNANDALE, VIRGINIA
 
HONORABLE WARREN E. BARRY
VIRGINIA STATE SENATOR, 37TH DISTRICT
 
CHARLES E. CURTIS
PRESIDENT & CHIEF EXECUTIVE OFFICER
FB&T FINANCIAL CORPORATION
FAIRFAX, VIRGINIA
 
JAMES C. HUGHES
DICKSTEIN, SHAPIRO & MORIN
WASHINGTON, D.C.
 
JERRY M. PHILLIPS
PHILLIPS, BECKWITH & HALL
FAIRFAX, VIRGINIA
 
OTIS R. POOL
INDEPENDENT INVESTOR
FAIRFAX, VIRGINIA
 
JACQUES REBIBO
PRESIDENT
MORTGAGE INVESTMENT CORPORATION
MCLEAN, VIRGINIA
 
T. EARL ROGERS
EXECUTIVE VICE PRESIDENT AND
ASSISTANT SECRETARY
FB&T FINANCIAL CORPORATION
FAIRFAX, VIRGINIA
 
RONALD W. TYDINGS
CHAIRMAN
TYDINGS, BRYAN & ADAMS, P.C.
FAIRFAX, VIRGINIA
 
OFFICERS
 
RAMONA W. RODRIGUEZ
CASHIER

J. DAVID HOLDEN
SENIOR VICE-PRESIDENT
 
DONALD E. STREHLE
SENIOR VICE-PRESIDENT
 
STEVEN R. WILSON
SENIOR VICE-PRESIDENT
 
CATHERINE AUBREY
ASSISTANT CASHIER & MANAGER,
FAIR OAKS BRANCH
 
THOMAS F. BRADLEY
VICE-PRESIDENT
 
JOHN DJURIC
VICE-PRESIDENT
 
GEORGE C. CARSON
VICE-PRESIDENT & MANAGER,
TYSONS BRANCH
 
KAREN M. CLINTON
ASSISTANT CASHIER
 
HELENE FENWICK
ASSISTANT VICE PRESIDENT & MANAGER,
LAKE RIDGE BRANCH
 
CYNTHIA C. FISHER
VICE-PRESIDENT
 
DEBORAH A. FREE
ASSISTANT VICE-PRESIDENT & MANAGER,
CENTREVILLE BRANCH
 
PETER FUGE
VICE-PRESIDENT

PAULA GROTZINGER
VICE PRESIDENT & MANAGER, FAIRFAX BRANCH
 
ARLENE F. HALEY
ASSISTANT VICE-PRESIDENT
 
PHYLLIS KENNERKNECHT
ASSISTANT VICE PRESIDENT & MANAGER,
CHANTILLY BRANCH
 
ROBERT H. KIRK
ASSISTANT VICE PRESIDENT & MANAGER,
WOODBINE BRANCH

NANCY J. KRAUSE
ASSISTANT VICE-PRESIDENT

DONNA D. MACK
ASSISTANT VICE-PRESIDENT

CYNTHIA MCGLUMPHY
ASSISTANT VICE-PRESIDENT
 
JAMES E. MERRITT
VICE-PRESIDENT

WAYNE A. MORRIS
ASSISTANT VICE-PRESIDENT & MANAGER,
FALLS CHURCH BRANCH
 
DEBRA A. SATTLER
ASSISTANT VICE-PRESIDENT & MANAGER,
SULLY STATION BRANCH

SUE SEYMOUR
ASSISTANT VICE-PRESIDENT & MANAGER,
GAINESVILLE BRANCH
 
CAROL STINEMEYER
AUDITOR
 
CHARLES WHITTAKER
VICE PRESIDENT
 
                                       25

<PAGE>

FAIRFAX COUNTY ADVISORY BOARD
FB&T FINANCIAL CORPORATION AND SUBSIDIARY

WILLIAM G. BEALE, CPA, P.C.
ACCOUNTANT

CHARLES A. BEAULIEU
BENCHMARK SYSTEMS, INC.

RICHARD BRIGLEB, D.D.S.

GARDNER M. BRITT, JR.
TED BRITT FORD SALES, INC.

DALE A. BRUNNER
BENCHMARK SYSTEMS, INC.

ANDY BRUSMAN
SCOTT & STRINGFELLOW

JOHN B. CONNOR
VERNER, LIPERT, BERNHART, MCPHERSON & HAND

TIMOTHY A. DANEHOWER
INSURANCE BROKER

GUY LEWIS
GUY LEWIS CONSTRUCTION

LEWIS MICHAELS, D.V.M.
HERNDON-RESTON ANIMAL HOSPITAL

JAMES J. MILANO
INVESTOR

CARL PEED
SHERIFF, FAIRFAX COUNTY

JON M. PETERSON
HAZEL PETERSON COMPANY

WHEELER RODGERS
BRADDOCK SUPPLY COMPANY

JULIAN EVERLY
EVERLY FUNERAL HOME

MARILYN FARRISH
FARRISH OLDSMOBILE

JOHN T. FREY
CIRCUIT COURT OF FAIRFAX COUNTY

MARTHA A. FURST
COMMONWEALTH LAND TITLE INSURANCE COMPANY

ROBERT G. GRIFFITH
R.G. GRIFFITH, INC.

HAROLD A. SCHAITBERGER
INTERNATIONAL ASSOCIATION OF FIRE FIGHTERS

RONALD K. HARRELL
RAVENSWORTH MOBIL STATION

JOHN JOANNOU
INVESTOR

JAMES ROMANO
ELECTRICAL CONTRACTOR

JEFFREY A. SMITH, C.P.A.
BURDETTE & FRITZ, LTD.

STANLEY E. TAYLOR
GEORGE MASON UNIVERSITY

JEFFREY T. TWARDY,
ATTORNEY

ALAN WALKER
WALKER TITLE AND ESCROW INC.

JOSEPH L. WHITCRAFT
EVERGREEN INDUSTRIES

                                       26

<PAGE>


PRINCE WILLIAM COUNTY ADVISORY BOARD
FB&T FINANCIAL CORPORATION AND SUBSIDIARY

LESTER W. BOLTON
WEICHERT REALTY

PETER N. CHASE, C.P.A.
CHASE AND ASSOCIATES

PATRICIA DAVIS
REAL ESTATE BROKER

SALLY Z. DIMIERO
LONG & FOSTER REALTY

LILLIAN DOHERTY
TEACHER, PRINCE WILLIAM COUNTY SCHOOL SYSTEM

GARY EDDY
GEM CONSTRUCTION

MARY FINNIGAN
COLGAN AIRWAYS

JOE H. FRANCE
ROSS FRANCE & RATLIFF, INC.

ROGER J. FREEMAN

JOHN J. NORMAN, JR.
REAL ESTATE BROKER

CRESTON OWEN
SUPERIOR COMMUNICATIONS, INC.

KEITH PUFFENBARGER
NATIONWIDE INSURANCE

CHARLES W. RECTOR
RECTOR CONSTRUCTION COMPANY, INC.

GEORGE J. RIPOL
GEORATOR CORPORATION

JAMES B. ROBESON
ROBESON, ROBESON & VANDOREN

MARVIN L. GILLUM
SCOTT AND STRINGFELLOW

MATTHEW HIGGINS
COLOR-AD

LARRY HOUSDEN
LARRY'S HAIR DESIGNERS

HON. JOHN KAPP
MAYOR, HAYMARKET

DANIEL J. KRUPP
KRUPP'S RACING

ROBERT A. MAYER
REAL ESTATE INVESTOR

STEVEN MEINECKE
INDEPENDENT ABSTRACT

MARK MOSELY
MARK MOSELY TRAVEL

LORI NALLS
ALL POINTS RESEARCH & INVESTIGATION

PAXTON K. SPENCER
SANDCASTLE CORPORATION

E. RIGG WAGNER
RIGG'S COMPANY

STEVE WALDRON
RYSTE & RICAS, INC.

MICHAEL R. VANDERPOOL
VANDERPOOL, FROSTICK & MASSEY, P.C.

JOHN WEBER
REAL ESTATE BROKER

J. EDWARD WOOD
BRAXTON ELECTRIC SERVICES

JANA YEATES
TEMPORARY SOLUTIONS

                                       27

<PAGE>


FB&T LOCATIONS
FB&T FINANCIAL CORPORATION AND SUBSIDIARY

CENTREVILLE OFFICE
14260J CENTREVILLE SQUARE
CENTREVILLE, VA 22020
(703) 359-9387

CHANTILLY OFFICE
14006 LEE JACKSON HIGHWAY
CHANTILLY, VA 22021
(703) 359-9397

FAIRFAX OFFICE
4117 CHAIN BRIDGE ROAD
FAIRFAX, VA 22030
(703) 359-3335

FAIR OAKS OFFICE
12220 FAIRFAX TOWNE CENTER
FAIRFAX, VA 22033
(703) 359-7556

FALLS CHURCH OFFICE
133 SOUTH WASHINGTON STREET
FALLS CHURCH, VA 22046
(703) 352-6194

GAINESVILLE OFFICE
14091 JOHN MARSHALL HIGHWAY
GAINESVILLE, VA 22065
(703) 754-8520

LAKE RIDGE OFFICE
12493 DILLINGHAM SQUARE
LAKE RIDGE, VA 22192
(703) 590-8700

MANASSAS OFFICE
9201 CHURCH STREET
MANASSAS, VA 22110
(703) 368-1101

SULLY STATION OFFICE
5105 WESTFIELDS BOULEVARD
CENTREVILLE, VA 22020
(703) 359-9393

TYSONS OFFICE
8221 OLD COURTHOUSE ROAD
VIENNA, VA 22182
(703) 359-9390

WOODBINE OFFICE
13414 DUMFRIES ROAD
MANASSAS, VA 22111
(703) 791-2265

                                       28

<PAGE>


FB&T CUSTOMER SERVICE GUIDE
FB&T FINANCIAL CORPORATION AND SUBSIDIARY

EXECUTIVE OFFICES
Charles E. Curtis
President & Chief Executive Officer
Direct phone: (703) 359-9380

COMMERCIAL AND REAL ESTATE LOANS
Steven R. Wilson
Senior Vice President
Direct phone: (703) 359-9373

CONSTRUCTION LOANS
John Djuric
Vice President
Direct phone: (703) 359-7555

MORTGAGE LOANS
Donald E. Strehle
Senior Vice President
Direct phone: (703) 352-6199

BRANCH ADMINISTRATION
T. Earl Rogers
Executive Vice President
Direct phone: (703) 359-9380

INVESTMENTS
Ramona W. Rodriguez
Cashier
Direct phone: (703) 359-9090

<TABLE>
<S>                                                              <C>
ANNUAL MEETING                                                   EXCHANGE LISTING
The Annual Meeting of the Shareholders will be held at 3:00      FB&T Financial Corporation common stock is traded on the
p.m. on May 17, 1995 at Fairfax Bank & Trust Company, 4117       over-the-counter market and is quoted on the NASDAQ National
Chain Bridge Road, Fairfax, Virginia 22030.                      Market System under the symbol FBTC.
</TABLE>

TRANSFER AGENT
American Stock Transfer and Trust Co.
40 Wall Street
New York, NY 10005

FORM 10-K
Copies of the 1994 annual report filed with the Securities and Exchange
Commission on Form 10KSB and supplemental quarterly information may be obtained
by writing: FB&T Financial Corporation, Attn: Cashier's Department, 4117 Chain
Bridge Road, Fairfax, VA 22030.

<PAGE>

                                  APPENDIX VI



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

                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549


                                   FORM 10-QSB

(Mark One)

(X)  QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE
ACT OF 1934

For the quarterly ended                    September 30, 1995

OR

(  )  TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
EXCHANGE ACT OF 1934

For the transition period from                         to

Commission file number    33-47421

FB&T Financial Corporation
- -------------------------------------------------------------------------------
             (Exact name of registrant as specified in its charter)

4117 Chain Bridge Road, Fairfax, Viriginia  22030              54-1624195
- -------------------------------------------------------------------------------
(State or other jurisdiction of incorporation               (I.R.S. Employer
        or organization)                                 Identification Number)


- -------------------------------------------------------------------------------
              (Former name, former address and former fiscal year,
                         if changed since last report)

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

         As of September 30, 1995, the registrant had 1,237,483 shares of Common
Stock outstanding.

         This document contains 29 pages.

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


<PAGE>



                          FAIRFAX BANK & TRUST COMPANY

                                      INDEX

<TABLE>
<CAPTION>
                                                                                          Page No.
<S>               <C>                                                                      <C>
Part I            Financial Information

                  Consolidated Balance Sheet -
                      September 30, 1995 and 1994                                             1

                  Consolidated Statement of Operations -
                      September 30, 1995, 1994 and 1993                                       2

                  Consolidated Statement of Changes in Stockholders' Equity -
                      September 30, 1995, 1994 and 1993                                       3

                  Consolidated Statement of Cash Flows                                    4 - 5

                  Notes to Consolidated Financial Statements                              6 - 24

                  Management's Discussion and Analysis of Financial
                     Condition and Results of Operations                                 25 - 27


Part II           Other Information

                  Item 1 - Legal Proceedings                                                  28

                  Item 2 - Changes in Securities                                              28

                  Item 3 - Defaults Upon Senior Securities                                    28

                  Item 4 - Submission of Matters to a Vote of Security Holders                28

                  Item 5 - Other Information                                                  28

                  Item 6 - Exhibits and Reports on Form 8-K                                   28

</TABLE>


<PAGE>

                         Part I - Financial Information

                           FB&T FINANCIAL CORPORATION

                          CONSOLIDATED BALANCE SHEETS
                          SEPTEMBER 30, 1995 AND 1994
                                  (Unaudited)

<TABLE>
<CAPTION>

                                                                     September 30,
                                                                 1995             1994
               Assets

<S>                                                           <C>              <C>
Cash and Due from Banks                                       $  27,589,830    $  15,826,313
Investment Securities (Note 2)                                   35,969,044       35,835,244
Securities Available for Sale (Note 2)                            1,977,190       11,786,875
Federal Funds Sold                                               23,663,944                -
Loans Receivable (Notes 3 and 12)                               144,038,468      129,953,325
Less Allowance for Possible Loan Losses (Note 3)                 (1,416,179)      (1,296,749)
               Net Loans                                        142,622,289      128,656,576

Accrued Interest Receivable                                       1,397,949        1,204,995
Bank Premises and Equipment, net (Note 4)                         3,585,186        2,884,352
Other Real Estate Owned (Note 5)                                  2,925,445        2,299,796
Prepaid and Other Assets                                          1,989,364        1,338,505
Intangible Assets (Note 6)                                        2,920,301        3,128,055

Total Assets                                                  $ 244,640,542    $ 203,314,359

               Liabilities and Stockholders' Equity

Liabilities
 Demand Deposits                                              $  85,164,308    $  71,828,509
 Savings Deposits                                                55,749,771       63,866,849
 Time Deposits (Note 7)                                          60,030,611       39,091,603
               Total Deposits                                   200,944,690      174,786,961

Securities Sold under Agreements to Repurchase                   25,481,385        9,751,484
Federal Funds Purchased                                                   -        1,065,000
Other Borrowed Funds                                                      -        1,700,000
Accrued Interest Payable and Other Liabilities                      985,154          600,054
               Total Liabilities                              $ 227,411,229    $ 187,903,499

Stockholders' Equity (Notes 14, 15 and 16)
 Preferred Stock, $1.25 par value,
   3,000,000 shares authorized
 Common Stock, $1.25 par value, 5,000,000
   shares authorized; 1,233,643 shares
   issued and outstanding in 1995
   and 1,178,257 shares issued and
   outstanding in 1994                                        $   1,546,854    $   1,472,821
Surplus                                                           8,722,850        7,715,123
Market Value Adjustment for Securities
 Available for Sale (Note 2)                                        (22,810)        (140,663)
Retained earnings                                                 6,982,419        6,363,579

               Total Stockholders' Equity                     $  17,229,313    $  15,410,860

Total Liabilities and Stockholders' Equity                    $ 244,640,542    $ 203,314,359

</TABLE>
<PAGE>



                           FB&T FINANCIAL CORPORATION
                     CONSOLIDATED STATEMENTS OF OPERATIONS
                       SEPTEMBER 30, 1995, 1994 AND 1993
                                  (Unaudited)

<TABLE>
<CAPTION>                                                                Period ending September 30,
                                                                  1995              1994              1993
<S>
Interest Income                                               <C>               <C>                <C>
 Interest and Fees on Loans                                   $   9,485,780     $   7,221,199      $  5,770,443
 Interest on Federal Funds Sold                                     381,875            44,430            86,291
 Interest on Securities
   U.S. Treasury and Government Securities                        1,185,947         1,227,281           504,514
   U.S. Agency Issues and Municipal Issues                          493,802           326,355           521,805
   Federal Reserve Stock and Other Equity Securities                 51,632            32,848            26,820
               Total Interest Income                          $  11,599,036     $   8,852,113      $   6,909,873

Interest Expense
 Interest on Deposits                                         $   3,850,981     $   2,523,159      $   2,006,910
 Interest on Federal Funds Purchased & Repurchase Agreements        520,295           383,326             12,020
               Total Interest Expense                         $   4,371,276     $   2,906,485      $   2,018,930

               Net Interest Income                            $   7,227,760     $   5,945,628      $   4,890,943

Provision for Possible Loan Losses (Note 3)                         135,037            33,864            192,920
               Net Interest Income After Provision
                for Possible Loan Losses                      $   7,092,723     $   5,911,764      $   4,698,023

Other Income
 Service Charges                                              $   1,104,253     $     834,387      $     690,135
 Securities Gains (Note 2)                                                -                 -                  -
 Other                                                              675,090           629,812            490,531
               Total Other Income                             $   1,779,343     $   1,464,199      $   1,180,666

                                                              $   8,872,066     $   7,375,963      $   5,878,689

Operating Expenses
 Compensation and Benefits                                    $   2,524,050     $   2,016,278      $   1,447,197
 Occupancy Expense (Note 9)                                       1,171,020           872,159            714,405
 Other                                                            2,457,694         1,958,804          1,669,495
               Total Operating Expense                        $   6,152,764         4,847,241          3,831,097

               Income Before Income Taxes                     $   2,719,302     $   2,528,722      $   2,047,592

Income Tax Expense (Benefit) (Note 8)
 Current                                                      $     945,303     $     889,130      $     687,671
 Deferred                                                           (38,535)          (83,669)           (33,469)
                                                              $     906,768     $     805,461      $     654,202

               Net Income                                     $   1,812,536     $   1,723,261      $   1,393,390

Net Income Per Common Share (Note 1)                          $        1.44     $        1.36      $        1.36

*The Notes to Financial Statements are an integral part of these statements.


</TABLE>
<PAGE>

                           FB&T FINANCIAL CORPORATION

           CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS' EQUITY
                PERIODS ENDED September 30, 1995, 1994 AND 1993
                                  (Unaudited)

<TABLE>
<CAPTION>
                                                                                                Net Unrealized
                                    Par Value                      Treasury       Retained     Loss on Available
                                   and Warrants      Surplus        Stock         Earnings     for Sale Securities       Total
<S>                               <C>              <C>           <C>           <C>                 <C>                <C>
Balance, December 31, 1992        $  1,217,571     $ 5,034,301   $  (221,563)  $  3,372,467                      -    $  9,402,776
Sale of Treasury Stock                       -               -       188,505              -                      -         188,505
Acquisition of Treasury Stock                -          (1,840)       38,151)          (380)                     -         (40,371)
Exercise of Stock Warrants                   -               -             -              -                      -
Dividend                                     -               -             -       (243,514)                     -        (243,514)
Net Unrealized Loss
 on Available for Sale                       -               -             -              -                 28,609          28,609
Net Income                                   -               -             -      1,393,390                      -       1,393,390
Balance, September 30, 1993       $  1,217,571     $ 5,032,461   $   (71,209)  $  4,521,963        $        28,609    $ 10,729,395

Balance, December 31, 1993        $  1,467,571     $ 7,693,323   $         -   $  5,134,012        $       (12,757)   $ 14,282,149
Dividend                                     -               -             -       (493,694)                     -        (493,694)
Net unrealized Loss
 on Available for Sale
  Securities                                 -               -             -              -               (127,906)       (127,906)
Option Exercised                         5,250          21,800                                                              27,050
Net Income                                   -               -             -      1,723,261                      -       1,723,261
Balance, September 30, 1994       $  1,472,821     $ 7,715,123   $ 6,363,579   $   (140,663)       $    15,410,860

Balance, December 31, 1994        $  1,472,821     $ 7,715,123             -   $  6,839,784        $      (159,266)   $ 15,868,462
Repurchase Company Stock                (3,937)              -             -        (49,219)                     -         (53,156)
Cash Dividend                                -               -             -       (552,400)                     -        (552,400)
Stock Dividend                          73,170         995,112             -     (1,068,282)                     -               -
Options Exercised                        4,800          12,615             -              -                      -          17,415
Net Unrealized Loss
 on Available for Sale
  Securities                                 -               -             -              -                136,456         136,456
Net Income                                   -               -             -      1,812,536                      -       1,812,536
Balance, September 30, 1995       $  1,546,854     $ 8,722,850   $         -    $ 6,982,419        $       (22,810)   $ 17,229,313


     *The Notes to Consolidated Financial Statements are an integral part of these statements.*


</TABLE>
<PAGE>

                           FB&T FINANCIAL CORPORATION

                     CONSOLIDATED STATEMENTS OF CASH FLOWS
                       September 30, 1995, 1994, AND 1993

                                  (UNAUDITED)

<TABLE>
<CAPITON>

                                                             Period Ending September 30,


                                                      1995               1994              1993
<S>                                                <C>                <C>                <C>
Cash Flows from Operating Activities:
 Net Income                                        $  1,812,536       $  1,723,261       $  1,393,390
 NonCash Items included in Net Income
  Depreciation and amortization                         241,379            225,616            164,212
  Loss (Gain) on sale of securities                           -                  -                  -
  Loss (Gain) on sale and write-down of
   other real estate owned                                  372            (61,712)            27,363
  Net accretion of discount on securities               (32,703)             3,052            220,875
  Provision for possible loan losses                    135,037            194,594            192,920
  (Increase) Decrease in:
    Accrued interest receivable                         150,256           (105,322)            28,475
    Prepaid expenses and other                         (905,415)          (694,522)          (306,923)
  Increase (Decrease) in:
    Accrued interest payable                            299,179             30,997              4,390
    Other accrued expenses                               40,673           (214,382)           (22,235)

Net Cash Provided by Operating Activities          $  1,741,314       $  1,101,582       $  1,702,467


Cash Flows from Investing Activities:
 Net decrease (increase) in Federal Funds
 sold/purchased                                    $(27,525,944)      $   (235,000)      $ (9,156,712)
 Proceeds from maturity of securities                25,000,000          5,500,000         10,633,575
 Proceeds from sale of securities                     1,719,317          2,214,522                  -
 Loans, net                                         (11,652,673)       (21,736,735)       (11,940,634)
 Purchase of securities                             (16,605,965)       (12,338,000)       (14,150,000)
 Acquisition of Bank premises and equipment            (780,743)        (1,254,384)          (258,825)
 Other real estate owned
  Capitalized expenses                                 (187,185)           (52,920)                 -
  Proceeds from sale                                  1,114,589            740,408          1,502,324
 Acquisition of intangible assets                             -         (3,179,584)                 -

Net Cash Used by Investing Activities              $(28,918,604)      $(30,341,693)      $(23,370,272)


                CONSOLIDATED STATEMENTS OF CASH FLOWS, CONTINUED

Cash Flows from Financing Activities:
 Net securities sold under repurchase agreements   $ 10,136,909       $ (4,199,151)      $  5,050,532
 Demand deposits, net                                14,860,059          3,696,401         15,250,429
 Savings deposits, net                               (1,366,562)        18,357,629          6,623,979
 Time deposits, net                                  17,499,505         19,913,239           (347,047)
 Proceeds from sale of treasury stock                         -                  -            148,133
 Proceeds from sale of stock warrants                         -                  -                  -
 Proceeds from exercise of stock options                 17,415                  -                  -
 Dividends paid                                        (552,400)            27,050                  -
 Repurchase of common stock                             (53,156)          (493,694)          (243,514)

Net Cash Provided by Financing Activities          $ 40,541,770       $ 37,301,474       $  26,482,512

Net (Decrease) Increase in Cash & Cash Equivalents $ 13,364,480       $  8,061,363       $   4,814,707
Cash and Due from Banks, beginning of year           14,225,350          7,764,950           8,820,668
Cash and Due from Banks, end of year               $ 27,589,830       $ 15,826,313       $  13,635,375

Schedule of NonCash Investing and
   Financing Activities:
 Acquisition of other real estate owned in
   satisfaction of loan receivable                 $  1,551,350       $    955,120       $     573,181
 Acquisition of treasury stock in satisfaction
   of loan receivable                              $          -       $          -       $           -
 Market value adjustments of securities
   available for sale                              $   (136,456)      $   (127,906)      $      28,609

     *The notes to Consolidated Financial Statements are an integral part of these statements.


</TABLE>
<PAGE>



NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

FB&T Financial Corporation and Subsidiary (Unaudited)

September 30, 1995 and 1994

1.  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

The Corporation follows generally accepted  accounting  principles and reporting
practices applicable to the banking industry.  Significant account practices are
summarized below.

Principles of Consolidation

The  consolidated   financial  statement  of  FB&T  Financial  Corporation  (the
Corporation)  included  the  accounts  of the  corporation  and its  subsidiary,
Fairfax  Bank & Trust  Company (the Bank),  and Fairfax  Bank & Trust  Company's
wholly-owned subsidiary, Bank Title Company.
All significant intercompany transactions have been eliminated.

FB&T Financial Corporation,  a holding company, is the successor to Fairfax Bank
& Trust  Company  after a tax-free  exchange of stock which  occurred on July 1,
1994.  Shares of Fairfax Bank & Trust  Company were  exchanged for an equivalent
number of FB&T Financial  Corporation shares. The parent company, FB&T Financial
corporation carries its investment in the bank at cost adjusted for earnings and
dividends of the subsidiary.

Investment Securities

Securities  are  classified as investment  securities  when  management  has the
intent and the Bank has the  ability at the time of  purchase to hold them until
maturity or on a long-term basis.  These securities are carried at cost adjusted
for  amortization  of  premium  and  accretion  of  discount,  computed  by  the
straight-line  method over their  contractual  lives.  If the interest method of
accounting for  amortization of premiums and accretion of discounts was used, it
would not have a material effect on the consolidated financial statements. Gains
and  losses  on the  sale of such  securities  are  determined  by the  specific
identification method.

Securities to be held for indefinite periods of time and not intended to be held
to maturity or on a long-term  basis are  classified  as available  for sale and
accounted for at fair value on an aggregate basis. These include securities used
as part of the Bank's  asset/liability  management  strategy  and may be sold in
response to changes in interest  rates,  prepayment  risk, the need or desire to
increase capital, to satisfy regulatory  requirements and other similar factors.
Unrealized  gains and losses of securities  available for sale are excluded from
earnings  and shown as a separate  component  of  stockholders'  equity,  net of
related income taxes. Realized gains and losses of securities available for sale
are  included  in  net   securities   gains   (losses)  based  on  the  specific
identification method.

1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)

Loans and Loan Fees

Loans are stated at the principal amount outstanding, net of deferred loan fees.
Interest on loans is generally  computed using the simple interest method.  Loan
fees and related direct loan origination costs are deferred and recognized as an
adjustment  of yield  over the  life of the loan or  currently  upon the sale or
repayment of the loans.

Interest on all categories of loans is accrued based upon the principal  amounts
outstanding.  The accrual of interest  income is discontinued on loans which are
past due ninety or more days as to  principal or interest  payments,  except for
certain guaranteed loans and other limited exceptions.  When loans are placed on
non accrual  status,  interest  accrued in the current  year is charged  against
interest income, and interest accrued in prior years is charged to the allowance
for loan losses. Loans may be reinstated to accrual status when all payments are
brought current, and, in the opinion of management,  collection of the remaining
balance can reasonably be expected.  The classification of a loan as non accrual
is not necessarily indicative of a potential loan loss.

Gains or losses  on sales of  residential  mortgage  loans,  including  unearned
discounts,  are recognized  when the loans are sold to investors.  The loans are
carried at the lower of cost or market, determined on the aggregate basis.

Allowance for Possible Loan Losses

The Bank grants loans to customers located in Northern Virginia.  The Bank has a
diversified  portfolio,  however,  a substantial  number of loans are secured by
real estate or are unsecured.

The allowance is established to absorb possible future losses on existing loans.
It is  maintained  at a level  considered  adequate by management to provide for
potential  losses  based  on  management's  evaluation  of the  loan  portfolio,
historical  loan  loss  experience  and  prevailing  and  anticipated   economic
conditions.

The  allowance is increased by provisions  for loan losses  charged to operating
expense and deducted by net chargeoffs. The provisions are based on management's
estimated  of  net  realizable  value  or  fair  value  of  the  collateral,  as
applicable,  considering the current and future  operating or sales  conditions.
These  estimates  are  susceptible  to changes  that could  result in a material
adjustment to future results of operations.

Bank Premises and Equipment

Premises and equipment are stated at cost,  less  accumulated  depreciation  and
amortization.  Leasehold  improvements are amortized over their estimated useful
lives using the straight-line method.  Furniture,  equipment and automobiles are
depreciated over their estimated useful lives using straight-line methods.

Federal Funds Purchased/Sold

The Bank is  required  to  maintain  legal cash  reserves,  computed by applying
prescribed  percentages  to its various types of deposits.  When the Bank's cash
reserves are in excess of that  required,  it may lend the excess to other banks
on a daily basis. Conversely, when cash reserve are less than required, the Bank
borrows funds on a daily basis.

The Bank has  $37,000,000  of Federal  funds lines of credit with  correspondent
banks, of which $25,000,000 is secured.  Continued availability of the lines are
at the correspondent banks' discretion.  The rate of interest charged fluctuates
daily in response to market  conditions.  There were no borrowing on these lines
at September 30, 1995. At September 30, 1994, borrowings totaled $2,765,000.

Securities Sold Under Agreements to Repurchase and Other Borrowings

Securities sold under  agreements to repurchase  generally  mature within one to
four days from the transaction date. Other borrowed funds at September 30, 1994,
consists of a  $1,700,000  fixed rate credit  with a three month  maturity  from
Federal  Home Loan Bank of Atlanta.  The credit  matured on August 8, 1995,  and
will not be renewed.

Shareholders' Equity

In  September  1993,  the  Bank's  shareholders  approved  an  increase  in  the
authorized common shares for the Bank from 2,000,000 shares to 5,000,000 shares.
Additionally, the shareholders approved the authorization of 3,000,000 shares of
Preferred  Stock with a par value $1.25 per share.  No Preferred Stock is issued
or outstanding at September 30, 1995 and 1994.

In December  1993,  the Bank completed a public  offering of 200,000  shares of
common stock at $16 per share.  The offering  generated net proceeds of
$2,910,862 after deducting  underwriting  discounts and other offering
expenses.  Prior to the offering,  there was no public market for the Bank's
common stock.  The Company's common stock trades on the Nasdaq Stock Market
under the symbol: FBTC State  banking  laws  restrict  the  availability  of
surplus for the payment of dividends.   Such  restrictions  have  been  outlined
in  the  By-Laws,   which incorporated  the  appropriate  provisions of Section
6.1-56 of the 1940 Code of Virginia.

Income Taxes

The Bank  utilizes  an asset and  liability  approach to  accounting  for income
taxes.  The  objective  is to recognize  the amount of income  taxes  payable or
refundable  in the  current  year based on the Bank's  income tax return and the
deferred tax liabilities and assets for the expected future tax  consequences of
events  that have been  recognized  in the Bank's  financial  statements  or tax
returns.  The assets and liability  method accounts for deferred income taxes by
applying  enacted  statutory  rates to  temporary  differences,  the  difference
between  financial  statement  amounts and tax bases of assets and  liabilities.
Deferred income tax liabilities or assets are adjusted to reflect changes in tax
laws or rates in the year of enactment.

The Bank pays state franchise tax in lieu of state income taxes.

Income Per Common Share

Income  per  common  share  for 1995 and 1994 is based on the  weighted  average
number of common and common  equivalent  shares  outstanding.  Common equivalent
shares result from the assumed exercise of outstanding stock options that have a
dilutive effect when applying the treasury stock method. Weighted average number
of shares  amounted to 1,256,384 in 1995,  1,268,485 in 1994,  and  1,026,049 in
1993.

Statement of Cash Flows

For purposes of reporting cash flows, cash and cash equivalents  include cash on
hand and amounts due from banks.

Cash paid for interest through  September 30, amounted to $4,072,097 in 1995 and
$2,875,489 in 1994 and $2,014,435 in 1993.

Net income taxes paid through  September  30,  1995,  1994 and 1993  amounted to
$941,469, $1,354,492 and $693,162 respectively.

Impaired Loans


Effective January 1, 1995, the Company adopted Statement of Financial Accounting
Standards  ("SFAS")  No. 114,  as amended by SFAS 118.  SFAS No. 114, as amended
provided that a loan is impaired when, based on current  information and events,
it is probable  that the creditor  will be unable to collect all  principal  and
interest  amounts due according to the contractual  terms of the loan agreement.
SFAS No. 114, as amended provides guidelines relating to recognition of interest
income on impaired  loans and requires that impaired  loans be measured based on
the present  value of the expected  future cash flows,  discounted at the loan's
effective  interest  rate.  The  effective  rate  of a loan  is  defined  as the
contractual interest rate adjusted for any deferred loan fees or costs, premiums
or discounts  existing at the inception or  acquisition of the loan. If the loan
is collateral dependent, as a practical expedient,  impairment can be based on a
loan's observable market price or the fair value of the collateral. The value of
the loan is adjusted  through a  valuation  allowance  created  through a charge
against income.  Residential  mortgages,  consumer  installment  obligations and
credit cards are excluded. Loans that were treated as in-substance  foreclosures
under previous accounting pronouncements are considered to be impaired loans and
under SFAS 114 will remain in the loan portfolio.

A loan may be placed on  non-accrual  status and not  classified  as an impaired
loan when in the opinion of management, based on current information and events,
it is probable that the Bank will eventually  collect all principal and interest
amounts due according to the contractual  terms of the loan agreement.  Interest
income for impaired loans is generally  recognized on an accrual basis unless it
is deemed  inappropriate  to do so. In those cases which the receipt of interest
payments  is deemed  more  uncertain,  the cash basis on income  recognition  is
utilized.  Loans are placed on  non-accrual  status  when,  in the  judgment  of
management,  the  probability  of timely  collection of interest is deemed to be
insufficient to warrant further  accrual.  As a matter of policy,  the Bank does
not accrue  interest on loans past due 90 days or more except when the estimated
value of the collateral and collection  efforts are deemed  sufficient to ensure
full recovery.  When a loan is placed on non-accrual status,  previously accrued
but unpaid interest is deducted from interest income.

As of the nine months ended  September 30, 1995, the Bank had no loans which the
management considered impaired.


Required Depository Reserves and Capital Ratios

The Bank is required by regulatory  authorities to maintain a specified  portion
of its assets in the form of reserves.  Such reserves  consist of vault cash and
balances maintained at the Federal Reserve Bank. The average balance required to
be  maintained  at  the  Federal   Reserve  Bank  at  September  30,  1995,  was
approximately $132,000.

All banks are  required  to maintain  minimum  amounts of capital to total "risk
weighted" assets, as defined by the Federal Deposit  Insurance  Corporation.  At
September 30, 1995,  banks are required to have minimum Tier 1 and Total capital
ratios of 4.00 percent and 8.00 percent,  respectively. The Bank's actual ratios
at this date were 9.98  percent  and 10.97  percent,  respectively.  The  Bank's
leverage ratio at September 30, 1995 was 5.85 percent.


2.  INVESTMENT SECURITIES AND SECURITIES AVAILABLE FOR SALE

The  carrying  amounts  as shown in the  balance  sheets  of the Bank and  their
approximate market values are as follows:

Securities Available for Sale



<TABLE>
<CAPTION>


                                                                           September 30, 1995

                                                                          Gross           Gross           Approximate
                                                     Amortized         Unrealized      Unrealized           Market
                                                        Cost              Gains          Losses              Value
<S>                                                <C>                 <C>             <C>                <C>
U.S. Government and Agency Securities              $  2,000,000        $        -      $  22,810          $ 1,977,190

</TABLE>


<TABLE>
<CAPTION>
                                                                           September 30, 1994

                                                                          Gross           Gross           Approximate
                                                     Amortized         Unrealized      Unrealized           Market
                                                        Cost              Gains          Losses             Value
<S>                                                <C>                 <C>             <C>                <C>
U.S. Government and Agency Securities              $ 12,000,002        $       -       $ 213,127          $11,786,875
Municipal Securities                               $          -        $       -       $       -          $         -
                                                   $ 12,000,002        $       -       $ 213,127          $11,786,875
</TABLE>

Gross realized gains and losses for the periods ended September 30, are
as follows:

<TABLE>
<CAPTION>

                                       1995            1994               1993
<S>                                 <C>             <C>                <C>
Realized Gains                      $       -       $       -          $         -

Realized Losses                     $       -       $       -          $         -

</TABLE>

Investment Securities

<TABLE>
<CAPTION>
                                                                           September 30,1995


                                                                           Gross            Gross          Approximate
                                                     Amortized           Unrealized       Unrealized         Market
                                                       Cost                Gains            Losses           Value
<S>                                                <C>                 <C>             <C>                <C>
U.S. Government and Agency Securities              $33,001,262         $ 262,627       $     6,446        $33,257,443
Mortgage-Backed Securities                           1,842,032             2,027             3,298          1,840,761
Other Securities                                     1,125,750                 -                 -          1,125,750
                                                   $35,969,044         $ 264,654       $     9,744        $36,223,954

</TABLE>


<TABLE>
<CAPTION>

                                                                           September 30, 1994

                                                                           Gross            Gross          Approximate
                                                     Amortized           Unrealized       Unrealized         Market
                                                       Cost                Gains            Losses           Value
<S>                                                <C>                 <C>             <C>                <C>
U.S. Government and Agency Securities              $33,057,818         $   1,110       $   305,490        $32,753,438
Mortgage-Backed Securities                           2,133,524                 -            49,268          2,084,256
Other Securities                                       997,550                 -                 -            997,550
                                                   $36,188,892         $   1,110       $   354,758        $35,835,244


</TABLE>


The scheduled maturities of investment securities and securities available for
sale at September 30, 1995 were as follows:



<TABLE>
<CAPTION>

                                                              Investment                         Securities
                                                              Securities                     Available for Sale
                                                     Amortized             Fair           Amortized           Fair
                                                        Cost              Value             Cost             Value
<S>                                                <C>                 <C>             <C>                <C>
Due in one year or less                            $10,514,3$7         $10,548,065 $   $ 2,000,000        $ 1,977,190
Due from one year to five years                     22,486,875          22,709,378
Due from five years to ten years                             -                 -                 -                  -
Mortgage-Backed Securities                           1,842,032           1,840,761               -                  -
Federal Reserve Board Common Stock
 Other Equity Securities                             1,125,750           1,125,750               -                  -
                                                   $35,969,044         $36,223,954     $ 2,000,000        $ 1,977,190

</TABLE>

Maturities may differ from contractual maturities in mortgage-backed  securities
because the mortgages  underlying the securities may be called or repaid without
any penalties.

Investment  securities  with a carrying  amount of $7,004,694  and $8,323,195 at
September 30, 1995, and 1994 respectively,  were pledged as collateral on public
deposits, repurchase agreements, and for other purposes as required or permitted
by law.


3.   LOANS RECEIVABLE

Loans receivable include the following at September 30:




<TABLE>
<CAPTION>

                                                                     1995                 1994
   <S>                                                          <C>                 <C>

    Real Estate Loans
    Construction                                                $ 11,814,903        $ 10,105,435
    Farm                                                             339,434             253,636
    1-4 Family Residential                                        65,609,577          61,508,113
    Multifamily                                                      707,367           1,206,779
    Non-Farm Nonresidential                                       29,203,986          24,445,977
    Commercial                                                    24,754,725          21,556,201
    Credit Card                                                    2,143,181           2,824,657
    Installment and Other                                          9,465,295           8,052,528

                          Totals                                $144,038,468        $129,953,326

</TABLE>



At September  30,  1995,  mortgages  with unpaid  balances of  $18,940,153  were
pledged as collateral for a line of credit facility in the amount of $25,000,000
to a financial institution. Gains on sale of mortgages held for sale amounted to
$108,592 in 1995 and $121,926 in 1994 and are included in other income.

Loans on which  the  accrual  of  interest  has been  discontinued  amounted  to
$1,679,029  at September  30, 1995,  and  $814,913 at  September  30, 1994.  Had
interest  been  accrued on those  loans,  such  income  would have  approximated
$240,134 for the year ended  December 31, 1994, and $55,146 for the period ended
September 30, 1995.

A summary of  transactions  in the  allowance  for possible  loan losses for the
period ended September 30, follows:




<TABLE>
<CAPTION>
                                                    1995                   1994
<S>                                              <C>                    <C>
Balance at Beginning of Year                     $ 1,332,118            $ 1,102,155
Provision Charges to Operations                      135,037                 33,864
Loans Charged Off, Net of Recoveries                 (50,976)               160,730

Balance at End of Period                         $ 1,416,179            $ 1,296,749
</TABLE>




4.   BANK PREMISES AND EQUIPMENT

Bank premises and equipment are as follows:


<TABLE>
<CAPTION>

                                                    1995                   1994
<S>                                              <C>                    <C>
   Furniture and Equipment                       $ 2,843,931            $   322,748
   Leasehold Improvements                          1,361,843                459,187
   Building                                          460,204              2,318,385
   Land                                              322,748                889,533
   Automobiles                                       150,454                140,006
                                                 $ 5,139,180            $ 4,129,859
   Less Accumulated Depreciation                  (1,553,994)            (1,245,507)

              Totals                             $ 3,585,186            $ 2,884,352

</TABLE>


Depreciation  of bank  premises  and  equipment  charged to expense  amounted to
$241,378 for 1995, $174,086 for 1994 and $164,212 for 1993.

5.   OTHER REAL ESTATE OWNED

Other real estate owned  includes  properties  acquired  through  foreclosure or
other proceedings in full or partial  satisfaction of indebtedness.  At the date
of  acquisition,  such  property  is  recorded  at the  lower  of  the  recorded
investment in the related  receivable,  net  realizable  value for single family
residential,  or fair value.  Write-downs at the date of acquisition are charged
to the  allowance  for loan losses.  Subsequent  declines in market value and/or
losses on  disposition  of other real  estate  are  reflected  in other  income.
Expenses  related to other real estate are included in other operating  expenses
and amounted to $33,756 in 1995, $77,114 in 1994, and $101,981 in 1993.

A summary of  transactions  in the other real estate  owned for the period ended
September 30, follows:


<TABLE>
<CAPTION>
                                                        1995                   1994
<S>                                                  <C>                    <C>
   Balance at Beginning of Year                      $ 2,301,499            $ 1,970,452
   Acquired                                            1,551,350                955,120
   Capitalized Expenses                                  187,185                 52,920
   Write-Downs                                                 -                      -
   Sales                                              (1,114,217)              (740,408)
   Net Gain (Loss) on Sales                                 (372)                61,712
                                                     $ 2,925,445            $ 2,299,796
</TABLE>


6.   INTANGIBLE ASSETS

During the second quarter of the year ended December 31, 1994, the Bank acquired
the  deposits of the Federal  Savings  Association  of  Virginia  (Federal)  and
Commonwealth  Federal  Savings Bank  (Commonwealth)  from the  Resolution  Trust
Corporation.  The Bank paid a premium  of $46,043  and  assumed  liabilities  of
approximately  $1,407,000 and one branch location in connection with the Federal
acquisition.  The Bank paid a premium of $3,015,000  and assumed  liabilities of
approximately  $27,923,000  and three branch  locations in  connection  with the
Commonwealth  acquisition.  Intangible  assets  represent the excess of the fair
value of liabilities  assumed over the fair value of tangible assets acquired in
branch  acquisitions.  These intangible assets are being amortized by systematic
charges  against  income over the periods in which the  benefits are expected to
arise, but not exceeding 10 years.

7.   TIME DEPOSITS

The  following is a maturity  distribution  of time  certificates  of deposit in
denominations of $100,000 or more:


<TABLE>
<CAPTION>
                                                        1995                   1994
<S>                                                  <C>                    <C>
Three Months or Less                                 $ 5,423,279            $ 6,657,556
Over Three Months through Twelve Months               11,769,464              3,361,171
Over Twelve Months                                     2,834,023              2,892,620
             Totals                                  $20,026,766            $12,911,347

</TABLE>


8.   INCOME TAXES

Income tax expense (benefit) is composed of the following:



<TABLE>
<CAPTION>


                                                        1995                   1994                  1993
<S>                                                  <C>                    <C>                   <C>
Current                                              $  945,303             $  889,130            $  687,671
Deferred                                                (38,535)               (83,669)              (33,469)
                                                     $  906,768             $  805,461            $  654,202

</TABLE>


8.   INCOME TAXES (Continued)

A  reconciliation  between the amount of reported Federal income tax expense and
the amount computed by multiplying the applicable  statutory  Federal income tax
rate is as follows:





<TABLE>
<CAPTION>

                                                        1995                   1994                  1993
<S>                                                  <C>                    <C>                   <C>
Income Before Income Taxes                           $ 2,719,302            $ 2,528,722           $ 2,047,592

Computed "expected" Federal Tax Expense              $   924,566            $   859,765           $   696,181
Adjustments to Federal Income Tax resulting from:
 Tax Exempt Income                                         -                     (4,640)               (2,402)
 Other                                                   (17,788)               (49,664)              (39,577)
Provision for Federal Income Taxes                   $   906,778            $   805,461           $   654,202

</TABLE>

The Deferred Tax Asset (Liability) for the periods ended September 30, are
applicable to the following items:


<TABLE>
<CAPTION>

Deferral Source
                                                        1995                   1994
<S>                                                  <C>                    <C>
Depreciation                                         $  (219,715)           $  (171,214)
Allowance for Credit Losses                              243,279                268,732
Deferred Loan Fees                                        75,778                 37,724
Net Unrealized Loss on Securities Available for Sale           -                 72,464

      Net Deferred Tax Asset                         $    99,342            $   207,706
</TABLE>
The Deferred Tax Asset in 1995 and 1994 are included in Other Assets.


9.   OPERATING EXPENSES - OTHER

Significant  amounts  included in other  operating  expense for the period ended
September 30, are as follows:



<TABLE>
<CAPTION>

                                                        1995                   1994                  1993
      <S>                                            <C>                    <C>                   <C>
      Amortization - Goodwill                        $   153,052            $    51,529           $          -
      Credit Card Expenses                               289,572                181,261                 16,855
      Data Processing                                    353,931                252,357                355,010
      FDIC Insurance                                     186,281                226,758                217,978
      Insurance                                           90,232                 77,855                 90,900
      Legal and Professional Fees                        225,153                113,981                143,272
      Consulting Fees                                     37,788                      -                 81,509
      Loss on Sale of REO Property                        23,736                 19,549                 43,462
      Other                                            1,097,949              1,035,514                720,509

            Totals                                   $ 2,457,694            $ 1,958,804           $  1,669,495

</TABLE>




10.   OPERATING LEASES

The  Bank  leases   facilities   for  its   headquarters   and  branches   under
non-cancelable  operating  leases  expiring  from 1992 through 2014 with current
monthly rental payments of $85,179. The headquarters  facility,  which is leased
from a partnership including certain partners who also serve on the Bank's Board
of Directors, requires monthly payment of $35,363 and expires December 31, 1998.
At  expiration,  the Bank has an option  to renew  the lease for two  additional
five-year  terms at market rates.  Rental  expenses of $730,886 and $574,483 was
charged to operations for the period ended September 30, 1995 and 1994.

The  following  is a  schedule,  by years,  of future  minimum  rental  payments
required under operating  leases that have a non cancelable lease term in excess
of one year as of September 30, 1995:

                         Year ending December 31:

                     1995...........................  $ 921,607
                     1996...........................    918,865
                     1997...........................    903,090
                     1998...........................    872,169
                     1999...........................    298,382
                     Thereafter.....................  1,971,389
                       Total.......................  $5,885,502


11.   EMPLOYEE BENEFIT PLAN

Effective  January  1,  1993,  the  Bank  adopted  a  noncontributory,   defined
contribution  plan. The plan is established in accordance  with IRS code Section
401(K)  and  employees  are  eligible  to  participate  after  three  months  of
employment.  The  Bank  did  not  make a  contribution  for the  periods  ending
September 30, 1995 and 1994.

12.   INTEREST OF MANAGEMENT IN CERTAIN TRANSACTIONS

In the ordinary  course of business,  the Bank has granted  loans to  directors,
executive  officers,  employees,  and their associates.  These transactions have
been  made on  substantially  the  same  terms,  including  interest  rates  and
collateral,  as those  prevailing at the time for comparable  transactions  with
unrelated  persons.  Directors and executive  officers were indebted to the Bank
for loans totaling $7,178,576 at September 30, 1995, and $4,463,170 at September
30, 1994. These amounts include loans of family members or businesses indirectly
associated with directors or officers. Similarly the Bank occasionally contracts
for services  from certain  companies  related  indirectly  or directly to board
members.




13.   COMMITMENTS AND CONTINGENCIES

At September  30, 1995 and 1994,  the Bank was  contingently  liable for undrawn
loan  commitments and outstanding  letters of credit  amounting to $47,507,03713
and  $45,708,594,  respectively.  Included in the total are stand-by  letters of
credit of $2,606,281 in 1995 and $2,636,484 in 1994.

The Bank uses the same credit  policies in making  commitments  and  conditional
obligations  as  it  does  for  on-balance-sheet   instruments.  The  amount  of
collateral  obtained,  if deemed necessary by the Bank upon extension of credit,
is based on management's credit evaluation of the counter-party. Collateral held
varies  but  may  include  cash,  securities,  accounts  receivable,  inventory,
property,  plant and equipment and  income-producing  commercial  properties and
residential properties.

All of the Bank's loans,  commitments,  and  commercial  and standby  letters of
credit  have  been  granted  to  customers  in  the  Bank's  market  area.   The
concentrations  of  credit  by type  of  loan  are  set  forth  in  Note 3.  The
distribution of commitments to extend credit  approximates  the  distribution of
loans  outstanding.  Commercial  and  stand-by  letters of credit  were  granted
primarily to commercial borrowers. The Bank does not extend credit to any single
borrower or group or related borrowers in excess of their legal lending limit.

The Bank is party to  litigation  and claims  arising  in the  normal  course of
business.  Management,  after consultation with legal counsel, believes that the
liabilities,  if any,  arising  from  such  litigation  and  claims  will not be
material to the financial position.

14.   INCENTIVE STOCK OPTION PLAN

On October 31,  1985,  the  shareholders  approved a qualified  incentive  stock
option  plan and  reserved  105,000  shares of the Bank's  common  stock for the
granting of options to key employees.  Under the terms of the plan,  options may
be granted at not less than fair market  value at date of the grant.  Individual
employees may not be granted options in excess of $100,000 per year. The options
are exercisable for a period of ten years from the date of the grant and may not
be exercised before a specified date.

As of September  30, 1995,  options  granted for the purchase of 101,987  shares
under the plan,  adjusted for the 1987  four-for-one  stock split, the 1989 five
percent  stock  dividend,  the 1995 five  percent  stock  dividend  and  options
exercised, are as follows:


        Earliest Year                Shares Subject             Option Price
         Exercisable                   to Option                 Per Share

           1986                          2,775                $ 4.53
           1987                          7,497                $ 4.53 - $ 6.13
           1988                         10,584                $ 4.53 - $16.52
           1989                         12,348                $ 4.53 - $19.09
           1990                         13,008                $ 4.53 - $19.09
           1991                         17,396                $ 6.13 - $21.72
           1992                         17,230                $ 6.13 - $21.72
           1993                         14,583                $ 6.13 - $21.72
           1994                          3,558                $ 6.13 - $21.72
           1995                          3,008                $15.24 - $21.72



15.   STOCK PLANS

Dividend Reinvestment and Stock Purchase Plan

The  Dividend  Reinvestment  and Stock  Purchase  Plan (DRSP) of FB&T  Financial
Corporation  (the Company)  provides each  registered  holder of Company  common
stock  with a simple  and  convenient  method of  investing  cash  dividends  in
additional  shares  of  Company  common  stock  without  fees of any kind at a 5
percent discount from the market price. Participants also may make optional cash
payments to  purchase  shares of Company  common  stock at 100 percent of market
value.  The Company reserved for issuance 200,000 shares of Company common stock
for use  under the DRSP and  registered  such  shares  with the  Securities  and
Exchange  Commission (the Commission).  Two investment  options are available to
shareholders: (1) the Company may be directed to invest cash dividends on all of
the shares then or  subsequently  held by the  shareholder  for the  purchase of
additional  shares of (ii) the Company may be directed to invest cash  dividends
on all of the shares then or subsequently  held by the shareholder,  and also to
purchase  additional  shares with optional cash payment by the shareholder of at
least $100 but not more than $5,000 per quarter.

Non-Employee Director Stock Compensation Plan

Effective June 15, 1994, the Company implemented a Non-Employee  Director Stock
Compensation Plan (the "Option Plan"). Under this plan, each Director who is not
an employee of the Company or its subsidiary will receive an option  grant
covering 1,000 shares of Company common stock on June 15, of each year during
the five-year  term of the Plan. The first grant under the Plan was made on June
15, 1994. The exercise price of awards are fixed at the fair market value of the
shares on the date the  option is  granted.  A total of 40,000  shares of common
stock have been  registered  with the  Commission  and may be granted  under the
option plan during its term.  The options  granted under the Option Plan are not
exercisable for six months from the date of grant except in the case of death or
disability.  Options that are not  exercisable at the time a director's services
on the Board  terminated  for reasons other than death,  disability or
retirement in accordance with the Company's policy will be forfeited.  The
purpose of the plan is to promote a greater identity of interest between
non-employee directors and the Company's shareholders by increasing each
participant's  proprietary  interest in the Company through the award of options
to purchase Company common stock.

1995 Employee Stock Purchase Plan

Effective  January 1, 1995,  the Company  implemented  its 1995  Employee  Stock
Discount Plan (the "Discount Plan").  This plan provides eligible employees with
a simple and  convenient  method for  investing in Company  common stock at a 15
percent  discount.  The purpose of the Plan is to increase employee interest and
productivity  through  ownership of common  stock.  The Discount Plan will be in
effect for the  calendar  years 1995 through  1999. A total of 50,000  shares of
common stock have been  registered  with the  Commission  for issuance under the
Discount  Plan.   Eligible  employees  of  the  Company  and  its  participating
subsidiaries may purchase common stock through payroll  deduction.  The price of
the shares purchased will be the lesser of 85 percent of the market price of the
shares as  determined  under the Discount Plan at January 1 of the calendar year
of purchase of 85 percent of the market price of the shares as determined  under
the Discount Plan at December 31 of the calendar year of purchase.  The Discount
Plan operates on a calendar  year basis.  Eligible  employees are  determined at
each January 1 and provided with the right to purchase shares of common stock at
the following  December 31 with their payroll  deductions  made for the calendar
year.  Payroll  deductions  may be made at any rate  from 2 percent  through  15
percent of base pay and may also be made from bonuses  paid in December.  Shares
of Common  Stock are  purchased  as of  December  31 of each  calendar  year the
Discount Plan is in effect.





16.   STOCK SALES FOR THE LAST TWO YEARS

The common stock of the  Corporation  is traded on the Nasdaq Stock Market under
the symbol FBTC.  The prices  listed below are the high and low sales prices for
common shares during the last two years.



                                                                 Price
             Dated                                         Low           High
      07/01/93 - 09/30/93    ..........................  $  11.00       $  13.00
      10/01/93 - 12/31/93    ..........................  $  15.75       $  16.00
      01/01/94 - 03/31/94    ..........................  $  14.00       $  15.75
      04/01/94 - 06/30/94    ..........................  $  14.00       $  16.00
      07/01/94 - 09/30/94    ..........................  $  16.25       $  16.50
      10/01/94 - 12/31/94    ..........................  $  15.25       $  17.25
      01/01/95 - 03/31/95    ..........................  $  16.00       $  17.25
      04/01/95 - 06/30/95    ..........................  $  16.00       $  18.00
      07/01/95 - 09/30/95    ..........................  $  17.00       $  19.75



The shares traded prior to the December 22, 1993 public offering were not traded
on Nasdaq and occurred  infrequently  on a local basis and generally  involved a
small  number of shares.  Such  transactions  may not be  representative  of all
transactions during the indicated periods or the actual fair market value of the
common stock at the time of such  transactions  due to the infrequency of trades
and the limited market for the common stock.

17.   FIVE-YEAR SUMMARY OF OPERATIONS
        (In thousands)


<TABLE>
<CAPTION>

For the periods ended September 30,                  1995            1994                1993              1992            1991
<S>                                              <C>              <C>               <C>              <C>              <C>
Operating Income                                 $    13,379      $    10,316       $     8,091      $     7,637      $     7,466
Operating Expenses                                    10,659            7,787             6,043            7,046            7,426
Income Before Taxes                                    2,720            2,529             2,048              591               40
Income Taxes                                             907              806               655              198                8
Net Income                                       $     1,813      $     1,723       $     1,393      $       393      $        32

Net Income Per Share                             $      1.44      $      1.36       $      1.36      $      0.40      $      0.04

Weighted Average Number of Shares                  1,256,384        1,268,485         1,026,049          994,698          914,170


</TABLE>

*Earnings per Common Share were computed based on the assumption that all stock
  dividends issued or declared and stock splits for the periods covered were
  outstanding for the entire period.

18.   CASH DIVIDENDS

During the first nine months of 1995, The Board of Directors  declared  three
quarterly cash dividends of $0.154 per share each, for a year-to-date total of
$0.462 per share.

During 1994,  the Board of Directors  declared four  quarterly cash dividends of
$0.56 per share.

19.   STOCK DIVIDENDS

On April 20, 1995, the Board of Directors declared a five percent stock dividend
on its Common Stock. On May 15, 1995, shareholders received one additional share
of stock for each twenty  shares held.  Earnings per share and weighted  average
shares  outstanding  have  been  restated  to  reflect  the five  percent  stock
dividend.

20.   SUBSEQUENT EVENTS

At it's regular  Board of Directors  meeting on October 19, 1995 FB&T  Financial
Corporation   declared  a  quarterly  cash  dividend  of  $0.154  per  share  to
stockholders of record November 1, 1995 payable on November 15, 1995.

21.  DISCLOSURES ABOUT FAIR VALUE OF FINANCIAL INSTRUMENTS

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

Cash and Short-Term Investment

For those short-term  instruments,  the carrying amount is a reasonable estimate
of fair value.

Investment Securities and Securities Available for Sale

Fair  value are  based on quoted  market  prices or dealer  quotes.  If a quoted
market  price is not  available,  fair value is estimated  using  quoted  market
prices for similar securities.

Loans Receivable

For certain homogeneous  categories of loans, such as some residential mortgages
and other consumer loans, fair value is estimated using the quoted market prices
for  securities  backed by  similar  loans,  adjusted  for  differences  in loan
characteristics.  The  fair  value of other  types  of  loans  is  estimated  by
discounting the future cash flows using the current rates at which similar loans
would  be made  to  borrowers  with  similar  credit  ratings  and for the  same
remaining maturities.

Deposit Liabilities

The fair value of demand  deposits,  savings  account,  and certain month market
deposits is the amount  payable on demand at the reporting  date. The fair value
of fixed-maturity certificates of deposit is estimated using the rates currently
offered for deposits of similar remaining maturities.


21.  DISCLOSURES ABOUT FAIR VALUE OF FINANCIAL INSTRUMENTS  (Continued)

Commitments to Extend Credit, Stand-by Letters of Credit, and Financial
Guarantees Written

The fair value of commitments is estimated  using the fees currently  charged to
enter into similar  agreements,  taking into account the remaining  terms of the
agreements  and  the  present  credit  worthiness  of  the  counterparties.  For
fixed-rate loan  commitments,  fair value also considers the difference  between
current  levels of interest  rates and the  committed  rates.  The fair value of
guarantees and letters of credit is based on fees currently  charged for similar
agreements or on the estimated  cost to terminate  them or otherwise  settle the
obligations with the counterparties at the reporting date.

Unrecognized  financial instrument accrual and deferral fees were not considered
material.

The estimated fair value of the Bank's financial instruments are as follows:


<TABLE>
<CAPTION>


                                           1995 (In Thousands)         1994 (In Thousands)


                                           Carrying       Fair         Carrying       Fair
                                           Amount         Value        Amount         Value
         <S>
         Financial assets:
         Cash and short term            <C>             <C>            <C>          <C>
          investments                   $ 51,254        $ 51,254       $ 15,826     $ 15,826
         Securities                       37,946          38,201         47,976       47,622
                                        $ 89,200        $ 89,455       $ 63,802     $ 63,448
         Loans                           144,038         139,798        129,953      126,333
         Less allowance for
          loan losses                     (1,416)              -         (1,297)           -
         Net loans                      $142,622        $139,798       $128,656     $126,333
         Total financial assets         $231,822        $229,253       $192,458     $189,781

         Financial liabilities:
         Deposits                       $ 200,945        196,314        174,787      171,898
         Short-term borrowings                  -              -          2,765        2,765
         Securities sold not owned         25,481         25,481          9,751        9,751
         Total financial liabilities      226,426        221,795        187,303      184,414

</TABLE>



22.   CONDENSED FINANCIAL STATEMENT - PARENT COMPANY ONLY





                                                         Balance Sheets
                                                  September 30, 1995 and 1994
                                                          (Unaudited)

<TABLE>
<CAPTION>
                                                                       1995              1994
         <S>
         Assets                                                    <C>              <C>
          Cash                                                     $    17,858      $         -
          Investment in Bank Subsidiary                             17,211,455       15,410,860
        Total Assets                                               $17,229,313      $15,410,860

        Liabilities and Shareholders' Equity
           Shareholders Equity
           Common Stock                                            $ 1,546,854        1,472,821
           Surplus                                                   7,993,460        7,715,123
           Retained Earnings                                         7,711,809        6,363,579
           Net Unrealized Loss on Available for Sale Securities        (22,810)        (140,663)
        Total Shareholders' Equity                                  17,229,313       15,410,860
        Total Liabilities and Shareholders' Equity                 $17,229,313      $15,410,860

             </TABLE>

<TABLE>
<CAPTION>

                                                      Statements of Income
                                                  September 30, 1995 and 1994

                                                                       1995              1994
        <S>                                                        <C>              <C>
        Dividend Income                                            $   606,000      $   164,956
        Equity in Undistributed Income in Bank Subsidiary            1,206,536        1,558,305
        Net Income                                                 $ 1,812,536        1,723,261

</TABLE>




<TABLE>
<CPTION>

                                                    Statements of Cash Flows
                                                  September 30, 1995 and 1994

                                                                       1995              1994
        <S>
        Cash Flows from Operating Activities:                      <C>              <C>
         Net Income                                                $ 1,812,536      $ 1,723,261
         Undistributed Earnings in Bank Subsidiary                  (1,206,536)      (1,558,305)
         Net Cash Provided by Operating Activities                 $   606,000      $   164,956
        Cash Flows from Financing Activities
         Cash Dividends Paid                                          (552,400)        (164,956)
         Exercise of Stock Options                                      17,415                -
         Repurchase of Company Stock                                         -                -
        Net Increase in Cash                                           (53,157)               -
        Cash, Beginning of Period                                            -                -
        Cash, End of Period                                        $    17,858                -

        Schedule of NonCash Investing and Financing Activities:
         Stock dividend                                            $ 1,068,282      $         -

</TABLE>
        *The Holding Company was formed on July 1, 1994.





                                   FORM 10-QSB

                           FB&T FINANCIAL CORPORATION

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


The following is  management's  discussion  and analysis of certain  significant
factors  which have  affected the  Company's  financial  position and  operating
results  during the  period  included  in  accompanying  consolidated  financial
statements.

Results of Operations

For the three month  period  ended  September  30,  1995,  the Company  recorded
quarterly earnings of $663 thousand, or $0.53 per share. This compares with $643
thousand or $0.51 per share for the third quarter of 1994. For the year to date,
the Company posted net income of $1,813  thousand or $1.44 per share compared to
$1,723  thousand,  or $1.36 per share,  for the same  period in 1994.  Per share
calculations  reflect a five  percent  stock  dividend  issued on May 15,  1995.
Shareholders received one additional share of stock for each twenty shares held.
Earnings per share and weighted average shares outstanding have been restated to
reflect the five percent stock dividend.

Net interest income for the quarter ended September 30, 1995 was $2,478 thousand
compared with $2,118 thousand for the same period in 1994, an increase of 17.0%.
Year to date,  the  Company  recorded  net  interest  income of $7,228  thousand
compared to $5,946  thousand  for the period  ended  September  30,  1994.  This
represents  an increase of 21.6%.  This  increase can primarily be attributed to
growth in earning assets and effective  management of interest rate margins. The
environment of stable  interest rates and effective  asset/liability  management
have created a positive affect on the net interest margin,  which increased from
4.8% at September 30, 1994 to 5.2% at September 30, 1995, as earning assets have
tended  to  reprice  at  a  faster  rate  than  interest  bearing   liabilities.
Additionally,  average  earning assets for the quarter grew from $176.6 thousand
to $205.6 thousand, an increase of 16.4%, compared to the third quarter of 1994.

Total non-interest  income for the quarter increased 25.8% from $488 thousand at
September  30,  1994 to  $614  thousand  at  September  30,  1995.  The  primary
components  of this  increase are service  charges and fees on deposit  accounts
resulting  from the  growth in volume of  deposit  accounts.  For the nine month
period ended September 30, 1995, total  non-interest  income was $1,780 thousand
compared to $1,464  thousand at September 30, 1994,  this represents an increase
of 21.6%.  These  increases  offset a decrease in gains earned on mortgages sold
during  this  same  time  period.  Gain on sale of  mortgages  contributed  $122
thousand to  non-interest  income in the first nine  months of 1994  compared to
$106  thousand  in the first nine  months of 1995.  This  decline  reflects  the
negative affect of increased interest rates on mortgage refinancing.  There were
no securities gains or losses realized in the first six months of 1995.

Compared to the third quarter 1994, non interest expense increased $2528,000, or
33.7% at September 30, 1995. The primary components of increased other operating
expenses is personnel and occupancy  expense  which  increased  25.2% and 34.3%,
respectively  compared  to the  third  quarter  of  1994.  For the year to date,
non-interest  expense increased 26.9% from $4,847 thousand at September 30, 1994
to $6,153 at September 30, 1995.

This increase reflects the significant expansion of the Company's branch network
and the attendant  increases in staff necessary to support the expanded  deposit
base.  The Company has expanded from seven  branches at March 31, 1994 to eleven
branches today.  This expansion has enhanced  coverage of the Company's  primary
market areas of Fairfax and Prince William Counties.

Financial Condition

FB&T Financial  Corporation has attained annual growth rates averaging above 20%
for the last seven years  attributed to maintaining  strong  internal growth and
undertaking  select  acquisitions.  As of September 30, 1995,  total assets were
$244.6 million,  an increase of 20.3% from the comparable  period in 1994. Total
deposits  were $200.9  million at September 30, 1995 compared to $175 million at
September  30,  1994,  an increase of 15.0%.  This  increased  funding  base has
supported  substantial growth in the portfolio of earning assets.  When compared
to September 30, 1994,  loans  outstanding  have increased 12.0% to $144 million
while  investments in securities  have decreased 20.5% from $48 million to $37.9
million  during  this same time  period.  Average  earning  assets  year to date
increased 16.4% compared to September 30, 1994.

Non-performing   assets  include  non-accrual  loans,   restructured  loans  and
foreclosed  properties.  Non-accrual  loans are loans on which interest accruals
have been  discontinued and restructured  loans are loans whereby a borrower has
been granted a concession on the interest rate or the original  repayment  terms
because of the  deteriorating  financial  condition of the  borrower.  Total non
performing  assets were $4.6 million at September 30, 1995, an increase of 47.7%
from September 30, 1994. At September 30, 1995,  non-performing assets consisted
entirely of twelve OREO  properties  in the  aggregate  amount of $2.9 and eight
non-accrual loans totaling $1.7 million.  Non-performing assets as percentage of
total assets was 1.9% at September  30, 1995,  which is a slight  increase  from
September 30, 1994, ratio of 1.5%.



Capital Resources

The Company's capital position continues to exceed regulatory guidelines and the
Company is classified as a "well capitalized  institution" under federal banking
regulations.  At  September  30, 1995 the  Company's  ratio of total  capital to
risk-weighted  assets was 10.96%,  Tier-1  Capital to risk  weighted  assets was
9.97% and the leverage ratio,  which compared Tier-1 Capital to total assets was
5.84%.  These  ratios are well above the  regulatory  minimum of 8.0%,  4.0% and
4.0%,  respectively.  Book value at  September  30, 1995 was $13.92  compared to
$12.46 at September 30, 1994,  and the Company's  third quarter cash dividend of
$0.154 per share was paid in  August.  The  Company  paid a five  percent  stock
dividend May 15 to shareholders of record on May 1. This plus a modest amount of
stock options exercised, increased the shares outstanding to 1,237,483.



<PAGE>


                           Part II - Other Information



Item 1   - Legal Proceedings

The Company is party to legal proceedings in the normal course of business.

Item 2 - Changes in Securities

On February 3, 1994,  3,150 shares of common stock were purchased by the company
and retired.  This  purchase  represents  less than five percent of total shares
outstanding.  This total number of shares  outstanding to 1,175,107.  On May 15,
1995 the Company paid a five percent stock  dividend  shareholders  of record on
May 1, received one additional share of stock for each twenty shares held, which
increased  the total shares  outstanding  to  1,233,643 as of June 30, 1995.  In
August,  a 3840 shares were issued to exercise  options  which have been granted
pursuant to the Company's Incentive Stock Option Plan.

Item 3 - Defaults Upon Senior Securities

None

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

None

Item 5 - Other Information

None

Item 6 - Exhibits and Reports on Form 8-K

None

<PAGE>


                                  SIGNATURE(S)


                  Pursuant to the requirements of the Securities Exchange Act of
1934.  Registrant  has duly caused this report to be signed on its behalf by the
undersigned thereunto duly authorized.

                           FB&T FINANCIAL CORPORATION


Dated:  November 13, 1995                   By:
                                                 Ramona W. Rodriguez
                                                 Chief Financial Officer



<PAGE>

                                  APPENDIX VII



                                                                   APPENDIX VII
                                                                   ARTICLE 15.
                               DISSENTERS' RIGHTS
     (SECTION MARK)13.1-729. DEFINITIONS. -- In this article:
     "CORPORATION" means the issuer of the shares held by a dissenter before the
corporate action, except that (i) with respect to a merger, "corporation" means
the surviving domestic or foreign corporation or limited liability company by
merger of that issuer, and (ii) with respect to a share exchange, "corporation"
means the acquiring corporation by share exchange, rather than the issuer, if
the plan of share exchange places the responsibility for dissenters' rights on
the acquiring corporation.
     "DISSENTER" means a shareholder who is entitled to dissent from corporate
action under (section mark)13.1-730 and who exercises that right when and in
the manner required by (section mark)13.1-732 through (section mark)13.1-739.
     "FAIR VALUE," with respect to a dissenter's shares, means the value of the
shares immediately before the effectuation of the corporate action to which the
dissenter objects, excluding any appreciation or depreciation in anticipation of
the corporate action unless exclusion would be inequitable.
     "INTEREST" means interest from the effective date of the corporate action
until the date of payment, at the average rate currently paid by the corporation
on its principal bank loans or, if none, at a rate that is fair and equitable
under all the circumstances.
     "RECORD SHAREHOLDER," means the person in whose name shares are registered
in the records of a corporation or the beneficial owner of shares to the extent
of the rights granted by a nominee certificate on file with a corporation.
     "BENEFICIAL SHAREHOLDER" means the person who is a beneficial owner of
shares held by a nominee as the record shareholder.
     "SHAREHOLDER" means the record shareholder or the beneficial shareholder.
     (SECTION MARK)13.1-730. RIGHT TO DISSENT. -- A. A shareholder is entitled
to dissent from, and obtain payment of the fair value of his shares in the event
of, any of the following corporate actions:
          1. Consummation of a plan of merger to which the corporation is a
     party (i) if shareholder approval is required for the merger by
     (section mark)13.1-718 or the articles of incorporation and the shareholder
     is entitled to vote on the merger or (ii) if the corporation is a
     subsidiary that is merged with its parent under (section mark)13.1-719;
          2. Consummation of a plan of share exchange to which the corporation
     is a party as the corporation whose shares will be acquired, if the
     shareholder is entitled to vote on the plan;
          3. Consummation of a sale or exchange of all, or substantially all, of
     the property of the corporation if the shareholder was entitled to vote on
     the sale or exchange or if the sale or exchange was in furtherance of a
     dissolution on which the shareholder was entitled to vote, provided that
     such dissenter's rights shall not apply in the case of (i) a sale or
     exchange pursuant to court order, or (ii) a sale for cash pursuant to a
     plan by which all or substantially all of the net proceeds of the sale will
     be distributed to the shareholders within one year after the date of sale;
          4. Any corporate action taken pursuant to a shareholder vote to the
     extent the articles of incorporation, bylaws, or a resolution of the board
     of directors provides that voting or nonvoting shareholders are entitled to
     dissent and obtain payment for their shares.
     B. A shareholder entitled to dissent and obtain payment for his shares
under this article may not challenge the corporate action creating his
entitlement unless the action is unlawful or fraudulent with respect to the
shareholder or the corporation.
     C. Notwithstanding any other provision of this article, with respect to a
plan of merger or share exchange or a sale or exchange of property there shall
be no right of dissent in favor of holders of shares of any class or series
which, at the record date fixed to determine the shareholders entitled to
receive notice of and to vote at the meeting at which the plan of merger or
share exchange or the sale or exchange of property is to be acted on, were (i)
listed on a national securities exchange or (ii) held by at least 2,000 record
shareholders, unless in either case:
            1. The articles of incorporation of the corporation issuing such
       shares provide otherwise;

<PAGE>
            2. In the case of a plan of merger or share exchange, the holders of
       the class or series are required under the plan of merger or share
       exchange to accept for such shares anything except:
                a. Cash;
                b. Shares or membership interests, or shares or membership
           interests and cash in lieu of fractional shares (i) of the surviving
           or acquiring corporation or limited liability company or (ii) of any
           other corporation or limited liability company which, at the record
           date fixed to determine the shareholders entitled to receive notice
           of and to vote at the meeting at which the plan of merger or share
           exchange is to be acted on, were either listed subject to notice of
           issuance on a national securities exchange or held of record by at
           least 2,000 record shareholders or members; or
                c. A combination of cash and shares or membership interests as
           set forth in subdivisions 2a and 2b of this subsection; or
          3. The transaction to be voted on is an "affiliated transaction" and
     is not approved by a majority of "disinterested directors" as such terms
     are defined in (section mark)13.1-725.
     D. The right of a dissenting shareholder to obtain payment of the fair
value of his shares shall terminate upon the occurrence of any one of the
following events:
          1. The proposed corporate action is abandoned or rescinded;
          2. A court having jurisdiction permanently enjoins or sets aside the
     corporate action; or
          3. His demand for payment is withdrawn with the written consent of the
     corporation.
     (SECTION MARK)13.1-731. DISSENT BY NOMINEES AND BENEFICIAL OWNERS. -- A. A
record shareholder may assert dissenters' rights as to fewer than all the shares
registered in his name only if he dissents with respect to all shares
beneficially owned by any one person and notifies the corporation in writing of
the name and address of each person on whose behalf he asserts dissenters'
rights. The rights of a partial dissenter under this subsection are determined
as if the shares as to which he dissents and his other shares were registered
in the names of different shareholders.
          B. A beneficial shareholder may assert dissenters' rights as to shares
     held on his behalf only if:
              1. He submits to the corporation the record shareholder's written
         consent to the dissent not later than the time the beneficial
         shareholder asserts dissenters' rights; and
              2. He does so with respect to all shares of which he is the
         beneficial shareholder or over which he has power to direct the vote.
     (SECTION MARK)13.1-732. NOTICE OF DISSENTERS' RIGHTS. -- A. If proposed
corporate action creating dissenters' rights under (section mark)13.1-730 is
submitted to a vote at a shareholders' meeting, the meeting notice shall state
that shareholders are or may be entitled to assert dissenters' rights under this
article and be accompanied by a copy of this article.
     B. If corporate action creating dissenters' rights under
(section mark)13.1-730 is taken without a vote of shareholders, the corporation,
during the ten-day period after the effectuation of such corporate action, shall
notify in writing all record shareholders entitled to assert dissenters' rights
that the action was taken and send them the dissenters' notice described in
(section mark)13.1-734.
     (SECTION MARK)13.1-733. NOTICE OF INTENT TO DEMAND PAYMENT. -- A. If
proposed corporate action creating dissenters' rights under
(section mark)13.1-730 is submitted to a vote at a shareholders' meeting, a
shareholder who wishes to assert dissenters' rights (i) shall deliver to the
corporation before the vote is taken written notice of his intent to demand
payment for his shares if the proposed action is effectuated and (ii) shall not
vote such shares in favor of the proposed action.
     B. A shareholder who does not satisfy the requirements of subsection A of
this section is not entitled to payment for his shares under this article.
     (SECTION MARK)13.1-734. DISSENTERS' NOTICE. -- A. If proposed corporate
action creating dissenters' rights under (section mark)13.1-730 is authorized at
a shareholders' meeting, the corporation, during the ten-day period after the
effectuation of such corporate action, shall deliver a dissenters' notice in
writing to all shareholders who satisfied the requirements of
(section mark)13.1-733.
     B. The dissenters' notice shall:
          1. State where the payment demand shall be sent and where and when
     certificates for certificated shares shall be deposited;

<PAGE>
          2. Inform holders of uncertificated shares to what extent transfer of
     the shares will be restricted after the payment demand is received;
          3. Supply a form for demanding payment that includes the date of the
     first announcement to news media or to shareholders of the terms of the
     proposed corporate action and requires that the person asserting
     dissenters' rights certify whether or not he acquired beneficial ownership
     of the shares before or after that date;
          4. Set a date by which the corporation must receive the payment
     demand, which date may not be fewer than thirty nor more than sixty days
     after the date of delivery of the dissenters' notice; and
          5. Be accompanied by a copy of this article.
     (SECTION MARK)13.1-735. DUTY TO DEMAND PAYMENT. -- A. A shareholder sent a
dissenters' notice described in (section mark)13.1-734 shall demand payment,
certify that he acquired beneficial ownership of the shares before or after the
date required to be set forth in the dissenters' notice pursuant to paragraph 3
of subsection B of (section mark)13.1-734, and, in the case of certificated
shares, deposit his certificates in accordance with the terms of the notice.
     B. The shareholder who deposits his share pursuant to subsection A of this
section retains all other rights of the shareholder except to the extent that
these rights are canceled or modified by the taking of the proposed corporate
action.
     C. A shareholder who does not demand payment and deposits his share
certificates where required each by the date set in the dissenters' notice, is
not entitled to payment for his shares under this article.
     (SECTION MARK)13.1-736. SHARE RESTRICTIONS. -- A. The corporation may
restrict the transfer of uncertificated shares from the date the demand for
their payment is received.
     B. The person for whom dissenters' rights are asserted as to uncertificated
shares retains all other rights of a shareholder except to the extent that these
rights are canceled or modified by the taking of the proposed corporate action.
     (SECTION MARK)13.1-737. PAYMENT. -- A. Except as provided in
(section mark)13.1-738, within thirty days after receipt of a payment demand
made pursuant to (section mark)13.1-735, the corporation shall pay the dissenter
the amount the corporation estimates to be the fair value of his shares, plus
accrued interest. The obligation of the corporation under this paragraph may be
enforced (i) by the circuit court in the city or county where the corporation's
principal office is located, or, if none in this Commonwealth, where its
registered office is located or (ii) at the election of any dissenter residing
or having its principal office in the Commonwealth, by the circuit court in the
city or county where the dissenter resides or has its principal office. The
court shall dispose of the complaint on an expedited basis.
     B. The payment shall be accompanied by:
            1. The corporation's balance sheet as of the end of a fiscal year
       ending not more than sixteen months before the effective date of the
       corporate action creating dissenters' rights, an income statement for
       that year, a statement of changes in shareholders' equity for that year,
       and the latest available interim financial statements, if any;
            2. An explanation of how the corporation estimated the fair value of
       the shares and of how the interest was calculated;
            3. A statement of the dissenters' right to demand payment under
       (section mark)13.1-739; and
            4. A copy of this article.
     (SECTION MARK)13.1-738. AFTER-ACQUIRED SHARES. -- A. A corporation may
elect to withhold payment required by (section mark)13.1-737 from a dissenter
unless he was the beneficial owner of the shares on the date of the first
publication by news media or the first announcement to shareholders generally,
whichever is earlier, of the terms of the proposed corporate action, as set
forth in the dissenters' notice.
     B. To the extent the corporation elects to withhold payment under
subsection A of this section, after taking the proposed corporate action, it
shall estimate the fair value of the shares, plus accrued interest, and shall
offer to pay this amount of each dissenter who agrees to accept it in full
satisfaction of his demand. The corporation shall send with its offer an
explanation of how it estimated the fair value of the shares and of how the
interest was calculated, and a statement of the dissenter's right to demand
payment under (section mark)13.1-739.
     (SECTION MARK)13.1-739. PROCEDURE IF SHAREHOLDER DISSATISFIED WITH PAYMENT
OR OFFER. -- A. A dissenter may notify the corporation in writing of his own
estimate of the fair value of his shares and the amount of interest due, and

<PAGE>
demand payment of his estimate (less any payment under (section mark)13.1-737),
or reject the corporation's offer under (section mark)13.1-738 and demand
payment of the fair value of his shares and interest due, if the dissenter
believes that the amount paid under (section mark)13.1-737 or offered under
(section mark)13.1-738 is less than the fair value of his shares or that the
interest due is incorrectly calculated.
     B. A dissenter waives his right to demand payment under this section unless
he notifies the corporation of his demand in writing under subsection A of this
section within thirty days after the corporation made or offered payment for his
shares.
     (SECTION MARK)13.1-740. COURT ACTION. -- A. If a demand for payment under
(section mark)13.1-739 remains unsettled, the corporation shall commence a
proceeding within sixty days after receiving the payment demand and petition the
circuit court in the city or county described in subsection B of this section to
determine the fair value of the shares and accrued interest. If the corporation
does not commence the proceeding within the sixty-day period, it shall pay each
dissenter whose demand remains unsettled the amount demanded.
     B. The corporation shall commence the proceeding in the city or county
where its principal office is located, or, if none in this Commonwealth, where
its registered office is located. If the corporation is a foreign corporation
without a registered office in this Commonwealth, it shall commence the
proceeding in the city or county in this Commonwealth were the registered office
of the domestic corporation merged with or whose shares were acquired by the
foreign corporation was located.
     C. The corporation shall make all dissenters, whether or not residents of
this Commonwealth, whose demands remain unsettled parties to the proceeding as
in an action against their shares and all parties shall be served with a copy of
the petition. Nonresidents may be served by registered or certified mail or by
publication as provided by law.
     D. The corporation may join as a party to the proceeding any shareholder
who claims to be a dissenter but who has not, in the opinion of the corporation,
complied with the provision of this article. If the court determines that such
shareholder has not complied with the provisions of this article, he shall be
dismissed as a party.
     E. The jurisdiction of the court in which the proceeding is commenced under
subsection B of this section is plenary and exclusive. The court may appoint one
or more persons as appraisers to receive evidence and recommend a decision on
the question of fair value. The appraisers have the powers described in the
order appointing them, or in any amendment to it. The dissenters are entitled to
the same discovery rights as parties in other civil proceedings.
     F. Each dissenter made a party to the proceeding is entitled to judgment
(i) for the amount, if any, by which the court finds the fair value of his
shares, plus interest, exceeds the amount paid by the corporation or (ii) for
the value, plus accrued interest, of his after-acquired shares for which the
corporation elected to withhold payment under (section mark)13.1-738.
     (SECTION MARK)13.1-741. COURT COSTS AND COUNSEL FEES. -- A. The court in an
appraisal proceeding commenced under (section mark)13.1-740 shall determine all
costs of the proceeding, including the reasonable compensation and expense of
appraisers appointed by the court. The court shall assess the costs against the
corporation, except that the court may assess costs against all or some of the
dissenters, in amounts the court finds equitable, to the extent the court finds
the dissenters did not act in good faith in demanding payment under
(section mark)13.1-739.
     B. The court may also assess the reasonable fees and expenses of experts,
excluding those of counsel, for the respective parties, in amounts the court
finds equitable:
            1. Against the corporation and in favor of any or all dissenters if
       the court finds the corporation did not substantially comply with the
       requirements of (section mark)13.1-732 through (section mark)13.1-739; or
            2. Against either the corporation or a dissenter, in favor of any
       other party, if the court finds that the party against whom the fees and
       expenses are assessed did not act in good faith with respect to the right
       provided by this article.
     C. If the court finds that the services of counsel for any dissenter were
of substantial benefit to other dissenters similarly situated, the court may
award to these counsel reasonable fees to be paid out of the amounts awarded the
dissenters who were benefited.
     D. In a proceeding commenced under subsection A of (section mark)13.1-737
the court shall assess the costs against the corporation, except that the court
may assess costs against all or some of the dissenters who are parties to the
proceedings, in amounts the court finds equitable, to the extent the court finds
that such parties did not act in good faith in instituting the proceeding.

<PAGE>


                PART II -- INFORMATION NOT REQUIRED IN PROSPECTUS

ITEM 20.  INDEMNIFICATION OF OFFICERS AND DIRECTORS

         As permitted by the  Virginia  Stock  Corporation  Act  (Virginia  Code
sections 13.1-601 et seq.) (the "Act"), Article VII of the Registrant's Articles
of Incorporation provides:

                  Each  director  and  officer  shall  be   indemnified  by  the
         corporation against  liabilities,  fines,  penalties and claims imposed
         upon or asserted against him (including  amounts paid in settlement) by
         reason of having been such  director  or  officer,  whether or not then
         continuing so to be, and against all expenses  (including counsel fees)
         reasonably incurred by him in connection therewith.  Except in relation
         to matters as to which he shall have been finally adjudged to be liable
         by  reason  of  having  been  guilty  of gross  negligence  or  willful
         misconduct  in the  performance  of his  duties  as  such  director  or
         offices.  In the event of any other  judgment  against such director or
         officer or in the event of a settlement,  the indemnification  shall be
         made  only if the  corporation  shall be  advised,  in case none of the
         persons involved shall be or has been a director of the corporation, by
         the Board of  Directors,  and  otherwise by  independent  counsel to be
         appointed  by the Board of  Directors,  that in its or his opinion such
         director  or  officer  was not  guilty of gross  negligence  or willful
         misconduct  in the  performance  of his duties  and,  in the event of a
         settlement, that such settlement was, or if still to be made is, in the
         best interests of the corporation.  If the  determination is to be made
         by the Board of Directors,  it may rely, as to all questions of law, on
         the advice of independent  counsel.  Every reference herein to director
         or officer shall include every  director or officer or former  director
         or officer of the  corporation  and every person who may have served at
         its  request as a director or officer of another  corporation  in which
         the  corporation  owns shares of stock or of which it is a creditor or,
         in  case  of  a  non-stock   corporation,   to  which  the  corporation
         contributes   and,   in  all  of  such   cases,   his   executors   and
         administrators.  The right of indemnification hereby provided shall not
         be  exclusive  of any other rights to which any director or officer may
         be  entitled.  The  aforesaid  indemnification  shall  also apply to an
         employee or agent of the corporation.

Section 13.1-698 of the Act provides:

                  Unless limited by its Articles of Incorporation, a corporation
         shall indemnify a director who entirely  prevails in the defense of any
         proceeding  to which he is a party  because he is or was a director  of
         the  corporation   against  reasonable  expenses  incurred  by  him  in
         connection with the proceeding.

Section 13.1.702 of the Act extends such rights to  indemnification  to officers
of the corporation.

ITEM 21.  EXHIBITS AND FINANCIAL STATEMENT SCHEDULES

         (a)      Exhibit Index

Exhibit No.                Description of Exhibit

         1                 Not Applicable



<PAGE>


Exhibit No.                Description of Exhibit

   
    
   
         8.1               Tax  opinion  of  LeClair  Ryan,  A
                           Professional  Corporation,  regarding  the tax-free
                           nature of the merger between F&M and FB&T.
    
         23.1              Consent of Yount, Hyde & Barbour, P.C., as
                           accountants for F&M.

         23.2              Consent of Thompson, Greenspon & Co., P.C., as
                           accountants for FB&T.
   
    
   
    
         99.1              The manually signed report,  dated January 31, 1995,
                           of Yount,  Hyde & Barbour,  P.C. as accountants for
                           F&M will be kept on file in the offices of F&M.

         99.2              The manually signed report,  dated January 25, 1995,
                           of Thompson,  Greenspon & Co., P.C. as accountants
                           for FB&T will be kept on file in the offices of F&M.

         99.3              Form of proxy of FB&T Financial Corporation.

         (b)      No financial  statement  schedules  are required to be filed
herewith  pursuant to Item 21(b) of this Form.


<PAGE>


ITEM 22.  UNDERTAKINGS

         (a)      Item 512 of Regulation S-K.

         RULE 415 OFFERINGS. The undersigned registrant hereby undertakes:

                  (1) To file,  during any  period in which  offers or sales are
being made, a post-effective amendment to this registration statement:

                  (i)      To include any prospectus required by section
10(a)(3) of the Securities Act of 1933;

                  (ii) To reflect in the  prospectus any facts or events arising
after the  effective  date of the  registration  statement  (or the most  recent
post-effective  amendment  thereof)  which,  individually  or in the  aggregate,
represent a fundamental  change in the information set forth in the registration
statement;

                  (iii) To include any material  information with respect to the
plan of distribution not previously  disclosed in the registration  statement or
any material change to such information in the registration statement.

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

                  (3) To remove from  registration by means of a  post-effective
amendment  any of the  securities  being  registered  which remain unsold at the
termination of the offering.

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

         REGISTRATION  ON  FORM  S-4.  (1)  The  undersigned  registrant  hereby
undertakes as follows:  that prior to any public  reoffering  of the  securities
registered  hereunder  through  use of a  prospectus  which  is a part  of  this
registration  statement,  by any  person  or  party  which  is  deemed  to be an
underwriter  within the meaning of Rule 145(c),  the issuer undertakes that such
reoffering  prospectus will contain the information called for by the applicable
registration  form with  respect to  reofferings  by  persons  who may be deemed
underwriters,  in addition to the  information  called for by the other Items of
the applicable form.

                  (2) The registrant  undertakes that every  prospectus (i) that
is filed pursuant to paragraph immediately  preceding,  or (ii) that purports to
meet the  requirements of Section  10(a)(3) of the Act and is used in connection
with an offering of  securities  subject to Rule 415, will be filed as a part of
an  amendment  to the  registration  statement  and will not be used  until such
amendment is  effective,  and that,  for purposes of  determining  any liability
under the Securities Act of 1933,  each such  post-effective  amendment shall be
deemed to be a new  registration  statement  relating to the securities  offered
therein,  and the offering of such securities at that time shall be deemed to be
the initial bona fide offering thereof.

         REQUEST  FOR  ACCELERATION  OF  EFFECTIVE  DATE OR FILING  REGISTRATION
STATEMENT ON FORM S-8. Insofar as indemnification  for liabilities arising under
the  Securities  Act of  1933  may be  permitted  to  directors,  officers,  and
controlling persons of the registrant pursuant to the foregoing  provisions,  or
otherwise, the registrant has been advised that in the opinion of the Securities
and  Exchange  Commission  such  indemnification  is  against  public  policy as
expressed in the Act and is, therefore, unenforceable. In the event that a claim
for  indemnification  against such  liabilities  (other than the payments by the
registrant of expenses  incurred or paid by a director,  officer or  controlling
person of the  registrant  in the  successful  defense  of any  action,  suit or
proceeding)  is  asserted by such  director,  officer or  controlling  person in
connection with the securities being registered,  the registrant will, unless in
the opinion of its counsel the matter has been settled by controlling precedent,
submit  to a  court  of  appropriate  jurisdiction  the  question  whether  such
indemnification  by it is against public policy as expressed in the Act and will
be governed by the final adjudication of such issue.

         (b)      Item 22(b) of Form S-4

                  The  undersigned  registrant  hereby  undertakes to respond to
requests for  information  that is incorporated by reference into the prospectus
pursuant to Item 4, 10(b),  11 or 13 of this form,  within one  business  day of
receipt of such request,  and to send the incorporated  documents by first class
mail or other equally  prompt  means.  This  includes  information  contained in
documents filed subsequent to the effective date of the  registration  statement
through the date of responding to the request.

         (c)      Item 22(c) of Form S-4

                  The  undersigned  registrant  hereby  undertakes  to supply by
means of a  post-effective  amendment all information  concerning a transaction,
and the company being acquired involved therein, that was not the subject of and
included in the registration statement when it became effective.


<PAGE>


                                   SIGNATURES
   
         Pursuant  to the  requirements  of the  Securities  Act  of  1933,  the
Registrant  has duly  caused  this  registration  statement  to be signed on its
behalf by the undersigned,  thereunto duly authorized in the City of Winchester,
Commonwealth of Virginia on February 23, 1996.
    
                                      F&M NATIONAL CORPORATION


                                      By:      /s/  JACK R. HUYETT
                                               Jack R. Huyett, President and
                                               Chief Administrative Officer

         Pursuant  to the  requirements  of the  Securities  Act of  1933,  this
registration  statement  has been signed below by the  following  persons in the
capacities and on the dates indicated.
   
    

<TABLE>
<CAPTION>
    SIGNATURE                               CAPACITY                         DATE

<S>                               <C>                                   <C>
   
/s/  W. M. FELTNER                Chairman of the Board and Chief       February 23, 1996
W. M. Feltner                     Executive Officer and Director
                                  (Principal Executive Officer)
    
   
/s/  JACK R. HUYETT               President and Chief Administrative    February 23, 1996
Jack R. Huyett                    Officer and Director
    

   
/s/  ALFRED B. WHITT              Senior Vice President and             February 23, 1996
Alfred B. Whitt                   Secretary (Principal Financial and
                                  Accounting Officer)
    
   
/s/  FRANK ARMSTRONG*              Director                              February 23, 1996
Frank Armstrong
    

   
/s/  JAMES L. BOWMAN*              Director                              February 23, 1996
James L. Bowman
    

   
/s/  BETTY H. CARROLL*             Senior Vice President and Director    February 23, 1996
Betty H. Carroll
    

   
/s/  WILLIAM H. CLEMENT*           Director                              February 23, 1996
William H. Clement
    


                                  Director
William R. Harris



                                  Director
L. David Horner, III



                                  Director
William A. Julias


   
/s/  GEORGE L. ROMINE*             Director                              February 23, 1996
George L. Romine
    

   
/s/  JOHN S. SCULLY, III*          Director                              February 23, 1996
John S. Scully, III
    


                                  Director
J. D. Shockey, Jr.



                                  Director
Fred G. Wayland, Jr.



                                  Director
C. Ridgely White


   
/s/  F. DIXON WHITWORTH, JR.*      Director                              February 23, 1996
F. Dixon Whitworth, Jr.
    

   
*Alfred B. Whitt by signing his name hereto, does sign this document on behalf
of the persons indicated above for whom he is attorney-in-fact pursuant to a
power of attorney duly executed by such person and filed with the Securities
and Exchange Commission.

By: /s/ ALFRED B. WHITT
        Alfred B. Whitt, Attorney-in-fact
    
</TABLE>



                                                                   Exhibit 8
                                February 23, 1996



F&M National Corporation                             FB&T Financial Corporation
38 Rouss Avenue                                      4117 Chain Bridge road
Post Office Box 2800                                 P.O. Box 1087
Winchester, Virginia 22604                           Fairfax, Virginia 22030


                   Opinion With Respect to Certain Tax Matters
                              Relating to Merger of
                           FB&T Financial Corporation
                                      into
                            F&M National Corporation

Gentlemen:

         You have  requested  our  opinion  as to  certain  federal  income  tax
consequences  of the proposed merger of FB&T Financial  Corporation,  a Virginia
corporation  ("FB&T"),  with and  into  F&M  National  Corporation,  a  Virginia
corporation ("F&M") pursuant to an Agreement and Plan of Reorganization dated as
of November 22, 1995 (the "Agreement") by and between F&M and FB&T.

                                   The Merger

         Pursuant to the Agreement and the Plan of Merger (the "Plan")  attached
as Exhibit A to the Agreement, and subject to various regulatory approvals, FB&T
will be merged with and into F&M in accordance  with the provisions of, and with
the effect provided in, the Virginia Stock Corporation Act (the "Merger").  As a
result of the Merger, F&M will become the parent holding company of Fairfax Bank
& Trust Company,  the banking  subsidiary of FB&T ("Fairfax  Bank"),  as well as
F&M's  current  subsidiary  banks,  all of which will  continue to conduct their
businesses in substantially the same manner as prior to the Merger.

         At the  effective  date of the Merger,  and pursuant to the Plan,  each
share of common stock of FB&T ("FB&T  Common  Stock") will be exchanged  for and
converted into that number of shares of common stock of F&M ("F&M Common Stock")
having an aggregate  market value equal to $35.00,  plus cash in lieu of issuing
fractional shares of F&M Common Stock.

                                 Our Examination

         In connection  with the  preparation of this opinion,  we have examined
such documents concerning the Merger as we have deemed necessary.  We have based
our  conclusions  on the  Internal  Revenue  Code of 1986 (the  "Code")  and the
regulations  promulgated pursuant thereto, each as amended from time to time and
in effect as of the date hereof, as well as existing judicial and administrative
interpretations thereof.

         As to various questions of fact material to our opinion, we have relied
upon  the  representations  made in the  Agreement  as  well  as the  additional
representations set forth below. In particular, we have assumed that there is no
plan or intention on the part of the  shareholders  of FB&T to sell or otherwise
dispose of the F&M Common Stock  received by them in the Merger which would have
the effect set forth in paragraph B of the "Additional Representations" below.

                           Additional Representations

         In  connection  with the  proposed  Merger,  the  following  additional
representations  have been made to and relied upon by us in the  preparation  of
this opinion:

         A.  The  fair  market  value  of F&M  Common  Stock  received  by  FB&T
shareholders will be approximately equal to the fair market value of FB&T Common
Stock to be surrendered in exchange  therefor,  and the exchange ratio used such
exchange is the result of arm's length negotiations.

         B. To the best knowledge of the management of FB&T, there is no plan or
intention on the part of FB&T's shareholders to sell or otherwise dispose of F&M
Common Stock  received by them in the Merger that will reduce their  holdings of
F&M Common  Stock to a number of shares  having in the  aggregate  a fair market
value of less than 50 percent of the fair market value of all of the FB&T Common
Stock  held by FB&T  shareholders  on the  effective  date  of the  Merger.  For
purposes of this  representation,  shares of FB&T Common  Stock  surrendered  by
dissenters  or  exchanged  for cash in lieu of  fractional  shares of F&M Common
Stock will be treated as outstanding  FB&T Common Stock on the effective date of
the Merger.  In  addition,  shares of FB&T Common Stock and shares of F&M Common
Stock held by FB&T  shareholders  and otherwise sold,  redeemed,  or disposed of
prior  or   subsequent   to  the  Merger  will  be  considered  in  making  this
representation.

         C. F&M has no plan or intention to sell or otherwise  dispose of any of
the  assets  of  FB&T  to be  transferred  to  F&M  in the  Merger,  except  for
dispositions  made in the ordinary course of business or transfers  described in
Section 368(a)(2)(C).

         D.       Each party to the Merger will pay its own expenses, if any,
         incurred in connection with the Merger.

         E.       Following the Merger, F&M will continue the historic business
         of FB&T.

         F.       F&M has no plan or intention to redeem or reacquire any of its
         stock to be issued in the Merger.

         G. The  liabilities  of FB&T to be  assumed  by F&M as a result  of the
Merger and the  liabilities  to which FB&T's assets are subject were incurred in
the  ordinary  course  of  business  and are  associated  with the  assets to be
transferred in the Merger.

         H.       There is no intercorporate indebtedness existing between F&M
and FB&T that was issued, acquired or will be settled at a discount.

         I. The fair market value and adjusted basis of the assets of FB&T to be
transferred to F&M in the Merger will equal or exceed the sum of the liabilities
assumed  by F&M plus the  amount of  liabilities  to which the FB&T  assets  are
subject.

         J.       No dividends or other distributions will be made with respect
to any FB&T Common Stock immediately before the proposed Merger, except for
regular, normal distributions.

         K. None of the shares of F&M Common  Stock,  cash in lieu of fractional
shares or other property  received by any  shareholder-employee  in exchange for
FB&T  Common  Stock  pursuant  to  the  Merger  constitutes  or is  intended  as
compensation for services  rendered,  nor is considered  separate  consideration
for, or allocable  to, any  employment  agreement or  relationship.  None of the
compensation to be received by any shareholder-employee of FB&T will be separate
consideration  for, or  allocable  to, any of such  shareholder-employee's  FB&T
Common Stock. In addition, any compensation paid to any  shareholder-employee of
FB&T,   including   any   shares  of  F&M   Common   Stock   received   by  such
shareholder-employee  in  exchange  for and in  cancellation  of any  option  to
purchase  shares of FB&T Common Stock  existing as of the effective  date of the
Merger,  will constitute and be intended as compensation  for services  actually
rendered  and  bargained  for at arm's  length,  and will be  commensurate  with
amounts paid to third parties bargaining at arm's length for similar services.

         L. No two parties to the Merger are investment  companies as defined in
Section  368(a)((2)(F)(iii)  and (iv) of the Code, and for each of F&M and FB&T,
less than 50 percent of the fair  market  value of its total  assets  (excluding
cash,  cash items,  government  securities,  and stock and  securities in any 50
percent or greater subsidiary) consists of stock and securities.

         M.       FB&T is not under the jurisdiction of a court in a Title 11 or
similar case within the meaning of Section 368(a)(3)(A) of the Code.

         N. Cash paid to FB&T shareholders in lieu of issuing  fractional shares
of F&M Common  Stock will be paid  solely for the  purpose of saving the expense
and  administrative  inconvenience  of issuing  fractional  shares,  will not be
separately  bargained for  consideration  and will  represent  only a mechanical
rounding  off of the number of shares of F&M  Common  Stock to be issued to FB&T
shareholders.

                                   Tax Opinion

         Based upon the foregoing,  subject to the limitations expressed herein,
and with due regard to such legal considerations as we deem necessary, we are of
the opinion that for federal income tax purposes:

         1.       The Merger will constitute and qualify as a "reorganization"
within the meaning of Section 368(a)(1)(A) of the Code.

         2. No gain,  other  income or loss will be  recognized  by F&M (Section
1032 of the Code) or FB&T (Section 361 of the Code) as a result of the Merger.

         3. To the extent that  shareholders of FB&T receive F&M Common Stock in
exchange for their shares of FB&T Common Stock,  they will  recognize no gain or
loss as a result of the Merger. Section 354(a)(1) of the Code.

         4. A FB&T  shareholder who receives cash in lieu of a fractional  share
of F&M Common  Stock will be  treated as if the  fractional  share of F&M Common
Stock  had been  issued  and then  redeemed  by F&M.  If the  deemed  redemption
distribution is not  essentially  equivalent to a dividend within the meaning of
Section  302(b)(1)  of the Code,  then the FB&T  shareholder  will be treated as
receiving a distribution in redemption of such fractional share,  subject to the
provisions and limitations of Section 302 of the Code. If the deemed  redemption
distribution is essentially equivalent to a dividend,  then the FB&T shareholder
will be treated as receiving a dividend  distribution under Section 301(c)(1) of
the Code, as provided in Section  302(d) of the Code.  See Section  356(a)(2) of
the Code,  as  interpreted  by Clark v.  Commissioner,  489 U.S.  726 (1989) and
Revenue Ruling 66-365, 1966-2 C.B. 116.

         5. A dissenting  FB&T  shareholder who receives solely cash in exchange
for his FB&T  Common  Stock will be  treated  as  receiving  a  distribution  in
redemption of his FB&T Common Stock,  subject to the provisions and  limitations
of Section 302 of the Code. See Section 356(a)(2) of the Code, as interpreted by
Clark  v.  Commissioner,  489  U.S.  726  (1989).  Where,  as a  result  of such
distribution, a FB&T shareholder no longer holds any shares of FB&T Common Stock
directly and,  furthermore,  is not deemed to constructively own any such shares
pursuant  to  Section  318 of the Code,  the  distribution  will be treated as a
complete  termination  of such  shareholder's  interest  within  the  meaning of
Section  302(b)(3)  of the Code and will be  treated as a  distribution  in full
payment in exchange for the  shareholder's  shares pursuant to Section 302(a) of
the Code.

         6. The tax basis of F&M Common Stock received by FB&T  shareholders who
exchange  their FB&T Common  Stock for F&M Common  Stock will be the same as the
tax  basis of FB&T  Common  Stock  surrendered  in  exchange  therefor.  Section
358(a)(1) of the Code.

         7. The holding period of F&M Common Stock received by FB&T shareholders
will include the period during which FB&T Common Stock  surrendered  in exchange
therefor  was held by such FB&T  shareholders,  provided  the FB&T was held as a
capital asset on the date of the exchange.

         This opinion is based upon the  provisions of the Code, as  interpreted
by regulations,  administrative  rulings, and case law, in effect as of the date
hereof.

         This opinion is provided in  connection  with the Merger as required by
Section 5.1(e) of the Agreement, is solely for the benefit of F&M, FB&T and FB&T
shareholders,  and may not be relied  upon in any  other  manner or by any other
person.  This  opinion may not be  disclosed  to any other person or used in any
other manner without the prior written consent of the undersigned.

                                                   Very truly yours,

                                                   LECLAIR RYAN,

                                                   A Professional Corporation






                       CONSENT OF INDEPENDENT ACCOUNTANTS

        We consent to the incorporation by reference in this Registration
Statement of our report, dated January 31, 1995, on the consolidated financial
statements of F&M National Corporation as of December 31, 1994 and 1993, and for
each of the three years in the period ended December 31, 1994, which report is
incorporated by reference in the Annual Report on Form 10-K for the year ended
December 31, 1994 of F&M National Corporation. We also consent to the reference
made to us under the caption "Experts" in the Proxy Statement/Prospectus
constituting a part of this Registration Statement.

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

Winchester, Virginia
February 23, 1996






                       CONSENT OF INDEPENDENT ACCOUNTANTS

We consent to the use in this Registration Statement of our report, dated
January 25, 1995, on the consolidated financial statements of FB&T Financial
Corporation ("Corporation") as of December 31, 1994 and 1993 and for each of the
three years in the period ended December 31, 1994, which report is included in
the Corporation's 1994 Annual Report to Shareholders. We also consent to the
reference made to us under the caption "Experts" in the Proxy
Statement/Prospectus consisting a part of this Registration Statement.

                                          /s/ Thompson, Greenspon & Co., P.C.
                                              Thompson, Greenspon & Co., P.C.
Fairfax, Virginia
February 23, 1996



                                                            Exhibit 99.3

                           FB&T FINANCIAL CORPORATION

           THIS PROXY IS SOLICITED ON BEHALF OF THE BOARD OF DIRECTORS

         The undersigned hereby appoints _______________ and ______________,  or
either of them and with full power of substitution,  his or her attorney-in-fact
and proxy,  to represent the  undersigned at the Special Meeting of Shareholders
of FB&T Financial Corporation,  Fairfax,  Virginia ("FB&T"), to be held on March
__, 1996 at 3:00 p.m. at the Main Office of Fairfax  Bank & Trust  Company, 4117
Chain Bridge Road, Fairfax,  Virginia,  and at any adjournment  thereof, and to
vote all shares of stock of FB&T that the undersigned  shall be entitled to vote
at such meeting.  The proxies are  instructed to vote on the matter set forth in
the proxy statement as specified below.

         1. To  approve an  Agreement  and Plan of  Reorganization,  dated as of
November 22, 1995, and a related Plan of Merger (collectively,  the "Agreement")
between FB&T and F&M National  Corporation  ("F&M")  providing for the merger of
FB&T with and into F&M upon the terms and  conditions set forth in the Agreement
as described in the Proxy  Statement/Prospectus  of FB&T and F&M,  dated
February __, 1996.

  FOR   [__]        AGAINST   [__]     ABSTAIN   [__]
                                       (Has the same effect as
                                       a vote Against)

         2.       In their  discretion,  the  Proxies  are  authorized  to vote
upon  such  other  business  as may properly come before the meeting.

         This proxy, when properly signed and dated, will be voted in the manner
directed herein.  If no direction is made, this proxy will be voted FOR proposal
number 1 as specified above.

Dated:________________, 1996

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


                                      -----------------------------
                                      Please sign exactly as name appears on
                                      the stock certificate. When signing as
                                      attorney, executor, administrator or
                                      trustee, please give full title. This
                                      proxy may be revoked at    any time prior
                                      to its exercise.




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