SOUTH BRANCH VALLEY BANCORP INC
S-4, 1997-10-15
NATIONAL COMMERCIAL BANKS
Previous: JETBORNE INTERNATIONAL INC, 10-K, 1997-10-15
Next: AAL MUTUAL FUNDS, 485APOS, 1997-10-15




1-295
As filed with the Securities and Exchange Commission on October 15, 1997 
Registration No. 33  
                   ----------
- --------------------------------------------------------------------------------


                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549
                                -----------------

                                    FORM S-4
                             REGISTRATION STATEMENT
                        Under the Securities Act of 1933
                                   ----------

                        SOUTH BRANCH VALLEY BANCORP, INC.
             (Exact name of registrant as specified in its charter)

West Virginia                            6711                   55-0672148
(State or other jurisdiction of   (Primary Standard          (I.R.S. Employer
incorporation or organization)    Industrial Classification  Identification No.)
                                  Code)                         

                        South Branch Valley Bancorp, Inc.
                              310 North Main Street
                         Moorefield, West Virginia 26836
                                 (304) 538-2353
          (Address and telephone number of principal executive offices)
                                   ----------

H. Charles Maddy, III
South Branch Valley Bancorp, Inc.
310 North Main Street
Moorefield, WV 26836
304) 538-2353


            (Name, address and telephone number of agent for service)

H. Charles Maddy, III                            Copy:    Sandra M. Murphy, Esq.
South Branch Valley Bancorp, Inc.                         Bowles Rice McDavid
310 North Main Street                                     Graff & Love, P.L.L.C.
Moorefield, WV 26836                                      600 Quarrier Street
304) 538-2353                                             Charleston, WV  25301
                                                              (304) 347-1131
                                   ----------


          Approximate date of commencement of the proposed sale of securities to
          the public: As soon as practicable  after this Registration  Statement
          becomes effective. 
                                   ----------
<TABLE>
<CAPTION>

                         CALCULATION OF REGISTRATION FEE
- ---------------------------------------------------------------------------------------------------------------------

Title of Securities    Amount to         Proposed Maximum               Proposed Maximum              Amount of
                       be registered     offering price (2)             aggregate offering            registration
                       per unit (1)                                     amount (2)                    fee (2)
- ---------------------------------------------------------------------------------------------------------------------


Common Stock
<S>                    <C>                 <C>                          <C>                            <C>    
$ 2.50  par value      184,005             $  9.34                      $1,718,606.70                  $520.74
- ---------------------------------------------------------------------------------------------------------------------

</TABLE>


(1)     This  Registration  Statement  covers  the  maximum  number of shares of
        common stock of the Registrant  issuable upon consummation of the merger
        of The Capital State Bank, Inc.  ("Capital  State") into Capital Interim
        Bank, Inc., a wholly-owned subsidiary of Registrant.
(2)     Estimated solely for the purpose of calculation of the registration fee.
        Pursuant  to Rule  457(f)(2)  under  the  Securities  Act of  1933,  the
        registration  fee is based on the book value of the Capital State common
        stock as of June 30, 1997.

             The Registrant  hereby amends this  registration  statement on such
date or  dates as may be  necessary  to  delay  its  effective  date  until  the
registrant shall file a further  amendment which  specifically  states that this
registration  statement  shall  thereafter  become  effective in accordance with
Section 8(a) of the Securities Act of 1933 or until the  registration  statement
shall become effective on such date as the Commission acting pursuant to Section
8(a) may determine. CHS-123163

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



<PAGE>
2-295


SOUTH BRANCH VALLEY BANCORP INC.
CROSS REFERENCE SHEET PURSUANT TO RULE 501(b)

   Form S-4                                              Section Caption
   Item Number and Caption                               in Prospectus*

1.  Forepart of Registration Statement
    and Outside Front Cover Page of
    Prospectus.........................................Cross Reference Sheet;
                                                       Prospectus Page;
                                                       Outside Front Cover Page

2.  Inside Front and Outside Back Cover Pages
    of Prospectus......................................TABLE OF CONTENTS
                                                       INCORPORATION OF CERTAIN
                                                       DOCUMENTS BY REFERENCE

3.  Risk Factors, Ratio of Earnings to Fixed Charges
    and Other Information..............................SUMMARY, THE PROPOSED
                                                       TRANSACTION

4.  Terms of the Transaction...........................SUMMARY, THE PROPOSED
                                                       TRANSACTION

5.  Proforma Financial Information.....................SUMMARY, -- SELECTED
                                                       FINANCIAL DATA,
                                                       PRO FORMA STATEMENTS

6.  Material Contracts with the Company Being 
    Acquired...........................................Not Applicable

7.  Additional Information Required for Reoffering
    by Persons and Parties Deemed to be Underwriters...Not Applicable

8.  Interests of Named Experts and Counsel.............LEGAL MATTERS, EXPERTS

9.  Disclosure of Commission Position on
    Indemnification for Securities Act Liabilities.....PART  II

10. Information with Respect to S-3 Registrants........Not Applicable

11. Incorporation of Certain Information by Reference..PART I

12. Information with Respect to S-2 or S-3
    Registrants........................................SUMMARY, INCORPORATION OF
                                                       CERTAIN DOCUMENTS BY
                                                       REFERENCE

13. Incorporation of Certain Information
    by Reference.......................................ADDITIONAL INFORMATION

14. Information with Respect to Registrants Other
    than S-3 or S-2 Registrants........................Not Applicable

15. Information with Respect to S-2 or S-3 Companies...Not Applicable

16. Information with Respect to Companies Other than
    S-3 or S-2 Companies...............................SUMMARY, INFORMATION WITH
                                                       RESPECT TO THE CAPITAL
                                                       STATE BANK, INC.

17. Information if Proxies, Consents or
    Authorizations are to be Solicited.................SPECIAL MEETING OF SOUTH 
                                                       BRANCH, SPECIAL MEETING
                                                       OF CAPITAL STATE
                                                       SHAREHOLDERS


<PAGE>
3-295

    Form S-4                                              Section Caption
    Item Number and Caption                               in Prospectus*


18. Information if Proxies, Consents or
    Authorizations are to be Solicited.................Not Applicable

19. Indemnification of Directors and Officers..........PART II
                                                       Indemnification of
                                                       Directors  and  Officers
                                                       of South Branch and its
                                                       Subsidiaries

20. Exhibits and Financial Statement Schedules.........EXHIBIT INDEX, INDEX TO 
                                                       FINANCIAL STATEMENTS

21. Undertakings.......................................PART II






*   This  Registration   Statement  on  Form  S-4  contains  a  prospectus/proxy
    statement  to be sent to the  shareholders  of the  company  the  Registrant
    proposes to acquire via a merger transaction, The Capital State Bank, Inc.








<PAGE>
4-295


                    [THE CAPITAL STATE BANK, INC. LETTERHEAD]

                                                          ___________, 1997


Dear Shareholder:

                  You are  cordially  invited  to  attend a Special  Meeting  of
Shareholders   of  The   Capital   State   Bank,   Inc.   to  be   held  at  the
________________________________________,    Charleston,   West   Virginia,   on
_________ __, 1997 at _____ _.m., local time. At this meeting, you will be asked
to consider and approve the  Agreement  and Plan of Merger dated as of August 6,
1997 (the "Merger  Agreement")  among SOUTH BRANCH VALLEY BANCORP,  INC. ("South
Branch")  and the parties to the Plan of Merger,  THE CAPITAL  STATE BANK,  INC.
("Capital  State") and CAPITAL INTERIM BANK ("Capital  Interim Bank"),  a wholly
owned  subsidiary of South Branch formed solely to facilitate the acquisition of
Capital State by South  Branch.  The Merger  Agreement  sets forth the terms and
conditions under which South Branch will acquire Capital State (the "Merger").

                  Pursuant  to the terms of the  Merger  Agreement  and upon the
effective date of the Merger,  shareholders of Capital State will be entitled to
receive one (1) share of South  Branch  common stock in exchange for 3.95 shares
of Capital  State  common  stock owned or .2531 shares of South Branch stock for
each share of Capital State common stock owned.  No  fractional  shares of South
Branch common stock will be issued in connection  with the  acquisition  and, in
lieu thereof,  South Branch will pay Capital State shareholders the value of any
fractional shares of South Branch common stock in cash.

                  Under West  Virginia  corporate  law, the Merger is subject to
approval  of the  holders of a  majority  of the  outstanding  shares of Capital
State.  The Board of  Directors  of South  Branch  has also  elected to make the
Merger  subject to the approval of the  issuance of the 184,005  shares of South
Branch stock necessary to complete the  transaction.  South Branch  shareholders
will also be asked to  approve an  increase  in the  authorized  shares of South
Branch by the  holders of a majority  of the  issued and  outstanding  shares of
South  Branch.  The  Merger  is  further  subject  to  receipt  of all  required
regulatory approvals and other conditions described in the enclosed materials.

                  A  notice  of the  Special  Meeting,  a proxy  for your use in
connection with that meeting, and a Prospectus/Joint  Proxy Statement describing
the proposed  transaction in detail  accompany this letter.  We urge you to read
all of these documents carefully before
deciding how to vote your shares.

                  Except for Messrs.  Maddy,  Cookman and Michael, who abstained
from voting, your Board of Directors has unanimously  determined that the Merger
is fair to and in the best  interests  of  Capital  State and its  shareholders.
Accordingly,  your Board of Directors unanimously recommends that you vote "FOR"
approval of the Merger  Agreement.  Messrs.  Maddy,  Cookman and Michael did not
vote on the  proposal  because they are also  directors  of South Branch  Valley
Bancorp., Inc.

                  We hope that you will attend the Special  Meeting.  Regardless
of your plans to attend,  we urge you, because of the importance of this matter,
to execute and mail the enclosed proxy in the envelope  provided.  If you decide
to attend the  meeting,  you may  withdraw  your proxy and vote in person on all
matters brought before it.

                                                     Sincerely,



                                        ---------------------------------------
                                                     Charles S. Piccirillo
                                                     Chairman of the Board




<PAGE>
5-295






                          THE CAPITAL STATE BANK, INC.
                           2402 Mountaineer Boulevard
                         Charleston, West Virginia 25309
                                 (304) 746-4600

     NOTICE OF SPECIAL MEETING OF THE CAPITAL STATE BANK, INC. SHAREHOLDERS


TO THE SHAREHOLDERS:

     NOTICE  IS  HEREBY  GIVEN  that,  pursuant  to the  call  of the  Board  of
Directors,  a Special  Meeting of  Shareholders  of The Capital State Bank, Inc.
will  be held at the  _____________________,  ____________________,  Charleston,
West Virginia on ________ __, 1997 at _____ p.m., local time, for the purpose of
considering and voting upon the following matter:

     To  consider  and vote upon an  Agreement  and Plan of  Merger  dated as of
August 6, 1997 among South Branch Valley Bancorp,  Inc., The Capital State Bank,
Inc. and Capital Interim Bank, Inc. a wholly owned subsidiary of South Branch. A
copy  of the  Merger  Agreement  is  attached  as  Annex  A to the  accompanying
Prospectus/Joint Proxy Statement.

     The close of business on __________  __, 1997,  has been fixed by the Board
of Directors as the record date for determining  shareholders entitled to notice
of and to vote at this Special Meeting.


     Except for Messrs.  Maddy,  Cookman and Michael, who abstained from voting,
the  Board  of  Directors  of The  Capital  State  Bank,  Inc.  has  unanimously
determined  the Merger to be fair to and in the best  interests  of The  Capital
State  Bank,  Inc.  and  its  shareholders   and  unanimously   recommends  that
shareholders vote "FOR" approval of the Agreement.  Messrs.  Maddy,  Cookman and
Michael did not vote on the proposal  because  they are also  directors of South
Branch Valley Bancorp, Inc.


Charleston, West Virginia                     By Order of the Board of Directors
________________, 1997


                                              ----------------------------------
                                              ----------------------------------
                                              ----------------------------------
                                                             Secretary




         YOU ARE  CORDIALLY  INVITED TO ATTEND THE SPECIAL  MEETING.  FAILURE TO
         RETURN A PROPERLY EXECUTED PROXY CARD OR TO VOTE AT THE SPECIAL MEETING
         WILL HAVE THE SAME EFFECT AS A VOTE AGAINST THE AGREEMENT. ACCORDINGLY,
         EVEN  IF YOU  PLAN  TO BE  PRESENT  AT THE  SPECIAL  MEETING,  YOU  ARE
         REQUESTED  TO  COMPLETE,  DATE,  SIGN AND  RETURN THE PROXY CARD IN THE
         ENCLOSED  POSTAGE-PAID  ENVELOPE AS SOON AS POSSIBLE. IF YOU ATTEND THE
         SPECIAL  MEETING,  YOU MAY VOTE EITHER IN PERSON OR BY PROXY. ANY PROXY
         GIVEN MAY BE  REVOKED  BY YOU IN WRITING OR IN PERSON AT ANY TIME PRIOR
         TO THE EXERCISE THEREOF.



<PAGE>
6-295


                 [SOUTH BRANCH VALLEY BANCORP, INC. LETTERHEAD]

                                                          ___________, 1997
Dear Shareholder:

                  You are  cordially  invited  to  attend a Special  Meeting  of
Shareholders of South Branch Valley Bancorp, Inc. ("South Branch") to be held at
Moorefield,  West Virginia,  on ________ __, 1997 at _____ a.m.,  local time. At
this  meeting,  you will be asked to consider  and approve the issuance of up to
184,005 shares of South Branch Valley in connection  with the acquisition of The
Capital State Bank, Inc.,  pursuant to the Agreement and Plan of Merger dated as
of August 6, 1997 (the "Merger  Agreement")  among South Branch Valley  Bancorp,
Inc.,and  the  parties to the Plan of  Merger,  The  Capital  State  Bank,  Inc.
("Capital  State") and Capital Interim Bank, a wholly owned  subsidiary of South
Branch  formed solely to facilitate  the  acquisition  of Capital State by South
Branch.  You  will  also be asked  to  approve  an  increase  in South  Branch's
authorized  common stock from  600,000  shares of common stock at a par value of
$2.50 to 2,000,000 shares of common stock at a par value of $2.50 per share.

                  Pursuant  to the terms of the  Merger  Agreement  and upon the
effective date of the Merger,  shareholders of Capital State will be entitled to
receive one (1) share of South  Branch  common stock in exchange for 3.95 shares
of Capital  State  common  stock owned or .2531  shares of South Branch for each
share of Capital State owned. No fractional  shares of South Branch common stock
will be issued in connection with the Merger and, in lieu thereof,  South Branch
will pay Capital State  shareholders the value of any fractional shares of South
Branch common stock in cash.

                  South Branch  shareholder  approval of the Merger Agreement is
not required under West Virginia  corporation  law.  However,  as described more
fully herein, in consideration of the magnitude of the proposed transaction, the
Board of  Directors  has  elected to present  for  approval  by the holders of a
majority  of the  outstanding  shares of South  Branch of the  issuance of up to
184,005  shares of South Branch Valley  stock.  For the reasons  discussed  more
fully herein, the Board has also elected to seek shareholder authorization of an
increase in the  authorized  common stock of South Branch from 600,000 shares of
common  stock at a par value of $2.50 per  share to  2,000,000  shares of common
stock at a par value of $2.50  per share by the  holders  of a  majority  of the
outstanding shares of South Branch.  Completion of the Merger is also subject to
the approval by the holders of a majority of the issued and  outstanding  shares
of  Capital  State,  receipt  of all  required  regulatory  approvals  and other
conditions described in the enclosed materials.

                  A  notice  of the  Special  Meeting,  a proxy  for your use in
connection with that meeting, and a Prospectus/Joint  Proxy Statement describing
the proposed  transaction in detail  accompany this letter.  We urge you to read
all of these documents carefully before
deciding how to vote your shares.

                  Your Board of Directors has  unanimously  determined  that the
Merger  is  fair  to  and  in  the  best  interests  of  South  Branch  and  its
shareholders.  Accordingly,  your Board of Directors unanimously recommends that
you vote "FOR" approval of (i) the  authorization  for issuance of up to 184,005
shares in connection with the proposed acquisition of Capital State and (ii) the
authorization  to increase  the  authorized  common  stock of South  Branch from
600,000  shares of common  stock at a par value of $2.50 per share to  2,000,000
shares of common stock at a par value of $2.50 per share.

                  We hope that you will attend the Special  Meeting.  Regardless
of your plans to attend,  we urge you, because of the importance of this matter,
to execute and mail the enclosed proxy in the envelope  provided.  If you decide
to attend the  meeting,  you may  withdraw  your proxy and vote in person on all
matters brought before it.

                                                      Sincerely,


                                          ------------------------------------
                                                     Oscar M. Bean
                                                Chairman of the Board

CHS-123163


<PAGE>
7-295



                        SOUTH BRANCH VALLEY BANCORP, INC.
                              310 North Main Street
                         Moorefield, West Virginia 26836
                                 (304) 538-2353

   NOTICE OF SPECIAL MEETING OF SOUTH BRANCH VALLEY BANCORP, INC. SHAREHOLDERS


TO THE SHAREHOLDERS:

     NOTICE  IS  HEREBY  GIVEN  that,  pursuant  to the  call  of the  Board  of
Directors,  a Special  Meeting of  Shareholders  of South Branch Valley Bancorp,
Inc.  will be held at  Moorefield,  West Virginia on ________ __, 1997 at ______
p.m.,  local time, for the purpose of considering  and voting upon the following
matters:

     1.  Authorization  for the issuance of up to 184,005 shares of South Branch
stock in  connection  with an Agreement and Plan of Merger dated as of August 6,
1997 among South Branch Valley  Bancorp,  Inc., and the parties to the Agreement
and Plan of Merger,  The Capital  State Bank,  Inc. and Capital  Interim Bank, a
wholly owned  subsidiary  of South  Branch  Valley  Bancorp,  Inc. A copy of the
Merger  Agreement  is attached as Annex A to the  accompanying  Prospectus/Joint
Proxy Statement.

     2.  Approval of an  amendment  to the  Articles of  Incorporation  of South
Branch Valley Bancorp,  Inc. to increase the authorized but unissued shares from
600,000  shares of common  stock at a par value of $2.50 per share to  2,000,000
shares of common  stock par value of $2.50 per share.  The text of the  proposed
amendment  is attached  as Annex E to the  accompanying  Prospectus/Joint  Proxy
Statement.

     The close of business on  _____________,  1997, has been fixed by the Board
of Directors as the record date for determining  shareholders entitled to notice
of and to vote at this Special Meeting.

     The Board of Directors of South Branch Valley Bancorp, Inc. has unanimously
determined  the Merger to be fair to and in the best  interests  of South Branch
Valley  Bancorp,  Inc. and its  shareholders  and  unanimously  recommends  that
shareholders  vote "FOR" approval of the  authorization  for the issuance of the
shares and the increase in authorized but unissued shares.


Moorefield, West Virginia                    By Order of the Board of Directors
_____________, 1997


                                              ----------------------------
                                               Oscar M. Bean
                                               Chairman of the Board

         YOU ARE  CORDIALLY  INVITED TO ATTEND THE SPECIAL  MEETING.  FAILURE TO
         RETURN A PROPERLY EXECUTED PROXY CARD OR TO VOTE AT THE SPECIAL MEETING
         WILL HAVE THE SAME EFFECT AS A VOTE AGAINST THE AGREEMENT. ACCORDINGLY,
         EVEN  IF YOU  PLAN  TO BE  PRESENT  AT THE  SPECIAL  MEETING,  YOU  ARE
         REQUESTED  TO  COMPLETE,  DATE,  SIGN AND  RETURN THE PROXY CARD IN THE
         ENCLOSED  POSTAGE-PAID  ENVELOPE AS SOON AS POSSIBLE. IF YOU ATTEND THE
         SPECIAL  MEETING,  YOU MAY VOTE EITHER IN PERSON OR BY PROXY. ANY PROXY
         GIVEN MAY BE  REVOKED  BY YOU IN WRITING OR IN PERSON AT ANY TIME PRIOR
         TO THE EXERCISE THEREOF.




<PAGE>
8-295


                        SOUTH BRANCH VALLEY BANCORP, INC.
                                   PROSPECTUS

         SOUTH BRANCH VALLEY BANCORP, INC. AND CAPITAL STATE BANK, INC.
                              JOINT PROXY STATEMENT

                         184,005 Shares of Common Stock


     This Prospectus/Joint Proxy Statement is being furnished in connection with
the  solicitation  of proxies by the Board of Directors  of South Branch  Valley
Bancorp,  Inc.  ("South Branch") and the Board of Directors of The Capital State
Bank, Inc.  ("Capital State") to be used at a special meeting of stockholders of
South Branch and Capital  State,  respectively,  to be held on ________ __, 1997
(the "South Branch  Special  Meeting" and the "Capital  State Special  Meeting,"
respectively,  and together the "Special Meetings").  The purpose of the Capital
State Special  Meeting is to consider and take action upon an Agreement and Plan
of Merger,  dated as of August 6, 1997,  (the "Merger  Agreement"),  among South
Branch, and the parties to the Plan of Merger, Capital State and Capital Interim
Bank, which provides,  among other things,  for the merger of Capital State with
and into  Capital  Interim  Bank (the  "Merger").  At the South  Branch  Special
Meeting,  shareholders  will  consider  approval  of (i) the  issuance  of up to
184,005 shares of South Branch stock in connection with the Merger Agreement and
(ii) an increase in the  authorized  common  stock of South  Branch from 600,000
shares of common stock having a par value of $2.50 to 2,000,000 shares of common
stock having a par value of $2.50 per share.

     Upon  consummation  of the Merger,  3.95 shares of common  stock of Capital
State, par value $1.00 per share ("Capital State Stock") shall, by virtue of the
Merger and without any action on the part of the holder  thereof,  be  converted
into the right to receive  one (1) share of common  stock of South  Branch,  par
value  $2.50  per  share  ("South  Branch  Stock"),  plus  cash  in  lieu of any
fractional  share  interest,  as  described  in  this   Prospectus/Joint   Proxy
Statement. See "Summary," "The Merger" and Annex A.

     This  Prospectus/Joint  Proxy  Statement  also  constitutes a prospectus of
South Branch relating to the shares of South Branch Stock issuable to holders of
Capital State Stock upon  consummation of the Merger.  Based on 1,200,000 shares
of Capital  State Stock  outstanding  on the date  hereof,  a maximum of 184,005
shares of South Branch Stock will be issuable upon  consummation  of the Merger.
As described more fully herein,  South Branch and its  affiliates  currently own
approximately 40% of the issued and outstanding stock of Capital State.

     THE SECURITIES  OFFERED HEREBY HAVE NOT BEEN APPROVED OR DISAPPROVED BY THE
SECURITIES AND EXCHANGE COMMISSION NOR ANY STATE SECURITIES COMMISSION,  NOR HAS
THE  SECURITIES  AND EXCHANGE  COMMISSION  NOR ANY STATE  SECURITIES  COMMISSION
PASSED UPON THE ACCURACY OR ADEQUACY OF THIS PROSPECTUS.  ANY  REPRESENTATION TO
THE CONTRARY IS A CRIMINAL OFFENSE.

                  The  date  of  this   Prospectus/Joint   Proxy   Statement  is
_____________, 1997.




<PAGE>
9-295



                              AVAILABLE INFORMATION

     South Branch is subject to the  information  and reporting  requirements of
the Securities  Exchange Act of 1934, as amended (the "Exchange  Act"),  and, in
accordance  with  those  requirements,  files  reports,  proxy  and  information
statements,  and other  information with the Securities and Exchange  Commission
(the "SEC").  The documents  filed by South Branch with the SEC can be inspected
and copied at the Public Reference  Section of the SEC at 450 Fifth Street,  NW,
Washington,  D.C. 20549 and at the SEC's Regional  Office in New York,  which is
located at 7 World Trade Center, Suite 1300, New York, New York 10048.

     This  Prospectus/Joint   Proxy  Statement  does  not  contain  all  of  the
information set forth in the  Registration  Statement on Form S-4, of which this
Prospectus/Joint  Proxy Statement is a part, and exhibits thereto (together with
the amendments  thereto,  the "Registration  Statement") which has been filed by
South  Branch with the SEC under the  Securities  Act of 1933,  as amended  (the
"Securities Act") and the regulations thereunder, certain portions of which have
been  omitted  pursuant  to the  regulations  of the SEC and to  which  portions
reference is hereby made for further information.

     No  person  has  been  authorized  to give  any  information  or  make  any
representation  not  contained  in  this  Prospectus/Joint  Proxy  Statement  in
connection  with the offer and proxy  solicitations  contained  herein,  and, if
given or made,  such  information or  representation  must not be relied upon as
having  been   authorized  by  South  Branch.   Neither  the  delivery  of  this
Prospectus/Joint Proxy Statement nor any distribution of the securities to which
this  Prospectus/Joint  Proxy Statement relates shall,  under any circumstances,
create any  implication  that  there has been no change in the  affairs of South
Branch or Capital State since the date hereof or that the information  contained
herein is correct as of any time subsequent to its date.  This  Prospectus/Joint
Proxy  Statement does not  constitute an offer to sell or a  solicitation  of an
offer to buy any securities  other than the securities to which it relates or an
offer to sell or  solicitation to buy such  securities in any  circumstances  in
which such an offer or solicitation is not lawful.

                      INFORMATION INCORPORATED BY REFERENCE

South Branch

     The following documents previously filed with the SEC by South Branch (File
No. 0-16587) are hereby incorporated herein by reference:

         1.    Annual  Report on Form  10-KSB,  as amended on Form  10-KSB/A  on
               October 7, 1997 for the fiscal year ended December 31, 1996;

         2.    Quarterly  Reports on Form 10-QSB, as amended on Form 10-QSB/A
               on October 7, 1997 for the quarters  ended March 31, and June 30,
               1997;

         3.    Form 8-K filed on January 15, 1997;

         4.    Form 8-K filed on February 7, 1997;

         5.    Form 8-K filed on March 14, 1997;

         6.    Form 8-K filed on June 17, 1997;

         7.    Form 8-K filed on July 8, 1997;

         8.    Form 8-K filed on August 8, 1997.

         9.    The Proxy  Statement  filed  pursuant to Section 14 (a) of the
               Securities Act of 1934 on October 2, 1997.




<PAGE>
10-295


     All documents filed by South Branch  pursuant to Sections 13(a),  13(c), 14
or 15(d) of the  Exchange  Act  after  the date of this  Prospectus/Joint  Proxy
Statement  and prior to the date of the Special  Meetings  shall be deemed to be
incorporated by reference in this  Prospectus/Joint  Proxy Statement and to be a
part  hereof  from  the  date  of  filing  of  such  documents.   Any  statement
incorporated  by reference  herein shall be deemed to be modified or  superseded
for  purposes  of this  Prospectus/Joint  Proxy  Statement  to the extent that a
statement  contained  herein or in any other such  subsequently  filed  document
which also is or is deemed to be  incorporated  by reference  herein modifies or
supersedes such statement.  Any statement so modified or superseded shall not be
deemed,  except as so  modified  or  superseded,  to  constitute  a part of this
Prospectus/Joint Proxy Statement.

     This Prospectus/Joint  Proxy Statement  incorporates documents by reference
which are not  presented  herein or  delivered  herewith.  These  documents  are
available  without  charge upon written or oral  request from H. Charles  Maddy,
III, South Branch Valley Bancorp, Inc., 310 North Main Street, Moorefield,  West
Virginia 26836 (telephone  number (304) 538-2353).  Requested  documents will be
sent by first class mail within one business  day of receipt of the request.  In
order to ensure timely delivery of the documents,  any request should be made by
____________ __, 1997.




<PAGE>
11-295


                                TABLE OF CONTENTS


SUMMARY  ......................................................................1

         The Special Meetings..................................................1
         Parties to the Merger Agreement and the Plan of Merger................1
         The Merger............................................................2
         Capital State Reasons for the Merger/Opinion
         of Investment Banker..................................................2
         South Branch Reasons for the Merger...................................2
         Interests of Certain Persons in the Merger............................3
         Accounting Treatment..................................................3
         Risk Factors..........................................................3
         Certain Federal Income Tax Consequences...............................3
         Regulatory Approvals..................................................4
         Conditions to Consummation of the Merger..............................4
         Payment of Merger Consideration.......................................4
         Dividend Policy of South Branch.......................................4
         Resale of South Branch Stock..........................................4
         Dissenters' Rights....................................................4
         South Branch and Capital Interim Bank Shareholder Approval............5

COMPARATIVE STOCK PRICES AND DIVIDENDS.........................................5

COMPARATIVE PER SHARE DATA.....................................................8

SOUTH BRANCH AND THE CAPITAL STATE BANK, INC.
         SELECTED FINANCIAL DATA...............................................9

SOUTH BRANCH AND CAPITAL STATE
         PRO FORMA CONDENSED CONSOLIDATED FINANCIAL DATA......................12

INTRODUCTION..................................................................18

SPECIAL MEETING OF CAPITAL STATE SHAREHOLDERS.................................18

         Time and Place.......................................................18
         Shares Outstanding and Entitled to Vote; Record Date.................18
         Purpose and Vote Required............................................18
         Proxies  ............................................................19

SPECIAL MEETING OF SOUTH BRANCH SHAREHOLDERS..................................19

         Time and Place.......................................................19
         Shares Outstanding and Entitled to Vote; Record Date.................19
         Purpose and Vote Required............................................19
         South Branch and Capital Interim Bank Shareholder Approval...........20
         Proxies  ............................................................20

INFORMATION WITH RESPECT TO THE CAPITAL STATE BANK, INC.......................21

         Organizational History...............................................21
         General..............................................................22

                                                            i

<PAGE>
12-295


         Concentrations.......................................................22
         Market Area..........................................................23
         Employees............................................................23
         Competition..........................................................23
         Properties...........................................................24
         Legal Proceedings....................................................25
         Transactions with Directors, Executive Officers
         and Principal Shareholders...........................................25
         Executive Compensation...............................................26
         Employment Agreements................................................26

CERTAIN BENEFICIAL OWNERS OF CAPITAL STATE STOCK..............................27

CERTAIN BENEFICIAL OWNERS OF SOUTH BRANCH STOCK...............................29

THE MERGER....................................................................31

         General  ............................................................31
         The Merger Consideration.............................................31
         Exchange of Capital State Stock Certificates.........................31
         Background of and Reasons for the Merger.............................32
         Opinion of Investment Banker to Capital State........................33
         Effect on the Corporate Parties......................................35
         Certain Federal Income Tax Consequences..............................36
         Conditions to Consummation of the Merger.............................37
         Regulatory Approval..................................................38
         Business Pending the Merger..........................................39
         Effective Time of the Merger; Termination and Amendment..............41
         Interests of Certain Persons in the Merger...........................41
         Resale of South Branch Stock.........................................42
         Expenses of the Merger...............................................42
         Accounting Treatment.................................................42

COMPARISON OF SHAREHOLDERS' RIGHTS............................................43

         Authorized Capital Stock.............................................43
         Issuance of Capital Stock............................................43
         Voting Rights........................................................43
         Dividends and Other Distributions....................................43
         Terms and Size of Board of Directors.................................44
         Director Vacancies and Removal of Directors..........................44
         Shareholder Nominations..............................................45
         Special Meetings of Shareholders.....................................45
         Shareholders' Right to Examine Books and Records.....................45
         Amendment of Governing Instruments, Impact of
         Antitakeover Provisions..............................................45
         Business Combinations with Certain Persons...........................46
         Fair Price Provision.................................................46
         Evaluation of Acquisition of this Corporation
         by Another Corporation...............................................47
         Anti-Greenmail Provision.............................................47

DISSENTERS' RIGHTS............................................................47

         South Branch and Capital Interim Bank Approval.......................49


                                       ii

<PAGE>
13-295


MANAGEMENT OF SOUTH BRANCH AFTER THE MERGER...................................50

DESCRIPTION OF SOUTH BRANCH STOCK.............................................51

REGULATION AND SUPERVISION OF SOUTH BRANCH....................................52

         General  ............................................................52
         Non-banking Activities Permitted to South Branch.....................52
         Credit and Monetary Policies and Related Matters.....................53
         Capital Requirements.................................................54
         Federal Deposit Insurance Corporation Improvement Act of 1991........55
         Reigle-Neal Interstate Banking Bill..................................55
         Community Reinvestment Act...........................................56
         Deposit Acquisition Limitation.......................................56

PROPOSAL TO AMEND THE ARTICLES OF INCORPORATION OF SOUTH BRANCH...............57

EXPERTS  .....................................................................58

LEGAL MATTERS.................................................................58

FINANCIAL INFORMATION CONCERNING SOUTH BRANCH VALLEY BANCORP, INC.............F1

         Management's Discussion and Analysis of Financial Condition
                   and Results of Operations (For the Quarter
                   and Six Months Ended June 30, 1997) (Unaudited)............F2
         Consolidated Financial Statements
                  (For the Quarter and Six Months Ended
                   June 30, 1997) (Unaudited).................................F8
         Management's Discussion and Analysis of Financial Condition
                  and Results of Operations (For the Years 
                  Ended December 31, 1996 and 1995)..........................F17
         Audited Consolidated Financial Statements 
                 (As of December 31, 1996 and 1995 and for
                  the Years Ended December 31, 1996, 1995 and 1994)..........F31

FINANCIAL INFORMATION CONCERNING THE CAPITAL STATE BANK, INC.................F59

         Management's Discussion and Analysis of Financial Condition
                   and Results of Operations (For the Quarter
                   and Six Months Ended June 30, 1997) (Unaudited)...........F60
         Financial Statements (For the Quarter and
                   Six Months Ended June 30, 1997 (Unaudited)................F72
         Management Discussion and Analysis of Financial Condition
                   and Results of Operations (For the Year
                   Ended December 31, 1996 and the Period
                   Ending December 31, 1995).................................F88
         Audited Financial Statements (As of December 31, 1996
                   and 1995 and for the year ended December 31, 1996
                   and the period ended December 31, 1995)..................F100

ANNEX A  -  Agreement and Plan of Merger......................................E1
ANNEX B  -  Fairness Opinion.................................................E47
ANNEX C  -  Dissenters Rights Provision......................................E50
ANNEX D  -  Tax Opinion......................................................E54
ANNEX E  -  Proposed Amendment to the Articles of Incorporation of ..........E59
                    South Branch Valley Bancorp, Inc.



                                       iii

<PAGE>
14-295


                                     SUMMARY


     The  following  is  a  summary  of  the   information   contained  in  this
Prospectus/Joint Proxy Statement.  This summary is not intended to be a complete
statement of all material contained in this Prospectus/Joint Proxy Statement and
it is qualified in its  entirety by reference to the more  detailed  discussions
contained  elsewhere in this  document,  in the  accompanying  Annexes  attached
hereto and the information incorporated herein by reference. Shareholders should
read this entire Prospectus/Joint Proxy Statement carefully.

THE SPECIAL MEETINGS

     The South Branch Special Meeting will be held at Moorefield, West Virginia,
on ________ __, 1997, at _____ p.m.,  local time,  and the Capital State Special
Meeting  will  be held at  _________________________________,  Charleston,  West
Virginia,  on ________ __, 1997, at _____ p.m.,  local time. Only the holders of
record of  outstanding  shares of South Branch Stock and Capital  State Stock at
the close of business on __________  __, 1997 (the "South Branch Record  Date"),
and __________ __, 1997,  (the "Capital State Record Date"),  respectively,  are
entitled to notice of and to vote at the South  Branch  Special  Meeting and the
Capital State Special  Meeting,  respectively.  At the South Branch Record Date,
412,827 shares of South Branch Stock were  outstanding and entitled to be voted,
and at the Capital  State Record Date  1,200,000  shares of Capital  State Stock
were outstanding and entitled to be voted.

     At the Special  Meetings and at any  adjournment or  adjournments  thereof,
stockholders  of South Branch and Capital  State will consider and vote upon the
matters presented in the respective Notices of Meeting.

     At the  South  Branch  Special  Meeting,  shareholders  will  vote upon (i)
approval  of  issuance  of up to  184,005  shares  of  South  Branch  shares  as
consideration  for the Merger,  which is being presented to the  shareholders at
the  discretion of the Board of  Directors,  and (ii) approval of an increase in
the  authorized  shares of South Branch from 600,000 shares of common stock at a
par value of $2.50 to  2,000,000  shares of common stock at a par value of $2.50
per share.  Both of these proposals require an affirmative vote of a majority of
each of the issued and outstanding shares of South Branch Stock voting in person
or by proxy for approval.

     At the  Capital  State  Special  Meeting,  shareholders  will vote upon the
Merger  Agreement.  The affirmative vote of the holders of a majority of each of
the issued and outstanding shares of Capital State Stock, voting in person or by
proxy, is necessary to approve the Merger Agreement.

     As of the South Branch Record Date, the directors and executive officers of
South Branch and their  affiliates in the aggregate  beneficially  owned 142,913
shares, or 34.62%, of the outstanding South Branch Stock.

     As of the Capital State Record Date,  the directors and executive  officers
of  Capital  State and their  affiliates  in the  aggregate  beneficially  owned
___________  shares,  or ____%, of the outstanding  Capital State Stock. Of this
amount,  South Branch and its affiliates  currently own approximately 40% of the
outstanding  Capital  State stock as a result of  acquisitions  that occurred on
March 14, 1997 and June 17, 1997.  Each of the directors and executive  officers
of Capital State has entered into an agreement with South Branch which requires,
among other things, that each such person vote all shares of Capital State Stock
beneficially  owned in favor of the Merger  Agreement.  See "Certain  Beneficial
Owners of Capital State Stock."

PARTIES TO THE MERGER AGREEMENT AND THE PLAN OF MERGER

     CAPITAL  STATE.  Capital  State  is a West  Virginia  banking  corporation.
Capital State was incorporated on September 11, 1995 and organized on October 3,
1995 . Capital  State is a financial  institution  which  accepts  deposits  and
utilizes its deposits as the primary source of funds to originate  loans.  As of
June 30,  1997,  Capital  State had  consolidated  assets of $34.8  million  and
shareholders'  equity of $11.2  million.  Capital State is a party to the Merger
Agreement and the Plan of Merger.

     SOUTH BRANCH.  South Branch is a West Virginia corporation and a registered
bank  holding  company  pursuant to the Bank  Holding  Company  Act of 1956,  as
amended  ("BHCA").  It was  incorporated  on March 5,  1987,  and  organized  on
September 8, 1987. As a bank holding company, South Branch's present business is
the operation of its  subsidiary,  South Branch Valley  National Bank  ("SBVNB")
which is a national bank headquartered in Moorefield,  West Virginia. As of June
30,

                                        1

<PAGE>
15-295


1997,  South Branch had consolidated  assets of  approximately  $134 million and
stockholders'  equity  of $14  million.  South  Bank  is a party  to the  Merger
Agreement but is not a party to the Plan of Merger.  See "Financial  Information
Concerning South Branch Valley Bancorp, Inc.".

     CAPITAL  INTERIM  BANK.  Capital  Interim  Bank,  Inc.  is a  wholly  owned
subsidiary of South Branch which was formed solely to facilitate the acquisition
of Capital State.  Capital  Interim Bank is a party to the Merger  Agreement and
the Plan of Merger.

THE MERGER

     In accordance  with the terms of and subject to the conditions set forth in
the Merger Agreement, Capital State will be merged with and into Capital Interim
Bank,  with Capital Interim Bank as the surviving  corporation.  Pursuant to the
terms  of the  Merger  Agreement  and  upon the  effective  date of the  Merger,
shareholders of Capital State will be entitled to receive one (1) share of South
Branch Stock in exchange for each 3.95 shares of Capital State Stock they own or
 .2531  shares of South  Branch  for each  share of  Capital  State they own (the
"Exchange  Ratio"),  plus cash in lieu of any  fractional  share  interest  (the
"Merger  Consideration").  No  fractional  shares of South  Branch Stock will be
issued in connection with the Merger and, in lieu thereof, South Branch will pay
shareholders  the value of any fractional  shares of South Branch Stock in cash,
as described herein. See "THE MERGER-Merger Consideration."

     For  further  information  on the  Merger  Agreement  and its terms and the
related Merger and Bank Merger, see "The Merger" and Annex A hereto.

CAPITAL STATE REASONS FOR THE MERGER/OPINION OF INVESTMENT BANKER

     The Board of Directors of Capital State evaluated numerous financial, legal
and market considerations in deciding to approve the Merger Agreement.  See "The
Merger-Background of and Reasons for the Merger - Capital State."

     The Board of Directors of Capital State has received a written opinion from
Berwind Financial,  Inc. ("Berwind  Financial") to the effect that, based on the
factors stated  therein,  the Exchange Ratio to be received by  stockholders  of
Capital State pursuant to the Merger  Agreement is fair to the  stockholders  of
Capital State from a financial point of view. For information on the assumptions
made, matters considered and limits of the review by Berwind Financial, see "The
Merger Opinion of Investment Banker." A copy of the opinion of Berwind Financial
is attached hereto as Annex B and should be read in its entirety.

SOUTH BRANCH REASONS FOR THE MERGER

     South  Branch's  management  and  Board  of  Directors  view  the  proposed
transaction as a desirable  opportunity  to add a new geographic  market and new
product markets to the South Branch organization. The Merger will further expand
its presence into southwestern West Virginia.  See "The Merger-Background of and
Reasons for the Merger."


                                        2

<PAGE>
16-295


INTERESTS OF CERTAIN PERSONS IN THE MERGER

     Pursuant to the Merger Agreement, South Branch has agreed to appoint to the
Board of Directors of South Branch three  representatives from Capital State, to
be selected by Capital  State and  approved by South  Branch.  Capital  State is
entitled  to one (1)  director  in each  class of  directors  of South  Branch's
staggered board.  Such directors shall be appointed to fill vacancies created by
the Board of Directors of South Branch until their terms expire.

     In addition,  Messrs.  Maddy,  Cookman and Michael  currently  serve on the
Board of Directors of both South  Branch and Capital  State.  Mr. Maddy owns 800
shares,  Mr.  Cookman owns 500 shares and Mr. Michael owns 500 shares of Capital
State.  The  following  directors of South Branch,  other than  Messrs..  Maddy,
Cookman and Michael own shares in Capital State as  indicated:  John W. Crites -
5,000  shares  and  Gary  L.  Hinkle  -  4,307  shares.  Such  shares  represent
approximately   .93%  of  the   outstanding   common  stock  of  Capital  State.
Additionally,  South Branch owns directly 473,180 shares or approximately  39.4%
of Capital State's outstanding common stock.  Accordingly,  South Branch and its
affiliates own 40.33% of Capital State's outstanding common stock.

ACCOUNTING TREATMENT

     The parties expect the Merger to be accounted for under the purchase method
of accounting. See "The Merger - Accounting Treatment."

RISK FACTORS

     Capital State  shareholders  who do not exercise their  dissenter's  rights
will be exchanging their Capital State Stock for South Branch Stock. Many of the
risks  associated  with holding Capital State Stock will be similar to the risks
of  holding  South  Branch  Stock.  There  are  risks  inherent  in  any  equity
investment.  Both  companies  are  subject  to  substantial  state  and  federal
regulation,  including  regulation of business  opportunities and the ability to
pay dividends.  For  information on the impact of regulation see "Regulation and
Supervision".

     As to the transactions  described  herein,  there is a risk that the Merger
will not receive the required regulatory  approvals or shareholder  approvals or
that other conditions to consummation will not be met. See the Sections entitled
"Regulatory Approvals" and "Condition to Consummation of the Merger".

CERTAIN FEDERAL INCOME TAX CONSEQUENCES

     The Merger is intended to qualify as a reorganization  under Section 368(a)
of the Internal Revenue Code of 1986, as amended (the "Code"). Capital State has
received an opinion  from  Bowles Rice  McDavid  Graff & Love,  P.L.L.C.  to the
effect  that,  assuming  the  Merger  is  consummated  and  subject  to  certain
qualifications  set  forth in the  opinion,  a  Capital  State  stockholder  who
receives  shares of South Branch  Stock in exchange for shares of Capital  State
Stock  pursuant to the Merger will  recognize no gain or loss as a result of the
Merger,  except that gain or loss will be  recognized  with  respect to any cash
received  by a  Capital  State  stockholder  in  lieu  of any  fractional  share
interests.  The income tax basis of the South Branch Stock  received  will equal
the income tax basis of the Capital State Stock surrendered;  and, provided that
the  surrendered  Capital State Stock was held as a capital asset on the date of
the Merger,  the holding  period of the South Branch Stock received will include
the  holding  period of the  Capital  State  Stock  surrendered.  CAPITAL  STATE
SHAREHOLDERS  ARE  URGED  TO  CONSULT  THEIR  TAX  ADVISORS  CONCERNING  ALL TAX
CONSEQUENCES  OF THE  CONSUMMATION  OF THE  MERGER  AS IT  RELATES  TO THEIR OWN
CIRCUMSTANCES,  INCLUDING BUT NOT LIMITED TO, CONSEQUENCES UNDER FEDERAL,  STATE
AND LOCAL INCOME TAX AND OTHER TAX LAWS.  For a more detailed  discussion of the
tax consequences of the Merger,  including the tax consequences to Capital State
shareholders  who elect to  exercise  dissenters'  rights,  and the  opinion  of
counsel to be rendered  regarding  the federal  income tax  consequences  of the
Merger in connection with the closing thereof, see "The Merger - Certain Federal
Income Tax Consequences."


                                        3

<PAGE>
17-295


REGULATORY APPROVALS

     The Merger and the Bank Merger are subject to the prior approval or consent
of certain  federal and state  regulatory  authorities,  including  the Board of
Governors of the Federal Reserve System ("FRB"),  the Federal Deposit  Insurance
Corporation  ("FDIC")  and the West  Virginia  Board of  Banking  and  Financial
Institutions  ("WV  Board").  Applications  have been or will be filed with such
regulatory  authorities  for  approval of the Merger.  While the parties  expect
regulatory  approval,  there can be no assurance  that the necessary  regulatory
approvals will be obtained or as to the timing or conditions of such  approvals.
See "The Merger - Regulatory Approvals."

CONDITIONS TO CONSUMMATION OF THE MERGER

     Consummation of the Merger is subject to various conditions,  including the
approval of the Merger  Agreement by the  requisite  Capital  State  shareholder
vote,  approval of the  issuance of shares to  consummate  the  transaction  and
approval of an increase in South  Branch's  authorized  shares by the  requisite
South Branch shareholder vote, receipt of all necessary  regulatory approvals of
the Merger and other requirements set forth in the Merger Agreement. For further
information as to these and the other  conditions to consummation of the Merger,
see  "The  Merger  -  Regulatory   Approvals"  and  "The  Merger  Conditions  to
Consummation of the Merger."

PAYMENT OF MERGER CONSIDERATION

     As soon as practicable  after the consummation of the Merger,  shareholders
of Capital State will be mailed written materials with instructions as to how to
exchange  their   certificates  for  the  Merger   Consideration.   Certificates
evidencing  Capital State Stock should not be returned to Capital State with the
enclosed  proxy and should not be forwarded  until after  receipt of a letter of
transmittal   which  will  be  provided  to  Capital  State   shareholders  upon
consummation of the Merger.

DIVIDEND POLICY OF SOUTH BRANCH

     South Branch  shareholders  are entitled to receive  dividends  when and as
declared by South  Branch  Board of  Directors  as funds are legally  available.
Therefore,  payment of dividends  by South  Branch is dependent  upon payment of
dividends by banking subsidiaries. Historically, South Branch has paid dividends
on a bi-annual basis. See "Comparative Per Stock Prices and Dividends".

RESALE OF SOUTH BRANCH STOCK

     The shares of South Branch Stock to be issued in connection with the Merger
will be freely tradeable by the holders of such shares, provided that the resale
of shares held by persons who may be deemed to be  "affiliates" of Capital State
and South Branch under applicable federal securities laws will be subject to the
requirements of such laws and regulations  thereunder.  See "The Merger - Resale
of South Branch Stock."

DISSENTERS' RIGHTS

     Pursuant to Sections 31-1-122 and 31-1-123 of the WVCA,  holders of Capital
State Stock who (i) file with  Capital  State  prior to or at the Capital  State
Special Meeting a written objection to the Merger Agreement and (ii) do not vote
in favor of the Merger  Agreement,  may make a written  demand of Capital  State
within ten days after the date of the  Capital  State  Special  Meeting  for the
payment of the fair value of their  shares of Capital  State Stock as of the day
prior to the date on which the vote was  taken on the  Merger  Agreement  at the
Capital State Special  Meeting,  excluding any  appreciation  or depreciation in
anticipation of such corporate action.  The written objection and written demand
required  to be  delivered  by a  dissenting  Capital  State  stockholder  is in
addition to and separate  from any proxy or vote  against the Merger  Agreement.
The  procedures  which must be  followed  in  connection  with the  exercise  of
dissenters'  rights by  dissenting  stockholders  of Capital State are described
herein under  "Dissenters'  Rights" and in Sections 31-1-122 and 31-1-123 of the
WVCA,  copies of which are attached  hereto as Annex C to this  Prospectus/Joint
Proxy  Statement.  Failure to take any step in  connection  with the exercise of
such rights may result in termination or waiver thereof.


                                       4
<PAGE>
18-295

SOUTH BRANCH AND CAPITAL INTERIM BANK SHAREHOLDER APPROVAL

     South Branch shareholder approval of the issuance of shares is not required
under West Virginia  corporation law or the Articles of  Incorporation  of South
Branch.  However, South Branch will be issuing in excess of 40% of the number of
shares  currently  outstanding  in connection  with the  acquisition  of Capital
State. In consideration of the magnitude of the proposed transaction,  the Board
of Directors of South  Branch,  in its  discretion,  have elected to present for
approval by South Branch's  shareholders the issuance of up to 184,005 shares of
South Branch Stock, the maximum number of shares which could be exchanged.  This
shareholder approval has been made a condition to consummation of the Merger. If
the maximum number of shares are  exchanged,  it will  constitute  30.83% of the
South Branch Stock outstanding after the transaction.

     In addition, the Merger Agreement provides that the Merger is contingent on
approval  of the  increase in  authorized  shares of South  Branch from  600,000
shares of common  stock  par  value of $2.50  per share to  2,000,000  shares of
common  stock at a par value of $2.50 per  share.  South  Branch  currently  has
412,827  shares  issued and  outstanding.  South Branch also has 4,115 shares of
treasury stock which are issued but not outstanding (the "Treasury Shares").  An
increase in shares is not necessary in order for South Branch shares to exchange
the maximum of 184,005 shares required in the proposed  Merger.  If the proposal
to increase the authorized shares is not approved,  and the proposal  concerning
issuance of shares is approved,  South Branch will use 179,890 of its  remaining
183,058  authorized but unissued shares and the Treasury Shares as consideration
for the Merger.  Without an increase in its authorized shares, South Branch will
have 3,168  authorized but unissued  shares  remaining  after the Merger.  South
Branch's  Board of  Directors  has  presented  this  proposal to increase  South
Branch's  authorized  shares  in order to  assure  that an  adequate  supply  of
authorized,  unissued shares is available for general  corporate needs,  such as
future stock dividends or stock splits,  acquisitions,  a dividend  reinvestment
plan and  other  general  corporate  purposes  without  the  expense  and  delay
incidental  to  obtaining  shareholder  approval of an amendment to the Articles
increasing the number of authorized shares at the time of such action.  Although
approval of the increase in  authorized  shares is a condition  under the Merger
Agreement,  South Branch has the right to waive this condition and the Board may
elect to do so if the  amendment is not  approved.  The  increase in  authorized
shares is not  necessary  in order to  consummate  the Merger since South Branch
currently  has the  authorized  but  unissued  shares  and the  Treasury  Shares
necessary  to issue  the  184,005  shares in  connection  with the  Merger.  See
"PROPOSAL TO AMEND THE ARTICLES OF INCORPORATION OF SOUTH BRANCH VALLEY BANCORP,
INC TO INCREASE THE NUMBER OF AUTHORIZED SHARES"

     The Board of Directors of South Branch has unanimously  approved the Merger
Agreement and the issuance of up to 184,005 shares in connection therewith,  and
has agreed to cause the Board of  Directors  of Capital  Interim Bank to approve
the Merger Agreement. South Branch, as sole shareholder of Capital Interim Bank,
has also agreed to vote all of the  outstanding  shares of said  corporation  in
favor of the Merger.






                     COMPARATIVE STOCK PRICES AND DIVIDENDS

     The following  table presents the high and low prices of South Branch Stock
and Capital State Stock and the dividends  declared per share during the periods
indicated. The information set forth in this table is qualified by the following
factors.  First,  neither  South Branch nor Capital  State is  registered  on an
exchange and  therefore  neither stock is  widely-traded.  Both South Branch and
Capital State have a market maker in their respective shares.  Accordingly,  the
stock  prices  indicated  are based on  trades  known  either to the  respective
managements of South Branch and Capital State and/or to their respective  market
makers. However, many times trades are made without the price being known to the
respective   managements  of  South  Branch  and  Capital  State.   Second,  the
information  for Capital State is available  only for the fourth quarter of 1995
and the  quarters  indicated  for 1996 and 1997 since the bank was  organized on
October 3, 1995 and began operating on December 11, 1995 .

                                        5
<PAGE>
19-295

<TABLE>
<CAPTION>



                                                                    Dividends                                            Dividends
                                                                    --------                                             ---------
                                                                    Declared                                             Declared
                                                                    --------                                             ---------  
                                          High          Low         Per Share                  High          Low         Per Share
1994 (1)                                -------        ------       ----------                ------        -----        ---------
- --------                                
<S>                                     <C>            <C>             <C>                     <C>          <C>           <C>  
1st Quarter                             $30.00         $28.00          $0.00                   $(2)         $ (2)         $ (3)
2nd Quarter                              32.00          29.00           0.30                    (2)           (2)           (3)
3rd Quarter                              44.75          33.00           0.00                    (2)           (2)           (3)
4th Quarter                              50.00          40.00           0.31                    (2)           (2)           (3)

1995 (4)
- --------
1st Quarter                             $43.00          40.00           0.00                    (2)           (2)           (3)
2nd Quarter                              45.00          40.00           0.33                    (2)           (2)           (3)
3rd Quarter                              43.00          43.00           0.00                    (2)           (2)           (3)
4th Quarter                              55.00          43.00           0.35                    10.32         10.32         (3)

1996 (5)
- --------
1st Quarter                             $44.00         $39.00         $ 0.00                   $10.00        $10.00         (3)
2nd Quarter                              43.00          40.00           0.38                     9.75          9.75         (3)
3rd Quarter                              42.00          40.00           0.00                    10.50         10.50         (3)
4th Quarter                              42.00          42.00           0.39                    10.87          9.25         (3)

1997 (6)
- --------
1st Quarter                             $45.40          40.00          $0.00                   $11.00         $9.00         (3)
2nd Quarter                              46.02          39.00           0.41                    11.13          9.50         (3)
3rd Quarter                              43.50          43.50           0.00                    11.00          9.00         (3)
 (through August 31, 1997)

- --------------
</TABLE>

          (1) During 1994,  management  of South Branch is aware that a total of
          32, 996 shares of South Branch Stock was traded at prices ranging from
          $28.00 to  $44.75.  There was one trade of five  shares for $50.00 per
          share.

          (2) Information concerning the high and low stock prices and dividends
          declared  for Capital  State is not  available  for 1994 and the first
          three  quarters  of  1995  because  Capital  State  did  not  commence
          operations until December 11, 1995.

          (3) Since Capital  State did not commence  operations  until  December
          11,1995,  it currently does not have the earnings required in order to
          pay dividends under applicable regulatory requirements.

          (4) During 1995,  management  of South Branch is aware that a total of
          42,493 shares traded at prices  ranging from $40 .00 to $45.00.  There
          was one trade for 200 shares at $55.00 per share.

          (5) During 1996,  management  of South Branch is aware that a total of
          29,833  shares  traded at prices  ranging  from  $39.00 to $44.00  per
          share. There was one trade at $75.00 for 10 shares.

                                       6
<PAGE>
20-295


          (6) During the first three  quarters of 1997 through  August 31, 1997,
          management  of South  Branch is aware  that a total of  41,319  shares
          traded at prices ranging from $39.00 to $46.02 per share.

     The following table presents the high and low market prices of South Branch
and Capital  State Stock as well as  equivalent  per share data,  as of June 18,
1997,  the  closest  date  immediately  before  the public  announcement  of the
proposed  Merger for which  information is available.  As discussed  above,  the
information  set forth in this table is qualified by the fact that neither South
Branch nor Capital  State is  registered  on an exchange and  therefore  neither
stock is widely traded.  Both South Branch and Capital State have a market maker
in their respective shares. Accordingly, the stock prices indicated are based on
trades known either to the  respective  managements  of South Branch and Capital
State and/or to their respective market makers.

<TABLE>
<CAPTION>

                 South Branch                                                  Capital State
                 (Historical                      Capital State                (Equivalent
                    Basis)                      (Historical Basis)              Per Share)(1)
             --------------------              ---------------------       --------------------  
             High            Low                High            Low          High         Low
             ------          ---                ----            ---          ----         ---
<S>         <C>            <C>                 <C>            <C>           <C>         <C>   
            $43.50         $43.00              $10.25         $10.25        $11.00      $10.88

- ---------------
</TABLE>

     (1)  Equivalent  per  share  prices  are  calculated  by  multiplying   the
     historical  prices of South  Branch  Stock by the  Exchange  Ratio of .2531
     shares of South Branch Stock for one (1) share of Capital State Stock.


     Stockholders are advised to obtain current market  quotations for the South
Branch Stock and the Capital State Stock.  Because the Exchange  Ratio is fixed,
stockholders  of Capital  State are not assured of  receiving a specific  market
value of South Branch Stock upon consummation of the Merger. The market price of
the South  Branch Stock upon  consummation  of the Merger may be higher or lower
than the market price at the time the Merger Agreement was executed, at the date
of  mailing  of this  Prospectus/Joint  Proxy  Statement  or at the  time of the
Special Meetings.



                                        7

<PAGE>
21-295



                           COMPARATIVE PER SHARE DATA

     The table which  follows  presents  certain  historical  per share data for
South Branch  ("SBVB") and Capital State  ("CSB"),  pro forma combined per share
data and equivalent  per share data at the dates and for the periods  indicated,
giving effect to the Merger using the purchase method of accounting.

     The per share data  included in the tables which  follow  should be read in
conjunction with the historical financial statements of South Branch and Capital
State and the related notes accompanying each such financial statement,  in each
case as  incorporated  by  reference  herein,  or included  in the  accompanying
reports of South Branch and Capital State. The data presented is not necessarily
indicative of the results which would have been obtained if the  combination had
been  consummated  in the  periods  indicated  or which may be  obtained  in the
future.
<TABLE>
<CAPTION>


COMPARATIVE PER SHARE DATA (Unaudited)
(Data in dollars, except shares)
                                                           Six Months                               
                                                              Ended                                Year Ended
                                                            June 30,                               December 31,
                                                              1997                                    1996
                                                      =====================                ========================

SBVB
Historical
<S>                                                           <C>                                           <C>
  Income from continuing operations                           $1.86
  Book value at end of period                                 34.67                                         $3.94
  Cash dividends declared                                      0.41                                          0.77

CSB
Historical:
  Income from continuing operations                           $0.00                                        ($0.13)
  Book value at end of period                                  9.34                                          9.35
  Cash dividends declared                                      0.00                                          0.00

SBVB PRO FORMA COMBINED PER SHARE
DATA
  (UNAUDITED) (1)
  Income from continuing operations                           $1.07                                         $1.81
  Book value at end of period                                 37.39
  Cash dividends declared                                      0.26                                          0.49
 
CSB EQUIVALENT PER SHARE
  DATA (UNAUDITED) (2)
  Income from continuing operations                           $0.27                                         $0.46
  Book value at end of period                                  9.47

</TABLE>

(1) Assumes  receipt of 100% of the  726,820  outstanding  shares of The Capital
    State Bank,  Inc. not  presently  owned in exchange for South Branch  Valley
    Bancorp,  Inc. stock at an exchange ratio of 3.95 shares of Capital  State's
    common stock for 1 share of South Branch's
    common stock.

(2) The  equivalent  per share  amounts are the result of dividing the pro forma
    combined net income,  and the pro forma  combined book value by the exchange
    ratio of 3.95 shares of Capital  State's  common  stock for 1 share of South
    Branch's common stock.



                                        8
<PAGE>
22-295
<TABLE>
<CAPTION>



                                                SOUTH BRANCH VALLEY BANCORP, INC.
                                            SELECTED FINANCIAL DATA - HISTORICAL BASIS
                                             (In thousands except for per share data)
                                                           Unaudited

                                   As of or for the six month
                                     period ended June 30,              For the Years Ended December 31,

Consolidated Income Statement Data     1997          1996          1996           1995               1994         1993       1992   
==========================================================     ====================================================================
<S>                                   <C>           <C>         <C>            <C>                <C>           <C>       <C>
Total interest income                 $5,162        $4,732      $9,692         $8,591             $7,751        $7,850    $7,926
Total interest expense                 2,601         2,349       4,764          4,049              3,264         3,330     3,771
Net interest income                    2,561         2,383       4,928          4,542              4,487         4,520     4,155  
Provision for possible loan losses        65            25          95             55                120           205       375
Other income                             197           218         456            379                342           346       347
Other expenses                         1,657         1,600       3,156          2,866              2,799         2,866     2,565
Income tax expense (benefit)             327           329         643            680                665           625       503
Income before cumulative effect of
      accounting change                  709           647       1,490          1,320              1,245         1,170     1,059
Net income                               709           647       1,490          1,320              1,245         1,170     1,137

Per common share data:
=================================== 
   Income before cumulative effect of                                                                                
   accounting change                    1.86          1.71        3.94           3.49               3.26          3.06      2.77  
   Net income                           1.86          1.71        3.94           3.49               3.26          3.06      2.97
   Cash dividends declared              0.41          0.38        0.77           0.68               0.61          0.48      0.42 
   Book value per common share         34.67         29.85       32.51          29.93              24.78         23.73     21.15

Consolidated Balance Sheet Data
===================================
Actual balances at end of period:
   Total assets                      133,728       116,038     122,114        113,118             96,634        94,589    90,108
   Investment securities              35,329        32,291      29,352         31,481             26,554        28,325    28,145
   Federal funds sold                    184            61         724          2,162                 --           525     2,850
   Net loans                          89,166        75,126      82,414         70,598             63,224        58,572    51,426
   Total deposits                    104,634       100,058     100,941        100,046             84,978        84,991    81,548
   Borrowings                         13,903         3,937       7,892            750              1,700            -         -
   Shareholders' equity               14,314        11,300      12,304         11,329              9,378         9,080     8,093


Average balances during the period:
   Total assets                      128,661       114,434     116,883        102,221             96,212        92,421    86,969
   Investment securities              30,489        31,664      31,314         28,957             28,093        28,777    25,969
   Federal funds sold                    893         1,318         892            756              1,051         1,883     1,924
   Net loans                          86,693        73,444      76,797         66,148             61,175        55,283    52,810
   Total deposits                    101,962       100,676     101,097         90,220             85,831        83,452    78,888
   Borrowings                         12,352         1,641       3,382            995                377             9         4
   Shareholders' equity               12,575        11,251      11,490         10,290              9,398         8,558     7,517

Financial ratios
====================================
Return on average
      shareholders' equity             11.28%        11.50%      12.97%         12.83%             13.25%        13.67%    14.09% 
Return on average assets                1.10%         1.13%       1.27%          1.29%              1.29%         1.27%     1.22%  

Capital Ratios
====================================
Tier 1 risk based capital              13.00%        15.24%      14.78%         13.97%             15.63%        15.36%    14.26%  
Total risk based capital               13.98%        16.40%      15.86%         15.22%             16.88%        16.48%    15.51% 
Leverage                                8.60%         9.57%       9.88%          9.18%             10.02%         9.60%     8.93%
Average equity/ average assets          9.77%         9.83%       9.83%         10.07%              9.77%         9.26%     8.64%

Loan Quality Ratios
====================================
   As a % of total net loans:

Allowance for loan losses               0.91%         1.12%       1.03%          1.20%              1.55%         1.52%     1.62%
Past dues > 90 days & still accruing
  interest                              0.17%         0.21%       0.39%          0.36%              0.91%         0.03%     0.62%
Nonperforming and restructured loans    0.32%         0.81%       0.87%          1.43%              2.53%         1.54%     3.57%
</TABLE>


                                       9
<PAGE>
23-295
<TABLE>
<CAPTION>


                          THE CAPITAL STATE BANK, INC.
                   SELECTED FINANCIAL DATA - HISTORICAL BASIS
                    (In thousands except for per share data)
                                    Unaudited

                                       As of or for the
                                       six month period
                                       ended June 30,                               For the Years Ended December 31,
Consolidated Income Statement Data     1997      1996        1996           1995**        1994         1993            1992
- ----------------------------------   -------- ---------    ---------   ------------  ---------- -------------  ---------------    
<S>                                    <C>         <C>        <C>            <C>            <C>         <C>              <C>
Total interest income                  $1,094      $489       $1,447         $124           --           --              --
Total interest expense                    497       145          524           24           --           --              --
Net interest income                       597       344          923          100           --           --              --
Provision for possible loan losses         60        64          124            7           --           --              --
Other income                               31        48           21            0           --           --              --
Other expenses                            573       511        1,081          421           --           --              --
Income tax expense (benefit)               (2)      (68)        (108)        (137)          --           --              --
Income before cumulative effect of
      accounting change                    (3)     (115)        (153)        (191)          --           --              --
Net income                                 (3)     (115)        (153)        (191)          --           --              --

Per common share:
- -----------------
  Income before cumulative effect
     of accounting change                0.00     (0.10)       (0.13)       (0.16)          --           --              --
  Net income                             0.00     (0.10)       (0.13)       (0.16)          --           --              --
  Cash dividends declared                0.00      0.00         0.00         0.00           --           --              --
  Book value per common share            9.34      9.34         9.35         9.51

Consolidated Balance Sheet Data
- --------------------------------
Actual balances at end of period:
   Total assets                        34,777    20,746       30,794       14,922           --           --              --
   Investment securities                7,678     4,864        6,950        2,000           --           --              --
   Federal funds sold                   3,675     3,845        3,484       10,235           --           --              --
   Net loans                           20,331     9,443       16,237          361           --           --              --
   Total deposits                      23,262     9,499       19,337        3,408           --           --              --
   Borrowings                               0         0            0            0           --           --              --
   Shareholders' equity                11,205    11,203       11,223       11,408           --           --              --
Average balances during the period:
   Total assets                        31,794    17,631       22,298       14,134           --           --              --
   Investment securities                7,168     4,219        5,090          286           --           --              --
   Federal funds sold                   3,497     7,056        5,937       10,877
   Net loans                           18,163     3,910        8,617          189           --           --              --
   Total deposits                      20,325     6,282       10,969        2,246           --           --              --
   Borrowings                               0         0            0            0           --           --              --
   Shareholders' equity                11,199    11,315       11,265       11,885           --           --              --

Financial Ratios
- ----------------
Return on average shareholders'
   equity                             (0.06%)   (2.04%)      (1.35%)      (1.61%)           --           --              --
Return on average assets              (0.02%)   (1.31%)      (0.68%)      (1.35%)           --           --              --

Capital Ratios
- --------------
Tier 1 risk based capital              57.50%    96.00%       63.40%      257.10%           --           --              --
Total risk based capital               57.60%    96.60%       64.20%      258.30%           --           --              --
Leverage                               32.40%    54.00%       37.70%       96.40%           --           --              --
Average equity/ average assets         35.20%    64.20%       50.50%       84.10%           --           --              --

Loan Quality Ratios
- -------------------
As a % of total net loans:
Allowance for loan losses               0.91%     0.74%        0.78%        1.76%           --           --              --
Past dues > 90 days and still
    accruing                            0.00%     0.00%        0.00%        0.00%           --           --              --
Nonperforming and restructured loans    0.00%     0.00%        0.00%        0.00%           --           --

</TABLE>


** The  Capital  State Bank Inc.  was  incorporated  on  September  11, 1995 and
commenced  operations  on December  11,  1995.  Capital  State was  considered a
development stage company through December 31, 1995. Retained earnings include a
deficit accumulated during the development stage of $191.


                                       10

<PAGE>
24-295


            SELECTED PRO FORMA CONDENSED CONSOLIDATED FINANCIAL DATA

The  following   tables  set  forth  certain   unaudited  pro  forma   condensed
consolidated  financial  information  of South Branch after giving effect to the
Proposed Merger, as if it had been consummated, with respect to the statement of
operations data, at the beginning of the periods presented,  or, with respect to
the balance sheet data, as of the dates presented.  The following tables present
such  information  as if the Proposed  Merger had been  accounted  for using the
purchase method of accounting. The information presented is derived from, should
be read in  conjunction  with,  and is qualified in its entirety by reference to
the  unaudited pro forma  condensed  consolidated  financial  data and the notes
thereto  appearing  elsewhere  in  this  Joint  Proxy   Statement-Prospectus  or
incorporated in the Joint Proxy Statement-Prospectus by reference.

The unaudited pro forma condensed  consolidated financial data has been included
for  comparative  purposes  only and does not  purport to be  indicative  of the
results  of  operations  at the  beginning  of  the  periods  or as of the  date
indicated or of the  financial  position or results of  operations  which may be
obtained in the future.

SUMMARY OF FINANCIAL INFORMATION

PRO FORMA REFLECTING SOUTH BRANCH VALLEY BANCORP, INC
AFTER GIVING EFFECT TO THE PROPOSED MERGER
<TABLE>
<CAPTION>

(In thousands, except for per share data)
(Unaudited)
                                                       For the six                                   For the
Consolidated  Statement of Operations                 month period ended                           year ended
Data                                                  June 30, 1997                              December 31, 1996
- -----                                              -----------------------------                -----------------------------
<S>                                                       <C>                                         <C>    
Total interest income                                     $6,281                                      $11,184
Total interest expense                                    $3,123                                       $5,529
Net interest income                                       $3,158                                       $5,655
Provision for possible loan
  losses                                                    $125                                         $219
Net income                                                  $637                                       $1,082

Per common share:
- -----------------------------
  Income before cumulative
    effect of accounting change                            $1.07                                        $1.81
  Net income                                               $1.07                                        $1.81
  Cash dividends declared                                  $0.26                                        $0.49
  Weighted average shares outstanding                    596,832                                      596,832
</TABLE>


                                                       
Consolidated Balance Sheet                               As of
Data                                                  June 30, 1997
- -------------------------------               ==============================

   Total assets                                          $165,494
   Investment securities                                  $37,818
   Net loans                                             $109,395
   Total deposits                                        $127,985
   Shareholders' equity                                   $22,318
   Book value per common share                             $37.39


                                       11

<PAGE>
25-295


            PRO FORMA CONDENSED CONSOLIDATED FINANCIAL INFORMATION OF
                        SOUTH BRANCH VALLEY BANCORP, INC.
                                   (unaudited)

Introduction

The unaudited pro forma condensed  consolidated financial statements give effect
to the  Proposed  Merger  to be  accounted  for  using  the  purchase  method of
accounting. The condensed consolidated financial statements which follow present
(a) the historical  condensed  consolidated  balance sheets of both South Branch
Valley Bancorp,  Inc.  (South Branch) and The Capital State Bank, Inc.  (Capital
State) at June 30, 1997; and resulting pro forma  consolidated  balance sheet as
of June 30, 1997 giving  effect to the Proposed  Merger as if it had occurred on
that  date;  and  (b)  the  historical  condensed  consolidated   statements  of
operations  of both South Branch and Capital State for the six months ended June
30, 1997, and year ended  December 31, 1996;  and resulting pro forma  condensed
consolidated  statements of  operations  for the six months ended June 30, 1997,
and the year ended December 31, 1996, giving effect to the Proposed Merger as if
it had occurred on the first day of each of the periods presented.

The pro forma consolidated  financial  statements are intended for informational
purposes and may not be indicative of the combined financial position or results
of  operations  that  actually  would have  occurred  had the  transaction  been
consummated  during the periods or as of the dates  indicated,  or which will be
attained in the future. The pro forma consolidated  financial  statements should
be read in conjunction with the financial  information  attached hereto entitled
"Financial  Information  Concerning  South  Branch  Valley  Bancorp,  Inc."  and
"Financial Information Concerning Capital State".

The pro forma condensed  consolidated balance sheet gives effect to nonrecurring
charges  related to the  Proposed  Merger and  assumes  each of the  outstanding
shares of Capital  State common  stock is  converted  into .2531 shares of South
Branch common stock, at an exchange ratio of 3.95 shares of Capital State common
stock for 1 share of South Branch common stock.

The pro forma  condensed  consolidated  statements of  operations  does not give
effect to neither  anticipated  nonrecurring  charges  related  to the  Proposed
Merger which could result from the negotiated  termination  payments  related to
certain  employment and data processing  contracts nor the estimated  benefit of
revenue  enhancements and expense savings  associated with the  consolidation of
the operations of South Branch and Capital State.

Earnings per common share  amounts for South Branch and Capital  State are based
on the historical  average number of common shares  outstanding for each company
during the periods  presented.  For purposes of the pro forma earnings per share
computation,  the common  shares of  Capital  State  have been  adjusted  to the
equivalent shares of South Branch for each period,  and the long term borrowings
obtained  and  common  shares  issued  by South  Branch in  connection  with its
acquisition  of  approximately  39.4% of Capital  State  common stock during the
first and second  quarters of 1997 are assumed to have occurred on the first day
of each of the periods presented.



                                       12

<PAGE>
26-295

<TABLE>
<CAPTION>

                                      PRO FORMA CONDENSED BALANCE SHEET (UNAUDITED)
                                    SOUTH BRANCH VALLEY BANCORP, INC AND SUBSIDIARIES
                                                   As of June 30, 1997
                                                 (Dollars in thousands)

                                        HISTORICAL AS REPORTED             PRO FORMA ADJUSTMENTS                PRO FORMA
                                         SBVB              CSB            DR                  CR                  BALANCE
                                ------------------------------   -------------------------------      -------------------
ASSETS
<S>                                    <C>                <C>          <C>               <C>                      <C>          
Cash and due from banks                $3,109             $873                                                     $3,982
Interest bearing deposits other
   banks                                1,553                                                                       1,553
Federal Funds Sold                        184            3,675                                                      3,859
Securities available for sale          30,140            7,678                                                     37,818
Marketable equity securities            5,189                          8,004(a)           13,193(c)                     0
Loans, net                             89,166           20,331                               102(c)               109,395
Bank premises and equipment, net        3,156            1,638           396(c)                                     5,190
Accrued interest receivable               936              265                                                      1,201
Goodwill                                  127                          1,960(a)                                     2,087
Other assets                              168              317                                24(c)                   409
                                                                                              52(c)
                                ------------------------------   -----------     ---------------      -------------------
TOTAL ASSETS                         $133,728          $34,777       $10,360             $13,371                 $165,494
                                ==============================   ===========     ===============      ===================

LIABILITIES
Non-interest bearing deposits          $9,381             $776                                                    $10,157
Interest bearing deposits              95,253           22,486                                89(c)               117,828
Short term borrowings                   5,433                                                                       5,433
Long term borrowings                    8,471                                                                       8,471
Other liabilities                         876              310                               101(b)                 1,287
                                ------------------------------   -----------     ---------------      -------------------

          Total Liabilities           119,414           23,572             0                 190                  143,176
                                ------------------------------   -----------     ---------------      -------------------

SHAREHOLDER'S EQUITY
Common stock                            1,042            1,200         1,200(c)              460(a)                 1,502
Surplus                                 2,090           10,399        10,399(c)            7,544(a)                 9,634
Retained earnings (deficit)            11,265             (347)          101(b)              448(c)                11,265
Unrealized holding gain (loss)             84              (47)                               47(c)                    84
Treasury stock                           (167)              0                                                        (167)
                                ------------------------------   -----------     ---------------      -------------------
          Total Shareholder's
          Equity                       14,314           11,205        11,700               8,499                   22,318
                                ==============================   ===========     ===============      ===================

TOTAL LIABILITIES AND
SHAREHOLDERS' EQUITY                 $133,728          $34,777       $11,700              $8,689                 $165,494
                                ==============================   ===========     ===============      ===================
</TABLE>

See Notes to the Pro Forma Condensed Consolidated Financial Statements



                                       13

<PAGE>
27-295
<TABLE>
<CAPTION>

                            PRO FORMA CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (UNAUDITED)
                                     SOUTH BRANCH VALLEY BANCORP, INC. AND SUBSIDIARIES
                                           For the Six Months Ended June 30, 1997
                                        (Dollars in thousands, except for per share)

                                                                                                             
                                                                                                              SBVB & CSB
                                                           As Reported              Pro Forma                  Pro Forma 
                                                      SBVB           CSB           Adjustments               Consolidated
                                                   ----------- --------------------------------------------------------------
<S>                                                     <C>             <C>               <C>                          <C>   
Interest income                                         $5,162          $1,094            $25 (b) (e)                  $6,281

Interest expense                                         2,601             497             25 (c) (e)                   3,123
                                                   ----------- ------------------------------           --------------------- 

Net interest income                                      2,561             597              0                           3,158

Provision for loan losses                                   65              60              0                             125
                                                   ----------- ------------------------------           ---------------------  

Net interest income after provision
     for loan losses                                     2,496             537              0                           3,033
                                                   ----------- ------------------------------           ---------------------  

Other income                                               197              31              0                             228

Other expenses                                           1,657             573             71 (a) (d)                   2,301
                                                   ----------- ------------------------------           ---------------------  

Income (loss) before income taxes                        1,036              (5)           (71)                            960

Income tax expense (benefit)                               327              (2)            (2) (f)                        323
                                                   ----------- ------------------------------           ---------------------  

Income (loss) from continuing operations                  $709             ($3)          ($69)                           $637
                                                   =========== ==============================           =====================

Per common share:
- -----------------
Income from continuing operations                        $1.86           $0.00                                          $1.07
                                                   =========== ===============                          =====================
Cash dividends declared                                  40.41           $0.00                                          $0.26
                                                   =========== ===============                          =====================

Average common shares outstanding                      381,164       1,200,000                                        596,832
                                                   =========== ===============                          =====================
</TABLE>


See Notes to Pro Forma Condensed Consolidated Financial Statements






                                       14

<PAGE>
28-295
<TABLE>
<CAPTION>



                          PRO FORMA CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (UNAUDITED)
                                   SOUTH BRANCH VALLEY BANCORP, INC. AND SUBSIDIARIES
                                          For the Year Ended December 31, 1996
                                      (Dollars in thousands, except for per share)

                                                                                                          
                                                                                                         SBVB & CSB
                                          As Reported                       Pro Forma                     Pro Forma
                                            SBVB              CSB          Adjustments                   Consolidated
                                     -------------------- -------------- ----------------            --------------------  
<S>                                        <C>               <C>               <C>                             <C>    
Interest income                            $9,692            $1,447            $45 (b) (e)                     $11,184

Interest expense                            4,764               524            241 (c) (e)                       5,529
                                     -------------------- -------------- ----------------            --------------------  

Net interest income                         4,928               923           (196)                              5,655
 
Provision for loan losses                      95               124              0                                 219
                                     -------------------- -------------- ----------------            --------------------  

Net interest income after provision
     for loan losses                        4,833               799           (196)                              5,436
                                     -------------------- -------------- ----------------            --------------------  

Other income                                  456                21              0                                 477

Other expenses                              3,156             1,081            141 (a) (d)                       4,378
                                     -------------------- -------------- ----------------            --------------------  

Income (loss) before income taxes           2,133              (261)          (337)                              1,535

Income tax expense (benefit)                  643              (108)           (82)(f)                             453
                                     -------------------- -------------- ----------------            --------------------  

Income (loss) from continuing
operations                                 $1,490             ($153)         ($255)                             $1,082
                                     ==================== ============== ================            ====================

Per common share:
- -----------------------------------

Income from continuing operations           $3.94            ($0.13)                                            ($1.81)
                                     ==================== ==============                             ====================
                                
Cash dividends declared                     $0.77             $0.00                                              $0.49
                                     ==================== ==============                             ====================

Average common shares outstanding         378,510          1,200,000                                           596,832
                                     ==================== ==============                             ====================

</TABLE>

See Notes to Pro Forma Condensed Consolidated Financial Statements


                                       15

<PAGE>
29-295
                    NOTES TO PRO FORMA CONDENSED CONSOLIDATED
                              FINANCIAL STATEMENTS
                                   (Unaudited)


Note 1 - Basis of Presentation

The effect of the merger  transactions  resulting in South Branch  acquiring the
remaining  interest of Capital  State has been  accounted for under the purchase
method of  accounting.  South Branch has estimated the  adjustments  required to
allocate the aggregate  purchase  price over the book value of the net assets to
be  acquired  of  Capital  State.   Such   allocations   are  subject  to  final
determinations  based on independent  appraisals  and other  evaluations of fair
value as of the effective date of the transactions.  Therefore,  the allocations
reflected in the pro forma  condensed  consolidated  financial  information  may
differ from the amounts ultimately  determined.  Differences between the amounts
included  herein and the final  allocations  are not expected to have a material
effect on the pro  forma  consolidated  financial  statements.  Certain  amounts
reported in South  Branch's June 30, 1997  quarterly  report on Form 10-QSB have
been reclassified to be consistent with the pro forma consolidated presentation.

Note  2  -  Pro  Forma  Condensed   Consolidated  Balance  Sheet  Adjustments  -
(unaudited)

The  estimated  market  value of South  Branch  Common Stock at June 30, 1997 of
$43.50 is used to value the Capital State transaction. The resulting goodwill of
$1,960,309  represents  the excess of the market  value of South  Branch  Common
Stock to be issued for Capital  State  shares over the  estimated  fair value of
Capital  State net assets at June 30, 1997.  The following  table  describes the
allocation  of the purchase  price to the  individual  categories  of assets and
liabilities:

                                                         Fair Value

Cash & cash equivalents                                       4,548,325
Securities                                                    7,678,353
Loans                                                        20,228,482
Bank premises and equipment                                   2,033,888
Deferred tax assets, net                                        206,483
Other assets                                                    299,140
Deposits                                                    (23,350,412)
Other liabilities                                              (411,445)
                                                            ------------
                                                              11,232,814
         Less basis in investment
             owned prior to transaction                        5,188,905
                                                            ------------
         Fair value of net assets to be
             exchanged in the transaction                      6,043,909
                                                            ============


Adjustments to the Pro Forma Condensed  Consolidated  Balance Sheet  (unaudited)
were made to:

(a)      Issue  184,005  shares of South Branch common stock in exchange for the
         Capital State shares not alread y owned at June 30, 1997,  resulting in
         the recognition of $1,960,309 of goodwill.

(b)      Record a  liability  of $165,000  to reflect  management's  estimate of
         nonrecurring  charges  to the  Proposed  Merger.  This  special  charge
         resulted in an after-tax  adjustment to retained  earnings of $101,063.
         These expenses are expected to be recognized  upon  consummation of the
         Proposed  Merger  and  primarily  consist of the costs  anticipated  to
         settle  obligations  under  existing  employment  and  data  processing
         contracts.  Management  will continue to review these charges and there
         can be no  assurance  that such  expenses  will not exceed the  amounts
         recorded in these pro forma statements.

(c)      Record  Capital  State's net assets at  estimated  fair  value,  net of
         applicable  income  taxes  using a 38.75%  combined  Federal  and State
         combined income tax rate and consolidating elimination entries.



                                       16

<PAGE>
30-295



Note 3 - Pro Forma Condensed  Consolidated Statement of Operations Adjustments -
(unaudited)

Adjustments  to the Pro Forma  Condensed  Consolidated  Statement of  Operations
(unaudited) were made to:      

(a)       Record the  amortization  of goodwill  resulting from the  transaction
          over 15 years.

(b)       Record the  accretion of discounts  on  securities  and loans over the
          earlier of estimated average remaining period to maturity or repricing
          date.

(c)       Record amortization of premiums on deposits over the estimated average
          remaining life to maturity.

(d)       Record additional  depreciation expense resulting from the write-up of
          fixed assets over the estimated remaining life of the original assets.

(e)       Record the impact of borrowings and use of operating cash to finance a
          portion  of the  Capital  State  common  stock  acquired p rior to the
          Proposed Merger transaction.

(f)       Record applicable  income tax expense  (benefit)  associated with the
          adjustments recognized in items (b), (c), (d) and (e) above.

                                       17




  
<PAGE>
31-295



                                  INTRODUCTION

     This Prospectus/Joint  Proxy Statement is being furnished to the holders of
South Branch Stock and Capital State Stock in connection  with the  solicitation
of proxies by the Boards of Directors of South Branch and Capital  State for use
at the South  Branch  Special  Meeting and the Capital  State  Special  Meeting,
respectively,   and  at  any   adjournment   or   adjournments   thereof.   This
Prospectus/Joint  Proxy Statement also serves as a prospectus of South Branch in
connection  with the issuance of South Branch Stock to holders of Capital  State
Stock upon consummation of the Merger.

     This  Prospectus/Joint  Proxy  Statement,  the attached  notices of Special
Meetings  of  Stockholders  and the form of proxy and other  documents  enclosed
herewith  are being first  mailed to  stockholders  of South  Branch and Capital
State on or about _________ ___, 1997.






                  SPECIAL MEETING OF CAPITAL STATE SHAREHOLDERS

TIME AND PLACE

     The   Capital    State    Special    Meeting    will   be   held   at   the
______________________   __________________,   __________,   West  Virginia,  on
________ __, 1997 at _____ p.m., local time.

SHARES OUTSTANDING AND ENTITLED TO VOTE; RECORD DATE

     The close of business on __________ __, 1997 has been fixed by the Board of
Directors of Capital State as the record date for the  determination  of holders
of Capital  State Stock  entitled to notice of and to vote at the Capital  State
Special  Meeting and any adjournment or  adjournments  thereof.  At the close of
business  on the Capital  State  Record  Date,  there were  1,200,000  shares of
Capital  State Stock  outstanding  and  entitled to vote.  At the Capital  State
Special Meeting,  Capital State  shareholders  will be entitled to cast one vote
for each share of Capital  State  Stock they hold on the  Capital  State  Record
Date.

PURPOSE AND VOTE REQUIRED

     The purpose of the Special Meeting of Capital State  shareholders is to act
upon the Merger Agreement.  The Merger is subject to the approval of the holders
of a majority of the outstanding  shares of Capital State. No other business may
properly come before the Capital State Special Meeting.

     A  detailed  description  of the  Merger  Agreement  is set  forth  in this
Prospectus/Joint  Proxy  Statement  and the  exhibits  attached  to it.  See the
sections of this  Prospectus/Joint  Proxy  Statement  titled  "Summary" and "The
Merger."

SHAREHOLDERS  ARE URGED TO READ THIS ENTIRE  DOCUMENT  CAREFULLY  BEFORE  VOTING
THEIR SHARES.

     Capital  State's Board of Directors has  unanimously  approved the proposed
Merger  Agreement and unanimously  recommends  that the  shareholders of Capital
State vote "FOR" approval of the Merger Agreement.

     The  presence  in  person  or by  proxy  of at  least  a  majority  of  the
outstanding  shares of Capital  State  Stock  entitled to vote is  necessary  to
constitute a quorum at the Capital State Special  Meeting.  The affirmative vote
of the holders of a majority of the outstanding  Capital State Stock is required
for approval of the Merger Agreement at the Capital State Special Meeting.

                                       18

<PAGE>
32-295



PROXIES

     A proxy  for use by  Capital  State  shareholders  in  connection  with the
Capital  State  Special  Meeting is enclosed  with this  Prospectus/Joint  Proxy
Statement. The proxy will be voted as specified thereon by the shareholder,  and
where no specification  is made on the proxy, a properly  executed proxy will be
voted "FOR" approval of the Merger Agreement.

     Any  stockholder of Capital State giving a proxy has the power to revoke it
at any time before it is exercised  by (i) filing with the  President of Capital
State written notice thereof (Michael H. Hudnall,  President,  The Capital State
Bank, Inc., 2402 Mountaineer Boulevard,  Charleston,  West Virginia 25309); (ii)
submitting a duly-  executed  proxy bearing a later date; or (iii)  appearing at
the Capital State Special Meeting and giving the Secretary  notice of his or her
intention to vote in person.  Proxies  solicited hereby may be exercised only at
the Capital State Special  Meeting and any  adjournment  thereof and will not be
used for any other meeting.  Proxies voting against the proposal may not be used
by management to vote "for" adjournment pursuant to its discretionary  authority
in order to permit further solicitation.

     Capital  State will bear its costs of mailing this  Prospectus/Joint  Proxy
Statement  to its  shareholders,  as well as all other  costs  incurred by it in
connection with the  solicitation of proxies from its  shareholders on behalf of
its Board of Directors.  In addition to  solicitation  by mail,  the  directors,
officers and employees of Capital State and its subsidiaries may solicit proxies
from Capital  State  shareholders  by telephone,  telegram or in person  without
compensation  other than  reimbursement for their actual expenses.  Arrangements
also  will be made with  brokerage  firms and  other  custodians,  nominees  and
fiduciaries for the forwarding of solicitation material to the beneficial owners
of stock held of record by such persons,  and Capital State will  reimburse such
custodians, nominees and fiduciaries for their reasonable out-of-pocket expenses
in connection therewith.


                  SPECIAL MEETING OF SOUTH BRANCH SHAREHOLDERS


TIME AND PLACE

     The    South     Branch     Special     Meeting    will    be    held    at
__________________________,  Moorefield,  West Virginia, on ________ __, 1997 at
_____ _.m., local time.

SHARES OUTSTANDING AND ENTITLED TO VOTE; RECORD DATE

     The close of business on __________ __, 1997 has been fixed by the Board of
Directors of South Branch as the record date for the determination of holders of
South Branch Stock entitled to notice of and to vote at the South Branch Special
Meeting and any adjournment or adjournments thereof. At the close of business on
the South Branch  Record Date,  there were 412,827  shares of South Branch Stock
outstanding  and entitled to vote. At the South Branch  Special  Meeting,  South
Branch  shareholders  will be  entitled to cast one vote for each share of South
Branch Stock they hold on the South Branch Record Date.

PURPOSE AND VOTE REQUIRED

     The purpose of the Special Meeting of South Branch  shareholders is to vote
on (i) approval of the issuance of up to 184,005  shares of South Branch  Valley
in connection with the Merger  Agreement and (ii) approval of an increase in the
authorized shares of South Branch Stock from 600,000 shares of common stock at a
par value of $2.50 per share to 2,000,000  shares of common stock at a par value
of $2.50 per  share.  These  proposals  must be  approved  by the  holders  of a
majority  of the  outstanding  shares of South  Branch.  No other  business  may
properly  come before the South Branch  Special  Meeting or any  adjournment  or
adjournments thereof.

                                       19

<PAGE>
33-295


SOUTH BRANCH AND CAPITAL INTERIM BANK SHAREHOLDER APPROVAL

     South Branch shareholder approval of the issuance of shares is not required
under West Virginia  corporation law or the Articles of  Incorporation  of South
Branch.  However, South Branch will be issuing in excess of 40% of the number of
shares  currently  outstanding  in connection  with the  acquisition  of Capital
State. In consideration of the magnitude of the proposed transaction,  the Board
of  Directors of South  Branch,  in its  discretion,  has elected to present for
approval by South Branch's  shareholders the issuance of up to 184,005 shares of
South Branch Stock, the maximum number of shares which could be exchanged.  Such
approval has been made a condition to consummation of the Merger. If the maximum
number of shares is  exchanged,  it will  constitute  30.83% of the South Branch
Stock outstanding after the transaction.

     In addition, the Merger Agreement provides that the Merger is contingent on
approval  of the  increase in  authorized  shares of South  Branch from  600,000
shares of common  stock  par  value of $2.50  per share to  2,000,000  shares of
common  stock at a par value of $2.50 per  share.  South  Branch  currently  has
412,827  shares of common  stock issued and  outstanding.  South Branch also has
4,115  Treasury  Shares  which are issued but not  outstanding.  An  increase in
authorized  shares is not  necessary for South Branch to exchange the maximum of
184,005 shares required in the proposed Merger.  If the proposal to increase the
authorized shares is not approved,  and the proposal  concerning the issuance of
shares is  approved,  South  Branch  will use 179,890 of its  remaining  183,058
authorized but unissued shares and the Treasury Shares as consideration  for the
Merger.  Without an increase in its  authorized  shares,  South Branch will have
3,168 authorized but unissued shares remaining after consummation of the Merger.
South  Branch's  Board of Directors has presented the proposal to increase South
Branch's  authorized  but  unissued  shares in order to assure  that an adequate
supply  of  authorized,  unissued  shares is  available  for  general  corporate
purposes,  such as future stock  dividends,  or stock  splits,  acquisitions,  a
dividend  reinvestment  plan and other general corporate  purposes,  without the
expense and delay incidental to obtaining  shareholder  approval of an amendment
to the Articles  increasing  the number o  authorized  shares a the time of such
action.  Although  approval of the increase in authorized  shares is a condition
under the Merger  Agreement,  South Branch has the right to waive this condition
and the Board may elect to do so if the amendment is not approved.  The increase
in authorized  shares is not  necessary in order to consummate  the Merger since
South Branch  currently has the authorized but unissued shares necessary and the
Treasury Shares to issue the 184,005 shares in connection  with the Merger.  SEE
"PROPOSAL TO AMEND THE ARTICLES OF INCORPORATION OF SOUTH BRANCH VALLEY BANCORP,
INC TO INCREASE THE NUMBER OF AUTHORIZED SHARES"

     A  detailed  description  of the  Merger  Agreement  is set  forth  in this
Prospectus/Joint  Proxy  Statement  and the  exhibits  attached  to it.  See the
sections of this  Prospectus/Joint  Proxy  Statement  titled  "Summary" and "The
Merger."

SHAREHOLDERS  ARE URGED TO READ THIS ENTIRE  DOCUMENT  CAREFULLY  BEFORE  VOTING
THEIR SHARES.

     South  Branch's  Board of  Directors  has  unanimously  approved the Merger
Agreement and the issuance of up to 184,005 shares in connection therewith,  and
the increase in authorized but unissued shares, and unanimously  recommends that
the shareholders of South Branch vote "FOR" approval of these proposals.

     The  presence  in  person  or by  proxy  of at  least  a  majority  of  the
outstanding  shares of South  Branch  Stock  entitled  to vote is  necessary  to
constitute a quorum at the South Branch Special Meeting. The affirmative vote of
the holders of a majority of the outstanding  South Branch Stock is required for
approval of the proposals presented at the South Branch Special Meeting.

PROXIES

     A proxy for use by South Branch  shareholders  in connection with the South
Branch Special Meeting is enclosed with this  Prospectus/Joint  Proxy Statement.
The proxy will be voted as specified  thereon by the  shareholder,  and where no
specification is made on the Proxy, a properly  executed proxy will be voted FOR
approval of the Proposals (i) to authorize  issuance of up to 184,006  shares of
common stock in  connection  with the  acquisition  of Capital State and (ii) to
increase the authorized  shares of South Branch from 600,000 shares to 2,000,000
shares.

                                       20
<PAGE>

34-295

     Any  shareholder has the right to revoke his or her proxy anytime before it
is exercised  by: (i) filing with the President of South Branch  written  notice
thereof (H. Charles Maddy, III,  President,  South Branch Valley Bancorp,  Inc.,
310 North Main Street,  Moorefield,  West Virginia 26836; (ii) submitting a duly
executed  proxy  bearing a later date;  or (iii)  appearing  at the South Branch
Special Meeting and giving the Secretary  notice of his or her intention to vote
in person.  Proxies voting against the proposal may not be used by management to
vote "for"  adjournment  pursuant  to its  discretionary  authority  in order to
permit further solicitation.

     The proxy  solicitation  of  shareholders  of South Branch is made by South
Branch's  Board of Directors and the cost of such  solicitation  will be paid by
South Branch. In addition to soliciting by mail, directors, officers and regular
employees of South Branch,  who will receive no compensation  for their services
other than their regular  salaries and fees,  may solicit  proxies by telephone,
telegraph, mail, or personal interview.  Brokerage houses, nominees, fiduciaries
and other  custodians have been requested to forward  solicitation  materials to
the  beneficial  owners of South  Branch  Stock held in their  names and will be
reimbursed by South Branch for their expenses in doing so.

     South  Branch will bear its costs of mailing  this  Prospectus/Joint  Proxy
Statement  to its  shareholders,  as well as all other  costs  incurred by it in
connection with the  solicitation of proxies from its  shareholders on behalf of
its Board of Directors.  In addition to  solicitation  by mail,  the  directors,
officers and employees of South Branch and its  subsidiaries may solicit proxies
from South  Branch  shareholders  by  telephone,  telegram or in person  without
compensation  other than  reimbursement for their actual expenses.  Arrangements
also  will be made with  brokerage  firms and  other  custodians,  nominees  and
fiduciaries for the forwarding of solicitation material to the beneficial owners
of stock held of record by such persons,  and South Branch will  reimburse  such
custodians, nominees and fiduciaries for their reasonable out-of-pocket expenses
in connection therewith.


            INFORMATION WITH RESPECT TO THE CAPITAL STATE BANK, INC.

ORGANIZATIONAL HISTORY

     Capital  State is a West  Virginia  corporation  organized on September 11,
1995  through the  efforts of Mr. Fred  Haddad,  a  prominent  Charleston,  West
Virginia  businessman and investor,  who advanced funds to Capital State under a
line of credit to fund its initial  start-up stage beginning May 12, 1995, which
included the negotiation of a lease of certain  property for the construction of
Capital State's facility  thereon,  the purchase of equipment and  improvements,
and the hiring of certain  executive  officers of Capital State.  As part of its
organization,  Capital State  contracted with the investment firm Ferris,  Baker
Watts,  Incorporated  who marketed stock  pursuant to an offering  memorandum to
market, on a best efforts basis,  1,200,000 shares of common stock at a price of
$10 per share.  The stock offering  resulted in $11,598,528 in proceeds,  net of
$401,472 in issuance costs,  which was used to capitalize  Capital State.  Total
advances  under the line of credit  provided  by the  organizer,  which  accrued
interest  at the Bank One Prime  interest  rate,  totaled  $2,025,000,  and were
repaid,  including interest which totaled $39,404, on December 11, 1995 from the
proceeds   resulting  from  the  successful   stock  offering.   For  additional
discussions on significant  transactions  related to the organization of Capital
State, reference should be made to the section entitled "Properties".

     Capital State, which was issued a Certificate of Incorporation on September
11, 1995 and a  Certificate  of  Authority on December 8, 1995 under the banking
laws of the state of West Virginia,  commenced  operations on December 11, 1995.
Capital State was formed to engage in the business of banking in West  Virginia.
Its deposits are insured by the Federal Deposit Insurance  Corporation ("FDIC").
It is not a member of the  Federal  Reserve  System.  Capital  State's  business
activities  are  conducted  through  its only  office  facility  located at 2402
Mountaineer  Boulevard in Southridge Center,  Charleston,  Kanawha County,  West
Virginia. Capital State offers drive-through facilities and an outdoor automated
teller machine (ATM) at that location and currently has no branches and operates
no off-premises ATMs.


                                       21
<PAGE>
35-295


GENERAL

     Capital State is a federally-insured depositary institution offering a full
range of banking  services,  except for trust  services,  primarily to customers
located within its market area.  Deposit  accounts are insured by the FDIC up to
the maximum  applicable  limits.  Capital State offers both its  individual  and
business  customers  assorted  deposit  products  with  varying  maturities  and
interest  rates,  including  a full line of interest  bearing  and  non-interest
bearing accounts;  certificates of deposit (both fixed and variable); individual
retirement  accounts;  club savings  accounts;  safe deposit boxes; and official
checks.  Nontraditional  products  such as mutual  funds and  annuities  are not
presently offered.

     Capital State offers a full spectrum of lending  services to its customers,
including  commercial loans and lines of credit,  residential real estate loans,
consumer  installment loans, credit cards, and other personal loans. Loan terms,
including  interest rates, loan to value ratios,  and maturities are tailored as
much as  possible  to meet  the  needs of the  borrower.  Commercial  loans  are
generally  secured by various  collateral,  including  commercial  real  estate,
accounts  receivable  and business  machinery and  equipment.  Residential  real
estate  loans  consist  primarily  of  mortgages  on  the  borrower's   personal
residence,  and are typically  secured by a first lien on the subject  property.
Consumer  and  personal  loans are  generally  secured,  often by first liens on
automobiles,  consumer  goods or  depository  accounts.  Capital  State has also
established   relationships   with  various   automobile   dealers  to  purchase
installment  sales  contracts  originated by area dealers and to provide  direct
financing to consumers for the purchase of motor vehicles.

     A special  effort is made to keep loan  products  as  flexible  as possible
within the  guidelines  of prudent  banking  practices in terms of interest rate
risk and credit risk.  Capital State  lending  personnel  adhere to  established
lending limits and authorities based on each individual's  lending expertise and
experience. Capital State does not currently originate loans for sale.

     When   considering   loan   requests,   the  primary   factors  taken  into
consideration by Capital State are the cash flow and financial  condition of the
borrower, the value of the underlying collateral,  if any, and the character and
integrity  of the  borrower.  These  factors are  evaluated  in a number of ways
including an analysis of financial statements,  credit reviews and visits to the
borrower's place of business.

     In order to specifically focus on customer sales and services,  most of the
backroom operations are out- sourced. Functions out-sourced include bookkeeping,
statement  rendering,  proof and transit and document storage.  Products such as
credit cards, are also out-sourced with third party vendors.

CONCENTRATIONS

     The Bank grants installment,  commercial and residential loans to customers
primarily in Kanawha,  Boone and Lincoln  Counties,  West  Virginia and adjacent
counties.  Although the Bank strives to maintain a diversified  loan  portfolio,
exposure  to credit  losses can be  adversely  impacted  by  downturns  in local
economic and employment  conditions.  Major employment within the market area is
diverse but  primarily  includes  the  industries  of  government,  health care,
education,  coal  production  and related  services,  and various  professional,
financial and related service industries.

     The Bank accepts  chattel  paper  without  recourse  from various  approved
businesses,  primarily automobile dealerships,  within its lending area. Capital
State has sole discretion whether to purchase such paper on a case by case basis
which is evaluated  substantially  under the Bank's normal  credit  underwriting
standards and is generally secured by a first lien on the property  purchased by
the borrower.

     The Bank had a  concentration  of  deposits  from one  related  party which
approximated $1,428,159 or 6.14% of total deposits at June 30, 1997.

     Additional  information related to these risk concentrations is included in
the Notes to Financial  Statements  which is included in the section  "Financial
Information Concerning Capital State Bank, Inc."


                                       22
<PAGE>
36-295


MARKET AREA

     Capital  State's  primary  market area  consists of south  central  Kanawha
County,  West Virginia,  including  portions of Charleston and South Charleston,
West  Virginia and adjacent  portions of Boone and Lincoln  Counties  (hereafter
referred  to  as  the  Capital  State's  primary  market  area).  This  area  is
predominately  rural,  comprised  of  moderate  income  households  and small to
medium-sized businesses (retailers in the Southridge Shopping Center, automobile
dealerships, service and contracting businesses,  professionals, and local small
manufacturers). Major employment within the market area is diverse but primarily
includes the industries of government,  health care, education,  coal production
retail service industries.  December,  1996 unemployment  rates,  unadjusted for
seasonal  variations,  in the primary market area are estimated at 5.0% compared
to the national  average of 5.0% and the West Virginia  average of 7.4% based on
statistics obtained from the Bureau of Labor Statistics.

     The Southridge Center, in which Capital State's bank facilities is located,
is a new retail center which  primarily  attracts  consumers from Charleston and
South Charleston and the adjacent  unincorporated areas of Kanawha,  Lincoln and
Boone Counties.  Southridge Center businesses  currently employ in excess of one
thousand  people and  development  of the Center and adjacent 117 acre  business
park continues to contribute to the expansion of the market area population.

     Charleston and South Charleston,  West Virginia, are included in Charleston
Metropolitan  Statistical Area (Charleston MSA) consisting of Kanawha and Putnam
Counties.  The Charleston MSA, of which an estimated 50.0% is considered  within
Capital  State's  primary market area,  has a population of 255,139,  per capita
income of $21,304,  and a median family  income of $31,863 based on  information
provided by the Business and Industrial  Development  Corporation of the Kanawha
Valley  as of  February  25,  1997.  The  Charleston  MSA has been  experiencing
declining  population and slow business  growth in recent years,  although there
are some indications of improvement in each.

     Although  commuters and shoppers from adjacent  Lincoln and Boone  Counties
who regularly  conduct business in Kanawha County offer an additional  potential
customer  pool,  both counties have a small  population  with a lower per capita
income and median family income as well as a higher  unemployment  rate than the
Charleston MSA.  Management  estimates that  approximately  25% of the number of
deposit  accounts  held and  approximately  30% of the  number of loan  accounts
outstanding  at June 30, 1997 are from  customers  residing in Lincoln and Boone
Counties.

EMPLOYEES

     At June 30, 1997,  Capital  State  employed 12  full-time  and no part-time
employees. Such employees are not represented by any collective bargaining unit,
and management believes its employee relations are satisfactory.

COMPETITION

     The competitive and regulatory  climate of the banking business has changed
dramatically  since the  collapse of the  savings and loan  industry in the late
1980's and early 1990's and is highly competitive.  The increasingly competitive
environment  is  a  result  primarily  of  changes  in  regulation,  changes  in
technology  and  product  delivery   systems,   and  the  accelerating  pace  of
consolidation among financial services providers.  Consolidation has reduced the
number of independent community banks and the remaining  institutions similar to
Capital State must compete with  established  banks and thrifts for deposits and
lending  opportunities,  many of which have significantly  greater financial and
marketing resources than the Capital State.  Management has identified 7 banking
institutions having a total of 14 offices,  including offices of the six largest
bank holding companies in the state of West Virginia, as Capital State's primary
competitors. Huntington Banks West Virginia operates the closest competitor bank
facility  through  its  branch in a portion  of  Southridge  Center  immediately
adjacent to the shopping  center in which Capital  State is located.  Huntington
National Bank is the third largest bank holding  company in West  Virginia.  The
next  closes  competitor  bank  facility,  operated by One Valley  Bancorp,  the
largest  bank  holding  company in West  Virginia,  is  located at Ashton  Place
shopping center, located approximately four miles from Capital State.


                                       23

<PAGE>
37-295

     For  most of the  services  which  Capital  State  perform,  there  is also
competition  from  financial  institutions  other  than  commercial  banks.  For
instance,  approximately  28 credit unions with offices in Kanawha County,  West
Virginia,  and  various  issuers  of  commercial  paper and money  market  funds
actively compete for deposits and for various types of loans. In addition,  some
traditional  banking  services or  competing  services  are offered by insurance
companies, investment counseling firms and other business firms and individuals.

     The principal competitive factors in the markets for deposits and loans are
interest rates, either paid (on deposits) or charged (on loans).  Kanawha, Boone
and Lincoln  Counties of West Virginia had an estimated  $2.788 billion in funds
on deposit with  commercial  banks based on the latest data  available  from the
FDIC as of June 30,  1996.  At June 30,  1997,  Capital  State held  deposits of
$23,261,634,  or .80% of the  market  share.  In its bank  charter  application,
management  forecasted it would attract approximately 1.0% of the deposit market
share after one year.  Loan-to-deposit ratios, excluding commitments to lend, of
offices  serving  Capital  State's  primary market area are estimated to average
approximately 75%. Capital State at June 30, 1997 had a loan-to-deposit ratio of
88.2%.

     In order to compete with the other  financial  service  providers,  Capital
State   principally   relies  upon  local   promotional   activities,   personal
relationships  established  by  officers,   directors  and  employees  with  its
customers,  and  specialized  services  tailored to meet its  customers'  needs.
Capital  State has a marketing  program  that uses  various  facets of marketing
media, including direct mail, newspaper, radio and some television.

Since  January  1,  1987,  banks in West  Virginia  have  been  permitted,  with
appropriate regulatory approval, to establish branch banks statewide within West
Virginia.  During the 1996 West Virginia  Legislative session completed in early
March  1996,  Senate  Bill 280 was  approved  which  gives the same  powers  and
privileges to  out-of-state  banks that operate  branches in West Virginia as is
given to banks chartered in West Virginia.  See section entitled "REGULATION AND
SUPERVISION-Reigle-Neal Interstate Banking Bill."

PROPERTIES

     Capital  State's only banking  office is located in the  Southridge  Center
located in Kanawha  County,  West  Virginia,  on a leased  parcel of real estate
containing approximately 0.976 acres. The parcel fronts on Mountaineer Boulevard
which  connects with U.S. 119 (Corridor G) at the  Southridge  Center  entrance.
Southridge  Center,  which  currently has several major national retail business
chains such as  Wal-Mart,  SAM's and Lowes and  continues  to be  developed,  is
adjacent to Southridge Business Park.

     The lease of the real  estate on which  Capital  State's  office is located
(the  "lease")  has an  initial  term of fifty  (50) years  which  commenced  on
November 11, 1995 and terminates on the fiftieth  anniversary thereof. The lease
will  automatically  renew for a period ending August 31, 2091,  unless  Capital
State gives notice of termination or unless the landlord has exercised the right
to terminate the lease by reason of a default. Rental for the initial fifty (50)
year term of Three Hundred  Thousand  Dollars  ($300,000) was prepaid in two (2)
equal  installments,  the first when Capital State  received its charter and the
second when Capital State opened for business.  Rental for the extended terms of
the lease will be at the then prevailing market rate either on an annual or lump
sum basis. In addition to the rent,  Capital State is obligated to pay an annual
maintenance  fee for common areas and to pay all taxes and  assessments  against
the land, building and improvements. Additional financial information related to
this lease is included in Note 8 to the financial  statements which are included
under the section "FINANCIAL  INFORMATION  CONCERNING CAPITAL STATE BANK, INC. -
Financial  Statements  (for the  Quarter  and Six Months  Ended  June 30,  1997)
(Unaudited)."

     The lease is a sublease of  property  leased by THF-CG  Charleston  Limited
Partnership from Ridge Line, Inc., the owner.  Neither THF-CG Charleston Limited
Partnership,  its partners,  nor Ridge Line, Inc., is a party related to Capital
State.  The lease was  negotiated  by Mr. Fred Haddad,  and organizer of Capital
State,  in his own name with the right to assign it to Capital  State.  Mr. Fred
Haddad negotiated the contract for the architect and construction contractor

                                       24

<PAGE>
38-295


and  advanced  funds for  construction  and  improvements.  Mr. Fred Haddad also
provided  office  space to  executive  management  of Capital  State  during the
construction period.

     During 1995,  Capital  State  completed  construction  of a building on the
leased parcel which serves as its main banking  office.  The main banking office
is a two story building  containing  approximately  10,000 square feet of usable
space, of which Capital State currently utilizes approximately 6,000 square feet
in its  operations.  Under  the  lease,  the  building  may  only be used  for a
financial  institution as defined in the lease, although the second story may be
leased to third  parties as  professional  office  space,  pending  the needs of
Capital State. The additional building space is currently held for lease however
to date, no tenant agreements have been executed.  Adjacent to the Bank building
on the same  property  are three (3)  drive-in  teller  stations and an exterior
automated teller machine. Both on-site and nearby parking are available.

     During 1995, Capital State reimbursed Mr. Fred Haddad a total of $2,064,404
for funds advanced to acquire the lease,  construct the banking facility and pay
pre-opening  costs and expenses,  including  interest  incurred of $39,404 at an
average  interest  rate of 8.25%,  from the  proceeds  of the stock  offering in
return  for an  assignment  of the lease  and a  transfer  of all  rights in the
building and equipment.

LEGAL PROCEEDINGS

     To  the  best  of  management's  knowledge,  there  are  no  pending  legal
proceedings  to which  Capital  State  is a party  which  may have a  materially
adverse effect upon Capital State's business or financial position.


TRANSACTIONS WITH DIRECTORS, EXECUTIVE OFFICERS AND PRINCIPAL SHAREHOLDERS

     Directors  and  executive  officers  of  Capital  State,  members  of their
immediate families and business  organizations,  and individuals associated with
them are customers  of, and have had normal  banking  transactions  with Capital
State.  All such  transactions  were made in the ordinary  course of business on
substantially the same terms, including interest rates and collateral,  as those
prevailing at the time for  comparable  transactions  with other persons and did
not  involve  more than the  normal  risk of  collectibility  or  present  other
unfavorable  features.  The  aggregate  amount of activity with respect to loans
granted to related parties was $1,348,953,  which is approximately  13% of total
equity capital for the period ended June 30, 1997. Deposits from related parties
totaled  approximately  1,690,000 or 7.2% of total deposits at June 30, 1997. It
is anticipated  that loan and deposit  relationships  with related  parties will
continue in 1997, although the extent of such transactions is not known.

Capital  State  has  also  established  relationships  with  various  automobile
dealerships  to  purchase   installment  sales  contracts   originated  by  area
dealerships  and to provide  direct  financing to  consumers  for the purpose of
motor vehicles (herein collectively  referred to as "Chattel Paper" or "Indirect
Loans").  These  relationships  include the  purchase of chattel  paper from one
dealership which is considered a related party to Capital State.  Indirect loans
outstanding  which  have  been  accepted  from  this  related  party  dealership
approximated  $1,072,516  or 57% of all  indirect  lending  at  June  30,  1997.
However,  indirect  loans  originated  represent  less  than 1% of  total  loans
outstanding at June 30, 1997. During 1996, the Bank had an indirect relationship
with a former  director  who has since  resigned.  This former  director had two
dealerships  and the dollar  amount of chattel  paper  purchased  from these two
dealerships  approximated  $346,722  as of  June  30,  1997.  The  "Dealer-Bank"
Agreement for the  sale-purchase  of all chattel paper is  standardized  for all
area  dealerships  who have been  contacted to  participate.  Under the terms of
Capital State's  indirect loan program,  with the exception of the  dealership's
completion of the loan application  with their customer,  Capital State performs
the same credit  analysis on the  application  as it would for loans  originated
directly,  including  the  approval of  loan-to-collateral  value and  repayment
terms.  Based upon the interest  rate charged by the  dealership  and the credit
rating of the borrower,  the  dealership  receives a fee in accordance  with the
"Dealer-Bank  Agreement."  This fee is fully  refunded  to Capital  State by the
dealer if the loan is repaid in full within 90 days.  For the period  ended June
30, 1997, indirect loan fees paid to dealerships considered a related party were
not significant. Currently all chattel paper purchased by Capital State has been
on a nonrecourse  basis. It is anticipated that indirect lending  relations with
dealerships considered to be related parties will continue in 1997.

                                       25

<PAGE>
39-295


     Capital  State also  receives  services  from  directors or firms which are
considered  related  parties to Capital  State.  The most  significant  of these
services include the purchase of various insurance coverage services.  The total
expenses  recognized for these services are  insignificant,  individually and in
the  aggregate,  for the six month  period  ended June 30, 1997 and for the year
ended  December 31, 1996. It is anticipated  that various  services from parties
considered  related to Capital State,  including  services for  insurance,  will
continue in 1997.

EXECUTIVE COMPENSATION

     The following table sets forth the  compensation  paid by Capital State for
its last fiscal year to the chief  executive  officer.  Capital State  commenced
operations  on December 11, 1995.  Other than the chief  executive  officer,  no
other  officer  received in excess of $100,000 on an annualized  basis.  Capital
State does not have any retirement  plans,  stock plans,  or other  compensatory
plans.

Summary Compensation Table
<TABLE>
<CAPTION>


                                                                Annual Compensation

                                              Fiscal                                 Other Annual
Name and Principal                            Year              Salary               Compensation 
- --------------------------------------     ------------        ----------------     ----------------   
<S>                                                             <C>                    <C>    
Michael H. Hudnall                                              $100,000 annual        $2,342 (1)
President and Chief Executive Officer         1996              base salary

- --------------------------------------------------------------------------------
</TABLE>


    (1)        Represents  value of  additional  life  insurance and use of 1995
               Chevy Blazer provided by Capital State for Mr. Hudnall.

     Mr. Hudnall's annual base salary for 1997 is $105,000. No bonuses have been
or are  anticipated  to be paid to Mr.  Hudnall for the year ended  December 31,
1997.

EMPLOYMENT AGREEMENTS

     Michael H. Hudnall is employed as the President and Chief Executive Officer
of Capital State pursuant to a contract approved by the Board of Directors.  The
term of the current  contract  commenced  on  December  8, 1995,  and expires on
December 31, 2000.  The agreement  provides that Mr. Hudnall will receive a base
salary of $100,000 for the first year, with annual  increases in the base salary
of $5,000 for each of the next four years.  Beginning in calendar year 1996, Mr.
Hudnall  also will  receive a bonus of 0.75% of net after tax  income of Capital
State  during each  calendar  year through  2000 if Capital  State  achieves the
"Performance Standards",  hereinafter described, in each such calendar year. The
Performance  Standards  require that (a) the loan  delinquency  rate (loans more
than  thirty  days past  due) not  exceed 2% for the  calendar  year,  (b) loans
charged off not exceed 9.25% of gross loans  outstanding for such calendar year,
and, in addition,  (c) for the third,  fourth and fifth  calendar  years (i) net
income equal at least 12.5%  return on equity and (ii) return on average  assets
equal at least 1%.  Since the  Capital  State had a loss for the year 1996,  Mr.
Hudnall received no bonus for the year.  Notwithstanding  such bonus provisions,
the Board of Directors by an affirmative vote deny such bonus if the President's
performance  has not  adequately  advanced the interests of Capital State or has
endangered Capital State. Mr. Hudnall is permitted to use a Capital  State-owned
vehicle  pursuant to the agreement.  In addition,  Mr. Hudnall receives the same
medical insurance and dental insurance  coverage  available to all other Capital
State employees and is covered by a life insurance  policy in an amount equal to
twice his annual salary.



                                       26

<PAGE>
40-295


                CERTAIN BENEFICIAL OWNERS OF CAPITAL STATE STOCK

     The  following  table  sets  forth  information  as  of  August  31,  1997,
concerning (i) the only persons or entities,  including any "group" as that term
is used in Section 13(d)(3) of the Exchange Act, who or which was not affiliated
with Capital State and was known to Capital State to be the beneficial  owner of
more than 5% of the  issued and  outstanding  Capital  State  Stock and (ii) the
shares of Capital  State Stock  beneficially  owned by each  director of Capital
State and all  directors  and  executive  officers  of Capital  State as a group
excluding qualifying shares.

<TABLE>
<CAPTION>

Title of Class        Name and Address of                Amount and Nature of               Percent of
                      Beneficial Owner                   Beneficial Ownership               Beneficial Ownership
- ------------------------------------------------------------------------------------------------------------------
<S>                   <S>                                <C>             <C>                     <C> 
Common Stock          South Branch Valley, Inc.          Direct           Indirect
                      310 N. Main Street
                      Moorefield, WV 26836               473,180          10,307                  40.33%  (1)

</TABLE>


    (1) On March 14, 1997, South Branch purchased 50,000 shares of Capital State
    stock from Ferris,  Baker Watts at a purchase price of $10.25 per share.  On
    June 17, 1997,  South Branch  purchased  424,680 of Capital State Stock at a
    purchase  price of $11.00 per share from Fred L.  Haddad,  Karen L.  Haddad,
    Larry Haddad, Susan Haddad, Lauren Haddad,  Elizabeth Haddad and Paul White.
    In consideration of their  willingness to serve on the Board of Directors of
    Capital State,  South Branch  transferred 500 shares each to Messrs.  Maddy,
    Cookman and Michael for an aggregate of 1,500 shares.  Accordingly,  Messrs.
    Maddy,  Cookman, and Michael,  directors of South Branch who currently serve
    on the Board of Directors of Capital State,  each own respectively 800, 500,
    and 500 shares of Capital State.  Two other  directors of South Branch,  Mr.
    John W.  Crites and Mr.  Gary L.  Hinkle own 5000 and 4307 shares of Capital
    State,  respectively.  Accordingly,  South Branch and its  affiliates  which
    include directors,  executive  officers and principal  shareholders of South
    Branch,  own  approximately  40.33% of the issued and outstanding  shares of
    Capital State.


Directors:
<TABLE>
<CAPTION>


Name of Beneficial Owner (1)                Amount and Nature of Beneficial Ownership(1)       Percent of Class
- ----------------------------------------------------------------------------------------------------------------
<S>                                                             <C>                                  <C> 
Michael H. Hudnall                                              1,470                                .12% (2)
Emma L. Byrnside                                                  500                                .04%
Richard E. Heffelfinger                                           500                                .04%
Louis M. Weisberg                                               5,500                                .45% (8)
Kimberly Orders Lewis                                           2,500                                .21%
Richard Lee Howard, D.D.S.                                      4,500                                .38%
Frank A. Baer, III                                              3,800                                .32% (4)
Mary E. Williams                                                2,000                                .17% (9)
Joseph B. Holland, Jr.                                          3,500                                .29% (5)
Brooks F. McCabe, Jr.                                           4,500                                .38% (6)
Stephen D. Wehrle                                                 500                                .04%
Robert N. Duty                                                    500                                .04%(10)
</TABLE>

                                       27

<PAGE>
41-295
<TABLE>


Name of Beneficial Owner (1)                Amount and Nature of Beneficial Ownership(1)       Percent of Class
- ----------------------------------------------------------------------------------------------------------------
<S>                                                             <C>                                 <C>  <C>
Georgette R. George                                             4,200                               .35% (3)
Charles S. Piccirillo                                           4,000                               .33% (7)
James M. Cookman                                                    0                               .00% (11)
H. Charles Maddy, III                                             300                               .03% (11)
Harold K. Michael                                                   0                               .00% (11)
Frederick L. Haddad, Jr.                                        9,500                               .79%
                                                             --------                            ----------
                                                               47,770                              3.98%
                                                             ========                            ==========
Directors and Executive
Officers as a Group of 18 Persons                              47,770                              3.98%
                                                             ========                            ==========

</TABLE>

    (1)        Included  in the shares  set forth in the table  above are shares
               owned by the nominee,  the nominee's  spouse,  minor children and
               certain  other  family  members and shares over which the nominee
               has voting control and power of disposition,  except as otherwise
               indicated.  The number of shares  indicated and the percentage of
               total excludes  Directors'  qualifying shares. Each Director must
               own  500  qualifying  shares.   Unless  otherwise   indicated  by
               footnotes,  shares shown are  registered in nominee's  name.  The
               percentage shown is the percentage of total shares issued.  Share
               amounts and  percentages of share  ownership are calculated as of
               August 31, 1997.

    (2)        1,470 shares  indicated are held in an IRA established by nominee
               for nominee's benefit.

    (3)        2,000 of these shares are held in spouse's pension account.

    (4)        Mr. Baer owns 3,500  shares  jointly with his spouse and has sole
               voting power over 150 shares in the name of each of his two minor
               children.

    (5)        3,500 shares are registered in the name of Joe Holland Chevrolet,
               Inc., over which the nominee exerts a controlling influence.

    (6)        1,000  shares are  registered  in the name of McCabe Land Company
               Limited  Partnership  over which the  nominee  exerts sole voting
               power.

    (7)        3,500  shares  are  held in an IRA  established  by  nominee  for
               nominee's benefit.

    (8)        1,000 shares are owned by Mr. Weisberg's  spouse; 500 shares by a
               minor child.

    (9)        2,000  shares  are  held  in an  IRA  established  for  nominee's
               benefit.

    (10)       500 shares are owned jointly with spouse.

    (11)       Messrs. Cookman, Maddy, and Michael each own qualifying shares of
               Capital State.  Mr.  Cookman owns 500 shares,  Mr. Maddy owns 500
               qualifying shares for a total of 800 shares, and Mr. Michael owns
               500 shares.

     Under the Merger Agreement, the Capital State Board of Directors has agreed
to vote their shares in favor of the Merger  commensurate  with their  fiduciary
duty to Capital State.


                                       28

<PAGE>
42-295



                 CERTAIN BENEFICIAL OWNERS OF SOUTH BRANCH STOCK


     The  following  table  lists each  shareholder  of South  Branch who is the
beneficial owner of more than 5% of South Branch Stock, as of August 31, 1997.

<TABLE>

<CAPTION>

     Title                    Name and Address           Amount and Nature of                          Percent of
    of Class                 Beneficial Ownership        Beneficial Ownership              of Beneficial Ownership
- -------------------------------------------------------------------------------------------------------------------
                                                           Direct            Indirect

<S>                                                       <C>                 <C>                   <C>   
    Common Stock                 John W. Crites           27,300              23,905                12.42%
    Common Stock                 Jeffrey E. Hott           4,530              16,975                 5.20%

</TABLE>


Common Stock

     Share  ownership of South Branch  directors is set forth below as of August
31, 1997.  Directors have sole voting and investment authority of directly owned
shares.  Indirect  shares for each  individual  director  include those owned by
spouses and immediate family members, unless otherwise indicated.
<TABLE>
<CAPTION>


            Name of                   Qualifying                        Other Shares
           Beneficial                    Shares                      Beneficially Owned                   Percent of
             Owner                        Owned              Direct                   Indirect            Class**
- -------------------------------  ---------------------   -----------------------------------------  -----------------
<S>                                       <C>                     <C>                  <C>   <C>          <C> 
Oscar M. Bean                             1,000                   6,536                1,738 (4)          2.0%
Donald W. Biller                          1,000                     506                5,120 (9)          1.4%
James M. Cookman                          1,000                      -                 1,161 (7)           .3%
John W. Crites                            1,000                  26,300               23,905 (2)         12.2%
Thomas J. Hawse, III                      1,000                   2,100                   -                .5%
 Phoebe F. Heishman                       1,000                   9,150                1,540 (5)          2.6%
Gary L. Hinkle                            1,000                  11,162                2,400 (8)          3.3%
Jeffrey E. Hott                           1,000                   3,530               16,975 (3)          5.0%
H. Charles Maddy, III                       *                       202                  783 (6)           .2%
Harold K. Michael                         1,000                      38                   -                .0%
Mary Ann Ours                             1,000                   4,121                   -               1.0%
Russell F. Ratliff, Jr.                     *                       950                  838 (6)           .4%
Harry C. Welton, Jr.                      1,000                   1,840                9,465 (1)          2.7%
                                                               --------              --------         --------
                                                                 66,435               63,925             31.6%
                                                               ========              ========         ========
All directors and executive
officers as a group (14
persons)                                                         66,435                64,348           31.7%
                                                               ========              ========         ========


</TABLE>

                                       29
<PAGE>
43-295


*   Director/employee   not   required  to  own  1,000  shares  to  qualify  for
    directorship.
**  Does not include qualifying shares.

(1)  All  shares  indirectly  held  are  owned  by  the  spouses  of  the  named
     individual.

(2)  All  shares  indirectly  held by Mr.  Crites  are owned by  Allegheny  Wood
     Products,   Inc.  of  which  Mr.  Crites  is  the  president  and  majority
     shareholder.

(3)  150 shares are owned by Mr. Hott's minor  children;  9,725 shares are owned
     by E. E. Hott,  Inc.  and 7,100  shares are owned by Franklin  Oil Co. (Mr.
     Hott is vice president of both companies).

(4)  55 shares  are owned by Mr.  Bean's  spouse;  493  shares  are owned by Mr.
     Bean's minor children; 1,190 shares are owned by Mr. Bean's mother for whom
     he has power of attorney.

(5)  220 shares are owned by Ms.  Heishman's  spouse;  1,320 shares are owned by
     minor children.

(6)  Fully vested  shares held on behalf of named  individual  in the  Company's
     ESOP.








  
                                       30
<PAGE>
44-295


                                   THE MERGER

     The  following  is a  discussion  of the  material  aspects of the proposed
transaction.  It includes a summary of the terms of the Merger  Agreement and is
qualified in its entirety by  reference to the  Agreement,  which is attached to
this Prospectus/Joint Proxy Statement as Annex A.

GENERAL

     The Boards of Directors of South Branch and Capital  State have  determined
that the  Merger is fair to and in the best  interests  of the  stockholders  of
South Branch and Capital State, respectively,  and have unanimously approved the
Merger  Agreement.  Accordingly,  the Boards of  Directors  of South  Branch and
Capital State  unanimously  recommend that the  stockholders of South Branch and
Capital State, respectively, vote "FOR" approval of the Merger Agreement.

THE MERGER CONSIDERATION

     In accordance  with the terms of and subject to the conditions set forth in
the Merger Agreement, Capital State will be merged with and into Capital Interim
Bank, Inc.  ("Capital  Interim Bank"), a wholly owned subsidiary of South Branch
which was chartered to facilitate the Merger.  Capital Interim Bank will survive
the  Merger and will  assume  the name  "Capital  State  Bank,  Inc." The Merger
Agreement  provides that at the Effective Time each outstanding share of Capital
State  Stock ( not  including  any shares held by South  Branch or a  subsidiary
thereof  other  than  in a  fiduciary  capacity  or in  satisfaction  of a  debt
previously  contracted) shall, by virtue of the Merger and without any action on
the part of the holder  thereof,  be converted into the right to receive one (1)
share of South Branch  Stock for each 3.95 shares of Capital  State Stock owned,
or .2531  shares of South  Branch  stock for each share of Capital  State  stock
owned.

     No  fractional  shares of South Branch  Stock will be issued in  connection
with the  Merger  and,  in lieu  thereof,  Capital  State  shareholders  will be
entitled to receive cash for such  fractional  shares based on an assigned value
of $43.50 share. No shareholder will be entitled to dividends,  voting rights or
any other rights in respect of any fractional  shares. If the outstanding shares
of South Branch Stock are changed into a different  number or class by virtue of
any  reclassification,  split,  stock  dividend,  exchange  of shares or similar
event, then the Exchange Ratio will be adjusted proportionately. The issuance of
South Branch Stock for other corporate purposes,  such as for other acquisitions
or pursuant  to stock  option  plans,  will not result in an  adjustment  to the
Exchange Ratio.  From and after the  consummation  of the Merger,  Capital State
shareholders  will cease to have any rights with  respect to such  shares  other
than the  right to  receive  the  Merger  Consideration,  and such  shares  will
thereafter  be deemed  canceled and void.  The sole rights of such  shareholders
will be to receive the Merger Consideration.

EXCHANGE OF CAPITAL STATE STOCK CERTIFICATES

     Each  holder of  certificates  representing  shares of Capital  State Stock
will, upon the surrender to South Branch,  or its agent, of such certificates in
proper form, be entitled to receive a certificate or  certificates  representing
the number of whole  shares of South  Branch  Stock  into which the  surrendered
certificates  shall  have  been  converted  by  reason  of  the  Merger.   Until
surrendered for exchange,  each  outstanding  certificate of Capital State Stock
shall be deemed for all corporate purposes to evidence the ownership of the full
number of  shares  of South  Branch  Stock  into  which  such  shares  have been
converted by reason of the Merger.

     Until a Capital  State  shareholder's  outstanding  certificates  have been
surrendered, South Branch may, at its sole discretion, withhold, with respect to
such Capital State shareholder,  as applicable (i) the certificates representing
the  shares of South  Branch  Stock into which  such  Capital  State  shares are
converted  by reason of the  Merger;  and (ii) the  distribution  of any and all
dividends  and payment for  fractional  shares with  respect to the South Branch
Stock to which the Capital State  shareholder is entitled.  Upon the delivery to
South Branch of the  outstanding  Capital State  certificates by a Capital State
shareholder,   there  will  be  delivered  to  the  record  holder  thereof  the
certificate  representing  the  shares  of the South  Branch  Stock to which the
exchanging  Capital State holder is entitled,  along with any dividends  thereon
and any payment for fractional shares, all without interest.

                                       31
<PAGE>
45-295


     CERTIFICATES  EVIDENCING  CAPITAL  STATE  STOCK  SHOULD NOT BE  RETURNED TO
CAPITAL  STATE WITH THE ENCLOSED  PROXY AND SHOULD NOT BE FORWARDED  UNTIL AFTER
RECEIPT OF A LETTER OF  TRANSMITTAL  WHICH  WILL BE  PROVIDED  TO CAPITAL  STATE
SHAREHOLDERS  BY  SOUTH  BRANCH,  WHICH  ACTS AS ITS OWN  TRANSFER  AGENT,  UPON
CONSUMMATION OF THE MERGER.

BACKGROUND OF AND REASONS FOR THE MERGER

     Capital  State was formed on the premise  that there was a need for a small
independent  bank serving south central  Kanawha County and portions of adjacent
Boone and Lincoln  Counties.  The Bank was viewed as an alternative to the large
multi-city and multi-state  banks which were  increasingly  dominating the local
market.  The  organizers  believed that a small  independent  bank could be more
responsive  to  the  local  community  and  would  be  attractive  to  potential
customers.

     Since the Bank commenced  operations on December 11, 1995,  there have been
several  informal  inquiries  of the Bank and its  principal  shareholder  about
possible  acquisitions  and mergers.  For a variety or reasons,  those  informal
inquiries did not result in  substantive  discussions.  No proposal for a merger
was  presented  to the Bank or any of its  officers  or  directors  prior to the
proposal from South Branch Valley .

     South Branch Valley initially approached the Bank's major shareholder, Fred
Haddad,  in November,  1996,  to express an interest in  acquiring  his stock in
Capital  State . Mr.  Haddad,  who had  played a role in the  Bank's  formation,
negotiated with representatives of South Branch for a cash sale of his stock and
the stock of his  family  which sale was  consummated  on June 17,  1997.  South
Branch acquired  additional  stock from Ferris,  Baker Watts after  negotiations
with  Mr.  Haddad  had  resulted  in  an  agreement  but  before  the  sale  was
consummated.  As a result of those  purchases  and some other  small  purchases,
South Branch owned  approximately  forty (40%) percent of Capital State's issued
and  outstanding  stock.  South Branch  opened a dialogue  with the directors of
Capital State in an effort to acquire  Capital State as an  independent  banking
subsidiary  of South  Branch.  Those  discussions  commenced  in  mid-1997  and,
subsequently,  negotiations  continued  through  the date a letter of intent was
executed on July 8, 1997,  and  culminated in the execution of the Agreement and
Plan of Merger on August 8, 1997.

     In negotiating the Merger Agreement,  one of the factors Capital State took
into  consideration was that  approximately 40% of its stock had previously been
purchased by South Branch for a purchase price of $11.00 per share. South Branch
argued for a lower value  predicated upon the fact that the prior purchases were
separately negotiated cash transactions . South Branch made it clear that it was
not prepared to make a cash offer for the remaining stock and proposed,  in lieu
thereof,  a stock exchange.  Another factor  considered by Capital State's Board
was that a  transaction  in which South  Branch paid cash for the Capital  State
stock would be taxable,  whereas a deal in which there was an exchange of shares
could be structured as a tax-free exchange.  After extensive negotiations over a
period of several  weeks,  agreement was reached on the final  exchange ratio of
3.95 shares of Capital State stock for 1.00 share of South Branch stock.

     The directors view the transaction as enhancing the value of the investment
of Capital State shareholders.  Although the Bank will be a subsidiary of a bank
holding company, it is anticipated that the Bank will operate as a separate bank
whose board of directors will consist  primarily of local  residents.  As one of
two  banking  subsidiaries  of South  Branch,  some  economies  of scale will be
realized  through shared  services and Capital State will be able to more easily
participate  large loans which are presented to it. The board of directors views
the arrangement of having the potential of assuring both the benefits of a small
local bank and the benefits of shared services which will reduce overhead.

     REASONS FOR THE MERGER - SOUTH BRANCH.  In the opinion of the Management of
South Branch,  the proposed  transactions will be in the best interests of South
Branch  shareholders.  South Branch's Management and Board of Directors view the
proposed  transaction as a desirable  opportunity to add new geographic  markets
and new  product  markets to the South  Branch  organization.  The  Merger  will
establish South Branch's presence into southwestern West Virginia.

                                       32
<PAGE>
46-295


OPINION OF INVESTMENT BANKER TO CAPITAL STATE

     Capital State has retained Berwind Financial, L.P. ("Berwind Financial") to
to render a fairness  opinion in connection with the Merger.  Berwind  Financial
has rendered its Opinion to the Board of Directors of Capital State that,  based
upon and subject to the various  considerations set forth therein, as of October
2, 1997, the consideration to be received in the Merger is fair from a financial
point of view, to the holders of Capital State Common Stock whose shares will be
exchanged  for South  Branch  shares and remain  outstanding  after the  Merger.
Berwind's  Opinion  does not address any shares of Capital  State owned by South
Branch on the effective  date of the Merger which will be canceled in accordance
with the terms of the Agreement.

     The full text of Berwind Financial's Opinion as of the date thereof,  which
sets forth the  assumptions  made,  matters  considered  and  limitations of the
review  undertaken,   is  attached  to  this  Proxy   Statement/Prospectus,   is
incorporated  herein  by  reference,  and  should  be  read in its  entirety  in
connection with this Proxy  Statement/Prospectus.  The summary of the Opinion of
Berwind  Financial set forth herein is qualified in its entirety by reference to
the  full   text  of  such   Opinion   attached   as  Annex  B  to  this   Proxy
Statement/Prospectus.

     Berwind Financial was selected based upon its qualifications, expertise and
experience.  Berwind  Financial  has  knowledge of, and  experience  with,  West
Virginia  banking markets and banking  organizations  operating in those markets
and was selected because of its knowledge of, experience with, and reputation in
the financial  services industry.  Berwind Financial,  as part of its investment
banking business,  is engaged  regularly in the valuation of assets,  securities
and  companies  in   connection   with  various  types  of  asset  and  security
transactions, including mergers, acquisitions, private placements, and valuation
for various other purposes and in the determination of adequate consideration in
such transactions.

     As a condition  precedent to the Capital  State Merger,  Berwind  Financial
issued its Opinion  dated  October 2, 1997.  The full text of the Opinion  which
sets  forth  assumptions  made,  matters  considered  and  limits on the  review
undertaken  is  attached  as  Annex B to  this  Proxy  Statement/Prospectus.  No
limitations  were imposed by Capital  State's  Board of  Directors  upon Berwind
Financial  with respect to the  investigations  made or  procedures  followed by
Berwind Financial in rendering the Opinion.

     In rendering its Opinion,  Berwind  Financial:  (i) reviewed the historical
financial  performances,  current  financial  positions and general prospects of
Capital  State and South  Branch;  (ii)  reviewed  the Merger  Agreement ; (iii)
studied and  analyzed the stock market  performance  of Capital  State and South
Branch; (iv) studied and analyzed the consolidated  financial and operating data
of Capital State and South Branch;  (v)  considered  the terms and conditions of
the  proposed  Merger;  (vi) met and/or  communicated  with  certain  members of
Capital State's and South Branch's senior management to discuss their respective
operations,   historical  financial  statements,  and  future  prospects;  (vii)
reviewed a draft of this Proxy  Statement/Prospectus,  and (viii) conducted such
other financial analyses, studies and investigations as Berwind Financial deemed
appropriate.

     In delivering its Opinion,  Berwind Financial assumed that in the course of
obtaining the necessary regulatory and governmental approvals for the Merger, no
restrictions  will be imposed on South Branch that would have a material adverse
effect on the  contemplated  benefits  of the  Merger.  Berwind  Financial  also
assumed that there would not occur any change in  applicable  law or  regulation
that would cause a material  adverse  change in the  prospects or  operations of
South Branch after the Merger.

     Berwind Financial relied without independent verification upon the accuracy
and completeness of all of the financial and other  information  reviewed by and
discussed with it for purposes of its Opinion.  With respect to Capital  State's
financial  forecasts  reviewed by Berwind  Financial in  rendering  its Opinion,
Berwind Financial assumed that such financial forecasts were reasonably prepared
on bases reflecting the best currently  available estimates and judgments of the
management of Capital State as to the future  financial  performance  of Capital
State. Berwind Financial did not make an independent  evaluation or appraisal of
the assets (including loans) or liabilities of Capital State or South Branch nor
was it  furnished  with  any  such  appraisal.  Berwind  Financial  also did not
independently  verify and has relied on and assumed that all allowances for loan
and lease  losses set forth in the  balance  sheets of  Capital  State and South
Branch were adequate and complied fully with applicable law,  regulatory  policy
and sound banking practice as of the date of such financial statements.

                                       33

<PAGE>
47-295


     The  following is a summary of selected  analyses  prepared and analyzed by
Berwind  Financial  and  presented  to the Capital  State Board of  Directors in
connection with the Fairness Opinion.

     Comparable   Companies   Analysis.   Berwind  Financial  compared  selected
     ---------------------------------
financial and operating data for Capital State with those of a group of selected
banks and bank holding  companies  with assets less than $50 million,  as of the
most recent financial period publicly available, headquartered in West Virginia.
Berwind  Financial  also compared  selected  financial  and  operating  data for
Capital State with those of a group of selected banks and bank holding companies
which began operations  subsequent to January 1, 1994 headquartered in Kentucky,
Maryland,  Ohio,  Pennsylvania,  Virginia and West Virginia.  Financial data and
operating  ratios  compared in the analysis of the Capital State Groups included
but  were  not  limited  to:  return  on  average  assets,   return  on  average
shareholders'  equity,  shareholders'  equity to assets ratio and certain  asset
quality ratios.

     In addition,  Berwind Financial  compared selected  financial and operating
data for South  Branch  with  those of a peer group of  selected  banks and bank
holding  companies with assets between $100 million and $300 million,  as of the
most recent financial period publicly available, headquartered in West Virginia.
Financial data and operating ratios compared in the analysis of the South Branch
Peer Group included but were not limited to: return on average assets, return on
average shareholders'  equity,  shareholders' equity to assets ratio and certain
asset quality ratios.

     Incorporated  on September  11, 1995,  Capital State is a de novo bank with
minimal historic  performance.  Since  inception,  Capital State had accumulated
operating  losses of $346,835 or $.29 per share  through  June 30,  1997.  These
losses, which included initial organizational expenses of $.16 per share reduced
book value to $9.34 on June 30, 1997 from the initial  offering  price.  Berwind
Financial  also   considered   that  South  Branch  had   previously   purchased
approximately  39.4% of the  outstanding  shares of Capital State primarily from
organizers and Directors of Capital State. This purchase  significantly  reduced
the trading  liquidity of Capital State and likely would deter other  interested
parties from pursuing acquisition of Capital State. Accordingly, due to the lack
of comparable  companies and transactions,  Berwind  Financial  concluded that a
review  of  comparable  bank  and bank  holding  company  transactions  was less
relevant.

     Discounted Dividend Analysis. Berwind Financial estimated the present value
     ----------------------------
of the future dividend streams that Capital State could produce over a five year
period  under  various  earnings  growth  assumptions  and also  considered  the
regulatory   considerations   relating  to  dividend   payments  by  a  de  novo
institution.  Berwind  Financial  also  estimated the terminal value for Capital
State  Common  Stock  after the five year period by applying a range of earnings
multiples  of Capital  State  terminal  year  earnings.  The range of  multiples
assumed reflected a variety of scenarios  regarding the growth and profitability
prospects for Capital State.  The dividend streams and terminal values were then
discounted  to  present  value  using  discount  rates,   reflecting   different
assumptions  regarding  the rates of return  expected by holders or  prospective
buyers of Capital State Common Stock.

     Pro Forma Contribution Analysis.  Berwind Financial analyzed the changes in
     -------------------------------
the  amount of  earnings,  book  value and  dividend  presented  by one share of
Capital  State prior to the Merger and .253 shares of South  Branch  stock after
the Merger. The following table highlights the pro forma contribution to Capital
State shareholders.

<TABLE>
<CAPTION>

                                               As of or for theYear End            As of or for the Six Months Ended
                                                December 31, 1996                       June 30, 1997
                                            ----------------------------------     ----------------------------------
                                                              Capital State                        Capital State
                                            Capital State     Pro Forma (a),(b)     Capital State   Pro Forma (a),(b),(c)
                                            ----------------------------------     ----------------------------------
<S>                                          <C>                  <C>               <C>                 <C> 
Earnings Per Share                           $(.13)               $ .46             $0.00               $.23
Dividend Per Share                            0.00                  .19              0.00                .09
Book Value Per Share                          9.35                 9.24              9.34               9.46
</TABLE>


(a)  Pro Forma to reflect equity issued by South Branch on June 17, 1997.


(b)  Does not reflect any cost reductions which may become available as a result
     of the combination.

(c)  Estimates  which  reflect  origination  of certain  debt by South Branch on
     January 1, 1997 and as a result figures may differ  slightly from pro forma
     information set forth elsewhere in this Prospectus/Joint Proxy Statement.

                                       34
      
<PAGE>
48-295


In reviewing the pro forma combined earnings,  equity and assets of South Branch
based  on  the  Merger  with  Capital  State,  Berwind  Financial  analyzed  the
contribution  that  Capital  State  would  have made to the  combined  company's
earnings,  equity  and  assets as of and for the  period  ended  June 30,  1997.
Berwind  Financial  also reviewed the percentage of ownership that Capital State
would hold in the combined company.

     In connection  with rendering its Opinion,  Berwind  Financial  performed a
variety of financial analyses.  Although the evaluation of the fairness,  from a
financial  point of view, of the  consideration  to be paid in the Merger was to
some extent a  subjective  one based on the  experience  and judgment of Berwind
Financial and not merely the result of mathematical  analysis of financial data,
Berwind  Financial  principally  relied on the  previously  discussed  financial
valuation  methodologies in its  determinations.  Berwind Financial believes its
analyses  must be  considered  as a whole and that  selecting  portions  of such
analyses and factors  considered by Berwind  Financial  without  considering all
such  analyses  and  factors  could  create an  incomplete  view of the  process
underlying Berwind Financial's Opinion. In its analysis,  Berwind Financial made
numerous  assumptions  with respect to business,  market,  monetary and economic
conditions,  industry  performance  and other matters,  many of which are beyond
Capital State's and South Branch's control.  Any estimates  contained in Berwind
Financial's analyses are not necessarily indicative of future results or values,
which may be significantly more or less favorable than such estimates.

     In reaching its Opinion as to fairness,  none of the analyses  performed by
Berwind  Financial  was  assigned  a greater  or  lesser  weighting  by  Berwind
Financial  than any  other  analysis.  As a result of its  consideration  of the
aggregate  of all factors  present and  analyses  performed,  Berwind  Financial
reached the conclusion, and opined, that the consideration to be received in the
Merger  as set  forth  in the  Agreement  and  Plan of  Merger,  is fair  from a
financial point of view to Capital State and its shareholders, whose shares will
be exchanged for South Branch shares and remain outstanding after the Merger.

     Berwind Financial's Opinion was based solely upon the information available
to it and the economic, market and other circumstances as they existed as of the
date its Opinion was delivered;  events  occurring after the date of its Opinion
could materially  affect the assumptions used in preparing its Opinion.  Berwind
Financial  has not  undertaken  to reaffirm  and revise its Opinion or otherwise
comment upon any events occurring after the date thereof.

     Pursuant to the terms of the engagement letter dated July 11, 1997, Capital
State has paid Berwind Financial $45,000 for delivering its Opinion.  Whether or
not the  Merger  is  consummated,  Capital  State has also  agreed to  indemnify
Berwind  Financial  and certain  related  persons  against  certain  liabilities
relating to or arising out of its engagement.

     The full text of the Opinion of Berwind  Financial  dated as of the date of
October 2, 1997, which sets forth  assumptions made and matters  considered,  is
attached hereto as Annex B . Capital State's  shareholders are urged to read the
Opinion in its  entirety.  Berwind  Financial's  Opinion is directed only to the
financial  consideration  payable with  respect to shares of Capital  State that
will be exchanged  for South  Branch  shares and remain  issued and  outstanding
after the proposed Merger, and does not address any shares owned by South Branch
on the effective date of the Merger,  which will be canceled in accordance  with
the terms of the Agreement.  Our opinion does not constitute a recommendation to
any holder of Capital  State Common  Stock as to how such holder  should vote at
the Capital State Special Meeting.

     THE  FOREGOING  PROVIDES  ONLY A SUMMARY  OF THE PROXY  OPINION  OF BERWIND
FINANCIAL AND IS QUALIFIED IN ITS ENTIRETY BY REFERENCE TO THE FULL TEXT OF THAT
OPINION, WHICH IS SET FORTH IN ANNEX B TO THIS PROXY STATEMENT/PROSPECTUS.

EFFECT ON THE CORPORATE PARTIES

     Subject  to the terms and  conditions  set forth in the  Merger  Agreement,
Capital  State will merge with and into Capital  Interim Bank and operate  under
the name of "Capital State Bank, Inc." which will survive the Merger.

                                       35

<PAGE>
49-295

CERTAIN FEDERAL INCOME TAX CONSEQUENCES

     General.  The following is a summary  description  of the material  federal
income tax  consequences of the Merger to  shareholders  of Capital State.  This
summary is not a complete  description of all of the  consequences of the Merger
and, in particular,  may not address federal income tax considerations  that may
affect the treatment of a shareholder which, at the Effective Time, already owns
some South Branch Stock,  is not a U.S.  citizen,  is a tax-exempt  entity or an
individual  who  acquired  Capital  State Stock  pursuant  to an employee  stock
option,  or exercises some form of control over Capital State.  In addition,  no
information  is provided  herein  with  respect to the tax  consequences  of the
Merger  under  applicable  foreign,  state or  local  laws.  Consequently,  each
shareholder  of  Capital  State is  urged to  consult  a tax  advisor  as to the
specific tax consequences of the transaction to that shareholder.  The following
discussion   is  based  on  the  Code,   as  in  effect  on  the  date  of  this
Prospectus/Joint Proxy Statement,  without consideration of the particular facts
or  circumstances  of any  holder of  Capital  State  Stock.  There are  certain
condition  that  must be met in order for the  transaction  to result in the tax
consequences  described herein and in the opinion.  The full text of the opinion
is attached to this  Prospective  Joint Proxy Statement at Annex E. This summary
is qualified in its entirety by reference to the more detailed discussion in the
attached opinion.

     The Merger.  Capital State has received an opinion from Bowles Rice McDavid
     ----------
Graff & Love,  P.L.L.C.,  special  counsel to Capital State, to the effect that,
assuming the Merger is consummated, the material federal income tax consequences
of the Merger to the shareholders of Capital State will be as follows:

     No gain or loss will be  recognized to  shareholders  of Capital State upon
the  exchange of their  Capital  State Stock  solely for shares of South  Branch
Stock  (excluding cash received for any fractional  share interest to which they
may be entitled)  pursuant to the Merger. The basis of the South Branch Stock to
be received by a Capital State  shareholder  receiving solely South Branch Stock
will be the same as his or her basis in the Capital State Stock  surrendered  in
exchange therefor.  The holding period of the shares of South Branch Stock to be
received by a Capital State shareholder receiving solely South Branch Stock will
include the period during which such Capital State  shareholder held the Capital
State Stock surrendered in exchange therefor,  provided the surrendered  Capital
State Stock was held by such  shareholder  as a capital asset on the date of the
Merger.

     Shareholders  of Capital  State will  receive  cash in lieu of a fractional
share of South Branch Stock and such  fractional  share interest will be treated
as if the shareholders  actually received the fractional share from South Branch
and then South Branch  redeemed it for cash.  Such cash payments will be treated
by the former Capital State shareholders as having been received as full payment
in exchange for the fractional share interests so redeemed. Gain or loss will be
realized and  recognized  by each such Capital  State  shareholder  equal to the
difference  between the amount of cash received for the fractional share and the
tax basis of the fractional share. If the fractional share is a capital asset in
the hands of a Capital State shareholder,  then the gain or loss recognized will
constitute a capital gain or loss.

     Each party's obligation to effect the Merger is conditioned on the delivery
of an opinion to Capital State from Bowles Rice McDavid Graff & Love,  P.L.L.C.,
with respect to the foregoing  federal  income tax  consequences  of the Merger.
Such opinion will be dated as of October 14, 1997, based upon certain  customary
representations  and  assumptions  set forth  therein,  with  respect to certain
federal income tax consequences of the Merger.

     THE MERGER MAY HAVE  CONSEQUENCES  AFFECTING  TAXES  OTHER THAN THE FEDERAL
INCOME TAX CONSEQUENCES DISCUSSED ABOVE. SHAREHOLDERS ARE URGED TO CONSULT THEIR
TAX ADVISORS  CONCERNING ALL TAX  CONSEQUENCES OF THE CONSUMMATION OF THE MERGER
AS IT  RELATES  TO  THEIR  OWN  CIRCUMSTANCES,  INCLUDING  BUT  NOT  LIMITED  TO
CONSEQUENCES UNDER FEDERAL, STATE AND LOCAL INCOME TAX AND OTHER TAX LAWS.



                                       36
<PAGE>
50-295


CONDITIONS TO CONSUMMATION OF THE MERGER

     The Merger Agreement provides that consummation of the Merger is subject to
the satisfaction of certain conditions,  or the waiver of such conditions by the
party or parties entitled to do so, at or before the Effective Time. Each of the
parties'  obligations  under the Merger  Agreement  is subject to the  following
conditions:  (i) Before the closing,  Capital  State and South Branch shall each
have  obtained  the  approval,  ratification  and  confirmation  of  the  Merger
Agreement and the transactions  contemplated herein by the requisite vote of its
shareholders, as required by law and by any applicable provision of its articles
of incorporation and bylaws in the case of Capital State, and as required by the
decision  of the Board of  Directors  in the case of South  Branch;  (ii)  South
Branch shall have caused the organization and chartering of Capital Interim Bank
and Capital  Interim Bank shall have executed the Adoption  Agreement;  (iii) no
order  to  restrain,  enjoin  or  otherwise  prevent  the  consummation  of  the
transactions contemplated in the Merger Agreement shall have been entered by any
court or  administrative  body which  remains in effect on the Merger  Effective
Date;  (iv) there shall have been obtained by the Merger  Effective Date any and
all permits,  approvals and consents of every  governmental body or agency which
are  necessary  or  appropriate  so  that   consummation  of  the   transactions
contemplated in this Agreement shall be in compliance with all applicable  laws,
including, without limitation, those with respect the FDIC, the Board of Banking
and Financial  Institutions and any other regulator with  jurisdiction  over the
transactions;  (v) all of the  representations  and  warranties  of the  parties
contained in the Merger Agreement shall be true in all material  respects at and
as of the  Merger  Effective  Date with the same force and effect as if they had
been made at and as of such dates (except for changes contemplated and permitted
by the Merger Agreement or otherwise  consented to in writing by the appropriate
party to the Merger  Agreement)  and each party  shall  have  complied  with and
performed,  in all material  respects,  all of the agreements  contained in this
Agreement to be performed by it at or before the Merger  Effective  Date. At the
Closing,  each party shall have received from the other party to this Agreement,
a certificate, in affidavit form, dated as of the date of the Closing, signed by
such party's chief  executive  officer and chief financial  officer,  certifying
that the foregoing  statements  made in this section are true and correct to the
best of their knowledge and belief; (vi) the Registration  Statement to be filed
by South Branch with the  Securities and Exchange  Commission  shall be declared
effective  on or  before  the  date of the  Closing.  No  order  suspending  the
effectiveness thereof shall have been issued which remains in effect on the date
of the Closing,  and no proceedings for that purpose shall,  before the Closing,
shall have been initiated or, to the best knowledge of South Branch, threatened.
All state  securities and "blue sky" permits or approvals  required to carry out
the  transactions  contemplated in the Merger Agreement shall have been received
to permit free trading of the South  Branch  stock  issued to the  non-affiliate
Capital  State  shareholders;  (vii) South  Branch and Capital  State shall each
execute mutually agreed upon confidentiality agreements; and (viii) all criteria
to assure the  tax-free  exchange of Capital  State stock for South Branch stock
must be met.

     In addition to the foregoing  conditions,  the  obligations of South Branch
under the Merger  Agreement are conditioned  upon (i) receipt by South Branch of
an opinion of counsel for Capital State dated as of the Merger  Effective  Date;
(ii) receipt by South  Branch of an  agreement,  executed and  delivered by each
shareholder of Capital State who, in the reasonable opinion of South Branch, may
be deemed an  affiliate  of  Capital  State as that term is  defined in Rule 145
promulgated by the Securities and Exchange  Commission;  (iii) South Branch must
have the  opportunity  to conduct a due  diligence  investigation  into  various
aspects of Capital  State's  operations;  (iv) as of the Merger  Effective Date,
South Branch, in its sole discretion, must be satisfied with the adequacy of the
then  existing  level  of  Capital  State's  loan  loss  reserve  and  with  the
sufficiency of the write-downs and charge-offs in the loan portfolio, such level
and  sufficiency to be consistent  with the  requirements  of any regulators and
prudent  banking  practices.  In  addition,  Capital  State must reserve for all
contingencies in a manner consistent with the requirements of the regulators and
prudent banking  practices;  and (v) the shareholders of South Branch shall have
approved an increase  in the  authorized  but  unissued  shares of South  Branch
sufficient to permit South Branch to issue the shares  contemplated to be issued
as Merger Consideration.

     In  addition  to the other  conditions  set forth  above,  Capital  State's
obligations  under the  Agreement  are  conditioned  upon (i) receipt by Capital
State of the opinion of counsel to South Branch;  (ii) on or before the Closing,
receipt by Capital  State of an opinion from Bowles Rice  McDavid  Graff & Love,
P.L.L.C., Charleston, West Virginia in a form reasonably satisfactory to Capital
State's  counsel  concerning  the tax  consequences  of the  transaction;  (iii)
Capital State must have the opportunity to conduct a due diligence investigation
into  various  aspects  of South  Branch's  operations;  and (iv) the  board and
shareholders  of  Capital  State  shall  have  received  the  opinion of Berwind
Financial,  L.P. that the transaction is fair, from a financial perspective,  to
the shareholders of Capital State. The tax opinion of

                                       37

<PAGE>
51-295


Bowles  Rice  McDavid  Graff & Love,  P.L.L.C.  is  attached  hereto as Annex D.
Berwind Financial's opinion is attached hereto as Annex B.

REGULATORY APPROVALS

     Consummation  of the  Merger is subject  to prior  receipt of all  required
approvals,  consents  or  waivers  of the  Merger  and the  Bank  Merger  by all
applicable federal and state regulatory authorities.  In order to consummate the
Merger and the Bank Merger, South Branch and Capital State must obtain the prior
consent,  approval or waiver,  as applicable,  of the FRB, the FDIC and the West
Virginia  Board of  Banking  and  Financial  Institutions  (the  "West  Virginia
Board").

     The Merger is subject to the prior  approval  of the FRB under the BHCA and
the Bank  Merger is  subject  to the prior  approval  of the FDIC under the Bank
Merger Act provisions of the Federal Deposit Insurance Act ("BMA").  Pursuant to
the  applicable  provisions of the BHCA and the BMA, the FRB may not approve the
Merger  and the FDIC may not  approve  the Bank  Merger if (i) such  transaction
would  result in a monopoly or would be in  furtherance  of any  combination  or
conspiracy or monopolize or attempt to monopolize the business of banking in any
part of the  United  States;  or (ii) the  effect  of such  transaction,  in any
section of the country, may be to substantially  lessen competition,  or tend to
create a monopoly, or in any other manner to restrain trade, in each case unless
the FRB or the FDIC, as applicable,  finds that the  anticompetitive  effects of
the proposed  transaction are clearly  outweighed in the public interests by the
probable  effect of the  transaction in meeting the convenience and needs of the
community  to be  served.  In  conducting  its  review  of any  application  for
approval,  each of the FRB and the FDIC is  required  to  consider  whether  the
financial and  managerial  resources of the acquiring  bank holding  company and
acquiring bank are adequate  (including  consideration  by a variety of means of
the competence,  experience and integrity of the applicant's directors, officers
and principal stockholders and compliance with, among other things, fair lending
laws).  Each of the FRB and the FDIC has the authority to deny an application if
it concludes  that the combined  organization  would have an inadequate  capital
position or if the acquiring  organization does not meet the requirements of the
Community Reinvestment Act of 1977, as amended.

     Each of the BHCA and the BMA provides  that a  transaction  approved by the
applicable federal banking agency generally may not be consummated until 30 days
after  approval  by such  agency.  If the U.S.  Department  of  Justice  and the
relevant agency otherwise agree,  this 30-day period may be reduced to as few as
15 days. During such period, the U.S. Department of Justice may commence a legal
action challenging the transaction under the antitrust laws. The commencement of
an action would stay the  effectiveness  of the approval of the federal  banking
agency unless a court  specifically  orders  otherwise.  If,  however,  the U.S.
Department  of Justice  does not  commence a legal  action  during such  waiting
period,  it may not  thereafter  challenge the  transaction  except in an action
commenced under Section 2 of the Sherman Antitrust Act.

     The  approval  of the WV Board also is  required  for  consummation  of the
Merger.  Under West Virginia  law, the WV Board will not approve an  application
for such a  transaction  unless  it  determines,  after a  consideration  of all
relevant  evidence,  that it would  contribute  to the  financial  strength  and
success of the  applicant and promote the  convenience  and needs of the public.
The WV Board will also  consider  the record of  performance  of the  parties in
serving the credit needs of the  communities  in which they have operated in the
past.  The  factors  to be  considered  by the  WV  Board  in  this  regard  are
substantially  similar to those to be considered by federal banking agencies, as
discussed above.

     Applications  have  been  or  will  be  filed  with  applicable  regulatory
authorities  for  approval  of the Merger.  Although  neither  South  Branch nor
Capital State is aware of any basis for disapproving the Merger, there can be no
assurance  that all requisite  approvals  will be obtained,  that such approvals
will be  received  on a timely  basis or that  such  approvals  will not  impose
conditions or requirements  which,  individually or in the aggregate,  would (i)
result in a  material  adverse  effect on the  financial  condition,  results of
operations,  business or prospects of South  Branch on a  consolidated  basis or
(ii) reduce the economic or business  benefits of the transactions  contemplated
by the  Agreement to South Branch in so  significant a manner that South Branch,
in its reasonable judgment, would not have entered into the Merger Agreement. If
any such condition or requirement is imposed,  the Merger Agreement  permits the
Board of Directors of South Branch to terminate the Merger Agreement.


                                       38

<PAGE>
52-295


BUSINESS PENDING THE MERGER

     Pursuant to the Merger Agreement, Capital State has agreed that between the
date of the Merger Agreement and the Merger Effective Date, it will:

          (a)       take no action, and not permit any action to be taken, which
                    will have a material  adverse effect upon Capital State,  or
                    its   properties,   financial   condition,   businesses   or
                    operations,  including, without limitation, the commencement
                    of any new branch banking operation;

          (b)       take no action or do anything  (i) which will cause  Capital
                    State to be, as of the Merger  Effective  Date, in violation
                    of any of their representations,  warranties,  covenants and
                    agreements  contained in the Merger  Agreement or (ii) which
                    will materially and adversely affect the consummation of the
                    transactions contemplated in the Merger Agreement;

          (c)       take no  action  to  reclassify  or  alter  Capital  State's
                    authorized  stock,  to issue shares of capital  stock,  debt
                    instruments, or other securities or to amend the Articles of
                    Incorporation or Bylaw;

          (d)       not  pay  or  declare   any   dividend  or  make  any  other
                    distribution  in respect of Capital State's shares of common
                    stock or  acquire  for value  any of such  shares or pay any
                    dividend, except as permitted herein;

          (e)       take no action,  and not  permit any action to be taken,  to
                    mortgage,  pledge  or  subject  to any  lien  or  any  other
                    encumbrance on any of Capital State's  material  assets,  to
                    dispose of any  material  assets,  or to incur or cancel any
                    material  debt or claim,  except in the  ordinary  course of
                    business as heretofore conducted;

          (f)       afford to the officers,  attorneys,  accountants,  and other
                    authorized  representatives  of South  Branch full access to
                    the respective properties, books, tax returns and records of
                    Capital  State,   during  normal  business  hours  and  upon
                    reasonable  request,  in  order  that  they  may  make  such
                    investigations  of the  affairs  of  Capital  State as South
                    Branch deems necessary or advisable;

          (g)       promptly advise South Branch of any material  adverse change
                    in the financial condition, assets, businesses or operations
                    of   Capital   State   and  any   material   breach  of  any
                    representation,  warranty,  covenant  or  agreement  made by
                    Capital State in the Merger Agreement;

          (h)       maintain in full force and effect  adequate fire,  casualty,
                    public  liability,  employee  fidelity  and other  insurance
                    coverage in  accordance  with  prudent  practices to protect
                    Capital State against losses for which insurance  protection
                    can be obtained at reasonable cost;

          (i)       take no  action,  and  take  such  reasonable  steps  as are
                    practicable  to avoid any action to be taken,  to change the
                    senior   management  of  Capital  State,   to  increase  any
                    compensation,  benefits, or fees payable by Capital State to
                    their  respective  directors  and  officers,  employees,  or
                    former  employees,  or to  increase  any  loans,  insurance,
                    pension  or  other   employee   benefit  plan,   payment  or
                    arrangement for such officers, directors,  employees, except
                    as provided herein.  Notwithstanding the foregoing, upon the
                    prior approval of South Branch, Capital State may pay to its
                    directors reasonable directors fees;

          (j)       take no action  (i) to  acquire,  or to be  acquired  by, to
                    merge  or  merge  with  any  company  or  business,  to sell
                    substantially  all of  Capital  State's  assets,  or similar
                    transaction  other than  pursuant to the  provisions  of the
                    Merger Agreement,  or (ii) to acquire any branch, or, except
                    in the ordinary  course of business,  any material assets of
                    any other company or business;

          (k)       take no material action,  and not permit any material action
                    to be taken,  whatsoever  with  respect  to its  properties,
                    assets, businesses or operations, other than in the ordinary
                    course of its business;

          (l)       continue  to fund  the loan  loss  reserve  consistent  with
                    current  practice so that as of the Merger Effective Date it
                    is not less than $230,000,  less any amounts  recovered from
                    previously  charged-off loans; and in addition Capital State
                    agrees that it will (i) properly and timely  charge-off  any
                    loan losses, as required by any

                                       39
<PAGE>
53-295


                    applicable  regulatory agency and prudent banking practices,
                    and (ii) at the time of any such  charge-off,  Capital State
                    will make a provision to the loan loss reserve  equal to the
                    amount of the loss,  less the specific  amount  allocated in
                    the reserve,  if any, relating to the charged-off loan (such
                    specific  amounts  having  been  previously   identified  in
                    writing  by  loan  and  amount).  The  requirements  of this
                    subparagraph  (l) are qualified in that Capital State is not
                    obligated  to take the actions set forth if such action will
                    cause Capital State to report a loss in any quarter; in such
                    case Capital State shall fulfill the foregoing  requirements
                    to  the  extent  possible  without  producing  a  loss.  The
                    requirements of this subparagraph  shall not be construed to
                    preclude   the  payment  of  bonuses   otherwise   expressly
                    authorized herein;

          (m)       make no loans  including  but not limited to any  extension,
                    renewal, modification or refinancing of an existing loan, in
                    excess of $150,000  without  South  Branch's  prior  written
                    consent, which will not be unreasonably withheld; and

          (n)       not sell, trade or purchase any securities in its investment
                    portfolio without prior consent of South Branch's Treasurer,
                    which will not be unreasonably withheld.

     South  Branch,  as a bank  holding  company,  in the normal  conduct of its
business, may acquire other banks or bank holding companies or engage in certain
nonbanking  activities  which are closely  related to banking,  all as permitted
under federal and state law. Accordingly,  South Branch may continue to seek and
consider  such  opportunities  and will not be  restrained  from doing so by the
terms of the Merger  Agreement.  In the event that South Branch  should reach an
understanding with another entity regarding a merger, purchase or consolidation,
South Branch may proceed with a merger,  purchase or consolidation  concurrently
with the acquisition by merger contemplated by the Agreement.

     Notwithstanding the foregoing,  unless the prior written consent of Capital
State is obtained  between the date of the Merger  Agreement  and the  Effective
Time of the Merger, South Branch will:

          (a)       take no action, and not permit any action to be taken, by it
                    or its subsidiary, which will have a material adverse effect
                    upon its  properties,  financial  condition,  businesses  or
                    operations;

          (b)       take no action or do anything  (i) which will cause it to be
                    in violation of its representations,  warranties,  covenants
                    and  agreements  contained  in this  Agreement or (ii) which
                    will materially and adversely affect the consummation of the
                    transaction contemplated in this Agreement;

          (c)       promptly advise Capital State of any material adverse change
                    in the financial condition, assets, businesses or operations
                    of  South  Branch  and  any  breach  of any  representation,
                    warranty, covenant or agreement made by South Branch in this
                    Agreement;

          (d)       maintain in full force and effect  adequate fire,  casualty,
                    public  liability,  employee  fidelity  and other  insurance
                    coverage in  accordance  with  prudent  practices to protect
                    fully South  Branch and its  subsidiary  against  losses for
                    which insurance protection can reasonably be obtained; and

          (e)       afford to the officers,  attorneys,  accountants,  and other
                    authorized  representatives  of Capital State full access to
                    the  respective  properties,  books  and  records  of  South
                    Branch,  during normal  business  hours and upon  reasonable
                    request,  in order that they may make such investigations of
                    the  affairs  of  South  Branch  as it  deems  necessary  or
                    advisable.

     South  Branch and Capital  State to and their  respective  affiliates  have
agreed to use all  information  that each obtains from the other pursuant to the
Merger Agreement solely for the effectuation of the transactions contemplated by
the Merger  Agreement or for purposes  consistent  with the intent of the Merger
Agreement,  and shall  not use any of such  information  for any other  purpose,
including,  without limitation,  the competitive detriment of any party. Each of
the  parties to the  Merger  Agreement  and their  respective  affiliates  shall
maintain as strictly  confidential all information it learns from another of the
parties to the Merger  Agreement and shall,  at any time,  upon request,  return
promptly all documentation  provided or made available to third parties. Each of
the parties may disclose such information to its respective affiliates, counsel,
accountants, tax advisers, and consultants.



                                       40
<PAGE>
54-295


EFFECTIVE TIME OF THE MERGER; TERMINATION AND AMENDMENT

     The  Effective  Time of the Merger shall be the date and time of the filing
of articles of merger with the  Secretary  of State of West  Virginia,  unless a
different  date and time is specified as the effective  time in such articles of
merger and  certificate  of merger.  The Effective Time shall be as set forth in
such  articles  of merger and  certificate  of merger,  which will be filed only
after the receipt of all  requisite  regulatory  approvals of the Merger and the
Bank Merger,  approval of the Merger  Agreement by the  requisite  vote of South
Branch  shareholders  and Capital State  shareholders  and the  satisfaction  or
waiver of all other conditions to the Merger and the Bank Merger.

     The Merger Agreement may be terminated,  either before or after approval by
the shareholders of Capital State and South Branch, as follows:


          (a)       By mutual  consent of the Board of Directors of South Branch
                    and Capital State as evidenced by a majority vote of each of
                    their respective Boards of Directors; or

          (b)       By South  Branch  if any of the  conditions  required  to be
                    satisfied by Capital State specified in Sections 4.1 and 4.2
                    of the Merger Agreement shall not have been satisfied within
                    the time  contemplated by this Agreement for consummation of
                    this transaction; or

          (c)       By Capital  State if any of the  conditions  required  to be
                    satisfied by South  Branch  specified in Section 4.1 and 4.3
                    of the Merger Agreement shall not have been satisfied within
                    the time  contemplated by this Agreement for consummation of
                    the transactions; or

          (d)       By any party if the Merger will  violate  any  nonappealable
                    final order, decree or judgment of any court of governmental
                    body which binds any party.

     In any event,  the  obligations of the parties under this  Agreement  shall
terminate  January 31, 1998, if the Closing have not occurred  before that date,
unless the parties hereto  mutually agree in writing to an extension of the time
within which to close.

     The Agreement may be amended by mutual consent of the Board of Directors of
South Branch and Capital  State,  evidenced by a majority  vote of each of their
respective Boards of Directors,  at any time before or after approval thereof by
the shareholders;  but, after any such shareholder  approval, no amendment shall
be made to this Agreement which substantially and adversely changes the terms of
the  particular   agreement  without  obtaining  the  further  approval  of  the
respective  shareholders of that party.  The Agreement may not be amended except
by an instrument in writing duly executed by the appropriate  officers on behalf
of each of the parties hereto.

INTERESTS OF CERTAIN PERSONS IN THE MERGER

     Certain  members  of the  Board  of  Directors  of  Capital  State  who are
executive  officers  of  Capital  State may be deemed to have  interests  in the
Merger in addition to their  interests as stockholders  generally,  as discussed
below.  The Board of Directors of Capital  State was aware of these  factors and
considered  them,  among other  matters,  in  approving  the  Agreement  and the
transactions contemplated thereby.

     Pursuant to the Merger Agreement, South Branch has agreed to appoint to the
Board of Directors of South Branch three  representatives from Capital State, to
be selected by Capital  State and  approved by South  Branch.  Capital  State is
entitled  to one (1)  director  in each  class of  directors  of South  Branch's
staggered board.  Such directors shall be appointed to fill vacancies created by
the Board of Directors of South Branch until their terms expire.  As of the date
of these proxy materials, these three representatives have not been determined.

     In addition,  Messrs.  Maddy,  Cookman and Michael  serve as members of the
Board of Directors of both South Branch and Capital State and each  respectively
owns 800, 500 and 500 shares of Capital State stock.  Mr. John W. Crites and Mr.
Gary L. Hinkle are directors of South Branch and each respectively own 5,000 and
4,307  shares of  Capital  State  stock.  Messrs.  Maddy,  Cookman  and  Michael
abstained  from the vote by Capital  State's  Board of  Directors  on the Merger
because they are also directors of South Branch.

                                       41
<PAGE>
55-295


RESALE OF SOUTH BRANCH STOCK

     The  South  Branch  Stock  issued  pursuant  to the  Merger  will be freely
transferable  under the Securities  Act, except for shares issued to any Capital
State  shareholder  who may be deemed to be an  affiliate  of South  Branch  for
purposes of Rule 144  promulgated  under the  Securities  Act ("Rule 144") or an
affiliate  of  Capital  State for  purposes  of Rule 145  promulgated  under the
Securities  Act ("Rule  145") (each an  "Affiliate").  Affiliates  will  include
persons  (generally  executive  officers,  directors and 10%  shareholders)  who
control,  are controlled by or are under common control with (i) South Branch or
Capital  State at the time of the Capital  State  Special  Meeting or (ii) South
Branch at or after the Effective Time.

     Rules 144 and 145 will restrict the sale of South Branch Stock  received in
the  Merger by  Affiliates  and  certain of their  family  members  and  related
interests. Generally speaking, during the one year following the Effective Time,
those  persons who are  Affiliates of South Branch at or following the Effective
Time, may publicly resell any South Branch Stock received by them in the Merger,
subject to certain  limitations  as to, among other things,  the amount of South
Branch  Stock  sold by them in any  three-month  period  and as to the manner of
sale. After the one-year period, such Affiliates may resell their shares without
such  restrictions so long as there is adequate current public  information with
respect to South Branch as required by Rule 144.  Persons who are  Affiliates of
South Branch after the Effective Time may publicly resell the South Branch Stock
received  by them in the Merger  subject to similar  limitations  and subject to
certain filing requirements specified in Rule 144.

     The ability of Affiliates  to resell shares of South Branch Stock  received
in the  Merger  under Rule 144 or 145 as  summarized  herein  generally  will be
subject  to  South  Branch's   having   satisfied  its  Exchange  Act  reporting
requirements  for specified  periods prior to the time of sale.  Affiliates also
would be permitted to resell South Branch Stock received in the Merger  pursuant
to an  effective  registration  statement  under the  Securities  Act or another
available  exemption  from the Securities Act  registration  requirements.  This
Prospectus/Joint  Proxy  Statement  does not cover any  resales of South  Branch
Stock  received by persons who may be deemed to be Affiliates of South Branch or
Capital State in the Merger.

EXPENSES OF THE MERGER

     The Merger  Agreement  provides that each party thereto shall each bear and
pay all costs and expenses  incurred by it in connection  with the  transactions
contemplated  by the Merger  Agreement,  including  fees and expenses of its own
financial consultants, accountants and counsel.

ACCOUNTING TREATMENT

     Under generally accepted accounting principles,  it is anticipated that the
Merger  will  be  accounted  for  under  the  purchase   method  of  accounting.
Accordingly,  the assets and  liabilities  of Capital State will be reflected in
the  consolidated  financial  statements  of South  Branch based upon their fair
values as of the  effective  date of the merger.  The results of  operations  of
Capital  State will be reflected in the  consolidated  financial  statements  of
South Branch for all periods  subsequent  to the  effective  date of the merger.
Under the purchase method of accounting, the excess purchase price paid over the
fair value of assets  acquired  (goodwill)  will be amortized as an expense over
the period  estimated to be  benefited.  Based upon  preliminary  estimates  and
assumptions,  the  excess  purchase  price  paid over the fair  value of the net
assets  acquired  would  have  approximated  $1,960,000  if the  Merger had been
consummated  as of June 30,  1997.  The  goodwill  recognized  is expected to be
amortized over a period of 15 years using the straight-line method.


                                       42
<PAGE>
56-295


                       COMPARISON OF SHAREHOLDERS' RIGHTS

     South Branch is a West Virginia  corporation  subject to the  provisions of
the WVCA  and  Capital  State  is a West  Virginia  corporation  subject  to the
provisions of the WVCA. Upon consummation of the Merger, shareholders of Capital
State will become  shareholders of South Branch and their rights as shareholders
of South Branch will be governed by the Articles of  Incorporation  ("Articles")
and Bylaws of South Branch and the WVCA.

     THE  FOLLOWING  SUMMARY IS NOT  INTENDED TO BE A COMPLETE  STATEMENT OF THE
DIFFERENCES  AFFECTING THE RIGHTS OF CAPITAL  STATE'S  SHAREHOLDERS,  BUT RATHER
SUMMARIZES  THE  MORE  SIGNIFICANT  DIFFERENCES  AFFECTING  THE  RIGHTS  OF SUCH
SHAREHOLDERS AND CERTAIN IMPORTANT SIMILARITIES; THE SUMMARY IS QUALIFIED IN ITS
ENTIRETY  BY  REFERENCE  TO  THE  ARTICLES  AND  BYLAWS  OF  SOUTH  BRANCH,  THE
CERTIFICATE OF INCORPORATION AND BYLAWS OF CAPITAL STATE AND APPLICABLE LAWS AND
REGULATIONS.

AUTHORIZED CAPITAL STOCK

     Capital State. Capital State's Certificate of Incorporation  authorizes the
     -------------
issuance of up to 1,200,000  shares of Capital State Stock,  of which  1,200,000
were outstanding as of the Capital State Record Date.

     South  Branch.  South  Branch's  Articles  authorize  the issuance of up to
     -------------
600,000 shares of South Branch Stock, of which 412,827 shares are outstanding as
of the South Branch Record Date.

ISSUANCE OF CAPITAL STOCK

     South  Branch.  Under  the WVCA,  South  Branch  State may issue  shares of
     -------------
capital  stock for the  purchase of shares of capital  stock of South  Branch on
such  terms  and for such  consideration  as may be  determined  by the Board of
Directors of South Branch and Capital  State.  Neither the WVCA nor the Articles
and Bylaws of South Branch  require  shareholder  approval of any such  actions.
Shareholder  approval of stock-related  compensation plans also may be sought in
certain  instances in order to qualify such plans for favorable  federal  income
tax and securities law treatment under current laws and regulations.

VOTING RIGHTS

     South  Branch and  Capital  State.  Each share of South  Branch and Capital
     ---------------------------------
State Stock is entitled to one vote per share on all matters properly  presented
at  meetings  of  respective  shareholders.  Pursuant  to the  WVCA and the West
Virginia  Constitution,  holders of South Branch  Stock and Capital  State Stock
have  cumulative  voting  rights in elections of  directors.  Cumulative  voting
enables  each  shareholder  to give one nominee for director as many votes as is
equal to the total number of nominees  multiplied by the number of shares voted,
or to distribute such votes on the same basis among two or more nominees.

DIVIDENDS AND OTHER DISTRIBUTIONS

     South Branch and Capital  State.  The WVCA  generally  provides  that South
     -------------------------------
Branch and  Capital  State may each pay  dividends  in cash or  property  out of
unreserved  and  unrestricted  earned  surplus.  Only under certain very limited
circumstances could either Capital State or South Branch distribute from capital
surplus.

     South  Branch is a legal  entity  separate  and  distinct  from its banking
subsidiary,  South Branch Valley National Bank. South Branch's  principal source
of revenue for general corporate  purposes,  such as the payment of dividends on
South  Branch  Stock,   consists  of  dividends  from  South  Branch's   banking
subsidiary.  The payment of dividends  by a bank  holding  company such as South
Branch is subject to various regulatory requirements, such as the maintenance of
adequate  capital in accordance  with the  requirements  of applicable  laws and
regulations.  For example, the Federal Deposit Insurance Act generally prohibits
an undercapitalized  depository institution from paying dividends.  In addition,
if, in the opinion of the  applicable  federal  banking  agency,  a bank holding
company or a bank under its  jurisdiction is engaged in or is about to engage in
an unsafe or unsound  practice (which,  depending on the financial  condition of
the  institution,  could include the payment of  dividends),  such authority may
require, after notice and

                                       43

<PAGE>
57-295


hearing, that such organization cease and desist from such practice. The federal
banking  agencies  also have issued  policy  statements  which provide that bank
holding companies and insured depository  institutions should generally only pay
dividends out of current operating earnings.

Dividends  paid  by  Capital  State  are  subject  to  restrictions  by  banking
regulations.  The most restrictive provision requires approval by the regulatory
agency if dividends in any year exceeds the year's net income, as defined,  plus
the retained net profits of the two preceding  years.  Since Capital State has a
net deficit, there are no net retained profits available for distribution.

TERMS AND SIZE OF BOARD OF DIRECTORS

     South Branch.  The Articles of  Incorporation  of South Branch provide that
     ------------
the number of directors shall be not less than nine (9) nor more than twenty-one
(21).  Pursuant to the Articles of Incorporation  of South Branch,  the Board of
Directors  of South  Branch is  divided  into three  classes as nearly  equal in
number as possible  and  approximately  one-third of the  directors  are elected
annually to serve three-year  terms. The Articles of Incorporation  also provide
that the number may be increased or decreased by an amendment to the Articles of
Incorporation.

     Capital  State.  The Bylaws of  Capital  State  provide  that the number of
     --------------
directors  shall not be less than five (5) nor more than  twenty-five  (25). The
Bylaws of Capital State also provide that the number of directors shall be fixed
by a resolution of the shareholders at an Annual or Special Meeting.

DIRECTOR VACANCIES AND REMOVAL OF DIRECTORS

     South Branch.  South Branch's  Articles of  Incorporation  provide that any
     ------------
vacancy  occurring in the Board of Directors,  including any vacancy  created by
reason of an increase in the number of directors,  shall be filled by a majority
vote of the directors then in office, or by a sole remaining  director,  and any
director so chosen shall hold office for the  remainder of the term to which the
director  has been  selected  and until  his or her  successor  shall  have been
elected and qualified.

     South Branch's Articles of Incorporation also provide that any director may
be removed  from office only with cause.  "Cause" is  construed to exist only if
(i) the  director  whose  removal is  proposed  has been  convicted,  or where a
director was granted immunity to testify where another has been convicted,  of a
felony by a court of competent  jurisdiction  and such  conviction  is no longer
subject to direct appeal;  (ii) such director has been adjudicated by a court of
competent  jurisdiction  to be liable  for  negligence,  or  misconduct,  in the
performance of his duty to the  Corporation  and such  adjudication is no longer
subject to direct appeal;  (iii) such director has become mentally  incompetent,
whether or not so adjudicated, which mental incompetency directly affects his or
her  ability as a director  of the  Corporation;  (iv) such  director  ceases to
fulfill the  qualification  requirements  for a director of a West Virginia bank
holding  company;  or (v) such  director's  actions  or failure to act have been
determined  by a majority of the board of directors to be in  derogation  of the
director's duties.

     Capital State. Capital State's Bylaws provide that any vacancy occurring in
     -------------
the Board of Directors, shall be filled by a majority vote of the directors then
in office,  whether or not a quorum is present, and any director so chosen shall
hold  office  for the  remainder  of the term to  which  the  director  has been
selected and until his or her successor shall have been elected and qualified.

     Removal of directors is governed by the WVCA,  which  provides  that one or
more directors,  or the entire board, may be removed,  with or without cause, by
the  shareholders  at a meeting called for that purpose by a vote of the holders
of a majority of the shares then entitled to vote at an election of directors.


                                       44

<PAGE>
58-295


SHAREHOLDER NOMINATIONS

     South  Branch.  South  Branch's  Articles  of  Incorporation  provide  that
     -------------
shareholder  nominations  of  directors  must be made in writing,  signed by the
shareholder  and  delivered or mailed to the President no later than thirty (30)
days from the date the notice of meeting of  shareholders  was mailed,  provided
however  that if less than  thirty  (30) days  notice of the meeting is given to
shareholders,  such nomination  shall be mailed or delivered to the President of
South Branch no later than the fifth (5th) day following the day on which notice
of meeting was mailed.

     Capital  State.  Capital  State's  Bylaws  do not  provide  procedures  for
     --------------
shareholder nominations.

SPECIAL MEETINGS OF SHAREHOLDERS

     Capital State.  Capital  State's  Bylaws  provide that special  meetings of
     -------------
Capital  State  shareholders  may be  called  by the  Board  of  Directors,  the
Chairman,  the President or the holders of not less than  one-tenth  (1/10th) of
the Capital State stock outstanding.

     South Branch.  South Branch's Bylaws provide that special meetings of South
     -------------
Branch shareholders may be called by the Board of Directors,  the President,  or
the  holders  of not less than  one-tenth  (1/10th)  of the South  Branch  Stock
outstanding.

SHAREHOLDERS' RIGHT TO EXAMINE BOOKS AND RECORDS

     South Branch and Capital State.  Neither South Branch nor Capital State has
     ------------------------------
a bylaw  provision or a provision in its Articles of  Incorporation  relating to
the right of a shareholder to examine books and records.  The WVCA provides that
any shareholder, after having been a shareholder for six months, or the owner of
five percent of South Branch Stock,  without  regard to the length of ownership,
may, upon written demand, for any proper purpose, inspect the relevant books and
records and make extracts  therefrom.  The WVCA also affords legal remedies to a
shareholder  improperly denied access,  including a penalty equal to ten percent
of the value of the shares held by the shareholder.

AMENDMENT OF GOVERNING INSTRUMENTS, IMPACT OF ANTITAKEOVER PROVISIONS

     South  Branch.  As addressed  more  specifically  herein,  Article X of the
     -------------
Articles of  Incorporation  of South  Branch  contain  antitakeover  provisions,
including  among  others,  a  super-majority  voting  provision  with respect to
certain  business  combinations,  a fair price  provisions for certain  business
combinations,  and  a  staggered  board  and  related  board  provisions.  These
antitakeover  provisions  are designed to provide  continuity  and  stability of
management that is considered essential to providing shareholders with long-term
value on their investments.  These provisions also constitute defensive measures
which are designed,  in part, to discourage and to insulate South Branch against
certain hostile  takeovers which South Branch's Board might determine are not in
the best interests of its shareholders.

     In  connection   with  these   provisions,   South  Branch's   Articles  of
Incorporation  provide that any amendment,  change or repeal of Article X or any
other  Amendment  which  would  have  the  effect  of  modifying  or  permitting
circumvention of any provision of its Articles of Incorporation  shall require a
vote  of at  least  66  2/3%  of  the  then  outstanding  voting  shares  of the
corporation.  This  super-majority  voting  requirement  does  not  apply to any
amendment,  change or repeal  recommended to the  stockholders  by the favorable
vote of not  less  than 66  2/3%  if  South  Branch's  Board  of  Directors.  An
amendment,  change or repeal so recommended shall require only a simple majority
vote of the shareholders to be approved.

     Capital  State.  Pursuant  to the WVCA,  Capital  State's  Articles  may be
     --------------
amended,  following approval of the amendment by the Board of Directors,  by the
affirmative  vote of the  holders  of a  majority  of the  Capital  State  Stock
entitled to vote thereon.  Capital State's Bylaws may be amended by the majority
of the Board of Directors  voting at a duly called  meeting at which a quorum is
present.  Such amendment is subject to repeal or change by the affirmative  vote
of the holders of a majority of the outstanding Capital State Stock.


                                       45

<PAGE>
59-295

BUSINESS COMBINATIONS WITH CERTAIN PERSONS

     South Branch. South Branch's Articles of Incorporation  contain a provision
     -------------
which  requires  that mergers and certain  other  business  combinations  with a
"related  person,"  as  defined,  be approved by the holders of not less than 66
2/3% of the outstanding voting stock of South Branch,  unless 66 2/3% or more of
the Board of Directors  approves  the merger or other  business  combination.  A
"related person" for this purpose generally includes any person,  firm or entity
which is the beneficial owner of twenty-five  (25%) or more of the voting shares
of South Branch.

     Capital State.  Neither the corporate governance documents of Capital State
     --------------
nor the WVCA contain comparable provisions regarding business combinations.

FAIR PRICE PROVISION

     South Branch. South Branch's Articles of Incorporation provide that neither
     ------------
South  Branch nor any of its  subsidiaries  shall  become  party to any business
combination unless all of the following conditions are satisfied:

     (1) The ratio of (i) the  aggregate  amount of the cash and the fair market
value of other  consideration  to be received per share of common stock of South
Branch in such  business  combination  by holders of common stock other than the
related person involved in such business  combination,  to (ii) the market price
per share of the  common  stock  immediately  prior to the  announcement  of the
proposed  business  combination,  is at least  as great as the  ratio of (x) the
highest per share price  (including  brokerage  commissions,  transfer taxes and
soliciting  dealers'  fees) which such related  person has  theretofore  paid in
acquiring  any  common  stock  of  the   corporation   prior  to  such  business
combination,  to  (y)  the  market  price  per  share  of  common  stock  of the
corporation  immediately prior to the initial acquisition by such related person
of any shares of common stock of the corporation; and

     (2) The  aggregate  amount of the cash and the fair  market  value of other
consideration  to be received  per share of common stock of the  corporation  in
such business  combination by holders of common stock of the corporation,  other
than the related person involved in such business  combination,  (i) is not less
than the highest  per share price  (including  brokerage  commissions,  transfer
taxes and soliciting dealer's fees) paid by such related person in acquiring any
of its  holdings of common stock of the  corporation,  and (ii) is not less than
the  earnings  per share of common  stock of the  corporation  for the four full
consecutive fiscal quarters of the Corporation immediately preceding the date of
determination of such business combination multiplied by the then price/earnings
multiple (if any) of such related person as customarily computed and reported in
the financial community; provided, that for the purposes of this clause (ii), if
more than one person  constitutes  the related  person  involved in the business
combination,  the  price/earnings  multiple  (if any) of the  person  having the
highest  price/earnings  multiple  shall  be used  for the  computation  in this
clause, (ii); and

     (3) The consideration (if any) to be received in such business  combination
by holders of common  stock of the  corporation  other than the  related  person
involved shall,  except to the extent that a stockholder  agrees otherwise as to
all or part of the shares  which he or she owns,  be in the same form and of the
same kind as the  consideration  paid by the related person in acquiring  common
stock of the corporation already owned by it.

     For this purpose,  "related person" generally includes any person,  firm or
entity  which is the  beneficial  owner of 25% or more of the  voting  shares of
South Branch.  A "business  combination"  generally means a merger,  purchase or
other acquisition of or with a "related person".

     CAPITAL STATE. Capital State's Articles and Bylaws do not include a similar
     -------------
provision.


                                       46
<PAGE>
60-295


EVALUATION OF ACQUISITION OF THIS CORPORATION BY ANOTHER CORPORATION

     South Branch.  South Branch's  Articles provide that in connection with the
     ------------
exercise of its  judgment in  determining  what is in the best  interests of the
corporation and its stockholders where evaluating an acquisition of South Branch
by  another  corporation  or a tender or  exchange  offer for  control  of South
Branch,  the  board of  directors  of the  Corporation  shall,  in  addition  to
considering  the adequacy of the amount to be paid in  connection  with any such
transaction,  consider all of the following  factors and any other factors which
it deems relevant: (i) the social and economic effects of the transaction on the
Corporation  and  its  Subsidiaries,   employees,  depositors,  loan  and  other
customers,  creditors  and  other  elements  of the  communities  in  which  the
Corporation and its Subsidiaries  operate or are located;  (ii) the business and
financial conditions and earnings prospects of the acquiring entity or entities,
including,  but not  limited  t,  debt  service  and  other  existing  or likely
financial  obligations  of the  acquiring  person or persons,  and the  possible
effect of such  conditions upon the  Corporation  and its  Subsidiaries  and the
other elements of the communities in which the Corporation and its  Subsidiaries
operate or are located; and (iii) the competence,  experience,  and integrity of
the acquiring entity or entities and its or their management.

     Capital  State.  The Articles and Bylaws of Capital  State do not contain a
     ---------------
similar provision.

ANTI-GREENMAIL PROVISION

     South Branch.  Under its Articles of Incorporation,  South Branch shall not
     ------------
engage,  directly or indirectly,  in any stock repurchase (as defined  therein),
from an interested stockholder (as defined therein), or an affiliate (as defined
therein) or associate (as defined therein) of an interested  stockholder who has
beneficially  acquired  any shares of voting stock of the  corporation  within a
period of less than two (2) years immediately prior to the date of such proposed
stock  repurchase (or the date of an agreement in respect  thereof)  without the
affirmative vote of not less than a majority of the votes entitled to be cast by
the holders of all then  outstanding  shares of voting stock of the  Corporation
which are beneficially owned (as previously  defined) by persons other than such
interest  stockholder,  voting together as a single class. Such affirmative vote
shall be required notwithstanding the fact that no vote may be required, or that
a  lesser  percentage  or  separate  class  vote  may  be  specified,  by law or
otherwise.

     The  provisions of this Article  shall not be applicable to any  particular
stock repurchase from an interested stockholder, and such stock repurchase shall
require  only  such  affirmative  vote,  if any,  as is  required  by law if the
conditions specified in either of the following paragraphs 1 or 2 are met:

          1. The stock repurchase is made pursuant to a tender offer or exchange
     offer for a class of common  stock made  available on the same basis to all
     holders of such class of common stock.

          2. The stock  repurchase is made  pursuant to an open market  purchase
     program approved by a majority of the directors of the Corporation provided
     that such  repurchase  is effected on the open market and is not the result
     of a privately negotiated transaction.

     Capital  State.  The Articles and Bylaws of Capital  State do not contain a
     --------------
similar provision.


                               DISSENTERS' RIGHTS

     Capital State shareholders eligible to vote on the Plan of Merger contained
in the Merger Agreement have certain statutory rights to dissent and to elect to
receive cash for their shares under Sections  31-1-122 and 31-1-123 of the WVCA,
copies of which are  included as Annex C hereto.  A brief  description  of these
rights  follows.  This  discussion does not purport to cover every aspect of the
applicable  statutes and  shareholders  of Capital State are referred to Annex C
for the complete text of the relevant statutory provisions.


                                       47

<PAGE>
61-295


     Capital State shareholders who object to the Merger and who comply with the
provisions  of ss.  31-1- 123 of the WVCA may demand the right to receive a cash
payment from Capital  State for the "fair value" of their stock as determined as
of the day  prior to the date on which  the  Merger  was  approved  by the South
Branch  shareholders.  Under ss.  31-1-123  of the WVCA,  such  "fair  value" of
Capital State Stock shall not include any  appreciation  or  depreciation of the
price of shares of  Capital  State  Stock  resulting  from  anticipation  of the
Merger.

     To exercise their dissenters' rights,  Capital State shareholders  electing
to dissent  ("Dissenting  Capital  State  Shareholders")  must file with Capital
State at 2402 Mountaineer Boulevard, Charleston, West Virginia 25309, Attention:
Secretary, prior to or at the Capital State Special Meeting, a written objection
to the proposed merger. A Dissenting Shareholder may dissent as to less than all
of shares of Capital  State  Stock owned  beneficially  by him. If the Merger is
approved by the Capital State shareholders, and a Dissenting Shareholder did not
vote the related  shares in favor of the Merger,  he must then,  within ten days
after the date on which the vote was taken,  file with  Capital  State a written
demand for payment of the fair value of such shares.

     Within 20 days after  demanding  payment  for his shares,  each  Dissenting
Shareholder must submit the certificate or certificates  representing his shares
to Capital  State for  notation  thereon  that such  demand  has been made.  His
failure to do so shall,  at the option of Capital  State,  terminate  his rights
under  Section  3-1-122 and 31-1-123 of the WVCA unless a court of general civil
jurisdiction,  for good and sufficient cause shown,  shall otherwise  direct. If
shares of Capital State Stock represented by a certificate on which notation has
been so made shall be transferred,  each new  certificate  issued therefor shall
bear similar notation,  together with the name of the original dissenting holder
of such shares,  and a transferee  of such shares shall acquire by such transfer
no rights in Capital State,  as applicable,  other than those which the original
Dissenting  Shareholder  had after  making  demand  for  payment  under  Section
31-1-123 of the WVCA.

     A demand filed by a  Dissenting  Shareholder  may not be  withdrawn  unless
Capital State consents.  Within ten days after the Effective Date of the Merger,
Capital State shall give written notice thereof to each  Dissenting  Shareholder
who has made a demand as required by the WVCA, and shall make a written offer to
each such  Dissenting  Shareholder  to pay for his related shares at a specified
price  deemed by Capital  State to be the fair value  thereof.  Such  notice and
offer shall be  accompanied by a balance sheet of Capital State as of the latest
available  date and not more than 12 months  prior to the making of such  offer,
and a profit and loss  statement  for the 12 months  period ended on the date of
such balance sheet.  If within 30 days after the Effective  Date, the fair value
of such shares is agreed upon  between any  Dissenting  Shareholder  and Capital
State,  payment  therefor shall be made within 90 days after the Effective Date,
upon surrender of the certificate(s) representing such share(s). Upon payment of
the agreed  value a Dissenting  Shareholder  shall cease to have any interest in
such shares.

     If within the 30-day period described  above, a Dissenting  Shareholder and
Capital  State do not agree as to the fair value of the  shares,  Capital  State
shall  within 30 days  after  receipt  of  written  demand  from any  Dissenting
Shareholder,  which  written  demand  must be given  within  60 days  after  the
Effective Date, file a complaint in a court of general civil jurisdiction in the
county where Capital  State's  principal  office is located  requesting that the
fair  value of such  shares  be  determined,  or  Capital  State may file such a
complaint within such 60-day period at its own election.  If Capital State fails
to bring such action within the 60-day  period,  and at this time cannot predict
whether it would file such a complaint,  any Dissenting Shareholder may do so in
the name of Capital State. If no complaint is filed, Dissenting Shareholders may
be  deemed  to  have  waived  their  rights  under  the  WVCA.   All  Dissenting
Shareholders,  except  those who have  agreed  upon a price to be paid for their
shares by Capital State, may be made parties to the proceeding and may receive a
copy of the petition or summons. All Dissenting  Shareholders who are parties to
the  proceeding  shall be  entitled to judgment  against  Capital  State for the
amount of the fair  value of their  shares  plus  accrued  interest  except  any
Dissenting  Shareholder  whom the court determines not to be entitled to receive
payment for his shares. The judgment shall be payable only upon and concurrently
with the  surrender to Capital  State of the  certificate(s)  representing  such
share(s).

     Section 31-1-123(e) of the WVCA provides that any costs and expenses of any
such  proceeding  shall be determined by the court and assessed  against Capital
State,  except that all or any part of such costs and  expenses  may be assessed
against  all or  some  Dissenting  Shareholders,  in  amounts  the  court  finds
equitable, to the extent the court

                                       48
<PAGE>
62-295

finds  the  Dissenting  Shareholders  did not act in good  faith  in  contesting
Capital  State's offer.  Such expenses shall not include  experts' or attorneys'
expenses  and fees  unless the court,  in its  discretion,  awards such fees and
expenses.

     Reference is made to Annex C attached  hereto for the complete  text of the
provisions  of Section 31-1- 122 and 33-1-123 of the WVCA relating to the rights
of  dissenting  shareholders.  The  statements  made  in  this  summary  of such
provisions  are  qualified  in  their  entirety  by  reference  to  Annex C. The
provisions  of Section  31-1-123 of the WVCA are technical and complex and it is
suggested  that any  shareholder  who  desires to  exercise  his or her right to
dissent  consult counsel because failure to comply strictly with such provisions
may defeat his dissenters' rights.

SOUTH BRANCH AND CAPITAL INTERIM BANK APPROVAL

     South Branch  shareholder  approval of the Merger Agreement is not required
under West Virginia  corporation law or the Articles of  Incorporation  of South
Branch.  However, South Branch will be issuing in excess of 40% of the number of
shares  outstanding in connection  with the  acquisition  of Capital  State.  In
consideration  of the  magnitude  of the  proposed  transaction,  the  Board  of
Directors  of South  Branch,  in its  discretion,  has  elected to  present  for
approval by South Branch's  shareholders the issuance of up to 184,005 shares of
South Branch Stock,  the maximum number of shares which could be exchanged.  The
shareholder approval has been made a condition to consummation of the Merger. If
the maximum  number of shares is exchanged,  it will  constitute  30.830% of the
South Branch Stock outstanding after the transaction.

     In addition, the Merger Agreement provides that the Merger is contingent on
approval  of the  increase in  authorized  shares of South  Branch from  600,000
shares,  of common  stock par  value of $2.50 per share to  2,000,000  shares of
common  stock at a par value of $2.50 per  share.  South  Branch  currently  has
412,827  shares  issued and  outstanding.  South Branch also has 4,115  Treasury
Shares  which are  issued  but not  outstanding.  An  increase  in shares is not
necessary  in order for South  Branch to  exchange  the maximum of up to 184,005
shares  required  in the  proposed  Merger.  If the  proposal  to  increase  the
authorized shares is not approved,  and the proposal  concerning the issuance of
shares is  approved,  South  Branch  will use 179,890 of its  remaining  183,058
authorized but unissued shares and the Treasury Shares as consideration  for the
Merger.  Without an increase in its  authorized  shares,  South Branch will have
3,168 authorized but unissued shares remaining after consummation of the Merger.
South  Branch's Board of Directors has presented this proposal to increase South
Branch's  authorized  shares  in order to  assure  that an  adequate  supply  of
authorized,  unissued shares is available for general  corporate needs,  such as
future stock dividends or stock splits,  acquisitions,  a dividend  reinvestment
plan and  other  general  corporate  purposes  without  the  expense  and  delay
incidental  to  obtaining  shareholder  approval of an amendment to the Articles
increasing the number of authorized shares at the time of such action.  Although
approval of the increase in  authorized  shares is a condition  under the Merger
Agreement,  South Branch has the right to waive this condition and the Board may
elect to do so if the  amendment is not  approved.  The  increase in  authorized
shares is not  necessary  in order to  consummate  the Merger since South Branch
currently has the authorized but unissued shares and Treasury  Shares  necessary
to issue the 184,005  shares in  connection  with the Merger.  See  "PROPOSAL TO
AMEND THE ARTICLES OF  INCORPORATION  OF SOUTH  BRANCH  VALLEY  BANCORP,  INC TO
INCREASE THE NUMBER OF AUTHORIZED SHARES"

     The Board of Directors  of South  Branch has approved the Merger  Agreement
and has  agreed to cause the  Board of  Directors  of  Capital  Interim  Bank to
approve the Merger  Agreement.  South  Branch,  as sole  shareholder  of Capital
Interim  Bank,  has  agreed  to  vote  all of the  outstanding  shares  of  said
corporation in favor of the Merger.

     The  proposal to authorize  the issuance of 184,005  shares of South Branch
stock in connection  with the acquisition of Capital State is independent of the
proposal to approve the amendment of South Branch's Articles of Incorporation to
increase its  authorized  stock.  Accordingly,  shareholders  could  approve one
proposal without approving the other.

                  SOUTH BRANCH'S BOARD OF DIRECTORS UNANIMOUSLY  RECOMMENDS THAT
THE  SHAREHOLDERS  VOTE FOR THE  ISSUANCE OF THE SHARES IN  CONNECTION  WITH THE
ACQUISITION  OF CAPITAL  STATE AND FOR ADOPTION OF THE AMENDMENT TO THE ARTICLES
OF INCORPORATION SET FORTH HEREIN. THE ENCLOSED PROXY WILL BE VOTED FOR APPROVAL
UNLESS OTHERWISE DIRECTED.


                                       49

<PAGE>
63-295


                   MANAGEMENT OF SOUTH BRANCH AFTER THE MERGER

     Upon  consummation of the Merger,  the directors and executive  officers of
South  Branch will be the  directors  and  executive  officers  of South  Branch
immediately prior to the Merger,  except certain directors of Capital State will
become directors of South Branch,  as described under "The Merger - Interests of
Certain Persons in the Merger."




                                       50

<PAGE>
64-295


                        DESCRIPTION OF SOUTH BRANCH STOCK


     The authorized  capital stock of South Branch consists of 600,000 shares of
South Branch  Stock.  The South Branch Stock does not  represent or constitute a
deposit account and is not insured by the FDIC.

     The authorized but unissued  shares of South Branch Stock are available for
issuance  in future  mergers or  acquisitions,  in a future  public  offering or
private placement or for other general corporate purposes.

     THE FOLLOWING  DESCRIPTION OF THE SOUTH BRANCH STOCK DOES NOT PURPORT TO BE
COMPLETE  AND IS  QUALIFIED  IN ALL  RESPECTS BY  REFERENCE  TO THE ARTICLES AND
BYLAWS OF SOUTH BRANCH AND THE WVCA.

     General.  Each share of South Branch Stock has the same relative rights and
     -------
is identical in all respects  with each other share of South Branch  Stock.  The
South Branch Stock is not subject to call for  redemption  and,  upon receipt by
South Branch of the shares of Capital  State Stock  surrendered  in exchange for
South Branch  Stock,  each share of South Branch  Stock  offered  hereby will be
fully paid and non-assessable.

     Voting Rights.  The holders of South Branch Stock possess  exclusive voting
     -------------
rights in South  Branch.  Each holder of South  Branch  Stock is entitled to one
vote  for  each  share  held on all  matters  voted  upon by  shareholders,  and
shareholders are permitted to cumulate votes in elections of directors.

     Dividends.  The  holders of the South  Branch  Stock are  entitled  to such
     ---------
dividends  as may be  declared  from time to time by the Board of  Directors  of
South Branch out of funds legally available therefor.

     Preemptive Rights. Holders of South Branch Stock do not have any preemptive
     -----------------
rights  with  respect to any shares  which may be issued by South  Branch in the
future;  thus;  South Branch may sell shares of South Branch Stock without first
offering them to the then holders of the South Branch Stock.

     Liquidation. In the event of any liquidation,  dissolution or winding up of
     -----------
South  Branch,  the  holders of the South  Branch  Stock  would be  entitled  to
receive,  after payment of all debts and liabilities of South Branch, all assets
of South Branch available for distribution.




                                       51

<PAGE>
65-295


                   REGULATION AND SUPERVISION OF SOUTH BRANCH

GENERAL

     South Branch, as a bank holding company,  is subject to the restrictions of
the BHCA, and is registered  pursuant to its  provisions.  As a registered  bank
holding  company,  South Branch is subject to the reporting  requirements of the
FRB, and is subject to examination by the FRB.

     The BHCA prohibits the  acquisition by a bank holding  company of direct or
indirect  ownership of more than five  percent of the voting  shares of any bank
within the  United  States  without  prior  approval  of the FRB.  With  certain
exceptions,  a bank  holding  company is  prohibited  from  acquiring  direct or
indirect  ownership or control or more than five percent of the voting shares of
any company  which is not a bank,  and from  engaging  directly or indirectly in
business unrelated to the business of banking or managing or controlling banks.

     The FRB, in its  Regulation Y, permits bank holding  companies to engage in
non-banking  activities  closely  related to banking or managing or  controlling
banks. Approval of the FRB is necessary to engage in these activities or to make
acquisitions of corporations  engaging in these activities as the FRB determines
whether  these  acquisitions  or  activities  are in  the  public  interest.  In
addition,  by order,  and on a case by case  basis,  the FRB may  approve  other
non-banking activities.

     As a bank holding company doing business in West Virginia,  South Branch is
also subject to regulation by the WV Board and must submit annual reports to the
West Virginia Division of Banking.

     Federal law  restricts  subsidiary  banks of a bank  holding  company  from
making certain extensions of credit to the parent bank holding company or to any
of its subsidiaries, from investing in the holding company stock, and limits the
ability of a subsidiary  bank to take its parent company stock as collateral for
the loans of any  borrower.  Additionally,  federal law prohibits a bank holding
company and its  subsidiaries  from engaging in certain tie-in  arrangements  in
conjunction with the extension of credit or furnishing of services.

     The operations of South Branch's  banking  subsidiary,  South Branch Valley
National  Bank,  is a  national  banking  subsidiary  and is  subject to federal
statutes  which  apply  to  national  banks.  South  Branch's  national  banking
subsidiary is primarily  regulated by the OCC. South Branch Valley National Bank
is also subject to  regulations  promulgated by the FRB and the FDIC. As members
of the FDIC, the deposits of South  Branch's  subsidiary are insured as required
by  federal  law.  The OCC  regularly  examines  revenues,  loans,  investments,
management  practices,  and other aspects of South Branch Valley  National Bank.
These  examinations  are  conducted  primarily  to  protect  depositors  and not
shareholders.  In  addition  to  these  regular  examinations,   South  Branch's
subsidiary  banks each must furnish to the OCC a quarterly  report  containing a
full and accurate statement of its affairs.

NON-BANKING ACTIVITIES PERMITTED TO SOUTH BRANCH

     The FRB permits, within prescribed limits, bank holding companies to engage
in  non-banking  activities  closely  related  to  banking  or  to  managing  or
controlling  banks.  Such  activities  are  not  limited  to the  state  of West
Virginia.  Some  examples  of  non-banking  activities  which  presently  may be
performed  by a bank  holding  company  are:  making or  acquiring,  for its own
account  or the  account  of  others,  loans and  other  extensions  of  credit;
operating as an  industrial  bank, or  industrial  loan  company,  in the manner
authorized  by state  law;  servicing  loans and  other  extensions  of  credit;
performing or carrying on any one or more of the  functions or  activities  that
may be performed or carried on by a trust  company in the manner  authorized  by
federal or state law; acting as an investment or financial advisor; leasing real
or personal  property;  making equity or debt  investments  in  corporations  or
projects designed primarily to promote community  welfare,  such as the economic
rehabilitation  and the development of low income areas;  providing  bookkeeping
services  or  financially  oriented  data  processing  services  for the holding
company and its  subsidiaries;  acting as an insurance  agent or a broker,  to a
limited  extent,  in relation to insurance  directly  related to an extension of
credit;  acting as an underwriter  for credit life  insurance  which is directly
related to extensions of credit by the bank holding  company  system;  providing
courier  services  for  certain  financial   documents;   providing   management
consulting advice to nonaffiliated  banks;  selling retail money orders having a
face value of not more than $1,000,

                                       52
<PAGE>
66-295


traveler's checks and U. S. savings bonds; performing appraisals of real estate;
arranging   commercial  real  estate  equity  financing  under  certain  limited
circumstances;  providing  securities  brokerage  services related to securities
credit activities;  underwriting and dealing in government obligations and money
market  instruments;  providing  foreign  exchange  advisory  and  transactional
services; and acting under certain circumstances, as futures commission merchant
for  nonaffiliated  persons in the execution  and  clearance on major  commodity
exchanges of futures contracts and options.

CREDIT AND MONETARY POLICIES AND RELATED MATTERS

     South  Branch's  subsidiary  bank is  affected  by the fiscal and  monetary
policies of the  federal  government  and its  agencies,  including  the FRB. An
important function of these policies is to curb inflation and control recessions
through  control  of the supply of money and  credit.  The  operations  of South
Branch's  subsidiary  bank is affected by the policies of government  regulatory
authorities,  including  the FRB which  regulates  money and  credit  conditions
through open market  operations in United States  Government  and federal agency
securities,  adjustments  in the discount  rate on member bank  borrowings,  and
requirements against deposits and regulation of interest rates payable by member
banks on time and savings deposits.  These policies have a significant influence
on the growth and distribution of loans,  investments and deposits, and interest
rates charged on loans, or paid for time and savings deposits, as well as yields
on investments. The FRB has had a significant effect on the operating results of
commercial banks in the past and is expected to continue to do so in the future.
Future policies of the FRB and other authorities and their effect on future bank
earnings cannot be predicted.

     The FRB has a policy to the effect that a bank holding  company is expected
to act  as a  source  of  financial  and  managerial  strength  to  each  of its
subsidiary  banks and to commit  resources to support each such subsidiary bank.
Under the  source  of  strength  doctrine,  the FRB may  require a bank  holding
company to contribute capital to a troubled  subsidiary bank, and may charge the
bank holding  company with engaging in unsafe and unsound  practices for failure
to commit  resources to such a subsidiary  bank.  This capital  injection may be
required at times when South  Branch may not have the  resources  to provide it.
Any  capital  loans by a  holding  company  to any of the  subsidiary  banks are
subordinate in right of payment to deposits and to certain other indebtedness of
such subsidiary  bank. In addition,  the Crime Control Act of 1990 provides that
in the event of a bank holding  company's  bankruptcy,  any  commitment  by such
holding  company to a federal bank or thrift  regulatory  agency to maintain the
capital  of a  subsidiary  bank will be assumed by the  bankruptcy  trustee  and
entitled to a priority of payment.

     In 1989,  the United States  Congress  enacted the  Financial  Institutions
Reform,  Recovery  and  Enforcement  Act  ("FIRREA").  Under  FIRREA  depository
institutions  insured by the FDIC may now be liable for any losses  incurred by,
or  reasonably  expected to be incurred  by, the FDIC after  August 9, 1989,  in
connection with (i) the default of a commonly controlled FDIC-insured depository
institution,  or (ii) any assistance provided by the FDIC to commonly controlled
FDIC-insured  depository institution in danger of default.  "Default" is defined
generally  as the  appointment  of a  conservator  or receiver and "in danger of
default" is defined generally as the existence of certain conditions  indicating
that a  "default"  is likely to occur in the absence of  regulatory  assistance.
Accordingly,  in the event that any insured bank or  subsidiary  of South Branch
causes a loss to the FDIC,  other bank  subsidiaries  of South  Branch  could be
liable to the FDIC for the amount of such loss.

     Under  federal  law,  the  OCC  may  order  the  pro  rata   assessment  of
shareholders  of a national  bank whose capital  stock has become  impaired,  by
losses or otherwise,  to relieve a deficiency in such  national  bank's  capital
stock.  This statute  also  provides  for the  enforcement  of any such pro rata
assessment of  shareholders  of such  national bank to cover such  impairment of
capital  stock by sale,  to the extent  necessary,  of the capital  stock of any
assessed  shareholder  failing  to pay the  assessment.  Similarly,  the laws of
certain  states  provide  for such  assessment  and  sale  with  respect  to the
subsidiary banks chartered by such states.  South Branch as the sole stockholder
of its subsidiary banks, is subject to such provisions.

                                       53
<PAGE>
67-295


CAPITAL REQUIREMENTS

     As a holding  company  South  Branch is subject to FRB  risk-based  capital
guidelines.  The  guidelines  establish a systematic  analytical  framework that
makes  regulatory  capital  requirements  more  sensitive to differences in risk
profiles among banking  organizations,  takes  off-balance  sheet exposures into
explicit account in assessing capital adequacy,  and minimizes  disincentives to
holding liquid, low-risk assets. Under the guidelines and related policies, bank
holding  companies  must maintain  capital  sufficient to meet both a risk-based
asset ratio test and leverage ratio test on a consolidated basis. The risk-based
ratio is  determined  by  allocating  assets  and  specified  off-balance  sheet
commitments into four weighted  categories,  with higher levels of capital being
required for  categories  perceived as  representing  greater risk. All of South
Branch's  depository  institution  subsidiaries  are  subject  to  substantially
similar capital requirements adopted by applicable regulatory agencies.

     Generally,  under the applicable  guidelines,  the financial  institution's
capital is divided into two tiers.  "Tier 1," or core capital,  includes  common
equity,  noncumulative perpetual preferred stock (excluding auction rate issues)
and minority  interests in equity  accounts of consolidated  subsidiaries,  less
goodwill and other intangibles.  "Tier 2," or supplementary  capital,  includes,
among other things,  cumulative and limited-life preferred stock, hybrid capital
instruments, mandatory convertible securities, qualifying subordinated debt, and
the allowance  for loan losses,  subject to certain  limitations,  less required
deductions.  "Total  capital"  is the sum of  Tier 1 and  Tier 2  capital.  Bank
holding companies are subject to substantially  identical  requirements,  except
that  cumulative  perpetual  preferred  stock can constitute up to 25% of a bank
holding company's Tier 1 capital.

     Bank holding  companies are required to maintain a risk-based  ratio of 8%,
of which 4% must be Tier 1 capital. The appropriate regulatory authority may set
higher  capital  requirements  when an  institution's  particular  circumstances
warrant.

     For  purposes of the  leverage  ratio,  the  numerator is defined as Tier 1
capital and the denominator is defined as adjusted total assets (as specified in
the guidelines).  The guidelines  provide for a minimum leverage ratio of 3% for
bank holding companies that meet certain specified criteria, including excellent
asset  quality,  high  liquidity,  low  interest  rate  exposure and the highest
regulatory  rating.  Bank  holding  companies  not meeting  these  criteria  are
required to maintain a leverage  ratio which exceeds 3% by a cushion of at least
1 to 2 percent.

     The  guidelines  also  provide  that bank  holding  companies  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.  Furthermore,  the FRB's guidelines
indicate  that the FRB will  continue to  consider a  "tangible  Tier 1 leverage
ratio" in evaluating  proposals for  expansion or new  activities.  The tangible
Tier 1 leverage ratio is the ratio of an institution's Tier 1 capital,  less all
intangibles, to total assets, less all intangibles.

     On August 2, 1995,  the FRB and other banking  agencies  issued their final
rule to implement the portion of Section 305 of FDICIA that requires the banking
agencies  to revise  their  risk-based  capital  standards  to ensure that those
standards  take adequate  account of interest rate risk.  This final rule amends
the capital  standards to specify that the banking  agencies  will  include,  in
their evaluations of a bank's capital adequacy, an assessment of the exposure to
declines in the economic  value of the bank's capital due to changes in interest
rates.

     Failure  to meet  applicable  capital  guidelines  could  subject  the bank
holding  company to a variety of enforcement  remedies  available to the federal
regulatory  authorities,  including limitations on the ability to pay dividends,
the  issuance by the  regulatory  authority  of a capital  directive to increase
capital and  termination  of deposit  insurance  by the FDIC,  as well as to the
measures described under the "Federal Deposit Insurance Corporation  Improvement
Act of 1991" as applicable to undercapitalized institutions.

     As of June 30,  1997,  the pro  forma  regulatory  capital  ratios of South
Branch  were as set  forth in the  following  table,  assuming  the  Merger  was
consummated as of such date using the purchase method of accounting as follows:


                                       54
<PAGE>
68-295
<TABLE>
<CAPTION>

                                                SOUTH BRANCH/
                                                CAPITAL STATE
                                                   PRO FORMA
                                                CONSOLIDATED                        SOUTH BRANCH
                                            ----------------------------      --------------------------
Risk-based Capital:
<S>                                         <C>               <C>               <C>              <C>   
  Actual Tier 1                             $19,935           19.03%            $10,986          13.00%
  Actual Total                              $20,944           20.00%            $11,809          13.98%

  Reg Minimum Tier 1                        $ 4,189            4.00%           $  3,379           4.00%
  Reg Minimum Total                         $ 8,378            8.00%           $  6,759           8.00%

Excess over Minimum:

  Tier 1                                    $15,746          375.89%           $  7,607         225.13%
  Total                                     $12,566          149.99%           $  5,050          74.72%
Leverage
  Actual                                    $19,935           12.45%           $ 10,986           8.60%
  Regulatory Minimum                        $ 6,404            4.00%           $  5,094           4.00%

</TABLE>

FEDERAL DEPOSIT INSURANCE CORPORATION IMPROVEMENT ACT OF 1991

     In  December,   1991,   Congress  enacted  the  Federal  Deposit  Insurance
Corporation Improvement Act of 1991 ("FDICIA"),  which substantially revised the
bank  regulatory  and  funding  provisions  of  the  Federal  Deposit  Insurance
Corporation Act and made revisions to several other banking statues.

     FDICIA  establishes  a new  regulatory  scheme,  which  ties  the  level of
supervisory   intervention  by  bank  regulatory   authorities  primarily  to  a
depository institution's capital category. Among other things, FDICIA authorizes
regulatory  authorities  to take  "prompt  corrective  action"  with  respect to
depository  institutions that do not meet minimum capital  requirements.  FDICIA
establishes  five  capital  tiers:  well  capitalized,  adequately  capitalized,
undercapitalized,    significantly   undercapitalized   and   critically   under
capitalized.

     By  regulation,  an  institution  is  "well-capitalized"  if it has a total
risk-based capital ratio of 10% or greater, a Tier 1 risk-based capital ratio of
6% or greater and a Tier 1 leverage ratio of 5% or greater and is not subject to
a  regulatory  order,  agreement  or  directive  to meet and maintain a specific
capital level for any capital measure. Each of the banking subsidiaries of South
Branch  was  a  "well   capitalized"   institution  as  of  June  30,  1997.  As
well-capitalized  institutions,  the banking  subsidiaries  of South  Branch are
permitted  to engage in a wider  range of banking  activities,  including  among
other things, the accepting of "brokered deposits," and the offering of interest
rates on deposits higher than the prevailing rate in their respective markets.

     Another  requirement  of  FDICIA  is that  federal  banking  agencies  must
prescribe  regulations  relating to various  operational areas of banks and bank
holding  companies.  These include  standards for internal audit  systems,  loan
documentation,  information  systems,  internal controls,  credit  underwriting,
interest  rate  exposure,  asset  growth,   compensation,  a  maximum  ratio  of
classified  assets to capital,  minimum earnings  sufficient to absorb losses, a
minimum ratio of market value to book value for publicly  traded shares and such
other standards as the agency deems appropriate.

REIGLE-NEAL INTERSTATE BANKING BILL

In  1994,   Congress  passed  the  Reigle-Neal   Interstate  Banking  Bill  (the
"Interstate  Bill").  The Interstate  Bill permits  certain  interstate  banking
activities through a holding company structure, effective September 30, 1995. It
permits  interstate  branching by merger  effective  June 1, 1997 unless  states
"opt-in" sooner,  or "opt-out"  before that date.  States may elect to permit de
novo branching by specific legislative  election.  In March, 1996, West Virginia
adopted  changes to its  banking  laws so as to permit  interstate  banking  and
branching to the fullest  extent  permitted by Interstate  Bill.  The Interstate
Bill will permit  consolidation of banking  institutions across state lines and,
perhaps, denovo entry. As its provisions become effective, it is likely that the
resulting   restructurings   and  interstate   activities  will  result  in  the
realization  of economies of scale within those  institutions  with  entities in
more than one state. One result could be increased  competitiveness,  due to the
realization of economies of scale and/or, where permitted, due to de novo market
entrants.

                                       55

<PAGE>
69-295

COMMUNITY REINVESTMENT ACT

     Bank holding  companies and their  subsidiary banks are also subject to the
provisions of the Community Reinvestment Act of 1977 ("CRA"). Under the CRA, the
Federal Reserve Board (or other appropriate bank regulatory agency) is required,
in connection  with its  examination  of a bank, to assess such bank's record in
meeting the credit needs of the communities  served by that bank,  including low
and moderate income  neighborhoods.  Further such assessment is also required of
any bank holding  company which has applied to (i) charter a national bank, (ii)
obtain  deposit  insurance  coverage for a newly  chartered  institution,  (iii)
establish  a new branch  office  that will  accept  deposits,  (iv)  relocate an
office,  or (v) merge or  consolidate  with, or acquire the assets or assume the
liabilities of a federally-  regulated financial  institution.  In the case of a
bank  holding  company  applying  for  approval  to acquire a bank or other bank
holding  company,  the  Federal  Reserve  Board  will  assess the record of each
subsidiary of the applicant  bank holding  company,  and such records may be the
basis for denying the  application  or imposing  conditions in  connection  with
approval of the application. On December 8, 1993, the federal regulators jointly
announced   proposed   regulations  to  simplify   enforcement  of  the  CRA  by
substituting the present twelve categories with three assessment  categories for
use in calculating  CRA ratings (the "December 1993  Proposal").  In response to
comments  received by the regulators  regarding the December 1993 Proposal,  the
federal bank regulators issued revised CRA proposed regulations on September 26,
1994 (the "Revised CRA  Proposal").  The Revised CRA  Proposal,  compared to the
December 1993 Proposal,  would essentially  broaden the scope of CRA performance
examinations  and more explicitly  consider  community  development  activities.
Moreover,  in 1994, the Department of Justice,  became more actively involved in
enforcing fair lending laws.

     In its most recent CRA  examination  by the Federal  Reserve  Board,  South
Branch and its bank subsidiaries were given a "outstanding" CRA rating.  Capital
State is also examined for  compliance  under the CRA by the OTS and its current
rating is "satisfactory."

DEPOSIT ACQUISITION LIMITATION

     Under West Virginia  banking law, an acquisition or merger is not permitted
if the resulting  depository  institution or its holding company,  including any
depository institutions  affiliated therewith,  would assume additional deposits
to cause it to  control  deposits  in the  State of West  Virginia  in excess of
twenty five percent  (25%) of such total amount of all deposits  held by insured
depository  institutions in West Virginia.  This limitation may be waived by the
Commissioner  of Banking  for good cause  shown.  If the Merger is  consummated,
South Branch will not be in violation with this limitation on deposits.



                                       56
<PAGE>
70-295


                 PROPOSAL TO AMEND THE ARTICLES OF INCORPORATION
                OF SOUTH BRANCH VALLEY BANCORP, INC. TO INCREASE
                         THE NUMBER OF AUTHORIZED SHARES

Description of Proposed Amendment
- ---------------------------------

     South  Branch's  Board of  Directors,  at a meeting  held on May 22,  1997,
unanimously adopted  resolutions  approving and recommending to the stockholders
for their  adoption  an  Amendment  to the  Articles of  Incorporation  of South
Branch.  This Amendment  provides that Article IV of South Branch's  Articles of
Incorporation  (the "Articles") be amended and restated in order to increase the
number of authorized  shares of South Branch from 600,000 shares of common stock
at a par value of $2.50 each to 2,000,000 shares of authorized common stock with
a par value of $2.50 each.  Specifically,  Article IV of the Articles, which now
reads as follows:

         IV. The amount of total  authorized  capital  stock of the  Corporation
         shall be One Million Five Hundred Thousand Dollars  ($1,500,000)  which
         shall be divided into 600,000 shares of common stock having a par value
         of $2.50 per share.

would be amended and restated to read:

         IV. The amount of total  authorized  capital  stock of the  Corporation
         shall be Five Million Dollars  ($5,000,000) which shall be divided into
         2,000,000 shares of common stock having a par value of $2.50 per share.

     The proposed  increase in the authorized  common stock has been recommended
by the Board of  Directors  to assure  that an  adequate  supply of  authorized,
unissued shares is available for general  corporate needs,  such as future stock
dividends or stock splits,  acquisitions,  a dividend  reinvestment plan and for
other general  corporate  purposes,  without the expense and delay incidental to
obtaining  shareholder  approval of an amendment to the Articles  increasing the
number  of  authorized  shares  at the  time of such  action,  except  as may be
required  for a  particular  issuance by  applicable  law or by the rules of any
stock exchange on which South Branch's securities may then be listed.

     If the proposed  amendment is approved by the shareholders,  the additional
shares of common stock so authorized  could be issued,  in the discretion of the
Board,  for  any  proper  corporate  purpose,  without  further  action  by  the
shareholders  other  that  as  may  be  required  by  applicable  law.  Existing
shareholders do not have preemptive  rights with respect to future  issuances of
common stock by South Branch and their interest in South Branch could be diluted
by such  issuance  with  respect to any of the  following:  earnings  per share,
voting,  liquidation right and book and market value. Accordingly,  the Board of
Directors will, in the exercise of their fiduciary  duties to the  shareholders,
weigh all the factors carefully,  together with the needs and prospects of South
Branch,  before  committing  to the  issuance  of further  shares not  requiring
shareholder approval.

     The proposed  increase in the number of  authorized  shares of common stock
could enable the Board of Directors to render more  difficult or  discourage  an
attempt by another  person or entity to obtain  control  of South  Branch.  Such
additional  shares  could be issued by the  Board in a public or  private  sale,
merger or similar  transaction,  increasing the number of outstanding shares and
thereby  diluting the equity interest and voting power of a party  attempting to
obtain control of South Branch.

     The increase of the authorized  shares, if approved will take effect on the
date the  Amended and  Restated  Articles  of  Incorporation  are filed with the
Secretary of State of West Virginia.

     The Merger Agreement  provides that the Merger is contingent on approval of
the increase in authorized shares of South Branch from 600,000 shares, of common
stock par value of $2.50 per share to 2,000,000  shares of common stock at a par
value of $2.50 per share.  South Branch  currently has 412,827 shares issued and
outstanding.  South Branch also has 4,115  Treasury  Shares which are issued but
not  outstanding.  An  increase  in shares is not  necessary  in order for South
Branch to exchange the maximum of 184,005 shares required in the proposed

                                       57

<PAGE>
71-295

Merger. If the proposal to increase the authorized  shares is not approved,  and
the proposal concerning the issuance of stock is approved, South Branch will use
179,890 of its remaining 183,058  authorized by unissued shares and the Treasury
Shares as  consideration  for the Merger.  Without an increase in its authorized
shares,  South Branch will have 3,168  authorized but unissued shares  remaining
after  consummation  of the  Merger.  South  Branch's  Board  of  Directors  has
presented this proposal to increase South Branch's authorized shares in order to
assure that an adequate  supply of authorized,  unissued shares is available for
general  corporate  needs,  such as  future  stock  dividends  or stock  splits,
acquisitions,  a dividend reinvestment plan and other general corporate purposes
without the expense and delay incidental to obtaining shareholder approval of an
amendment to the Articles increasing the number of authorized shares at the time
of such  action.  Although  approval of the increase in  authorized  shares is a
condition under the Merger  Agreement,  South Branch has the right to waive this
condition and the Board may elect to do so if the amendment is not approved. The
increase in authorized shares is not necessary in order to consummate the Merger
since South Branch currently has the authorized but unissued shares and Treasury
Shares necessary to issue the 184,005 shares in connection with the Merger.

Vote Required
- -------------

     An affirmative vote of a majority of the outstanding shares of South Branch
stock is required to approve the  amendment.  Shares voted  "ABSTAIN" and shares
not  voted  will have the same  effect as if the  shares  were  voted  "AGAINST"
approval of the amendment.

     The  proposal to amend the  Articles of  Incorporation  of South  Branch to
increase its  authorized  shares is  independent  of the proposal to approve the
issuance  of  184,005  shares  of  South  Branch  stock in  connection  with the
acquisition  of Capital  State.  Accordingly,  shareholders  could  approve  one
proposal without approving the other.

     South  Branch's  Board  of  Directors   unanimously   recommends  that  the
shareholders  vote FOR  adoption of the  amendment  to the  Articles and FOR the
approval of the issuance of shares in connection with the acquisition of Capital
State set forth above.  The  enclosed  proxy will be voted "FOR" the approval of
the  proposals to increase in  authorized  shares of South  Branch  common stock
unless otherwise directed.

                                     EXPERTS

The  consolidated  financial  statements of South Branch as of December 31, 1996
and 1995,  and the related  statements of operations,  shareholders'  equity and
cash flows for each of the three years in the period  ended  December  31, 1996,
included under the caption "Financial Information Concerning South Branch Valley
Bancorp,  Inc." of this  Prospectus/Joint  Proxy Statement and the  Registration
Statement, and the financial statements of Capital State as of December 31, 1996
and 1995, and related statements of operations,  shareholders'  equity, and cash
flows for the year ended December 31, 1996 and for the period from September 11,
1995,  date of  inception,  to December  31,  1995,  included  under the caption
"Financial  Information Concerning Capital State" of this Prospectus/Joint Proxy
Statement and the Registration Statement,  have been audited by Arnett & Foster,
P.L.L.C., independent auditors, as set forth in their reports thereon.

     The financial statements referred to above are included or are incorporated
in reliance  upon such reports given upon the authority of such firms as experts
in accounting and auditing.

                                  LEGAL MATTERS

     The  legality  of the  shares  of  South  Branch  Stock to be  issued  upon
consummation  of the Merger  will be passed  upon by the law firm of Bowles Rice
McDavid Graff & Love,  with offices in Charleston,  West  Virginia.  Bowles Rice
McDavid Graff & Love has acted as counsel to South Branch in connection with the
Merger and the preparation of this Prospectus/Joint Proxy Statement. Pursuant to
a signed Consent Agreement,  Bowles Rice McDavid Graff & Love, P.L.L.C. has also
acted as  Special  Counsel  to  Capital  State as to the tax  matters  discussed
herein. CHS-123163


  
                                     58

<PAGE>
72-295
                        FINANCIAL INFORMATION CONCERNING

                        SOUTH BRANCH VALLEY BANCORP, INC.


                                      F-1


<PAGE>
73-295

















                     MANAGEMENT'S DISCUSSION AND ANALYSIS OF

                  FINANCIAL CONDITION AND RESULTS OF OPERATIONS

              (For the Quarter and Six Months Ended June 30, 1997)











                                      F-2
<PAGE>
74-295


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


                            INTRODUCTION AND SUMMARY

     The  following is  Management's  discussion  and analysis of the  financial
condition and financial  results of operations for South Branch Valley  Bancorp,
Inc.(hereafter  referred to as the  Company)  and its wholly  owned  subsidiary,
South Branch Valley  National  Bank,  (hereafter  referred to as the Bank) as of
June 30, 1997. This discussion may contain forward looking  statements  based on
management's  expectations and actual results may differ  materially.  Since the
primary business  activities of South Branch Valley Bancorp,  Inc. are conducted
through its wholly owned subsidiary (the Bank), the following discussion focuses
primarily on the financial condition and operations of the Bank. All amounts and
percentages have been rounded for this discussion.


Earnings Summary
- ----------------

     Net income for the first six months of 1997 totaled $709,000,  a $62,000 or
a 9.6% increase from the $647,000 earned during the same period of 1996. For the
six months ended June 30, 1997,  the  Company's  only  subsidiary,  South Branch
Valley  National  Bank,  had an increase in net income of $145,000,  or 22.0% to
$804,000 as compared with $659,000 for the same period ended June 30, 1996.

     Annualized  return on average assets at June 30, 1997 was 1.10% as compared
to 1.13% at June 30, 1996 a decrease of 5.3%.  Earnings per share  totaled $1.86
at June  30,  1997  compared  to $1.71 at June  30,  1996  representing  an 8.8%
increase.


                              RESULTS OF OPERATIONS

Net Interest Income
- -------------------

     For purposes of this discussion,  the "taxable equivalent basis" adjustment
has been  included in interest  income to reflect the level of income had income
on state and municipal  obligations exempt from Federal income tax been taxable,
assuming  a Federal  tax rate of 34% in both 1997 and 1996.  The  amounts of tax
equivalent adjustments were $40,000 in 1997 and $25,000 in 1996.


     For the six months ended June 30, 1997, the Company's net interest  income,
as  adjusted,  increased  $193,000  or  8.0%  to  $2,601,000  as  compared  with
$2,408,000  for the six months ended June 30, 1996.  However,  the Company's net
interest yield on earning assets (net interest margin)  decreased 9 basis points
from  4.44% at June 30,  1996 to 4.35% for the six months  ended June 30,  1997.
Management  feels that this  decrease is due  primarily to a  competitive  local
market for loans and  deposits  which has caused a general  lowering of rates on
loans while deposit rates exceed those of national average. Pressures on the net
interest yield remain a concern.

     A detailed  analysis of the net  interest  yield by  component  is shown on
Table I. No significant  fluctuations were noted and the Company does not expect
any  significant  change in the Company's net yield during the remainder of 1997
given  no  significant   changes  in  the  present  interest  rate  environment.
Management  continues to monitor the net interest margin through GAP analysis to
minimize the potential for any significant negative impact.


Provision for Loan Losses and Loan Quality
- ------------------------------------------

     An  allowance  for loan losses is  maintained  by the Company and is funded
through  the  provision  for loan  losses as a charge to current  earnings.  The
allowance  for loan  losses is reviewed by  management  on a quarterly  basis to
determine  that  it is  maintained  at  levels  considered  necessary  to  cover
potential  losses  associated  with  the  Bank's  current  loan  portfolio.  The
Company's  provision  for loan  losses  for the  first  six  months of this year
totaled $65,000 compared to $25,000 for the six months ended June 30, 1996. This
increase was primarily to provide for potential losses inherent in the Company's
loan portfolio due to its continued growth in net loans outstanding.

         Net loan  charge-offs for the first six months of 1997 were $101,000 as
compared to $33,000 for the first six months of 1996.  Expressed as a percentage
of loans (net of unearned interest),  net charge-offs (recoveries) were .11% for
the first six months of 1997 compared to .04% for the comparable period of 1996.


                                      F-3
<PAGE>
75-295

South Branch Valley Bancorp, Inc. and Subsidiary
Table I - Average Distribution Of Assets, Liabilities And
Shareholders' Equity, Interest Earnings & Expenses, And Average Rates
  (In thousands of dollars)
<TABLE>
<CAPTION>


                                               June 30, 1997                            June 30, 1996
                                 ----------------------------------------  ----------------------------------------
                                    AVERAGE       EARNINGS/      YIELD/      AVERAGE      EARNINGS/       YIELD/
                                    BALANCES       EXPENSE        RATE      BALANCES       EXPENSE         RATE
                                 ----------------------------------------  ------------ ---------------------------
             ASSETS
Interest earning assets
  Loans, net of unearned
<S>                                     <C>              <C>        <C>          <C>            <C>           <C>  
    interest                            $86,693          $4,141     9.55%        $73,444        $3,634        9.90%
  Securities
    Taxable                              24,510             784     6.40%         27,603           884        6.41%
    Tax-exempt                            5,979             197     6.59%          4,061           134        6.60%
Interest bearing deposits
  with other banks                        1,553              52     6.70%          2,052            69        6.73%
Federal Funds sold                          893              28     6.27%          1,318            36        5.46%
                                 -----------------------------------------  ---------------------------------------
Total interest earning assets           119,628           5,202     8.70%        108,478         4,757        8.77%

Noninterest earning assets                9,033                                    5,956
                                 --------------                                ---------
    Total assets                       $128,661                                 $114,434
                                 ==============                              ============

 LIABILITIES AND SHAREHOLDERS' EQUITY
Liabilities
Interest bearing liabilities
  Interest bearing
    demand deposits                     $19,188            $297     3.10%        $19,489          $331        3.40%
  Regular savings                        13,755             216     3.14%         15,972           285        3.57%
  Time savings                           59,888           1,720     5.74%         57,024         1,684        5.91%
  Short-term borrowings                   5,791             133     4.59%             68             2        5.88%
  Long-term borrowings                    6,561             235     7.16%          1,573            47        5.98%
                                  ----------------------------------------   --------------------------------------
                                        105,183           2,601     4.95%         94,126         2,349        4.99%
Noninterest bearing liabilities
  Demand deposits                         9,131                                    8,191
  Other liabilities                       1,772                                      866
                                 --------------                              -----------
    Total liabilities                   116,086                                  103,183

Shareholders' equity                     12,575                                   11,251
                                 --------------                              -----------
  Total liabilities and
    shareholders' equity               $128,661                                 $114,434
                                 ==============                              ===========

NET INTEREST EARNINGS                                    $2,601                                 $2,408
                                                  ==============                           ===========
NET INTEREST YIELD ON EARNING ASSETS                                4.35%                                     4.44%
                                                                 ========                                ==========



</TABLE>

                                      F-4
<PAGE>
76-295


     The total of  non-performing  assets and loans past due 90 days or more and
still  accruing  interest  has  remained  relatively  stable  during the past 12
months,  and  management  has no knowledge  that would lead them to believe that
such assets will increase substantially during the remainder of 1997.

<TABLE>
<CAPTION>

                                   Summary of Past Due Loans and Non-Performing Assets
                                            (in thousands of dollars)

                                                                 June 30           December 31
                                                              -------------        ------------
                                                              1997     1996             1996
                                                              -------------        ------------
Loans contractually past due
<S>                                                           <C>       <C>             <C>  
90 days or more and still
       accruing interest                                     $ 157     $ 159           $ 324
                                                             =====     =====           =====
                            

Non-performing assets:
  Non-accruing Loans                                          $ 125     $ 450           $ 343
  Other Repossessed Assets                                       31        --              40
  Other Real Estate Owned                                        40        40              29
                                                              -------    ----           -----

                                                              $ 196     $ 490           $ 412
                                                              =====     =====           =====
</TABLE>


     The level of  non-performing  assets has decreased during the past year due
to  management's  continuing  efforts to improve  the  quality of the  Company's
assets.  Total  loans past due 90 days or more plus  non-performing  assets have
decreased  approximately $296,000 or 45.6% from the same period last year. Loans
contractually  past due 90 days or more  plus  non-performing  assets  decreased
approximately 52.0% or $383,000 since December 31, 1996. While there may be some
loans or portions of loans identified as potential problem credits which are not
specifically  identified as either  non-accrual or accruing loans past due 90 or
more days, they are considered by management to be  insignificant to the overall
disclosure and are therefore not specifically quantified within the Management's
Discussion and Analysis.

     Impaired loans totaled approximately $384,000 at June 30, 1997 and December
31, 1996. A loan is impaired when, based on current  information and events,  it
is probable  that all amounts due will not be collected in  accordance  with the
contractual  terms of the specific loan agreement.  Impaired  loans,  other than
certain large groups of smaller-balance  homogeneous loans that are collectively
evaluated for  impairment,  are reported at the present value of expected future
cash flows  discounted  using the loan's  original  effective  interest rate or,
alternatively,  at the loan's  observable  market price, or at the fair value of
the loan's collateral if the loan is collateral dependent.


     At June 30, 1997, the allowance for loan losses totaled  $822,000 or .9% of
net  loans  compared  to  $852,000  or 1.1% of net loans at June 30,  1996,  and
$858,000  or 1.0% of net  loans at  December  31,  1996.  Based on  management's
quarterly loan review procedures, management believes the recorded allowance for
loan losses is adequate to cover potential losses  identified or inherent in the
loan portfolio as of each of the dates presented.


Non-interest Income
- -------------------

     Total  other  income  decreased  approximately  $21,000 or 9.6% to $197,000
during  the first six  months of 1997,  as  compared  to the first six months of
1996. A detailed discussion of non-interest income components follows.

     Insurance commissions  decreased  approximately $14,000 to $35,000 or 28.6%
for the six months ended June 30, 1997 compared to the six months ended June 30,
1996.  Management  recognizes  that this revenue can be sporadic but does expect
the  remainder of the year's  insurance  earnings to be more  comparable to last
year's based on expected loan growth.

     Service  fee  income  increased  $14,000  from  approximately  $109,000  to
$123,000 or 12.8%.  Management  believes  the  Company  will be able to maintain
levels of service fee income similar to this throughout the remainder of 1997.

     No sales of securities were originated during the six months ended June 30,
1997. For the six months ended June 30, 1996,  certain  securities  were sold to
reinvest  in similar  securities  with more  favorable  rates and  terms,  which
resulted in an approximate $34,000 gain on sales of investment securities.

                                      F-5
<PAGE>
77-295
Non-interest Expense
- --------------------

     Total  non-interest  expense  increased  approximately  $57,000  or 3.6% to
$1,657,000  during  the first six  months of 1997 as  compared  to the first six
months  of 1996.  This  slight  increase  is a result  of  management's  planned
emphasis on  controlling  non-interest  expense.  An  increase of  approximately
$10,000  or  1.2%  in  salaries  and   employee   benefits,   which   represents
approximately 53% of total non-interest  expense, can be attributed to a general
increase in salaries and a slight  increase in insurance  costs.  Other  expense
increased  approximately  $51,000 or 10.4% from $490,000 to $541,000  during the
first six months of 1997  compared to 1996.  The major factors  contributing  to
this increase are as follows:


         **       Other insurance  expense  increased  approximately  $13,000 or
                  59.1% from $22,000 to $35,000 for the first six months of 1997
                  as compared to the first six months of 1996.  This increase is
                  due to revisions to existing policies and additional  coverage
                  purchased in 1997.


         **       Legal,  accounting,  and  asset/liability  consulting services
                  increased  approximately $29,000 or 52.7% from $55,000 at June
                  30, 1996 to $84,000 at June 30, 1997.


Liquidity
- ---------

     Liquidity  in  commercial  banking can be defined as the ability to satisfy
customer loan demand and meet deposit  withdrawals while maximizing net interest
income.  The Company's  primary  sources of funds are deposits and principal and
interest  payments on loans.  Additional  funds are  provided by  maturities  of
securities.  The  Company  uses ratio  analysis  to monitor  the  changes in its
sources and uses of funds so that an adequate  liquidity position is maintained.
At June 30,  1997 the loan to deposit  ratio was 85.2% as  compared  to 75.1% at
June 30, 1996.  Cash and due from banks  coupled with Federal funds sold totaled
$3,294,000  or 2.5% of  total  assets.  Additionally,  securities  and  interest
bearing  deposits  with  other  banks  maturing  within  one  year  approximated
$1,708,000  or 1.3% of total assets.  Management  believes that the liquidity of
the  Company is  adequate  and  foresees  no demands  or  conditions  that would
adversely affect it.



                               FINANCIAL CONDITION

Total Assets
- ------------

     The  Company's  total  assets have  increased  approximately  9.5% or $11.6
million from December 31, 1996. The overall  composition of the Company's assets
has not  changed  significantly  since year end 1996  except  for the  Company's
investment  in  marketable  equity  securities  which  increased   approximately
$5,189,000.  This increase was due to the Company's investment in Capital State,
which was substantially  funded through borrowings and proceeds received for the
issuance  of  additional  common  stock  as  discussed  in  Notes 3 and 5 to the
condensed consolidated financial statements.


Investment in Capital State Bank, Inc.
- --------------------------------------

     The Company has signed a letter of intent  with the board of  directors  of
Capital  State  to  acquire  100% of  Capital  States  outstanding  stock.  This
acquisition  will enable the Company to expand into a larger and rapidly growing
market area.  For further  discussion  of the  Company's  current  investment in
Capital State, see Note 3 to the condensed consolidated financial statement.


Liabilities
- -----------

     Total deposits  increased  approximately 3.7% or $3.7 million from December
31, 1996,  to  $104,634,000  with no  significant  fluctuation  in the Company's
deposit mix.

     The Company's long term borrowings increased approximately $4,956,000 since
December 31, 1996 to partially  fund the purchase of Capital  State stock and to
fund  local  mortgage  loan  growth.  See Note 4 to the  condensed  consolidated
financial  statements for additional  information  related to the Company's long
term borrowings.

     Short term borrowings have increased approximately $1,055,000 and have been
used to fund additional loan growth.


Shareholders' Equity
- --------------------

     The  Company's  total  shareholders'  equity  has  increased  approximately
$1,990,000  or 16.2%  since  December  31,  1996.  This is the net  result of an
increase in retained  earnings of $531,000 from net income,  net of the $115,000
cash dividend paid to shareholders in June 1997, $1,489,968 in net proceeds from
the  issuance  of 34,317  new shares of common  stock  during  June 1997,  and a
decrease of $34,000 in net  unrealized  gains on securities  available for sale.

                                      F-6
<PAGE>
78-295
See Note 5 to the condensed  consolidated  financial  statements  for additional
information related to the issuance of this stock. The Company's equity to total
assets  ratio was 10.7% at June 30, 1997 and 10.1% at  December  31,  1996.  The
Company's  subsidiary bank's total risk weighted capital ratio was approximately
14.0% at June 30, 1997 and is well within Federal  regulatory minimum guidelines
of 8.0%. The Company is not aware of any pending  regulation  which would have a
material negative impact on its operations or financial condition.

                                      F-7
<PAGE>
79-295


                        CONSOLIDATED FINANCIAL STATEMENTS

              (For the Quarter and Six Months Ended June 30, 1997)

                                   (Unaudited)
















                                      F-8
<PAGE>
80-295
<TABLE>
<CAPTION>


                SOUTH BRANCH VALLEY BANCORP, INC., AND SUBSIDIARY
                      CONDENSED CONSOLIDATED BALANCE SHEETS

                                                                         June 30,                     December 31,
                                                                           1997                           1996
ASSETS                                                                 (Unaudited)                          *
                                                                  ---------------------         ------------------------
<S>                                                                          <C>                              <C>       
Cash and due from banks                                                      $3,109,149                       $3,162,552
Interest bearing deposits with other banks                                    1,553,000                        1,553,000
Federal funds sold                                                              184,359                          723,734
Securities available for sale                                                30,139,999                       29,351,998
Marketable equity securities                                                  5,188,905                               --
Loans, net                                                                   89,165,594                       82,414,205
Bank premises and equipment, net                                              3,156,334                        3,121,892
Accrued interest receivable                                                     935,929                          928,642
Other assets                                                                    294,468                          857,582
                                                                  ---------------------         ------------------------
TOTAL ASSETS                                                               $133,727,737                     $122,113,605
                                                                  =====================         ========================

LIABILITIES
Non-interest bearing deposits                                                $9,380,448                       $9,075,059
Interest bearing deposits                                                    95,253,128                       91,866,353
                                                                  ---------------------         ------------------------
    Total deposits                                                          104,633,576                      100,941,412

Short-term borrowings                                                         5,432,468                        4,377,397
Long-term borrowings                                                          8,471,236                        3,514,652
Other liabilities                                                               876,403                          976,351
                                                                  ---------------------         ------------------------
              Total Liabilities                                             119,413,683                      109,809,812
                                                                  ---------------------         ------------------------


SHAREHOLDERS' EQUITY
Common stock, $2.50 par value, authorized
   600,000 shares, issued 1997, 416,942 shares;
   and 1996, 382,625 shares                                                   1,042,355                          956,562
Surplus                                                                       2,089,709                          685,534
Net unrealized gain (loss) on securities                                         83,653                          117,199
Less cost of shares acquired for the
  treasury 1997, 4,115; and 1996, 4,115                                        (166,970)                        (166,970)
Retained earnings                                                            11,265,307                       10,711,468
                                                                  ---------------------         ------------------------
              Total Shareholders' Equity                                     14,314,054                       12,303,793
                                                                  ---------------------         ------------------------
TOTAL LIABILITIES
AND SHAREHOLDERS' EQUITY                                                   $133,727,737                     $122,113,605
                                                                  =====================         ========================
</TABLE>


     * December 31, 1996 financial  information  has been extracted from audited
financial statement.

     See Notes to Condensed Consolidated Financial Statements



                                      F-9

<PAGE>
81-295
<TABLE>
<CAPTION>



                SOUTH BRANCH VALLEY BANCORP, INC., AND SUBSIDIARY
                   CONDENSED CONSOLIDATED STATEMENTS OF INCOME
        For the Three Months and Six Months ended June 30, 1997 and 1996
                                   (Unaudited)

                                                         Three Months Ended                        Six Months Ended
                                                  June 30,             June 30,               June 30,            June 30,
                                                    1997                 1996                   1997                1996
                                            -------------------    ---------------       -----------------    ---------------
Interest income:
<S>                                                <C>                <C>                     <C>                <C>       
   Interest and fees on loans                      $2,130,325         $1,836,100              $4,141,345         $3,633,917
   Interest on securities:
     Taxable                                          424,128            481,174                 836,084            953,152
     Tax-exempt                                        81,874             61,434                 156,409            109,218
   Interest on federal funds sold                      14,862             12,534                  28,166             35,791
                                            -------------------    ---------------       -----------------    ---------------
     Total interest income                          2,651,189          2,391,242               5,162,004          4,732,078
                                            -------------------    ---------------       -----------------    ---------------
Interest expense:
   Interest on deposits                             1,133,228          1,159,445               2,233,631          2,300,068
Interest on short-term borrowings                      90,578              1,346                 132,746              1,596
Interest on long-term borrowings                      131,547             25,910                 234,794             46,885
                                            -------------------    ---------------       -----------------    ---------------
     Total interest expense                         1,355,353          1,186,701               2,601,171          2,348,549
                                            -------------------    ---------------       -----------------    ---------------
       Net interest income                          1,295,836          1,204,541               2,560,833          2,383,529
   Provision for loan losses                           35,000             15,000                  65,000             25,000
                                            -------------------    ---------------       -----------------    ---------------
     Net interest income after
       provision for loan losses                    1,260,836          1,189,541               2,495,833          2,358,529

Non-interest income:
   Insurance commissions                               25,387             26,161                  35,309             48,724
   Trust department income                                ---                ---                     ---                (8)
   Service fee income                                  66,237             59,240                 123,241            109,145
   Securities gains (losses)                              ---                ---                     ---             33,912
   Other income                                         9,318             11,331                  38,677             26,068
                                            -------------------    ---------------       -----------------    ---------------
     Total other income                               100,942             96,732                 197,227            217,841
                                             -------------------    ---------------       -----------------    ---------------
Non-interest expense:
   Salaries and employee benefits                     427,984            422,276                 875,861            865,973
   Net occupancy expense of premises                   49,129             47,261                  91,771            100,587
   Equipment expense                                   74,931             52,236                 142,834            141,717
   FDIC insurance premiums                              3,220                500                   6,000              1,500
   Other expenses                                     280,512            264,196                 540,954            490,434
                                             -------------------    ---------------       -----------------    ---------------
      Total other expense                             835,776            786,469               1,657,420          1,600,211
                                             -------------------    ---------------       -----------------    ---------------

Income before income tax expense                      526,002            499,804               1,035,640            976,159

Income tax expense                                    155,555            163,635                 326,612            328,805
                                             -------------------    ---------------       -----------------    ---------------

Net Income                                           $370,447           $336,169                $709,028           $647,354
                                             ===================    ===============       =================    ===============
Earnings per common share (Note 2)                      $0.97              $0.89                   $1.86              $1.71
                                             ===================    ===============       =================    ===============
Dividends per common share                              $0.41              $0.38                   $0.41              $0.38
                                             ===================    ===============       =================    ===============


</TABLE>


       See Notes to Condensed Consolidated Financial Statements

                                      F-10
<PAGE>
82-295
<TABLE>
<CAPTION>

                      SOUTH BRANCH VALLEY BANCORP, INC., AND SUBSIDIARY
                       CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
                       For the Six Months Ended June 30, 1997 and 1996
                                         (Unaudited)

                                                                                               Six Months Ended
                                                                                       June 30,                 June 30,
                                                                                         1997                     1996
                                                                                        -----                    -----
CASH FLOWS FROM OPERATING ACTIVITIES
<S>                                                                                    <C>                      <C>     
     Net income                                                                        $709,028                 $647,354
     Adjustments to reconcile net earnings to net
     cash provided by operating activities:
       Depreciation                                                                     114,466                  112,204
       Provision for loan losses                                                         65,000                   25,000
       Securities (gains) losses                                                             --                  (33,911)
       Provision for deferred income tax expense                                         45,881                       70
       (Increase) in accrued income receivable                                           (7,287)                 (60,666)
       Amortization of security premiums and
         (accretion of discounts), net                                                    5,631                   32,521
       Decrease  in other assets                                                        528,992                   57,122
       (Decrease)  in other liabilities                                                 (78,947)                 (37,675)
       (Gain) on sale of other assets                                                   (12,459)                   --
                                                                                     ------------               ----------
       Net cash provided by operating activities                                      1,370,305                  742,019
                                                                                     ------------               ----------

CASH FLOWS FROM INVESTING ACTIVITIES
       Proceeds from sales of securities available for sale                                  --                2,209,305
       Proceeds from maturities of securities available for sale                      1,283,700                2,800,000
       Purchases of securities available for sale                                    (3,004,774)              (6,982,712)
       Purchase of non-subsidiary bank stock                                         (5,188,905)                      --
       Principal payments received on securities available for sale                     872,895                  299,345
       Decrease in Federal funds sold, net                                              539,375                2,100,968
       Principal collected on (loans to customers), net                              (6,838,589)              (4,552,596)
       Proceeds form interest bearing deposits with other banks                              --                  185,919
       Purchase of Bank premises and equipment                                         (148,908)                 (62,717)
       Proceeds sales of other assets                                                    22,900                       --

                                                                                     ------------              -----------
         Net cash provided by (used in) investing activities                        (12,462,306)              (4,002,488)

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

</TABLE>



Continued

See Notes to Condenced Consolidated Financial Statements

                                      F-11

<PAGE>
83-295
<TABLE>


SOUTH  BRANCH  VALLEY  BANCORP,  INC.,  AND  SUBSIDIARY 
CONDENSED  CONSOLIDATED STATEMENTS  OF CASH FLOWS - Continued
For the Six Months Ended June 30, 1997 and 1996 
(Unaudited)

                                                                                               Six Months Ended
                                                                                        June 30,              June 30,
                                                                                          1997                   1996
CASH FLOWS FROM FINANCING ACTIVITIES                                               -------------           --------------
<S>                                                                                     <C>                   <C>        
      Net increase (decrease)  in demand deposits, NOW and savings accounts             319,037               (1,337,761)
      Proceeds from sales of  time deposits, net                                      3,373,127                1,349,827
      Net increase in short-term borrowings                                           1,055,071                2,211,926
      Proceeds from long-term borrowings                                              5,500,000                1,000,000
      Repayments of long-term borrowings                                               (543,416)                 (24,618)
      Net proceeds from common stock sold                                             1,489,968                      ---
      Dividends paid                                                                   (155,189)                (143,834)
                                                                                    ------------            -------------
      Net cash provided by (used in) financing activities                            11,038,598                3,055,540

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

      Increase (decrease) in cash and due from banks                                    (53,403)                (204,929)

      Cash and due from banks:
            Beginning                                                                 3,162,552                2,191,647

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

            Ending                                                                   $3,109,149               $1,986,718
                                                                                    =============           =============

SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION
       Cash payments for:
          Interest paid to depositors                                                $2,222,602               $2,280,320
                                                                                    =============           =============

          Income taxes                                                                 $200,271                 $243,063
                                                                                    =============           =============


SUPPLEMENTAL SCHEDULE OF NONCASH INVESTING
        AND FINANCING ACTIVITIES
       Other real estate acquired in settlement of loans                                $22,200                       $0
                                                                                     ============           ============

</TABLE>

     See Notes to Condensed Consolidated Financial Statements
                                      F-12
<PAGE>
84-295
<TABLE>

<CAPTION>


                SOUTH BRANCH VALLEY BANCORP, INC., AND SUBSIDIARY

CONDENSED  CONSOLIDATED  STATEMENTS OF  SHAREHOLDERS'  EQUITY
For the Three Months and Six Months ended June 30, 1997 and 1996 
(Unaudited)

                                                                                    Three Months Ended
                                                                     ---------------------------------------------
                                                                            June 30,                    June 30,
                                                                             1997                         1996
                                                                      -----------------         ------------------

<S>                                                                         <C>                        <C>        
Balance, beginning of period                                                $12,472,859                $11,401,205

  Net income                                                                    370,447                    336,169

  Cash dividends declared, $.41 and $.38
     per share respectively                                                    (155,189)                  (143,834)

  Netproceeds  from the  issuance  of 34,317
     shares  of $2.50 par value  common
     stock during June 1997
     at $43.50 per share                                                      1,489,968                         --

  Change in net unrealized gain (loss)
     on securities                                                              135,969                   (293,387)
                                                                      ------------------         ------------------
Balance, June 30                                                            $14,314,054                $11,300,153
                                                                      ==================         ==================


                                                                                     Six Months Ended
                                                              -----------------------------------------------------
                                                                      June 30,                          June 30,
                                                                        1997                              1996
                                                              -------------------------         -------------------

Balance, beginning of period                                                $12,303,793                $11,328,660

  Net income                                                                    709,028                    647,354

  Cash dividends declared, $.41 and $.38                                       (155,189)                  (143,834)
     per share respectively 

  Net proceeds  from the  issuance  of 34,317 
     shares  of $2.50 par value  common
     stock during June 1997
     at $43.50 per share                                                      1,489,968                        --

  Change in net unrealized gain (loss)
     on securities                                                              (33,546)                  (532,027)
                                                              -------------------------         --------------------

Balance, June 30                                                            $14,314,054                $11,300,153
                                                              =========================         ====================

</TABLE>

              See Notes to Condensed Consolidated Financial Statements

                                      F-13
<PAGE>
85-295



                SOUTH BRANCH VALLEY BANCORP, INC. AND SUBSIDIARY
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

                                   (Unaudited)

Note 1.  Basis of Presentation

                    The  financial  information  included  herein is  unaudited;
                    however,   such   information   reflects   all   adjustments
                    (consisting  solely of normal recurring  adjustments)  which
                    are,  in the  opinion of  management,  necessary  for a fair
                    statement of results for the interim periods.

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

                    The results of  operations  for the six month  period  ended
                    June 30, 1997 are not necessarily  indicative of the results
                    to be expected for the full year. The Condensed Consolidated
                    Financial  Statements  and notes  included  herein should be
                    read  in   conjunction   with  the  Company's  1996  audited
                    financial statements and Form 10-KSB.

                    Certain  accounts in the consolidated  financial  statements
                    for 1996 as previously  presented have been  reclassified to
                    conform to current year classifications.

Note 2.  Earnings Per Share

                    Earnings  per  common  share  are  computed  based  upon the
                    weighted  average shares  outstanding.  The weighted average
                    shares outstanding were 381,164 at June 30, 1997 and 378,510
                    at June  30,  1996.  The  weighted  average  shares  for the
                    quarters  ended  June 30,  1997 and 1996 were  383,790,  and
                    378,510 respectfully.

Note 3.  Investment in Marketable Equity Securities and Proposed Acquisition

                    During  the first  quarter  of 1997,  the  Company  acquired
                    approximately  4.2% of the  common  stock of  Capital  State
                    Bank,  Inc.(Capital State), a state banking corporation.  On
                    June 17, 1997, the Company received approval from regulatory
                    authorities   and   acquired   35.4%  of   Capital   State's
                    outstanding stock bringing the total investment to 39.4%. At
                    June 30, 1997,  the  Company's  total  investment in Capital
                    State  of  $5,188,905,  is  recorded  as  Marketable  Equity
                    Securities  in  the  accompanying   condensed   consolidated
                    financial statements.  As a result of the Company's increase
                    in  control  of  Capital  State's  voting  shares,  and  the
                    insignificance  of the  results  of  operations  of  Capital
                    State,  the Company  changed it's method of accounting  from
                    the cost  method to the  equity  method,  effective  July 1,
                    1997. Additionally, due to the insignificance of the results
                    of   operations   of  Capital   State  since  the  Company's
                    investment  in  Capital  State,  this  change in  accounting
                    method was insignificant.

                    A  summary  of  significant   captions  of  Capital  State's
                    unaudited  balance sheet and results of operations as of and
                    for the six month period  ended June 30, 1997,  in thousands
                    of dollars, is as follows:

                          Total assets                                $34,777
                          Net loans                                   $20,331
                          Total deposits                              $23,262
                          Total shareholders' equity                  $11,205
                          Total interest income                       $ 1,094
                          Net interest income                         $   597
                          Net income                                  $    (3)




                    Reference  can be made to Forms 8-K filed by the  Company on
                    January 15, 1997, February 7, 1997, March 27, 1997, June 17,
                    1997,   July  8,  1997  and  August  8,  1997  for   further
                    information  related to the Company's planned  investment in
                    Capital State.  These documents are  incorporated  herein by
                    reference in their entirety.

                                      F-14
<PAGE>
86-295
Note 4.  Long-term borrowings

                  On February 18, 1997 and March 14, 1997, the Company  obtained
                  two   long-term   borrowings   from  two  separate   financial
                  institutions   in  the  amounts  of  $3,000,000  and  $500,000
                  respectively,  to fund a portion of it's investment in Capital
                  State (see Note 3). Each of these loans bear an interest  rate
                  of prime minus .25%, adjusted annually, with interest payments
                  due  quarterly.  Annual  principal  payments  in the amount of
                  $600,000  are  due on the  $3,000,000  loan,  while  quarterly
                  principal  payments  in the amount of  $20,833  are due on the
                  $500,000 loan.

                  The  $3,000,000  loan is  collateralized  by 291,410 shares of
                  Capital  State  stock that the  Company  owns.  An  additional
                  48,500  shares  of  Capital  State  stock  presently  owned is
                  pledged as collateral for the $500,000
                  loan.

                  The   subsidiary   bank  also  had  long-term   borrowings  of
                  $5,447,000  and  $1,725,000  as of June 30,  1997 and June 30,
                  1996,  respectively,  which  consisted  of  advances  from the
                  Federal Home Loan Bank of Pittsburgh to fund local
                  mortgage loan growth.

                  The  Company's  total  long-term  borrowings  bear an  average
                  interest  rate of  7.16% as of June 30,  1997  and  mature  in
                  varying  amounts  through  the year  2010.  A  summary  of the
                  maturities of all long-term borrowings for the next five years
                  and thereafter is as follows:

                                    1998                       $              0
                                    1999                                340,000
                                    2000                                      0
                                    2001                                500,000
                                    2002                              5,310,000
                                    Thereafter                        2,321,236
                                                                    -----------
                                    Total                            $8,471,236
                                                                    ===========

Note 5.  Stock Issuance and Related Party Transaction


                  On June 17, 1997, the Company issued and sold 34,317 shares of
                  common  stock to seven  directors  of the Company in a limited
                  stock  offering  at $43.50 per share,  the  estimated  current
                  market  value  of the  Company's  common  stock as of the sale
                  date. The proceeds from the sale, $1,489,968, net of $2,822 in
                  issuance  costs,  were used to  partially  fund the  Company's
                  investment in Capital State common stock.


                  The   following    represents   certain   unaudited   proforma
                  information  as if the  issuance  of common  stock  would have
                  occurred as of January 1 of each period presented.

                                      F-15
<PAGE>
87-295
                                                           June 30, 1997
                                                       As Reported      Proforma
                                                      --------------  ----------
                  Earnings per Share                          $1.86      $1.72
                  Book Value per Share                       $34.67     $34.67


                                                           June 30, 1996

                                                       As Reported      Proforma
                                                       -------------   ---------
                  Earnings per Share                          $1.71      $1.57
                  Book Value per Share                       $29.85     $30.99


                                                         December 31, 1996

                                                       As Reported      Proforma
                                                       -----------      --------
                  Earnings per Share                         $3.94       $3.61
                  Book Value per Share                      $32.51      $33.42


                                      F-16
<PAGE>
88-295

















                     MANAGEMENT'S DISCUSSION AND ANALYSIS OF

                  FINANCIAL CONDITION AND RESULTS OF OPERATIONS

                (For the Years Ended December 31, 1996 and 1995)













                                      F-17
<PAGE>
89-295


                        SOUTH BRANCH VALLEY BANCORP,INC.
                          ANNUAL REPORT TO SHAREHOLDERS
                      FOR THE YEAR ENDED DECEMBER 31, 1996



                SOUTH BRANCH VALLEY BANCORP, INC. AND SUBSIDIARY
                      MANAGEMENT'S DISCUSSION AND ANALYSIS

The following is management's discussion and analysis of the financial condition
and changes in financial  condition  and results of  operations  of South Branch
Valley  Bancorp,  Inc.,  and its wholly owned  subsidiary,  South Branch  Valley
National  Bank,  (hereafter  referred to as the Company) for the two years ended
December 31, 1996. Also presented is an analysis of the rate  sensitivity of the
components of the Company's statement of condition.

RESULTS OF OPERATIONS

Net income for the three years ended  December 31,  1996,  1995,  and 1994,  was
$1,490,000,  $1,320,000,  and $1,245,000  respectively.  Return on average total
assets for the year ended  December 31, 1996 was 1.27% compared to 1.29% in 1995
and 1.29% in 1994.  On a per share basis,  net income was $3.94 in 1996 compared
to $3.49 in 1995 and $3.26 in 1994.  Dividends  per share  totaled  $.77 in 1996
compared to $.68 in 1995 and $.61 per share in 1994.

NET INTEREST INCOME

The major component of the Company's net earnings is net interest income,  which
is the excess of interest earned on earning assets over the interest expense for
sources  of funds.  Net  interest  income is  affected  by  changes  in  volume,
resulting from growth and  alterations of the balance  sheet's  composition,  as
well as  fluctuations  in interest  rates and  maturities of sources and uses of
funds. Bank management seeks to maximize net interest income through  management
of the balance sheet.  This is  accomplished  by determining the optimal product
mix with  respect to yields on assets  and costs of funds in light of  projected
economic  conditions,  while maintaining  portfolio risk at an acceptable level.
Management uses GAP analysis to determine the optimal  product mix.  Included in
interest  and fees on loans are loan  fees  earned of  $181,000,  $180,000,  and
$175,000 for the years ended December 31, 1996, 1995, and 1994, respectively.

Interest  income on  securities  which are exempt  from  Federal  tax  typically
provide a favorable  impact on earnings  through  reduction of the Company's tax
liability. Consequently, for purposes of this discussion, interest income on tax
exempt  securities has been adjusted to reflect the tax benefit  derived,  after
consideration  of nondeductible  interest expense related to these  obligations,
assuming an effective tax rate of 34.0 percent for all the years presented.  The
tax equivalent  adjustment  results in an increase of $52,000 in interest income
for 1996, $41,000 for 1995 and $45,000 for 1994.

Table I presents, for the periods indicated,  the changes in interest income and
expense  attributable to (a) changes in volume (changes in volume  multiplied by
prior period rate) and (b) changes in rate (change in rate  multiplied  by prior
period volume). Changes in interest income and expense attributable to both rate
and  volume  have been  allocated  between  the  factors  in  proportion  to the
relationship  of the absolute dollar amounts of the change in each. Net interest
income on a fully tax  equivalent  basis,  average  balance sheet  amounts,  and
corresponding  average rates for the years 1994,  1995 and 1996 are presented in
Table II.

Net interest income, as adjusted, totaled $4,980,000,  $4,583,000 and $4,531,000
for the years ended  December 31,  1996,  1995 and 1994,  respectively.  The net
interest  margin,  which  recognizes  earning  asset  growth by  expressing  net
interest income as a percentage of total average earning assets,  decreased from
4.9% in 1994 to 4.7% in 1995  and to 4.5% in  1996.  Lower  loan  yields  and an
increase in the cost of funds, primarily time deposits and borrowed funds, which
have been used to primarily fund loan growth, continued to negatively impact the
Company's net interest  margin.  In 1996,  the yield on interest  earning assets
remained the same as 1995, while the cost of interest  bearing  liabilities rose
10 basis  points.  See Table II for a detailed  analysis  of the  Company's  net
interest yield on earning assets.

The spread  between  interest  earning assets and interest  bearing  liabilities
could continue to contract, thus negatively impacting the Company's net interest
income in 1997.  Management continues to monitor the net interest margin through
GAP analysis to minimize the potential for any significant  negative impact. See
the "Liquidity and Interest Rate Sensitivity"  section for further discussion of
the impact of changes in market interest rates on the Company.

                                      F-18
<PAGE>
90-295
<TABLE>
<CAPTION>

Table I:  Changes in Interest Margin Attributable to Rate and Volume           (In Thousands of Dollars)

                                                              1996 VERSUS 1995                               1995 VERSUS 1994

                                           -------------------------------------------     ----------------------------------------
                                                         Increase (Decrease)                            Increase (Decrease)
                                            Due to Change in:                              Due  to Change in:
                                            Volume          Rate            Net            Volume         Rate              Net
                                           -----------     ------------     -----------    -------------  -----------   -----------
<S>                                         <C>            <C>             <C>              <C>            <C>          <C>        
Loan                                        $    1,091     $     (129)     $      962       $       486    $      309   $       795
Securities
    Taxable                                         33             27              60                23            (1)           22
    Tax-exempt                                     121            (19)            102                39           (33)            6
Interest bearing deposits
     with other banks                               (8)            (4)            (12)                9            (1)            8
Federal funds sold                                   8             (8)             --               (14)           20             6
                                           -----------     ------------     -----------    -------------  -----------   -----------
Total interest earned on
          interest-earning assets                1,245           (133)          1,112               543           294           837
                                           -----------     ------------     -----------    -------------  -----------   -----------
Interest paid on:
Interest bearing demand deposits                    64            (36)             28                72           113           185
Regular savings                                     64             13              77               (22)           34            12
Time savings                                       343            154             497               152           397           549
Federal funds purchased and  securities
   sold with agreement to repurchase                60             --              60                --            --            --
Borrowed funds                                      56             (3)             53                38             1            39
                                           -----------     ------------     -----------    -------------  -----------   -----------
 Total interest paid on liabilities                586            129             715               240           545           785
                                           -----------     ------------     -----------    -------------  -----------   -----------
 Net interest income                        $      659    $      (262)      $     397        $      303    $     (251)   $       52
                                           ===========     ============     ===========    =============  ===========   ===========

</TABLE>


                                      F-19
<PAGE>
91-295
<TABLE>
<CAPTION>


Table II:  Average Distribution of Assets, Liabilities and Shareholders' Equity,
                Interest Earnings & Expenses, and Average Rates


                                                 1996                                1995                            1994
                                    -----------------------------   ------------------------------   ------------------------------
 (In thousands                       Average   Earnings/  Yield/    Average   Earnings/    Yield/     Average   Earnings/   Yield/
 of dollars)                         Balances  Expense    Rate      Balances  Expense      Rate       Balances  Expense     Rate
                                    -----------------------------   ------------------------------   ------------------------------

ASSETS
Interest earning assets:
<S>                                <C>        <C>          <C>    <C>        <C>           <C>        <C>       <C>           <C> 
Loans, net of unearned interest    $  76,797  $   7,552    9.8%   $  66,148  $   6,590     10.0%      $  61,175 $  5,795      9.5%
Securities
   Taxable                            26,557      1,711    6.4%      26,059      1,651      6.3%         25,703    1,629      6.3%
   Tax-exempt                          4,757        307    6.5%       2,898        205      7.1%          2,390      199      8.3%
Interest bearing deposits with
 other banks                           1,869        125    6.7%       1,997        137      6.9%          1,859      129      6.9%
Federal Funds sold                       892         49    5.5%         756         49      6.5%          1,051       43      4.1%
                                    ---------   -------  -------   ---------  ---------   -------     ---------  -------- ---------
Total interest earning assets        110,872      9,744    8.8%      97,858      8,632      8.8%         92,178    7,795      8.5%
Noninterest earning assets:
  Cash & due from banks                2,419                          2,157                               2,694
  Bank premises & equipment            3,155                          2,084                               1,298
  Other assets                         1,298                          1,052                               1,032
   Allowance for  loan losses           (861)                          (930)                               (990)
                                    ---------                       ---------                         ----------
      Total assets                 $ 116,883                      $ 102,221                           $  96,212
                                    =========                       =========                         ===========

LIABILITIES AND SHAREHOLDERS' EQUITY
 Liabilities
 Interest bearing liabilities:
 Interest bearing demand deposits $   19,761   $    669    3.4%   $  17,825   $    641      3.6%      $  15,579  $   456      2.9%
 Regular savings                      15,048        523    3.5%      13,084        446      3.4%         13,757      434      3.2%
 Time savings                         57,756      3,398    5.9%      51,492      2,901      5.6%         48,486    2,352      4.9%
 Federal funds purchased and
 securities sold with agreement to
 repurchase                            1,422         60    4.2%          --         --       --              --       --       --
 Borrowed funds                        1,960        114    5.8%         995         61      6.1%            377       22      5.8%
                                    ---------   -------  -------   ---------  ---------   -------     ---------  -------- ---------
                                      95,947      4,764    5.0%      83,396      4,049      4.9%         78,199    3,264      4.2%
 Noninterest bearing  liabilities
  Demand deposits                      8,532                          7,819                               8,009
  Other liabilities                      914                            716                                 606 
                                    ---------                      ---------                          ---------
      Total liabilities              105,393                         91,931                              86,814
 Shareholders' equity                 11,490                         10,290                               9,398
                                    ---------                      ---------                          ---------
  Total liabilities and shareholders'
   equity                          $ 116,883                      $ 102,221                           $  96,212
                                    =========                       ========                          =========
 NET INTEREST EARNINGS                        $   4,980                         $4,583                           $ 4,531
                                              =========                         ======                           =======
 NET INTEREST YIELD ON
 EARNING ASSETS                                            4.5%                             4.7%                               4.9%
                                                         =======                          ======                            =======
</TABLE>

PROVISION FOR LOAN LOSSES

The  provision  for loan losses  represents  management's  determination  of the
amount necessary to be charged against the current period's earnings in order to
maintain the allowance  for loan losses at a level which is considered  adequate
in relation to the estimated risk inherent in the loan portfolio.  The provision
for loan losses was $95,000,  $55,000, and $120,000 for the years ended December
31, 1996, 1995, and 1994, respectively. Charge-offs, net of recoveries, for 1996
were $96,000  compared to $188,000  and $32,000 in 1995 and 1994,  respectively.
See the "Risk Elements" section for further discussion of the allowance for loan
losses.


                                      F-20
<PAGE>
92-295


OTHER INCOME

Other income totaled $457,000,  $379,000 and $342,000 or 4.5%, 4.2%, and 4.2% of
total  income for each of the years ended  December 31,  1996,  1995,  and 1994,
respectively.  The following table details the components of non-interest income
earned by the Company for the years ended  December 31,  1996,  1995 and 1994 in
thousands of dollars,  as well as the percentage  increase (decrease) in each of
the components over the prior year.
<TABLE>


                                                    (In thousands of dollars)
                                                 1996                              1995                         1994
                                          ------------------------     -----------------------    -----------------------
                                                         Percent                     Percent
                                           Amount        Change        Amount        Change       Amount
                                          -----------   ----------     ---------    ----------    -----------------------

<S>                                      <C>               <C>        <C>              <C>      <C>      
Insurance commissions                    $     111         0.1%       $     110        (0.1%)   $     111
Trust department income                          6        20.0%               5       (68.8%)          16
Service fees                                   233        10.4%             211         1.0%          209
Securities gains (losses)                       30      3100.0%              (1)       50.0%           (2)
Gain (loss) on sales of other assets             7       100.0%              --       100.0%          (21)
Other                                           70        29.6%              54        86.2%           29
                                           ----------   -----------    ----------   -----------    -----------------------
                                         $     457        20.6%       $     379        10.8%    $     342
                                           ==========                  ==========                  =======================
</TABLE>

Non-interest  income earned in 1996 increased $78,000 or 20.6%.This  increase is
attributable to three items. Service fee income increased 10.4% from $211,000 in
1995 to $233,000 in 1996.  Securities  gains  (losses)  increased from a loss of
$1,000  in 1995 to a gain of  $30,000  in 1996.  Gain on  sales of other  assets
increased  from  $0 in  1995 to  $7,000  in  1996.  There  were  no  significant
fluctuations or unusual items during 1996.

OTHER EXPENSES

Other expense totaled  $3,156,000,  $2,866,000,  and $2,799,000 or 39.4%, 41.1%,
and 45.3% of total expense for each of the years ended December 31, 1996,  1995,
and 1994,  respectively.  The following table itemizes the primary components of
non-interest  expense in thousands of dollars for the three years ended December
31, 1996 by dollar amount and percentage variance from the preceding year.
<TABLE>
<CAPTION>

                                                                     (In thousands of dollars)
                                                  1996                        1995                         1994
                                       ------------------------    --------------------------     ---------------------
                                                       Percent                      Percent
                                         Amount        Change         Amount        Change         Amount
                                       -----------   ----------    ------------    ----------     ---------------------
<S>                                   <C>               <C>         <C>               <C>       <C>      
Salaries and employee benefits        $   1,728         11.0%       $   1,557         7.5%      $   1,448
Net occupancy expense of premises           189         48.8%             127         7.6%            118
Equipment rentals, depreciation
 and maintenance                            181         11.7%             162         3.2%            157
Federal deposit insurance premiums            2        (98.0%)            100       (51.2%)           205
Other expense                             1,056         14.8%             920         5.6%            871
                                       -----------                 ------------                    --------------------            
                                      $   3,156         10.1%       $   2,866         2.4%      $   2,799
                                       ===========                 ============                    ====================
</TABLE>

Non-interest  expense  increased  $290,000 or 10.1% from 1995 to 1996.  The most
significant component of non-interest  expense,  salaries and employee benefits,
increased  11.0% from $1,557,000 in 1995 to $1,728,000 in 1996. This is a result
of general  merit  raises  and an  increase  in our  employee  health  insurance
premiums.  Net  occupancy  expense  of  premises  totaled  $189,000  for 1996 as
compared  to $127,000  for 1995 for a 48.8%  increase.  A major  portion of this
increase is the annual  depreciation  expense resulting from the purchase of the
Petersburg,  West  Virginia  branch  building  and the new  addition to the main
office  in  Moorefield,  West  Virginia.  Equipment  rentals,  depreciation  and
maintenance  increased  11.7% from $162,000 in 1995 to $181,000 in 1996. A major
portion of this increase is the annual  depreciation  expense resulting from the
purchase of the equipment for the Petersburg  branch and the new addition to the
main office. FDIC Insurance premiums decreased  approximately $98,000 or (98.0%)
from 1995 to 1996.  This  decrease  was a result of the FDIC's  reduction of the
premiums for adequately  capitalized  banks from 4 cents per $100 of deposits to
$500 per quarter. These increases were expected and planned for by management.

                                      F-21
<PAGE>
93-295

INCOME TAX EXPENSE

Income tax expense  (benefit) for the three years ended December 31, 1996, 1995,
and 1994 totaled $643,000, $680,000, and $665,000,  respectively. See Note 10 of
the  accompanying  consolidated  financial  statements  for further  information
relating to the Company's income taxes.

CHANGES IN FINANCIAL POSITION

Table  III   illustrates   the  average   composition  of  major  balance  sheet
classifications  of the Company  expressed  in terms of dollar  amounts and as a
percentage of total assets for each of the three years ended  December 31, 1996,
1995 and 1994.

Total average assets for the year ended December 31, 1996 were $116,883,000,  an
increase of 14.3% over 1995's  average of  $102,221,000.  Total  average  assets
increased $6,009,000 or 6.2% from 1994 to 1995.

Total  average  interest  earning  assets,  expressed as a  percentage  of total
assets,  decreased  slightly to 94.8% for 1996 as compared to 95.7% for 1995 and
95.8% for 1994.

Management has been making an effort to effectively  leverage the Bank's capital
and has used the Federal Home Loan Bank of Pittsburgh to achieve that goal.  The
Bank uses these funds to fund fixed rate,  long term  mortgage  loans as well as
specific  commercial  loan projects.  The Bank's total line of credit limit with
the Federal Home Loan Bank is  approximately  $35,000,000.  During 1996 the Bank
borrowed a total of  $2,840,000  from the Federal Home Loan Bank.  See Note 9 of
the  accompanying  consolidated  financial  statements  for further  information
concerning the Bank's long term borrowings.

Total  deposits at December 31, 1996  increased  approximately  1.0% compared to
December 31, 1995. Average deposits increased approximately $11,000,000 or 12.3%
during 1996.  Approximately 45.5% or $5,000,000 of the Company's average balance
growth in deposits in 1996 was the result of the  deposits  acquired at the time
of purchase of the Company's  Petersburg branch,  which was acquired in November
1995.  This  growth  was within  management's  goals of  consistent,  controlled
deposit  growth.  See Table II for  average  deposit  balances by type and their
related  interest  expense.  Also  see Note 8 of the  accompanying  consolidated
financial statements for a maturity  distribution of certificates of deposit and
Individual  Retirement  Accounts  in  denominations  of  $100,000  or more as of
December 31, 1996.



South Branch Valley Bancorp, Inc. and Subsidiary
Table III:  Average Balances (In thousands of dollars)
<TABLE>
<CAPTION>


                                                1996                      1995                        1994
                                     --------------------------  -----------------------   ------------------------
                                      Average                      Average                 Average
                                      Balances      Percent        Balances      Percent   Balances      Percent
                                     -----------   -----------   ------------- ---------   ----------    ----------
ASSETS
Interest earning assets:
<S>                                  <C>             <C>         <C>               <C>     <C>             <C>  
Loans, net of unearned interest      $  76,797       65.7%       $   66,148        64.7%   $  61,175       63.6%
                                     -----------   -----------   ------------- ---------   ----------    ----------
Securities
      Taxable                           26,557       22.7%           26,059        25.5%      25,703       26.7%
      Tax-exempt                         4,757        4.1%            2,898         2.8%       2,390        2.5%
                                     -----------   -----------   ------------- ---------   ----------    ----------
              Total                     31,314       26.8%           28,957        28.3%      28,093       29.2%
                                     -----------   -----------   ------------- ---------   ----------    ----------
Interest bearing deposits with
   other banks                           1,869        1.6%            1,997         2.0%       1,859        1.9%
Federal Funds sold                         892        0.7%              756         0.7%       1,051        1.1%
                                     -----------   -----------   ------------- ---------   ----------    ----------
Total interest earning assets          110,872       94.8%           97,858        95.7%      92,178       95.8%
Noninterest earning assets:
Cash & due from banks                    2,419        2.1%            2,157         2.1%       2,694        2.8%
Bank premises & equipment                3,155        2.7%            2,084         2.1%       1,298        1.3%
Other assets                             1,298        1.1%            1,052         1.0%       1,032        1.1%
Allowance for loan losses                 (861)      (0.7%)            (930)       (0.9%)       (990)      (1.0%)
                                     -----------   -----------   ------------- ---------   ----------    ----------
Total assets                        $  116,883      100.0%       $  102,221       100.0%   $  96,212      100.0%
                                     ===========   ===========   ============= =========   ==========    ==========

LIABILITIES AND SHAREHOLDERS' EQUITY

Interest bearing liabilities:
Interest bearing demand deposits    $   19,761       16.9%       $   17,825        17.4%   $  15,579       16.2%
Regular savings                         15,048       12.9%           13,084        12.8%      13,757       14.3%
Time savings                            57,756       49.4%           51,492        50.4%      48,486       50.4%
Federal funds purchased and 
 securities sold with agreement
      to repurchase                      1,422        1.2%              --           --           --         --
Borrowed funds                           1,960        1.7%              995         1.0%         377        0.4%
                                     -----------   -----------   ------------- ---------   ----------    ----------
                                        95,947       82.1%           83,396        81.6%      78,199       81.3%
Noninterest bearing liabilities:
Demand deposits                          8,532        7.3%            7,819         7.6%       8,009        8.3%
Other liabilities                          914        0.8%              716         0.7%         606        0.6%
                                     -----------   -----------   ------------- ---------   ----------    ----------
Total liabilities                      105,393       90.2%           91,931        89.9%      86,814       90.2%
Shareholders' equity                    11,490        9.8%           10,290        10.1%       9,398        9.8%  
                                     -----------   -----------   ------------- ---------   ----------    ----------
Total liabilities and  shareholders'
     equity                         $  116,883      100.0%       $  102,221       100.0%   $  96,212      100.0%
                                     ===========  ============   =============  ========   ==========    ==========
</TABLE>

                                      F-22
<PAGE>
94-295

LOAN PORTFOLIO

Total  net  loans  averaged  $76,797,000  in 1996 and  comprised  65.7% of total
average  assets  compared to $66,148,000 or 64.7% of total average assets during
1995.  This increase in the dollar volume of loans is primarily  attributable to
increased loan demand experienced in 1996 as well as a more aggressive  strategy
taken by management to increase quality loan volume by expanding the
Bank's commercial and real estate portfolios.

The following table depicts loan balances at December 31, 1996 and 1995 by types
along with their respective percentage of total loans outstanding.

<TABLE>
<CAPTION>

                                                                                 (In thousands of dollars)
                                                                         1996                             1995

                                                               -------------------------     -----------------------------
                                                                              Percent                            Percent
                                                               Amount         of Total        Amount            of Total
                                                               -----------    -----------    -------------      ----------
Commercial, financial,
<S>                                                          <C>                <C>          <C>                   <C>  
    and agricultural                                         $  20,451          24.6%        $  18,875             26.4%
Real estate--mortgage                                           43,468          52.2%           36,980             51.7%
Real estate--construction                                          154            .2%              103               .2%
Installment loans to individuals
   (net of unearned interest)                                   18,584          22.3%           14,957             20.9%
Other                                                              615            .7%              543               .8%
                                                               -----------     -----------    ------------      ----------
Total loans (net of  unearned interest)                      $  83,272         100.0%        $  71,548            100.0%
                                                               -----------                    ------------ 
Less allowance for loan losses                                     858                             860
                                                               -----------                    ------------
 Loans, net                                                  $  82,414                       $  70,598
                                                               ===========                    ============
</TABLE>

No  significant  changes in the Company's loan  portfolio  composition  occurred
during  1996.  Refer  to  Note  5 of  the  accompanying  consolidated  financial
statements for the Company's  loan  maturities and a discussion of the Company's
adjustable rate loans as of December 31, 1996.

In the normal course of business,  the Bank makes various commitments and incurs
certain  contingent  liabilities  which are  disclosed  but not reflected in the
accompanying financial statements.  These commitments and contingent liabilities
include various  guarantees and commitments to extend credit and standby letters
of credit.  At December 31, 1996, 1995, and 1994, such commitments  approximated
$5,639,000,  $4,463,000,  and  $3,445,000,   respectively.  The  Bank  does  not
anticipate  any material  losses as a result of these  commitments.  Interest on
installment  loans is  recognized  using methods  which  approximate  the simple
interest method depending on the term of the loan and provisions of State law on
the date the loan was originated. For commercial and real estate mortgage loans,
interest income is computed using the simple interest method.  Certain loan fees
and  direct  loan  costs are  recognized  as income or  expense  when  incurred,
whereas,  generally  accepted  accounting  principles require that such fees and
costs be deferred and amortized as  adjustments of the related loan's yield over
the  contractual  life of the loan. The effects of this departure from generally
accepted accounting principles are not significant to the Company's consolidated
financial statements.

                                      F-23
<PAGE>
95-295
RISK ELEMENTS

A loan is impaired when, based on current information and events, it is probable
that all amounts due will not be collected in  accordance  with the  contractual
terms of the specific loan agreement.  Impaired loans,  other than certain large
groups of smaller-balance  homogeneous loans that are collectively evaluated for
impairment,  are  reported  at the present  value of expected  future cash flows
discounted using the loan's original effective interest rate or,  alternatively,
at the  loan's  observable  market  price,  or at the fair  value of the  loan's
collateral if the loan is collateral dependent.

The following table presents a summary of restructured  or  nonperforming  loans
for each of the three years ended December 31, 1996, 1995 and 1994.


<TABLE>


                                                                              December 31,
                                                  --------------------------------------------------------------------
                                                                 1996                 1995                 1994      
                                                  --------------------------------------------------------------------
                                                                       (In thousands of dollars)
<S>                                                        <C>                   <C>                  <C>      
Nonaccrual loans                                           $      343            $     538            $     675
Accruing loans past due 90 days or more                           324                  260                  585
Restructured loans                                                 55                  230                  366
                                                  --------------------------------------------------------------------
 Total                                                     $      722            $   1,028            $   1,626
                                                  ====================================================================
Percentage of total loans net of unearned interest                .9%                  1.4%                 2.5%
                                                  ====================================================================
</TABLE>

                                      F-24
<PAGE>
96-295

If interest  on  non-accrual  loans had been  accrued,  such  income  would have
approximated $31,000,  $37,000 and $6,000 for the years ended December 31, 1996,
1995 and 1994,  respectively.  Interest income previously accrued on non-accrual
loans and included as a part of the Company's  interest  income is not material.
The Company's  subsidiary bank, on a quarterly  basis,  performs a comprehensive
loan evaluation which  encompasses the  identification  of all potential problem
credits  which  are  included  on  an  internally   generated  watch  list.  The
identification  of loans for inclusion on the watch list is facilitated  through
the use of various sources,  including past due loan reports,  previous internal
and external loan evaluations, classified loans identified as part of regulatory
agency loan reviews and reviews of new loans  representative  of current lending
practices  within the Bank. Once this list is reviewed to ensure it is complete,
the credit  review  department  reviews the specific  loans for  collectibility,
performance and collateral  protection.  In addition, a grade is assigned to the
individual loans utilizing internal grading criteria,  which is somewhat similar
to the criteria utilized by the Bank's primary regulatory  agency.  Based on the
results of these reviews,  specific reserves for potential losses are identified
and the allowance for loan losses is adjusted appropriately.  While there may be
some loans or portions of loans  identified as potential  problem  credits which
are not specifically identified as either non-accrual or accruing loans past due
90 or more days,  they are considered by management to be  insignificant  to the
overall disclosure and are,  therefore,  not specifically  quantified within the
Management's Discussion and Analysis.

In addition,  management feels these additional loans do not represent or result
from trends or uncertainties which management reasonably expects will materially
impact future operating  results,  liquidity or capital  resources.  Also, these
loans do not represent  material  credits about which management is aware of any
information  which  would  cause  the  borrowers  to not  comply  with  the loan
repayment terms.

Specific  reserves  are  allocated  to the  non-performing  loans  based  on the
quarterly evaluation of expected loan loss reserve requirements as determined by
Bank management. In addition, a portion of the reserve is determined through the
use of loan loss experience  factors which do not provide for  identification of
specific  potential problem loans. As noted above, some of the loans,  which are
not deemed  significant,  are  included in the watch list of  potential  problem
loans and have specific reserves allocated to them.

At December 31, 1996, the Company's allowance for loan loss was $858,000 or 1.0%
of total loans compared to $860,000 or 1.2% at December 31, 1995.

Table IV below presents an allocation of the expected  allowance for loan losses
by major loan type.
<TABLE>
<CAPTION>


Table IV:  Allocation of the Allowance for Loan Losses (In thousands of dollars)


                                               1996                      1995                   1994
                                 --------------------------------------------------------------------------------
                                                 Percent of                 Percent of                Percent of
                                                 Loans in Each              Loans in Each             Loans in Each
                                                 Category to                Category to               Category to
                                   Amount        Total Loans    Amount      Total Loans    Amount     Total Loans
                                 ---------------------------------------------------------------------------------
Commercial, financial, 
<S>                            <C>                   <C>      <C>                <C>      <C>             <C>  
   and agricultural            $     204             24.3%    $    232           26.4%    $    364        27.7%
Real estate                          333             51.8%         378           51.9%         488        52.3%
Installment                          309             23.2%         241           20.9%         138        19.3%
Other                                 12               .7%           9            0.8%           3         0.7%
                                 ---------------------------------------------------------------------------------
                               $     858            100.0%    $    860          100.0%    $    993       100.0%
                                 =================================================================================
</TABLE>

At December 31, 1996, the Company had approximately $29,000 in other real estate
owned which was obtained as the result of foreclosure proceedings and $39,500 in
other repossessed assets which was obtained as the result of auto repossessions.
Management does not anticipate any material losses on any of the items currently
held in other real estate owned or other repossessed assets.


                                      F-25
<PAGE>
97-295

LOAN CONCENTRATIONS

The Company's subsidiary bank grants commercial,  residential and consumer loans
to customers primarily located in Hardy, Grant, Hampshire and Pendleton Counties
of West  Virginia.  Although  the  Bank  strives  to  maintain  a  diverse  loan
portfolio,  a  substantial  portion  of its  debtors'  ability  to  honor  their
contracts is indirectly dependent upon the poultry industry.

As of December 31, 1996 and 1995, the Bank had direct  extensions of credit used
to build and  operate  poultry  houses  totaling  approximately  $4,564,000  and
$5,873,000, respectively. These loans are generally structured to be repaid over
periods  ranging  from  15 to 20  years,  however,  most  also  contain  balloon
provisions  which  serve to  require  each  loan's  renewal  every 1 to 5 years.
Further,  interest rate risk is minimized by underwriting loans not subject to a
balloon  provision  with an adjustable  interest rate feature.  The security for
these loans  generally  consists of liens on the land,  buildings  and equipment
associated with each poultry house.

The  Bank  evaluates  the  credit  worthiness  of  each  of its  customers  on a
case-by-case  basis and the  amount  of  collateral  it  obtains  is based  upon
management's credit evaluation. Although, by definition, loan concentrations are
more susceptible to  deteriorating  economic  conditions  affecting the specific
areas and industries to which the concentrations are tied, the Company does not,
as of this  writing,  anticipate  losses in this  identified  area that would be
materially  different from the losses experienced in the loan portfolio taken as
a whole.

SECURITIES

All  securities  have been  classified  as available for sale as of December 31,
1996.  The fair  value  of the  Bank's  available  for  sale  portfolio  totaled
$29,351,998,  at December 31, 1996,  which was 100.7% of the amortized cost. See
Note 4 of the  accompanying  consolidated  financial  statements  for details of
amortized  cost,  the fair  values,  unrealized  gains and losses as well as the
security  classifications  by  type.  Available  for sale  securities  comprised
approximately 24.0% of total assets at December 31, 1996.

At December 31,  1996,  the Bank did not own  securities  of any one issuer that
exceeded ten percent of shareholders'  equity. The maturity  distribution of the
securities  portfolio at December  31,  1996,  excluding  equity  securities  of
$394,425,  together with the weighted  average yields for each range of maturity
are  summarized in Table V. The maturity  distribution  is based on  contractual
maturities  except  for  amortizing  securities  which are based on  anticipated
average  life  to  maturity,   as  discussed  in  Note  4  to  the  accompanying
consolidated  financial statements.  The stated average yields are actual yields
and are not stated on a tax equivalent basis.

Table V:  Investment Security Maturity Analysis (In thousands of dollars)
<TABLE>
<CAPTION>

                                                              After One          After Five
Securities Available                     Within               but within         but within             After
for Sale                                One Year              Five Years         Ten Years              Ten Years
                                   ----------------------------------------------------------------------------------------
                                   Amount       Yield      Amount      Yield    Amount       Yield     Amount       Yield
                                   ----------------------------------------------------------------------------------------
<S>                               <C>            <C>    <C>             <C>   <C>                    <C>                 
U.S. Treasury securities          $    1,259     5.54%  $   2,988       6.63% $    - -         - -   $   - -          - -
U.S. Government agencies
  and corporations                       850     5.30%      8,734       6.61%     3,909       6.93%      200         6.45%
Mortgage backed securities:
   U.S. Government agencies
     and corporations                  1,602     7.15%      2,835       6.22%       173       6.59%      - -         - -
State and political  subdivisions        285     5.52%      1,383       5.26%     2,181       5.05%    1,870         5.29%
Other                                    250     5.47%        248       7.00%       - -        - -       - -         - -
                                -------------------------------------------------------------------------------------------
Total                             $    4,246     6.34%   $ 16,188       6.46%   $ 6,263       6.37%  $ 2,070         5.26% 
                                =============            ===========            =========            ========
</TABLE>

                                      F-26
<PAGE>
98-295
SHORT TERM BORROWINGS

The Bank has a line of credit  from the  Federal  Home Loan Bank of  Pittsburgh.
Management uses this line to make additional funds available to customers in the
form of loans at  competitive  rates.  Funds  acquired  through this program are
reflected on the consolidated balance sheet as short-term  borrowings due to the
repayment terms of the debt agreement.

The Federal Home Loan Bank  borrowings is a product  known as Flexline.  It is a
line of credit  limited  to 10% of the  Bank's  assets  and is subject to annual
renewals  that are effective  the first  business day of the new year.  The line
bears  interest at the Bank's  overnight cost of funds rate, and may be paid off
at any time without prepayment penalty.  The Bank's borrowing rate is subject to
change  daily.  The line of credit is secured by a blanket lien on all unpledged
and unencumbered assets of the Bank.

The  Bank's  management  has  recognized  that  the  Bank  has  excess  capital.
Management  has been using the Federal Home Loan Bank's long term and short term
loan programs to  effectively  leverage this unused  capital.  See note 9 to the
accompanying  consolidated  financial  statements for a summary of the Company's
short  term  borrowings,  consisting  of  Federal  funds  purchased,  repurchase
agreements and borrowings from the Federal Home Loan Bank, for the years ended
December 31, 1996 and December 31, 1995.


LONG TERM BORROWINGS

The Bank's long term  borrowings  of  $3,514,652 at December 31, 1996 consist of
advances from the Federal Home Loan Bank of Pittsburgh.  During 1996, borrowings
through the Community  Investment  Program  totaled  $2,090,000  with an average
weighted  interest rate of 5.95% while borrowings  through the regular long term
fixed rate program totaled  $1,443,913 with an average weighted interest rate of
5.48%. The Bank used these funds to fund fixed rate, long term mortgage loans as
well as specific commercial loan projects.

See note 9 to the accompanying  consolidated  financial statements for a summary
of the Company's long term borrowings maturities for the year ended December 31,
1996.

LIQUIDITY

Liquidity  in  commercial  banking  can be  defined  as the  ability  to satisfy
customer loan demand and meet deposit  withdrawals while maximizing net interest
income.  The Bank uses ratio  analysis to monitor the changes in its sources and
uses of funds so that an adequate liquidity position is maintained.  At December
31, 1996,  liquidity was available  through cash, due from banks,  Federal funds
sold,  securities and interest bearing deposits with other banks maturing within
one year and totaled approximately $6,851,000 or 5.6% of total assets. Secondary
sources  of  liquidity  are  provided  by  all  remaining   available  for  sale
securities, Federal funds purchased, Federal Home Loan Bank lines of credit, and
correspondent  banks lines of credit.  Management believes that the liquidity of
the  Company  is  adequate  and  foresees  no demand or  conditions  that  would
adversely affect it.

                                      F-27
<PAGE>
99-295
ASSET/LIABILITY MANAGEMENT

The principal  objective of  asset/liability  management is to minimize interest
rate risk,  which is the  vulnerability  of the Company's net interest income to
changes in interest rates and manage the ratio of interest rate sensitive assets
to interest rate sensitive  liabilities within specified maturities or repricing
dates. The Company's  actions in this regard are taken under the guidance of the
Subsidiary Bank's  Asset/Liability  Management Committee,  which is comprised of
members of the Bank's senior  management  and members of the Board of Directors.
The  Bank's  Asset/Liability   Management  Committee  is  actively  involved  in
formulating  the  economic  assumptions  that  the  Bank  uses in its  financial
planning  and  budgeting  process and  establishes  policies  which  control and
monitor the Bank's sources, uses and prices of funds.

Some amount of interest  rate risk is inherent  and  appropriate  to the banking
business.  Several  techniques are available to monitor and control the level of
interest  rate  risk.  The Bank  regularly  performs  modeling  to  project  the
potential  impact of future  interest  rate  scenarios on net  interest  income.
Through  such  simulation  analysis,  interest  rate risk is  maintained  within
established policy limits.  Based upon the present mix of assets and liabilities
and  management's   assumptions  with  respect  to  growth  and  repricing,   no
significant impact on the Company's 1997 net interest margin is expected given a
200 basis point change in interest rates during 1997.

Another means of analyzing an institution's  interest rate risk is by monitoring
its  interest  rate  sensitivity  "gaps."  An asset or  liability  is said to be
interest  rate  sensitive  within a specific  time  period if it will  mature or
reprice within that time period.  The interest rate sensitivity "gap" is defined
as  the  difference   between  interest  earning  assets  and  interest  bearing
liabilities  maturing  or  repricing  within  a  given  time  period.  A gap  is
considered  positive when the amount of interest rate  sensitive  assets exceeds
the amount of interest rate sensitive liabilities.  A gap is considered negative
when the amount of interest rate  sensitive  liabilities  exceeds  interest rate
sensitive  assets.  During a period of falling  interest  rates,  a positive gap
would tend to adversely affect net interest  income,  while a negative gap would
tend to result in an increase in net interest income.  During a period of rising
interest  rates,  a  positive  gap would  tend to result in an  increase  in net
interest  income while a negative  gap would tend to affect net interest  income
adversely.

Table VI sets forth at December 31, 1996 the Company's interest rate sensitivity
gaps within the one year time horizon computed based upon contractual repricings
and maturities. As presented in the table, the Company has a one year cumulative
negative  interest  sensitivity  gap of $35.0 million (or 30.6% of total earning
assets).  However, included within the one year time period are $33.1 million of
interest  bearing demand and savings  deposits which on a contractual  basis are
immediately  repriceable.  However, the actual repricing of these deposits tends
to lag  well  behind  movements  in  market  interest  rates.  Accordingly,  the
sensitivity of such core deposits to changes in market  interest rate may differ
significantly  from their  contractual  terms.  If interest  bearing  demand and
savings  deposits are assumed to reprice  beyond the one year time horizon,  the
Company's one year cumulative interest rate sensitivity gap at December 31, 1996
would be a negative $1.9 million or just 1.6% of interest earning assets.

                                      F-28
<PAGE>
100-295

Table VI: Asset & Liability  Rate  Sensitivity  Analysis,  December 31, 1996 (In
thousands of dollars)
<TABLE>
<CAPTION>

                                                                Maturing or Repricing Within
                                                    ----------------------------------------------------- 
                                                       0-90        91-180        181-365        Total
                                                       Days        Days          Days           1 Year
                                                    -----------------------------------------------------
Interest Earning Assets:
<S>                                                 <C>           <C>            <C>            <C>      
Loans                                               $   11,695    $  10,815      $  10,522      $  33,032
Taxable Securities                                         284          805          1,294          2,383
Tax Exempt Securities                                      - -          250             35            285
Other                                                      - -          - -            297            297
                                                    -----------------------------------------------------
         Total Earning Assets                       $   11,979    $  11,870      $  12,148      $  35,997
                                                    =====================================================
Interest Bearing Liabilities:
Certificates of Deposit                            $     9,218    $  10,611      $  18,041      $  37,870
Savings Deposits                                        12,939          - -            - -         12,939
Interest Bearing Demand Deposits                        20,140          - -            - -         20,140
                                                    -----------------------------------------------------
                                                   $    42,297    $  10,611      $  18,041      $  70,949
                                                    =====================================================
   Static Interest Sensitivity Gap                 $   (30,318)   $   1,259      $  (5,893)     $ (34,952)
                                                    =====================================================
Cumulative Gap                                        $(30,318)    $(29,059)     $ (34,952)
                                                    ========================================
                                                                                                                 
Gap/Total Earning Assets                                                                          (30.6%)
                                                                                                  =======
   Gap/Total Earning Assets (excluding savings & demand deposits)                                  (1.6%)
                                                                                                  =======

</TABLE>



CAPITAL RESOURCES

The capital  position of South Branch Valley Bancorp,  Inc. has shown consistent
growth during the past three years.  Stated as a percentage of total assets, the
Company's equity ratio was 10.1%, 10.0%, and 9.7% at December 31, 1996, 1995 and
1994, respectively.  These increases can be attributed to a strong earnings base
during the past three years combined with controlled asset growth. The Company's
subsidiary  bank's risk  weighted  tier I capital,  total  capital and  leverage
capital  ratios  were  approximately  14.8%,  15.9% and 9.9%,  respectively,  at
December  31,  1996,  which is  considered  well  capitalized  under  regulatory
guidelines for prompt corrective actions. The Bank is subject to minimum capital
ratios  as  further  discussed  in  Note  13 of  the  accompanying  consolidated
financial statements.

Management  has  established  an  objective  to maintain a minimum  8.0% rate of
internal  capital growth as a primary means of ensuring  capital adequacy within
regulatory guidelines. The percent of return on average equity multiplied by the
percent of earnings retained equals the internal capital growth rate percentage.
The following table illustrates this relationship.

Relationship Between Significant Financial Ratios

                                            1996           1995           1994
                                       ----------      -----------    ----------
Return on average equity                   13.3%           12.8%         13.3%
  times
Earnings retained                          80.4%           80.5%         81.4%
  equals
Internal capital growth rate               10.7%           10.3%         10.8%

Cash dividends rose 13.2% to $.77 in 1996. It is the intention of management and
the Board of Directors to continue to pay dividends on a similar schedule during
1997.  However,  future cash  dividends  will depend on the earnings,  financial
condition and the business of the Bank as well as general  economic  conditions.
Management is not presently aware of any reason dividend payments should
not continue.

Dividends paid by the Bank are subject to restrictions  by banking  regulations.
The most restrictive  provision  requires  approval by the regulatory  agency if
dividends  declared in any year exceed the year's net income,  as defined,  plus
the  retained  net profits of the two  preceding  years.  During  1997,  the net
retained profits available for distribution to South Branch Valley Bancorp, Inc.
as dividends without regulatory approval are approximately $1,970,000,  plus net
income of the interim periods through the date of declaration.

                                      F-29
<PAGE>
101-295
EFFECTS OF CHANGING PRICES

The results of operations  and the  financial  position of the Company have been
presented  based on historical  cost,  unadjusted  for the effects of inflation,
except for the  recording  of  unrealized  gains/losses  on  available  for sale
securities.  Inflation  could  significantly  impact the value of the  Company's
interest  rate  sensitive  assets and  liabilities  and the cost of  noninterest
expenses, such as salaries and occupancy expenses.

As a financial  intermediary,  the Company  holds a high  percentage of interest
rate sensitive assets and liabilities. Consequently, the estimated fair value of
a  significant  portion of the  Company's  assets and  liabilities  reprice more
frequently than those of non-banking entities. The Company's policies attempt to
structure  its  mix of  financial  instruments  and  manage  its  interest  rate
sensitivity gap in order to minimize the potential  adverse effects of inflation
or other market  forces on its net  interest  income,  earnings  and capital.  A
comparison of the carrying value of the Company's financial instruments to their
estimated  fair value as of  December  31, 1996 is  disclosed  in Note 14 to the
accompanying consolidated financial statements.

Indirectly, management of the money supply by the Federal Reserve to control the
rate of inflation has an impact on the earnings of the Company. Further, changes
in interest rates to control  inflation may have a  corresponding  impact on the
ability of certain borrowers to repay loans granted by the Company.

OTHER

As disclosed in Note 15 to the accompanying consolidated financial statement, on
January 15, 1997,  the Company  executed a binding  letter of intent to purchase
approximately  23% of the  outstanding  stock  of a  state  chartered  financial
institution located in Charleston, Kanawha County, West Virginia, subject to the
occurrence of certain events and regulatory  approval.  On February 7, 1997, the
Company amended its  notification  to regulatory  authorities to acknowledge the
Company's  execution of  additional  letters of intent with other  parties which
will result in the total  acquisition  of 424,680  shares or 35.4% of this state
bank's  outstanding  common stock for approximately  $4,671,480.  The purpose of
this  transaction  is to permit the Company to obtain control of the state bank.
The source and amount of funds to be used in this acquisition are expected to be
(i) $178,000 in funds currently available to the Company: (ii) $3,000,000 from a
long-term borrowing to be obtained from another financial institution: and (iii)
$1,492,790  from the  proceeds  of the  expected  issuance  of 34,317  shares of
Company common stock to certain  directors at a price of $43.50 per share.  This
proposed transaction remains subject to approval by state and federal regulatory
authorities.


                                      F-30
<PAGE>

102-295

                    AUDITED CONSOLIDATED FINANICAL STATEMENTS

                      (As of December 31, 1996 and 1995 and
                        for The Years Ended December 31,
                              1996, 1995, and 1994)








                                      F-31
<PAGE>
103-295

INDEPENDENT AUDITOR'S REPORT

To the Board of Directors
South Branch Valley Bancorp,Inc.
Moorefield, West Virginia

We have audited the  accompanying  consolidated  balance  sheets of South Branch
Valley  Bancorp,  Inc., and subsidiary as of December 31, 1996 and 1995, and the
related consolidated  statements of income,  shareholders' equity and cash flows
for the  years  ended  December  31,  1996,  1995 and 1994.  These  consolidated
financial  statements are the  responsibility of the Company's  management.  Our
responsibility  is  to  express  an  opinion  on  these  consolidated  financial
statements based on our audits.

We  conducted  our  audits  in  accordance  with  generally   accepted  auditing
standards.  Those standards require that we plan and perform the audit 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 South Branch Valley
Bancorp,  Inc. and  subsidiary as of December 31, 1996 and 1995, and the results
of their  operations and cash flows for the years ended December 31, 1996,  1995
and 1994, in conformity with generally accepted accounting principles.


                                                   ARNETT & FOSTER, P.L.L.C.


Charleston, West Virginia
January 31, 1997



             1000 Laidley Tower, 500 Lee Street, East, P.O. Box 2629
                         Charleston, West Virginia 25329
                           304/346-0441 o 800/642-3601
                          Certified Public Accountants
                         Member of the McGladrey Network

                                      F-32
<PAGE>
104-295
<TABLE>
<CAPTION>



South Branch Valley Bancorp, Inc., and Subsidiary
Consolidated Balance Sheets
December 31, 1996 and 1995
                                                                           1996              1995
                                                                    ----------------------------------
ASSETS
<S>                                                                 <C>               <C>            
Cash and due from banks                                             $      3,162,552  $     2,191,647
Interest bearing deposits with other banks                                 1,553,000        2,134,919
Federal funds sold                                                           723,734        2,161,745
Securities available for sale                                             29,351,998       31,480,580
Loans, less allowance for loan losses of $858,423 and
  $859,681, respectively                                                  82,414,205       70,598,398
Bank premises and equipment, net                                           3,121,892        3,180,351
Accrued interest receivable                                                  928,642          983,841
Other assets                                                                 857,582          386,377
                                                                    ----------------------------------
           Total assets                                             $    122,113,605  $   113,117,858
                                                                    ==================================

LIABILITIES AND SHAREHOLDERS' EQUITY

Liabilities
     Deposits
          Non interest bearing                                      $      9,075,059  $     7,832,774
          Interest bearing                                                91,866,353       92,213,562
                                                                    ----------------------------------
              Total deposits                                             100,941,412      100,046,336
     Short-term borrowings                                                 4,377,397             - -
     Long-term borrowings                                                  3,514,652          750,000
     Other liabilities                                                       976,351          992,862
                                                                    ----------------------------------
           Total liabilities                                             109,809,812      101,789,198
                                                                    ----------------------------------

Commitments and Contingencies

SHAREHOLDERS' EQUITY
     Common stock, $2.50 par value, authorized 600,000 
      shares, issued 382,625                                                 956,562          956,562
     Capital surplus                                                         685,534          685,534
     Retained earnings                                                    10,711,468        9,512,884
     Less cost of shares acquired for the treasury
          1996 and 1995, 4,115 shares                                       (166,970)        (166,970)
     Net unrealized gain (loss) on securities                                117,199          340,650
                                                                   -----------------------------------
            Total shareholders' equity                                    12,303,793       11,328,660
                                                                   -----------------------------------


            Total liabilities and shareholders' equity              $    122,113,605  $   113,117,858
                                                                   ===================================
</TABLE>


See Notes to Consolidated Financial Statements

                                      F-33
<PAGE>
105-295


South Branch Valley Bancorp, Inc., and Subsidiary
Consolidated Statements of Income
For The Years Ended December 31, 1996, 1995 and 1994
<TABLE>
<CAPTION>

                                                                         1996              1995                1994
                                                               -----------------------------------------------------------
Interest income
<S>                                                             <C>                <C>                 <C>            
      Interest and fees on loans                                $     7,551,735    $     6,589,530     $     5,795,517
      Interest and dividends on securities:
            Taxable                                                   1,711,158          1,650,905           1,629,643
            Tax-exempt                                                  254,988            164,410             153,951
      Interest on interest bearing deposits with other banks            125,604            136,696             128,561
      Interest on Federal funds sold                                     48,811             49,297              43,322  
                                                               -----------------------------------------------------------
            Total interest income                                     9,692,296          8,590,838           7,750,994
                                                               -----------------------------------------------------------
Interest expense
      Interest on deposits                                            4,590,018          3,987,850           3,242,307
      Interest on short-term borrowings                                  68,676             55,994              21,772
      Interest on long-term borrowings                                  105,668              5,095                - -
                                                               -----------------------------------------------------------
            Total interest expense                                    4,764,362          4,048,939           3,264,079
                                                               -----------------------------------------------------------
            Net interest income                                       4,927,934          4,541,899           4,486,915
       Provision for loan losses                                         95,000             55,000             120,000
                                                               -----------------------------------------------------------
            Net interest income after provision for loan losses       4,832,934          4,486,899           4,366,915
                                                               -----------------------------------------------------------

 Other income (expense)
      Insurance commissions                                             110,982            110,352             111,140
      Trust department income                                             5,853              5,052              16,218
      Service fees                                                      232,845            211,379             208,439
      Securities gains (losses)                                              29             (1,546)             (1,607)
      Gain (loss) on sales of other assets                                7,202                 --             (21,391)
      Other                                                              69,705             53,758              29,114
                                                               ------------------------------------------------------------
             Total other income                                         456,586            378,995             341,913
                                                               ------------------------------------------------------------
 Other expenses
      Salaries and employee benefits                                  1,727,839          1,557,108           1,447,838
      Net occupancy expense                                             189,285            126,315             118,479
      Equipment rentals, depreciation and maintenance                   181,119            162,277             157,315
      Federal deposit insurance premiums                                  2,000            100,174             204,642
      Other                                                           1,056,027            920,188             871,162
                                                               ------------------------------------------------------------
             Total other expenses                                     3,156,270          2,866,062           2,799,436
                                                               ------------------------------------------------------------
Income before income tax expense                                      2,133,250          1,999,832           1,909,392

     Income tax expense                                                 643,213            679,676             664,802
                                                               ------------------------------------------------------------
              Net income                                        $     1,490,037      $   1,320,156     $     1,244,590
                                                               ============================================================
Earnings per common share                                       $          3.94      $        3.49     $          3.26
                                                               ============================================================

Average common shares outstanding                                       378,510            378,510             381,218 
                                                               ============================================================
</TABLE>


See Notes to Consolidated Financial Statements
                                      F-34
<PAGE>
106-295


South Branch Valley Bancorp, Inc., and Subsidiary
Consolidated Statements of Shareholders' Equity
For The Years Ended December 31, 1996, 1995 and 1994

<TABLE>
<CAPTION>

                                                                                                                     Net
                                                                                                                  Unrealized
                                                   Common            Capital          Retained         Treasury   Gain(Loss) on
                                                   Stock             Surplus          Earnings         Stock      Securities
                                               --------------     --------------    ---------------  ----------- -----------------
<S>                                            <C>               <C>                 <C>            <C>           <C>     
Balance, December 31, 1993                     $      956,562    $      685,534      $  7,437,650   $       - -   $    - -

     Net income                                          - -               - -          1,244,590           - -        - -

     Cost of 4,115 shares acquired
        for the treasury                                 - -               - -                - -       (166,970)      - -     

     Cash dividends declared on
        common stock
        ($.61 per share)                                 - -               - -           (232,126)          - -        - -

     Net unrealized gain (loss) on
        securities upon adoption
        of SFAS No. 115                                  - -               - -                - -           - -       431,220

     Change in net unrealized
        gain (loss) on securities                        - -               - -                - -           - -      (978,320)
                                               --------------     --------------    ---------------  ----------- -----------------
Balance, December 31, 1994                            956,562           685,534         8,450,114       (166,970)    (547,100)

     Net income                                          - -               - -          1,320,156           - -         - -

     Cash dividends declared on
        common stock
        ($.68 per share)                                 - -               - -           (257,386)          - -         - -

     Change in net unrealized gain
        (loss) on securities                             - -               - -                - -           - -       887,750
                                               --------------     --------------    ---------------  ----------- -----------------
Balance, December 31, 1995                            956,562           685,534         9,512,884       (166,970)     340,650

     Net income                                           - -              - -          1,490,037           - -          - -

     Cash dividends declared on
        common stock    ($.77 per share)                  - -              - -           (291,453)          - -          - -

     Change in net unrealized gain
        (loss) on securities                              - -              - -                - -           - -      (223,451)
                                               --------------     --------------    ---------------  ----------- -----------------
Balance, December 31, 1996                     $      956,562   $       685,534     $   10,711,468  $   (166,970)  $  117,199
                                               ==============     ==============    ===============  =========== =================
</TABLE>


See Notes to Consolidated Financial Statements

                                      F-35
<PAGE>
107-295

<TABLE>
<CAPTION>


South Branch Valley Bancorp, Inc., and Subsidiary
Consolidated Statements of Cash Flows
For The Years Ended December 31, 1996, 1995 and 1994

                                                                        1996               1995                 1994
                                                                 ----------------   ------------------    ---------------


Cash Flows from Operating Activities
<S>                                                               <C>                <C>                   <C>           
             Net Income                                           $    1,490,037     $     1,320,156       $    1,244,590
  Adjustments to reconcile net earnings to net cash provided by
     operating activities:
     Depreciation                                                        212,383             154,338              133,833
     Provision for loan losses                                            95,000              55,000              120,000
     Security (gains) losses                                             (29,999)              1,546                1,607
     (Gain) loss on sale of other assets                                  (7,202)               - -                21,391
     (Gain) on disposal of Bank premises and equipment                   (23,176)               - -                  - -
     Deferred income tax expense (benefit)                               (35,110)             22,802               (8,259)
     (Increase) decrease in accrued interest receivable                   55,199             (96,329)             (61,855)
     Amortization of security premiums and (accretion of discounts) net   50,141              88,705              124,215
     (Increase) decrease in other assets                                (455,720)            (82,702)              52,515
     Increase in other liabilities                                       167,700             146,024               59,920
                                                                 ----------------   ------------------    ---------------
            Net cash provided by operating activities                  1,519,253           1,609,540            1,687,957
                                                                 ----------------   ------------------    ---------------


 Cash Flows from Investing Activities
  (Purchase of) proceeds from interest bearing deposits with
      other banks, net                                                   581,919            (401,219)             575,800
   Proceeds from maturities and calls of securities held to
           maturity                                                         - -              100,000              590,000
   Proceeds from maturities and calls of securities available
           for sale                                                    3,950,000           5,345,000            3,075,000
   Proceeds from sales of securities available for sale                6,735,258           2,030,688            3,008,437
   Principal payments received on securities held to maturity               - -              313,701            1,038,080
   Principal payments received on securities available for sale          768,591             170,994              132,666
   Purchases of securities held to maturity                                 - -             (615,569)            (248,703)
   Purchases of securities available for sale                         (9,708,744)        (10,917,720)          (6,839,992)
   (Increase) decrease in Federal funds sold                           1,438,011          (2,161,745)             525,000
   Loans made to customers, net                                      (11,950,307)         (6,147,361)          (4,810,871)
   Purchases of Bank premises and equipment                             (223,759)         (1,427,803)            (616,751)
   Net cash acquired in purchase of Petersburg Branch                       - -            3,400,973                 - -
   Proceeds from sales of other assets                                    22,000                - -               139,500
   Proceeds from disposal of Bank premises and equipment                  93,011                - -                  - -
                                                                 ----------------   ------------------    ---------------
           Net cash (used in) investing activities                    (8,294,020)        (10,310,061)          (3,431,834)
                                                                 ----------------   ------------------    ---------------

 Cash Flows from Financing Activities
   Net increase (decrease) in demand deposit, NOW and savings accounts(1,437,576)          4,987,833            1,010,167
   Proceeds from sales of (payments for matured) time deposits, net    2,332,652           4,958,802           (1,023,399)
   Net increase (decrease) in short-term borrowings                    4,377,397          (1,700,000)           1,700,000
   Proceeds from long-term borrowings                                  2,840,000             750,000                 - -
   Repayment of long-term debt                                           (75,348)               - -                  - -
   Purchase of treasury stock                                               - -                 - -              (166,970)
   Dividends paid                                                       (291,453)           (257,386)            (232,126)
                                                                 ----------------   ------------------    ---------------
          Net cash provided by financing activities                    7,745,672           8,739,249            1,287,672
                                                                 ----------------   ------------------    ---------------

  Increase (decrease) in cash and due from banks                         970,905              38,728             (456,205)

 Cash and due from banks:
          Beginning                                                    2,191,647           2,152,919            2,609,124
                                                                 ----------------   ------------------    ---------------
          Ending                                                 $     3,162,552     $     2,191,647       $    2,152,919
                                                                 ================   ==================    ===============

</TABLE>
                                      F-36
<PAGE>
108-295
<TABLE>
<CAPTION>

 Supplemental Disclosures of Cash Flow Information
     Cash payments for:

<S>                                                               <C>                 <C>                   <C>          
       Interest, net of interest capitalized during construction  $    4,742,367      $    3,943,067        $   3,219,912
                                                                 ================   ==================    ===============
       Income taxes                                               $      627,563      $      759,002        $     605,411
                                                                 ================   ==================    ===============
Supplemental Schedule of Noncash Investing and
Financing Activities
     Other assets acquired in settlement of loans                 $       39,500      $       17,905        $      38,800
                                                                 ================   ==================    ===============
     Acquisition of Petersburg Branch:
        Net cash acquired in purchase                             $         - -       $    3,400,973        $        - -
                                                                 ================   ==================    ===============
        Fair value of assets acquired, net of cash and
        cash equivalents (principally loans)                      $         - -       $    1,738,987        $        - -
        Deposits and other liabilities assumed                              - -           (5,139,960)                - -
                                                                 ----------------   ------------------    ---------------
                                                                  $         - -       $    (3,400,973)      $        - -
                                                                 ================   ==================    ===============
</TABLE>


See Notes to Consolidated Financial Statements

                                      F-37
<PAGE>
109-295
South Branch Valley Bancorp, Inc., And Subsidiary
Notes to Consolidated Financial Statments


NOTE 1.  SIGNIFICANT ACCOUNTING POLICIES

The accounting and reporting policies of South Branch Valley Bancorp,  Inc., and
its  subsidiary  conform to  generally  accepted  accounting  principles  and to
general practices within the banking industry. The following is a summary of the
Company's more significant accounting policies.

Principles of consolidation:
- ----------------------------

The accompanying consolidated financial statements include the accounts of South
Branch Valley Bancorp,  Inc., and its  subsidiary,  South Branch Valley National
Bank.  All  significant   intercompany   accounts  and  transactions  have  been
eliminated in consolidation.

Use of estimates:
- -----------------

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

Presentation  of cash flows:
- ----------------------------

For purposes of reporting  cash flows,  cash and due from banks includes cash on
hand and amounts due from banks  (including  cash items in process of clearing).
Cash flows from demand  deposits,  NOW  accounts,  savings  accounts and Federal
funds  purchased and sold are reported net since their  original  maturities are
less than three months.  Cash flows from loans and  certificates  of deposit and
other time deposits are reported net.

Securities:
- -----------

Debt and equity securities are classified as "held to maturity",  "available for
sale"  or  "trading"   according  to   management's   intent.   The  appropriate
classification  is  determined  at the time of  purchase  of each  security  and
re-evaluated at each reporting date.

Securities held to maturity
- -----------------------------

There are no  securities  classified  as "held to maturity" in the  accompanying
consolidated financial statements.

Securities available for sale
- -------------------------------

Securities  not  classified as "held to maturity" or as "trading" are classified
as "available for sale." Securities classified as "available for sale" are those
securities  the Bank intends to hold for an indefinite  period of time,  but not
necessarily  to  maturity.  "Available  for sale"  securities  are  reported  at
estimated fair value net of unrealized  gains or losses,  which are adjusted for
applicable  income taxes, and reported as a separate  component of shareholders'
equity.


                                      F-38
<PAGE>
110-295
Trading securities
- ----------------------

There are no securities  classified as "trading" in the  accompanying  financial
statements.  Realized  gains and losses on sales of securities are recognized on
the specific  identification  method.  Amortization of premiums and accretion of
discounts are computed using the interest method.

Loans and allowance for loan losses:
- ------------------------------------

Loans are stated at the amount of unpaid principal, reduced by unearned discount
and an allowance for loan losses. The allowance for loan losses is maintained at
a level  considered  adequate  to  provide  for  losses  that can be  reasonably
anticipated.  The  allowance  is increased  by  provisions  charged to operating
expense and reduced by net  charge-offs.  The subsidiary  bank makes  continuous
credit reviews of the loan portfolio and considers current economic  conditions,
historical  loan loss  experience,  review of specific  problem  loans and other
factors in determining the adequacy of the allowance for loan losses.  Loans are
charged  against the  allowance  for loan losses when  management  believes that
collectibility is unlikely.

Unearned  interest on  discounted  loans is amortized to income over the life of
the loans,  using methods which  approximate the interest method.  For all other
loans, interest is accrued daily on the outstanding balances. A loan is impaired
when, based on current  information and events,  it is probable that the Company
will be unable to collect  all amounts due in  accordance  with the  contractual
terms of the specific loan agreement.  Impaired loans,  other than certain large
groups of smaller-balance  homogeneous loans that are collectively evaluated for
impairment,  are required to be reported at the present value of expected future
cash flows  discounted  using the loan's  original  effective  interest rate or,
alternatively,  at the loan's  observable  market price, or at the fair value of
the loan's collateral if the loan is collateral  dependent.  The method selected
to measure  impairment is made on a loan-by-loan  basis,  unless  foreclosure is
deemed to be probable,  in which case the fair value of the collateral method is
used.

Generally, after management's evaluation,  loans are placed on nonaccrual status
when  principal  or  interest  is  greater  than 90 days past due based upon the
loan's contractual terms. Interest is accrued daily on impaired loans unless the
loan is placed on non-accrual  status.  Impaired loans are placed on non-accrual
status when the payments of  principal  and interest are in default for a period
of 90  days,  unless  the  loan  is  both  well-secured  and in the  process  of
collection.  Interest on  non-accrual  loans is recognized  primarily  using the
cost-recovery method.

Certain loan fees and direct loan costs are recognized as income or expense when
incurred,  whereas,  generally accepted accounting  principles require that such
fees and costs be deferred and amortized as  adjustments  of the related  loan's
yield over the  contractual  life of the loan. The  subsidiary  bank's method of
recognition  of loan fees and direct loan costs  produces  results which are not
materially different from those that would be recognized had Statement Number 91
of the Financial Accounting Standards Board been adopted.

Bank premises and equipment:
- ----------------------------

Bank premises and equipment  are stated at cost less  accumulated  depreciation.
Depreciation is computed primarily by the straight-line method for bank premises
and  equipment  over the  estimated  useful  lives of the  assets.  Repairs  and
maintenance  expenditures are charged to operating  expenses as incurred.  Major
improvements  and additions to premises and  equipment,  including  construction
period interest costs, are capitalized.  No interest was capitalized during 1996
and 1994. Interest capitalized
during 1995 totaled $26,921.

Other real estate:
- ------------------

Other real estate  consists  primarily  of real estate held for resale which was
acquired through  foreclosure on loans secured by such real estate.  At the time
of acquisition,  these  properties are recorded at fair value with any writedown
being charged to the allowance for loan losses.  After  foreclosure,  valuations
are  periodically  performed by management and the real estate is carried at the
lower of carrying amount or fair value less cost to sell.  Expenses  incurred in
connection with operating these properties are  insignificant and are charged to
operating  expenses.  Gains  and  losses on the  sales of these  properties  are
credited or charged to operating income in the year of the  transactions.  Other
real estate  acquired  through  foreclosure  with carrying values of $28,955 and
$40,355,  at  December  31,  1996 and 1995,  respectively,  is included in other
assets in the accompanying consolidated balance sheets.

                                      F-39
<PAGE>
111-295
Income  taxes:
- -----------------

The  consolidated  provision for income taxes includes  Federal and state income
taxes and is based on pretax net income reported in the  consolidated  financial
statements,  adjusted for transactions that may never enter into the computation
of income taxes  payable.  Deferred tax assets and  liabilities  are  determined
based on the differences between the financial statement and tax basis of assets
and liabilities that will result in taxable or deductible  amounts in the future
based on  enacted  tax laws and rates  applicable  to the  periods  in which the
differences  are  expected to affect  taxable  income.  Deferred  tax assets and
liabilities are adjusted for the effects of changes in tax laws and rates on the
date of enactment. Valuation allowances are established when deemed necessary to
reduce deferred tax assets to the amount expected to be realized.

Earnings per share:
- ----------------------

Earnings per common share are computed  based upon the weighted  average  shares
outstanding.  The weighted  average  number of shares  outstanding  was 378,510,
378,510,  and 381,218  for the years ended  December  31,  1996,  1995 and 1994,
respectively.

Employee  benefits:
- -------------------

The Company has a profit-sharing and thrift plan and an employee stock ownership
plan  (ESOP)  which  cover  substantially  all  employees.  The  amount  of  the
contributions  to the  plans are at the  discretion  of the  Company's  Board of
Directors.

Trust  department:
- ------------------

Assets held in an agency or fiduciary  capacity by the  subsidiary  bank's Trust
Department  are not assets of the  subsidiary  bank and are not  included in the
accompanying  consolidated balance sheets. Trust Department income is recognized
on the cash basis in accordance with customary banking practice.  Reporting such
income on a cash basis  rather than the  accrual  basis does not have a material
affect on net income.

Reclassifications:
- ------------------

Certain accounts in the consolidated  financial statements for 1995 and 1994, as
previously presented, have been reclassified to
conform  to  current  year classifications.

NOTE 2.  ACQUISITION OF PETERSBURG BRANCH

On November 15,  1995,  the Bank  acquired a branch bank located in  Petersburg,
West  Virginia  from  an  unaffiliated  institution.  In  connection  with  this
acquisition,  the Bank acquired the branch's assets including its land,  banking
facility,   equipment  and  loans  and  assumed  its  deposit  liabilities.  The
acquisition was accounted for as a purchase and the results of operations of the
Petersburg  Branch  since  the  date  of its  acquisition  are  included  in the
accompanying consolidated financial statements.  The Branch's purchase price and
the related  excess of the purchase  price over the fair value of the net assets
acquired was not significant.

NOTE 3.  CASH CONCENTRATION

At December 31, 1996 and 1995, the subsidiary bank had a concentration  totaling
$2,451,256 and $3,133,942,  respectively, with Nationsbank,  consisting of a due
from bank account balance and Federal funds sold.

                                      F-40
<PAGE>
112-295
NOTE 4.  SECURITIES

During  1995,  concurrent  with the  adoption of the Special  Report "A Guide to
Implementation  of Statement 115 on Accounting  for Certain  Investments in Debt
and Equity Securities" issued by the Financial  Accounting  Standards Board, the
subsidiary bank reassessed the classifications of its securities and transferred
securities  with  amortized  cost of  $3,358,274  and  estimated  fair  value of
$3,410,711  from  the  held to  maturity  category  to the  available  for  sale
category.  Accordingly,  shareholders'  equity  was  increased  $32,410,  net of
deferred income taxes of $20,027,  to reflect the net unrealized holding gain on
such  securities.   This   reclassification  did  not  have  an  impact  on  the
accompanying statements of income.

The amortized cost,  unrealized  gains and losses,  and estimated fair value of
securities at December 31, 1996 and 1995, are summarized as follows:
<TABLE>
<CAPTION>




                                                                                        1996
                                                      ----------------------------------------------------------------
                                                                                                    Carrying
                                                                                                    Value
                                                       Amortized                Unrealized          (Estimated
                                                          Cost            Gains           Losses    Fair Value)
                                                      ---------------   ------------  -----------   ------------------

Available for sale:
  Taxable:
<S>                                                  <C>                <C>           <C>           <C>           
U.S. Treasury Securities                             $    4,246,582     $    46,198   $    12,270   $    4,280,510
    U.S. Government agencies and
      corporations                                       12,013,602          75,012        46,518       12,042,096
    Small Business Administration guaranteed
    loan participation certificates                       1,646,390          36,719           - -        1,683,109
    Mortgage-backed securities -
    U.S. Government agencies and
    corporations                                          4,642,785          22,891        49,602        4,616,074
    Corporate debt securities                               498,476           3,688           672          501,492
    Federal Reserve Bank stock                               44,300            - -           - -            44,300
    Federal Home Loan Bank stock                            339,400            - -           - -           339,400
    Other equity securities                                   6,625            - -           - -             6,625
                                                      ---------------   ------------  -----------   ------------------
          Total taxable                                  23,438,160         184,508       109,062       23,513,606
                                                      ---------------   ------------  -----------   ------------------

Tax-Exempt:
    State and political subdivisions                      5,719,170         129,004        13,882        5,834,292
    Federal Reserve Bank stock                                4,100            - -           - -             4,100
                                                      ---------------   ------------  -----------   ------------------
          Total tax-exempt                                5,723,270         129,004        13,882        5,838,392
                                                      ---------------   ------------  -----------   ------------------
                Total                                $   29,161,430   $     313,512      $122,944    $  29,351,998
                                                      ===============   ============  ===========    =================

</TABLE>

                                      F-41
<PAGE>
113-295
<TABLE>
<CAPTION>



                                                                                                                             

                                                                                        1995
                                                      ----------------------------------------------------------------
                                                                                                     Carrying
                                                                                                       Value
                                                       Amortized                Unrealized          (Estimated
                                                       Cost               Gains           Losses    Fair Value)
                                                      ---------------   ------------  -----------   ------------------

Available for sale:
  Taxable:
<S>                                                   <C>              <C>             <C>          <C>            
  U.S. Treasury Securities                            $   7,830,447    $    115,362    $   11,594   $     7,934,215
  U.S. Government agencies and
      corporations                                       14,866,575         296,026        19,554        15,143,047
  Small Business Administration guaranteed
    loan participation certificates                       1,680,257          33,838          - -          1,714,095
  Mortgage-backed securities -
  U.S. Government agencies and  corporations              2,381,926          24,146         5,637         2,400,435
  Corporate debt securities                                 497,930           9,951           227           507,654
  Federal Reserve Bank stock                                 44,300            - -           - -             44,300
  Federal Home Loan Bank stock                              289,900            - -           - -            289,900
  Other equity securities                                     6,625            - -           - -              6,625
                                                      ---------------   ------------  -----------   ------------------
         Total taxable                                   27,597,960         479,323        37,012        28,040,271
                                                      ---------------   ------------  -----------   ------------------
  Tax-Exempt:
    State and political subdivisions                      3,324,621         116,183         4,595         3,436,209
    Federal Reserve Bank stock                                4,100            - -           - -              4,100
                                                      ---------------   ------------  -----------   ------------------
           Total tax-exempt                               3,328,721         116,183         4,595         3,440,309
                                                      ---------------   ------------  -----------   ------------------
                 Total                               $   30,926,681    $    595,506  $     41,607   $    31,480,580
                                                      ===============   ============  ===========   ==================
</TABLE>

                                      F-42
<PAGE>
114-295
Federal  Reserve  Bank  stock  and  Federal  Home Loan  Bank  stock  are  equity
securities  which  are  included  in  securities   available  for  sale  in  the
accompanying  consolidated financial statements.  Such securities are carried at
cost, since they may only be sold back to the respective Federal Reserve Bank or
Federal Home Loan Bank or another member at par value.

Mortgage-backed  obligations of U.S.  Government  agencies and  corporations and
Small Business  Administration  guaranteed loan  participation  certificates are
included in securities at December 31, 1996 and 1995. These obligations,  having
contractual  maturities  ranging  from  1 to 22  years,  are  reflected  in  the
following  maturity  distribution  schedules based on their anticipated  average
life to maturity,  which ranges from 1 to 7 years.  Accordingly,  discounts  are
accreted  and  premiums  are  amortized  over the  anticipated  average  life to
maturity of the specific obligation.

The  maturities,  amortized  cost and  estimated  fair value of  securities  at
December 31, 1996, are summarized as follows:
<TABLE>
<CAPTION>

                                                                                        Available for Sale
                                                                        ------------------------------------------------
                                                                                                      Carrying
                                                                                                        Value
                                                                             Amortized               (Estimated
                                                                               Cost                  Fair Value)
                                                                        -------------------------   ---------------------

<S>                                                                           <C>                     <C>           
Due in one year or less                                                       $    4,245,875          $    4,244,351
Due from one to five years                                                        16,188,141              16,303,589
Due from five to ten years                                                         6,263,038               6,311,374
Due after ten years                                                                2,069,951               2,098,259
Equity securities                                                                    394,425                 394,425
                                                                        -------------------------   ---------------------
           Total                                                              $   29,161,430          $   29,351,998
                                                                        =========================   =====================


</TABLE>




The proceeds from sales,  calls,  maturities of securities,  including principal
payments received on mortgage-backed obligations and the related gross gains and
losses realized are as follows:
<TABLE>



                                                          Proceeds From                    Gross Realized
                                             ----------------------------------------- ---------------------------
        Years Ended                                         Calls and      Principal
       December 31,                            Sales        Maturities      Payments     Gains         Losses
                                             -----------   -------------  ------------ -----------  --------------
1996
<S>                                         <C>           <C>            <C>          <C>           <C>         
     Securities available for sale          $  6,735,258  $  3,950,000   $    768,591 $     45,824  $     15,825
                                             ===========   =============  ============ ===========  ==============
1995
     Securities held to maturity            $       - -   $    100,000    $   313,701 $       - -   $        - -
     Securities available for sale             2,030,688     5,345,000        170,994       19,618        21,164
                                             -----------   -------------  ------------ -----------  --------------
                                            $  2,030,688   $ 5,445,000    $   484,695 $     19,618  $     21,164
                                             ===========   =============  ============ ===========  ==============
 1994
     Securities held to maturity            $       - -    $   590,000    $ 1,038,080 $       - -   $        - -
     Securities available for sale             3,008,437     3,075,000        132,666        7,172         8,779
                                             -----------   -------------  ------------ -----------  --------------
                                            $  3,008,437   $ 3,665,000    $ 1,170,746 $      7,172  $      8,779
                                             ===========   =============  ============ ===========  ==============
</TABLE>

                                      F-43
<PAGE>
115-295
At  December  31,  1996  and  1995,   securities   carried  at  $16,120,939  and
$11,329,098,  respectively,  with  estimated  fair  values  of  $16,240,924  and
$11,578,096, respectively, were pledged to secure public deposits, and for other
purposes required or permitted by law.

NOTE 5.  LOANS

Loans are summarized as follows:

<TABLE>
<CAPTION>





                                                                                   1996                1995
                                                                            ----------------  --------------------
<S>                                                                         <C>                 <C>            
Commercial, financial and agricultural                                      $    20,450,598     $    18,875,277
Real estate - construction                                                          154,388             102,690
Real estate - mortgage                                                           43,468,235          36,980,052
Installment                                                                      19,486,254          15,981,416
Other                                                                               614,818             542,519
                                                                            ----------------  --------------------
               Total loans                                                       84,174,293          72,481,954
  Less unearned discount                                                            901,665           1,023,875
                                                                            ----------------  --------------------
               Total loans net of unearned income                                83,272,628          71,458,079
  Less allowance for loan losses                                                    858,423             859,681 
                                                                            ----------------  --------------------
                Loans, net                                                  $    82,414,205     $    70,598,398
                                                                            ================  ====================
</TABLE>



Included in the net balance of loans are non-accrual loans amounting to $342,842
and  $538,239  at  December  31,  1996 and 1995,  respectively.  If  interest on
non-accrual loans had been accrued, such income would have approximated $30,978,
$36,708  and  $5,500  for the years  ended  December  31,  1996,  1995 and 1994,
respectively.

The following presents loan maturities at December 31, 1996:
<TABLE>
<CAPTION>

                                                                      Within           After 1 But            After
                                                                      1 Year         Within 5 Years           5 Years
                                                                  ---------------  --------------------    ---------------
<S>                                                               <C>                <C>                   <C>           
Commercial, financial and agricultural                            $    6,828,525     $     4,679,935       $    8,942,138
 Real estate - construction                                              154,388                 - -                  - -
Real estate - mortgage                                                 1,566,343           4,062,245           37,839,647
Installment loans                                                      2,388,304          13,110,306            3,987,644
Other                                                                    357,875             256,943                  - -
                                                                  ---------------  --------------------    ---------------
                Total                                             $   11,295,435     $    21,852,486       $   51,026,372
                                                                  ===============  ====================    ===============
 Loans due after one year with:
               Variable rates                                    $    31,818,449
               Fixed rates                                            41,060,409
                                                                  ---------------
                                                                 $    72,878,858
                                                                  ===============
</TABLE>

                                      F-44
<PAGE>
116-295
The Bank has made,  and may be expected to make in the  future,  commercial  and
mortgage loans that have adjustable rates. Such loan rates are generally indexed
to the Wall Street prime interest rate or to other common  indices.  At December
31, 1996, the Bank's commercial loan portfolio  contained  adjustable rate loans
of approximately $9,996,983.  The interest rates on such loans ranged from 7.34%
to 12.00%,  and provided  for future  interest  rate  changes at set  intervals,
ranging from one to sixty months.

Likewise,  the Bank's  mortgage  portfolio  contained  adjustable  rate loans of
approximately $24,338,213 at December 31, 1996. The interest rates on such loans
ranged from 6.75% to 13.56%,  and provided for future  interest  rate changes at
set intervals, ranging from monthly to fifteen years.

Concentration of credit risk:
- -----------------------------

The  subsidiary  bank  grants  commercial,  residential  and  consumer  loans to
customers primarily located in Hardy, Grant, Hampshire and Pendleton Counties of
West Virginia. Although the Bank strives to maintain a diverse loan portfolio, a
substantial  portion  of its  debtors'  ability  to  honor  their  contracts  is
indirectly  dependent  upon the poultry  industry.  As of December  31, 1996 and
1995, the Bank had direct extensions of credit used to build and operate poultry
houses totaling  approximately  $4,563,919 and $5,872,805,  respectively.  These
loans are generally  structured to be repaid over periods  ranging from 15 to 20
years, however, most also contain balloon provisions which serve to require each
loan's  renewal  every 1 to 5 years or are written with an  adjustable  interest
rate feature.  The security for these loans  generally  consists of liens on the
land, buildings and equipment associated with each poultry house.

The  Bank  evaluates  the  credit  worthiness  of  each  of its  customers  on a
case-by-case  basis and the  amount  of  collateral  it  obtains  is based  upon
management's credit evaluation.

The subsidiary bank has had, and may be expected to have in the future,  banking
transactions  in the  ordinary  course of  business  with  directors,  principal
officers,  their immediate  families and affiliated  companies in which they are
principal  stockholders  (commonly referred to as related parties), all of which
have been, in the opinion of management,  on the same terms,  including interest
rates  and  collateral,   as  those   prevailing  at  the  time  for  comparable
transactions with others.

The  following  presents  the  activity  with  respect  to related  party  loans
aggregating  $60,000 or more to any one related party (other  changes  represent
additions to and changes in director and executive officer status):
<TABLE>
<CAPTION>

                                                                    1996                       1995
                                                                 ----------------       -----------------
<S>                                                              <C>                     <C>            
Balance, beginning                                               $     5,176,398         $     3,679,777
     Additions                                                         1,574,443               3,998,154
     Amounts collected                                                (1,658,303)             (2,450,899)
     Other changes, net                                                 (774,441)                (50,634)
                                                                 ----------------       -----------------
Balance, ending                                                  $     4,318,097         $     5,176,398
                                                                 ================       =================
</TABLE>

                                      F-45
<PAGE>
117-295

NOTE 6:  ALLOWANCE FOR LOAN LOSSES

An analysis of the  allowance  for loan losses for the years ended  December 31,
1996, 1995 and 1994, is as follows:
<TABLE>
<CAPTION>

                                                                1996           1995           1994
                                                             -----------  --------------- ---------------
<S>                                                          <C>          <C>             <C>           
Balance, beginning of year                                   $      859   $       993,02  $      905,448
 Losses:
     Commercial, financial and agricultural                      10,194           46,373          10,589
     Real estate - mortgage                                      12,778          137,334          14,779
     Installment loans                                           93,826           39,004          45,380
     Other                                                        9,951           10,909          11,609
                                                             -----------  --------------- ---------------
               Total                                            126,749          233,620          82,357
                                                             -----------  --------------- ---------------

Recoveries:
     Commercial, financial and agricultural                       5,658            7,864          24,627
     Real estate - mortgage                                       1,885            3,135           1,107
     Installment loans                                           20,525           28,862          23,422
     Other                                                        2,423            5,417             776
                                                             -----------  --------------- ---------------
             Total                                               30,491           45,278          49,932
                                                             -----------  --------------- ---------------
Net losses                                                       96,258          188,342          32,425
Provision for loan losses                                        95,000           55,000         120,000
                                                             -----------  --------------- ---------------
Balance, end of year                                          $ 858,423     $    859,681  $      993,023
                                                             ===========  =============== ===============
</TABLE>


The Bank's total recorded  investment in impaired loans at December 31, 1996 and
1995,  approximated $383,615 and $747,950,  respectively,  for which the related
allowance  for loan losses  determined  in accordance  with  generally  accepted
accounting  principles  approximated  $91,518 and  $153,560,  respectively.  The
Bank's average investment in such loans  approximated  $381,938 and $696,425 for
the years ended December 31, 1996 and 1995, respectively.  All impaired loans at
December 31, 1996 and 1995, were collateral dependent, and accordingly, the fair
value of the loan's collateral was used to measure the impairment of each loan.

For  purposes  of  evaluating   impairment,   the  Bank   considers   groups  of
smaller-balance,  homogeneous  loans  to  include:  mortgage  loans  secured  by
residential  property,  other than those which  significantly  exceed the Bank's
typical  residential   mortgage  loan  amount  (currently  those  in  excess  of
$100,000):  small balance  commercial loans (currently those less than $50,000);
and  installment  loans to  individuals,  exclusive  of those loans in excess of
$50,000.

For  the  years  ended  December  31,  1996  and  1995,   the  Bank   recognized
approximately $46,779 and $85,398,  respectively, in interest income on impaired
loans.  Using a cash-basis method of accounting,  the Bank would have recognized
approximately the
same amount of interest income on such loans.

                                      F-46
<PAGE>
118-295
NOTE 7.  BANK PREMISES AND EQUIPMENT

The major categories of Bank premises and equipment and accumulated depreciation
at December 31, 1996 and 1995, are summarized as follows:

<TABLE>
<CAPTION>


                                                                             1996             1995
                                                                      ---------------  ---------------
<S>                                                                  <C>               <C>            
Land                                                                 $       435,473   $       443,566
Building and improvements                                                  2,805,616         2,793,282
Furniture and equipment                                                    1,674,269         1,940,716
                                                                      ---------------  ---------------
                                                                           4,915,358         5,177,564
Less accumulated depreciation                                              1,793,466         1,997,213
                                                                      ---------------  ---------------
               Bank, premises and equipment, net                     $     3,121,892   $     3,180,351
                                                                      ==============   ===============
</TABLE>


Depreciation  expense  for the years  ended  December  31,  1996,  1995 and 1994
totaled $212,383, $154,338 and $133,833, respectively.

NOTE 8.  DEPOSITS

The following is a summary of interest  bearing  deposits by type as of December
31, 1996 and 1995:
<TABLE>
<CAPTION>

                                                                             1996               1995
                                                                       --------------    --------------
<S>                                                                    <C>               <C>            
Demand deposits, interest bearing                                      $  20,139,983   $    20,027,502
Savings deposits                                                          12,938,812        15,731,154
Certificates of deposit                                                   50,997,400        48,947,117
Individual Retirement Accounts                                             7,790,158         7,507,789
                                                                       --------------    ----------------
               Total                                                   $  91,866,353     $  92,213,562
                                                                       ==============    ================
</TABLE>

                                      F-47
<PAGE>
119-295
Time  certificates  of deposit  and IRA's in  denominations  of $100,000 or more
totaled  $9,260,399 and $7,758,560 at December 31, 1996 and 1995,  respectively.
Interest paid on time certificates of deposit and Individual Retirement Accounts
in denominations of $100,000 or more was $501,754, $392,641 and $290,030 for the
years ended December 31, 1996, 1995 and 1994, respectively.

The  following  is a summary of the maturity  distribution  of  certificates  of
deposit and IRA's in denominations of $100,000 or more as of December 31, 1996:

<TABLE>
<CAPTION>

                                                                       Amount             Percent
                                                                 -------------------  --------------
<S>                                                              <C>                           <C>  
Three months or less                                             $       844,555               9.12%
Three through six months                                               3,117,854              33.67%
Six through twelve months                                              2,908,004              31.40%
Over twelve months                                                     2,389,986              25.81%
                                                                 -------------------  --------------
                Total                                            $     9,260,399             100.00%
                                                                 ===================  ==============

</TABLE>


A summary of the scheduled  maturities  for all time deposits as of December 31,
1996, follows:

1997                                                           $    36,483,558
1998                                                                12,327,751
1999                                                                 5,055,730
2000                                                                 1,193,387
2001                                                                 2,974,651
Thereafter                                                             752,481
                                                               ----------------
                                                               $    58,787,558
                                                               ================


                                      F-48
<PAGE>
120-295
NOTE 9.  OTHER BORROWINGS

Short-term  borrowings:
- -----------------------

Federal  funds  purchased  and  securities  sold under  agreements to repurchase
mature the next business day. The securitiesunderlying the repurchase agreements
are under the subsidiary  bank's control and secure the total  outstanding daily
balances. Other borrowings consist of lines of credit from the Federal Home Loan
Bank (FHLB) under its Flexline and RepoPlus Programs. The Flexline is limited to
10% of  the  Bank's  calculated  maximum  borrowing  capacity  of  approximately
$2,900,000 at December 31, 1996,  and is subject to annual  renewal.  Borrowings
under this  arrangement  bear interest at the rate posted by the FHLB on the day
of the borrowing and is subject to change daily.  The RepoPlus is limited to the
Bank's outstanding  maximum borrowing  capacity of approximately  $35,000,000 at
December 31, 1996, less the current outstanding Flexline balance, and is subject
to annual renewal.  Borrowings  under this arrangement will be granted for terms
of 1 to 120 days and will bear  interest  at a fixed rate set at the time of the
funding  request.  The  lines of credit  are  secured  by a blanket  lien on all
unpledged and unencumbered assets of the Bank.

Additional  details  regarding  short-term  borrowings  during  the years  ended
December 31, 1996 and 1995, are presented below:
<TABLE>
<CAPTION>

                                                                                       1996
                                                                -------------------------------------------------------
                                                                     Federal
                                                                     Funds           Repurchase            Other
                                                                     Purchased       Agreements            Borrowings
                                                                ---------------    ------------------   ---------------
<S>                                                             <C>                <C>                <C>         
Outstanding at year end                                         $        - -       $    4,377,397     $        - -
Average amount outstanding                                             86,175           1,335,635            156,733
Maximum amount outstanding at
 any month end                                                      1,050,000           4,377,397          2,916,000
Weighted average interest rate                                          5.76%               4.13%              5.49%
</TABLE>

<TABLE>


                                                                                        1995
                                                                 -------------------------------------------------------
                                                                     Federal
                                                                     Funds           Repurchase             Other
                                                                     Purchased       Agreements             Borrowings
                                                                  --------------   ------------------    ---------------
<S>                                                              <C>                <C>                  <C>         
Outstanding at year end                                          $          - -     $         - -        $        - -
Average amount outstanding                                               53,671               - -             1,075,000
Maximum amount outstanding at  
    any month end                                                       750,000               - -             3,000,000 
Weighted average interest rate                                            6.34%               - -                 6.06%
</TABLE>


                                      F-49
<PAGE>
121-295
Long-term  borrowings:
- ----------------------

The  subsidiary  bank's  long term  borrowings  of  $3,514,652  and  $750,000 at
December 31, 1996 and 1995,  respectively,  consisted of advances  from the FHLB
under its  Community  Investment  Program  and other  fixed  rate  loans.  These
borrowings  bear an average  fixed  interest rate of 5.81% and mature in varying
amounts  through the year 2006. A summary of the maturities of these  borrowings
for the next five years is as follows:

1997                                                        $               - -
1998                                                                        - -
1999                                                                     340,000
2000                                                                        - -
2001                                                                     500,000
Thereafter                                                             2,674,652
                                                             -------------------
                                                                 $     3,514,652
                                                             ===================


NOTE 10:  INCOME TAXES

The  components of applicable  income tax  expense(benefit)  for the years ended
December 31, 1996, 1995 and 1994, are as follows:

<TABLE>
<CAPTION>


                                                      1996                 1995                 1994
                                               ---------------       ---------------     ---------------
Current:
<S>                                            <C>                   <C>                <C>           
                   Federal                     $      602,391        $      587,472     $      611,581
                   State                               75,932                69,402             61,480
                                               ---------------      ----------------     ---------------
                                                      678,323               656,874            673,061
                                               ---------------      ----------------     ---------------

Deferred:
                   Federal                           (31,208)               20,268             (7,342)         
                   State                              (3,902)                2,534               (917)
                                               ---------------      -----------------    ---------------
                                                     (35,110)               22,802             (8,259)
                                               ---------------      -----------------    ---------------

               Total                           $     643,213         $     679,676      $     664,802
                                               ===============      =================    ===============
</TABLE>



A  reconciliation  between  the amount of  reported  income tax  expense and the
amount  computed by  multiplying  the statutory  income tax rates by book pretax
income for the years ended December 31, 1996, 1995 and 1994, is as follows:

<TABLE>
<CAPTION>

                                                                  1996                    1995                   1994
                                                         -----------------------  ----------------------   ---------------------
                                                          Amount       Percent      Amount       Percent    Amount       Percent
                                                         ----------    ---------  ----------  ----------   ----------  ---------
<S>                                                    <C>                 <C>   <C>                <C>   <C>                <C>
Computed tax at applicable statutory rate              $   725,305         34    $   679,943        34    $   649,193        34
 Increase (decrease) in taxes resulting from:
     Tax-exempt interest, net                              (80,961)        (4)       (55,982)       (3)       (51,525)       (3)
     State income taxes, net of
       Federal tax benefit                                  47,540          2         45,802         2         40,577         2
     Noncash charitable
       contribution                                        (59,704)        (3)          - -        - -            - -        - -
     Other, net                                             11,033          1         9,913          1         26,557         1
                                                         ----------    ---------  ----------  ----------   ----------  ---------
Applicable income taxes                                $   643,213         30    $  679,676         34    $   664,802        34
                                                         ==========    =========  ==========  ==========   ==========  =========
</TABLE>

                                      F-50
<PAGE>
122-295
Deferred  income taxes  reflect the impact of  "temporary  differences"  between
amounts of assets and  liabilities  for  financial  reporting  purposes and such
amounts as  measured  for tax  purposes.  Deferred  tax  assets and  liabilities
represent the future tax return  consequences  of temporary  differences,  which
will either be taxable or deductible when the related assets and liabilities are
recovered or settled. Valuation allowances are established when deemed necessary
to reduce  deferred tax assets to the amount  expected to be  realized.  The tax
effects of temporary  differences which give rise to the Company's  deferred tax
assets and liabilities as of December 31, 1996 and 1995, are as follows:

<TABLE>

                                                                     1996               1995
                                                              ----------------     ---------------
 Deferred tax assets:
<S>                                                            <C>                 <C>            
 Allowance for loan losses                                     $       217,199     $       216,678
     Deferred compensation                                              43,280              24,930
     Charitable contribution carryover                                  44,327                 - -
     Goodwill                                                            9,482                 790
                                                              ----------------     ---------------
                                                                       314,288             242,398
     Less valuation allowance                                         (194,010)           (188,773)
                                                              ----------------     ---------------
                                                                       120,278              53,625
                                                              ----------------     ---------------
Deferred tax liabilities:
    Depreciation                                                        33,104              20,959
    Net unrealized gain on securities                                   73,369             213,253
    Accretion on tax-exempt securities                                     480                 - -
    Bank premises and equipment disposal                                18,919                 - -
                                                              ----------------     ---------------
                                                                       125,872             234,212
                                                              ----------------     ---------------
 Net deferred tax assets (liabilities)                         $        (5,594)     $     (180,587)
                                                              ================     ===============
</TABLE>



The income tax expense  (benefit)  on realized  securities  gains  (losses)  was
$11,550,  $(595) and $(619),  for the years ended  December 31,  1996,  1995 and
1994, respectively.

                                      F-51
<PAGE>
123-295

NOTE 11.  EMPLOYEE BENEFITS

Profit-Sharing and Thrift Plan:
- -------------------------------

The  Company  has a defined  contribution  profit-sharing  and thrift  plan with
401(k) provisions  covering  substantially  all employees.  Contributions to the
Plan are at the discretion of the Board of Directors.  Contributions made to the
plan and  charged to expense  were  $54,240,  $50,475  and $45,106 for the years
ended December 31, 1996, 1995 and 1994, respectively.

Employee Stock Ownership Plan:
- ------------------------------

The Company has an Employee Stock  Ownership Plan (ESOP) which enables  eligible
employees to acquire shares of the Company's  common stock. The cost of the ESOP
is borne by the  Company  through  annual  contributions  to an  Employee  Stock
Ownership  Trust in amounts  determined by the Board of  Directors.  The expense
recognized  by the  Company  is based on cash  contributed  or  committed  to be
contributed  by the  Company to the ESOP during the year.  Contributions  to the
ESOP for the years ended December 31, 1996, 1995 and 1994 were $48,250,  $45,582
and  $40,166,  respectively.  Dividends  made by the  Company  to the  ESOP  are
reported as a reduction to retained earnings.  The ESOP owns 9,065 shares of the
Company's common stock,  all of which,  are considered  outstanding for earnings
per share computations.

The  trustees  of both  the  Profit-Sharing  and  Thrift  Plan and ESOP are also
members of the Company's and subsidiary bank's Board of Directors.

Incentive Compensation Program:
- -------------------------------

The subsidiary bank has an incentive compensation program for its key employees.
Bonuses are awarded to key  employees  based on a prescribed  formula  using the
Bank's return on assets as a base. Under the terms of the incentive compensation
program, bonuses charged to operations were $137,000, $120,000 and $112,000 for
1996, 1995 and 1994, respectively.

Directors Deferred Compensation Plan:
- -------------------------------------

The  Bank  has  established  a  non-qualified  deferred  compensation  plan  for
directors who voluntarily elect to participate.  Under that plan, a director, on
or before  December 31, of any year, may elect to defer payment of all retainer,
meeting and  committee  fees earned  during the  calendar  year  following  such
election and,  unless such election is subsequently  terminated,  all succeeding
calendar  years.   Amounts   deferred  are   periodically   converted  to  units
representing  shares  of  the  Company's  stock  which  are  to be  periodically
purchased  by the plan at  current  market  values  when  available  on the open
market. The liability for deferred  directors  compensation at December 31, 1996
and 1995,  was $113,150 and  $66,850,  respectively,  which is included in other
liabilities in the accompanying consolidated balance sheets.

                                      F-52
<PAGE>
124-295
NOTE 12.  COMMITMENTS AND CONTINGENCIES

Financial instruments with off-balance sheet risk:
- ------------------------------------------------------

The  subsidiary  bank  is  a  party  of  certain   financial   instruments  with
off-balance-sheet  risk in the normal  course of business to meet the  financing
needs of its customers. Such financial instruments consist solely of commitments
to extend credit.  These instruments  involve,  to varying degrees,  elements of
credit  and  interest  rate  risk in  excess  of the  amount  recognized  in the
statement  of financial  position.  The  contract  amounts of these  instruments
reflect  the  extent  of  involvement  the Bank has in this  class of  financial
instruments. The Bank's total contract amount of commitments to extend credit at
December   31,  1996  and  1995,   approximated   $5,639,457   and   $4,462,545,
respectively.

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

Commitments  to extend  credit are  agreements  to lend to a customer as long as
there is no violation of any condition established in the contract.  Commitments
generally  have fixed  expiration  dates or other  termination  clauses  and may
require payment of a fee. The Bank evaluates each customer's  credit  worthiness
on a case-by-case basis. The amount of collateral obtained,  if deemed necessary
by  the  Bank  upon  extension  of  credit,  is  based  on  management's  credit
evaluation.   Collateral  held  varies  but  may  include  accounts  receivable,
inventory, equipment or real estate.

Litigation:
- -----------

The Bank is involved in various legal actions  arising in the ordinary course of
business.  In the opinion of counsel, the outcome of these matters will not have
a significant adverse effect on the consolidated financial statements.

Employment Agreement:
- ---------------------

The Company has an employment  agreement with its chief executive officer.  This
agreement  contains change in control  provisions that would entitle the officer
to receive compensation in the event there is a change in control in the Company
(as defined) and a termination of his employment without cause (as defined).

NOTE 13.  RESTRICTIONS ON CAPITAL AND DIVIDENDS

The  primary  source  of funds for the  dividends  paid by South  Branch  Valley
Bancorp,  Inc. is dividends received from its subsidiary bank. Dividends paid by
the subsidiary bank are subject to restrictions by banking regulations. The most
restrictive  provision  requires  approval by the regulatory agency if dividends
declared  in any year exceed the year's net  income,  as  defined,  plus the net
retained  profits of the two  preceding  years.  During  1997,  the net retained
profits  available  for  distribution  to South Branch Valley  Bancorp,  Inc. as
dividends  without  regulatory  approval are  approximately  $1,970,000 plus net
retained  income of the subsidiary bank for the interim periods through the date
of declaration.  The Bank is subject to various regulatory capital  requirements
administered by the Federal banking agencies.  Under capital adequacy guidelines
and the regulatory  framework for prompt corrective  action,  the Bank must meet
specific  capital  guidelines that involve  quantitative  measures of the Bank's
assets,  liabilities  and certain  off-balance  sheet items as calculated  under
regulatory accounting practices.  The Bank's capital amounts and classifications
are also subject to qualitative  judgments by the regulators  about  components,
risk weightings and other factors.

                                      F-53
<PAGE>
125-295

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


The most recent  notification from the Office of the Comptroller of the Currency
categorized  the Bank as well  capitalized  under the  regulatory  framework for
prompt corrective  action. To be categorized as well capitalized,  the Bank must
maintain minimum total risk-based, Tier I risk-based, and Tier I leverage ratios
as set forth in the table.
<TABLE>
<CAPTION>



                                                                                                     To Be Well Capitalized
                                                                            For Capital              Under Prompt Corrective
                                                    Actual               Adequacy Purposes             Action  Provisions
                                          -----------------------    --------------------------  -----------------------------
                                           Amount          Ratio          Amount         Ratio         Amount          Ratio
                                          ----------   -----------   --------------- ----------  --------------   ------------
As of December 31, 1996:
<S>                                      <C>               <C>       <C>                  <C>      <C>                 <C>  
Total Capital                            $    12,522       15.86%    $      6,315         8.0%     $     7,893         10.0%
(to Risk Weighted Assets)
Tier I Capital                                11,664       14.78%           3,157         4.0%           4,736          6.0%
 (to Risk Weighted Assets)
Tier I Capital                                11,664        9.88%           3,540         3.0%           7,081          6.0%
 (to Average Assets)

</TABLE>



NOTE 14.  FAIR VALUE OF FINANCIAL INSTRUMENTS

The following  summarizes the methods and  significant  assumptions  used by the
Company in estimating its fair value disclosures for financial instruments.

CASH  AND DUE FROM  BANKS:  The  carrying  values  of cash  and due  from  banks
approximate their estimated fair values.

INTEREST  BEARING DEPOSITS WITH OTHER BANKS: The fair values of interest bearing
deposits with other banks are estimated by discounting scheduled future receipts
of principal and interest at the current  rates  offered on similar  instruments
with similar remaining maturities.

FEDERAL FUNDS SOLD: The carrying values of Federal funds sold approximate  their
estimated fair values.

SECURITIES:  Estimated  fair  values of  securities  are based on quoted  market
prices,  where available.  If quoted market prices are not available,  estimated
fair values are based on quoted market prices of comparable securities.

LOANS:  The  estimated  fair values for loans are  computed  based on  scheduled
future cash flows of  principal  and  interest,  discounted  at  interest  rates
currently  offered for loans with similar  terms to borrowers of similar  credit
quality. No prepayments of principal are assumed.

ACCRUED INTEREST RECEIVABLE AND PAYABLE: The carrying values of accrued interest
receivable and payable approximate their estimated fair values.

                                      F-54
<PAGE>
126-295
DEPOSITS: The estimated fair values of demand deposits (i.e. noninterest bearing
checking,  NOW, Super NOW, money market and savings accounts) and other variable
rate deposits  approximate their carrying values.  Fair values of fixed maturity
deposits  are  estimated  using a  discounted  cash  flow  methodology  at rates
currently offered for deposits with similar remaining maturities. Any intangible
value of long-term relationships with depositors is not considered in estimating
the fair values disclosed.

SHORT-TERM BORROWINGS:  The carrying values of short-term borrowings approximate
their estimated fair values.

LONG-TERM  BORROWINGS:  The fair values of long-term borrowings are estimated by
discounting scheduled future payments of principal and interest at current rates
available on borrowings with similar terms.


OFF-BALANCE SHEET  INSTRUMENTS:  The fair values of commitments to extend credit
and standby letters of credit are estimated using the fees currently  charged to
enter into similar  agreements,  taking into account the remaining  terms of the
agreements and the present credit standing of the counterparties. The amounts of
fees currently  charged on commitments  and standby letters of credit are deemed
insignificant,  and therefore, the estimated fair values and carrying values are
not shown below.

The  carrying  values  and  estimated  fair  values of the  Company's  financial
instruments are summarized below:
<TABLE>
<CAPTION>


                                                                  December 31, 1996                  December 31, 1995
                                                           --------------------------------    -------------------------------
                                                                                 Estimated                         Estimated
                                                             Carrying               Fair         Carrying            Fair
                                                             Value                  Value        Value               Value
                                                           --------------      ------------    --------------   --------------
 Financial assets:
<S>                                                      <C>                 <C>               <C>              <C>          
  Cash and due from banks                                $    3,162,552      $   3,162,552     $    2,191,647   $   2,191,647
  Interest bearing deposits, other banks                      1,553,000          1,596,273          2,134,919       2,199,418
  Federal funds sold                                            723,734            723,734          2,161,745       2,161,745
  Securities available for sale                              29,351,998         29,351,998         31,480,580      31,480,580
  Loans                                                      82,414,205         82,296,508         70,598,398      70,757,154
  Accrued interest receivable                                   928,642            928,642            983,841         983,841
                                                           --------------      -------------    -------------   --------------
                                                         $  118,134,131      $ 118,059,707      $ 109,551,130  $  109,774,385
                                                           ==============      =============    =============   ==============


Financial liabilities:
  Deposits                                               $  100,941,412      $ 101,317,554      $ 100,046,336  $  100,603,254
  Short-term borrowings                                       4,377,397          4,377,397              - -             - -
  Long-term borrowings                                        3,514,652          3,514,652            750,000         750,000
  Accrued interest payable                                      428,334            428,334            406,339         406,339
                                                           --------------      -------------    -------------   --------------
                                                         $  109,261,795     $  109,637,937     $  101,202,675   $ 101,759,593
                                                           ==============      =============    =============   ==============
</TABLE>


NOTE 15.  SUBSEQUENT EVENT

Subsequent to December 31, 1996,  the  Corporation  executed a binding Letter of
Intent to purchase 275,000 shares, or approximately 23%, of a state bank from an
individual  for a purchase  price of $11.00  per share.  The Letter of Intent is
contingent  on the  happening  of various  events  including  the  Corporation's
purchase of an  additional  149,680  shares of the same state bank at a purchase
price  of  $11.00  per  share  from  six  individuals  who  are  related  to the
aforementioned  shareholder  of the  state  bank and  obtaining  all  regulatory
approvals.



                                      F-55
<PAGE>
127-295


NOTE 16.  CONDENSED FINANCIAL STATEMENTS OF PARENT COMPANY

The investment of the Corporation in its wholly-owned subsidiary is presented on
the equity  method of  accounting.  Information  relative  to the  Corporation's
balance  sheets at December  31, 1996 and 1995,  and the related  statements  of
income and cash flows for the years ended  December 31, 1996,  1995 and 1994 are
presented as follows:

<TABLE>
<CAPTION>

                                                                      December 31,
                                                               ----------------------------------
                                                                     1996               1995
                                                               ----------------    --------------
Assets
<S>                                                            <C>                <C>            
 Cash                                                          $       157,133    $        68,466
 Investment in bank subsidiary, eliminated in consolidation         11,926,831         11,246,742
 Securities available for sale                                         206,625              6,625
 Other assets                                                           13,204              6,827
                                                               ----------------    --------------
               Total assets                                    $    12,303,793    $    11,328,660
                                                               ================    ==============
Liabilities and shareholders' equity
Common stock, $2.50 par value, authorized 600,000
 shares, issued 382,625                                        $       956,562    $       956,562
Capital surplus                                                        685,534            685,534
Retained earnings (consisting of undivided profits of
  bank subsidiary not yet distributed)                              10,711,468          9,512,884
 Less cost of shares acquired for the treasury 1996 and
  1995, 4,115 shares                                                  (166,970)          (166,970)
Net unrealized gain (loss) on securities                               117,199            340,650
                                                               ----------------     -------------
Total shareholders' equity                                          12,303,793         11,328,660
                                                               ----------------     -------------
               Total liabilities and shareholders' equity      $    12,303,793     $   11,328,660
                                                               ================     =============
</TABLE>

<TABLE>
<CAPTION>

                                                             1996                 1995                1994
                                                           --------------      -------------    -------------  
 Statements of Income
<S>                                                   <C>                   <C>                 <C>          
 Income - dividends from bank subsidiary              $      600,000        $     264,000       $     460,000
 Other dividends                                                 197                  191                 186
 Tax-exempt interest                                           2,600                  - -                 - -
 Expenses--operating                                         (26,504)             (17,727)            (17,729)
                                                           --------------      -------------    -------------  
 Income before income taxes and
  undistributed income                                       576,293              246,464             442,457
   Applicable income tax expense (benefit)                   (10,204)              (6,826)             (6,826)
                                                           --------------      -------------    -------------  
 Income before undistributed income                          586,497              253,290             449,283
 Equity in undistributed income of
  bank subsidiary                                            903,540            1,066,866             795,307
                                                           --------------      -------------    -------------  
        Net income                                    $    1,490,037       $    1,320,156      $    1,244,590
                                                           ==============      =============    =============
</TABLE>
                                      F-56
<PAGE>
128-295
<TABLE>
<CAPTION>


                                                             1996                 1995                1994
                                                           --------------      -------------    -------------  
Statements of Cash Flows
CASH FLOWS FROM OPERATING
  ACTIVITIES
<S>                                                    <C>                 <C>                  <C>          
Net income                                             $    1,490,037      $    1,320,156       $   1,244,590
   Adjustments to reconcile net income to net
    cash provided by operating activities:
      Equity in undistributed net income
        of subsidiary                                        (903,540)         (1,066,866)           (795,307)
       (Increase) decrease in other assets                     (6,377)                - -              (1,247)
                                                           --------------      -------------    -------------  
  Net cash provided by operating activities                   580,120             253,290             448,036
                                                           --------------      -------------    -------------  

CASH FLOWS FROM INVESTING
  ACTIVITIES
  Purchase of securities available for sale                  (200,000)               - -              (6,625)
                                                           --------------      -------------    -------------  
               Net cash (used in) investing
               activities                                    (200,000)               - -              (6,625)
                                                           --------------      -------------    -------------
CASH FLOWS FROM FINANCING
  ACTIVITIES
  Purchase of treasury stock                                      - -                - -            (166,970)
  Dividends paid to shareholders                            (291,453)           (257,386)          (232,126)
                                                           --------------      -------------    -------------
               Net cash (used in) financing
               activities                                    (291,453)           (257,386)          (399,096)
   Increase (decrease) in cash                                 88,667              (4,096)            42,315
  Cash:
     Beginning                                                 68,466              72,562             30,247
                                                           --------------      -------------    -------------
     Ending                                            $      157,133       $      68,466        $    72,562
                                                           --------------      -------------    -------------
</TABLE>
                                      F-57
<PAGE>
129-295
South Branch  Valley  Bancorp,  Inc.,  accounts for its  investment  in its bank
subsidiary by the equity method.  During the years ended December 31, 1996, 1995
and 1994, changes were as follows:


 Number of shares owned at December 31, 1996 -                          60,000
 Percent to total shares at December 31, 1996 -                            100%


Balance at December 31, 1993                                    $    9,043,919
    Add (deduct):
    Equity in net income                                             1,255,307
    Dividends declared                                                (460,000)
    Net unrealized gain (loss) on securities                          (547,100)
                                                                ---------------
Balance at December 31, 1994                                    $    9,292,126
    Add (deduct):
    Equity in net income                                             1,330,866
    Dividends declared                                                (264,000)
    Change in net unrealized gain (loss) on securities                 887,750
                                                                ---------------
Balance at December 31, 1995                                    $   11,246,742
    Add (deduct):
    Equity in net income                                             1,503,540
    Dividends declared                                                (600,000)
    Change in net unrealized gain (loss) on securities                (223,451)
                                                                ---------------
Balance at December 31, 1996                                    $   11,926,831


                                      F-58
<PAGE>
130-295

                             FINANCIAL INFORMATION
                                  CONCERNING
                         THE CAPITAL STATE BANK, INC.











                                      F-59
<PAGE>
131-295


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

             (For the Quarter and Six Months Ended June 30, 1997)








                                      F-60
<PAGE>
132-295




                         THE CAPITAL STATE BANK, INC.

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

     Introduction
     The following is a discussion and analysis  focused on significant  changes
     in the  financial  condition  and results of banking  operations of Capital
     State for the  period  January  1, 1997 to June 30,  1997  which is covered
     within the accompanying financial statements.  This discussion and analysis
     should  be read in  conjunction  with  such  financial  statements  and the
     accompanying notes thereto.

     Capital State was incorporated under the laws of the State of West Virginia
     on September  11, 1995 and  commenced  banking  operations  on December 11,
     1995.  The  accompanying  financial  statements  have been  prepared by the
     management  of  Capital  State  in  conformity   with  generally   accepted
     accounting  principles.  The  following  discussion  is  designed to assist
     readers of the financial statements in understanding significant changes in
     Capital State's financial condition and results of operations.

     Earnings Summary
     The net income of $8,817 for the three month period ended June 30, 1997 was
     a $48,906  improvement from the June 30, 1996 loss of $40,089.  For the six
     month period ended June 30, 1997,  the net loss of $3,459 was $111,694 less
     than the  $115,153  loss for the six  months  ended  June  30,  1996.  This
     earnings  improvement  was the result of a 67.6%  increase in the assets of
     the Bank, particularly in loans which increased from $9,512,843 at June 30,
     1996 to  $20,517,847  at June 30,  1997,  an  increase of over 115% for the
     period.  Loans  increased by  $2,700,082  from the period March 31, 1997 to
     June 30, 1997. Loans increased by $4,153,433 from the year end 1996 balance
     of $16,364,414.  From June 30, 1996 to June 30, 1997 deposits  increased by
     $13,762,125,  an increase of 145% while  Federal  funds sold  decreased  by
     4.4%. Investment securities increased by $2,814,283 from the previous year,
     a 57.9%  increase.  On a per share  basis,  net income for the three  month
     period  ended  June 30,  1997 was $ .01 while the  second  quarter  of 1996
     reflected  a net loss per share of $ .03.  For the six month  period  ended
     June 30, 1997, a net loss of less than $.01  compared to a net loss of $.10
     for the same  period  last year.  An  analysis of the net loss per share by
     major  components  of the  statements  of  operations  is  presented in the
     following table:

<TABLE>
<CAPTION>

                                              For Three  For Three   For Six    For Six
                                              Months     Months      Months     Months
                                              Ended      Ended       Ended      Ended
                                              June 30,   June 30,    June 30,   June 30,
                                              1997       1996        1997       1996
                                              ---------------------- -----------------------
<S>                                           <C>        <C>         <C>        <C>   
Earnings per common share, beginning          (0.00)     (0.06)      (0.00)     (0.00)
Increase (decrease) from changes in:

Net interest income from banking operations    0.26       0.17        0.50       0.29
operations
Provision for loan losses                     (0.03)     (0.03)      (0.05)     (0.05)
Other income                                   0.02       0.03        0.03       0.04
Organization and start-up costs                0.00       0.00        0.00       0.00
Other expenses                                (0.24)     (0.22)      (0.48)     (0.43)
Income taxes                                   0.00       0.02        0.00       0.07
                                              ---------------------- -----------------------

Net earnings per common share                  0.01       (0.03)      0.00      (0.10)
</TABLE>
                                      F-61
<PAGE>
133-295

     Return (loss) on average assets (ROA) was .11% and (.02%) for the three and
     six month  periods  ended  June 30,  1997 and (.86%)  and  (1.31%)  for the
     corresponding  periods of 1996.  Return (loss) on average  equity (ROE) for
     1997 was .32% and (.06%) and for 1996 was (2.04%) and (1.43%) respectively.

     Net Interest Income
  
     Net interest  income  represents  the excess of interest  income  earned on
     loans, securities,  and other interest earning assets over interest expense
     on deposits and other borrowings.  Capital State did not own any tax-exempt
     interest earning assets during the previous three and six months of 1997 or
     1996.

     For the period January 1, 1997 through June 30, 1997,  net interest  income
     was  $596,658  resulting  in an  annualized  net  interest  margin of 4.12%
     compared  to the net  interest  margin of  $344,527,  or 4.54% for the same
     period in 1996.  Average earning assets  increased from $15,219,706 in 1996
     to  $29,226,172  in 1997,  an increase of over $14 million or 92%.  Average
     interest  bearing   liabilities   increased  from  $6,016,648  in  1996  to
     $19,630,354  in 1997,  $13.6  million or an increase of 226%.  Net interest
     earnings  for the three month period ended June 30, 1997 was $312,501 for a
     net interest spread of 2.52% compared to net interest  earnings at June 30,
     1996 of  $199,790,  for a net  interest  spread of 2.30%.  The net interest
     margin for the three month period ended June 30, 1997 was 4.16% compared to
     the 1996 interest margin of 4.94% for the three month period ended June 30,
     1996.  Further analysis of Capital State's yield on interest earning assets
     and costs on interest bearing liabilities are presented in the table below:


                                      F-62
<PAGE>
134-295
<TABLE>
<CAPTION>

                           THE CAPITAL STATE BANK, INC.
                             AVERAGE BALANCE SHEET AND
                           NET INTEREST INCOME ANALYSIS


                                       Three Months Ended June     Three Months Ended
                                            June 30, 1997              June 30, 1996
                                     --------------------------- -----------------------


                                       Average            Yield/  Average             Yield/
                                       Balance   Interest  Rate   Balance    Interest  Rate
                                     ----------- -------- ------  ---------  -------- ------
INTEREST EARNING ASSETS
<S>                                    <C>        <C>      <C>    <C>         <C>      <C>  
     Loans, net of unearned discount   19,242,830 403,545  8.41%  6,405,396   145,123  9.09%
unearned discount (1)

SECURITIES:
     Taxable                            7,382,665 122,272  6.64%  4,911,139    75,912  6.20%
     Interest bearing                 
      balances with banks                       0       0   .00%          0         0  0.00%
     Federal funds sold                 3,512,305  51,362  5.89%  4,906,452    60,967  4.98%
        TOTAL INTEREST EARNING ASSETS  30,137,800 577,179  7.68% 16,222,987   282,002  6.97%
                                      ----------- -------- ----- ----------  -------- ------

NON INTEREST EARNING ASSETS
     Cash and due from banks              526,317                   364,405
     Bank premises and equipment        1,365,383                 1,465,216
     Other assets                         796,406                   664,522
     Allowance for loan losses           (167,522)                  (51,158)
                                      -----------               -----------  
       TOTAL ASSETS                    32,658,384                18,665,972
                                      ===========               ===========

INTEREST BEARING LIABILITIES
     Demand deposits                    1,002,921   4,522  1.80%     651,646    2,525  1.55%
     Money market deposits              4,310,957  52,876  4.91%   2,892,218   34,605  4.80%
     Savings deposits                   1,583,730  14,778  3.72%     320,501    2,926  3.66%
     Time deposits                     13,683,886 192,502  5.63%   3,197,475   42,156  5.29%
                                       ---------- ------- ------  ----------  ------- ------
        TOTAL INTEREST 
        BEARING LIABILITIES            20,581,494 264,678  5.16%   7,061,840   82,212  4.67%
                                       ---------- ------- ------  ----------  ------- ------
NON INTEREST BEARING LIABILITIES
  AND SHAREHOLDERS' EQUITY
     Demand deposits                      649,597                    315,527
     Other liabilities                    265,218                     32,625
     Shareholders' equity              11,162,075                 11,255,980
                                       ----------                 ----------
  TOTAL LIABILITIES AND SHAREHOLDERS'
     EQUITY                            32,658,384                 18,665,972  
                                       ==========                 ==========

     NET INTEREST EARNINGS                        312,501                     199,790
                                                  =======                    ========

          NET INTEREST SPREAD                              2.52%                       2.30%
                                                          ======                      ======
          NET INTEREST MARGIN                              4.16%                       4.94%
                                                          ======                      ======

</TABLE>
                                      F-63
<PAGE>
135-295
<TABLE>
<CAPTION>


                           THE CAPITAL STATE BANK, INC.
                             AVERAGE BALANCE SHEET AND
                           NET INTEREST INCOME ANALYSIS


                                   Six Months Ended June 30, 1997  Six Months Ended June 30, 1996
                                   ------------------------------  -------------------------------

                                   Average                Yield/     Average              Yield/
                                   Balance     Interest   Rate       Balance    Interest   Rate
                                   ----------  ---------  ------    ---------- --------- ------
INTEREST EARNING ASSETS
     Loans, net of unearned
<S>                                <C>          <C>        <C>      <C>          <C>       <C>  
         discount (1)              18,163,484   751,762    8.28%    3,943,978    180,387   9.17%

SECURITIES:
     Taxable                        7,168,097   234,860    6.55%    4,219,306    129,393   6.15%
     Interest bearing balances
        with banks                    397,790     9,234    4.64%            0          0   0.00%
     Federal funds sold             3,496,801    97,900    5.60%    7,056,422    179,331   5.10%
                                   ---------- ---------   ------   ----------    -------  ------
      TOTAL INTEREST
      EARNING ASSETS               29,226,172 1,093,756    7.48%   15,219,706    489,111   6.45%
                                   ---------- ---------   ------   ----------    -------  ------

NON INTEREST EARNING ASSETS
     Cash and due from banks          527,573                         375,345
     Bank premises and equipment    1,377,956                       1,477,591
     Other assets                     815,070                         592,084
     Allowance for loan losses       (152,770)                        (33,964)
                                   -----------                     -----------
        TOTAL ASSETS               31,794,001                      17,630,762
                                   ===========                     ===========

INTEREST BEARING LIABILITIES
     Demand deposits                  938,552     8,216    1.75%      572,169      4,676   1.64%
     Money market deposits          4,506,595   109,037    4.84%    2,596,440     66,194   5.11%
     Savings deposits               1,471,764    27,313    3.71%      251,223      4,614   3.68%
     Time deposits                 12,713,443   352,532    5.55%    2,596,816     69,100   5.34%
                                   ----------   -------   -------   ----------   -------  ------
       TOTAL INTEREST BEARING
        LIABILITIES                19,630,354   497,098    5.06%    6,016,648    144,584   4.82%
                                   ----------   -------   -------   ----------   -------  ------

NON INTEREST BEARING LIABILITIES
  AND SHAREHOLDERS' EQUITY
     Demand deposits                  694,312                         265,456
     Other Liabilities                270,832                          34,060
     Shareholders' equity          11,198,503                      11,314,598
                                   ----------                     -----------
        TOTAL LIABILITIES AND
        SHAREHOLDERS EQUITY        31,794,001                      17,630,762
                                   ==========                     ===========

             NET INTEREST EARNINGS              596,658                         344,527
                                                =======                     ===========

             NET INTEREST SPREAD                           2.42%                           1.63%
                                                          ======                          ======
             NET INTEREST MARGIN                           4.12%                           4.54%
                                                          ======                          ======
</TABLE>

     (1) For purposes of this table,  certain loan fees which are insignificant,
     are  included in interest  income for 1996.  Loan fees on real estate loans
     for 1996 were included in other income.

                                      F-64
<PAGE>
136-295
     PROVISION FOR LOAN LOSSES AND LOAN QUALITY

     The provision for loan losses represents management's  determination of the
     amount  necessary to be charged  against the current  period's  earnings in
     order to  maintain  the  allowance  for  loan  losses  at a level  which is
     considered  adequate in relation to the estimated risk inherent in the loan
     portfolio.  The  provision for loan losses for the three month period ended
     June 30, 1997 was $30,000.  For the same period in 1996,  the provision was
     $30,000.  Since  inception,  Capital  State has  experienced  only one loan
     charge-off occurring during the third quarter 1996 in the amount of $3,000.
     Capital State had no nonperforming  loans or restructured loans at June 30,
     1997. Based on the Bank's loan composition, positive performance experience
     in past due trends and  analysis of peer bank loss  experience,  management
     has determined that the allowance for loan losses appears adequate to cover
     potential losses existing in the portfolio of June 30, 1997. An analysis of
     the  allowance  for loan losses for the three  months and six months  ended
     June 30, 1997 and 1996 follows:
<TABLE>

     ANALYSIS OF LOAN LOSSES AND NON-PERFORMING ASSETS

<CAPTION>

                                  For The Six   For the Six     For the Three   For the three
                                 Months Ended   Months Ended    Months Ended    Months Ended
                                 June 30, 1997  June 30, 1996   June 30, 1997   June 30, 1996
                                --------------  -------------   -------------   -------------
ALLOWANCE FOR LOAN LOSSES
<S>                                  <C>               <C>          <C>              <C>   
  Balance, Beginning of Period       127,300           6,500        157,300          40,300
  Loan Losses                              0               0              0               0
  Loan Recoveries                          0               0              0               0
                                --------------  -------------   -------------   --------------
     Net Charge-offs                       0               0              0               0
  Provision For Loan Losses           60,000          63,800         30,000          30,000
                                --------------  -------------   -------------   --------------
Balance, End of Period               187,300          70,300        187,300          70,300
                                ==============  =============   =============   ==============

Total Loans, End of Period        20,517,847       9,512,843     20,517,847       9,512,843
Allowance For Loan          
 Losses As a % of Total loans           0.91%           0.74%          0.91%           0.74%
     

NON-PERFORMING ASSETS AT QUARTER END

  Non-Accrual Loans                        0           5,450              0               0
  Foreclosed Properties                    0               0              0               0
  Restructured Loans                       0               0              0               0
                                 --------------  -------------   -------------   --------------
  Total Non-Performing Assets              0           5,450              0               0
                                 ==============  =============   =============   ==============
 
 Non-Performing Assets    
 As a % of Total Loans                  0.00%           0.06%          0.00%           0.00%


Loans Past Due Over 90 days                0               0              0               0
 Loans Past Due Over 90
 Days As a % of Total Loans             0.00%           0.00%          0.00%           0.00%
</TABLE>



     You should also refer to the  "Risk  Elements"  section of this
     discussion  for  additional  information  related to the allowance for loan
     losses.

                                      F-65
<PAGE>
137-295
     OTHER INCOME
     For the three month period ended June 30, 1997 and 1996, the Bank had other
     income totaling $21,677 and $33,021, respectively. For the six month period
     ended June 30, 1997 and 1996,  the Bank had other income  totaling  $31,343
     and $47,508  respectively.  Management Service fee income for the three and
     six month period  ended June 30, 1997 was $6,468 and $11,177  respectively.
     For the same periods in 1996,  the service fee income was $3,995 and $5,142
     respectively.  For 1996,  $12,110  included in other income,  net, was from
     real estate origination fees generated during the first quarter and $28,138
     during the second quarter of 1996.

     OTHER EXPENSES
     The following table itemizes the primary components of non-interest expense
     for the three and six month periods ended June 30, 1997 and 1996.


<TABLE>
<CAPTION>

                                 For the     For the     For the     For the
                                 Three       Three       Six         Six
                                 Month       Month       Month       Month
                                 Period      Period      Period      Period
                                 Ended       Ended       Ended       Ended
                                 June 30,    June 30,    June 30,    June 30,
                                 1997        1996        1997        1996
                              ----------  ----------  ----------  ----------
<S>                              <C>         <C>         <C>         <C>    
Salaries and employee benefits   113,862     111,368     233,862     228,677
Net occupancy expense             15,203      16,132      32,049      32,782
Equipment rental,                 24,468      20,494      49,876      42,360
depreciation and
maintenance
Advertising                       12,026       5,234      25,866      15,006
Postage & freight                  6,546       5,761      10,800      10,839
Professional, legal and           15,417      29,462      33,794      40,868
accounting fees
Data processing expenses          26,218      20,624      51,559      31,436
Stationery & supplies             11,225       8,455      18,982      14,520
FDIC and Insurance expense        12,383      17,169      26,443      32,017
Franchise Taxes                    2,715           0       5,415           0
Property Taxes                    21,000           0      42,000           0
Dealer reserve expenses            3,562       6,113       5,626      16,559
Other                             25,542      24,013      37,198      45,999
                              ----------  ----------  ----------  ----------
Total                            290,167     264,825     573,470     511,063
                              ==========  ==========  ==========  ==========
</TABLE>

FEDERAL FUNDS SOLD
Capital  State sells excess funds to other banks under  overnight  Federal funds
sold  agreements.  Federal  funds sold totaled  $3,675,000  at June 30, 1997 and
averaged  $3,512,305 for the three month period and $3,496,801 for the six month
period.  At June 30, 1996,  the Bank had  $3,845,000  in Federal  funds sold and
averaged  $7,056,422  and  $4,906,452  for the six month and three month periods
respectively.  The Federal funds  balances were reduced over the period June 30,
1996 to June 30,  1997,  primarily  to help fund  loan  growth  for the  period.
Federal funds sold represented  10.6% of total assets at June 30, 1997 and 18.5%
at June 30, 1996.

                                      F-66
<PAGE>
138-295
LOAN PORTFOLIO
Gross loans totaled $20,517,847 at June 30, 1997, and increased $11,005,004,  or
116% increase over the June 30, 1996 total of  $9,512,843.  Loans also increased
by  $4,153,433 or 25.4% from December 31, 1996.  All  significant  terms granted
were  consistent  with the terms  offered by other banks within the market area.
The following table shows the composition of Bank's loan portfolio at June
30, 1997, December 31, 1996 and June 30, 1996.
<TABLE>
<CAPTION>

                                  June 30, 1997    Dec 31, 1996    June 30, 1996
                                 -----------------------------------------------
Commercial financial and
<S>                                   <C>              <C>             <C>  
agriculture                           7.6%             8.3%            13.2%
Real estate:
   Single family residential         48.9%            45.7%            45.6%
   Commercial                        16.2%            16.9%            18.0%
   Revolving home equity              4.2%             3.6%             2.8%
   Construction                       1.5%             3.4%              .9%
Consumer installment                 21.6%            22.1%            19.5%
                                  ----------------------------------------------
        Total loans                 100.0%           100.0%           100.0%
                                  ==============================================

Loans as % of assets                 59.0%            53.1%             6.0%

Loan to deposit ratio                88.2%            84.6%           101.1%
</TABLE>

Loans as a percentage of assets  increased  from 46.0% at June 30, 1996 to 59.0%
at June 30, 1997,  an increase of 13.1% and  increased by 5.9% from the December
31, 1996 level of 53.1% of total  assets.  The loan to deposit  ratio  decreased
from  101.1% at June 30, 1996 to 88.2% at June 30,  1997 and  increased  by 3.6%
from the year end 1996 level of 84.6%. Reference should be made to Note 4 of the
accompanying  financial statements for additional information on the composition
of total loans,  including  maturities at June 30, 1997. Bank had commitments to
extend  credit or standby  letters  of credit  outstanding  at June 30,  1997 in
amounts totaling approximately  $1,171,400.  Reference should be made to note 11
to the  accompanying  financial  statements  for  additional  information  about
off-balance-sheet risk.


                                      F-67
<PAGE>
139-295
RISK ELEMENTS 
Capital  State had no  nonperforming  or  restructured  loans at June 30,  1997.
Commercial and residential real estate loans are designated as restructured when
credit  terms are  renegotiated  below market  rates or when  potential  problem
credits are  renegotiated  under  favorable  terms which would not  otherwise be
granted. Loans are designated as nonperforming when payments are 90 days or more
past due, or when individual analysis of a borrower's creditworthiness indicates
that a credit  should be  placed on  nonaccrual  unless  the loan is  adequately
collateralized and is in the process of collection. Loans classified as impaired
under the  provisions  of  Statement  of  Financial  Accounting  Standard No 114
"Accounting  by Creditors for  Impairment  of a Loan" are generally  included in
nonperforming  loans,  however the Bank did not have any impaired  loans at June
30, 1997.

The allowance for loan losses is  maintained at a level  considered  adequate to
provide for losses that can be reasonably  anticipated and is evaluated based on
an  assessment  of the loss  inherent  in the loan  portfolio.  This  assessment
results in an allowance consisting of two components, allocated and unallocated.
The allocated  component reflects expected losses resulting from the analysis of
individual loans,  developed through specific credit  allocations for individual
loans and historical loss experience of other similar institutions for each loan
category.  The  unallocated  component of the  allowance  reflects  management's
estimates of anticipated  charge-offs  by industry norms within Capital  State's
market area,  including  management's  determination of the amount necessary for
concentrations,  economic  conditions  and  uncertainties  and other  subjective
factors.  On  a  quarterly  basis,  management  performs  a  comprehensive  loan
evaluation which encompasses the identification of all potential problem credits
which are included on an internally  generated watch list. The identification of
loans for inclusion on the watch list is facilitated  through the use of various
sources, including past due loan reports and reviews of new loans representative
of current lending practices within Capital State.

As June 30, 1997, Capital State's allowance for loan losses was $187,300 or .91%
of  total  loans,  all of  which  was  considered  unallocated.  Capital  States
allowance  for loan losses at December 31, 1996 was  $127,300,  or .78% of total
loans. At June 30, 1996, the allowance was $70,300, or .74% of total loans. Note
5 to the accompanying financial statements provides an analysis of the allowance
for loan losses for the periods ended June 30, 1997 and June 30, 1996.

SECURITIES

Capital State has United States  Government  Agency  securities in its portfolio
with a cumulative par value of $7,750,000. These securities will mature within 5
years and may be called at the option of the issuer on their  anniversary  dates
beginning  in 1997 and each  coupon  date  thereafter.  These  securities  yield
approximately  6.71%. All of Bank's securities have been classified as available
for sale in accordance with Capital  State's  accounting  policies.  At June 30,
1997, investment securities represented  approximately 22.1% of total assets. At
June 30, 1996, investment  securities  represented 23.5% of total assets, and at
December  31,  1996,  22.5%.  Under the  provisions  of  Statement  of Financial
Accounting  Standard No. 115,  "Accounting  for Certain  Investments in Debt and
Equity  Securities",  securities  maintained as available for sale are marked to
their fair  values  with  their  gain or loss,  net of  deferred  income  taxes,
reflected in shareholders'  equity. At June 30, 1997,  Unrealized Gains (Losses)
on  securities  available  for  sale  amounted  to  ($71,012).  Note  3  of  the
accompanying  financial  statements provides  additional  information related to
securities.

                                      F-68

<PAGE>
140-295
DEPOSITS

Deposits are the principal source of Capital  State's  funding growth.  To
develop a strong core deposit base,  management has developed pricing strategies
which  are  competitive  within  the  market  area and  recognizes  the needs of
prospective  customers.  The  following  table  shows an analysis of deposits by
composition at the dates indicated:

<TABLE>
<CAPTION> 

                                   June 30, 1997      December 31, 1996    June 30, 1996
                                  Dollar   Percent    Dollar  Percent     Dollar  Percent
                              --------------------------------------------------------------
<S>                                <C>        <C>     <C>          <C>    <C>        <C> 
Noninterest bearing demand         775,635    3.3%    678,677      3.5%   321,760    3.4%
NOW and Super NOW accounts       1,394,141    6.0%    806,664      4.2%   569,870    6.0%
Money market accounts            3,709,720   15.9%  5,758,685     29.8% 2,903,482   30.6%
Savings accounts                 1,632,518    7.0%  1,019,946      5.3%   378,174    4.0%
Certificates of deposit         15,749,620   67.7% 11,073,272     57.3% 5,326,223   56.1%
                              --------------------------------------------------------------
Total                           23,261,634  100.0% 19,337,244    100.0% 9,499,509  100.0%
                              ==============================================================
</TABLE>


For additional  information on the components of deposits,  including maturities
of and interest  expense on time  certificates  of deposit in  denominations  of
$100,000  or  more  are  presented  in  Note  7 of  the  accompanying  financial
statement.  At June 30,  1997 the Bank was a holder  of  deposits  from  related
parties totaling  approximately  $1,690,000 or 7.26% of total deposits.  At June
30, 1996,  deposits from related  parties  totaled  approximately  $1,077,000 or
17.6%  of  total  deposits.   At  December  31,  1996,  related  party  deposits
approximated  $3,524,000,  or 18.2% of total deposits. At June 30, 1997 and June
30, 1996, there was a concentration of deposits from an unrelated party totaling
approximately, $1,428,159 and approximately $800,000, respectively.

SHORT-TERM BORROWINGS
Capital State Bank did not have short-term borrowings at any time during 1996 or
1997.

LIQUIDITY

Effective liquidity  management ensures Capital State has the ability to satisfy
customer loan demand and meet expected and  unexpected  operating cash needs and
deposit  withdrawals while maximizing net interest income.  Liquidity of Capital
State at June 30, 1997 is provided  primarily  through  funds  invested in cash,
amounts due from banks and Federal funds sold, which totaled $4,548,325 or 13.1%
of total  assets.  Additionally  management  has  classified  all  securities as
available for sale to meet  unanticipated  liquidity needs.  Management plans to
proactively  manage  liquidity  within the guidelines set by policy to ensure an
effective liquidity management position is maintained.

                                      F-69

<PAGE>
141-295
ASSET/LIABILITY MANAGEMENT

The principal  objective of  asset/liability  management is to minimize interest
rate risk, which is the  vulnerability of Capital State's net interest income to
change in interest rates, and manage the ratio of interest rate sensitive assets
to interest rate sensitive  liabilities within specified maturities or repricing
dates.  Interest rate risk is managed within policies and limits administered by
Capital  State's  senior  management  and  approved  by the Board of  Directors.
Capital State's principal asset/liability management strategy is GAP management.
GAP is the measure of the  difference  between the volume of repricing  interest
earning assets and interest bearing liabilities during given time periods.  When
the volume of repricing  interest earning assets exceeds the volume of repricing
interest bearing liabilities, the GAP is positive - a condition which is usually
favorable during a rising interest rate environment.  Conversely, a negative GAP
position  is when the amount of  interest  rate  sensitive  liabilities  exceeds
interest rate sensitive assets and tends to adversely affect net interest income
in a  rising  rate  environment.  Senior  management  is  actively  involved  in
formulating and monitoring the economic  assumptions  that Capital State uses in
its financial planning and budget process.

The following table shows an analysis of Capital  State's  GAP position at
June 30, 1997.

<TABLE>
<CAPTION>



                                                        Rate Sensitivity Summary
                                                              June 30, 1997

                                        -----------  ----------  -----------  -----------  ----------
                                         0-3 months  3-6 months  6-12 months  Over 1 year  Total
                                        -----------  ----------  -----------  -----------  ----------

Earning Assets
<S>                                       <C>           <C>        <C>         <C>         <C>       
  Loans                                   4,620,189     874,971    1,711,346   13,311,341  20,517,847
  Investments                                     0           0            0    7,678,353   7,678,353
  Federal funds sold                      3,675,000           0            0            0   3,675,000
  Other earning assets                            0           0            0            0           0
     Total earning assets                 8,295,189     874,971    1,711,346   20,989,693  31,871,200

Interest Bearing Liabilities
  Interest bearing deposits               5,437,105   4,301,876    5,763,336    6,983,682  22,485,999
  Short-term borrowings                           0          0             0            0           0
  Long-term borrowings                            0          0             0            0           0
    Total Interest bearing liabilities    5,437,105   4,301,876    5,763,336    6,983,682  22,485,999
         
Interest sensitivity gap for period       2,858,084  (3,426,905)  (4,051,990)  14,006,997   9,386,186
Cumulative interest sensitivity gap       2,858,084    (568,821)  (4,620,811)   9,386,186
Cumulative rate sensitivity ratio              1.53        0.94          0.7         1.42

</TABLE>

This  table  includes  various   assumptions  and  estimated  by  management  of
maturities and repayment patterns.


                                      F-70
<PAGE>
142-295


The  preceding  table  reflects  the  Bank's  cumulative  one year net  interest
sensitivity  position,  or gap, as 0.70  compared to .64 at December  31,  1996.
Thus, the Bank is in a negative gap position  within a one year time frame which
indicates  that a  significant  increase in interest  rates  within a short time
frame during the next twelve months could have a significant  negative impact on
the  Bank's net  interest  income in that  period.  However,  interest  rates on
approximately  40% of the  Bank's  interest-bearing  deposits  may be changed by
management at any time based on their terms and since  management  believes that
repricing  of  interest  bearing   deposits  in  an  increasing   interest  rate
environment  will generally lag behind the repricing of interest bearing assets,
the Bank's interest rate risk within one year is at an acceptable level.

The information  presented in the Rate  Sensitivity  Summary above  represents a
static view of Capital  State's GAP position as of June 30,  1997,  and as such,
does not consider  variables such as future loan and deposit volumes,  mixes and
interest rates.

CAPITAL RESOURCES

At June 30, 1997,  Capital State  shareholders  equity totaled  $11,204,825.  At
December 31, 1996, shareholders equity totaled $11,222,974 and at June 30, 1996,
shareholders equity totaled  $11,202,899.  The increase in shareholders'  equity
from June 30, 1996 to June 30, 1997 represented  $28,270 in operating losses for
the twelve month period and an increase of $42,846,  representing the adjustment
for the change in fair value of securities  available for sale,  net of deferred
taxes.  Total capital to risk weighted  assets,  tier 1 capital to risk weighted
assets and tier 1 capital to average assets at June 30, 1997 were  approximately
57.5%,  56.6% and 32.4%  respectively.  These  ratios  are well  within  Federal
regulatory  guidelines,  thus  management  does not anticipate any need to raise
additional funds within the next year in order to meet its capital requirements.
Note 10 of the attached  financial  statements shows information on restrictions
on  dividends  and capital  and  includes a table of the Bank's  actual  capital
amounts and ratios at June 30, 1997.




                                      F-71
<PAGE>
143-295













                             FINANCIAL STATEMENTS
             (For the Quarter and Six Months Ended June 30, 1997)
                                  (Unaudited)























                                      F-72
<PAGE>
144-295
<TABLE>
<CAPTION>


                                BALANCE SHEETS
                         THE CAPITAL STATE BANK, INC.

                                                  June 30,                          June 30,
                                                    1997          December 31         1996
                                                (Unaudited)          1996*         (Unaudited)
- -----------------------------------------------------------------------------------------------
ASSETS
<S>                                           <C>               <C>                 <C>     
    Cash and due from banks                   $    873,325      $    379,830     $   400,642
    Interest bearing deposits with other banks         --          1,536,279             --
    Federal funds sold                           3,675,000         3,484,000       3,845,000
                                              -------------     -------------     -------------
       Cash and cash equivalents                 4,548,325         5,400,109       4,245,642
    Securities available for sale, at fair
       ue                                        7,678,353         6,949,578       4,864,070
    Loans
       Total loans                              20,517,847        16,364,414       9,512,843
       Less:  Allowance for loan losses            187,300           127,300          70,300
                                             ---------------    -------------      ------------
       Net loans                                20,330,547        16,237,114       9,442,543
    Bank premises & equipment - net              1,348,355         1,399,984       1,447,605
    Other assets                                   871,261           807,215         746,317
                                             ---------------    -------------      ------------

       Total assets                           $ 34,776,841       $30,794,000     $20,746,177
                                             ===============    =============     =============

Liabilities and Shareholders' Equity
    Deposits
       Non-interest bearing                       $775,635          $678,677         $321,760
       Interest bearing                         22,485,999        18,658,567        9,177,749
                                             ---------------    -------------     -------------
       Total deposits                           23,261,634        19,337,244        9,499,509
    Short-term borrowings
       Federal funds purchased                          -                 -                -
       Repurchase agreements and other
          borrowings                                    -                 -                -
                                             ---------------    -------------     -------------
       Total short-term borrowings                      -                 -                -
    Long-term borrowings                                -                 -                -
    Other liabilities                              310,382           233,782           43,769
                                             ---------------    -------------     -------------

       Total liabilities                        23,572,016        19,571,026        9,543,278
    Shareholders' equity:
       Common stock - $1 par value;
          1,200,000 shares authorized
          and outstanding                        1,200,000         1,200,000        1,200,000
       Capital surplus                          10,398,528        10,398,528       10,398,528
       Retained earnings (loss), including
          deficit accumulation through
          development stage of $190,762           (346,835)         (343,376)        (305,915)
       Unrealized gains (loss) on securities
          available for sale, net of deferred 
          taxes                                    (46,868)          (32,178)         (89,714)
                                             ---------------    -------------     -------------
       Total shareholders' equity               11,204,825        11,222,974       11,202,899
                                             ---------------    -------------     -------------
       Total liabilities and shareholders'
       equity                                  $34,776,841       $30,794,000      $20,746,177
                                             ===============     ============     =============
</TABLE>


*Information extracted from audited financial statements. The accompanying notes
  are an integral part of these financial statements.

                                      F-73
<PAGE>
145-295

<TABLE>
<CAPTION>

                      STATEMENTS OF OPERATIONS (Unaudited)
                          THE CAPITAL STATE BANK, INC.

                                     For the Three      For the Three      For the Six           For the Six
                                  Month Period Ended  Month Period Ended  Month Period Ended   Month Period Ended
                                      June 30, 1997      June 30, 1996     June 30, 1997        June 30, 1996
                                       (Unaudited)         (Unaudited)       (Unaudited)         (Unaudited)
- -------------------------------------------------------------------------------------------------------------------
INTEREST INCOME
    Interest and fees on loans
<S>                                      <C>                <C>               <C>                   <C>     
       Taxable                           $403,545           $145,123          $751,762              $180,387
       Tax-exempt                              -                   -                 -                    -
                                ------------------------------------------------------------------------------------
          Total                           403,545            145,123           751,762               180,387
    Interest on investment
       securities
       Taxable                            122,272             75,912           234,860               129,393
       Tax-exempt                              -                  -                 -                     -
                                ------------------------------------------------------------------------------------
          Total                           122,272             75,912           234,860               129,393
    Interest bearing deposits
       with other banks                        -                  -              9,234                    -
    Income on Federal funds sold           51,362             60,968            97,900               179,331
                                ------------------------------------------------------------------------------------
          Total interest income           577,179            282,003         1,093,756               489,111
INTEREST EXPENSE
    Deposits                              264,678             82,213           497,098               144,584
                                -----------------------------------------------------------------------------------
          Total interest expense          264,678             82,213           497,098               144,584
                                -----------------------------------------------------------------------------------

NET INTEREST INCOME                       312,501            199,790           596,658               344,527
PROVISION FOR LOAN LOSSES                  30,000             30,000            60,000                63,800
                                -----------------------------------------------------------------------------------
NET INTEREST INCOME AFTER
    PROVISION FOR LOAN LOSSES             282,501            169,790           536,658               280,727

OTHER INCOME
    Service fee income                      6,468              3,995            11,177                 5,142
    Other, net                             15,209             29,026            20,166                42,366
    Securities transactions                     -                  -                 -                     -
                           -----------------------------------------------------------------------------------------
          Total other income               21,677             33,021            31,343                47,508

OTHER EXPENSES
    Salaries and employee benefits        113,862            111,368           233,862               228,677
    Occupancy expenses - net               36,203             16,132            74,049                32,782
    Equipment expenses                     24,469             20,494            49,876                42,360
    Data processing                        26,218             20,624            51,559                31,436
    Insurance                              12,383             17,169            26,443                32,017
    Professional fees                      15,417             29,462            33,794                40,868
    Advertising and marketing              12,026              5,234            25,866                15,006
    Other operating expenses               49,589             44,342            78,021                87,917
                            ----------------------------------------------------------------------------------------
          Total other expenses            290,167            264,825           573,470               511,063
                            ----------------------------------------------------------------------------------------
INCOME (LOSS) BEFORE INCOME TAX
    EXPENSE (BENEFIT)                      14,011            (62,014)           (5,469)             (182,828)
APPLICABLE INCOME TAXES                     5,194            (21,925)           (2,010)              (67,675)
                       ---------------------------------------------------------------------------------------------

NET INCOME (LOSS)                           8,817            (40,089)           (3,459)             (115,153)

NET INCOME (LOSS) PER COMMON
    SHARE                                    0.01              (0.03)            (0.00)                (0.10)
DIVIDENDS PER COMMON SHARE                     -                  -                 -                     -  
AVERAGE COMMON SHARES 
    OUTSTANDING OF                      1,200,000          1,200,000         1,200,000             1,200,000


   The accompanying notes are an integral part of these financial statements
</TABLE>

                                      F-74
<PAGE>
146-295
<TABLE>
<CAPTION>

                 STATEMENTS OF SHAREHOLDERS' EQUITY (Unaudited)

                          THE CAPITAL STATE BANK, INC.
  
                                                                                Unrealized
                                                                               Gain (Loss)           Total
                                                                              on Securities          Share-
                                 Common           Capital         Retained      Available           holders'
                                 Stock            Surplus         Earnings      for Sale             Equity
                              -------------     -----------     -------------  --------------    -------------

<S>                           <C>             <C>              <C>            <C>                <C>        
BALANCE, DECEMBER 31, 1995     $1,200,000      $10,398,528      $  (190,762)   $           -      $11,407,766
Six Months Ended
    June 30, 1996:
    Net income                         -               -           (115,153)               -         (115,153)
    Cash dividends                     -               -                 -                 -               -
    Change in fair value
       of securities
       available for sale,
       net of deferred
       taxes                           -               -                 -            (89,714)        (89,714)
                              -------------     -----------     -------------  ---------------    -------------

BALANCE, JUNE 30, 1996          1,200,000       10,398,528         (305,915)          (89,714)     11,202,899
                              -------------     -----------     -------------  ---------------    -------------

BALANCE, DECEMBER 31, 1996      1,200,000       10,398,528         (343,376)          (32,178)     11,222,974
Six Months Ended
    June 30, 1997:
    Net income                         -                -            (3,459)               -           (3,459)
    Cash dividends                     -                -                -                 -               -
    Change in fair value 
       of securities
       available for sale,
       net of deferred
       taxes                           -                -                -            (14,690)        (14,690)
                              -------------     -----------     -------------  ---------------    -------------

Balance, June 30, 1997         $1,200,000    $  10,398,528      $  (346,835)         $(46,868)    $11,204,825
                              =============     ===========     =============  ===============    =============

</TABLE>

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

                                      F-75
<PAGE>
147-295
<TABLE>

<CAPTION>



                          THE CAPITAL STATE BANK, INC.
                      STATEMENTS OF CASH FLOWS (Unaudited)
                  For the Six Month Period Ended June 30, 1997
                                and June 30, 1996
                                                                      1997         1996
                                                               ----------------------------

CASH FLOWS FROM OPERATING ACTIVITIES
<S>                                                             <C>          <C>         
    Net income (loss)                                           $   (3,459)  $  (115,153)
    Adjustments to reconcile net income to net
       cash provided by operating activities:
       Depreciation                                                 52,987        52,789
       Provision for loan losses                                    60,000        63,800
       Deferred income tax expense (benefit)                        (2,010)      (82,675)
       Amortization of organization costs                            1,788         1,788
       Amortization of prepaid land lease                            3,000         3,000
       Amortization of securities premiums and
          (accretion) of discounts, net                             (1,578)           -
       Decrease (increase) in other assets                          41,141        50,171
       Decrease (increase) in accrued interest receivable          (79,653)     (167,616)
       Increase (decrease) in other liabilities                     76,600       (49,873)
                                                               ----------------------------

          NET CASH PROVIDED BY (USED IN) OPERATING ACTIVITIES      148,816      (243,769)
                                                               ----------------------------

CASH FLOWS FROM INVESTING ACTIVITIES
    Purchases of securities available for sale                    (750,199)   (3,000,000)
    Principal collected on (loans made to) customers, ne        (4,153,433)   (9,145,313)
    Purchases of bank premises and equipment                        (1,358)      (21,420)
    (Increase) decrease in Federal funds sold, net                (191,000)    6,390,000
    (Increase) decrease in interest bearing deposits
       with other banks                                          1,536,279            -
    Proceeds from sale of repossessed assets                            -             -
                                                                ----------------------------

          NET CASH PROVIDED BY (USED IN) INVESTING ACTIVITIES   (3,559,711)   (5,776,733)
                                                                ----------------------------

CASH FLOW FROM FINANCING ACTIVITIES
    Net increase (decrease) in noninterest bearing deposits         76,958       199,794
    Net increase (decrease) in NOW accounts and
       savings accounts                                           (848,916)    1,639,833
    Proceeds from the sales of (payment for matured)
       time deposits, net                                        4,676,348     4,252,146
    Proceeds from the sale of common stock                              -             -
                                                                 ---------------------------

          NET CASH PROVIDED BY (USED IN) FINANCING ACTIVITIES    3,904,390     6,091,773
                                                                 ---------------------------

          Increase (decrease) in cash and due from banks           493,495        71,271
Cash and due from banks:
    Beginning                                                      379,830       329,371
    Ending                                                      $  873,325   $   400,642
                                                                 ===========================

SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION
    Cash payments for:
       Interest on deposits                                     $  404,579   $   121,451
                                                                 ===========================

       Interest on short-term debt, net of interest capitalized $       -    $        -
                                                                 ===========================

       Other assets acquired in settlement of loans             $       -    $        -
                                                                 ===========================
  The accompanying notes are an integral part of these financial statements.
</TABLE>

                                      F-76
<PAGE>
148-295



                   NOTES TO FINANCIAL STATEMENTS (Unaudited)

NOTE 1. BASIS OF PRESENTATION

     The  accounting  and reporting  policies of The Capital  State Bank,  Inc.,
     ("Capital State" or "The Bank") conform to generally  accepted  accounting
     principles and to general policies within the financial  service  industry.
     The  preparation  of financial  statements,  in conformity  with  generally
     accepted  accounting  principles  requires management to make estimates and
     assumptions  that affect the reported amounts of assets and liabilities and
     disclosure of contingent assets and liabilities at the financial  statement
     date and the reported  amounts of revenues and expenses during the reported
     period. Actual results could differ from those estimates.

     The information  contained in the financial  statements is unaudited except
     where indicated.  In the opinion of management,  all adjustments for a fair
     presentation of the results of the interim periods have been made. All such
     adjustments  were of a normal recurring  nature.  The results of operations
     for the three months ended June 30, 1997 are not necessarily  indicative of
     the results to be expected for the full year. The financial  statements and
     notes included herein should be read in conjunction  with those included in
     Capital State's financial  statements as of and for the year ended December
     31, 1996.

     Reclassifications:  Certain accounts in the Financial  Statements for 1996,
     as previously  reported have been  reclassified  to conform to current year
     classification.

NOTE 2. CASH CONCENTRATIONS

     At June 30, 1997 and June 30, 1996,  the Bank had a  concentration  of risk
     totaling  $1,215,000  and $2,780,464  respectively  in its cash balances on
     deposit  with  First  USA  Bank.  At  December  31,  1996,  the  Bank had a
     concentration  of risk totaling  $3,220,000 in its cash balances on deposit
     with First USA Bank.  At June 30,  1997 and June 30,  1996,  the Bank had a
     concentration on deposit with other  correspondent  banks of $3,128,920 and
     $1,354,187  respectively.  These cash balances are comprised of balances in
     due from  correspondent  accounts,  Federal funds sold and interest bearing
     deposits, and are generally unsecured by the correspondent bank.

NOTE 3. SECURITIES

     The amortized cost,  unrealized  gains and losses and estimated fair values
     of the Bank's securities at June 30, 1997, December 31, 1996 and June
     30, 1996 is summarized as follows:
<TABLE>
<CAPTION>

                                                                           Carrying Value
                                    Amortized   Unrealized   Unrealized      (Estimated
                                       Cost        Gains       Losses       Fair Value)
                                  --------------------------------------------------------
    June 30, 1997
U.S. Government agencies and
<S>                                 <C>           <C>          <C>           <C>       
corporations available for sale     $7,749,365    $2,212       $73,224       $7,678,353
                                  ========================================================

  December 31, 1996
U.S. Government agencies and
corporations available for sale     $6,998,333    $9,958       $58,713       $6,949,578
                                  ========================================================
    June 30, 1996
U.S. Government agencies and
corporations available for sale     $5,000,000        -       $135,930       $4,864,070
                                  ========================================================


</TABLE>

                                      F-77
<PAGE>
149-295


     The   maturities,   amortized   cost  and  estimated  fair  values  of  the
     Bank's securities at June 30, 1997 is summarized as follows:


                                                            Carrying Value
                                       Amortized Cost       (Estimated Fair
                                                                Value)
                                    ------------------------------------------
     Due within 1 year                        -                    -
     Due after 1 year but within 5       $7,749,365           $7,678,353
     years
     Due after 5 but within 10 years          -                    -
     Due after 10 years                       -                    -
                                    ------------------------------------------
               Total                     $7,749,365           $7,678,353
                                    ==========================================

     Maturities  presented above are based on the contractual  maturities of the
     securities.  At June 30, 1997, securities with amortized cost of $7,749,365
     have  provisions  which allow the issuer to "call" the securities  prior to
     its contractual maturity date. Should these "call" provisions be exercised,
     the scheduled maturities  disclosed above may be altered.  Through June 30,
     1997, there have been no sales, calls, or maturities of securities.

     At June 30, 1997,  securities  carried at $1,500,000 were pledged to secure
     public deposits,  repurchase agreements, and for other purposes as required
     or permitted by law.

NOTE 4. LOANS

<TABLE>
<CAPTION>

                                  June 30,1997      Dec 31, 1996    June 30, 1996
                                 ------------------------------------------------
<S>                                   <C>              <C>              <C>      
Commercial, financial and             1,563,548        1,358,418        1,252,951
agricultural
Consumer loans                        4,435,920        3,615,859        1,862,902
Real Estate:
  Revolving home equity                 870,004          590,097          270,388
  Single family residential          10,016,834        7,477,960        4,336,100
  Commercial                          3,318,325        2,769,273        1,709,148
  Construction                          313,215          552,807           81,354
                                 ------------------------------------------------
Total loans net of unearned          20,517,847       16,364,414        9,512,843
income
                                 ------------------------------------------------
Less allowance for loan losses          187,300          127,300           70,300
                                 ------------------------------------------------
           Loans - net               20,330,547       16,237,114        9,442,543
                                 ================================================
</TABLE>



     Scheduled  maturities  on  loans,  without  regard  to  scheduled  periodic
     principal repayments on amortizing loans, are as follows at June 30, 1997:

                                      F-78
<PAGE>
150-295
<TABLE>
<CAPTION>
 
                                                              Due after 1
                                            Due within           year           Due after
                                               1 year         but within 5       5 years
                                                                 years                         Total
                                          -------------------------------------------------------------
FIXED RATE:
<S>                                           <C>               <C>               <C>         <C>    
   Commercial                                 10,546            223,980           64,665      299,191
   Commercial real estate                          0          2,169,704          671,263    2,840,967
   Single family real estate
      including home equity                   53,035          5,907,066        3,613,331    9,573,432
   Construction                              200,000                  0                0      200,000
   Consumer installment                      293,885          3,484,407          486,187    4,264,479
                                          -------------------------------------------------------------
TOTAL FIXED RATE LOANS                       557,466         11,785,157        4,835,446   17,178,069
                                          -------------------------------------------------------------

FLOATING RATE:
   Commercial                                886,765            377,592                0    1,264,357
   Commercial real estate                          0            144,000          333,359      477,359
   Single family real estate
      including home equity                  190,452             71,349        1,051,605    1,313,406
   Construction                              113,215                  0                0      113,215
   Consumer installment                      127,133             44,308                0      171,441
  Total floating rate loans                1,317,565            637,249        1,384,964    3,339,778
                                          -------------------------------------------------------------
      Total loans                          1,875,032         12,422,405        6,220,410   20,517,847
                                          =============================================================
</TABLE>


     Substantially  all real estate loans outstanding were originated under 3, 5
     or 7 year  balloon  terms with  amortization  periods of generally 15 to 25
     years.  Interest rates on floating rate loans generally  reprice within one
     year based on indices which are set by sources  independent of the Bank and
     are subject to interest  rate  floors,  caps and  ceilings  which may limit
     changes in the interest rate over the life of the loan.

                                      F-79
<PAGE>
151-295
     LOANS TO RELATED PARTIES.
     The  Bank  has had  and may be  expected  to  have in the  future,  banking
     transactions in the ordinary  course of business with directors,  principal
     officers,  their immediate families and affiliated  companies in which they
     are principal  stockholders  (commonly referred to as related parties), all
     of which  have  been,  in the  opinion of  management,  on the same  terms,
     including  interest rates and collateral,  as those  prevailing at the time
     for comparable transactions with others.

     The  following  presents the activity  with respect to related  party loans
     aggregating  $60,000 or more to any one related party during the six months
     ended June 30, 1997:


                    Balance beginning      $1,387,804
                         Additions            396,331
                         Amounts collected    435,182
                                          -------------
                    Balance, ending        $1,348,953
                                          =============

     At June 30, 1997,  outstanding  loans to directors,  officers and employees
     totaled $1,490,572. Commitments to extend credit under unused open lines of
     credit to such individuals totaled approximately $124,650 at June 30, 1997.

     The Bank accepts  chattel  paper  without  recourse  from various  approved
     businesses,  primarily automobile dealerships, within its lending area. The
     Bank has sole  discretion  whether to purchase such paper on a case by case
     basis  which is  evaluated  substantially  under the Bank's  normal  credit
     underwriting  standards  and is  generally  secured  by a first lien on the
     property purchased by the borrower. At June 30, 1997, December 31, 1996 and
     June 30, 1996 respectively, such loans approximated $1,872,931,  $1,759,000
     and $892,999,  of which approximately 57.2%, 86.8%, and 100% were purchased
     from businesses considered to be a related party to the Bank.

     CONCENTRATION OF CREDIT RISK
     The Bank grants installment,  commercial and residential loans to customers
     primarily  in  Kanawha,  Boone and  Lincoln  Counties,  West  Virginia  and
     adjacent counties. Although the Bank strives to maintain a diversified loan
     portfolio, exposure to credit losses can be adversely impacted by downturns
     in local economic and employment  conditions.  Major employment  within the
     market area is diverse but primarily includes the industries of government,
     health care, education,  coal production and related services,  and various
     professional, financial and related service industries.

                                      F-80
<PAGE>
152-295
NOTE 5. ALLOWANCE FOR LOAN LOSSES

     An analysis of the allowance  for loan losses for the periods  indicated is
     as follows:

<TABLE>
<CAPTION>

                                           For the Three    For the Three      For the Six       For the Six
                                           Months Ended     Months Ended       Months Ended      Months Ended
                                           June 30, 1997    June 30, 1996     June 30, 1997      June 30, 1996
                                           -------------------------------------------------------------------
<S>                                            <C>                <C>              <C>                 <C>  
Balance, Beginning of Period                   157,300            40,300           127,300             6,500
                                           -------------------------------------------------------------------
Losses:
   Commercial, financial and agricultural           -                 -                 -                 -
   Consumer loans                                   -                 -                 -                 -
   Real Estate:  
   Revolving home equity                            -                 -                 -                 -
   Single family residential                        -                 -                 -                 -
   Commercial                                       -                 -                 -                 -
   Construction                                     -                 -                 -                 -
                                           -------------------------------------------------------------------
             Total                                   0                 0                 0                 0
                                           -------------------------------------------------------------------
Recoveries:
   Commercial, financial and agricultural           -                 -                 -                 -
   Consumer loans                                   -                 -                 -                 -
   Real Estate:
   Revolving home equity                            -                 -                 -                 -
   Single family residential                        -                 -                 -                 -  
   Commercial                                       -                 -                 -                 -
   Construction                                     -                 -                 -                 -
             Total                                   0                 0                 0                 0
                                           -------------------------------------------------------------------
Net recoveries (losses)                              0                 0                 0                 0
Provision for Loan Losses                       30,000            30,000            60,000            63,800
                                           -------------------------------------------------------------------
       Balance, End of Period                  187,300            70,300           187,300            70,300
                                           ===================================================================

</TABLE>

                                      F-81
<PAGE>
153-295

NOTE 6. BANK PREMISES AND EQUIPMENT

     The  major  categories  of Bank  premises  and  equipment  and  accumulated
     depreciation is summarized as follows:
<TABLE>
<CAPTION>


                                      June 30, 1997     Dec 31, 1996  June 30, 1996
                                      ---------------   ------------  --------------
<S>                                       <C>             <C>            <C>      
Building and Improvements                 1,026,262       1,024,904      1,024,904
Furniture and Equipment                     491,491         491,491        486,538
                                      ----------------  ------------  --------------
                                          1,517,753       1,516,395      1,511,442
    Less accumulated depreciation          (169,398)       (116,411)       (63,837)
                                      ----------------  ------------  --------------
    Bank premises and equipment, net      1,348,355       1,399,984      1,447,605
                                      ================  ============  ==============
</TABLE>


     Depreciation  expense  for the three month  period  ended June 30, 1997 and
     June 30, 1996 was $26,494 and $26,451  respectively.  Depreciation  expense
     for the six month  period ended June 30, 1997 and June 30, 1996 was $52,987
     and $52,789 respectively.

NOTE 7. DEPOSITS

     The following is a summary of interest  bearing  deposits by type as of the
     dates indicated:
<TABLE>
<CAPTION>


                            June 30, 1997 Dec 31, 1996 June 30, 1996
                           -----------------------------------------
<S>                             <C>            <C>           <C>    
NOW and Super NOW accounts      1,394,141      806,664       569,870
Money market accounts           3,709,720    5,758,685     2,903,482
Savings accounts                1,632,518    1,019,946       378,174
Certificates of deposit        15,749,620   11,073,272     5,326,223
                           -----------------------------------------
          Total                22,485,999   18,658,567     9,177,749
                           =========================================
</TABLE>

     Time  certificates  of deposit in  denomination of $100,000 or more totaled
     $4,500,431,  $3,740,852, and $2,209,832 at June 30, 1997, December 31, 1996
     and June 30, 1996,  respectively.  Interest  paid on time  certificates  in
     denominations  of  $100,000  or more was  $110,803  and $22,311 for the six
     month period ended June 30, 1997 and June 30, 1996 respectively.

                                      F-82
<PAGE>
154-295

     The  following  is a summary of the  maturity  distribution  of deposits in
     amounts of $100,000 or more as of the date indicated.


         June 30, 1997                Amount    Percent
                                  ----------------------
    Three months or less          $1,006,393    22.4%
    Three through six months       1,626,476    36.1%
    Six through twelve months        757,383    16.8%
    Over twelve months             1,110,179    24.7%
                                  ----------------------

             Total                $4,500,431    100.0%
                                  ======================

       December 31, 1996              Amount    Percent
                                  ----------------------
    Three months or less          $   991,328     26.5%
    Three through six months        1,108,206     29.6%
    Six through twelve months       1,205,008     32.2%
    Over twelve months                436,310     11.7%
                                  ----------------------

             Total                 $3,740,852    100.0%
                                  ======================


         June 30, 1996                Amount    Percent
                                  ----------------------
    Three months or less          $               00.0%
    Three through six months         407,478      18.4%
    Six through twelve months      1,370,000      62.0%
    Over twelve months               432,354      19.6%
                                  ----------------------

             Total                $2,209,832     100.0%
                                  ======================



     A summary of the maturities of time deposits is as follows:


                         1997         $ 7,560,653
                         1998           4,278,765
                         1999           3,510,743
                         2000             251,110
                         2001             111,559
                         After             36,790
                                    ------------- 
                         Total        $15,749,620
                                    =============


     The  Bank  is  the  holder  of  deposits  from  related  parties   totaling
     approximately  $1,690,000  or 7.26% of total  deposits at June 30, 1997. At
     December  31,  1996,  deposits  of related  parties  totaled  approximately
     $3,524,000  or  18.2% of total  deposits.  At June 30,  1997 the Bank had a
     concentration  of deposits from an unrelated  party totaling  approximately
     $1,428,159 or 6.14% of total deposits.

NOTE 8. LEASES AND TOTAL RENTAL EXPENSE

     During 1995 the Bank entered into a 50 year  agreement to lease the land on
     which the Bank building is situated. The original term of the lease expires
     in the year 2045, with an additional 45 year option  available  through the
     year 2090. In  consideration  for this lease,  the Bank made a one time, up
     front payment of $300,000 covering the first 50 year lease term.

     Total rental expense incurred and recognized for the period January 1, 1997
     to June 30, 1997 approximated $3,000. The remaining amount of prepaid lease
     at June 30, 1997, December 31, 1996 and June 30, 1996, which is included in
     other assets totaled $289,500, $292,500 and $295,500 respectively.

                                      F-83
<PAGE>
155-295
NOTE 9. FAIR VALUE OF FINANCIAL INSTRUMENTS

     The following  summarizes the methods and significant  assumptions  used by
     the Bank in estimating its fair value disclosure for financial instruments.

     CASH AND DUE FROM  BANKS:  The  carrying  values of cash and due from banks
     ------------------------
     approximate their estimated fair values.

     FEDERAL  FUNDS SOLD AND INTEREST  BEARING  DEPOSITS  WITH OTHER BANKS:  The
     ---------------------------------------------------------------------
     carrying  values of Federal funds sold and interest  bearing  deposits with
     other banks approximate their estimated fair values.

     SECURITIES:  Estimated  fair  values  of  securities  are  based on quoted
     ----------
     market prices, where available.  If quoted market prices are not available,
     estimated  fair  values  are based on quoted  market  prices of  comparable
     securities.

     LOANS:  The estimated fair values for loans are computed based on scheduled
     -----
     future cash flows of principal and interest,  discounted at interest  rates
     currently  offered for loans with  similar  terms to  borrowers  of similar
     credit quality. No prepayments of principal are assumed.

     ACCRUED  INTEREST  RECEIVABLE AND PAYABLE:  The carrying  values of accrued
     -----------------------------------------
     interest receivable and payable approximate their fair values.

     DEPOSITS: The estimated values of demand deposits (i.e. noninterest bearing
     --------
     checking,  NOW,  Super NOW,  money  market),  savings  accounts,  and other
     variable rate deposits  approximate  their carrying values.  Fair values of
     fixed  maturity  deposits  are  estimated  using  a  discounted  cash  flow
     methodology at rates currently  offered for deposits with similar remaining
     maturities. Any intangible value of long-term relationships with depositors
     is not considered in estimating the fair values disclosed.

                                      F-84
<PAGE>
156-295
     The fair values of the Bank's  financial  instruments  as of June 30, 1997,
     December 31, 1996, and June 30, 1996 are summarized below:

<TABLE>
<CAPTION>


                                               June 30, 1997            Dec 31, 1996           June 30, 1996
                                            ------------------------------------------------------------------------
                                               Carrying     Fair        Carrying     Fair      Carrying    Fair
                                               Amount       Value       Amount       Value     Amount      Value
                                            ------------------------------------------------------------------------
Financial assets:
<S>                                            <C>         <C>           <C>         <C>         <C>         <C>    
   Cash and due from banks                     873,325     873,325       379,830     379,830     400,642     400,642
   Interest bearing deposits
      with other banks                               0           0     1,536,279    1,536,279          0           0
   Federal funds sold                         3,675,000   3,675,000     3,484,000   3,484,000  3,845,000   3,845,000
   Securities available for sale              7,678,353   7,678,353     6,949,578   6,949,578  4,864,070   4,864,070
   Loans                                     20,517,847  20,415,782    16,237,114  16,167,628  9,512,843   9,587,363
   Accrued interest receivable                  264,526     264,526       184,873     184,873    168,486     168,486
                                             -----------------------------------------------------------------------
                                             33,009,051  32,906,986    28,771,674  28,702,188 18,791,041  18,865,561
                                             =======================================================================
Financial liabilities:
   Deposit                                   23,261,634  23,350,412    19,337,244  19,359,623  9,499,509   9,513,056
   Accrued interest payable                     237,616     237,616       145,097     145,097     29,159      29,159
                                             -----------------------------------------------------------------------
                                             23,499,250  23,588,028    19,482,341  19,504,720  9,528,668   9,542,215
                                             =======================================================================
</TABLE>


NOTE 10. RESTRICTIONS ON DIVIDENDS AND CAPITAL

     Dividends  paid  by  the  Bank  are  subject  to  restrictions  by  banking
     regulations.  The  most  restrictive  provision  requires  approval  by the
     regulatory  agency if  dividends in any year exceeds the year's net income,
     as defined, plus the retained net profits of the preceding years. Since the
     Bank has a net deficit,  there are no net retained  profits  available  for
     distribution.

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

     Quantitative  measures established by regulation to ensure capital adequacy
     require the Bank to maintain  minimum  amounts and ratios (set forth in the
     table below) of total and Tier 1 capital (as defined) to average assets (as
     defined). Management believes, as of June 30, 1997, that the Bank meets all
     capital adequacy requirements to which it is subject.

                                      F-85
<PAGE>
157-295

     The Bank has not yet received formal  notification  through  examination by
     its primary regulatory  authority of its capital  categorization  under the
     regulatory framework for prompt corrective action. However, the Bank's most
     recent  financial  reporting  to the Bank's  primary  regulatory  authority
     categorizes  the  Bank  as  well  capitalized.  To be  categorized  as well
     capitalized,  the Bank  must  maintain  minimum  total  risk-based,  Tier I
     risk-based, and Tier I leverage ratios as set forth in the following table.
     There are no conditions or events since its last  financial  reporting that
     management believes have changed the institution's category.

     The Bank's actual capital  amounts and ratios at June 30, 1997 is presented
     in the following table .


<TABLE>

<CAPTION>

                                                                    To Be Well
                                                For Capital         Capitalized
                               Actual            Adequacy           Under Prompt
                                                 Purposes           Corrective
                                                                    Action Provisions
                          ----------------------------------------------------------
                             Amount    Ratio     Amount    Ratio   Amount    Ratio
                          ---------- --------- ---------- ------- --------- ------

Total Capital
<S>                        <C>          <C>      <C>         <C>   <C>        <C>  
(to Risk Weighted Assets)  11,438,993   57.5%    1,590,400   8.0%  1,988,000  10.0%

Tier I Capital
(to Risk Weighted Assets)  11,251,693   56.6%      795,200   4.0%  1,192,800   6.0%

Tier I Capital
(to Average Assets)        11,251,693   32.4%    1,391,074   4.0%  1,738,842   5.0%

</TABLE>



NOTE 11. FINANCIAL INSTRUMENTS WITH OFF-BALANCE-SHEET RISK.

     The Bank is a party to financial instruments with off-balance-sheet risk in
     the normal course of business to meet the financing needs of its customers.
     These  financial  instruments  include  commitments  to extend  credit  and
     standby letters of credit.  Those  instruments  involve to varying degrees,
     elements  of  credit  and  interest  rate  risk  in  excess  of the  amount
     recognized in the statement of financial position.  The contract amounts of
     these  instruments  reflect  the  extent  of  involvement  the  Bank has in
     particular cases of financial instruments.


            Financial Instruments whose       Contract
                     contract
           amounts represent credit risk       Amount
          -------------------------------    -----------
          Commitments to extend credit           105,000
          Unused open lines of credit            856,400
          Standby letters of credit and
              financial guarantees written       100,000
          Remaining commitments on
               construction loans                110,000
                                             -----------
                       Total                   1,171,400

                                             -----------
                                      F-86
<PAGE>
158-295

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

     Commitments  to extend credit are  agreements to lend to a customer so long
     as there is no  violation of any  condition  established  in the  contract.
     Commitments  generally  have fixed  expiration  dates or other  termination
     clauses  and  may  require  payment  of a  fee.  The  Bank  evaluates  each
     customer's  credit  worthiness  on a  case-by-case  basis.  The  amount  of
     collateral obtained,  if deemed necessary upon extension of credit is based
     on management's  credit evaluation.  Collateral held varies but may include
     accounts receivable, inventory, equipment or real estate.

     Standby letters of credit are conditional commitments issued by the Bank to
     guarantee the performance of a customer to a third party.  These guarantees
     are primarily issued to support private borrowing arrangements.  The credit
     risk involved in issuing  letters of credit is essentially the same as that
     involved  in  extending  loans.  These  letters  of  credit  are  generally
     collateralized.

NOTE 12. LETTER OF INTENT TO MERGE

     On June 17, 1997,  South  Branch  Valley  Bancorp,  Inc.,  (South  Branch),
     increased its ownership in Capital State Bank's outstanding common stock to
     approximately  40%. On July 15, 1997,  Capital  State's  Board of Directors
     agreed to execute a letter of intent to merge with  South  Branch,  pending
     shareholder  and  regulatory  approval.  The impact of this  transaction on
     Capital State's financial statements has not been determined.







                                      F-87
<PAGE>
159-295
                      MANAGEMENT DISCUSSION AND ANALYSIS OF

                  FINANCIAL CONDITION AND RESULTS OF OPERATIONS

    (For the Year Ended December 31, 1996 and Period ended December 31, 1995)

                                      F-88
<PAGE>
160-295


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

INTRODUCTION

The  following  discussion  and  analysis is  designed to assist  readers of the
Financial  Statements  in  understanding  significant  changes in the  financial
condition and results of operations of Capital State for the year ended December
31, 1996 and period ended December 31, 1995.  The  Statements  contained in this
discussion may include forward looking statements based on management's  current
expectations  and actual  results may differ  materially.  This  discussion  and
analysis  should be read in conjunction  with such financial  statements and the
accompanying Notes to the Financial Statements.

Capital State was  incorporated  under the laws of the State of West Virginia on
September 11, 1995 and commenced banking operations on December 11, 1995.

EARNINGS SUMMARY

The net loss of $152,614 for the year ended December 31, 1996 was slightly above
expectations.  On a per  share  basis,  net loss for the year  1996 was $.13 per
share.  This compares to a net loss of $190,762 or $.16 per share for the period
September 11, 1995, date of inception, through December 31, 1995. An analysis of
the net loss per share by major  components  of the  statements of operations is
presented in the following table:
<TABLE>
<CAPTION>


                                                                For the Year           Dec. 11, 1995
                                                                    ended                 through
                                                                Dec. 31, 1996          Dec. 31, 1995
                                                       -----------------------------------------------

<S>                                                                     <C>                          <C>
        Earnings per common share, beginning                            (0.16)                       0
        Increase (decrease) from changes in:
             Net interest income from banking operations                 0.69                     0.02
        
             Provision for loan losses                                  (0.10)                   (0.01)
             Other income                                                0.02                        0
             Organization and start-up costs                                0                    (0.16)
             Other expenses                                             (0.55)                   (0.12)
             Income taxes                                               (0.03)                    0.11
                                                       ------------------------------------------------

        Net earnings (loss) per common share                            (0.13)                  (0.16)
                                                       ================================================
</TABLE>


Return (loss) on average assets (ROA) was (.68%) for the year ended December 31,
1996.  Return (loss) on average equity (ROE) was (1.35%).  Returns  (losses) for
the period ended December 31, 1995 was ROA (1.35%) and ROE (1.61%). A discussion
and analysis of the  significant  components  of the  statements  of  operations
follows:

                                      F-89
<PAGE>
161-295



NET INTEREST INCOME

Net interest  income  represents  the primary  component of Capital  State's net
earnings  (loss).  Net interest income  represents the excess of interest income
earned on loans,  securities,  and other  interest  earning assets over interest
expense  on  deposits  and  other  borrowings.  Capital  State  did  not own any
tax-exempt  interest  earning assets during 1996 or 1995. Net interest margin is
impacted by changes in interest rates.  In order to manage these changes,  their
impact on results of operations and the risk  associated  with them,  management
utilizes an ongoing  asset/liability  management program.  This program includes
analysis of the  Capital  State's gap ratio  (which is  discussed  later in this
section under the caption "Asset/Liability Management"), earnings sensitivity to
rate changes, and sources and uses of funds.

For the period January 1, 1996 through  December 31, 1996,  net interest  income
was $923,377 resulting in an annualized net interest margin of 4.65% compared to
net interest  margin for the period December 11, 1995 to December 31, 1995 which
was $28,176,  resulting in an annualized net interest margin of 4.31%.  Interest
bearing assets for the year 1996 earned an average rate of 7.29% compared to the
average  earning rate of 5.31% for the period  December 11, 1995 to December 31,
1995. The average cost of interest bearing liabilities was at 4.95% for the year
1996 compared to the cost of 5.21% in 1995.  Further analysis of Capital State's
yields on interest earning assets and costs on interest bearing  liabilities are
presented in the Tables I and II.

                                      F-90
<PAGE>
162-295
<TABLE>
<CAPTION>

                                                           TABLE I
                                DISTRIBUTION OF ASSETS, LIABILITIES AND SHAREHOLDERS' EQUITY;
                                           INTEREST RATES AND INTEREST DIFFERENTIAL

                                                      YEAR ENDED DECEMBER 31, 1996         DECEMBER 11, 1995 TO DECEMBER 31, 1995
                                                       Average                   Yield/    Average                      Yield/
                                                       Balance       Interest     Rate     Balance(1)      Interest     Rate(2)
                                          -----------------------------------------------------------------------------------------
INTEREST EARNING ASSETS
<S>                                                   <C>            <C>         <C>        <C>               <C>        <C>  
       Loans, net of unearned discount (3)            8,617,051      800,195     9.29%      188,710           940        8.66%

Securities:
       Taxable                                        5,090,456      320,505     6.30%      285,715             0        0.00%
       Interest bearing balances with banks*            204,918       11,579     5.65%            0             0        0.00%
       Federal funds sold                             5,937,591      314,484     5.30%   10,876,666        33,770        5.40%
                                          -----------------------------------------------------------------------------------------
          TOTAL INTEREST EARNING ASSETS              19,850,016    1,446,763     7.29%   11,351,091        34,710        5.31%
                                          -----------------------------------------------------------------------------------------
                                                                                                     

NON INTEREST EARNING ASSETS
       Cash and due from banks                         395,012                            1,087,151
       Bank premises and equipment                   1,453,439                            1,632,773
       Other assets                                    663,552                               67,171
       Allowance for loan losses                       (63,775)                              (4,403)
                                         ----------------------                        -------------
            TOTAL ASSETS                            22,298,244                           14,133,783
                                         ======================                        =============

INTEREST BEARING LIABILITIES **
       Demand deposits                                652,772         10,746   1.65%        309,956          393        2.20%
       Money market deposits                        3,600,488        178,869   4.97%      1,132,654        3,711        5.69%
       Savings deposits                               510,479         19,054   3.73%         56,451          132        4.06%
       Time deposits                                5,813,979        314,717   5.41%        679,643        2,298        5.88%
                                          -----------------------------------------------------------------------------------------
             TOTAL INTEREST BEARING LIABILITIES    10,577,718        523,386   4.95%      2,178,704        6,534        5.21% 
                                          -----------------------------------------------------------------------------------------

NON INTEREST BEARING LIABILITIES
   AND SHAREHOLDERS' EQUITY
       Demand deposits                                392,181                                67,428
       Other liabilities                               62,995                                 2,560
       Shareholders' equity                        11,265,350                            11,885,091
                                          ----------------------                      ---------------
       TOTAL LIABILITIES AND 
         SHAREHOLDERS' EQUITY                      22,298,244                            14,133,783
                                          ======================                      ===============

             NET INTEREST EARNINGS                                   923,377                              28,176
                                                                 ==============                         ===========

                  NET INTEREST SPREAD                                          2.34%                                    0.10%
                                                                              =======                               ===============
                  NET INTEREST MARGIN                                          4.56%                                    4.31%  
                                                                              =======                               ===============

</TABLE>

(1) Average  balances  are  computed  from the date the bank opened for business
(December  11,  1995).  Thus,  transactions  prior to  commencement  of  banking
operations have been excluded from this table.

(2) These ratios have been annualized.

(3) For purposes of this table, loan fees which are insignificant,  are included
in interest income.

* Excludes  $89,360 earned on funds escrowed in connection  with the issuance of
stock , which averaged  $7,585,209 for the period September 11, 1995 to December
11, 1995.

** Excludes  $17,621 in interest  expense on a short-term line of credit related
to funds  advanced  by the  organizer  of the Bank  until  proceeds  from  stock
issuance were  distributed from escrow,  which averaged  $809,102 for the period
May 12, 1995 to December 11, 1995.



                                      F-91
<PAGE>
163-295



                                    TABLE II
                           Changes in Interest Margin
                         Attributable to Rate and Volume


The following  table sets forth a summary on the changes in interest  earned and
interest  expense  detailing the amounts  attributable  to (i) changes in volume
(change in the average volume times the prior year's average rate), (ii) changes
in rate (changes in the average rate times the prior year's average volume). The
changes in  rate/volume  (changes in the average  volume times the change in the
average  rate),  has been allocated to the changes in volume and changes in rate
in proportion to the  relationship  of the absolute dollar amounts of the change
in each.
<TABLE>

<CAPTION>
                                                     1996 Compared to 1995
                                                     Increase (Decrease) Due to

                                                  Volume            Rate            Total
                                          ------------------------------------ ----------------
Interest earned on:
<S>                                       <C>                            <C>            <C>    
  Federal funds sold                      $            281,275           (561)          280,714
  Balances with banks                                   11,579              0            11,579
  Taxable securities                                   320,505              0           320,505
  Loans                                                799,185             70           799,255
                                          ------------------------------------ ----------------   
Total interest earned                                1,412,544           (491)        1,412,053

Interest expense on:
  Savings deposits                        $             18,944            (22)           18,922
  Time deposits                                        312,575           (156)          312,419
  NOW accounts                                          10,421            (68)           10,353
  Money market accounts                                175,543           (385)          175,158
                                          ------------------------------------ ----------------   
Total interest expense                                 517,483           (631)          516,852
                                          ------------------------------------ ----------------   
Net interest income                       $            895,061            140           895,201
                                          ==================================== ================
</TABLE>


Management  continues to monitor the net interest margin through gap analysis to
minimize  the  potential  for  significant   negative   impact.   Refer  to  the
Asset/Liability  Management section of this section for additional discussion on
the Bank's gap analysis.

PROVISION FOR LOAN LOSSES AND LOAN QUALITY

The  provision  for loan losses  represents  management's  determination  of the
amount necessary to be charged against the current period's earnings in order to
maintain the allowance  for loan losses at a level which is considered  adequate
in relation to the estimated risk inherent in the loan portfolio.  The provision
for loan losses for the year ended  December 31, 1996 and period ended  December
31, 1995 totaled  $123,800 and $6,500,  respectively.  Since the Bank's opening,
Capital State has experienced only one loan charge-off totaling $3,000.

An analysis of the  allowance  for loan losses for the year ended  December  31,
1996 and period  ended  December  31, 1995 is included in Note 5 to the Notes to
the Financial Statements.

Refer  to  the  "Risk  Elements"  section  of  this  discussion  for  additional
information related to the allowance for loan losses.

                                      F-92
<PAGE>
164-295



NON-INTEREST INCOME

Non-interest income,  which is substantially  comprised of service fee income on
deposit  accounts,  totaled  $21,043 and $83 or 1.4% and .1% of total  operating
income for the year ended  December 31, 1996 and period ended December 31, 1995,
respectively.

NON-INTEREST EXPENSES

Non-interest  expense includes all items of expense other than interest expense,
the provision for loan losses and income taxes and approximated  62.5% and 93.4%
of total operating expense for the year ended December 31, 1996 and period ended
December  31,  1995,  respectively.  The  following  summary is an  illustrative
discussion of the primary components of non-interest  expense for the year ended
December 31, 1996 and period ended December 31, 1995.
<TABLE>
<CAPTION>



                                                               For The Year                For The Period
                                                                  Ended                       Ended
                                                               Dec. 31, 1996               Dec. 31, 1995
                                                        ---------------------       ---------------------

<S>                                                                <C>                         <C>       
Salaries and employee benefits                                     $  442,899                  $  187,143
Net occupancy expense                                                  67,747                      13,663
Equipment rental, depreciation and maintenance                         85,686                      11,102
Advertising                                                            44,701                      66,508
Postage & freight                                                      21,915                           0
Professional, legal and accounting fees                                56,478                      54,070
Data processing expenses                                               86,541                      48,120
Stationery & supplies                                                  27,304                           0
FDIC and insurance expense                                             62,397                      12,576
Franchise Taxes                                                        50,085                           0
Property Taxes                                                         24,000                           0
Dealer reserve expenses                                                29,257                           0
Other                                                                  82,066                      28,314
                                                        ---------------------       ---------------------

                      Total                                      $  1,081,076                  $  421,496
                                                        =====================       =====================

</TABLE>


The  increases  in  non-interest  expense  components  for  1996  are  primarily
attributable to the Bank not commencing  operations  until December 11, 1995 due
to its development stage.

INCOME TAXES

The Bank recognized a deferred tax benefit for Federal and state income taxes of
$152,614  and  $190,762  for the year ended  December  31, 1996 and period ended
December 31, 1995, respectively. Additional information regarding the components
of income taxes is contained in Note 9 of the Notes to Financial Statements.




                                      F-93
<PAGE>
165-295



FINANCIAL CONDITION

Total assets at December 31, 1996 of $30,794,000  represented a 106.4%  increase
compared to total  assets at December 31,  1995.  Average  balances for the year
ended December 31, 1996 and period ended December 31, 1995 were  $22,298,244 and
$14,133,783,  respectively,  which  represents a 57.8%  increase.  This level of
growth is consistent with  management's  goals  established for the Bank's first
year of operations  and is primarily  attributable  to the Bank's strong deposit
growth. Details concerning changes in the Bank's major balance sheet categories,
as well as  discussions  of the methods used by management to manage the balance
sheet structure follows:

FEDERAL FUNDS SOLD

Capital  State sells excess funds to other banks under  overnight  Federal funds
sold agreements.  Federal funds sold totaled $3,484,000 at December 31, 1996 and
averaged  $5,937,591 for the year ended December 31, 1996. At December 31, 1995,
Federal funds sold totaled $10,235,000.  The Federal funds balances were reduced
primarily to fund the Bank's  strong loan growth for the period.  Federal  funds
are maintained to provide  adequate cash to meet loan demand and liquidity needs
during the first full year of operations.  Reference should be made to Note 2 of
the Notes to Financial  Statements  for  disclosure  of  concentrations  of cash
balances on deposit with correspondent banks.

LOAN PORTFOLIO

Gross loans totaled  $16,364,414 at December 31, 1996, up  $15,996,884  from the
December  31, 1995 balance of  $367,530.  For the year ended  December 31, 1996,
loan balances averaged $8,617,051.  The Bank's loan growth is attributed to 1996
being the Bank's first full year of operations.  The following  summary  details
the  composition  of the Bank's loan  portfolio  as  compared to the  forecasted
composition  of loans at  December  31,  1996  included  in the  Bank's  charter
application:
<TABLE>
<CAPTION>

                                          Loans by Percentage of Total Loans


                                            Actual                     Forecasted
            Category                     Dec. 31, 1996               Dec. 31, 1996
- --------------------------------      -------------------        ----------------------
<S>                                                  <C>                          <C>  
Commercial                                           8.3%                         10.6%
Commercial Real Estate                              16.9%                         21.4%
Construction                                         3.4%                          2.8%
Residential Real Estate,
including home equity                               49.3%                         30.4%
Consumer                                            22.1%                         34.8%
                                      -------------------        ----------------------
                                                   100.0%                        100.0%
                                      ===================        ======================

Loans as % of assets                                53.1%                         22.6%

Loan to deposit ratio                               84.6%                         30.9%

</TABLE>

Total loans forecasted to approximate 22.6% of total assets,  ended December 31,
1996 at 53.1% of total assets, well ahead of original expectations.  The loan to
deposit  ratio at December  31, 1996 was 84.6%  compared to the  expected  30.9%
ratio which was  attributable  to the Bank's  strong loan growth.  Capital State
also has commitments to extend credit or standby lines of credit  outstanding at
December  31,  1996 in the  amount  of  approximately  $1,815,235  which  is not
reflected in the summary above. These amounts and ratios are a primary result of
management's  emphasis placed on loan growth during 1996. Management believes it
achieved  its loan growth  without  significantly  compromising  loan quality or
asset/liability  management  strategies as  substantially  all significant  loan
terms were granted with terms  consistent with the terms offered by banks in the
market  area.  Reference  should  be made to Note 4 of the  Notes  to  Financial
Statements  for  additional  information  on  the  components  of  total  loans,
including loan maturities,  fixed versus variable rate loan information and loan
concentrations as of December 31, 1996.  Reference should also be made to Note 8
for a description of financial instruments with off balance sheet risk.

                                      F-94
<PAGE>
166-295


Risk Elements
An analysis of the Bank's loan  quality  ratios as of December 31, 1996 and 1995
is included in Table III below.

<TABLE>
<CAPTION>

                                                      TABLE III
                                          Analysis of Non-Performing Assets

                                                                                For The Year        For The Period
                                                                                   Ended                 Ended
                                                                               Dec. 31, 1996         Dec. 31, 1995
                                                                             ------------------    -----------------
Non-Performing Assets at End of Period
<S>                                                                                           <C>                  <C>
  Non-Accrual Loans                                                                           0                    0
  Foreclosed Properties                                                                       0                    0
  Restructured Loans                                                                          0                    0
                                                                             ------------------    -----------------
      Total Non-Performing Assets                                                             0                    0
                                                                             ==================    =================

Total Loans, End of Period                                                           16,364,414              367,530
Allowance For Loan Losses As a % of Total Loans                                            0.78%                1.77%
Non-Performing Assets As a % of Total Loans                                                0.00%                0.00%
Loans Past Due Over 90 Days                                                                   0                    0
Loans Past Due Over 90 Days As a % of Total Loans                                          0.00%                0.00%

</TABLE>

Capital State had no nonperforming  loans and no restructured  loans at December
31,  1996.  Commercial  and  residential  real estate  loans are  designated  as
restructured  when credit  terms are  renegotiated  below  market  rates or when
potential problem credits are renegotiated under favorable terms which would not
otherwise be granted. Loans are designated as nonperforming when payments are 90
days  or  more  past  due,  or  when   individual   analysis  of  a   borrower's
creditworthiness  indicates that a credit should be placed on nonaccrual  unless
the loan is adequately collateralized and is in the process of collection. Loans
classified as impaired under the provisions of Statement of Financial Accounting
Standard No. 114  "Accounting by Creditors for Impairment of a Loan" as amended,
are generally  included in nonperforming  loans. The Bank did not have any loans
classified as impaired during 1996 or 1995.

The allowance for loan losses is  maintained at a level  considered  adequate to
provide for losses that can be reasonably  anticipated and is evaluated based on
an  assessment of the losses  inherent in the loan  portfolio.  This  assessment
results in an allowance consisting of two components, allocated and unallocated.
The allocated  component reflects expected losses resulting from the analysis of
individual loans,  developed through specific credit  allocations for individual
loans and historical loss experience of other similar institutions for each loan
category.  The  unallocated  component of the  allowance  reflects  management's
estimates of anticipated  charge-offs  by industry norms within Capital  State's
market area,  including  management's  determination of the amount necessary for
concentrations,  economic  conditions and  uncertainties,  and other  subjective
factors.  On  a  quarterly  basis,  management  performs  a  comprehensive  loan
evaluation which encompasses the identification of all potential problem credits
which are included on an internally  generated watch list. The identification of
loans for inclusion on the watch list is facilitated  through the use of various
sources, including past due loan reports and reviews of new loans representative
of current lending practices within Capital State.

At December 31, 1996,  Capital State's allowance for loan losses was $127,300 or
 .78% of total loans,  all of which was considered  unallocated.  Capital State's
allowance  for loan  losses at  December  31,  1995 was $6,500 or 1.77% of total
loans. The allowance for loan losses was projected to be 1.50% of total loans at
December  31, 1996 based on the Bank's  financial  forecast  submitted  with its
charter  application.  However,  based on the Bank's loan composition,  positive
performance  experience  in past due trends (no loans past due  greater  than 30
days) and analysis of peer bank loss experience,  management has determined that
the  allowance  for loan  losses  appears  adequate  to cover  potential  losses
existing  in the  portfolio  at  December  31,  1996.  Note  5 to the  Financial
Statements  provides an analysis of the Bank's loan loss experience for the year
ended December 31, 1996 and the period ended December 31, 1995.


                                      F-95
<PAGE>
167-295



SECURITIES

At  December  31,  1996,  Capital  State has  United  States  Government  Agency
securities in its portfolio with a cumulative  par value of $7,000,000  compared
to  $2,000,000  at December 31,  1995.  This  increase  was due to  management's
determination  of excess  funds being  available  due to deposit  growth.  These
securities  will  mature  within 5 years and may be called at the  option of the
issuer  on their  anniversary  dates  beginning  in 1997 and  each  coupon  date
thereafter.  All securities  have been  classified as available for sale to meet
unanticipated  liquidity needs.  Securities maintained as available for sale are
recorded at their fair market values with the net  unrealized  gain or loss, net
of deferred income taxes,  reflected as a component of shareholders'  equity. At
December 31, 1996,  Net Unrealized  Gains  (Losses) on Securities  Available for
Sale totaled ($32,178).  The fair value of securities owned at December 31, 1995
was equal to its carrying value.

The amortized cost of securities as of December 31, 1996 and 1995 is as follows:



                                              December 31            December 31
                                                  1996                  1995
                                             -----------------------------------
U.S. Treasury and other U.S. government
agencies and corporations                    $ 6,998,333              $2,000,000


Table IV sets forth the maturities of securities as of December 31, 1996 and the
weighted  average  yields  of such  securities  (calculated  on the basis of the
amortized cost and effective yields weighted for the scheduled  maturity of each
security).

<TABLE>
<CAPTION>

                                                       TABLE IV
                                        Investment Security Maturity Analysis


                                                                                         After One but
                                                         Within One Year                Within Five Years
                                                ------------------------------ -------------------------------
                                                        Amount          Yield           Amount           Yield
                                                -------------- --------------- --------------- ---------------

U.S. Treasury and other U.S.
<S>                                                          <C>         <C>           <C>               <C>  
government  agencies and corporations                        0           0.00%         6,998,333         6.44%

</TABLE>

Maturities presented in the above schedule are based on the contractual maturity
date of the  securities.  All  securities  owned  at  December  31,  1996,  have
provisions  which  allow  the  issuer  to  "call"  the  security  prior  to  its
contractual  maturity  date.  Should these "call"  provisions be exercised,  the
scheduled maturities disclosed above may be altered.

For additional  information  related to securities,  reference should be made to
Note 3 of the Notes to the Financial Statements.

DEPOSITS

Deposits  will be the  principal  source of  Capital  State's  funding of future
growth. To develop a strong core deposit base,  management has developed pricing
strategies which are competitive within the market area and recognizes the needs
of prospective  customers.  Deposits increased from $3,407,736 to $19,337,244 or
467% from  December 31, 1995 to December 31, 1996.  This increase was due to the
Bank's  acceptance  of deposits for only 11 days in 1995 due to its  development
stage and management's marketing and pricing strategies. Total deposits averaged
$10,943,256  for 1996 which is  consistent  with the average  original  forecast
amount  in the  Bank's  charter  application  of  $11,000,000  after one year of
operations.  The  following  composition  of the  Bank's  deposit  portfolio  at
December 31, 1996 as compared to the forecasted composition of deposits included
in the Bank's charter application is as follows:

                                      F-96
<PAGE>
168-295
<TABLE>
<CAPTION>
                                               Deposits by composition

                                                                                           Forecasted
                                                     Actual            Percent of          Percent of
                                                 Dec. 31, 1996       Total Deposits      Total Deposits
                                               ------------------   ----------------    ----------------

<S>                                                       <C>                   <C>                <C>  
       Non-interest bearing demand                        678,677               3.5%               10.4%
       Interest bearing demand                            806,664               4.2%               16.0%
       Money market demand accounts                     5,758,685              29.8%               11.1%
       Savings deposits                                 1,019,946               5.3%               12.3%
       Certificates of deposit                         11,073,272              57.3%               50.3%
                                               ------------------   ----------------    ----------------

                                                       19,337,244             100.0%              100.0%
                                               ==================   ================    ================

</TABLE>



Capital  State offers two types of money  market  demand  accounts,  each having
limited withdrawal provisions during a statement period. Interest rates on these
types of  accounts  are tiered  based on the  average  amount on  deposit.  Time
certificates  of deposits were originated on terms ranging from 90 days to 7 1/2
years.

The difference  between the actual composition of deposits versus the forecasted
composition is attributed to customer preference, mainly for their preference of
the higher yielding money market demand accounts rather than the lower yielding
interest bearing demand accounts.

For additional  information on the components of deposits,  including maturities
of and interest  expense on time  certificates  of deposit in  denominations  of
$100,000 or more are presented in Note 7 of the Notes to Financial Statements.

SHORT-TERM BORROWINGS

Capital State Bank did not have  short-term  borrowings at any time during 1996.
Short-term  borrowings  during  1995  consisted  of a line of  credit  with  the
organizer of Capital  State to fund the initial  start-up  stage,  including the
construction  of  Capital  State's   facility  and  purchase  of  equipment  and
improvements.  Such borrowings totaled  $2,025,000,  including interest totaling
$39,404,  and were repaid  fully on December 11,  1995.  Additional  information
related  to  short-term  borrowings  can be  found  in Note 10 of the  Notes  to
Financial Statements

LIQUIDITY

Effective liquidity  management ensures Capital State has the ability to satisfy
customer loan demand and meet expected and  unexpected  operating cash needs and
deposit  withdrawals while maximizing net interest income.  Liquidity of Capital
State at December 31, 1996 is provided primarily through funds invested in cash,
amounts due from banks and Federal funds sold, which totaled $5,400,109 or 17.5%
of total assets. Additionally,  management has classified all securities, having
a fair  value  of  $6,949,578,  as  available  for  sale to  meet  unanticipated
liquidity  needs.  Management  plans to proactively  manage liquidity within the
guidelines set by policy to ensure an effective liquidity management position is
maintained.

There are no plans for capital expenditures or other commitments, including loan
commitments  which  are  detailed  in  Note  11 of the  Notes  to the  Financial
Statements  which  management  believes  cannot be  satisfied  through  existing
sources of  liquidity.  Additional  details of both sources and uses of cash are
presented in the Statements of Cash Flows contained in the financial statements.

ASSET/LIABILITY MANAGEMENT

The principal  objective of  asset/liability  management is to minimize interest
rate risk, which is the  vulnerability of Capital State's net interest income to
change in interest rates, and manage the ratio of interest rate sensitive assets
to interest rate sensitive  liabilities within specified maturities or repricing
dates.  Interest rate risk is managed within policies and limits administered by
Capital  State's  senior  management  and  approved  by the Board of  Directors.
Capital State's principal asset/liability management strategy is GAP management.
GAP is the measure of the  difference  between the volume of repricing  interest
earning assets and interest bearing liabilities during given time periods.  When
the volume of repricing

                                      F-97
<PAGE>
169-295


interest  earning  assets  exceeds  the  volume of  repricing  interest  bearing
liabilities, the GAP is positive - a condition which is usually favorable during
a rising interest rate environment.  Conversely, a negative GAP position is when
the  amount  of  interest  rate  sensitive  liabilities  exceeds  interest  rate
sensitive  assets and tends to adversely  affect net interest income in a rising
rate  environment.  Senior  management is actively  involved in formulating  and
monitoring  the economic  assumptions  that Capital  State uses in its financial
planning and budget process.

An analysis of Capital  State's GAP position at December 31, 1996 is included in
Table V below:

<TABLE>
<CAPTION>
                                                       TABLE V
                                                 Asset and Liability
                                              Rate Sensitivity Analysis
                                                  December 31, 1996


                                             Maturing or Repricing Within


                                       0-3 months      3-6 months      6-12 months      Over 1 year        Total
                                     --------------- ---------------- ---------------- --------------- ---------------

Earning Assets
<S>                                        <C>               <C>             <C>           <C>             <C>       
  Loans                                    3,495,866         626,160         1,237,383     11,005,005      16,364,414
  Securities                                       0               0                 0      6,949,578       6,949,578
  Federal funds sold                       3,484,000               0                 0              0       3,484,000
  Other earning assets                     1,536,279               0                 0              0       1,536,279
                                     --------------- ---------------- ---------------- --------------- ---------------
        Total earning assets               8,516,145         626,160         1,237,383     11,954,583      28,334,271

Interest Bearing Liabilities
  Interest bearing deposits:
     Certificates of deposit               2,320,226       2,721,165         4,975,270      1,056,611      11,073,272
     Savings accounts                         50,106          51,403           108,058        810,379       1,019,946
     Money market accounts                 1,439,671       1,439,671         2,879,343              0       5,758,685
     Interest bearing demand                  40,333          40,333            80,666        645,332         806,664
  Short-term borrowings                            0               0                 0              0               0
  Long-term borrowings                             0               0                 0              0               0
                                     --------------- ---------------- ---------------- --------------- ---------------
 Total Interest bearing liabilities        3,850,336       4,252,572         8,043,337      2,512,322      18,658,567

Interest sensitivity gap for period        4,665,809     (3,626,412)       (6,805,954)     16,942,261       9,639,425
Cumulative interest sensitivity gap        4,665,809       1,039,397       (5,766,557)     11,175,704               
Cumulative rate sensitivity ratio               2.21            1.13               .64           1.60               

</TABLE>

This  table  includes  various   assumptions  and  estimates  by  management  of
maturities and repayment patterns.

The  preceding  table  reflects  the  Bank's  cumulative  one year net  interest
sensitivity  position,  or gap,  as .64.  Thus,  the Bank is in a  negative  gap
position  within  a one year  time  frame  which  indicates  that a  significant
increase in interest  rates  within a short time frame  during 1997 could have a
significant  negative impact on the Bank's net interest income in 1997. However,
interest rates on approximately 40% of the Bank's interest-bearing  deposits may
be changed by management  at any time based on their terms and since  management
believes that repricing of interest bearing  deposits in an increasing  interest
rate  environment  will  generally lag behind the repricing of interest  bearing
assets, the Bank's interest rate risk within one year is at an acceptable level.

The information  presented in the Asset and Liability Rate Sensitivity  Analysis
above  represents  a static view of Capital  State's gap position as of December
31,  1996,  and as such,  does not  consider  variables  such as future loan and
deposit volumes, mixes and interest rates.

                                      F-98
<PAGE>
170-295

CAPITAL RESOURCES

At December 31, 1996, Capital State  shareholders'  equity totaled  $11,222,974.
Since  December 31, 1995,  shareholders'  equity was reduced by the $152,614 net
operating  loss  for  the  year  1996,  and by  $32,178,  which  represents  the
adjustment for the change in fair value of securities available for sale, net of
deferred  taxes.  Risk weighted Tier 1, total and leverage  capital  ratios were
approximately 63.4%, 64.2%, and 37.7% respectively, at December 31, 1996 and are
well within Federal regulatory guidelines.  Thus, management does not anticipate
any need to raise  additional  funds  within  the next year in order to meet its
regulatory  capital  requirements.  The Bank's actual capital amounts and ratios
compared to regulatory minimum requirements can be found in Note 13 of the Notes
to Financial Statements.

The shareholders of Capital State are entitled to receive  dividends when and as
declared by Capital  State's Board of  Directors.  During 1996 and 1995, no cash
dividends were declared. Cash dividends will depend on Capital State's earnings,
general economic conditions, its financial condition, regulatory constraints and
other factors generally  affecting  dividend policy.  The limitations on capital
maintenance and dividends  imposed by West Virginia  banking law and the Federal
Deposit Insurance  Corporation (FDIC) are discussed in more detail in Note 13 of
the Notes to Financial Statements.

EFFECTS OF CHANGING PRICES

The results of operations and financial position of the Bank have been presented
based on historical  cost,  unadjusted for the effects of inflation,  except for
the recording of unrealized  gains and losses on securities  available for sale.
Inflation  could  significantly  impact  the value of the Bank's  interest  rate
sensitive assets and liabilities and the cost of noninterest  expenses,  such as
salaries, benefits and other operating expenses.

As a financial  intermediary,  the Bank holds a high percentage of interest rate
sensitive  assets and liabilities.  Consequently,  the estimated fair value of a
significant  portion of the Bank's asset and liabilities reprice more frequently
than those of non-banking entities. The Bank's policies attempt to structure its
mix of financial  instruments  and manage its interest rate  sensitivity  gap in
order to minimize  the  potential  adverse  effects of inflation or other market
forces on its net interest  income,  earnings and capital.  A comparison  of the
carrying value of the Bank's financial instruments to their estimated fair value
as of December 31, 1996 is disclosed in Note 12 to the financial statements.

Indirectly, management of the money supply by the Federal Reserve to control the
rate of inflation has an impact on the earnings of the Bank. Further, changes in
interest  rates to  control  inflation  may have a  corresponding  impact on the
ability of certain borrowers to repay loans granted by the Bank.






                                      F-99
<PAGE>
171-295











     AUDITED FINANCIAL  STATEMENTS

(As of December  31, 1996 and 1995 and for the year ended  December 31, 1996 and
the Period ended December 31, 1995)









                                      F-100
<PAGE>
172-295



INDEPENDENT AUDITOR'S REPORT



To the Board of Directors
The Capital State Bank, Inc.
Charleston, West Virginia

We have audited the  accompanying  balance sheet of The Capital State Bank, Inc.
(A Development Stage Company for 1995) as of December 31, 1996 and 1995, and the
related  statements of operations,  shareholders'  equity and cash flows for the
year ended December 31, 1996,  and for the period from September 11, 1995,  date
of  inception,  to  December  31,  1995.  These  financial  statements  are  the
responsibility  of the Bank's  management.  Our  responsibility is to express an
opinion on these financial statements based on our audit.

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

In our opinion,  the financial  statements  referred to above present fairly, in
all material  respects,  the financial position of The Capital State Bank, Inc.,
as of December  31, 1996 and 1995,  and the results of its  operations  and cash
flows for the year ended December 31, 1996 and for the period from September 11,
1995,  date of inception,  to December 31, 1995, in  conformity  with  generally
accepted accounting principles.

                                                  ARNETT & FOSTER, P.L.L.C.








Charleston, West Virginia
January 23, 1997








                                      F-101
<PAGE>
173-295
<TABLE>
<CAPTION>


                                             THE CAPITAL STATE BANK, INC.

                                        (A Development Stage Company for 1995)

                                                    BALANCE SHEETS

                                              December 31, 1996 and 1995

           
                                                                                1996               1995
                                                                                -----------------------------------

     ASSETS
<S>                                                                             <C>                 <C>            
     Cash and due from banks                                                    $        379,830    $       329,371
     Interest bearing deposits with other banks                                        1,536,279             -
     Federal funds sold                                                                3,484,000         10,235,000
     Securities available for sale                                                     6,949,578          2,000,000
     Loans, less allowance for loan losses of
         $127,300 and $6,500, respectively                                            16,237,114            361,030
     Bank premises and equipment, net                                                  1,399,984          1,478,974
     Other assets                                                                        807,215            517,416
                                                                                -----------------------------------


              Total assets                                                      $     30,794,000    $     14,921,791
                                                                                ====================================

              LIABILITIES AND SHAREHOLDERS' EQUITY

LIABILITIES
     Deposits:
         Non interest bearing                                                   $        678,677    $       121,966
         Interest bearing                                                             18,658,567          3,285,770
                                                                                      ----------          ---------
              Total deposits                                                          19,337,244          3,407,736
     Other liabilities                                                                   233,782            106,289
                                                                                ------------------------------------
              TOTAL LIABILITIES                                                 $     19,571,026          3,514,025
                                                                                ------------------------------------

Commitments and Contingencies

Shareholders' Equity
     Common stock, $1 par value, authorized,
         issued and outstanding 1,200,000 shares                                       1,200,000          1,200,000
     Capital surplus                                                                  10,398,528         10,398,528
     Retained earnings (deficit), including deficit
         accumulated during the development stage of
         ($190,762)                                                                     (343,376)          (190,762)
     Net unrealized gain (loss) on securities                                            (32,178)                -
                                                                                ------------------------------------


              Total shareholders' equity                                              11,222,974         11,407,766
                                                                                ------------------------------------

              Total liabilities and shareholders' equity                         $    30,794,000    $    14,921,791
                                                                                ====================================

</TABLE>

                        See Notes to Financial Statements

                                      F-102
<PAGE>
174-295

<TABLE>
<CAPTION>



                                             THE CAPITAL STATE BANK, INC.
                                        (A DEVELOPMENT STAGE COMPANY FOR 1995)

                                               STATEMENTS OF OPERATIONS
                                         FOR THE YEAR ENDED DECEMBER 31, 1996
                                      AND FOR THE PERIOD FROM SEPTEMBER 11, 1995,
                                        DATE OF INCEPTION, TO DECEMBER 31, 1995

                                                                                         1996                 1995
                                                                                ------------------------------------

INTEREST INCOME:
<S>                                                                             <C>                 <C>            
     Interest and fees on loans                                                 $        800,195    $           940
     Interest on taxable securities                                                      320,505                 -
     Interest bearing deposits with other banks                                           11,579             89,360
     Interest on Federal funds sold                                                      314,484             33,770
                                                                                ------------------------------------
                  TOTAL INTEREST INCOME                                                1,446,763            124,070
                                                                                ------------------------------------
Interest expense:
     Interest on deposits                                                                523,386              6,534
     Interest on other borrowings                                                             -              17,621
                                                                                ------------------------------------
         TOTAL INTEREST EXPENSE                                                          523,386             24,155
                                                                                ------------------------------------
         NET INTEREST INCOME                                                             923,377             99,915
     Provision for loan losses                                                           123,800              6,500
                                                                                ------------------------------------
         Net interest income after provision for
              loan losses                                                                799,577             93,415
                                                                                ------------------------------------

OTHER INCOME:
     Service fee income                                                                   15,324                 83
     Other, net                                                                            5,719                  -
                                                                                ------------------------------------
                                                                                          21,043                 83
                                                                                ------------------------------------

OTHER EXPENSES:
     Salaries and employee benefits                                                      442,899            187,143
     Net occupancy expense                                                                67,747             13,663
     Equipment rentals, depreciation and maintenance                                      85,686             11,102
     Data processing                                                                      86,541             48,120
     Insurance                                                                            62,397             12,576
     Professional fees                                                                    56,478             54,070
     Advertising and marketing                                                            44,701             66,508
     Other                                                                               234,627             28,314
                                                                                ------------------------------------
                                                                                       1,081,076            421,496
                                                                                ------------------------------------

INCOME (LOSS) BEFORE INCOME TAX EXPENSE (BENEFIT)                                       (260,456)          (327,998)

     Income tax expense (benefit)                                                       (107,842)          (137,236)
                                                                                ------------------------------------

         NET INCOME (LOSS)                                                      $       (152,614)   $      (190,762)
                                                                                ====================================

         EARNINGS (LOSS) PER COMMON SHARE                                       $           (.13)   $         (.16)
                                                                                ====================================

         COMMON SHARES OUTSTANDING                                                     1,200,000          1,200,000
                                                                                ====================================
</TABLE>

See notes to Financial Statements

                                      F-103
<PAGE>
175-295
<TABLE>


<CAPTION>

                                             THE CAPITAL STATE BANK, INC.
                                        (A Development Stage Company for 1995)

                                       STATEMENTS OF SHAREHOLDERS' EQUITY
                                         For the Year Ended December 31, 1996
                                        and the Period from September 11, 1995,
                                       Date of Inception, to December 31, 1995

                                                                                                       Net
                                                                                                   Unrealized      Total
                                                                                   Retained        Gain             Share-
                                                 Common        Capital             Earnings        (Loss) on       holders'
                                                 Stock         Surplus             (Deficit)       Securities      Equity
                                          -----------------------------------------------------------------------------------------
BALANCE, SEPTEMBER 11, 1995,
<S>                                       <C>                 <C>              <C>                <C>             <C>    
     date of inception                    $           -       $      -         $         -        $      -        $     -

     Issuance of common stock for
        cash on December 11, 1995               1,200,000       10,398,528               -               -           11,598,528

     Net income (loss) during
        development stage                             -               -              (190,762)           -             (190,762)
                                          -----------------------------------------------------------------------------------------

BALANCE, DECEMBER 31, 1995                      1,200,000       10,398,528           (190,762)           -           11,407,766

     Net income (loss)                             -                -                (152,614)           -             (152,614)

     Change in net unrealized gain
        (loss) on securities                       -                -                    -             (32,178)         (32,178)
                                          -----------------------------------------------------------------------------------------


BALANCE, DECEMBER 31, 1996                $     1,200,000   $   10,398,528     $     (343,376)    $    (32,178)  $   11,222,974
                                          =========================================================================================


</TABLE>




                        See Notes to Financial Statements

                                      F-104
<PAGE>
176-295
<TABLE>
<CAPTION>


                                             THE CAPITAL STATE BANK, INC.
                                        (A DEVELOPMENT STAGE COMPANY FOR 1995)
                                               STATEMENTS OF CASH FLOWS
                                         FOR THE YEAR ENDED DECEMBER 31, 1996
                                        AND THE PERIOD FROM SEPTEMBER 11, 1995,
                                        DATE OF INCEPTION, TO DECEMBER 31, 1995

                                                                                         1996              1995
                                                                                    ---------------------------------
CASH FLOWS FROM OPERATING ACTIVITIES
<S>                                                                                  <C>              <C>           
     Net income (loss)                                                               $    (152,614)   $    (190,762)
     Adjustments to reconcile net income
         to net cash provided by operating activities:
     Depreciation                                                                          105,863           10,548
     Provision for loan losses                                                             123,800            6,500
     Deferred income tax expense (benefit)                                                (107,842)        (137,236)
     Amortization of organization costs                                                      3,576              298
     Amortization of prepaid land lease                                                      5,500            2,000
     Amortization of security premiums and (accretion)
         of discounts, net                                                                    (833)          -
     Decrease (increase) in other assets                                                     9,547         (362,310)
     Decrease (increase) in accrued interest receivable                                   (184,003)            (870)
     Increase (decrease) in other liabilities                                              127,493           86,991
                                                                                     --------------------------------
         Net cash provided by (used in) operating activities                               (69,513)        (584,841)
                                                                                     --------------------------------

CASH FLOWS FROM INVESTING ACTIVITIES
     Purchases of securities available for sale                                         (4,997,500)      (2,000,000)
     Principal collected on (loans made to) customers, net                             (16,002,334)        (367,530)
     Purchases of bank premises and equipment                                              (26,873)      (1,489,522)
     (Increase) decrease in Federal funds sold, net                                      6,751,000      (10,235,000)
     (Increase) decrease in interest bearing deposits with
         other banks                                                                    (1,536,279)          -
     Proceeds from sale of repossessed assets                                                2,450           -
                                                                                     --------------------------------
         Net cash provided by (used in) investing activities                           (15,809,536)     (14,092,052)
                                                                                     --------------------------------

CASH FLOWS FROM FINANCING ACTIVITIES
     Net increase (decrease) in non interest bearing deposits                              556,711          121,966
     Net increase (decrease) in NOW accounts and savings accounts                        5,374,140        2,211,693
     Proceeds from the sales of (payments for matured)
         time deposits, net                                                              9,998,657        1,074,077
     Proceeds from the sale of common stock                                                    -         11,598,528
                                                                                     --------------------------------
         NET CASH PROVIDED BY (USED IN) FINANCING ACTIVITIES                             15,929,508      15,006,264
                                                                                     --------------------------------

     Increase (decrease) in cash and due from banks                                          50,459         329,371

Cash and due from banks:
     Beginning                                                                              329,371            -
     Ending                                                                          $      379,830   $     329,371
                                                                                     ================================

SUPPLEMENTAL DISCLOSURES OF CASH FLOW
     INFORMATION
     Cash payments for:
         Interest on deposits                                                        $      384,315   $         508
                                                                                     =================================

         Interest on short-term debt, net of
              interest capitalized                                                   $             -  $      17,621
                                                                                     =================================

     Other assets acquired in settlement of loans                                    $          2,450 $        -
                                                                                     =================================
</TABLE>

See Notes to Financial Statements

                                      F-105
<PAGE>
177-295




                          THE CAPITAL STATE BANK, INC.
                     (A Development Stage Company for 1995)

                          NOTES TO FINANCIAL STATEMENTS

NOTE 1. SIGNIFICANT ACCOUNTING POLICIES

     The  accounting and reporting  policies of The Capital State Bank,  Inc. (A
     Development  Stage  Company  for  1995),   conform  to  generally  accepted
     accounting  principles  and to the  general  practices  within the  banking
     industry.  The following is a summary of the Bank's significant  accounting
     policies.

     ORGANIZATION  AND  DEVELOPMENT  OF THE BANK: The Bank was  incorporated  on
     --------------------------------------------
     September 11, 1995, and undertook an offering to sell  1,200,000  shares of
     its $1 par value  stock for $10 per share.  On  December  11,  1995,  after
     completion of the stock  offering and  obtaining  the requisite  regulatory
     approvals,  the Bank was capitalized with the $12,000,000 proceeds from the
     stock  offering,  net of $401,472  in  registration  costs.  The results of
     operations of the newly  organized  Bank from  September 11, 1995,  date of
     inception,  to  December  31,  1995,  are  reflected  in  the  accompanying
     financial  statements.  The Bank was considered a development  stage entity
     for the period from September 11, 1995, to December 31, 1995.

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

     PRESENTATION OF CASH FLOWS: For purposes of reporting cash flows,  cash and
     --------------------------
     due from banks includes cash on hand and non interest  bearing  amounts due
     from banks  (including cash items in process of clearing).  Cash flows from
     demand deposits, NOW accounts,  savings accounts and Federal funds sold are
     reported net since their  original  maturities  are less than three months.
     Cash flows from loans and  certificates of deposits and other time deposits
     are reported net.

     SECURITIES: Securities are classified as "held to maturity", "available for
     ----------
     sale" or  "trading"  according  to  management's  intent.  The  appropriate
     classification  is  determined at the time of purchase of each security and
     re-evaluated  at each reporting  date. The  appropriate  classification  is
     determined as follows:

                                                                      
          Securities  held to maturity - Debt  securities for which the Bank has
          ----------------------------
          the  positive  intent and ability to hold to maturity  are reported at
          cost,   adjusted  for   amortization  of  premiums  and  accretion  of
          discounts. There are no securities classified as "held to maturity" in
          the accompanying financial statements.

          Securities  available for sale - Securities not classified as "held to
          ------------------------------
          maturity" or as "trading"  are  classified  as  "available  for sale".
          Securities classified as "available for sale" are those securities the
          Bank  intends  to hold  for an  indefinite  period  of  time,  but not
          necessarily to maturity.  "Available for sale" securities are reported
          at estimated fair value net of unrealized  gains or losses,  which are
          adjusted  for  applicable  income  taxes,  and  reported as a separate
          component of shareholders' equity.

          Trading  securities - There are no securities  classified as "trading"
          -------------------
          in the accompanying financial statements.

     Realized  gains and losses on sales of  securities  are  recognized  on the
     specific  identification method.  Amortization of premiums and accretion of
     discounts are computed using methods which approximate the interest method.

                                      F-106
<PAGE>
178-295
                          NOTES TO FINANCIAL STATEMENTS

     LOANS AND  ALLOWANCE  FOR LOAN  LOSSES:  Loans are  stated at the amount of
     --------------------------------------
     unpaid principal,  reduced by an allowance for loan losses. Interest income
     on  loans  is  accrued  and  credited  to  operations  using  methods  that
     approximate a level yield on principal amounts outstanding.

     The allowance for loan losses is maintained at a level considered  adequate
     to provide for losses that can be reasonably anticipated.  The allowance is
     increased by  provisions  charged to  operating  expense and reduced by net
     charge-offs. The Bank makes continuous credit reviews of the loan portfolio
     and considers current economic conditions,  historical loan loss experience
     of similar  banks,  review of specific  problem  loans and other factors in
     determining  the  adequacy  of the  allowance  for loan  losses.  Loans are
     charged against the allowance for loan losses when management believes that
     collectibility is unlikely.

     A loan is impaired when,  based on current  information  and events,  it is
     probable  that the Bank  will be  unable  to  collect  all  amounts  due in
     accordance  with the  contractual  terms of the  specific  loan  agreement.
     Impaired  loans,   other  than  certain  large  groups  of  smaller-balance
     homogeneous  loans that are  collectively  evaluated  for  impairment,  are
     required to be reported at the present value of expected  future cash flows
     discounted   using  the  loan's  original   effective   interest  rate  or,
     alternatively,  at the loan's observable market price, or at the fair value
     of the loan's  collateral if the loan is collateral  dependent.  The method
     selected to measure  impairment  is made on a  loan-by-loan  basis,  unless
     foreclosure  is deemed to be probable,  in which case the fair value of the
     collateral method is used.

     Loans are placed on non-accrual  status when  management  believes that the
     borrower's financial condition,  after giving consideration to economic and
     business  conditions and  collection  efforts,  is such that  collection of
     interest is doubtful.  Interest is accrued  daily on impaired  loans unless
     the loan is placed on  non-accrual  status.  Impaired  loans are  placed on
     non-accrual  status when the  payments of  principal  and  interest  are in
     default for a period of 90 days,  unless the loan is both  well-secured and
     in the process of collection.  Interest on non-accrual  loans is recognized
     primarily using the cost-recovery method.

     Certain loan fees and direct loan costs are recognized as income or expense
     when incurred.  Statement Number 91 of the Financial  Accounting  Standards
     Board  requires  that such  fees and costs be  deferred  and  amortized  as
     adjustments  to the related loan's yield over the  contractual  life of the
     loan.  The Bank's method of  recognition of loan fees and direct loan costs
     produce  results which are not  materially  different from those that would
     have been recognized had Statement Number 91 been adopted.

     BANK PREMISES AND EQUIPMENT: Bank premises and equipment are stated at cost
     ---------------------------
     less accumulated  depreciation.  Depreciation is computed  primarily by the
     straight-line  method for Bank  premises and  equipment  over the estimated
     useful  lives of the  assets.  Repairs  and  maintenance  expenditures  are
     charged to operating expenses as incurred. Major improvements and additions
     to premises and equipment are capitalized.

     ORGANIZATION COSTS: Organization costs, which are insignificant,  are being
     ------------------
     amortized on a straight-line  basis over a period of 60 months beginning in
     December 1995.

     INCOME TAXES:  Deferred tax assets and liabilities are determined  based on
     ------------
     differences  between the  financial  statement  and tax bases of assets and
     liabilities that will result in taxable or deductible amounts in the future
     based on enacted tax laws and rates  applicable to the periods in which the
     differences are expected to affect taxable income.  Deferred tax assets and
     liabilities  are  adjusted for the effects of changes in tax laws and rates
     on the date of enactment.

     Valuation  allowances are  established,  when deemed  necessary,  to reduce
     deferred tax assets to the amount expected to be realized.

                                      F-107
<PAGE>
179-295

                          NOTES TO FINANCIAL STATEMENTS

     The provision for income taxes includes  Federal and state income taxes and
     is based on pretax income  reported in the financial  statements,  adjusted
     for transactions  that may never enter into the computation of income taxes
     payable.

     EARNINGS PER SHARE:  Earnings per common share are computed  based upon the
     ------------------
     weighted average shares outstanding.

     RECLASSIFICATIONS:  Certain accounts in the financial  statements for 1995,
     -----------------
     as previously  reported,  have been reclassified to conform to current year
     classifications.

NOTE 2.  CASH CONCENTRATIONS

     At  December  31,  1996,  the Bank  had a  concentration  of risk  totaling
     $3,220,000 in its cash balances on deposit with First USA Bank. At December
     31,  1995,  the Bank had a  concentration  of risk in its cash  balances on
     deposit  with  Huntington   National  Bank  and  United  National  Bank  of
     $6,277,514 and $4,013,014,  respectively. These cash balances are comprised
     of  balances in due from  correspondent  accounts,  Federal  funds sold and
     interest bearing deposits, and are generally unsecured by the correspondent
     bank.

NOTE 3.  SECURITIES

     The amortized cost, unrealized gains and losses and estimated fair value of
     the Bank's  securities  at December 31, 1996 and 1995,  are  summarized  as
     follows:
<TABLE>
<CAPTION>


                                                                                                            Carrying
                                                                                                             Value
                                                                                                           (Estimated
                                                          Amortized                 Unrealized                Fair
                                                                             ----------------------
                                                             Cost             Gains           Losses          Value)
                                                       ---------------------------------------------------------------
         1996
              Available for sale:
                  U.S. Government agencies
<S>                                                    <C>             <C>             <C>             <C>           
                      and corporations                 $    6,998,333  $         9,958 $        58,713 $    6,949,578
                                                       ===============================================================

         1995
              Available for sale:
                  U.S. Government agencies
                      and corporations                 $    2,000,00   $             - $             - $    2,000,000
                                                       ===============================================================
</TABLE>


     The  maturities,  amortized  cost and  estimated  fair value of the Bank's
     securities at December 31, 1996, are summarized as follows:
                                      
                                                          Available for Sale
                                                       -------------------------
                                                                       Carrying
                                                                         Value
                                                                      (Estimated
                                                         Amortized       Fair
                                                         Cost            Value)
     Due within 1 year                                 $    -        $      -
     Due after 1 but within 5 years                     6,998,333      6,949,578
                                                       -------------------------

        Total                                          $6,998,333    $ 6,949,578
                                                       =========================

     Maturities  presented in the above  schedule  are based on the  contractual
     maturity date of the securities. All securities owned at December 31, 1996,
     have provisions  which allow the issuer to "call" the security prior to its
     contractual maturity date. Should these "call" provisions be exercised, the
     scheduled maturities disclosed above may be altered.

                                      F-108
<PAGE>
180-295
                          NOTES TO FINANCIAL STATEMENTS


     At December 31, 1996, securities having an amortized cost of $1,150,000 and
     an  estimated  fair  value of  $1,148,196  were  pledged  to secure  public
     deposits and for other purposes required or permitted by law.

NOTE 4. LOANS

<TABLE>
<CAPTION>

                                                                                              1996              1995
                                                                                  ----------------------------------

<S>                                                                               <C>                <C>           
                  Commercial financial and agriculture                            $      1,358,418   $      200,000
                  Real estate:
                      Single family residential                                          7,477,960              -
                      Commercial                                                         2,769,273              -
                      Revolving home equity                                                590,097              -
                      Construction                                                         552,807              -
                  Consumer installment                                                   3,615,859          167,530
                                                                                  ----------------------------------
                          TOTAL LOANS                                                   16,364,414          367,530
                      Less allowance for loan losses                                       127,300            6,500
                                                                                  ----------------------------------

                          LOANS, NET                                              $     16,237,114   $      361,030
                                                                                  ==================================
</TABLE>


     Scheduled  maturities  on  loans,  without  regard  to  scheduled  periodic
     principal  repayments on amortizing  loans,  are as follows at December 31,
     1996:
<TABLE>
<CAPTION>

                                                                     Due After
                                                  Due Within         1 Year but         Due After
                                                       1 Year     Within 5 Years          5 Years              Total
                                               -----------------------------------------------------------------------

              FIXED RATE:
<S>                                            <C>              <C>               <C>                <C>           
                  Commercial                   $      27,001    $      248,596    $         68,754   $      344,351
                  Commercial real estate               9,537         1,824,929             655,350        2,489,816
                  Single family real estate,
                      including home equity          100,035         2,038,653           5,303,216        7,441,904
                  Construction                       160,661            -                   -               160,661
                  Consumer installment               292,245         2,462,694             625,937        3,380,876
                                               ----------------------------------------------------------------------
                      TOTAL FIXED RATE LOANS         589,479         6,574,872           6,653,257       13,817,608
                                               ----------------------------------------------------------------------

              FLOATING RATE:
                  Commercial                         684,531           329,537                 -          1,014,068
                  Commercial real estate             123,260              -                156,197          279,457
                  Single family real estate,
                      including home equity           37,643           199,008             389,501          626,152
                  Construction                       194,004            18,098             180,044          392,146
                  Consumer installment               112,698            28,815              93,470          234,983
                                               ----------------------------------------------------------------------

                      TOTAL FLOATING RATE
                          LOANS                    1,152,136           575,458             819,212        2,546,806
                                               ----------------------------------------------------------------------
                      TOTAL LOANS              $   1,741,615   $     7,150,330   $       7,472,469  $    16,364,414
                                               ======================================================================
</TABLE>

     Substantially  all real estate loans outstanding were originated under 3, 5
     or 7 year  balloon  terms with  amortization  periods of generally 15 to 25
     years.  Interest rates on floating rate loans generally  reprice within one
     year based on indices which are set by sources  independent of the Bank and
     are subject to interest  rate  floors,  caps and  ceilings  which may limit
     changes in the interest rate over the life of the loan.



                                      F-109
<PAGE>
181-295

                          NOTES TO FINANCIAL STATEMENTS

     LOANS TO RELATED PARTIES:  The Bank has had, and may be expected to have in
     ------------------------
     the future,  banking  transactions  in the ordinary course of business with
     directors,  principal  officers,  their  immediate  families and affiliated
     companies in which they are principal stockholders (commonly referred to as
     related parties),  all of which have been in the opinion of management,  on
     the same terms including interest rates and collateral, as those prevailing
     at the time for comparable transactions with others.

     The  following  presents the activity  with respect to related  party loans
     aggregating  $60,000 or more to any one related party during the year ended
     December  31, 1996,  and from the period  December 11, 1995 to December 31,
     1995:

                                                         1996               1995
                                              ----------------------------------
     Balance beginning                          $         -        $       -
         Additions                                     1,458,918           -
         Amounts collected                                71,114           -
                                              ----------------------------------

     Balance, ending                            $       1,387,804  $       -
                                              ==================================

     At  December  31,  1996,  outstanding  loans  to  directors,  officers  and
     employees  totaled  $1,499,255.  Commitments  to extend credit under unused
     open lines of credit to such individuals totaled approximately  $210,000 at
     December  31,  1996.  At  December  31,  1995,  the  Bank  did not have any
     outstanding loans or lines of credit to directors, officers or employees.

     CONCENTRATION OF CREDIT RISK: The Bank grants  installment,  commercial and
     ----------------------------
     residential  loans to  customers  primarily  in Kanawha,  Boone and Lincoln
     Counties, West Virginia and adjacent counties. Although the Bank strives to
     maintain a  diversified  loan  portfolio,  exposure to credit losses can be
     adversely   impacted  by  downturns  in  local   economic  and   employment
     conditions.  Major  employment  within  the  market  area  is  diverse  but
     primarily  includes the industries of government,  health care,  education,
     coal production and related services,  and various professional,  financial
     and related service industries.

     The Bank accepts  chattel  paper  without  recourse  from various  approved
     businesses,  primarily automobile dealerships, within its lending area. The
     Bank has sole  discretion  whether to purchase such paper on a case by case
     basis  which is  evaluated  substantially  under the Bank's  normal  credit
     underwriting  standards  and is  generally  secured  by a first lien on the
     property purchased by the borrower.  At December 31, 1996, and December 31,
     1995,  respectively,  such loans  approximated  $1,759,000  and $104,000 of
     which  approximately  86.8%  and  100.0%  were  purchased  from  businesses
     considered to be a related party to the Bank.


NOTE 5.  ALLOWANCE FOR LOAN LOSSES

     An analysis of the  allowance  for loan losses for the year ended  December
     31, 1996 and the period from  September  11, 1995,  date of  inception,  to
     December 31, 1995, is as follows:

                                                          1996          1995
                                                      --------------------------
     BALANCE, BEGINNING OF PERIOD                     $     6,500  $      -
                                                      --------------------------
     LOSSES:
         Commercial financial and agriculture                -            -
         Real estate                                         -            -
         Consumer installment                               3,000         -
                                                      --------------------------
             Total                                          3,000         -
                                                      --------------------------

                                      F-110
<PAGE>
182-295
                          NOTES TO FINANCIAL STATEMENTS


                                                           1996        1995
                                                      --------------------------
      RECOVERIES
         Commercial financial and agriculture          $      -       $    -
         Real estate                                          -            -
         Consumer installment                                 -            -
                                                      --------------------------
              TOTAL                                           -            -
                                                      --------------------------
                  NET RECOVERIES (LOSSES)                 (3,000)          -
                                                      --------------------------
                  PROVISION FOR LOAN LOSSES              123,800         6,500
                                                      --------------------------

                  BALANCE, END OF PERIOD               $ 127,300      $  6,500
                                                      ==========================

     During  1996 and 1995,  the Company  did not have any loans  classified  as
     impaired.  For purposes of  evaluating  impairment,  the Company  considers
     groups of  smaller-balance  homogeneous  loans to include:  mortgage  loans
     secured by  residential  property,  other than  those  which  significantly
     exceed the bank's  typical  residential  mortgage  loan  amount and "other"
     loans,  which  include  small  balance,   overdraft  protection  lines  and
     installment loans to individuals.

NOTE 6.  BANK PREMISES AND EQUIPMENT

     The  major  categories  of Bank  premises  and  equipment  and  accumulated
     depreciation at December 31, 1996 and 1995, is summarized as follows:


                                                          1996            1995
                                                      --------------------------
          Building and improvements                 $   1,024,904  $  1,024,904
          Furniture and equipment                         491,491       464,618
                                                      --------------------------
                                                        1,516,395     1,489,522
          Less accumulated depreciation                  (116,411)      (10,548)
                                                      --------------------------
          BANK PREMISES AND EQUIPMENT, NET          $    1,399,984 $  1,478,974
                                                      ==========================


     Depreciation  expense for the year ended  December  31, 1996 and the period
     from September 11, 1995, date of inception,  to December 31, 1995,  totaled
     $105,863 and $10,548, respectively.

     Interest  costs  incurred to  construct  the Bank  building,  amounting  to
     $21,783, were capitalized in 1995 as part of building and improvements.

     During 1995, the Bank entered into a 50 year agreement to lease the land on
     which the Bank building is situated. The original term of the lease expires
     in the year 2045,  with an  additional  45 year  renewal  option  available
     through the year 2090. In consideration for this lease, the Bank made a one
     time, up front  payment of $300,000  covering the first 50 year lease term.
     Total rental  expense  incurred and  recognized  on this lease for the year
     ended  December 31, 1996 and the period from  September  11, 1995,  date of
     inception,   to  December  31,  1995,   approximated   $5,500  and  $2,000,
     respectively. The remaining amount of prepaid lease expense at December 31,
     1996 and 1995,  which is included in other  assets,  totaled  $292,500  and
     $298,000, respectively.


                                      F-111
<PAGE>
183-295




                          NOTES TO FINANCIAL STATEMENTS

NOTE 7.  DEPOSITS

     The  following  is a summary of  interest  bearing  deposits  by type as of
     December 31, 1996 and 1995:


                                                         1996             1995
                                                   -----------------------------
           NOW and Super NOW accounts             $     806,664    $     460,116
           Money market accounts                      5,758,685        1,660,703
           Savings accounts                           1,019,946           90,874
           Certificates of deposit                   10,936,308        1,072,077
           Individual retirement accounts               136,964            2,000
                                                   -----------------------------

                  Total                            $ 18,658,567    $   3,285,770
                                                   =============================

     Time  certificates of deposit in  denominations of $100,000 or more totaled
     $3,740,852  and  $507,477  at  December  31,  1996 and 1995,  respectively.
     Interest paid on time certificates in denominations of $100,000 or more was
     $114,005 for the year ended December 31, 1996, and $998 for the period from
     September 11, 1995, date of inception, to December 31, 1995.

     The following is a summary of the maturity  distribution of certificates of
     deposits in amounts of $100,000 or more as of December 31, 1996:


                                                       Amount            Percent
                                                    ----------------------------
           Three months or less                     $     991,328          26.5%
           Three through six months                     1,108,206          29.6%
           Six through twelve months                    1,205,008          32.2%
           Over twelve months                             436,310          11.7%
                                                    ----------------------------
                 Total                              $   3,740,852         100.0%
                                                    ============================


     A summary of the maturities of time deposits is as follows:

           Year                                                     Amount
          -------                                              -------------
           1997                                                $   9,879,692
           1998                                                      538,626
           1999                                                      168,095
           2000                                                      238,647
           2001                                                      111,248
           Thereafter                                                     -
                                                               -------------
             Total time deposits                               $  10,936,308
                                                               =============

     The Bank is holder of deposits from related parties totaling  approximately
     $3,524,000  or 18.2% of total  deposits  at  December  31,  1996,  of which
     approximately  $2,090,000  were from three  individuals  and their  related
     interests. Also, the Bank had a concentration of deposits from an unrelated
     party  totaling  approximately  $1,091,000  or 5.5% of  total  deposits  at
     December 31, 1996.

     At December 31, 1995,  deposits from related parties totaled  approximately
     $1,775,000 or 52.1% of total deposits,  of which  approximately  $1,565,000
     were from three individuals and their related interests.


                                      F-112
<PAGE>
184-295



                          NOTES TO FINANCIAL STATEMENTS

NOTE 8.  FINANCIAL INSTRUMENTS WITH OFF BALANCE SHEET RISK

     The Bank is a party to financial instruments with off-balance-sheet risk in
     the normal course of business to meet the financing needs of its customers.
     These  financial  instruments  include  commitments  to extend  credit  and
     standby letters of credit.  Those  instruments  involve to varying degrees,
     elements  of  credit  and  interest  rate  risk  in  excess  of the  amount
     recognized in the statement of financial position.  The contract amounts of
     these  instruments  reflect  the  extent  of  involvement  the  Bank has in
     particular cases of financial instruments.  At December 31, 1996, and 1995,
     respectively, the Bank's financial instruments with off-balance sheet
     risk were as follows:

<TABLE>
<CAPTION>

              Financial instruments whose contract                                              Contract    Amount

                    amounts represent credit risk                                                1996          1995
              -------------------------------------------                                --------------------------

<S>                                                                                      <C>            <C>      
              Commitments to extend credit                                               $     780,750  $       -
              Unused open lines of credit                                                      667,140          -
              Standby letters of credit and
                  financial guarantees written                                                 100,000          -
              Remaining commitments on
                  construction loans                                                           267,345          -
                                                                                         --------------------------- 
                      Total                                                              $   1,815,235  $       -
                                                                                         ===========================
</TABLE>

              

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

     Commitments  to extend credit are  agreements to lend to a customer so long
     as there is no  violation of any  condition  established  in the  contract.
     Commitments  generally  have fixed  expiration  dates or other  termination
     clauses  and  may  require  payment  of a  fee.  The  Bank  evaluates  each
     customer's  credit worthiness on a case-by-case  basis. The amount of
     collateral obtained, if deemed necessary upon extension of credit, is based
     on  management's  credit  evaluation.   Collateral  held  varies  but
     generally is secured by accounts receivable,  inventory,  equipment or real
     estate.

     Standby letters of credit are conditional commitments issued by the Bank to
     guarantee the performance of a customer to a third party.  These guarantees
     are primarily issued to support private borrowing arrangements.  The credit
     risk involved in issuing  letters of credit is essentially the same as that
     involved  in  extending  loans.  These  letters  of  credit  are  generally
     collateralized.

NOTE 9.  INCOME TAXES

     The  components  of  applicable  income tax expense  (benefit) for the year
     ended December 31, 1996,  and the period from  September 11, 1995,  date of
     inception, to December 31, 1995, is as follows:

                                      F-113
<PAGE>
185-295
<TABLE>
<CAPTION>
                          NOTES TO FINANCIAL STATEMENTS



                                                                                             1996             1995
                                                                                    ----------------- ------------

                      Current:
<S>                                                                                 <C>               <C>     
                              Federal                                               $       -         $      -
                              State                                                         -                -
                                                                                    -------------------------------

                                                                                            -                -
                      Deferred:
                              Federal                                                      (74,893)       (111,477)
                              State                                                        (32,949)        (25,759)
                                                                                    -------------------------------

                                    Total                                           $    (107,842)    $   (137,236)
                                                                                    ===============================
</TABLE>




     A  reconciliation  between  the  amount  of  reported  income  tax  expense
     (benefit) and the amount computed by multiplying  the statutory  income tax
     rate by book  pretax  income for the year ended  December  31, 1996 and the
     period from September 11, 1995, date of inception, to December 31, 1995, is
     as follows:

<TABLE>
<CAPTION>

                                                                        1996                           1995
                                                        --------------------------------------------------------
                                                           Amount      Percent            Amount        Percent
                                                        --------------------------------------------------------
              Computed tax at applicable
<S>                                                     <C>              <C>           <C>              <C>   
                  statutory rate                        $   (88,555)     (34.0)        $    (111,519)   (34.0)
              Increase (decrease) in
                  taxes resulting from:
                  Deferred state income tax
                      benefit                               (32,949)     (12.7)              (25,759)    (7.8)
                  Other, net                                 13,662        5.3                     4        -
                                                        ---------------------------------------------------------
                      INCOME TAX EXPENSE
                         (BENEFIT) REPORTED             $  (107,842)     (41.4)        $    (137,236)    (41.8)
                                                        =========================================================
</TABLE>

     Deferred income taxes reflect the impact of "temporary differences" between
     amounts of assets and liabilities for financial reporting purposes and such
     amounts as measured for tax purposes.  Deferred tax assets and  liabilities
     represent  the future tax return  consequences  of  temporary  differences,
     which will  either be taxable or  deductible  when the  related  assets and
     liabilities are recovered or settled.

     The tax effects of temporary  differences  which create the Bank's deferred
     tax  assets  and  liabilities  as of  December  31,  1996 and 1995,  are as
     follows:

<TABLE>
<CAPTION>

                                                                                             1996          1995
                                                                                        ----------------------------
              DEFERRED TAX ASSETS:
<S>                                                                                      <C>            <C>        
                  Start up costs deferred for tax purposes                               $    79,606    $   107,024
                  Federal and state net operating loss carryforward                          190,242         48,851
                  Depreciation                                                                -                 550
                  Net unrealized losses on securities                                         16,577            -
                  Allowance for loan losses                                                   11,570            -
                  Other                                                                        1,203            109
                                                                                         ---------------------------

                      TOTAL                                                                  299,198        156,534
                                                                                         ---------------------------

              DEFERRED TAX LIABILITY:
                  Allowance for loan losses                                                      -           19,298
                  Depreciation                                                                37,543            -
                                                                                         ----------------------------

                                                                                              37,543         19,298
                                                                                         ----------------------------
                      NET DEFERRED TAX ASSET                                             $   261,655    $   137,236
                                                                                         ============================
</TABLE>


     During  1996 and  1995,  net  operating  loss  carryforwards  approximating
     $330,000 and $116,000,  respectively, for Federal income taxes and $466,000
     and $132,000,  respectively, for State income taxes were created for use to
     offset the Bank's future taxable income.

     As of December 31, 1996, respectively,  the Bank had approximately $446,000
     in  Federal  income  tax losses  and  $598,000  in State  income tax losses
     available as  carryforwards  to reduce  taxable  income in future  periods.
     These net operating loss  carryforwards  expire in varying  amounts through
     2011.

                                      F-114
<PAGE>
186-295




                          NOTES TO FINANCIAL STATEMENTS

NOTE 10.      SHORT-TERM BORROWING

     During 1996, the Bank did not incur any short-term borrowings. During 1995,
     the Bank's short-term borrowing consisted of advances under a line of
     credit  with  another  Bank.  The  proceeds  were used to Fund the  initial
     start-up  stage  of the  Bank  and  the  line of  credit  was  repaid  upon
     completion of the common stock offering.

     The following  information is provided  relative to this obligation for the
     period ended December 31, 1995:
<TABLE>
<CAPTION>

                                                                                            Line of
                                                                                            Credit
                                                                                           -------------
<S>                                                                                        <C>         
                  Amount outstanding at December 31, 1995                                  $          -
                  Weighted average interest rate at December 31, 1995                                N/A
                  Maximum month-end amount outstanding                                     $   1,975,000
                  Average daily amount outstanding                                         $     809,182
                  Weighted average interest rate for the year                                      8.25%
</TABLE>

NOTE 11.      COMMITMENTS AND CONTINGENT LIABILITIES

     COMMITMENTS  UNDER  SERVICING  AGREEMENT:  The Bank has  contracted  with a
     ----------------------------------------
     third-party  service center to perform  substantially  all electronic  data
     processing  services  for the Bank.  Pursuant  to this  agreement,  certain
     payments may become due if the  agreement  is  terminated  before  December
     2000.  As of December  31,  1996,  the  contingent  liability to the Bank's
     service  center is estimated to  approximate  the actual costs  incurred in
     connection with the  termination  plus 25% of these  termination  costs, in
     addition to  approximately  $255,000 for  estimated  payments due under the
     remaining term of the contract.

     EMPLOYMENT CONTRACTS:  The Bank has entered into employment agreements (the
     --------------------
     Agreements)  with  its  President  and  Executive  Vice  President.   These
     agreements provide for the payment of minimum salaries through December 31,
     2000.  Minimum  salaries  payable under these  Agreements  total  $180,000,
     $185,000, $190,000 and $195,000 for each of the remaining four years of the
     agreements.  In  addition,  the  agreements  provide  for  total  incentive
     compensation  payments  of up to .75% of after  tax net  income if the Bank
     achieves certain performance standards as outlined in the agreements.  This
     incentive  compensation  provision is effective for each of the years ended
     through December 31, 2000. During 1995 and 1996, no incentive  compensation
     was paid under the terms of these employment agreements.

     SUBSEQUENT  EVENT:  The Bank  received  notice in  January  1997,  that the
     -----------------
     largest  shareholder and other related parties planned to sell their shares
     to a West Virginia bank holding company, subject to regulatory approval.

NOTE 12.      FAIR VALUE OF FINANCIAL INSTRUMENTS

     The following  summarizes the methods and significant  assumptions  used by
     the  Bank  in  estimating   its  fair  value   disclosures   for  financial
     instruments.

     CASH AND DUE FROM  BANKS:  The  carrying  values of cash and due from banks
     ------------------------
     approximate their estimated fair values.

     FEDERAL  FUNDS SOLD AND INTEREST  BEARING  DEPOSITS  WITH OTHER BANKS:  The
     ----------------------------------------------------------------------
     carrying  values of Federal funds sold and interest  bearing  deposits with
     other banks approximate their estimated fair values.


                                      F-115
<PAGE>
187-295

                          NOTES TO FINANCIAL STATEMENTS

     SECURITIES:  Estimated fair values of securities are based on quoted market
     ----------
     prices,  where  available.  If  quoted  market  prices  are not  available,
     estimated  fair  values  are based on quoted  market  prices of  comparable
     securities.

     LOANS:  The estimated fair values for loans are computed based on scheduled
     ------
     future cash flows of principal and interest,  discounted at interest  rates
     currently  offered for loans with  similar  terms to  borrowers  of similar
     credit quality. No prepayments of principal are assumed.

     ACCRUED  INTEREST  RECEIVABLE AND PAYABLE:  The carrying  values of accrued
     -----------------------------------------
     interest receivable and payable approximate their fair values.

     DEPOSITS:  The estimated fair values of demand  deposits (i.e.  noninterest
     --------
     bearing  checking,  NOW, Super NOW, money market),  savings  accounts,  and
     other variable rate deposits approximate their carrying values. Fair values
     of fixed  maturity  deposits are  estimated  using a  discounted  cash flow
     methodology at rates currently  offered for deposits with similar remaining
     maturities. Any intangible value of long-term relationships with depositors
     is not considered in estimating the fair values disclosed.

     The fair values of the Bank's financial instruments as of December 31, 1996
     and 1995, are summarized below:

<TABLE>
<CAPTION>

                                                                       1996                              1995
                                                  ------------------------------------------------------------------
                                                                      Estimated                          Estimated
                                                     Carrying         Fair             Carrying          Fair
                                                      Amount          Value             Amount           Value
                                                  ------------------------------------------------------------------
              FINANCIAL ASSETS:
<S>                                               <C>              <C>               <C>              <C>          
                  Cash and due from banks         $     379,830    $     379,830     $     329,371    $     329,371
                  Interest bearing deposits
                      with other banks                1,536,279        1,536,279            -                -
                  Federal funds sold                  3,484,000        3,484,000        10,235,000       10,235,000
                  Securities available for sale       6,949,578        6,949,578         2,000,000        2,000,000
                  Loans                              16,237,114       16,167,628           361,030          361,030
                  Accrued interest receivable           184,873          184,873               870              870
                                                  ------------------------------------------------------------------
                                                   $ 28,771,674     $  28,702,188     $ 12,926,271     $ 12,926,271
                                                  ==================================================================
              FINANCIAL LIABILITIES:
                  Deposits                        $  19,337,244    $  19,359,623     $   3,407,736    $   3,407,736
                  Accrued interest payable              145,097          145,097             6,026            6,026
                                                  ------------------------------------------------------------------

                                                  $  19,482,341     $ 19,504,720      $  3,413,762    $   3,413,762
                                                  ===================================================================
</TABLE>



NOTE 13.      RESTRICTIONS ON DIVIDENDS AND CAPITAL

     Dividends  paid  by  the  Bank  are  subject  to  restrictions  by  banking
     regulations.  The  most  restrictive  provision  requires  approval  by the
     regulatory  agency if dividends  declared in any year exceed the year's net
     income,  as defined,  plus the  retained  net profits of the two  preceding
     years. Since the Bank has a net deficit,  there are no net retained profits
     available for distribution.

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

                                      F-116
<PAGE>
188-295

                          NOTES TO FINANCIAL STATEMENTS

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

     The Bank has not yet received formal  notification  through  examination by
     its primary regulatory  authority of its capital  categorization  under the
     regulatory framework for prompt corrective action. However, the Bank's most
     recent  financial  reporting  to the Bank's  primary  regulatory  authority
     categorizes  the  Bank  as  well  capitalized.  To be  categorized  as well
     capitalized,  the Bank  must  maintain  minimum  total  risk-based,  Tier I
     risk-based, and Tier I leverage ratios as set forth in the following table.
     There are no conditions or events since its last  financial  reporting that
     management believes have changed the institution's category.

     The  Bank's  actual  capital  amounts and ratios are presented in the
     following table (in thousands).

<TABLE>
<CAPTION>
                                                                                                  TO BE WELL CAPITALIZED
                                                                           FOR CAPITAL           UNDER PROMPT CORRECTIVE
                                                 ACTUAL                 ADEQUACY PURPOSES            ACTION PROVISIONS
                                           -----------------        ------------------------    ---------------------------
                                            AMOUNT      RATIO          AMOUNT         RATIO          AMOUNT         RATIO
                                      -------------------------------------------------------------------------------------
      AS OF DECEMBER 31, 1996:
<S>                                   <C>                <C>      <C>                  <C>      <C>                  <C>  
              Total Capital           $    11,128        64.2%    $     1,405          8.0%     $     1,757          10.0%
               (to Risk Weighted
                  Assets)
              Tier I Capital          $    11,001        63.4%    $       703          4.0%     $     1,054           6.0%
                (to Risk Weighted
                  Assets)
              Tier I Capital          $    11,001        37.7%    $     1,171          4.0%     $     1,464           5.0%
                (to Average Assets)

       AS OF DECEMBER 31,1995:
              Total Capital           $    11,340       258.3%    $       351          8.0%     $       438          10.0%
                (to Risk Weighted
                  Assets)
              Tier I Capital          $    11,285       257.1%    $       176          4.0%     $       263           6.0%
                (to Risk Weighted
                  Assets)
              Tier I Capital          $    11,285        96.4%    $       469          4.0%     $       586           5.0%
                (to Average Assets)

</TABLE>




                                      F-117



<PAGE>
189-295

                                     ANNEX A



                                                                             E-1

<PAGE>
190-295





                          AGREEMENT AND PLAN OF MERGER




                                 August 6, 1997


                                      Among


                            CAPITAL STATE BANK, INC.



                        SOUTH BRANCH VALLEY BANCORP, INC.


                                       and


                              CAPITAL INTERIM BANK

                                                                             E-2

<PAGE>
191-295


                                TABLE OF CONTENTS


AGREEMENT AND PLAN OF MERGER.................................................1

ARTICLE I....................................................................2
      PLAN OF MERGER.........................................................2
      1.1   Parties to Merger and Surviving Bank.............................2
      1.2   Terms of Merger..................................................2
      1.3   Effect of Merger.................................................3
      1.4   Consideration....................................................4
      1.5   Exchange of Shares...............................................4
      1.6   Articles of Incorporation and Bylaws of Surviving Bank...........5
      1.7   Additional Requirements..........................................5

ARTICLE II...................................................................5
      REPRESENTATIONS AND WARRANTIES.........................................5
      2.1   Representations and Warranties of South Branch and Capital
            Interim Bank.....................................................5
            Organization.....................................................6
            Authority........................................................6
            Financial Statements.............................................7
            Applications.....................................................7
            Authority to Exchange Shares.....................................7
            Registered Bank Holding Company..................................7
            Absence of Certain Changes.......................................7
            Litigation.......................................................8
            Absence of Undisclosed or Contingent Liabilities.................9
            No Adverse Event.................................................9
            SEC Reports......................................................9
            Capitalization...................................................9
            Registration....................................................10
            Title to Properties.............................................10
            Taxes ..........................................................10
            Subsidiary of South Branch......................................11
            ERISA ..........................................................11
            Absence of Defaults and Violation...............................11
            Other Transactions..............................................12
            Environmental Concerns..........................................12
            Matters Relevant to Tax Treatment...............................14
      2.2.  Representation and Warranties of Capital State..................15
            Organization....................................................16
            Authority of Capital State......................................16
            Capital Stock of Capital State..................................16
            Absence of Certain Changes......................................17
            Taxes ..........................................................18
            Litigation, Etc.................................................19
            Absence of Defaults and Violations..............................19
            Absence of Undisclosed Assets and of Undisclosed Contingent
                  Liabilities...............................................20
            Financial Statements............................................20
            Real Property...................................................21
            No Adverse Event................................................21
            Material Contracts..............................................21

                                                                             E-3
                                        i

<PAGE>
192-295
            ERISA ..........................................................21
            Regulatory Reports..............................................22
            Environmental Concerns..........................................22

ARTICLE III.................................................................23
      ADDITIONAL AGREEMENTS.................................................23
      3.1   Approval of Capital State Shareholders..........................23
      3.2   Approval of South Branch Shareholders and
                  Sole Shareholder of Capital Interim Bank..................23
      3.3   Rights of Dissenting Stockholders...............................23
      3.4   Regulatory Approval.............................................24
      3.5   Conduct of Business by Capital State Until Closing..............24
      3.6   Conduct of Business by South Branch Until Closing...............27
      3.7   Proxy Statement.................................................29
      3.8   Board of Directors and Executive Committee......................29

ARTICLE IV..................................................................30
      CONDITIONS............................................................30
      4.1   Conditions to Obligations of All Parties........................30
            Shareholder Approval of Transaction.............................30
            Capital Interim Bank............................................30
            Absence of Restraint............................................31
            Governmental Approvals..........................................31
            Compliance with Representations, Warranties and Additional
                  Agreements................................................31
            Securities Law Compliance.......................................31
            Confidentiality.................................................32
      4.2   Additional Conditions to Obligations of South Branch............32
            Counsel's Opinion...............................................32
            Affiliates Agreements...........................................33
            Due Diligence...................................................33
            South Branch Satisfaction with Loan Loss Reserve, Provision
                of Charge-Offs, Funding of Benefits Other Reserve Accounts,
                  etc.......................................................34
            Increase in Number of Shares....................................34
      4.3   Additional Conditions to Obligations of Capital State...........35
            Tax Opinion.....................................................36
            Due Diligence...................................................37
            Fairness Opinion................................................37

ARTICLE V...................................................................37
      CLOSING...............................................................37
      5.1   Closing.........................................................37

ARTICLE VI..................................................................38
      MISCELLANEOUS.........................................................38
      6.1   Termination.....................................................38
      6.2   Expenses........................................................39
      6.3   Survival of Provisions..........................................39
      6.4   Individual Directors of Capital State...........................39
      6.5   Amendment.......................................................40
      6.6   Assignability...................................................40
      6.7   Notices.........................................................40
      6.8   Entire Agreement................................................41

                                                                             E-4
                                       ii

<PAGE>
193-295


      6.9    Counterparts...................................................41
      6.10   Governing Law..................................................41
      6.11   Invalid Provisions.............................................41
      6.12   Headings and Subheadings.......................................42
      6.13   Third-Party Beneficiaries......................................42

EXHIBIT LIST................................................................44
      EXHIBIT A
            SOUTH BRANCH VALLEY BANCORP, INC.
                  REQUIRED DISCLOSURES
      EXHIBIT B
            ADOPTION AGREEMENT
      EXHIBIT C
            CAPITAL STATE BANK, INC. REQUIRED DISCLOSURES
      EXHIBIT D
            AFFILIATE'S AGREEMENT


                                                                             E-5
                                       iii

<PAGE>
194-295


                          AGREEMENT AND PLAN OF MERGER


     THIS  AGREEMENT AND PLAN OF MERGER (the  "Agreement"),  is made and entered
into as of this 6th day of August,  1997, among CAPITAL STATE BANK, INC., a West
Virginia banking  corporation  ("Capital  State");  SOUTH BRANCH VALLEY BANCORP,
INC., a West Virginia bank holding company, ("South Branch") and CAPITAL INTERIM
BANK,  a West  Virginia  banking  corporation  to be  formed  as a  wholly-owned
subsidiary of South Branch.

     WHEREAS,  Capital  State  is a  West  Virginia  state  banking  institution
organized  and existing  under the laws of the State of West  Virginia  with its
principal office in South Charleston, West Virginia;

     WHEREAS,  Capital Interim Bank will be organized as a West Virginia banking
institution with its principal office located in Charleston, West Virginia;

     WHEREAS,  South Branch is a West  Virginia  corporation  with its principal
office located in Moorefield,  West Virginia,  and is a registered  bank holding
company under the Bank Holding Company Act of 1956, as amended;

     WHEREAS,  the parties  hereto  desire to  accomplish  the merger of Capital
State  into  Capital  Interim  Bank with  Capital  Interim  Bank  surviving  and
operating under the name "Capital State Bank, Inc." (the "Merger");

     WHEREAS,  shareholders of Capital State will receive one (1) share of South
Branch common stock ("South Branch stock") for each 3.95 shares of Capital State
common stock ("Capital State stock") they own as  consideration  for the Merger;
provided, however that no fractional shares of South Branch stock will be issued
and in lieu thereof Capital State  shareholders will receive cash  consideration
as provided herein;

     WHEREAS,  Capital State has authorized capital of $1,200,000,  divided into
1,200,000  shares of common  stock of $1.00 par value,  of which  1,200,000  are
issued and  outstanding,  resulting in a capital  account of  $11,168,517,  with
surplus of $10,398,528 and undivided  profits of ($355,652),  and net unrealized
gain or loss on securities of ($96,968) as of March 31, 1997;

     WHEREAS, for federal income tax purposes,  the transactions are intended to
be  treated  as  a  tax  free   reorganization   under  Internal   Revenue  Code
ss.368(a)(2)(D).

                                                                             E-6
                                      1

<PAGE>
195-295

     NOW,  THEREFORE,   for  and  in  consideration  of  the  premises  and  the
representations,  warranties,  covenants and agreements  contained herein, South
Branch and Capital State do represent,  warrant, covenant and agree (and Capital
Interim Bank will represent, warrant, covenant and agree) as follows:

                                    ARTICLE I
                                   ----------
                                 PLAN OF MERGER
                                ----------------

     1.1 Parties to Merger and Surviving Bank. The parties to the Plan of Merger
         ------------------------------------ 
are Capital State Bank, Inc. and Capital Interim Bank. Capital State shall merge
with and into Capital Interim Bank under the charter of the latter,  pursuant to
the laws of West  Virginia  and the United  States.  At the time of the  Merger,
Capital State will cease to exist and Capital Interim Bank will be the Surviving
Bank. The name of the Surviving Bank shall be "Capital State Bank, Inc." and its
principal office will be in South Charleston, West Virginia.

     1.2 Terms of Merger.  The terms and  conditions of the Merger are set forth
         --------------- 
in this  Agreement.  Upon  satisfaction  of all of the terms and  conditions set
forth herein, the Merger shall be effective upon the date (the "Merger Effective
Date") so  indicated by the West  Virginia  Secretary  of State  ("Secretary  of
State").

     1.3  Effect  of  Merger.  Upon  consummation,  the  Merger  shall  have the
          ------------------
following effects: 

          (a)  The  Surviving  Bank  will,  upon  the  time  of the  Merger  and
     thereafter,   possess  all  of  the  rights,  privileges,   immunities  and
     franchises, of Capital Interim Bank and Capital State Bank, Inc.

          (b) All  property,  real,  personal  and  mixed,  and all debts due in
     whatever  amount,  and all other choses in action,  and all other interests
     belonging to or due to Capital Interim Bank and Capital State will be taken
     and deemed to be transferred  to and vested in Capital  Interim Bank as the
     Surviving Bank and all property,  real,  personal and mixed,  and all debts
     due in  whatever  amount,  and all other  choses in  action,  and all other
     interests  belonging to or due to Capital  Interim  Bank and Capital  State
     shall remain in the  Surviving  Bank without  further act, and the title to
     any real estate, or any interest therein, vested in Capital State shall not
     revert or be in any way impaired by reason of the Merger.

          (c) The Surviving Bank will be  responsible  and liable for all of the
     liabilities  and  obligations  of Capital  Interim Bank and Capital  State,
     respectively,  and  neither  the  rights of  creditors  nor liens  upon the
     property of Capital State shall be impaired by the Merger,  including,  but
     not limited to, any  liability of Capital State arising under its bylaws or
     the applicable laws of West Virginia in connection with the indemnification
     of directors and officers of Capital State arising at any time prior to the
     Merger Effective Date.


                                                                             E-7
                                      2

<PAGE>
196-295

          (d) The  Surviving  Bank will have a capital  stock  account  equal to
     $1,200,000,  divided  into  1,200,000  shares of common  stock of $1.00 par
     value,  all of which will be  issued,  with a surplus  of  $10,398,528  and
     undivided  profits  of  ($355,652)  and  net  unrealized  gain  or  loss of
     securities on ($96,968), such capital account to be adjusted to account for
     earnings between March 31, 1997 and the Merger Effective Date.

     1.4 Consideration. As consideration for the Merger, shareholders of Capital
         -------------
State,  who do not dissent to this  transaction  will be entitled to receive one
(1) share of South Branch stock for each 3.95 shares of Capital State stock they
own (the "Merger Consideration.")

     No  fractional  shares of South  Branch  stock  will be issued  and in lieu
thereof,  Capital State shareholders will be entitled to receive cash based upon
the $43.50 per share for South Branch stock,  without interest.  If, on or after
the date hereof, and prior to the Merger, the outstanding shares of South Branch
stock  are  changed  into  a  different   number  or  class  by  virtue  of  any
reclassification,  split,  stock  dividend or similar  event,  then the exchange
ratio provided  herein will be adjusted  proportionately.  The issuance of South
Branch stock for other  corporate  purposes,  as contemplated in Section 2.1(l),
will not result in an adjustment to the exchange ratio.  From and after the date
of the Merger,  the holders of  certificates  representing  Capital State shares
shall cease to have any rights with respect to such shares  (except  dissenters'
rights) and such shares will  thereafter be deemed  canceled and void.  The sole
rights of such shareholders  (excluding  dissenters'  rights) will be to receive
the Merger Consideration.

     1.5 Exchange of Shares.  Except for any shares of Capital State as to which
         ------------------
dissenters' rights are exercised pursuant to the West Virginia  Corporation Act,
ss.  31-1-122  (the  "West  Virginia   Appraisal   Statute"),   each  holder  of
certificates  representing  shares of the stock of Capital State will,  upon the
surrender to South Branch, or its agent, of such certificates in proper form, be
entitled to receive a certificate  or  certificates  representing  the number of
whole  shares of the common  stock of South  Branch  into which the  surrendered
certificates  shall  have  been  converted  by  reason  of  the  Merger.   Until
surrendered  for  exchange,   each  outstanding  certificate  of  Capital  State
submitted  for exchange for South Branch stock shall be deemed for all corporate
purposes to evidence  the  ownership of the full shares of stock of South Branch
into which such shares  have been  converted  by reason of the  Merger.  Until a
Capital State  shareholder's  outstanding  certificates  have been  surrendered,
South Branch may, at its sole discretion, withhold, with respect to such Capital
State shareholder, as applicable (i) the certificates representing the shares of
its stock into which such Capital  State  shares are  converted by reason of the
Merger;  and (ii) the  distribution  of any and all  dividends  and  payment for
fractional shares with respect to the stock of South Branch to which the Capital
State  shareholder  is  entitled.  Upon  the  delivery  to South  Branch  of the
outstanding  Capital State  certificates by a Capital State  shareholder,  there
will be delivered to the record holder thereof (i) the certificate  representing
the shares of the stock of South Branch to which the  exchanging  Capital  State
holder is  entitled,  (ii) any  dividends  and (iii) any payment for  fractional
shares, all without interest.

                                                                             E-8
                                      3

<PAGE>
197-295


     1.6 Articles of Incorporation and Bylaws of Surviving Bank. Upon the Merger
         ------------------------------------------------------
being consummated, the Articles of Incorporation of Capital Interim Bank will be
the Articles of  Incorporation  of the Surviving  Bank and the Bylaws of Capital
Interim Bank shall be the Bylaws of the Surviving Bank until altered, amended or
repealed in accordance  with their  provisions and applicable law. The Surviving
Bank will be a state chartered banking corporation.

     1.7  Additional  Requirements.  If at any time,  the  Surviving  Bank shall
          ------------------------
consider or be advised that any further  assignments,  conveyances or assurances
are necessary or desirable to vest, perfect or conform in the Surviving Bank the
title to any property or rights of Capital State or are  otherwise  necessary to
carry out the  provisions of the Plan of Merger and this  Agreement,  the proper
officers and directors of Capital  State as of the Merger  Effective  Date,  and
thereafter, the officers of the Surviving Bank, will execute and deliver any and
all property  assignments,  conveyances,  assurances,  and other  instruments to
vest,  perfect or confirm  title to any such property or rights in the Surviving
Bank and otherwise carry out the provisions of this Agreement.


                                   ARTICLE II
                                   ----------
                         REPRESENTATIONS AND WARRANTIES
                         ------------------------------

     2.1  Representations  and  Warranties  of South Branch and Capital  Interim
          ----------------------------------------------------------------------
Bank. Unless disclosed in Exhibit A hereto or previously disclosed in writing to
- ----
Capital  State,  as of the  date of this  Agreement,  and as of the  date of the
consummation of the transactions  contemplated  herein,  South Branch represents
and warrants, as of the date hereof, and Capital Interim Bank will represent and
warrant as of the date it executes the Adoption Agreement contained in Exhibit B
hereto,  and as of the date of  consummation  of the  transactions  contemplated
herein, the following to Capital State:

     (a)  Organization.  South  Branch  is  a  West  Virginia  corporation  duly
          ------------
organized,  validly existing and in good standing under the laws of the State of
West Virginia.  South Branch has the requisite  corporate power and authority to
own and lease its properties and to conduct its business as currently  conducted
and as currently contemplated to be conducted.  South Branch shall cause Capital
Interim  Bank to be to be  formed,  and as of the date of its  execution  of the
Adoption Agreement, it will be a duly organized,  validly existing West Virginia
banking  corporation  in good  standing  under  the  laws of the  State  of West
Virginia.

     (b)  Authority.  South Branch has and Capital  Interim Bank will have,  the
          ---------
power  to  enter  into  this  Agreement  and  to  consummate  the   transactions
contemplated  herein.  The  execution  and  delivery of this  Agreement  and the
consummation of the transactions  contemplated  herein have been duly authorized
by the Board of

                                                                             E-9
                                      4

<PAGE>
198-295


Directors of South Branch and will be so authorized by the Board of Directors of
Capital Interim Bank. South Branch, as sole shareholder of Capital Interim Bank,
will vote all  shares of  Capital  Interim  Bank in favor of the  Merger and the
transactions   contemplated  herein.  Upon  its  execution  and  delivery,  this
Agreement  constitutes the valid and legally binding  obligation of South Branch
and will constitute the valid and legally binding  obligation of Capital Interim
Bank upon execution of the Adoption Agreement. Subject to obtaining the permits,
approvals,  consents  and  authorizations  set forth in Article  IV hereto,  the
execution  and  delivery  of this  Agreement  does  not and  will  not,  and the
consummation  contemplated  herein will not,  violate (i) any  provisions of the
Articles of  Incorporation  or Bylaws of South Branch or Capital  Interim  Bank,
(ii) any laws of the State of West Virginia, or (ii) any material restriction to
which any of them is subject.

     (c)  Financial  Statements.  South Branch has  delivered  to Capital  State
          ----------------------
copies of its  audited  consolidated  financial  statements  for the fiscal year
ended December 31, 1996, and its unaudited consolidated financial statements for
the period ended March 31, 1997.  South Branch  represents and warrants that the
financial  statements  which  have  been or will be  delivered  pursuant  to any
provision of this Agreement  fairly present its financial  position of as of the
date  thereof and the results of its  operations  and its cash flows for each of
the respective  periods specified therein in conformity with generally  accepted
accounting principles applied on a consistent basis.

     (d)  Applications.   South  Branch  and  Capital  Interim  Bank,  with  the
          ------------
cooperation  of Capital State,  will cause to be filed all necessary  regulatory
applications with the appropriate bank regulators to accomplish the transactions
contemplated  herein.  South  Branch will pay all expenses  associated  with the
filing of such regulatory  applications,  excluding  legal,  accounting or other
expenses incurred by Capital State in connection therewith.

     (e) Authority to Exchange  Shares.  The shares of South Branch to be issued
         -----------------------------
pursuant to this Agreement are or will be duly authorized.  When issued upon the
terms and  conditions  specified in this  Agreement,  the shares will be validly
issued, fully paid and non-assessable. There are no preemptive or similar rights
with regard to the shares of South  Branch to be issued in  connection  with the
transactions  contemplated herein. The shares of South Branch stock to be issued
pursuant to this Agreement to Capital State  shareholders  will be, when issued,
registered with the SEC pursuant to an effective registration on Form S-4.

     (f) Registered Bank Holding Company. South Branch is a duly registered bank
         -------------------------------
holding company under the Bank Holding Company Act of 1956, as amended.

     (g) Absence of Certain  Changes.  Except as may be  disclosed  in Exhibit A
         --------------------------- 
hereto and made a part hereof, since March 31, 1997:


                                                                            E-10
                                      5

<PAGE>
199-295


          (i) There has been no  material  change in the  operations,  financial
     condition,  or results of operation of South  Branch or any  subsidiary  of
     South Branch which could have a material adverse effect on the consolidated
     assets,  financial  condition,  or  operations  of South Branch nor has any
     event or condition occurred which is known to its officers which may result
     in such a change;

          (ii) There has not been any damage,  destruction, or loss by reason of
     fire,  flood,  accident or other casualty  (whether insured or not insured)
     materially  and adversely  affecting  the  consolidated  assets,  financial
     condition or operations of South Branch;

          (iii)  Neither  South  Branch nor any  subsidiary  of South Branch has
     disposed of or agreed to dispose of any  properties  or assets  material to
     South Branch,  nor has it leased to others,  or agreed to so lease,  any of
     such material properties or assets; and

          (iv)  Except  for  the   issuance  of  shares  to  certain   directors
     consummated on June 18, 1997,  and  previously  disclosed to Capital State,
     South  Branch has not granted any warrant,  option or right to acquire,  or
     agreed  to  repurchase,  redeem or  otherwise  acquire,  any  shares of its
     capital  stock or any  other of its  securities  whatsoever,  except as set
     forth in 2.1(l) hereof.

          (v) There has not been any other event , condition or  development  of
     any kind which  materially  and  adversely  affects the  assets,  financial
     condition or  operations  of South  Branch,  and it has no knowledge of any
     such event,  condition or  development  which may  materially and adversely
     affect the assets, financial condition or operations of South Branch.

     (h) Litigation.  Except as disclosed in Exhibit A, neither South Branch nor
         -----------  
any  subsidiary  of South  Branch  is a party  to or,  to the  knowledge  of its
executive  officers,  threatened  with any litigation,  action,  governmental or
other  proceeding,  investigation,  strike or other  labor  dispute  which might
affect  the  validity  of  this  Agreement  or  which,  individually  or in  the
aggregate, might have a materially adverse effect on South Branch's consolidated
assets,  financial  condition,  operations or material  contractual  rights; and
there is no  outstanding  order,  writ,  injunction  or  decree  of any court or
governmental  agency against or materially  affecting South Branch or a material
portion of any of its consolidated businesses or assets.

     (i) Absence of Undisclosed or Contingent Liabilities.  Except to the extent
         ------------------------------------------------
reflected  on the March 31,  1997  consolidated  financial  statements  of South
Branch and its subsidiaries  delivered to Capital State,  there exists no claim,
liability,  obligation,  or any  known  asserted  claim,  secured  or  unsecured
(whether accrued,

                                                                            E-11
                                      6

<PAGE>
200-295


absolute, contingent or otherwise), that would have a material adverse effect on
the  consolidated  operations,  financial  condition or results of operations of
South Branch.

     (j) No Adverse  Event.  Since March 31,  1997,  there has been no change or
         -----------------
changes,  which,  individually  or in the aggregate,  has or have materially and
adversely affected the business of South Branch.

     (k) SEC Reports. The Form 10-K Annual Report to the Securities and Exchange
         ----------- 
Commission by South Branch for the year ended  December 31, 1996,  its quarterly
filings made during 1997 on Form 10-Q, and its current  reports made on Form 8-K
made during 1997,  if any, do not contain,  as of the date hereof or as of their
respective  dates,  any untrue statement of a material fact or omit to state any
material  fact  necessary  to make  the  statements  therein,  in  light  of the
circumstances under which such statements were made, not misleading.

     (l)  Capitalization.  As of June 30, 1997, the authorized  capital stock of
          ---------------
South Branch is 600,000  shares of common  stock,  par value of $7.50 per share.
412,827 are issued and  outstanding as of the date hereof and are fully paid and
nonassessable.  4,115 shares are held in treasury by South Branch.  South Branch
may issue  additional  shares or  options  or  similar  rights  pursuant  to its
Director  Deferred   Compensation  Plan,   Employee  Stock  Ownership  Plan,  in
connection with other  acquisitions,  in connection with the sale or transfer of
authorized  but unissued  shares at a price equal to or greater than book value,
and for other corporate purposes.

     (m)  Registration.  As soon as  practicable  after the date  hereof,  South
          ------------
Branch will cause a Registration  Statement (or, in the case of State "blue sky"
filings,  other appropriate form) to be filed with and declared effective by the
Securities and Exchange Commission,  appropriate agencies regulating securities,
and other governmental  agencies having jurisdiction,  with respect to the South
Branch stock to be issued pursuant to this Agreement. The Registration Statement
(and  other   appropriate   forms)  will  comply  as  to  form  with  applicable
requirements  of law and,  except  as to the  information  about  Capital  State
furnished  by it in  writing  for use in the  Registration  Statement  (or other
appropriate form), or written  information about Capital State contained therein
and  reviewed by it,  will  contain no untrue  statement  of any  material  fact
required to be stated  therein or necessary to make the statements  therein,  in
light of the  circumstances  under  which they were made,  not  misleading.  The
Registration  Statement and "blue sky" filings  contemplated  by this  Agreement
will be sufficient to ensure that the South Branch stock held by  non-affiliates
of Capital State may be freely resold without further registration.

     (n) Title to Properties.  South Branch and its  subsidiaries  have good and
         -------------------
marketable  title  to  all  of  their  property  and  assets  set  forth  on the
consolidated  balance  sheet of South  Branch as of March 31, 1997 subject to no
liens,  mortgages,  pledges,  encumbrances  or charges of any kind except  liens
reflected on said balance sheet, liens of record,  liens which do not materially
affect the current use of the property or liens for ad valorem taxes

                                                                            E-12
                                      7

<PAGE>
201-295


not yet due and  payable,  and all of their leases are in full force and effect,
and neither  South  Branch nor any of its  subsidiaries  is aware of any default
thereunder.

     (o) Taxes.  Except as disclosed  in Exhibit A hereto,  (i) South Branch and
         -----
its  subsidiaries  have  filed all  federal  income  tax  returns  and all other
federal, state, municipal and other tax returns which they are required to file,
have paid all taxes shown to be due on such returns and, in the opinion of their
respective chief executive and financial officers,  have adequately reserved for
all current taxes;  (ii) neither the Internal  Revenue  Service  ("IRS") nor any
other  taxing   authority  is  now   asserting   against  South  Branch  or  its
subsidiaries, or, to their knowledge, threatening to assert against them, or any
of them, any deficiency or claim for  additional  taxes,  interest or penalties;
and (iii) there is no pending or threatened  examination  of the federal  income
tax returns of South Branch or its subsidiaries  and, except for tax years still
subject to the  assessment  and  collection of additional  federal  income taxes
under the three-year period of limitations  described in IRC ss. 6501(a), no tax
year of South  Branch or its  subsidiaries  remains open to the  assessment  and
collection of additional federal income taxes.

     (p) Subsidiary of South Branch.  The subsidiary of South Branch consists of
         --------------------------
a national banking association which is duly organized,  validly existing and in
good standing  under  applicable  laws.  Such has the corporate  power,  and all
necessary Federal, state, and local banking and other authorizations, to own its
property  and  conduct its  business as  currently  conducted  and as  currently
contemplated  to be  conducted.  South Branch owns,  free and clear of liens and
encumbrances  of any  nature,  100% of the issued and  outstanding  stock of its
subsidiary.

     (q) ERISA. Unless disclosed in Exhibit A, (i) each plan subject to Title IV
         -----
or ERISA and  established  or  maintained  for persons,  including  employees or
former  employees of South Branch or any of its  subsidiaries  ("Plan") has been
maintained  and funded in accordance  with its terms and with all  provisions of
ERISA applicable  thereto;  (ii) no event reportable under Section 4043 of ERISA
has occurred and is continuing  with respect to any Plan;  (iii) no liability to
the Pension Benefit  Guaranty  Corporation has been incurred with respect to any
Plan, other than for premiums due and payable; (iv) no Plan has been terminated,
no  proceedings  have been made to terminate any Plan,  and no decision has been
made to terminate or institute proceedings to terminate any Plan; (v) no Plan is
a multi-employer  Plan; and (vi) there has been no cessation of, and no decision
has been made to cease,  operations  at a  facility  or  facilities  where  such
cessation could reasonably be expected to result in a separation from employment
of more than 20% of the total number of employees who are participants under any
Plan.

     (r) Absence of Defaults  and  Violation.  Except as  disclosed in Exhibit A
         ------------------------------------
attached hereto and made a part hereof,  neither South Branch nor its subsidiary
(i) are in default under any term or provision of any  mortgage,  deed of trust,
note, bond,  indenture,  commitment,  contract,  agreement,  franchise,  permit,
license,  lease or  instrument to which they are a party or by which any of them
or any of their  properties  is bound and which is material to the  consolidated
financial condition,  businesses or operations of South Branch, (ii) are subject
to any  decree,  order,  writ or  injunction  of any  court or  authority  which
materially restricts their operations or requires any material actions,

                                                                            E-13
                                      8

<PAGE>
202-295


(ii) are in violation of any law,  rule or  regulation  known and  applicable to
them which could materially affect the consolidated financial, assets businesses
or operations of South Branch; or (iv) has received notification from any agency
or department of federal,  state or local government or regulatory  authority or
the staff thereof  asserting  that any of them is not in compliance  with any of
the statutes, regulations, rules or ordinances which such governmental authority
or  regulatory  authority  enforces,  or  any  threat  to  revoke  any  license,
franchise,  permit or governmental  authorization  which could materially affect
the consolidated financial condition,  assets,  business, or operations of South
Branch or its subsidiary.

     (s) Other  Transactions.  Nothing herein shall be construed to limit at any
         -------------------
time the ability of South Branch or any of its  subsidiaries  from entering into
other  agreements or transactions  pursuant to which it or its  subsidiaries may
merge,  consolidate or affiliate with any other entity,  or acquire or establish
other branches or subsidiaries.

     (t) Environmental Concerns. Unless otherwise indicated in Exhibit A, to the
         ----------------------
knowledge of their  respective  chief  executive and chief  financial  officers,
neither South Branch nor its subsidiary bank own any property where:

                         1. Material  amounts of Hazardous  Substances have been
                    generated,  treated,  stored,  disposed of,  incinerated  or
                    recycled at or on the property;

                         2. Aboveground or underground storage tanks are or have
                    been located;

                         3. Spills, discharges,  releases,  deposits of material
                    amounts of any Hazardous Substances have occurred;

                         4. Hazardous  Substances have been released on adjacent
                    properties which could migrate onto the property;

                         5. An investigation or  administrative  proceeding by a
                    governmental agency or a lawsuit by a governmental agency or
                    private   third   party   occurred   involving    Applicable
                    Environmental Law and where the property contains conditions
                    which would give rise to such an event; or

                         6. Solid  waste as defined in the West  Virginia  Solid
                    Waste Management Act, West Virginia Code ss. 20-5F-1 et seq.
                    has been disposed of.

                                                                            E-14
                                      9

<PAGE>
203-295

     To the knowledge of their  respective  chief  executive and chief financial
officers,  neither  South Branch nor its  subsidiary  bank has a loan secured by
property  which is owned or  operated  by an entity or  person in  violation  of
Applicable  Environmental Law or has a condition which could lead to a violation
of Applicable Environmental Law.

     For purposes of this Agreement, (i) The term "Applicable Environmental Law"
shall include but shall not be limited to the laws and implementing  regulations
of  the  United  States  Government,  the  State  of  West  Virginia  and  local
governments,  whether currently in existence or hereafter enacted,  that govern:
(a) the existence, cleanup and/or remedy of hazardous substance contamination on
property;  (b)  the  protection  of  the  environment  from  released,  spilled,
deposited or  otherwise  emplaced  hazardous  substance  contamination;  (c) the
control of hazardous  substances  and hazardous  substance  waste;  and (d ) the
reporting,  use,  generation,  transport,  treatment  and  removal of  hazardous
substances  and (ii) The term  "Hazardous  Substance"  shall mean any  substance
which  at any  time is  toxic,  ignitable,  reactive  or  corrosive  and that is
regulated  by any  Applicable  Environmental  Law or which  has been or shall be
determined at any time by any agency or court to be a toxic, ignitable, reactive
or  corrosive  substance   regulated  under  Applicable   Environmental  Law  or
detrimental  to the  environment  or  health  of  living  organisms.  "Hazardous
Substance"  includes  any and all  materials or  substances  that are defined as
"hazardous  wastes",  "extremely  hazardous wastes" or a "hazardous  substances"
pursuant to any Applicable  Environmental Law. "Hazardous  Substance"  includes,
but is not restricted to asbestos,  polychlorinated  biphenyls ("PCBs"),  radon,
nuclear materials and petroleum.

     (u) Matters Relevant to Tax Treatment.
         ---------------------------------- 

          (i) South Branch has no plan or intention to liquidate Capital Interim
     Bank; to merge Capital  Interim Bank with or into another  corporation;  to
     sell or otherwise dispose of the stock of Capital Interim Bank; or to cause
     Capital  Interim Bank to sell or otherwise  dispose of any of the assets of
     Capital State acquired in the Merger, including South Branch stock acquired
     by Capital State pursuant to the Merger,  except for  dispositions  made in
     the ordinary  course of business or transfers  described in I.R.C.  Section
     368(a)(2)(C).

          (ii)  Following  the Merger,  Capital  Interim Bank will  continue the
     historic business of Capital State or use a significant  portion of Capital
     State's business assets in a business.

          (iii) South Branch has no plan or  intention  to reacquire  any of its
     stock issued in the Merger.

          (iv)  Neither  South  Branch nor Capital  Interim Bank has any plan or
     intention  to sell or  otherwise  dispose  of any of the  assets of Capital
     State acquired in the Merger, except for dispositions made in the

                                                                            E-15
                                      10

<PAGE>
204-295


     ordinary course of business, dispositions in arm's length transactions made
     to avoid duplicative facilities or to comply with regulatory  requirements,
     or transfers described in I.R.C. Section 368(a)(2)(C) of the Code.

          (v) Prior to the  Merger,  South  Branch will be in control of Capital
     Interim Bank within the meaning of I.R.C. Section 368(c).

          (vi)  Following  the  Merger,  Capital  Interim  Bank  will not  issue
     additional  shares of its stock that would  result in South  Branch  losing
     control of Capital Interim Bank within the meaning of Section 368(c).

          (vii)  Neither  South Branch nor Capital  Interim Bank are  investment
     companies, as defined in I.R.C. Section 368(a)(2)(F)(iii) and (iv).

          (viii)The  payment of cash to Capital  State  shareholders  in lieu of
     fractional  shares of South Branch stock is not  separately  bargained  for
     consideration  and is solely  for the  purpose of saving  South  Branch the
     expense and  inconvenience  of issuing  fractional  shares.  The total cash
     consideration  that  will  be  paid  in the  Merger  to the  Capital  State
     shareholders  instead of issuing  fractional  shares of South  Branch stock
     will  not  exceed  1% of  the  total  consideration  to be  issued  in  the
     transaction to Capital State  shareholders  in exchange for their shares of
     Capital State common stock.  The fractional share interests of each Capital
     State  shareholder will be aggregated and no Capital State shareholder will
     receive  cash for  fractional  shares in an amount equal to or greater than
     the value of one full share of South Branch stock.

          (ix) None of the compensation received by any shareholder-employees of
     Capital State will be separate  consideration  for, or allocable to, any of
     their  shares of Capital  State  stock;  none of the shares of South Branch
     stock received by any shareholder-employees  will be separate consideration
     for, or allocable to, any employment  agreement;  and the compensation paid
     to any  shareholder-employees  will be for services  actually  rendered and
     will be  commensurate  with amounts  paid to third  parties  bargaining  at
     arm's-length for similar services.

     2.2.  Representation  and Warranties of Capital State.  Unless disclosed in
           -----------------------------------------------
Exhibit C hereto or previously  disclosed in writing to South Branch,  as of the
date  of  this  Agreement  and  as of  the  date  of  the  consummation  of  the
transactions  contemplated  herein,  Capital State  represents  and warrants the
following to South Branch and Capital Interim Bank:

     (a) Organization. Capital State is a West Virginia banking institution duly
         ------------
organized,  validly existing and in good standing under the laws of the State of
West Virginia. It has all of the requisite corporate

                                                                            E-16
                                      11

<PAGE>
205-295


power and authority to own and lease its  properties and to conduct its business
as it is now being conducted and as currently contemplated to be conducted.

     (b) Authority of Capital State. Subject to all applicable state and federal
         -------------------------- 
regulatory approval and the requisite  shareholder  approval,  Capital State has
the  power  to  enter  into  this  Agreement  and  to  cause  the   transactions
contemplated  herein to be carried  out.  The  execution  and  delivery  of this
Agreement and the consummation of the transactions contemplated herein have been
duly  authorized  by the Board of  Directors  of Capital  State.  Except for the
ratification,  confirmation  and approval of this  Agreement by Capital  State's
stockholders,  no  other  acts or  proceedings  on its  part  are  necessary  to
authorize the  transactions  contemplated by this Agreement.  Upon its execution
and  delivery,  subject  only  to  shareholder  ratification,  confirmation  and
approval, this Agreement constitutes the valid and legally binding obligation of
Capital  State.  Subject to  obtaining  the  permits,  approvals,  consents  and
authorizations  set forth in Article IV hereto,  the  execution  and delivery of
this Agreement does not, and the  consummation of the  transaction  contemplated
herein will not, violate (i) any provision of the Articles of Incorporation,  or
the Bylaws of Capital  State,  (ii) any laws of the State of West Virginia or of
the United States of America or (iii) any other material restriction of any kind
or character to which  Capital  State is subject.  No  acceleration  of payment,
default,  breach or termination  will occur in any material respect by virtue of
the  consummation  of the  transaction  contemplated in this Agreement under any
material contract,  agreement, deed of trust, note, instrument,  order, judgment
or decree.

     (c) Capital Stock of Capital State.  Capital State has one class of capital
         ------------------------------ 
stock  consisting of 1,200,000  shares of  authorized  common stock having a par
value of $1.00 per share,  1,200,000  of which are issued and  outstanding.  The
outstanding  shares of Capital State stock have been duly and validly authorized
and issued and have not been issued in violation of any preemptive rights of any
of its  shareholders.  Capital  State  holds no shares of its stock as  treasury
stock and has not redeemed any shares within the last two (2) years.

     (d) Absence of Certain Changes. Since March 31, 1997:
         -------------------------- 

          (i) There has been no change  in the  assets,  consolidated  financial
     condition  or results of  operations  of Capital  State,  taken as a whole,
     which has had,  or changes  which in the  aggregate  have had a  materially
     adverse effect on Capital State's consolidated assets,  financial condition
     or  operations,  nor has any event or condition  occurred which is known to
     the officers of Capital State which may result in such a change or changes;

          (ii) There has not been any damage,  destruction, or loss by reason of
     fire,  flood,  accident or other casualty  (whether insured or not insured)
     materially  and  adversely  affecting  the assets,  financial  condition or
     operations of Capital State;


                                                                            E-17
                                      12

<PAGE>
206-295


          (iii) Capital State has not disposed of or agreed to dispose of any of
     its material  properties  or assets,  nor has either  leased to others,  or
     agreed to so lease, any of such material properties or assets;

          (iv)  There  has not been any  change  in the  authorized,  issued  or
     outstanding  capital stock of Capital  State or any material  change in the
     outstanding  debt of Capital  State,  other than changes due to payments in
     accordance  with the terms of such debt and other  than the  acceptance  of
     deposits by Capital State in the ordinary course of business;

          There has not been, nor will there be, any declaration,  setting aside
     or payment of any dividend or  distribution in respect of any shares of the
     common stock of Capital State.  Capital State shall not pay such a dividend
     for any quarter for which  Capital State  shareholders  will be entitled to
     receive a dividend as South Branch shareholders;

          (v) Capital  State has not granted at any time any warrant,  option or
     right to acquire, or agreed to repurchase, redeem or otherwise acquire, any
     shares  of its  capital  stock or any  other of its  securities  whatsoever
     except as granted or agreed in this Agreement;

          (vi) Other than the directors fees permitted by ss. 3.5(i) herein,  no
     change has occurred in the personnel who are key personnel  with respect to
     the  operations  of Capital  State;  nor has there been any increase in the
     compensation  or fees payable by Capital State to its directors,  officers,
     employees  or former  employees,  nor has there  been any  increase  in any
     loans, bonus, insurance, pension or other employee benefit plan, payment or
     arrangement  for or with  any of such  directors,  officers,  employees  or
     former employees;

          (vii)  Capital  State has not made any loan or advance,  other than in
     the ordinary course of business;

          (viii)Capital State has not made any expenditure or commitment for the
     purchase, acquisition,  construction or improvement of any material capital
     asset or of capital assets which in the aggregate would be material;

          (ix) Except transactions  contemplated  herein,  Capital State has not
     entered into any other material transaction, contract or lease, or incurred
     any other material obligation or liability; and

          (x) There has not been any other event,  condition or  development  of
     any kind which  materially  and  adversely  affects the  assets,  financial
     condition or operations of Capital State, and it has no

                                                                            E-18
                                      13

<PAGE>
207-295


     knowledge of any such event,  condition or development which may materially
     and  adversely  affect the assets,  financial  condition or  operations  of
     Capital State.

     (e) Taxes. As to taxes:
         ----- 

          (i)  Capital  State has filed all  federal  income tax returns and all
     other federal,  state, municipal and other tax returns which it is required
     to file,  has paid all taxes  shown to be due on such  returns  and, in the
     opinion of its chief  executive  and  financial  officers,  has  adequately
     reserved or recognized for all current and deferred taxes;

          (ii) Neither the IRS nor any other taxing  authority is now  asserting
     against Capital State, or, to its knowledge,  threatening to assert against
     either of them,  any material  deficiency or material  claim for additional
     taxes, interest or penalties;

          (iii)  There is no pending or  threatened  examination  of the federal
     income tax returns of Capital State and, except for tax years still subject
     to the assessment  and collection of additional  federal income taxes under
     the three year period of limitations  prescribed in IRC ss. 6501(a), no tax
     year of Capital  State  remains open to the  assessment  and  collection of
     additional federal income taxes; and

          (iv) There is no  pending or  threatened  examination  or  outstanding
     liability for any West Virginia state, local or city taxes,  except for tax
     liabilities not yet due and payable.

     (f) Litigation,  Etc.  Capital State is not a party to or, to the knowledge
         ----------------
of its executive officers, threatened with any litigation,  action, governmental
or other  proceeding,  investigation,  strike or other labor dispute which might
affect  the  validity  of  this  Agreement  or  which,  individually  or in  the
aggregate,  might have a  materially  adverse  affect on its  assets,  financial
condition or operations or on any of its material  contractual rights; and there
is no outstanding  material  order,  writ,  injunction or decree of any court or
governmental agency against or affecting Capital State or a material portion its
business or assets.

     (g) Absence of Defaults and Violations. Capital State is not (i) in default
         ---------------------------------- 
under  any  term or  provision  of any  mortgage,  deed of  trust,  note,  bond,
indenture, commitment, contract, agreement, franchise, permit, license, lease or
instrument to which it is a party or by which it or its properties are bound and
which is material to its financial  condition,  businesses or  operations,  (ii)
subject to any judgment,  decree or order of any court or order,  agreement,  or
similar  arrangement with a regulatory  authority which materially  restricts it
operations or requires any material action,  (iii) in violation of any law, rule
or regulation known and applicable to it which violation could

                                                                            E-19
                                      14

<PAGE>
208-295


materially affect their financial condition,  assets,  businesses or operations,
or (iv) in receipt of  notification  from any agency or  department  of federal,
state or local government or regulatory authority or the staff thereof asserting
that it is not in  compliance  with any of the statutes,  regulations,  rules or
ordinances which such governmental  authority or regulatory  authority  enforces
and which lack of compliance  could materially  affect the financial  condition,
assets,  business or  operations of Capital  State,  or any threat to revoke any
license,  franchise, permit or governmental authorization which could materially
affect its financial condition, assets, business or operations.

     (h)  Absence  of   Undisclosed   Assets  and  of   Undisclosed   Contingent
          ----------------------------------------------------------------------
Liabilities.  Except to the extent reflected on the latest financial  statements
- -----------
of Capital  State  delivered to South Branch,  Capital State has no  undisclosed
assets,  or any material  claim,  liability,  obligation,  or any known asserted
claim,  secured  or  unsecured,  any of  which  is  material  (whether  accrued,
absolute, contingent or otherwise), against it or its assets.


     (i)  Financial  Statements.  Capital  State has  delivered  to South Branch
          ---------------------
copies of the audited  financial  statements of Capital State for the year ended
December 31, 1996, and unaudited statements for the period ended March 31, 1997,
consisting of Balance Sheets, Statements of Income, and Statements of Changes in
Stockholders'  Equity and  Statements of Cash Flows and notes  thereto.  Capital
State  represents and warrants that its financial  statements which have been or
will be delivered pursuant to any provision of this Agreement fairly present the
financial  position of Capital  State as of the date  thereof and the results of
its operations for each period specified therein.

     (j) Real Property.  Capital State owns or leases the real property as shown
         -------------
on Exhibit C. It is the owner of good and marketable  title in fee simple of the
real property reflected on its books and records as being owned or leased by it.
Capital  State is entitled to  possession  of any leased  property  and all such
leases  are  valid and in full  force and  effect.  All real  property  owned by
Capital  State is free and clear of liens and  encumbrances  except for liens of
record,  liens which do not materially affect the current use of the property or
liens for ad valorem taxes not yet due and payable.

     (k) No Adverse Event. Since March 31, 1997, there has been no change, other
         ---------------- 
than changes in the ordinary course of business,  which,  individually or in the
aggregate,   has  or  have  materially  and  adversely  affected  the  financial
condition, results of operations or the businesses of Capital State.

     (l)  Material  Contracts.  Capital  State  is not a party  to,  or bound or
          -------------------
affected by, nor receives benefits under (i) any material agreement, arrangement
or commitment  not  cancelable  by it without  penalty,  other than  agreements,
arrangements  or  commitments  entered into in the  ordinary  course of business
consistent with

                                                                            E-20
                                      15

<PAGE>
209-295


its past practice and negotiated on an arm's length basis,  or (ii) any material
agreement,  arrangement or commitment  relating to the  employment,  election or
retention in office of any director or officer.

     (m)  ERISA.  As to ERISA,  (i) each plan  subject  to Title IV of ERISA and
          ------
established or maintained for persons including employees or former employees of
Capital State  ("Plan") has been  maintained  and funded in accordance  with its
terms  and  with  all  provisions  of ERISA  applicable  thereto;  (ii) no event
reportable  under  Section  4043 of ERISA has occurred  and is  continuing  with
respect to any Plan; (iii) no liability to Pension Benefit Guaranty  Corporation
has been  incurred  with  respect to any Plan,  other than for  premiums due and
payable;  (iv) no Plan has been terminated,  no proceedings have been instituted
to terminate  any Plan,  and no decision has been made to terminate or institute
proceedings  to terminate any Plan;  and (v) there has been no cessation of, and
no decision has been made to cease, operations at a facility or facilities where
such  cessation  could  reasonably  be expected to result in a  separation  from
employment  of  more  than  20%  of  the  total  number  of  employees  who  are
participants under any Plan.

     (n)  Regulatory  Reports.  Capital  State has filed  all  material  reports
          -------------------
required to be filed by it with all applicable banking regulators,  and with any
other regulatory  authority to which it must report,  and such reports have been
completed in accord with applicable regulations and requirements.  Any annual or
quarterly  filings or current reports required to be filed by Capital State with
the Federal Deposit Insurance Corporation do not contain, as of the date hereof,
or as of their  respective dates any untrue statement of a material fact or omit
to state any material fact necessary to make the statements therein, in light of
the circumstances under which such statements were made, not misleading.

     (o)  Environmental  Concerns.  To the knowledge of its chief  executive and
          -----------------------
chief financial officers, Capital State owns or leases no property where:

          (i) Material  amounts of  Hazardous  Substances  have been  generated,
     treated,  stored,  disposed  of,  incinerated  or  recycled  at or  on  the
     property;

          (ii)  Aboveground  or  underground  storage  tanks  are or  have  been
     located;

          (iii) Spills,  discharges,  releases,  deposits of material amounts of
     any Hazardous Substances have occurred;

          (iv) Hazardous  Substances  have been released on adjacent  properties
     which could migrate onto the property;


                                                                            E-21
                                      16

<PAGE>
210-295


          (v) An  investigation or  administrative  proceeding by a governmental
     agency  or a  lawsuit  by a  governmental  agency or  private  third  party
     occurred  involving  Applicable  Environmental  Law and where the  property
     contains conditions which would give rise to such an event; or

          (vi)  Solid  waste  as  defined  in  the  West  Virginia  Solid  Waste
     Management Act , West Virginia Code ss. 20-5F-1 et seq.

          To the knowledge of its chief executive and chief financial  officers,
     Capital State has no loan secured by property which is owned or operated by
     an entity or person in violation of Applicable  Environmental  Law or has a
     condition which could lead to a violation of Applicable Environmental Law.


                                   ARTICLE III
                                   -----------
                              ADDITIONAL AGREEMENTS
                              ---------------------

     3.1 Approval of Capital  State  Shareholders.  Capital State will submit to
         ----------------------------------------
its shareholders,  as part of the proxy materials prepared for its shareholders'
consideration,  this  Agreement  and the  transactions  contemplated  herein for
approval, ratification and confirmation by the holders of at least a majority of
the issued and outstanding shares in accordance with law.

     3.2 Approval of South Branch  Shareholders  and Sole Shareholder of Capital
         -----------------------------------------------------------------------
Interim Bank. South Branch will submit to its shareholders, as part of the proxy
- ------------
materials  prepared for its shareholders  consideration,  this Agreement and the
transaction  contemplated herein for approval,  ratification and confirmation by
the  holders of at least a majority  of the issued and  outstanding  shares,  in
accordance  with law.  South Branch will vote all its shares in Capital  Interim
Bank in favor of the Merger of Capital State into Capital Interim Bank.

     3.3 Rights of Dissenting Stockholders. Any shareholder of Capital State who
         --------------------------------- 
properly perfects his or her right to dissent under the West Virginia  Appraisal
Statute,  shall be  entitled  to the fair value of such  shares.  The  appraisal
procedures to be followed will be those set forth in the West Virginia Appraisal
Statute.

     3.4 Regulatory Approval. South Branch and Capital Interim Bank with Capital
         ------------------- 
State,  will prepare and file with the Board of Governors of the Federal Reserve
System ("FRB"),  the West Virginia Board of Banking and Financial  Institutions,
the Federal Deposit Insurance  Corporation,  and any other applicable  regulator
all  applications  required to seek approval of the Merger.  The parties  hereto
agree,  to  expeditiously,   continuously  and  aggressively  pursue  regulatory
approval of the  transactions  contemplated  herein.  South Branch shall provide
Capital

                                                                            E-22
                                      17

<PAGE>
211-295


State  with  copies of all  correspondence,  applications,  and other  documents
submitted in the regulatory approval proceedings.

     3.5 Conduct of  Business by Capital  State  Until  Closing.  Capital  State
         ------------------------------------------------------ 
acknowledges  and agrees that the obligations  contained in this Section 3.5 are
an integral part of the consideration for this Agreement and that South Branch's
commitments  herein  are  conditioned  upon  performance  of  these  operational
covenants.  Unless the prior  written  consent of South Branch is  obtained,  or
unless otherwise  provided for herein,  Capital State,  between the date of this
Agreement and the Merger Effective Date will:

          (a) Take no action,  and not permit any action to be taken, which will
     have a material  adverse  effect upon  Capital  State,  or its  properties,
     financial   condition,   businesses  or  operations,   including,   without
     limitation, the commencement of any new branch banking operation.

          (b) Take no action or do anything (i) which will cause  Capital  State
     to be,  as of the  Merger  Effective  Date,  in  violation  of any of their
     representations,  warranties,  covenants and  agreements  contained in this
     Agreement  or  (ii)  which  will   materially  and  adversely   affect  the
     consummation of the transactions contemplated in this Agreement.

          (c) Take no action to reclassify or alter Capital  State's  authorized
     stock,  to issue  shares  of  capital  stock,  debt  instruments,  or other
     securities or to amend the Articles of Incorporation or Bylaw.

          (d) Not pay or declare any dividend or make any other  distribution in
     respect of Capital  State's shares of common stock or acquire for value any
     of such shares or pay any dividend, except as permitted herein.

          (e)  Take no  action,  and not  permit  any  action  to be  taken,  to
     mortgage,  pledge or subject to any lien or any other encumbrance on any of
     Capital State's material assets,  to dispose of any material assets,  or to
     incur or cancel any material debt or claim,  except in the ordinary  course
     of business as heretofore conducted.

          (f)  Afford  to  the  officers,  attorneys,   accountants,  and  other
     authorized  representatives  of South Branch full access to the  respective
     properties,  books, tax returns and records of Capital State, during normal
     business  hours and upon  reasonable  request,  in order that they may make
     such  investigations  of the affairs of Capital State as South Branch deems
     necessary or advisable.  The parties hereto and their respective affiliates
     shall use all information that each obtains from the other pursuant to this
     Agreement solely for the transactions contemplated by this Agreement or for
     purposes  consistent with the intent of this  Agreement,  and shall not use
     any  of  such  information  for  any  other  purpose,  including,   without
     limitation,  the  competitive  detriment of any party.  Each of the parties
     hereto and

                                                                           E-23
                                      18

<PAGE>
212-295


     their  respective  affiliates  shall maintain as strictly  confidential all
     information it learns from another of the parties  hereto  pursuant to this
     Agreement  and  shall,  at any time,  upon  request,  return  promptly  all
     documentation  provided or made  available to third  parties  including all
     copies  thereof.  Each of the parties may disclose such  information to its
     respective affiliates, counsel, accountants, tax advisers, and consultants.
     The  confidentiality  agreement  contained  in this  section  shall  remain
     operative  and in full force,  and shall  survive the  termination  of this
     Agreement.

     The  parties  hereto  shall  mutually  agree in  advance  upon the form and
     substance  of all public  disclosures  concerning  this  Agreement  and the
     transactions contemplated hereby.

          (g) Promptly advise South Branch of any material adverse change in the
     financial condition,  assets, businesses or operations of Capital State and
     any material breach of any representation,  warranty, covenant or agreement
     made by Capital State in this Agreement.

          (h) Maintain in full force and effect adequate fire, casualty,  public
     liability,  employee  fidelity and other  insurance  coverage in accordance
     with prudent  practices to protect  Capital State against  losses for which
     insurance protection can be obtained at reasonable cost.

          (i) Take no action,  and take such reasonable steps as are practicable
     to avoid any action to be taken, to change the senior management of Capital
     State, to increase any compensation,  benefits,  or fees payable by Capital
     State to their  respective  directors  and officers,  employees,  or former
     employees, or to increase any loans,  insurance,  pension or other employee
     benefit  plan,  payment  or  arrangement  for  such  officers,   directors,
     employees,  except as provided herein.  Notwithstanding the foregoing, upon
     the prior approval of South Branch,  Capital State may pay to its directors
     reasonable directors fees.

          (j) Take no action (i) to acquire,  or to be acquired  by, to merge or
     merge with any company or business,  to sell  substantially  all of Capital
     State's  assets,  or  similar   transaction  other  than  pursuant  to  the
     provisions of this Agreement,  or (ii) to acquire any branch, or, except in
     the ordinary  course of business,  any material assets of any other company
     or business.

          (k) Take no material action,  and not permit any material action to be
     taken,  whatsoever  with respect to its properties,  assets,  businesses or
     operations, other than in the ordinary course of its business.

          (l)  Continue to fund the loan loss  reserve  consistent  with current
     practice  so that as of the  Merger  Effective  Date  it is not  less  than
     $230,000, less any amounts recovered from previously charged-off loans; and
     in  addition  Capital  State  agrees that it will (i)  properly  and timely
     charge-off any loan losses, as required by any

                                                                            E-24
                                      19

<PAGE>
213-295


     applicable regulatory agency and prudent banking practices, and (ii) at the
     time of any such  charge-off,  Capital  State will make a provision  to the
     loan loss reserve equal to the amount of the loss, less the specific amount
     allocated in the reserve,  if any,  relating to the charged-off  loan (such
     specific  amounts having been previously  identified in writing by loan and
     amount).  The  requirements of this  subparagraph (l) are qualified in that
     Capital State is not obligated to take the actions set forth if such action
     will  cause  Capital  State to report a loss in any  quarter;  in such case
     Capital  State  shall  fulfill  the  foregoing  requirements  to the extent
     possible without  producing a loss. The  requirements of this  subparagraph
     shall not be  construed  to  preclude  the  payment  of  bonuses  otherwise
     expressly authorized herein.

          (m) Make no loans including but not limited to any extension, renewal,
     modification  or  refinancing  of an existing  loan,  in excess of $150,000
     without  South   Branch's  prior  written   consent,   which  will  not  be
     unreasonably withheld.

          (n) Not sell,  trade or  purchase  any  securities  in its  investment
     portfolio without prior consent of South Branch's Treasurer, which will not
     be unreasonably withheld.

     3.6 Conduct of Business by South Branch Until Closing.  South Branch,  as a
         -------------------------------------------------
bank holding company,  in the normal conduct of its business,  may acquire other
banks or bank holding companies or engage in certain nonbanking activities which
are closely  related to banking,  all as permitted  under federal and state law.
Accordingly,  South Branch may continue to seek and consider such  opportunities
and will not be restrained from doing so by the terms of this Agreement.  In the
event that South  Branch  should  reach an  understanding  with  another  entity
regarding a merger,  purchase or consolidation,  South Branch may proceed with a
merger,  purchase or consolidation  concurrently  with the acquisition by merger
contemplated by this Agreement.

     Notwithstanding  the prior  paragraph of this Section 3.6 to the  contrary,
unless the prior  written  consent of Capital  State is  obtained,  South Branch
between the date hereof and the Effective Time of the Merger, shall:

          (a) Take no action,  and not  permit any action to be taken,  by it or
     its  subsidiary,  which  will  have a  material  adverse  effect  upon  its
     properties, financial condition, businesses or operations.

          (b) Take no action or do  anything  (i) which  will  cause it to be in
     violation of its  representations,  warranties,  covenants  and  agreements
     contained in this  Agreement or (ii) which will  materially  and  adversely
     affect the consummation of the transaction contemplated in this Agreement.


                                                                            E-25
                                      20

<PAGE>
214-295


          (c) Promptly  advise  Capital State of any material  adverse change in
     the financial condition,  assets,  businesses or operations of South Branch
     and any breach of any representation,  warranty, covenant or agreement made
     by South Branch in this Agreement.

          (d) Maintain in full force and effect adequate fire, casualty,  public
     liability,  employee  fidelity and other  insurance  coverage in accordance
     with prudent  practices to protect fully South Branch and its  subsidiaries
     against losses for which insurance protection can reasonably be obtained.

          (e)  Afford  to  the  officers,  attorneys,   accountants,  and  other
     authorized  representatives  of Capital State full access to the respective
     properties, books and records of South Branch, during normal business hours
     and  upon   reasonable   request,   in  order   that  they  may  make  such
     investigations  of the  affairs of South  Branch as it deems  necessary  or
     advisable. The parties hereto and their respective affiliates shall use all
     information  that each  obtains from the other  pursuant to this  Agreement
     solely  for  the  effectuation  of the  transactions  contemplated  by this
     Agreement or for purposes consistent with the intent of this Agreement, and
     shall not use any of such  information  for any other  purpose,  including,
     without  limitation,  the competitive  detriment of any party.  Each of the
     parties hereto and their  respective  affiliates shall maintain as strictly
     confidential  all  information it learns from another of the parties hereto
     pursuant to this  Agreement and shall,  at any time,  upon request,  return
     promptly all  documentation  provided or made  available to third  parties.
     Each  of the  parties  may  disclose  such  information  to its  respective
     affiliates,  counsel,  accountants,  tax  advisers,  and  consultants.  The
     confidentiality  agreement contained in this section shall remain operative
     and in full force, and shall survive the termination of this Agreement.

     3.7 Proxy  Statement.  It is  understood  that as an  integral  part of the
         ----------------
transaction contemplated by this Agreement, proxy materials must be prepared and
sent to Capital State shareholders  presenting  certain  disclosures about South
Branch,  Capital State and about the transactions  contemplated herein.  Capital
State agrees to assist in the due diligence  related  thereto,  and to cooperate
fully in the preparation of the proxy  materials to be sent to the  shareholders
of Capital  State.  The proxy  materials sent to  shareholders  of Capital State
shall be  subject to prior  review and  approval  of the  management  of Capital
State.

     3.8 Board of Directors and Executive  Committee.  The Board of Directors of
         -------------------------------------------
South  Branch,  as  of  the  Merger  Effective  Date  shall  include  three  (3)
representatives from Capital State, to be selected by Capital State and approved
by South  Branch.  Capital  State shall be entitled to one (1)  director in each
class of directors of South Branch's  staggered  board.  Such directors shall be
either (i) placed in nomination for approval by South Branch's  shareholders  at
South Branch's  Annual Meeting,  provided that at that meeting the  shareholders
are  also  considering  the  proposed  transaction  or  (ii)  appointed  to fill
vacancies created by the Board of Directors of South Branch until their

                                                                            E-26
                                      21

<PAGE>
215-295


terms  expire.  Nothing  herein shall be construed to impose on South Branch any
duty to renominate these individuals beyond the initial terms agreed to herein.

     In the event South Branch forms an executive  committee or other  governing
body of the Board of Directors of South Branch  during the initial  terms of the
directors  appointed or elected as provided in paragraph (i) above, at least one
Capital State director shall be selected by South Branch's Chairman of the Board
to  serve as a member  of such  executive  committee  or other  governing  body.
Nothing  herein  shall be construed to impose on South Branch or the Chairman of
its Board of Directors any duty to select a Capital  State  director so to serve
after the initial term of each of the three original  Capital State directors on
the South Branch Board as provided in paragraph (i) has expired.

     3.9 Employment Agreement of Capital State President.  Capital Sate is aware
         -----------------------------------------------
that Michael H. Hudnall,  President of Capital State, may elect to terminate his
employment agreement with Capital State as of the Closing.  Capital State agrees
to make any payment  negotiated by South Branch,  Michael H. Hudnall and Capital
State in connection with such employment  agreement,  subject to consummation of
the Merger.


                                   ARTICLE IV
                                   ----------
                                   CONDITIONS
                                   ----------

     4.1  Conditions to  Obligations  of All Parties.  Subject to the respective
          ------------------------------------------
right of each party to waive any condition required to be met by the other party
hereto by this Section 4.1, the parties are not obligated to  consummate,  or to
cause to be consummated, the transactions contemplated by this Agreement unless:

          (a) Shareholder Approval of Transaction.  Before the Closings, Capital
              ----------------------------------- 
     State and South Branch shall each have obtained the approval,  ratification
     and confirmation of this Agreement and the transactions contemplated herein
     by the requisite  vote of its  shareholders,  as required by law and by any
     applicable provision of its articles of incorporation and bylaws.

          (b)  Capital  Interim  Bank.   South  Branch  shall  have  caused  the
               ----------------------
     organization  and  chartering of Capital  Interim Bank and Capital  Interim
     Bank shall have executed the Adoption Agreement.

          (c) Absence of  Restraint.  No order to restrain,  enjoin or otherwise
              ---------------------
     prevent the consummation of the transactions contemplated in this Agreement
     shall have been entered by any court or  administrative  body which remains
     in effect on the Merger Effective Date.

                                                                            E-27
                                      22

<PAGE>
216-295


          (d)  Governmental  Approvals.  There  shall have been  obtained by the
               ------------------------
     Merger Effective Date any and all permits,  approvals and consents of every
     governmental  body or agency  which are  necessary or  appropriate  so that
     consummation of the transactions contemplated in this Agreement shall be in
     compliance with all applicable laws, including,  without limitation,  those
     with respect the FRB, the Board of Banking and Financial  Institutions  and
     any other regulator with jurisdiction over the transactions.

          (e)  Compliance  with   Representations,   Warranties  and  Additional
               -----------------------------------------------------------------
     Agreements.  All of  the  representations  and  warranties  of the  parties
     ----------
     contained in this Agreement  shall be true in all material  respects at and
     as of the Merger  Effective  Date with the same force and effect as if they
     had been made at and as of such dates (except for changes  contemplated and
     permitted by this  Agreement  or  otherwise  consented to in writing by the
     appropriate  party to this  Agreement)  and each party shall have  complied
     with  and  performed,  in all  material  respects,  all  of the  agreements
     contained  in this  Agreement to be performed by it at or before the Merger
     Effective Date. At the Closing of each merger transaction, each party shall
     have received from the other party to this  Agreement,  a  certificate,  in
     affidavit form, dated as of the date of the Closing, signed by such party's
     chief executive  officer and chief financial  officer,  certifying that the
     foregoing  statements  made in this Section  4.1(e) are true and correct to
     the best of their knowledge and belief.

          (f) Securities Law Compliance.  The Registration Statement to be filed
              -------------------------
     by South Branch with the  Securities  and Exchange  Commission  pursuant to
     Section 2.1(m) hereof, shall be declared effective on or before the date of
     the Closing. No order suspending the effectiveness  thereof shall have been
     issued  which  remains  in  effect  on  the  date  of the  Closing,  and no
     proceedings for that purpose shall, before the Closing, have been initiated
     or, to the best knowledge of South Branch, threatened. All state securities
     and "blue sky" permits or approvals  required to carry out the transactions
     contemplated  in this  Agreement  shall have been  received  to permit free
     trading of the South Branch stock issued to the non-affiliate Capital State
     shareholders.

          (g) Confidentiality. South Branch and Capital State shall each execute
              ---------------
     mutually agreed upon confidentiality agreements.

          (h) All  criteria to assure the  tax-free  exchange  of Capital  State
     stock for South Branch stock must be met.

     4.2 Additional Conditions to Obligations of South Branch.
         -----------------------------------------------------

          (a) Counsel's Opinion.  South Branch shall have received an opinion of
              -----------------
     counsel for Capital  State dated as of the Merger  Effective  Date,  to the
     effect that:


                                                                            E-28
                                      23

<PAGE>
217-295

               (i)  Capital  State is a state  chartered  bank  duly  organized,
          validly  existing and in good standing  under the laws of the State of
          West Virginia;

               (ii) The authorized capital stock and the number of shares issued
          and  outstanding  of Capital  State are as stated in the opinion.  The
          issued and  outstanding  shares  are  validly  issued,  fully paid and
          non-assessable,  and were not issued in  violation  of any  preemptive
          rights of the  shareholders  of Capital State. As of such date, to the
          best  of  counsel's  knowledge,   there  are  no  options,   warrants,
          convertible  securities  or  similar  items  outstanding  on behalf of
          Capital State.

               (iii)  Capital  State has the  corporate  power and  authority to
          execute,  deliver and perform its  obligations  under this  Agreement.
          This  Agreement  has been duly  authorized,  executed and delivered by
          Capital State and constitutes the legal,  valid and binding obligation
          of Capital State,  enforceable in accordance  with its terms except as
          enforceability  may  be  limited  by  general  equitable   principles,
          bankruptcy,  insolvency,  reorganization,  moratorium,  or other  laws
          affecting creditors' rights generally.

               (iv) All  necessary  corporate  proceedings  have  been  duly and
          validly  taken by Capital  State,  to the extent  required by law, its
          respective  articles of  incorporation  and bylaws,  or otherwise,  to
          authorize  the  execution  and  delivery of this  Agreement by Capital
          State and the consummation of the transactions contemplated herein.

               (v) Counsel has reviewed the proxy statement  contemplated hereby
          and,  with  respect  to all  information  relating  to  Capital  State
          contained therein,  counsel does not know of any misleading  statement
          of any  material  fact or failure  to state a material  fact which was
          necessary to be stated to prevent the statements made from being false
          or misleading in any material respect, except as to financial data, as
          to which counsel expresses no opinion.

               (vi) The  consummation of the  transactions  contemplated  herein
          will not  violate  or result in a breach of, or  constitute  a default
          under the  articles  of  incorporation  or bylaws of Capital  State or
          constitute a breach or termination of, or default under, any agreement
          or  instrument  of which  counsel  is aware  and  which  would  have a
          material adverse effect on the business of Capital State, and to which
          either is a party or by which it or any of its property is bound.

          (b)  Affiliates  Agreements.  South  Branch  shall  have  received  an
               ----------------------
     agreement,  in the form of Exhibit D hereto, executed and delivered by each
     shareholder of Capital State who, in the reasonable opinion of

                                                                            E-29
                                      24

<PAGE>
218-295


     South  Branch,  may be deemed an affiliate of Capital State as that term is
     defined in Rule 145 promulgated by the Securities and Exchange Commission.

          (c) Due Diligence. South Branch must have the opportunity to conduct a
              -------------
     due  diligence  investigation  into  various  aspects  of  Capital  State's
     operations. Based on its investigation,  which must be concluded by the end
     of the twentieth  (20th) business day following the date of this Agreement,
     South Branch,  in its  discretion,  may within five (5) calendar days after
     the  close of the  above  due  diligence  period  (i)  elect  not to pursue
     consummation of the proposed  transactions or (ii) may notify Capital State
     of any  objections or  requirements  resulting  therefrom.  If South Branch
     elects not to pursue consummation of the proposed transactions and properly
     notifies Capital State of the same, this Agreement shall expire and parties
     hereto shall have no further obligations or liabilities hereunder. If South
     Branch raises any  objections as a result of its due diligence and properly
     notifies Capital State of the same,  Capital State must cure or address the
     concerns  to the  satisfaction  of  South  Branch  or South  Branch  is not
     obligated  to  continue  to  pursue   consummation   of  the   transactions
     contemplated  herein.  Failure to provide notice under this paragraph shall
     not be  construed  as a waiver by South  Branch of any item  required by or
     condition of this Agreement.

          (d) South Branch  Satisfaction  with Loan Loss  Reserve,  Provision of
              ------------------------------------------------------------------
     Charge-Offs,  Funding of Benefits  Other Reserve  Accounts,  etc. As of the
     -----------------------------------------------------------------
     Merger  Effective  Date,  South  Branch,  in its sole  discretion,  must be
     satisfied with the adequacy of the then existing  level of Capital  State's
     loan  loss  reserve  and  with  the  sufficiency  of  the  write-downs  and
     charge-offs  in the  loan  portfolio,  such  level  and  sufficiency  to be
     consistent  with the  requirements  of any regulators  and prudent  banking
     practices. In addition, Capital State must reserve for all contingencies in
     a manner  consistent  with the  requirements  of the regulators and prudent
     banking practices.

          (e)  Increase in Number of Shares.  The  Shareholders  of South Branch
               ----------------------------
     shall have approved an increase in the  authorized  but unissued  shares of
     South  Branch  sufficient  to  permit  South  Branch  to issue  the  shares
     contemplated to be issued herein as Merger Consideration.

     4.3 Additional Conditions to Obligations of Capital State.
         ------------------------------------------------------

          (a) Capital  State shall have received the opinion of counsel to South
     Branch to the effect that:

               (i) South Branch is a West Virginia corporation, validly existing
          and in good  standing  under  the  laws of West  Virginia  and is duly
          authorized  to own its  properties  and to  conduct  its  business  as
          presently  conducted.  Capital Interim Bank is validly existing and in
          good  standing  under the laws of the State of West  Virginia  is duly
          authorized  to own its  properties  and to  conduct  its  business  as
          presently conducted.

                                                                            E-30
                                      25

<PAGE>
219-295


               (ii) All necessary corporate  proceedings have been duly taken by
          South  Branch  to the  extent  required  by  law,  their  articles  of
          incorporation,  articles  of  association,  bylaws  or  otherwise,  to
          authorize  the  execution  and  delivery  of  this  Agreement  and the
          consummation of the transactions  contemplated  herein. This Agreement
          constitutes  the legal,  valid and binding  obligation of South Branch
          and Capital Interim Bank (once it executes the Adoption Agreement) and
          is  enforceable  against them in  accordance  with its terms except as
          enforceability  may  be  limited  by  general  equitable   principles,
          bankruptcy,  insolvency,  reorganization,  moratorium,  or other  laws
          affecting creditors rights generally.

               (iii)  To  the  best  of  counsel's  knowledge,   all  regulatory
          approvals  of  federal  or  state  banking  regulators   necessary  to
          consummate the transactions contemplated herein have been obtained.

               (iv) Counsel has reviewed the proxy  statement  described  herein
          and with  respect  to all  information  relating  to the Merger and to
          South Branch and Capital Interim Bank contained therein,  and knows of
          no  respect  in which  the  proxy  statement  contained  any  false or
          misleading statement of any material fact or of any failure to state a
          material  fact  which  was  necessary  to be  stated  to  prevent  the
          statements  made  from  being  false  or  misleading  in any  material
          respect,  except as to the financial  statements  and other  financial
          data as to which counsel expresses no opinion.

          (b) Tax  Opinion.On  or before the Closing,  Capital  State shall have
     received  an opinion  from  Bowles  Rice  McDavid  Graff & Love,  P.L.L.C.,
     Charleston,  West  Virginia in a form  reasonably  satisfactory  to Capital
     State's counsel to the effect that:

               (i) The  statutory  merger of Capital State with and into Capital
          Interim  Bank will  constitute  a tax-free  reorganization  within the
          meaning of IRC Section 368(a)(i)(A) and IRS Section 368(a)(2)(D);

               (ii) The gain, if any,  realized by a Capital  State  shareholder
          upon receipt of cash,  for fractional  shares will be recognized,  but
          not in any amount in excess of all cash received as part of the merger
          transaction. The provisions of IRC Section 302 will govern whether the
          character of the gain will be ordinary  income or capital  gain.  Each
          shareholder  should consult his or her own tax advisor with respect to
          the  determination  of  whether  the  exchange  has  the  effect  of a
          redemption or the distribution of a dividend;

               (iii) The holding  period of the South Branch  stock  received by
          each holder of Capital  State's  common  stock will include the period
          during  which the  stock of  Capital  State  surrendered  in  exchange
          therefor  was held,  provided  such  stock was a capital  asset in the
          hands of the shareholder at the time of the Closing; and


                                                                            E-31
                                      26

<PAGE>
220-295


               (iv)  A  Capital   State   shareholder   who  dissents  from  the
          transaction  and  receives  solely cash in  exchange  for his stock in
          Capital  State  will  be  treated  as  having  received  such  cash in
          redemption of his or her Capital State stock subject to the provisions
          of I.R.C. ss.ss. 302 and 318.

               (c) Due  Diligence.  Capital State must have the  opportunity  to
          conduct a due diligence  investigation  into various  aspects of South
          Branch's  operations.  Based  on  its  investigation,  which  must  be
          concluded by the end of the  twentieth  (20th)  business day following
          the date of this  Agreement,  Capital State,  in its  discretion,  may
          within  five (5)  calendar  days  after  the  close of the  above  due
          diligence period (i) elect not to pursue  consummation of the proposed
          transactions  or (ii) may notify  South  Branch of any  objections  or
          requirements  resulting  therefrom.  If  Capital  State  elects not to
          pursue consummation of the proposed transactions and properly notifies
          South  Branch of the same,  this  Agreement  shall  expire and parties
          hereto shall have no further obligations or liabilities hereunder.  If
          Capital  State raises any  objections as a result of its due diligence
          and properly notifies South Branch of the same, South Branch must cure
          or address  the  concerns  to the  satisfaction  of  Capital  State or
          Capital State is not obligated to continue to pursue  consummation  of
          the transactions  contemplated herein. Failure to provide notice under
          this paragraph  shall not be construed as a waiver by Capital State of
          any item required by or condition of this Agreement.

               (d) Fairness Opinion. The board and shareholders of Capital State
          shall have  received the opinion of Berwind  Financial,  Inc. that the
          transaction is fair, from a financial perspective, to the shareholders
          of Capital State.


                                    ARTICLE V
                                    ----------
                                     CLOSING
                                    ----------

     5.1 Closing.  The closing (the "Closing") of each merger  transaction shall
         -------
take place at the principal  office of South Branch,  or such other place as may
be  agreeable  to the parties  hereto,  shall  consist of the  exchange of items
required  hereby and the filing of the Articles of Merger.  The parties will use
their best efforts to close on or about  December  31, 1997.  The payment of the
Merger  Consideration  will  commence  as  soon as  possible  after  the  Merger
Effective Date.


                                                                            E-32
                                      27

<PAGE>
221-295


                                   ARTICLE VI
                                 ---------------  
                                  MISCELLANEOUS
                                 ---------------     

     6.1  Termination.  This Agreement may be terminated  and canceled,  and the
          -----------
transaction  contemplated herein may be abandoned,  notwithstanding  shareholder
authorization, at any time before the Merger Effective Date as follows:

          (a) By mutual  consent of the Board of  Directors  of South Branch and
     Capital State as evidenced by a majority  vote of each of their  respective
     Boards  of  Directors;  or 

          (b) By South Branch if any of the conditions  required to be satisfied
     by Capital  State  specified  in Sections 4.1 and 4.2 hereof shall not have
     been  satisfied  within  the  time   contemplated  by  this  Agreement  for
     consummation of this transaction; or

          (c) By Capital State if any of the conditions required to be satisfied
     by South Branch specified in Section 4.1 and 4.3 hereof shall not have been
     satisfied  within the time  contemplated by this Agreement for consummation
     of the transactions; or

          (d) By any party if the Merger will  violate any  nonappealable  final
     order, decree or judgment of any court of governmental body which binds any
     party.

     In any event,  the  obligations of the parties under this  Agreement  shall
terminate  January 31, 1998, if the Closing have not occurred  before that date,
unless the parties hereto  mutually agree in writing to an extension of the time
within which to close.

     In the event of the  termination  of this  Agreement  for any reason,  each
party shall  forthwith  deliver to the other parties hereto all documents,  work
papers and other material  obtained from it or any of its subsidiaries  relating
to the transaction  contemplated  herein,  whether  obtained before or after the
execution  hereof,   and  will  continue  to  treat  as  confidential  all  such
information in the same manner as it treats similar confidential  information of
its  own  and  shall  cause  its and its  subsidiaries'  employees,  agents  and
representatives,  to keep  all such  information  confidential  except  for such
disclosures  that are required by law or regulation or by rule,  order or decree
or any court or government agency.

     6.2 Expenses.  Each of the parties to this Agreement agrees to pay, without
         --------
a right to  reimbursement  from the other  party  hereto and  whether or not the
transaction contemplated in this Agreement shall be

                                                                            E-33
                                      28

<PAGE>
222-295


consummated,  all of the costs incurred by it incident to the performance of its
obligations  under this Agreement and to the  consummation  of the  transactions
contemplated herein.

     6.3 Survival of Provisions.  The representations,  warranties,  obligations
         ----------------------
and other  agreements  contained  in all  sections  of Article I and Article II,
Sections  3.5(f),  6.1,  6.2  and  6.4  of  this  Agreement  shall  survive  the
consummation  of the  transactions  contemplated  herein and shall be and remain
strictly  enforceable  thereafter in  accordance  with the terms thereof for the
period of one (1) year after the date each merger  transaction  is  consummated.
Except as aforesaid,  and except as may be otherwise explicitly provided in this
Agreement,  the respective  representations,  warranties,  obligations and other
agreements of the parties hereto shall not survive the Closings.

     6.4 Individual  Directors of Capital State. The Directors of Capital State,
         ---------------------------------------
excluding Messrs.  Maddy,  Cookman and Michael (the "Capital State  Directors"),
have executed this Agreement to evidence their assent hereto and for the express
purpose of binding them, to the extent  consistent  with and not in violation of
their  fiduciary  duty, to the  fulfillment  of each of the terms and conditions
hereof by the respective  parties and the diligent,  expeditious  and good faith
pursuit,  and timely consummation of the transactions  contemplated  herein. The
Capital State  Directors  further  agree,  to cooperate  fully with the parties,
their employees,  representatives and agents in consummating the transactions as
proposed  and each agrees to vote his or her shares in favor of the Merger.  The
Capital State Directors agree to take no action inconsistent with this Agreement
or the consummation of the merger transactions; provided that each Capital State
Director shall act at all times in a manner consistent with his or her fiduciary
responsibilities.  Any shares acquired by a Capital State Director or any member
of the Capital State  Directors'  families or affiliates  will,  without further
action, be subject to the agreements contained in this paragraph 6.4.

     Each Capital State Director further  acknowledges and agrees (i) that South
Branch  has relied on his or her  representations  and  agreements  as set forth
herein and (ii) that his or her  agreement to vote his or her shares in favor of
the Merger is necessary to fulfill certain conditions  precedent to consummation
of the Merger.

     6.5 Amendment.  The Agreement may be amended by mutual consent of the Board
         ---------
of Directors of South Branch and Capital State,  evidenced by a majority vote of
each of their  respective  Boards  of  Directors,  at any time  before  or after
approval thereof by the shareholders;  but, after any such shareholder approval,
no amendment shall be made to this Agreement which  substantially  and adversely
changes the terms of the  particular  agreement  without  obtaining  the further
approval of the respective shareholders of that party. This Agreement may not be
amended  except by an  instrument  in writing duly  executed by the  appropriate
officers on behalf of each of the parties hereto.


                                                                            E-34
                                      29

<PAGE>
223-295


     6.6  Assignability.  This  Agreement  shall  inure to the benefit of and be
          -------------
binding upon the parties  hereto and their  respective  successors  and assigns,
provided that this  Agreement may not be assigned by any party without the prior
written consent of the other parties hereto.

     6.7 Notices. Any notice or other communication  required or permitted under
         -------
this  Agreement  shall be made in writing  and shall be deemed to have been duly
given or received if  delivered  in person or if sent by  certified  mail,  with
postage prepaid, addressed as follows:

TO SOUTH BRANCH:                          TO CAPITAL STATE:

H. Charles Maddy, III                     Michael H. Hudnall
President                                 President
South Branch Valley Bancorp, Inc.         Capital State Bank, Inc.
310 North Main Street                     2402 Mountaineer Boulevard
Moorefield, West Virginia  26836          Charleston, West Virginia  25309


COPY TO:                                  COPY TO:

Sandra M. Murphy, Esq.                    William W. Booker, Esq.
BOWLES RICE MCDAVID GRAFF                 KAY CASTO CHANEY LOVE
         & LOVE, P.L.L.C.                         &  WISE
600 Quarrier Street                       1600 Bank One Plaza
P. O. Box 1386                            P. O. Box 203
Charleston, WV  25325-1386                Charleston, West Virginia  25327


     6.8 Entire Agreement.  This Agreement,  together with all exhibits attached
         ----------------
hereto,  constitutes the entire  agreement among the parties and shall supersede
all prior  agreements  and  understandings,  both  written  and oral,  among the
parties  with  respect to the  subject  matter of the  transaction  contemplated
herein and may not be changed except by amendment  pursuant to the provisions of
Section 6.5 of this Agreement.

     6.9 Counterparts.  This Agreement may be executed in several  counterparts,
         ------------
each of which shall be deemed an original; but all of which shall constitute one
and the same instrument.

     6.10 Governing  Law.  Subject to the applicable law of the United States of
          --------------
America,  this  Agreement  shall be  governed  and  construed  in all  respects,
including, but not limited to, validity,  interpretation and effect, pursuant to
the laws of the State of West Virginia.


                                                                            E-35
                                      30

<PAGE>
224-295


     6.11  Invalid  Provisions.   The  invalidity  or  unenforceability  of  any
           -------------------
particular  provision of this  Agreement  shall not affect the other  provisions
hereof, and this Agreement shall be construed in all respects as if such invalid
or unenforceable provision were omitted.

     6.12 Headings and  Subheadings.  The headings and subheadings  used in this
          -------------------------
Agreement  are included  for  convenience  of  reference  only and shall have no
effect on the construction or meaning of this Agreement.

     6.13  Third-Party  Beneficiaries.   Nothing  in  this  Agreement  shall  be
           ---------------------------
construed as and this Agreement shall not be deemed to be for the benefit of any
third party.

     IN WITNESS  WHEREOF,  the parties  hereto have caused this  Agreement to be
executed by their corporate officers thereunto duly authorized.

Attest:                             SOUTH BRANCH VALLEY BANCORP, INC.



By  /s/ Scott C. Jennings           By   /s/ C. Maddy
- -------------------------------     ------------------------------------
Its    Vice President               Its       President



Attest:                             CAPITAL STATE BANK, INC.


By    /s/ M. H. Hudnall             By   /s/  Charles S. Piccirillo
- --------------------------------    -------------------------------------
Its    President                    Its        Chairman of the Board





                                                                            E-36
                                      31

<PAGE>
225-295


DIRECTORS OF CAPITAL STATE BANK, INC.*


   /s/ Frank A. Baer                   /s/ Brooks F. McCabe
- ----------------------------       ------------------------------
 Frank A. Baer, III                  Brooks F. McCabe


  /s/ Robert N. Duty                  /s/ Charles S. Piccirillo
- ----------------------------       -------------------------------
 Robert N. Duty                      Charles S. Piccirillo


  /s/ Georgette George                /s/ Stephen D. Wehrle
- ----------------------------       --------------------------------
 Georgette George                    Stephen D. Wehrle


  /s/ Larry Haddad                    /s/ Louis Weisberg
- ----------------------------       --------------------------------
 Larry Haddad                        Louis Weisberg


  /s/ Richard Heffelfinger            /s/ Mary Williams
- ----------------------------       --------------------------------
 Richard Heffelfinger                Mary Williams


   /s/ Joseph B. Holland, Jr.         /s/ M. H. Hudnall
- ----------------------------       --------------------------------
 Joseph B. Holland, Jr.              Michael H. Hudnall


  /s/ Richard L. Howard              /s/ Emma L. Byrnside
- ----------------------------       --------------------------------
 Richard L. Howard                   Emma L. Byrnside


  /s/ Kim Lewis
- ----------------------------
 Kim Lewis


CHS108053



*Signing for the sole purpose of agreeing to perform,  comply with, and be bound
by, the terms of Section 6.4 of the foregoing Agreement and Plan of Merger.









                                                                            E-37
                                      32

<PAGE>
226-295



                                  EXHIBIT LIST



                  Exhibit A - South Branch Disclosures

                  Exhibit B - Adoption Agreement

                  Exhibit C - Capital State Disclosures

                  Exhibit D - Form of Affiliates Agreement



                                                                            E-38
                                      33

<PAGE>
227-295









                                    EXHIBIT A


            SOUTH BRANCH VALLEY BANCORP, INC. REQUIRED DISCLOSURES


                                                                            E-39
                                      34

<PAGE>
228-295


1.    Pursuant to paragraph 2.1(t):

            In  August,   1995,  South  Branch  acquired  a  branch  located  in
Petersburg,  West Virginia.  Seven (7) underground  storage tanks existed on the
branch  premises.  The property  has been  remediated  under state  supervision.
Pursuant to its Assets  Purchase  Agreement with the Blue Ridge Bank, Blue Ridge
Bank has agreed to  indemnify  and hold South Branch  harmless  from any and all
claims, damages,  fines, judgments,  penalties,  costs,  liabilities,  or losses
(including,  without limitation, any and all sums paid for settlement of claims,
attorneys'  fees,  consultant  and expert  fees)  arising  from a breach of Blue
Ridge's  warranties  and  representations  in  this  Agreement,  or  from  or in
connection  with the presence of Hazardous  Substances  (as defined in the Asset
Purchase  Agreement) in or on the Premises  unless the Hazardous  Substances (as
defined in the Asset  Purchase  Agreement) are present solely as a result of the
negligence,  willful misconduct,  or other acts of South Branch,  South Branch's
agents,  employees,   contractors,   or  invitees.  This  indemnification  shall
specifically  include any and all costs due to Hazardous  Substances (as defined
in the Asset Purchase Agreement) that flow diffuse,  migrate, or percolate into,
onto, or under the Premises.

            South Branch is also  currently the owner of property  containing an
underground heating oil tank located in Moorefield,  West Virginia. South Branch
has been advised that this tank is exempt from  regulation by the State Division
of  Environmental  Protection  under ss. 33 CSR 32-3. South Branch has currently
entered into an Agreement to sell the property.






                                                                            E-40
                                      1

<PAGE>
229-295



                                    EXHIBIT B


                               ADOPTION AGREEMENT


     This  Adoption  Agreement  is made  and  entered  into as  of______________
____________________,  1997,  among Capital  Interim Bank (the "Interim  Bank"),
Capital State Bank, Inc. ("Capital State") and South Branch Valley Bancorp, Inc.
("South Branch").

     WHEREAS,  South  Branch and Capital  State have  entered  into that certain
Agreement and Plan of Merger dated July ____, 1997 (the "Merger Agreement"). The
provisions of which are incorporated herein by reference and made a part of this
Adoption Agreement;

     WHEREAS, it is provided in Section 2.1 of the Merger Agreement that as soon
as possible after the  chartering of the Interim Bank,  South Branch shall cause
the Interim Bank to execute and enter into this Adoption  Agreement to cause the
Interim Bank to be bound by the  applicable  terms and  conditions of the Merger
Agreement;

     WHEREAS, the charter of the Interim Bank has now been issued;

     NOW  THEREFORE,  for  and in  consideration  of  the  premises  and  mutual
agreements  of the  parties,  Interim  Bank,  Capital  State and South Branch do
hereby agree as follows:

     1.  Interim  Bank  hereby  joins in and  agrees  to be bound by the  terms,
representations,  warranties,  covenants, conditions and other agreements of the
Merger Agreement applicable to it, to the same extent an original party thereto.

     2. Interim Bank agrees that it shall use its best efforts and good faith to
make or  cause  to be  taken  as soon as  practicable  all  actions  on its part
required to be taken to permit the  consummation of the Merger Agreement and the
Merger, as defined therein,  and it shall cooperate fully with Capital State and
South Branch to that end.

     3. Interim Bank also represents and warrants that:

          (a) Interim Bank is a corporation,  duly organized,  validly  existing
     and in good standing under the laws of the State of West Virginia.

          (b) Interim Bank has the  corporate  power to execute and deliver this
     Adoption  Agreement and has taken all action  required by law, its charter,
     its Bylaws or  otherwise,  to authorize  the execution and delivery of this
     Adoption  Agreement,  the  consummation  of the Merger and all  transaction
     contemplated in the Merger Agreement.

          (c) The Merger  Agreement is the valid and binding  obligation  of the
     Interim Bank.



                                                                            E-41
                                      1

<PAGE>
230-295




     IN WITNESS  WHEREOF,  Capital  Interim Bank,  Capital State Bank,  Inc. and
South Branch Valley Bancorp, Inc. have caused this Adoption Agreement to be duly
executed as of the date first written above.

                                    CAPITAL INTERIM BANK


                                       By:
                                          -------------------------------
                                      Its:
                                          -------------------------------

                                    CAPITAL STATE BANK, INC.


                                       By:
                                          -------------------------------
                                      Its:
                                          -------------------------------   


                                    SOUTH BRANCH VALLEY BANCORP, INC.


                                       By:
                                          -------------------------------
                                      Its:
                                          -------------------------------




CHS108053




                                                                            E-42
                                      2

<PAGE>

231-295








                                    EXHIBIT C


                 CAPITAL STATE BANK, INC. REQUIRED DISCLOSURES



                                                                            E-43
                                      1

<PAGE>
232-295





                                    EXHIBIT C

                            CAPITAL STATE BANK, INC.
                              REQUIRED DISCLOSURES




Pursuant to paragraph 2.2(h):  Certain restrictions exist upon the assignment of
the lease  covering  the parcel upon which the Bank's  office is located.  Under
certain  circumstances,  the  consent of the owner of the real estate and of the
developer may be required as a condition of any assignment.  There is a specific
provision  of the lease which  permits an  assignment  by "a bank,  the stock in
which is held by twenty or more  people."  While the Bank is of the opinion that
the assignment  which will occur  incident to the merger is permitted,  the Bank
would propose that the consent of the landowner and the developer be obtained.



CHS111160

                                                                            E-44
                                      2

<PAGE>
233-295



                                    EXHIBIT D


                              AFFILIATE'S AGREEMENT

                            -----------------------
                                      Date



Gentlemen:

     Reference is made to the  Agreement  and Plan of Merger (the "Plan")  dated
the_____ day of_____________________,  1997 between South Branch Valley Bancorp,
Inc.  ("South  Branch") and Capital  State Bank,  Inc.  ("Capital  State"),  and
providing  for the merger of Capital  State into a  wholly-owned  subsidiary  of
South Branch, Capital Interim Bank. As a result of the merger, South Branch will
acquire  all of the  issued and  outstanding  common  stock of Capital  State in
exchange  for shares of the common  stock of South  Branch.  Capital  State will
merge  into  Capital  Interim  Bank,  a  wholly-owned  subsidiary  chartered  to
facilitate  the merger.  Capital  Interim  Bank will  survive  the  merger.  The
undersigned  stockholder has been identified as one who may be an "affiliate" of
Capital  State for the purposes of Rule 145 of the  Securities  Act of 1933,  as
amended (the "Act").  As a result of the transactions  contemplated by the Plan,
the affiliate will receive shares of South Branch stock.  In  consideration  for
the receipt of such shares, the affiliate represents,  warrants and covenants as
follows:

     (1) Until the expiration of the limitation on the transfer of the affiliate
shares as provided in Rule 145, the affiliate will not sell,  assign or transfer
any of the affiliate  shares except (a) within the limits and in accordance with
the applicable  provisions of Rule 145 or (b) upon receipt by South Branch of an
opinion of counsel,  in form and substance  satisfactory to South Branch and its
counsel, to the effect that such disposition complies with the Act.

     (2) Until the expiration of the limitation on the transfer of the affiliate
shares as provided in Rule 145(d), each certificate for the affiliate may bear a
restrictive legend in substantially the following form:

          The shares  represented  by this  certificate  have been issued to the
     registered  holder as a result of a transaction to which Rule 145 under the
     Securities  Act of  1933,  as  amended  (the  "Act")  applies.  The  shares
     represented by this  certificate may not be sold,  transferred or assigned,
     and the issuer shall not be required to give effect to any attempted  sale,
     transfer or assignment,  except pursuant to (i) the Registration  Statement
     then in effect under the Act, (ii) a  transaction  permitted by Rule 145 as
     to which the issuer has received evidence of compliance with the provisions
     of Rule 145 reasonably satisfactory to it, or (iii) a transaction which, in
     the opinion of counsel or as  described  in a "no  action" or  interpretive
     letter from the staff of the  Securities and Exchange  Commission,  in each
     case  satisfactory in form and substance to the issuer,  is exempt from the
     registration requirements of the Act.


                                    Very truly yours,


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





                                                                            E-45
                                      1

<PAGE>
234-295




Accepted this ____ day of _______________, 1997, by:



                                    SOUTH BRANCH VALLEY BANCORP, INC.



                                       By:
                                          -------------------------------
                                      Its:
                                          -------------------------------



CHS108053


                                                                            E-46
                                      2

<PAGE>
235-295


                                     ANNEX B

                                                                            E-47
                                      3

<PAGE>
236-295



Board of Directors
September 19, 1997
Page 1



                       [ Logo of Berwind Financial, L.P. ]

October 2, 1997


Board of Directors
The Capital State Bank, Inc.
Southridge Center
2402 Mountaineer Boulevard
Charleston, West Virginia  25309

Directors:

     You have requested our opinion as to the fairness,  from a financial  point
of view, to the shareholders of The Capital State Bank, Inc.  ("Capital  State")
of the financial  terms of the proposed  merger between  Capital State and South
Branch Valley Bancorp,  Inc. ("South Branch").  The terms of the proposed merger
(the "Proposed  Merger") between Capital State and South Branch are set forth in
the Agreement  and Plan of Merger dated August 6, 1997,  (the  "Agreement")  and
provides that each  outstanding  share of Capital State common stock,  excluding
those shares  currently owned by South Branch,  par value $1.00 per share,  will
receive  .253 shares of Common  Stock par value $2.50 per share of South  Branch
determined in  conformity  with the exchange  ratio set forth in the  Agreement,
with cash to be paid in lieu of any fractional shares.

     Berwind  Financial,  L.  P.,  as part of its  investment  banking  business
regularly is engaged in the  valuation of assets,  securities  and  companies in
connection  with  various  types of asset and security  transactions,  including
mergers,  acquisitions,  private  placements  and  valuations  for various other
purposes,   and  in  the   determination  of  adequate   consideration  in  such
transactions.

     In arriving at our opinion,  we have, among other things:  (1) reviewed the
historical  financial  performances,  current  financial  positions  and general
prospects of Capital state and South Branch, (ii) reviewed the Agreement,  (iii)
reviewed and analyzed the stock market  performance  of Capital  State and South
Branch, (iv) studied and analyzed the consolidated  financial and operating data
of Capital State and South Branch,  (v)  considered  the terms and conditions of
the Proposed  Merger  between  Capital State and South  Branch,  (vi) met and/or
communicated  with certain  members of Capital State's and South Branch's senior
management  to  discuss  their  respective   operations,   historical  financial
statements and future prospects,  (vii) reviewed a draft  Prospectus/Joint Proxy
Statement,  and (viii)  conducted  such other  financial  analyses,  studies and
investigations as we deemed appropriate.

     Our opinion is given in reliance on information and representations made or
given by  Capital  State  and  South  Branch,  and  their  respective  officers,
directors,  auditors,  counsel and other  agents,  and on filings,  releases and
other information  issued by Capital State and South Branch including  financial
statements,  financial  projections,  and stock  price  data as well as  certain
information  from  recognized  independent  sources.  We have not  independently
verified the  information  concerning  Capital  State and South Branch nor other
data which we have  considered in our review and for purposes of the opinion set
forth below,  we have assumed and relied upon the accuracy and  completeness  of
all such information and data. Additionally,  we assume that the Proposed Merger
is, in all respects, lawful under applicable law.

     With  regard to  financial  and other  information  relating to the general
prospects  of  Capital  State  and  South  Branch,  we have  assumed  that  such
information  has been  reasonably  prepared  and  reflects  the  best  currently
available  estimates and judgments of the managements of Capital State and South
Branch as to Capital State's and South Branch's most likely future  performance.
In rendering  our opinion,  we have assumed that in the course of obtaining  the
necessary  regulatory  approvals for the Proposed  Merger no conditions  will be
imposed that will have a material adverse effect on the contemplated benefits of
the Proposed Merger to Capital State.



                                                                            E-48
                                      1

<PAGE>
237-295


     Our opinion is based upon information  provided to us by the managements of
Capital State and South Branch, as well as market, economic, financial and other
conditions  as they exist and can be  evaluated  only as of the date  hereof and
speaks  to  no  other  period.  Our  Opinion  pertains  only  to  the  financial
consideration  payable  with  respect  to shares of  Capital  State that will be
exchanged for South Branch shares and remain  issued and  outstanding  after the
Proposed Merger, and does not address any shares of Capital State owned by South
Branch on the effective date of the Proposed  Merger,  which will be canceled in
accordance  with the terms of the  Agreement.  Our Opinion does not constitute a
recommendation  to the  Board  of  Capital  State  and  does  not  constitute  a
recommendation  to  Capital  State's  shareholders  as to how such  shareholders
should vote on the Proposed Merger.

     Based on the foregoing,  it is our opinion that, as of the date hereof, the
Proposed merger between Capital State and South Branch is fair, from a financial
point of view,  to the  shareholders  of  Capital  State  whose  shares  will be
exchanged for South Branch shares and remain  issued and  outstanding  after the
Proposed Merger, and does not address any shares of Capital State owned by South
Branch on the effective date of the Proposed  Merger,  which will be canceled in
accordance with the terms of the Agreement.

                                     Sincerely,

                                     BERWIND FINANCIAL, L.P.

                                     /s/ Michael Hughes
                                     -----------------------------
                                     Michael Hughes



CHS120739

                                                                            E-49
                                      2

<PAGE>
238-295


                                     ANNEX C



                                                                            E-50
                                      3

<PAGE>
239-295


31-1-122.   RIGHTS OF SHAREHOLDERS TO DISSENT.

     Any  shareholder of a corporation  shall have the right to dissent from any
of the following corporate actions:

     (a) Any plan of  merger or  consolidation  to which  the  corporation  is a
party; or

     (b) Any sale or exchange of all or  substantially  all of the  property and
assets  of the  corporation  not made in the  usual  and  regular  course of its
business,  including a sale in dissolution, but not including a sale pursuant to
an order of a court  having  jurisdiction  in the premises or a sale for cash on
terms  requiring  that all or  substantially  all of the net proceeds of sale be
distributed to the  shareholders in accordance with their  respective  interests
within one year after the date of sale.

            A  shareholder  may  dissent  as to  less  than  all of  the  shares
registered in his name. In that event,  his rights shall be determined as if the
shares as to which he has dissented and his other shares were  registered in the
names of different shareholders.

31-1-123.  RIGHTS  OF  DISSENTING  SHAREHOLDERS;  PROCEDURE  FOR  PURCHASING  OF
DISSENTING  SHAREHOLDERS'  SHARES; CIVIL ACTION FOR DETERMINING VALUE OF SHARES;
PROCEDURE FOR TRANSFERRING OF SUCH SHARES TO CORPORATION AND PAYMENT THEREFOR.

     (a) Any shareholder electing to exercise his right to dissent,  pursuant to
section one hundred twenty-two [ss.  31-1-122] of this article,  shall file with
the  corporation,  prior to or at the  meeting  of  shareholders  at which  such
proposed  corporate  action is submitted to a vote, a written  objection to such
proposed  corporate action. If such proposed corporate action be approved by the
required vote and such shareholder  shall not have voted in favor thereof,  such
shareholder  may,  within ten days after the date on which the vote was taken or
if a corporation is to be merged without a vote of its shareholders into another
corporation,  any of its shareholders may, within fifteen days after the plan of
such merger shall have been mailed to such shareholders,  make written demand on
the corporation, or, in the case of a merger or consolidation,  on the surviving
or new corporation,  domestic or foreign,  for payment of the fair value of such
shareholder's  shares, and, if such proposed corporate action is effected,  such
corporation shall pay to such shareholder,  upon surrender of the certificate or
certificates  representing  such  shares,  the fair value  thereof as of the day
prior to the date on which the vote was taken  approving the proposed  corporate
action,  excluding any  appreciation  or  depreciation  in  anticipation of such
corporate  action.  Any  shareholder  failing to make demand  within the ten-day
period  shall be  bound  by the  terms of the  proposed  corporate  action.  Any
shareholder  making such demand shall  thereafter be entitled only to payment as
in this  section  provided  and shall not be entitled to vote or to exercise any
other rights of a shareholder.

     (b) No such demand may be withdrawn  unless the  corporation  shall consent
thereto.  If,  however,  such demand shall be withdrawn upon consent,  or if the
proposed  corporate  action shall be abandoned or rescinded or the  shareholders
shall  revoke  the  authority  to effect  such  action,  or if, in the case of a
merger,  on the date of the  filing  of the  articles  of merger  the  surviving
corporation,   is  the  owner  of  all  the  outstanding  shares  of  the  other
corporations,  domestic  and foreign,  that are parties to the merger,  or if no
demand or  petition  for the  determination  of fair value by a court of general
civil  jurisdiction  have  been  made or  filed  within  the  time  provided  in
subsection  (e) of this  section,  or if a court of general  civil  jurisdiction
shall determine that such  shareholder is not entitled to the relief provided by
this section,  then the right of such  shareholder  to be paid the fair value of
his  shares  shall  cease and his  status as a  shareholder  shall be  restored,
without prejudice to any corporate  proceedings which may have been taken during
the interim.

     (c)  Within  ten  days  after  such  corporate  action  is  effected,   the
corporation, or, in the case of a merger or consolidation,  the surviving or new
corporation,  domestic or foreign,  shall give  written  notice  thereof to each
dissenting  shareholder who has made demand as herein provided, and shall make a
written offer to each  shareholder  to pay for such shares at a specified  price
deemed by such corporation to be fair value thereof. Such notice and offer shall
be  accompanied  by a balance sheet of the  corporation  the shares of which the
dissenting  shareholder holds, as of the latest available date and not more than
twelve months prior to the making of such offer, and a profit and loss statement
of such  corporation  for the twelve  months'  period  ended on the date of such
balance sheet.

                                                                            E-51
                                      

<PAGE>
240-295


     (d) If within thirty days after the date on which such corporate  action is
effected  the  fair  value  of such  shares  is  agreed  upon  between  any such
dissenting  shareholder  and the  corporation,  payment  therefor  shall be made
within ninety days after the date on which such  corporate  action was effected,
upon surrender of the certificate or certificates representing such shares. Upon
payment of the agreed value the dissenting  shareholder  shall cease to have any
interest in such shares.

     (e) If within such period of thirty days, a dissenting  shareholder and the
corporation do not so agree, then the corporation shall within thirty days after
receipt of written demand from any dissenting shareholder,  which written demand
must be given  within sixty days after the date on which such  corporate  action
was  effected,  file a  complaint  in a  court  of  general  civil  jurisdiction
requesting  that the fair value of such shares be found and  determined,  or the
corporation may file such complaint at any time within such sixty-day  period at
its own election.  Such  complaint  shall be filed in any court of general civil
jurisdiction  in the county in which the principal  office of the corporation is
situated,  or, if there be no such office in this State,  in the county in which
any dissenting  shareholder resides or is found or in which the property of such
corporation,  or any  part  of it,  may be.  If the  corporation  shall  fail to
institute such proceedings,  any dissenting shareholder may do so in the name of
the corporation.  All dissenting  shareholders  wherever  residing,  may be made
parties to the  proceedings  as an action  against  their shares quasi in rem. A
copy of the complaint  shall be served on each  dissenting  shareholder who is a
resident of this State in the same manner as in other civil actions.  Dissenting
shareholders  who are  nonresidents  of this State shall be served a copy of the
complaint  by  registered  or  certified  mail,  return  receipt  requested.  In
addition,   service  upon  such  nonresident   shareholders  shall  be  made  by
publication,  as provided in Rule 4 (e) (2) of the West Virginia  Rules of Civil
Procedure.  All shareholders who are parties to the proceeding shall be entitled
to judgment  against the  corporation  for the amount of the fair value of their
shares.  The  court  may,  if it so  elects,  appoint  one or  more  persons  as
appraisers to receive  evidence and recommend a decision on the question of fair
value.  The appraiser  shall have such power and authority as shall be specified
in the order of their  appointment or any subsequent  appointment.  The judgment
shall  be  payable  only  upon  and  concurrently  with  the  surrender  to  the
corporation of the certificate or certificates  representing  such shares.  Upon
payment of the  judgment,  the  dissenting  shareholder  shall cease to have any
interest in such shares.

     The judgment  shall  include an allowance  for interest at such rate as the
court may find to be fair and equitable in all the circumstances,  from the date
on which  the vote was  taken on the  proposed  corporate  action to the date of
payment.

     The costs and expenses of any such  proceeding  shall be  determined by the
court and shall be assessed against the corporation, but all or any part of such
costs  and  expenses  may be  apportioned  and  assessed  as the  court may deem
equitable against any and all of the dissenting  shareholders who are parties to
the proceeding to whom the  corporation  shall have made an offer to pay for the
shares if the court shall find that the action of such  shareholders  in failing
to accept such offer was  arbitrary  or  vexations  or not in good  faith.  Such
expenses shall include  reasonable  compensation for and reasonable  expenses of
the  appraisers,  but shall  exclude  the fees and  expenses  of counsel for and
experts employed by any party; but if the fair value of the shares as determined
materially exceeds the amount which the corporation offered to pay therefor,  or
if no offer was made, the court in its  discretion may award to any  shareholder
who is a party to the  proceeding  such sum as the  court  may  determine  to be
reasonable  compensation to any expert or experts employed by the shareholder in
the proceeding.  Any part to the proceeding may appeal any judgment or ruling of
the court as in other civil cases.

     (f) Within  twenty  days  after  demanding  payment  for his  shares,  each
shareholder  demanding  payment  shall submit the  certificate  or  certificates
representing his shares to the corporation for notation thereon that such demand
has been made.  His  failure to do so shall,  at the option of the  corporation,
terminate  his  rights  under  this  section  unless  a court of  general  civil
jurisdiction,  for good and sufficient cause shown,  shall otherwise  direct. If
shares  represented by a certificate on which notation has been so made shall be
transferred,  each new certificate  issued therefor shall bear similar notation,
together with the name of the original  dissenting holder of such shares,  and a
transferee  of such  shares  shall  acquire  by such  transfer  no rights in the
corporation other than those which the original dissenting shareholder had after
making demand for payment of the fair value thereof.



                                                                            E-52
                                      

<PAGE>
241-295


     (g) Shares  acquired  by a  corporation  pursuant  to payment of the agreed
value  therefor  or to  payment of the  judgment  entered  therefor,  as in this
section provided, may be held and disposed of by such corporation as in the case
of other treasury shares, except that, in the case of a merger or consolidation,
they may be held and  disposed  of as the plan of  merger or  consolidation  may
otherwise provide.




CHS117438


                                                                            E-53
                                      

<PAGE>
242-295


                                     ANNEX D

                                                                            E-54
                                      

<PAGE>
243-295




South Branch Valley Bancorp, Inc.
Capital State Bank, Inc.
October 14, 1997
Page 1




             [ Logo and Name of Bowles Rice McDavid Graff & Love ]




                                October 14, 1997





South Branch Valley Bancorp, Inc.
310 N. Main Street
Moorefield, West Virginia  26836

Capital State Bank, Inc.
2402 Mountaineer Boulevard
South Charleston, West Virginia  25309

Ladies and Gentlemen:

     You have requested our opinion on certain  federal income tax  consequences
relating to the merger (the  "Merger") of Capital State Bank,  Inc.  ("Capital")
with and into Capital  Interim Bank  ("Interim"),  a wholly-owned  subsidiary of
South Branch Valley Bancorp, Inc. ("South Branch").

     The relevant facts concerning the Merger are set forth in the Agreement and
Plan of Merger  executed by the above parties.  A description of the transaction
set forth therein is incorporated herein by reference. In addition, South Branch
purchased,  for cash, a total of 473,180  shares of Capital  common stock in his
transactions  which  occurred on March 14,  1997 and June 17,  1997  ("Purchased
Shares").  For purposes of this opinion, the acquisition of the Purchased Shares
will be treated as though it occurred as part of the Merger transaction.

                                 Representations

     In addition to the general statement of facts set forth in the Registration
Statement,   and  exhibits  attached  thereto,   you  have  made  the  following
representations concerning the proposed transaction:

     (1) The fair market value of the South Branch stock and other consideration
to be received by each Capital  shareholder will be  approximately  equal to the
fair market value of the Capital common stock surrendered in the exchange.

     (2) There is no plan or  intention by the  shareholders  of Capital who own
one percent (1%) or more of the Capital stock,  and to the best of the knowledge
of the  management of Capital,  there is no plan or intention on the part of the
remaining  shareholders of Capital to sell,  exchange or otherwise  dispose of a
number of shares of South Branch stock  received in the  transaction  that would
reduce the Capital shareholder's  ownership of South Branch stock to a number of
shares  having a value,  as of the date of the  transaction,  of less than fifty
percent (50%) of the value of all the formerly  outstanding  stock of Capital as
of the same date. For purposes of this  representation,  shares of Capital stock
exchanged for cash or other property,  surrendered by dissenters,  exchanged for
cash in lieu of  fractional  shares of South  Branch  stock,  and the  Purchased
Shares  already  owned by South  Branch will be treated as  outstanding  Capital
stock on the date of the  transaction.  Moreover,  shares of  Capital  stock and
shares of South Branch stock held by Capital  shareholders  and otherwise  sold,
redeemed,  or  disposed  of  prior  or  subsequent  to the  transaction  will be
considered in making its representation.



                                                                            E-55
                                      

<PAGE>
244-295




South Branch Valley Bancorp, Inc.
Capital State Bank, Inc.
October 14, 1997
Page 2


     (3) Interim will acquire at least ninety  percent  (90%) of the fair market
value of the net assets and at least  seventy  percent  (70%) of the fair market
value of the gross assets held by Capital  immediately prior to the transaction.
For  purposes of this  representation,  amounts  paid by Capital to  dissenters,
amounts  paid by Capital to  shareholders  who receive  cash or other  property,
Capital assets used to pay its reorganization  expenses, and all redemptions and
distributions (except for regular, normal dividends) made by Capital immediately
preceding the transfer,  will be included as assets of Capital held  immediately
prior to the transaction.

     (4) Prior to the  transaction,  South  Branch will be in control of Interim
within the meaning of Section 368(c)(1) of the Internal Revenue Code.

     (5) Following the transaction,  Interim will not issue additional shares of
its stock that would result in South Branch losing control of Interim within the
meaning of Section 368(c) of the Internal Revenue Code.

     (6) South Branch has no plan or  intention  to  reacquire  any of its stock
issued in the transaction.

     (7) South Branch has no plan or intention  to liquidate  Interim;  to merge
Interim with and into another  corporation;  to sell or otherwise dispose of the
stock of Interim; or to cause Interim to sell or otherwise dispose of any of the
assets of Capital acquired in the transaction,  except for dispositions  made in
the ordinary course of business or transfers  described in Section  368(a)(2)(C)
of the Internal Revenue Code.

     (8) The  liabilities of Capital  assumed by Interim and the  liabilities to
which the transferred  assets of Capital are subject were incurred by Capital in
the ordinary course of its business.

     (9) Following the transaction,  Interim will continue the historic business
of Capital or use a significant portion of Capital's historic business assets in
a business.

     (10) South Branch,  Interim,  Capital and the  shareholders of Capital will
pay  their  respective  expenses,  if  any,  incurred  in  connection  with  the
transaction.

     (11) There is no intercorporate  indebtedness existing between South Branch
and Capital or between Capital and Interim that was issued, acquired, or will be
settled at a discount.

     (12) No two parties to the transaction are investment  companies as defined
in Section 368(a)(2)(F)(iii) and (iv) of the Code.

     (13)  Capital  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.

     (14) The fair market value of the assets of Capital  transferred to Interim
will equal or exceed  the sum of the  liabilities  assumed  by Interim  plus the
amount of liabilities, if any, to which the transferred assets are subject.

     (15) The payment of cash in lieu of fractional shares of South Branch stock
is solely for the purpose of avoiding  the  expense and  inconvenience  to South
Branch  of  issuing   fractional  shares  and  does  not  represent   separately
bargained-for  consideration.  The total cash consideration that will be paid in
the transaction to the Capital

                                                                            E-56
                                      

<PAGE>
245-295




South Branch Valley Bancorp, Inc.
Capital State Bank, Inc.
October 14, 1997
Page 3


shareholders  instead  of issuing  fractional  shares of South  Branch  will not
exceed one percent  (1%) of the total  consideration  that will be issued in the
transaction to the Capital  shareholders in exchange for their shares of Capital
stock.  The  fractional  share  interests  of each Capital  shareholder  will be
aggregated,  and no Capital  shareholder will receive cash in an amount equal to
or greater than the value of one (1) full share of South Branch stock.

     (16) No stock of Interim will be issued in the transaction.

                                     Opinion
                                     -------

     Based solely upon the information  submitted and on the representations set
forth above, we are of the opinion that:

     (a) The Merger of Capital with and into Interim will  constitute a tax-free
reorganization  within the  meaning of I.R.C.  Section  368(a)(1)(A)  and I.R.C.
Section 368(a)(2)(D).

     (b) The gain,  if any,  realized by a Capital  shareholder  upon receipt of
cash for fractional shares will be recognized, but not in an amount in excess of
the cash received as part of the merger  transaction.  The  provisions of I.R.C.
Section  302 will  govern  whether  the  character  of the gain will be ordinary
income or capital  gains.  Each  shareholder  should  consult his or her own tax
advisor with respect to the determination of whether the exchange has the effect
of a redemption or the distribution of a dividend.

     (c) The holding  period of the South Branch  common stock  received by each
holder of Capital's  common stock will include the period during which the stock
of Capital  surrendered in exchange therefor was held, provided such stock was a
capital asset in the hands of the  shareholder at the time of the effective date
of the merger.

     (d) A Capital  shareholder who dissents from the merger and receives solely
cash in  exchange  for his or her stock in  Capital,  will be  treated as having
received all such cash in  redemption of his or her Capital stock subject to the
provisions of I.R.C. Sections 302 and 318.

     It should be noted that the  opinions  expressed  in this  letter are based
upon  statutory,  judicial and  administrative  authority as of the date of this
opinion.  There can be no assurance  that such  authority will not be changed in
the future,  or that such changes will not be made  retroactively  applicable to
the transactions  considered  herein.  Moreover,  the above-stated  opinions are
based upon the facts as we understand them and upon the representations provided
to us. If the facts turn out to be different  in any  material  respect from the
facts or representations stated herein, or if the laws or regulations applicable
to  the  proposed   transactions  are  changed  or  reinterpreted  by  competent
tribunals,  some or all of the  opinions  expressed  in this  letter  may become
inapplicable.

     Please note further  that Treas.  Reg.  Section  1.368-3  requires  certain
records  to be kept and  information  to be filed  with the  federal  income tax
returns of each corporation  which is a party to the  reorganization.  This same
regulation requires each Capital shareholder who received South Branch shares in
connection with the  reorganization to attached to his or her federal income tax
return for the year in which such shares are received a statement disclosing the
exchange of Capital  stock for shares of South Branch and  reporting the cost or
other  basis of the  Capital  stock  given up and the  number and value of South
Branch shares received.



                                                                            E-57
                                      

<PAGE>
246-295




South Branch Valley Bancorp, Inc.
Capital State Bank, Inc.
October 14, 1997
Page 4


     We  hereby  consent  to the  use  of  this  opinion  as an  exhibit  to the
Registration  Statement  and  the  reference  of our  firm  in the  Registration
Statement.

                              Sincerely,

                              BOWLES RICE McDAVID GRAFF & LOVE, P.L.L.C.


                              By     /s/ Marc A. Monteleone
                                    --------------------------
                                    Marc A. Monteleone


MAM/ms

                                                                            E-58
                                      

<PAGE>
247-295


                                     ANNEX E




                                                                            E-59
                                      

<PAGE>
248-295

                               Current Article IV


IV.   The amount of total authorized  capital stock of the Corporation  shall be
      One Million  Five Hundred  Thousand  Dollars  ($1,500,000)  which shall be
      divided into 600,000 shares of common stock having a par value of $2.50
      per share.


                               Proposed Article IV


IV.   The amount of total authorized  capital stock of The Corporation  shall be
      Five Million Dollars ($5,000,000.00) which shall be divided into 2,000,000
      shares of common stock having a par value of $2.50 per share.



                                                                            E-60
                                      

<PAGE>
249-295

                                     PART II

                     INFORMATION NOT REQUIRED IN PROSPECTUS

Item 20.    Indemnification of Directors and Officers.

     Section  31-1-9 of the West  Virginia  Code of 1931,  as  amended,  permits
indemnification  of present or former  officers  or  directors  who are named or
threatened  to be  named  as  parties  to a legal  action  arising  out of their
activities as officers or directors under certain circumstances.

     The Articles of  Incorporation  of South Branch  Valley  Bancorp,  Inc., as
amended,  contains the following provision with regard to the indemnification of
its directors and officers:

               I.  Director  and  Officer   Indemnification.   Unless  otherwise
          prohibited by law, each director and officer of the corporation now or
          hereafter  serving  as such,  and each  director  and  officer  of any
          majority or wholly owned  subsidiary of the corporation  that has been
          designated as entitled to  indemnification  by resolution of the board
          of directors of the corporation as may be from time to time determined
          by said board, shall be indemnified by the corporation against any and
          all claims and liabilities (other than an action by or in the right of
          the  corporation  or any  majority or wholly owned  subsidiary  of the
          corporation)  including  expenses of defending such claim of liability
          to which he or she has or shall become subject by reason of any action
          alleged to have been taken,  omitted,  or  neglected  by him or her as
          such  director or officer  provided the  director or officer  acted in
          good faith and in a manner  which the  director or officer  reasonably
          believed  to be in or  not  opposed  to  the  best  interests  of  the
          corporation.  With respect to any criminal  proceeding,  a director or
          officer  shall be  entitled to  indemnification  if such person had no
          reasonable  cause to believe  his or her  conduct  was  unlawful.  The
          corporation  shall  reimburse  each such person as  provided  above in
          connection with any claim or liability brought or arising by or in the
          right of the corporation provided,  however, that such person shall be
          not indemnified in connection with, any claim or liability  brought by
          or in the right of the  corporation  or any  majority or wholly  owned
          subsidiary  of the  corporation  as to which the  director  or officer
          shall have been adjudged to be liable for  negligence or misconduct in
          the  performance of his or her duty to the corporation or any majority
          or wholly owned  subsidiary of the corporation  unless and only to the
          extent that the court in which such action or  proceeding  was brought
          shall determine upon  application  that,  despite the  adjudication of
          liability but in view of all circumstances of the case, such person is
          fairly and  reasonably  entitled to indemnify for such expenses  which
          such court shall deem proper.

               The  determination  of eligibility for  indemnification  shall be
          made by those board  members not party to the action or  proceeding or
          in the  absence  of  such  board  members  by a panel  of  independent
          shareholders   appointed  for  such  purpose  of  a  majority  of  the
          shareholders  of the  corporation  or in any other manner  provided by
          law.

               The right of indemnification  hereinabove  provided for shall not
          be  exclusive  of any rights to which any  director  or officer of the
          corporation may otherwise be entitled by law.

               The board of directors may by resolution,  by law or other lawful
          manner   from  time  to  time  as  it  shall   determine   extend  the
          indemnification  provided  herein  to  agents  and  employees  of  the
          corporation,  to  directors,  officers,  agents or  employees of other
          corporations or entities owned in whole or in part by the corporation.
          The corporation  may purchase and maintain  insurance for the purposes
          hereof.

     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


                                       1
<PAGE>
250-295
indemnification  against  such  liabilities  (other  than  the  payment  by  the
registrant of expenses  incurred or paid by a director,  officer or  controlling
person of the  registrant  in the  successful  defense  of any  action,  suit or
proceeding)  is  asserted by such  director,  officer or  controlling  person in
connection with the securities being registered,  the registrant will, unless in
the opinion of its counsel the matter has been settled by controlling precedent,
submit  to a  court  of  appropriate  jurisdiction  the  question  whether  such
indemnification  by it is against public policy as expressed in the Act and will
be governed by the final adjudication of such issue.

Item 21.  Exhibits and Financial Statement Schedules.

     Exhibits required to be filed with this Registration  Statement by Item 601
of Regulations S-K follow the execution pages of the Registration Statement. The
required exhibit index precedes these documents.  Required  exhibits which are a
part of the  preceding  Prospectus  and  Proxy  Statement  are  incorporated  by
reference to their location.

Item 22.    Undertakings.

     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 who 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 other Items of the applicable form.

     2.  The  registrant  undertakes  that  every  prospectus  (i) that is filed
pursuant to paragraph (1) 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 (230.415), will be filed as a part
of an  amendment  is  effective,  and that,  for  purposes  of  determining  any
liability of 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. Insofar as  indemnification  for liabilities under the Securities Act of
1933 may be permitted to  directors,  officers  and  controlling  persons of the
registrant pursuant to the foregoing  provisions,  or otherwise,  the registrant
has been advised that in the opinion of the Securities  and Exchange  Commission
such  indemnification  is against  public policy as expressed in the Act and is,
therefore,  unenforceable. In the event that a claim for indemnification against
such liabilities  (other than the payment by the registrant of expenses incurred
or paid by a director,  officer or  controlling  person of the registrant in the
successful  defense of any  action,  suit or  proceeding)  is  asserted  by such
director,  officer or controlling person in connection with the securities being
registered, the registrant will, unless in the opinion of its counsel the matter
has been  settled by  controlling  precedent,  submit to a court of  appropriate
jurisdiction the question whether such  indemnification  by it is against public
policy as expressed in the Act and will be governed by the final adjudication of
such issue.

     4. The undersigned  registrant hereby undertakes to respond to requests for
information  that is incorporated  by reference into the Prospectus  pursuant to
Items 4, 10(b),  11 or 13 of this Form,  within one  business  day of receipt of
such  request,  and to send the  incorporation  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.

     5. 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 when it became effective.

     6. The undersigned registrant hereby undertakes:

                                      2

<PAGE>
251-295

          a. 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,  present 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.

          b.  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 this time shall be deemed
     to be the initial bona fide offering thereof.

          c.  To  remove  from  the  registration  by  means  of  post-effective
     amendment any of the securities being registered which remain unsold at the
     termination of the offering.


                                      3

<PAGE>
252-295
                                   Signatures

            Pursuant to the  requirements  of the Securities Act, the registrant
certifies  that it has  reasonable  grounds to believe  that it meets all of the
requirements  for  filing  on Form S-4 and has  duly  issued  this  registration
statement  or  amendment  thereto to be signed on its behalf by the  undersigned
hereunto duly authorized, in the City of Moorefield,  State of West Virginia, on
the 14th day of October, 1997.

                              SOUTH BRANCH VALLEY BANCORP, INC.


                              By    /s/ H. Charles Maddy, III
                              -----------------------------------
                                    H. Charles Maddy, III
                                    President


                                POWER OF ATTORNEY

            Know all men by these  presents,  that each person  whose  signature
appears below  constitutes and appoints Oscar M. Bean and H. Charles Maddy, III,
and each of them,  his true and lawful  attorneys-in-fact  and agents  with full
power of substitution  and  resubstitution,  for him and in his name,  place and
stead,  in any  and  all  capacities,  to  sign  any or all  amendments  to this
registration  statement  and to file the same,  with all exhibits  thereto,  and
other  documents  in  connection  therewith,  with the  Securities  and Exchange
Commission,  granting  unto said  attorneys-in-fact  and  agents  full power and
authority to do and perform each and every act and thing requisite and necessary
to be done in the about the premises, as fully to all intents and purposes as he
might  do  in  person,   hereby   ratifying   and   confirming   all  that  said
attorneys-in-fact and agents, or their substitutes,  may lawfully do or cause to
be done by virtue hereof.


            Signature                                       Date


 /s/ Oscar M. Bean                                        October 14, 1997
- ------------------------------                         -----------------------
Oscar M. Bean


 /s/ Donald W. Biller                                     October 14, 1997
- ------------------------------                         -----------------------
Donald W. Biller


 /s/ James M. Cookman                                     October 14, 1997
- -------------------------------                        -----------------------
James M. Cookman


 /s/ John W. Crites                                       October 14, 1997
- -------------------------------                        -----------------------
John W. Crites


 /s/ Thomas J. Hawse, III                                 October 14, 1997
- -------------------------------                        -----------------------
Thomas J. Hawse, III




                                      4

<PAGE>
253-295


 /s/ Phoebe F. Heishman                                    October 14, 1997
- -------------------------------                        -----------------------
Phoebe F. Heishman


 /s/ Gary L. Hinkle                                        October 14, 1997
- -------------------------------                        -----------------------
Gary L. Hinkle


 /s/ Jeffrey E. Hott                                       October 14, 1997
- -------------------------------                        -----------------------
Jeffrey E. Hott


 /s/ H. Charles Maddy, III                                 October 14, 1997
- -------------------------------                        -----------------------
H. Charles Maddy, III


 /s/ Harold K. Michael                                     October 14, 1997
- -------------------------------                        -----------------------
Harold K. Michael


 /s/ Mary Ann Ours                                         October 14, 1997
- -------------------------------                        -----------------------
Mary Ann Ours


 /s/ Russell F. Ratliff, Jr.                               October 14, 1997
- -------------------------------                        -----------------------
Russell F. Ratliff, Jr.


 /s/ Harry C. Welton, Jr.                                  October 14, 1997
- -------------------------------                        -----------------------
Harry C. Welton, Jr.





                                      5

<PAGE>
254-295


                        SOUTH BRANCH VALLEY BANCORP, INC.
                                    FORM S-4
                                INDEX TO EXHIBITS



                                                    S-B Item 601   Sequential 
                                                       Table          Page
    Description                                      Reference      Number 
    -----------                                    -------------- ------------

Underwriting agreement                                  (1)            N/A

Agreement and Plan of Merger                            (2)            190

Articles of Incorporation and Bylaws:                   (3)
      (a)   Bylaws of South Branch Valley Bancorp,
            Inc. as last amended effective December 31,
            1995.                                                      270
      (b)   Articles of Incorporation as last amended on
            June 21, 1990.                                             256
                                      

Instruments Defining the Rights of Security Holders     (4)            N/A

Opinions Re:  Legality                                  (5)            286

Opinion Re: Liquidation Preference                      (7)            N/A

Opinion Re: Tax Matters and Consent                     (8)            242

Voting Trust Agreement                                  (9)            N/A

Material Contracts
      (a) Agreement with
            H. Charles Maddy, III                       (11)           (a)

Statement Re: Computation of Per Share Earnings                        N/A

Annual Report to Security Holders, et al.               (13)           N/A

Material Foreign Patents                                (14)           N/A

Letter Re: Unaudited Interim Financial Information      (15)           N/A

Letter Re: Changes in Certifying Accountant             (16)           N/A

Subsidiaries of the Registrant                          (21)           282

Consents:

  (a) Consent of Arnett & Foster, P.L.L.C.              (23)           283

  (b) Consent of Arnett & Foster, P.L.L.C.              (23)           284

  (c) Consent of Berwind Financial, L.P.                (23)           285

  (d) Consent of Bowles Rice McDavid Graff & Love,
      P.L.L.C.                                          (23)      242, 286


                                      6

<PAGE>
255-295


Power of Attorney                                       (24)            252


Statement of Eligibility of Trustee                     (25)            N/A

Invitation for Competitive Bids                         (26)            N/A

Financial Data Schedules                                (27)            287

Information From Reports Furnished To State Insurance
Regulatory Authorities                                  (28)            N/A

Additional Exhibits:                                    (29)
  (a)  Form of Proxy                                                    292
  (b)  Form of Agreement Regarding                               
            Affiliates                                                  290   

                                     


Footnotes:

  (a) Incorporated into this filing by reference to Exhibit 10 to South Branch's
      filing on Form 10-KSB dated December 31, 1995, File Number 0-16587.


                                      7



256-295


                                                                   Exhibit 3 (a)
                            ARTICLES OF INCORPORATION
                                       OF
                        SOUTH BRANCH VALLEY BANCORP, INC.

      The undersigned, acting as incorporator of a corporation under Section 27,
Article  1,  Chapter  31 of the  Code of West  Virginia,  adopts  the  following
Articles of Incorporation for such corporation, FILED IN DUPLICATE:
      I.  The undersigned agrees to become a corporation by the name of SOUTH
BRANCH VALLEY BANCORP, INC.
      II. The address of the principal  office of said  corporation  will be 310
North Main Street, City of Moorefield, County of Hardy, State of West Virginia.
      III.  The purpose or purposes for which this corporation is organized
are as follows.
      To acquire  and own stock and  securities,  of whatever  kind,  nature and
description,  in a bank or banks,  and to take such actions as are  necessary or
incidental to the acquisition of a bank or banks;
      To  engage,  either  directly  itself,  indirectly  by  the  formation  of
subsidiary corporations or otherwise, in any activity permitted to be undertaken
by a bank holding  company under existing or future laws,  rules and regulations
relating thereto;
      Subject to the foregoing and unless otherwise  limited herein to own, buy,
acquire,  sell,  exchange,  assign, lease and deal in and with real property and
any interest or right therein;  to own, buy, acquire,  sell,  exchange,  assign,
lease and deal in and with personal  property and any interest or right therein;
to own, buy, acquire, sell, exchange, assign, pledge and deal with voting stock,
non-voting stock, notes, bonds,  evidence of indebtedness and rights and options
in and to other  corporate and  non-corporate  entities,  and to pay therefor in
whole  or in part in cash or by  exchanging  therefor  stocks,  bonds,  or other
evidences of  indebtedness or securities of this or any other  corporation,  and
while  the  owner  or  holder  of any such  stocks,  bonds,  debentures,  notes,
evidences or  indebtedness  or the securities,  contracts,  or  obligations,  to
receive, collect, and dispose of the interest, dividends and income arising from
such property,  and to possess and exercise in respect thereof,  all the rights,
powers and privileges of ownership, including all voting powers on any stocks so
owned; and to borrow money without limit as to amount; and

                                      8

<PAGE>
257-295


      Otherwise,  subject to the foregoing and unless otherwise  limited herein,
to engage in any lawful act or activity for which  corporations may be organized
under the laws of the State of West Virginia.
      IV. The amount of the total  authorized  capital stock of said corporation
shall be One Million Five Hundred Thousand Dollars  ($1,500,000.00)  which shall
be divided into six hundred  thousand  (600,000) shares of common stock having a
par value of Two and 50/100 Dollars ($2.50) per share.
      V. The name and  address  of the  incorporators  and the  number of shares
subscribed by each of them is as follows:

                                                      NUMBER
NAME                    ADDRESS                       OF SHARES
- ---------------         --------------------         -----------

Oscar M. Bean           Rt. 2, Box 116                34
                        Moorefield, WV 26836

Donald W. Biller        Rt. 1, Box 30                 35
                        Lost River, WV 26811

Thomas J. Hawse         216 Washington Street         35
                        Moorefield, WV 26836

Phoebe F. Heishman      136 S. Main Street            35
                        Moorefield, WV 26836

Ed A. Leatherman, Jr.   Rt. 1, Box 175                35
                        Purgitsville, WV 26852

J. Aleck Welton         Box 366                       35
                        Moorefield, WV 26836

Renick C. Williams      Box 664                       35
                        Moorefield, WV 26836

Michael T. Wilson       Rt. 4  Sunset View            35
                        Moorefield, WV 26836

Harry C. Welton         Rt. 4, Box 27                 35
                        Moorefield, WV 26836

A. Clyde Ours, Jr.      Box 541                       35
                        Moorefield, WV 26836

E. E. Hott              Box 1                         35
                        Franklin, WV 26807




                                      9

<PAGE>
258-295


      VI.  The existence of this corporation is to be perpetual.

      VII.  The name and  address of the person to whom shall be sent  notice or
process  served upon,  or service of which is accepted by the Secretary of State
is:

            Renick C. Williams
            Box 664
            Moorefield, WV 26836

      VIII.  The  number of  directors  constituting  the  initial  board of
directors of the corporation is eleven (11).

The names and addresses of the persons who are to serve as directors until their
term  expires  and their  successors  are elected and shall  qualify  are:

  NAME                            ADDRESS
- --------------                ----------------------

Oscar M. Bean                 Rt. 2, Box 116
                              Moorefield, WV 26836

Donald W. Biller              Rt. 1, Box 30
                              Lost River, WV 26811

Thomas J. Hawse               216 Washington Street
                              Moorefield, WV 26836

Phoebe F. Heishman            136 S. Main Street
                              Moorefield, WV 26836

Ed A. Leatherman, Jr.         Rt. 1, Box 175
                              Purgitsville, WV 26852

J. Aleck Welton               Box 366
                              Moorefield, WV 26836

Renick C. Williams            Box 664
                              Moorefield, WV 26836

Michael T. Wilson             Rt. 4, Sunset View
                              Moorefield, WV 26836

Harry C. Welton               Rt. 4, Box 27
                              Moorefield, WV 26836


A. Clyde Ours, Jr.            Box 541
                              Moorefield, WV 26836

E.E. Hott                     Box 1
                              Franklin, WV 26807

      IX.  Provisions  limiting  preemptive  rights are: The shareholders of the
corporation  shall not have any preemptive rights to acquire any shares of stock
of the corporation.


                                      10

<PAGE>
259-295


      X. Provisions for the regulations of the internal affairs of the
corporation shall be as follows:

      A. Definitions.  For purposes hereof, the following terms are defined
         ----------- 
as follows:

      1. Affiliate. An "affiliate" of, or a person "affiliated" with, a specific
         ---------
person,  means a person  (other than this  Corporation  or a  majority-owned  or
wholly owned  subsidiary  of this  Corporation)  that  directly,  or  indirectly
through one or more intermediaries,  controls,  or is controlled by, or is under
common control with, the person specified.

      2. Associate.  The term  "associate"  when used to indicate a relationship
         ---------
with any person,  means (i) any corporation,  partnership,  limited partnership,
association,  joint  venture,  group  or other  organization  (other  than  this
Corporation or a majority- owned or wholly owned subsidiary of this Corporation)
of which such person is an officer or partner or is, directly or indirectly, the
Beneficial Owner of ten percent (10%) or more of any class of equity  securities
or other  medium of  ownership  rights,  (ii) any trust or other estate in which
such  person has a  substantial  beneficial  interest or as to which such person
serves as trustee or in a similar  fiduciary  capacity,  (iii) any  relative  or
spouse of such person,  or any relative of such spouse provided the relative has
the same home as such person,  or (iv) any investment  company  registered under
the  Investment  Company Act of 1940 for which such person or any  affiliate  of
such person serves as investment adviser.

      3. Beneficial  Owner. A person shall be considered the "Beneficial  Owner"
         -----------------
of any shares of stock whether or not owned of record by such Person:
      (a) With respect to any shares as to which such Person or any Affiliate or
Associate of such Person  directly or indirectly has or shares (i) voting power,
including the power to vote or to direct the voting of such shares of stock and
/or (ii) investment power,  including the power to dispose of or to direct the
disposition of such shares of stock;
      (b) With respect to any shares as to which such Person or any Affiliate or
Associate of such Person has (i) the right to acquire such shares  (whether such
right is exercisable  immediately or only after the passage of time) pursuant to
any agreement,  arrangement or  understanding or upon the exercise of conversion
rights,  exchange  rights,  warrants or options,  or otherwise,  and/or (ii) the
right to vote pursuant to any agreement,  arrangement or understanding  (whether
such right is exercisable immediately or only after the passage of time); or
      (c) With  respect to any shares  which are  Beneficially  Owned within the
meaning of (a) or (b) of this Paragraph (3) above by any other Person with which
such first-mentioned Person or any of its Affiliates or Associates has any
agreement,  arrangement  or  understanding,  written or oral,with respect to
acquiring,  holding or

                                       11
<PAGE>
260-295
disposing of all or substantially all, or any substantial part, of the assets or
businesses of the Corporation or a Subsidiary of the Corporation.

      For the purpose  only of  determining  whether a Person is the  Beneficial
Owner of a  percentage  of  outstanding  shares,  such shares shall be deemed to
include any shares which may be issuable pursuant to any agreement,  arrangement
or  understanding  or upon the exercise of conversion  rights,  exchange rights,
warrants,  options or otherwise and which are deemed to be beneficially owned by
such Person pursuant to the foregoing provisions of this Paragraph (3) above.

      4.  Business Combination.  A "Business Combination" means:
          ---------------------
      (a)  The sale, exchange, lease, transfer or other disposition to or with a
Related Person or any Affiliate or Associate of such Related Person by the
Corporation or any of its  Subsidiaries(in a  single  transaction  or a  series
of  related  transactions)  of  all or substantially all, or any substantial 
part, or its or their assets or businesses including, without limitation, any
securities issued by a Subsidiary;

      (b) The purchase,  exchange, lease or other acquisition by the Corporation
or any of its  Subsidiaries  (in a single  transaction  or a series  of  related
transactions)  of all or  substantially  all, or any  Substantial  Part,  of the
assets or business of a Related  Person or any  Affiliate  or  Associate of such
Related Person:

      (c) Any  merger or  consolidation  of the  Corporation  or any  Subsidiary
thereof  into or with a Related  Person or any  Affiliate  or  Associate of such
Related  Person or into or with  another  person  which,  after  such  merger or
consolidation,  would be an Affiliate or an  Associate of a Related  Person,  in
each case irrespective of which Person is the surviving entity in such merger or
consolidation;

      (d)  Any   reclassification  of  securities,   recapitalization  or  other
transaction  (other  than a  redemption  in  accordance  with  the  terms of the
security redeemed) which has the effect,  directly or indirectly,  of increasing
the proportionate  amount of shares of the Corporation or any Subsidiary thereof
which are  Beneficially  Owned by a Related  Person,  or any partial or complete
liquidation,  spinoff,  splitoff  or splitup of the  Corporation  or  Subsidiary
thereof  which  has the  effect,  directly  or  indirectly,  of  increasing  the
proportionate  amount of shares of the  Corporation  or any  subsidiary  thereof
which are Beneficially Owned by a Related Person; or

      (e) The acquisition upon the issuance thereof of Beneficial Ownership by a
Related Person of voting shares or securities  convertible into voting shares or
any voting securities or securities convertible into voting securities of any
Subsidiary of the  Corporation,  or the  acquisition  upon the issuance  thereof
of  Beneficial  Ownership  by a Related

                                       12
<PAGE>
261-295

Person of any rights, warrants or options to acquire any of the foregoing or any
combination of the foregoing voting shares or voting securities of a Subsidiary.

      As used  herein a  `series  of  related  transactions'  shall be deemed to
include not only a series of transactions  with the same Related Person but also
a series of separate  transactions  with a Related  Person or any  Affiliate  or
Associate of such Related Person.

      (f) Notwithstanding the foregoing,  the term "Business  Combination" shall
not mean the  formation of the  Corporation  or the  acquisition  by it of South
Branch Valley National Bank, a national banking association,  with its principal
banking offices located in Moorefield, West Virginia.

      5. Corporation.  "Corporation" shall mean South Branch Valley Bancorp,
         ------------
Inc., a West Virginia business corporation.

      6. Date of Determination.  The term `Date of Determination'  means (a) the
         ----------------------
date on which a binding  agreement  (except for the  fulfillment  of  conditions
precedent,  including, without limitation, votes of shareholders to approve such
transaction) is entered into by this Corporation,  as authorized by its board of
directors,  and another  corporation,  person or other entity  providing for any
merger or  consolidation  of this  Corporation or any sale,  lease,  exchange or
disposition of all or substantially all of the assets of this  Corporation;  or,
(b) if such an  agreement as referred to in item (a) is amended so as to make it
less favorable to this Corporation and its shareholders,  the date on which such
amendment is approved by the board of directors of this Corporation,  or, (c) in
cases where neither items (a) nor item (b) shall be applicable,  the record date
for the determination of shareholders of this Corporation  entitled to notice of
and to vote upon the  transaction  in  question.  The board of directors of this
Corporation  shall have the power and duty to determine for the purposes  hereof
the Date of Determination as to any transaction.  Any such  determination by the
board of directors  made in good faith shall be  conclusive  and binding for any
and all purposes.

      7.  Person.  The  term  "Person"  shall  mean  any  person,   partnership,
          -------
corporation,  group or other entity (other than the Corporation,  any Subsidiary
of the Corporation,  or a trustee holding stock for the benefit of the employees
of the Corporation or its Subsidiaries,  or any one of them,  pursuant to one or
more employee benefit plans or arrangements).  When two or more Persons act as a
partnership, limited partnership, syndicate, association or other group for the
purpose of  acquiring,  holding or  disposing  of shares of stock, such
partnerships, syndicate, association or group shall be deemed a "Person".

                                       13
<PAGE>
262-295
      8.  Related  Person.  "Related  Person"  means  any  Person  which  is the
          ----------------
Beneficial  Owner as of the Date of  Determination  or immediately  prior to the
consummation of a Business Combination,  or both, of twenty-five (25) percent or
more of the  voting  shares of the  Corporation  or any  Person  who at any time
within two (2) years  preceding  the Date of  Determination  was the  Beneficial
Owner of twenty-five (25) percent or more of the then outstanding  voting shares
of the Corporation.

      9. Subsidiary.  "Subsidiary" shall mean South Branch Valley National Bank,
         ----------
a national  banking  association as of the effective date of the  acquisition of
said  bank  by  this  corporation  and  any  other  corporation,  bank,  banking
association  or  other  entity  at least a  majority  of which is owned by South
Branch Valley Bancorp, Inc.

      10. Capacity to Make Certain  Determinations.  A majority of the directors
          ----------------------------------------
of the Corporation  shall have the power to determine for the purposes hereof on
the basis of  information  known to them: (i) the number of voting shares of the
Corporation of which any Person is the Beneficial  Owner,  (ii) whether a Person
is an  Affiliate  of  Associate  of  another,  (iii)  whether  a  Person  has an
agreement,  arrangement or understanding with another as to the matters referred
to in the definition of `Beneficial Owner' as hereinabove defined,  (iv) whether
the assets subject to any Business Combination  constitute a substantial part of
total  assets,  (v) whether  two or more  transactions  constitute  a `series of
related  transactions' as hereinabove  defined, and (vi) such other matters with
respect to which a determination is required hereunder.

      A  Related  Person  shall  be  deemed  to have  acquired  a  share  of the
Corporation  at the time when such Related  Person became the  Beneficial  Owner
thereof. With respect to shares owned by Affiliates, Associates or other Persons
whose ownership is attributed to a Related Person under the foregoing definition
of Beneficial Owner, if the price paid by such Related Person for such shares is
not determinable,  the price so paid shall be deemed to be the higher of (i) the
price paid upon acquisition thereof by the Affiliate,  Associate or other Person
or (ii) the market price of the shares in question (as  determined by a majority
of the board of  directors  of the  Corporation)  at the time  when the  Related
Person became the Beneficial Owner thereof.

      B.  Voting Requirements for Merger, Consolidation or Sale of Assets.
          ---------------------------------------------------------------
Subject to any other requirements provided for by law and in this charter or any
amendment thereto, in order for any merger or consolidation of this Corporation
with  another  corporation  or  any  sale,  lease  or  exchange  by liquidation
or  otherwise  of all or  substantially  all of the  assets of this Corporation
to be approved by the  shareholders  of this  Corporation,  not less than
sixty-six and two-thirds  percent (66 2/3%) of the  authorized,  issued and 
outstanding  voting shares of the Corporation  must vote

                                       14
<PAGE>
263-295

in favor of such action  unless the  Business  Combination  has been  previously
approved by at least sixty-six and two-thirds  percent (66 2/3%) of the board of
directors of the  Corporation  in which case only a simple  majority vote of the
shareholders shall be required.

      C.  Fair Price Requirement.  Neither the Corporation or any of its
          ----------------------
Subsidiaries shall become party to any Business Combination unless all of the
following conditions are satisfied:

      (1) The ratio of (i) the aggregate  amount of the cash and the fair market
value of other  consideration  to be received  per share of common  stock of the
Corporation  in such Business  Combination by holders of common stock other than
the Related  Person  involved in such Business  Combination,  to (ii) the market
price per share of the common stock immediately prior to the announcement of the
proposed  Business  Combination,  is at least  as great as the  ratio of (x) the
highest per share price  (including  brokerage  commissions,  transfer taxes and
soliciting  dealers'  fees) which such Related  Person has  theretofore  paid in
acquiring  any  common  stock  of  the   Corporation   prior  to  such  Business
Combination,  to  (y)  the  market  price  per  share  of  common  stock  of the
Corporation; and

      (2) The  aggregate  amount of the cash and the fair market  value of other
consideration  to be received  per share of common stock of the  Corporation  in
such Business  Combination by holders of common stock of the Corporation,  other
than the Related Person involved in such Business  Combination,  (i) is not less
than the highest  per share price  (including  brokerage  commissions,  transfer
taxes and soliciting dealers' fees) paid by such Related Person in acquiring any
of its  holdings of common stock of the  Corporation,  and (ii) is not less than
the  earnings  per share of common  stock of the  Corporation  for the four full
consecutive fiscal quarters of the Corporation immediately preceding the Date of
Determination of such Business Combination multiplied by the then price/earnings
multiple (by any) of such Related Person as customarily computed and reported in
the financial community; provided, that for the purposes of this clause (ii), if
more than one Person  constitutes  the Related  Person  involved in the Business
Combination,  the  price/earnings  multiple  (if any) of the  Person  having the
highest  price/earnings  multiple  shall  be used  for the  computation  in this
clause, (ii); and

      (3) The consideration (if any) to be received in such Business Combination
by holders of common  stock of the  Corporation  other than the  Related  Person
involved shall, except to the extent that a stockholder agrees otherwise as to 
all or part of the shares  which he or she owns,  be in the same form and of the
same kind as the  consideration  paid by the Related Person in acquiring common
stock of the Corporation already owned by it.


                                       15
<PAGE>
264-295

      D. Evaluation of Acquisition of this  Corporation by Another  Corporation.
         -----------------------------------------------------------------------
In connection  with the exercise of its judgment in  determining  what is in the
best  interest  of the  Corporation  and its  stockholders  when  evaluating  an
acquisition of this  Corporation by another  corporation or a tender or exchange
offer for control of this Corporation, the board of directors of the Corporation
shall,  in  addition  to  considering  the  adequacy of the amount to be paid in
connection with any such transaction,  consider all of the following factors and
any other factors which it deems relevant:  (i) the social and economic  effects
of  the  transaction  on  the  Corporation  and  its  Subsidiaries,   employees,
depositors,  loan and  other  customers,  creditors  and other  elements  of the
communities  in  which  the  Corporation  and its  Subsidiaries  operate  or are
located;  (ii) the business and financial  conditions and earnings  prospects of
the acquiring  entity or entities,  including,  but not limited to, debt service
and other existing or likely  financial  obligations of the acquiring  Person or
Persons, and the possible effect of such conditions upon the Corporation and its
Subsidiaries operate or are located; and (iii) the competence,  experience,  and
integrity of the acquiring entity or entities and its or their management.

      E.  Classified  Board of  Directors.  At the first  annual  meeting of the
          -------------------------------
shareholders, after the effective date of the acquisition of South Branch Valley
National Bank as a bank subsidiary, the board of directors shall be divided into
three  classes,  designated  Class I, Class II and Class III,  consisting  of an
equal  number of  directors  per class.  The term of office of  directors of one
class  shall  expire at each  annual  meeting  of  stockholders,  and as to each
director until his or her successor shall be elected and shall qualify, or until
his or her  earlier  resignation,  removal  from  office,  death or  incapacity.
Additional directorships resulting from an increase in number of directors shall
be  apportioned  among the  classes as equally as  possible.  A decrease  in the
number  of  directors  by death,  resignation  or  removal  may but shall not be
required to be filled by the remaining board members. The initial term of office
of  directors  of  Class  I  shall  expire  at  the  first  annual   meeting  of
stockholders,  that of Class II shall expire at the second annual  meeting,  and
that of Class III shall expire at the third annual meeting,  and in all cases as
to each director until his or her successor  shall be elected and shall qualify,
or  until  his or  her  earlier  resignation,  removal  from  office,  death  or
incapacity. At each annual meeting of stockholders the number of directors equal
to the number of  directors  of the class whose term expires at the time of such
meeting (or, if less, the number of directors  properly  nominated and
qualified for election)  shall be elected to hold office until the third
succeeding annual meeting of the stockholders  after their election.

                                       16
<PAGE>
265-295
      The  directors  remaining in office  acting by a majority  vote, or a sole
remaining director,  although less than a quorum, are hereby expressly delegated
the power to fill any  vacancies in the board of directors,  however  occurring,
whether  by  an  increase  in  the  number  of  directors,  death,  resignation,
retirement,  disqualification,  removal  from  office,  or  otherwise,  and  any
director so chosen  shall hold office  until the next  election of the class for
which such director shall have been chosen and until his or her successor  shall
have  been  elected  and  qualified,  or until his or her  earlier  resignation,
removal from office, death or incapacity.

      The total number of directors of this  Corporation  shall be not less than
nine  nor more  than  twenty-one  as from  time to time  fixed  by the  board of
directors.

      F.  Nomination  of  Directors.  Nominations  for  election to the board of
          --------------------------
directors may be made by the board of directors or by any  shareholder  entitled
to vote for the election of directors.  Nominations, other than those made by or
on behalf of the existing management of the Corporation, must be made in writing
and delivered or mailed to the President of the Corporation not less than thirty
(30) days  prior to any  meeting of  shareholders  called  for the  election  of
directors;  provided,  however, that if less than thirty (30) days notice of the
meeting is given to  shareholders,  such nomination shall be mailed or delivered
to the President of the Corporation not later than the fifth (5th) day following
the day on which the notice of  meeting  was  mailed.  Such  notification  shall
contain the following  information to the extent known by the  shareholder:  (i)
the name and address of each  nominee,  (ii) the  principal  occupation  of each
nominee, (iii) the name and address of the notifying  shareholder,  and (iv) the
number of shares of the Corporation's stock owned by the notifying  shareholder.
Nominations  not made in  accordance  herewith,  may, in the  discretion  of the
chairman of the meeting,  be disregarded,  and upon his  instruction,  the votes
cast for each such nominee shall be disregarded.

      G.  Removal of a Director  for Cause Only.  The removal from office of any
          -------------------------------------
director  must be for cause as set forth  herein.  Except  as may  otherwise  be
provided by law, cause for removal shall be construed to exist only if:

      (1) the director whose removal is proposed has been convicted,  or where a
director was granted immunity to testify where another has been convicted,  of a
felony by a court of competent  jurisdiction  and such  conviction  is no longer
subject to direct appeal;  (2) such director has been  adjudicated by a court of
competent  jurisdiction  to be liable  for  negligence,  or  misconduct,  in the
performance of his duty to the Corporation and such adjudication is no longer
subject  to  direct  appeal;  (3)  such  director  has  become  mentally
incompetent,  whether or not so adjudicated,  which mental incompetency directly
affects his or her ability as a director of the  Corporation;  (4) such director

                                       17
<PAGE>
266-295
ceases to  fulfill  the  qualification  requirements  for a  director  of a West
Virginia bank holding company;  or (5) such director's actions or failure to act
have been determined by a majority of the board of directors to be in derogation
of the director's duties.

      Removal  for cause,  as cause is  defined  in (1) and (2)  above,  must be
brought within one year of such conviction or adjudication.  For purposes of (5)
above, the total number of directors as to which a majority is required will not
include the director who is the subject of the removal  determination,  nor will
such  director  be  entitled to vote  thereon  except in his or her  shareholder
capacity.

      H. Anti-Greenmail Provision. The Corporation shall not engage, directly or
         ------------------------
indirectly,  in any Stock Repurchase (as hereinafter defined) from an Interested
Stockholder (as hereinafter  defined) or an Affiliate (as previously defined) or
Associate (as previously  defined) of an Interested  Stockholder (as hereinafter
defined)  who has  beneficially  acquired  any  shares  of  voting  stock of the
Corporation  within a period of less than two (2) years immediately prior to the
date of such proposed  Stock  Repurchase (or the date of an agreement in respect
thereof)  without the affirmative  vote of not less than a majority of the votes
entitled  to be cast by the  holders  of all then  outstanding  shares of voting
stock of the Corporation which are Beneficially Owned (as previously defined) by
persons  other than such  Interested  Stockholder,  voting  together as a single
class. Such affirmative vote shall be required  notwithstanding the fact that no
vote may be required,  or that a lesser percentage or separate class vote may be
specified, by law or otherwise.

      The  provisions of this Article shall not be applicable to any  particular
Stock Repurchase from an Interested Stockholder, and such Stock Repurchase shall
require only such affirmative vote, if any, as is required by law if the
conditions specified in either of the following Paragraphs 1 or 2 are met:

      1.  The Stock Repurchase is made pursuant to a tender offer or exchange
offer for a class of common stock made available on the same basis to all
holders of such class of common stock.

      2.  The Stock Repurchase is made pursuant to an open market purchase
program approved by a majority of the directors of the  Corporation  provided
that such  repurchase is effected on the open market and is not the result of a
privately negotiated transaction.

      For purposes hereof:

                                      18

<PAGE>
267-295


      1. The term "Stock Repurchase" shall mean any repurchase (or any agreement
to repurchase),  directly or indirectly, by the Corporation or any Subsidiary of
any shares of common stock at a price greater than the Fair Market Value of such
shares.

      2. The term  "Interested  Stockholder"  shall mean any person  (other than
this Corporation or any Subsidiary and other than any  profit-sharing,  employee
stock  ownership  or other  employee  benefit  plan of this  Corporation  or any
Subsidiary or any trustee of or fiduciary with respect to any such plan
when acting in such capacity) who (1) is
the Beneficial Owner of voting stock of the Corporation representing ten percent
(10%)  or more of the  votes  entitled  to be cast by the  holders  of all  then
outstanding shares of voting stock of the Corporation; and (b) acquired at least
one-half of such shares at any time within the two year period immediately prior
to the date in question.

      3. The term `Fair Market Value' means (a) in the case of a cash  purchase,
the amount of such cash,  (b) in the case of a stock  exchange,  the fair market
value on the date in questions of a share of such offered stock as determined in
good faith by a majority of the directors; and (c) in the case of property other
than  cash or  stock,  the fair  market  value of such  property  on the date in
question as determined in good faith by a majority of the directors.

     The board of directors  shall have the power and duty to determine  for the
purposes  hereof,  on the basis of  information  known to then after  reasonable
inquiry,  (a) whether a person is an Interested  Stockholder,  (b) the number of
shares of common stock or other securities beneficially owned by any person, (c)
whether a person is an  Affiliate  or  Associate  of another and (d) whether the
consideration  to be paid in any Stock  Repurchase  has an aggregate Fair Market
Value in excess  of the then Fair  Market  Value of the  shares of common  stock
being  repurchased.  Any such  determination made in good faith shall be binding
and conclusive on all parties.

      Nothing  contained  herein shall be  construed  to relieve any  Interested
Stockholder from any fiduciary obligation imposed by law.

      1. Director and Officer  Indemnification.  Unless otherwise  prohibited by
         --------------------------------------
law, each director and officer of the  corporation  now or hereafter  serving as
such,  and each director and officer of any majority or wholly owned  subsidiary
of the corporation  that has been designated as entitled to  indemnification  by
resolution of the board of directors of the  corporation  as may be from time to
time determined by said board,  shall be indemnified by the corporation  against
any and all claims and  liabilities  (other than an action by or in the right of
the corporation or any majority or wholly owned  subsidiary of the  corporation)
including expenses of defending such claim of liability to which he or she has
or shall become  subject by reason of any action  alleged to have been taken,
omitted,  or  neglected


                                       19
<PAGE>
268-295

by him or her as such director or officer provided the director or officer acted
in good faith and in a manner which the director or officer reasonably  believed
to be in or not opposed to the best interests of the  corporation.  With respect
to any  criminal  proceeding,  a  director  or  officer  shall  be  entitled  to
indemnification  if such  person had no  reasonable  cause to believe his or her
conduct  was  unlawful.  The  corporation  shall  reimburse  each such person as
provided above in connection  with any claim or liability  brought or arising by
or in the right of the corporation or any majority or wholly owned subsidiary of
the corporation provided,  however, that such person shall be not indemnified in
connection  with,  any  claim or  liability  brought  by or in the  right of the
corporation or any majority or wholly owned  subsidiary of the corporation as to
which the  director  or  officer  shall  have  been  adjudged  to be liable  for
negligence  or  misconduct  in  the  performance  of  his  or  her  duty  to the
corporation unless and only to the extent that the court in which such action or
proceeding  was brought  shall  determine  upon  application  that,  despite the
adjudication  of liability but in view of all  circumstances  of the case,  such
person is fairly and  reasonably  entitled to indemnify for such expenses  which
such court shall deem proper.

      The  determination  of eligibility  for  indemnification  shall be made by
those board  members not party to the action or  proceeding or in the absence of
such board  members by a panel of  independent  shareholders  appointed for such
purpose by a majority of the  shareholders  of the  corporation  or in any other
manner provided by law.

      The  right  of  indemnification  hereinabove  provided  for  shall  not be
exclusive or any rights to which any director or officer of the  corporation may
otherwise be entitled by law.

      The board of directors may be by resolution, by law or other lawful manner
from time to time as it shall  determine  extend  the  indemnification  provided
herein to agents and  employees  of the  corporation,  to  directors,  officers,
agents or employees of other  corporations or entities owned in whole or in part
by the corporation.  The corporation may purchase and maintain insurance for the
purposes hereof.

      J. Voting  Requirements for Charter Amendments.  Any amendment,  change or
         -------------------------------------------- 
repeal  of  this  Article  X  or  any  other  amendment  of  these  Articles  of
Incorporation,   which  would  have  the  effect  of  modifying  or   permitting
circumvention of any provision of these Articles of Incorporation, shall require
the  affirmative  vote,  at a meeting of  stockholders  of the  Corporation,  of
holders  of at least  sixty-six  and  two-thirds  percent  (66 2/3%) of the then
outstanding  voting  shares of the  Corporation;  provided,  however,  that this
provision  shall not apply to, and such vote shall not be required for, any such
amendment, change or repeal recommended to stockholders by the favorable vote of
not less than  sixty-six and  two-thirds  percent (66 2/3%) of the directors of
the  Corporation  and any such 

                                       20
<PAGE>
269-295
amendment,  change or repeal so recommended shall require only a simple majority
vote of the shareholders to be approved.

      WE, THE  UNDERSIGNED,  for the purpose of forming a corporation  under the
laws of the State of West Virginia, do make and file in duplicate these ARTICLES
OF INCORPORATION, and we have accordingly hereunto set our hands this 3rd day of
March, 1987.

                                     /s/ Oscar M. Bean
                                   ---------------------
                                    Oscar M. Bean

                                     /s/ Donald W. Biller
                                   ---------------------------
                                    Donald W. Biller

                                     /s/ Thomas J. Hawse
                                   ---------------------------
                                    Thomas J. Hawse

                                     /s/ Phoebe F. Heishman
                                   ---------------------------
                                    Phoebe F. Heishman

                                     /s/ Ed A. Leatherman, Jr.
                                   ---------------------------
                                    Ed A. Leatherman, Jr.

                                     /s/ Aleck Welton
                                   ---------------------------
                                    J. Aleck Welton

                                     /s/ Renick C. Williams
                                   ---------------------------
                                    Renick C. Williams

                                     /s/ Michael T. Wilson
                                   ---------------------------
                                    Michael T. Wilson

                                     /s/ Harry C. Welton
                                   ---------------------------
                                    Harry C. Welton

                                     /s/ A. Clyde Ours, Jr.
                                   ---------------------------
                                    A. Clyde Ours, Jr.

                                     /s/ E.E. Hott
                                   ---------------------------
                                    E.E. Hott



                                      21




270-295


                                                                    Exhibit 3(b)
                                     BY-LAWS
                                       OF
                        SOUTH BRANCH VALLEY BANCORP, INC.

                               Article I. Offices.

     The  principal  office of the  corporation  shall be located at 310 N. Main
Street, the City of Moorefield,  County of Hardy, and the State of West Virginia
26836. The corporation may have such other offices, either within or without the
State of West  Virginia,  as the  board of  directors  may  designate  or as the
business of the corporation may require from time to time.

                            Article II. Shareholders.

     Section 1. Annual Meeting.  The annual meeting of the shareholders shall be
                ---------------
held on the third Tuesday in the month of April in each year, beginning with the
year 1988,  at the hour of 12:00 o'clock noon, or such other date and/or time as
may be  determined  by the  board of  directors,  for the  purpose  of  electing
directors and for the  transaction of such other business as may come before the
meeting.

     Section 2. Special Meetings. Special meetings of the shareholders,  for any
                -----------------
purpose or purposes,  unless otherwise  prescribed by statute,  may be called by
the president or by the board of directors, and shall be called by the president
at the request of the holders of not less than 10% of all the outstanding shares
of the corporation entitled to vote at the meeting.

     Section 3. Place of  Meeting.  The board of  directors  may  designate  any
                ------------------
place,  either  within or without  the State of West  Virginia,  as the place of
meeting for any annual meeting or for any special meeting called by the board of
directors.  A waiver of notice signed by all shareholders  entitled to vote at a
meeting  may  designate  any place,  either  within or without the State of West
Virginia,  as the place for the holding of such meeting.  If no  designation  is
made, or

                                      22

<PAGE>
271-295

if a special  meeting be  otherwise  called,  the place of meeting  shall be the
principal office of the corporation in the State of West Virginia.

     Section 4. Notice of Meeting.  Written or printed notice stating the place,
                -----------------
day, and hour of the meeting and, in case of a special  meeting,  the purpose of
purposes for which the meeting is called,  shall be delivered  not less than ten
nor more than fifty days before the date of the meeting, either personally or by
mail, by or at the direction of the president,  or the secretary, or the officer
or persons calling the meeting,  to each  shareholder of record entitled to vote
at such  meeting.  If mailed,  such notice shall be deemed to be delivered  when
deposited in the United States mail, addressed to the shareholder at his address
as it appears  on the stock  transfer  books of the  corporation,  with  postage
thereon prepaid.

      Section 5.  Closing of Transfer  Books or Fixing of Record  Date.  For the
                  -----------------------------------------------------
purpose  of  determining  shareholders  entitled  to notice of or to vote at any
meeting of shareholders or any adjournment thereof, or shareholders  entitled to
receive  payment  of any  dividend,  or in  order  to  make a  determination  of
shareholders  for any  other  proper  purpose,  the  board of  directors  of the
corporation  may  provide  that the stock  transfer  books shall be closed for a
stated period but not to exceed,  in any case, fifty days. If the stock transfer
books shall be closed for the purpose of  determining  shareholders  entitled to
notice of or to vote at a meeting of  shareholders,  such books  shall be closed
for at least ten days immediately preceding such meeting. In lieu of closing the
stock  transfer  books,  the board of directors may fix in advance a date as the
record date for any such determination of shareholders, such date in any case to
be not more than fifty days and, in case of a meeting of shareholders,  not less
than ten days prior to the date on which the particular  action,  requiring such
determination of  shareholders,  is to be taken. If the stock transfer books are
not closed and no record  date is fixed for the  determination  of  shareholders
entitled to notice of or to vote at a meeting of  shareholders,  or shareholders
entitled  to receive  payment  of a  dividend,  the date on which  notice of the
meeting is mailed or the date on which the  resolution of the board of directors
declaring such dividend is adopted, as the case may be, shall be the record date
for such  determination  of  shareholders.  When a determination of shareholders
entitled  to vote at any  meeting of  shareholders  has been made as provided in
this section, such determination shall apply to any adjournment thereof.

                                      23

<PAGE>
272-295


      Section 6. Voting Record.  The officer or agent having charge of the stock
                 -------------
transfer books for shares of the corporation shall make a complete record of the
shareholders  entitled  to vote at such  meeting,  or any  adjournment  thereof,
arranged  in  alphabetical  order,  with the address of and the number of shares
held by each,  which list shall be kept on file at the office of the corporation
and shall be subject to inspection by any  shareholder  at any time during usual
business  hours.  Such list shall also be produced and kept open at the time and
place of the meeting and shall be subject to the  inspection of any  shareholder
during the whole time of the meeting.  The original stock transfer book shall be
prima facie  evidence as to who are the  shareholders  entitled to examine  such
list or transfer books or to vote at any meeting of shareholders.

      Section 7.  Quorum.  A majority of the outstanding shares of the
                  -------  
corporation  entitled  to  vote,  represented  in  person  or  by  proxy,  shall
constitute a quorum at a meeting of shareholders. If less than a majority of the
outstandingshares  are  represented  at a meeting,  a majority  of the shares so
represented may adjourn the meeting from time to time without further notice. At
such adjourned  meeting at which a quorum shall be present or  represented,  any
business may be  transacted  which might have been  transacted at the meeting as
originally  notified.  The shareholders  present at a duly organized meeting may
continue to transact business until adjournment,  notwithstanding the withdrawal
of enough shareholders to leave less than a quorum.

     Section 8. Proxies. At all meetings of shareholders, a shareholder may vote
                -------
by proxy  executed  in  writing  by the  shareholder  or by his duly  authorized
attorney  in  fact.  Such  proxy  shall  be  filed  with  the  secretary  of the
corporation before or at the time of the meeting.  No proxy shall be valid after
eleven months from the date of its execution,  unless otherwise  provided in the
proxy.

     Section 9.  Voting of Shares.  Subject to the  provisions  of Section 11 of
                 ----------------
this Article II, each  outstanding  share  entitled to vote shall be entitled to
one vote upon each matter submitted to a vote at a meeting of shareholders.


                                       24
<PAGE>
273-295
     Section 10. Voting of Shares by Certain Holders.  Unless otherwise provided
                 -----------------------------------
by law or governing  instrument of the  corporation,  shares of the  corporation
shall be voted as follows.  Shares standing in the name of another  corporation,
domestic or foreign, may be voted by such officer,  agent or proxy as the bylaws
of such other  corporation may prescribe or, in the absence of such  provisions,
as the board of directors of such other corporation may determine.

     Shares held by an administrator, executor, guardian, committee, curator, or
conservator  may be voted by him,  either  in  person  or by  proxy,  without  a
transfer of such shares into his name.  Shares standing in the name of a trustee
may be voted by him,  either  in person or by  proxy,  but no  trustee  shall be
entitled  to vote  shares held by him without a transfer of such shares into his
name.  Shares  standing in the name of a receiver may be voted by such receiver,
and  shares  held by or under the  control  of a  receiver  may be voted by such
receiver  without the  transfer  thereof  into his name if authority so to do be
contained  in an  appropriate  order of the  court by which  such  receiver  was
appointed. A shareholder whose shares are pledged shall be entitled to vote such
shares until the shares have been transferred into the name of the pledgee,  and
thereafter the pledgee shall be entitled to vote the shares so  transferred.  On
and after the date on which written  notice of  redemption of redeemable  shares
has been  mailed to the  holders  thereof  and a sum  sufficient  to redeem such
shares  has  been  deposited  with a bank  or  trust  company  with  irrevocable
instruction  and authority to pay the  redemption  price to the holders  thereof
upon surrender of  certificates  therefor,  such shares shall not be entitled to
vote on any matter and shall not be deemed to be outstanding shares.

      Section 11.  Cumulative  Voting.  At each  election  for  directors  every
                   ------------------
shareholder  entitled to vote at such election  shall have the right to vote, in
person or by proxy,  the  number of shares  owned by him for as many  persons as
there are directors to be elected and for whose election he has a right to vote,
or to cumulate his votes by giving one  candidate as many votes as the number of
such  directors  multiplied  by the  number of his  shares  shall  equal,  or by
distributing such votes on the same principle among any number of candidates.

     Section 12.  Informal  Action by  Shareholders.  Any action  required to be
                  ---------------------------------  
taken at a meeting of the  shareholders,  or any other action which may be taken
at a meeting of the shareholders, may be taken without a meeting if a consent


                                       25
<PAGE>
274-295
in  writing,  setting  forth the action so taken,  shall be signed by all of the
shareholders entitled to vote with respect to the subject matter thereof.


                        Article III. Board of Directors.

     Section 1. General  Powers.  The  business  and affairs of the  corporation
                ----------------
shall be managed by its board of directors.

     Section 2. Number,  Tenure and  Qualifications.  The number of directors of
                -----------------------------------
the corporation shall be not less than nine (9) nor more than fifteen (15). Each
and every outside director must own in his or her name a minimum of 1,000 shares
of the Company's common stock.  Ownership is defined as owning the shares in the
individual's  own name,  jointly  with spouse,  or owned by a company  where the
director owns controlling interest. Full-time employee directors are exempt from
this  requirement.  A  director  need  not be a  resident  of the  State of West
Virginia.

      Section 3. Regular  Meetings.  A regular meeting of the board of directors
                 -----------------
shall be held without other notice than this bylaw immediately after, and at the
same place as, the annual  meeting of  shareholders.  The board of directors may
provide,  by resolution,  the time and place, either within or without the State
of West Virginia for the holding of additional  regular  meetings  without other
notice than such resolution.

     Section 4. Special Meetings. Special meetings of the board of directors may
                ----------------
be held at any time by the call of the  president,  the chairman of the board or
any four directors. The person or persons authorized to call special meetings of
the board of directors may fix any place,  either within or without the State of
West  Virginia,  as the place for holding  any  special  meeting of the board of
directors called by them.

      Section 5. Notice.  Notice of any special  meeting shall be given at least
                 ------
two days previously thereto by written notice delivered  personally or mailed to
each director at his business address,  or by telegram.  If mailed,  such notice
shall be deemed to be  delivered  when  deposited  in the United  States mail so
addressed, with postage thereon prepaid. If notice


                                       26
<PAGE>
275-295

be given by  telegram,  such  notice  shall be deemed to be  delivered  when the
telegram is delivered to the telegraph company.  The presence of any director at
a  meeting  shall  constitute  a waiver of  notice  of such  meeting  as to that
director,  except when a director  attends a meeting for the express  purpose of
objecting to the transaction of any business because the meeting is not lawfully
called or convened.  Neither the business to be  transacted  at, nor the purpose
of, any regular or special  meeting of the board of directors  need be specified
in the notice or waiver of notice of such  meeting  except that such notice must
set forth the nature of the business  intended to be transacted if such business
is (a) amending the bylaws or (b) authorizing  the sale of all or  substantially
all of the assets of the corporation.

     Section 6. Quorum. A majority of the number of directors fixed by Section 2
                -------
of this Article III shall  constitute a quorum of the transaction of business at
any meeting of the board of directors, but if less than such majority is present
at a meeting,  a majority of the directors  present may adjourn the meeting from
time to time without further notice.

     Section  7.  Manner of Acting.  The act of the  majority  of the  directors
                  ----------------
present at a meeting at which a quorum is present  shall be the act of the board
of directors; provided, however, that in the event any matter should come before
the  board of  directors  as to  which  one of the  directors  has or may have a
conflict of interest,  said director shall abstain from voting thereon,  and the
remaining  director  or  directors,  as the case  may be,  shall  have  full and
complete authority to consider and vote upon such matter, and such vote shall be
binding upon the corporation.

     Section 8. Vacancies.  Any vacancy  occurring in the board of directors may
                ---------
be filled by the  affirmative  vote of a  majority  of the  remaining  directors
though less than a quorum of the board of directors.  A director elected to fill
a vacancy shall be elected for the unexpired term of his  predecessor in office.
Any directorship to be filled by the board of directors at their regular meeting
or at a special meeting called for that purpose.

     Section 9.  Compensation.  By  resolution  of the board of  directors,  the
                 ------------
directors may be paid their  expenses,  if any, of attendance at each meeting of
the  board of  directors,  and may be paid a fixed  sum for  attendance  at each


                                       27
<PAGE>
276-295
meeting  of the  board of  directors  or a stated  salary as  director.  No such
payment shall  preclude any director from serving the  corporation  in any other
capacity and receiving compensation therefor.

     Section 10.  Presumption of Assent.  A director of the  corporation  who is
                  ----------------------
present at a meeting of the board of directors at which action on any  corporate
matter is taken shall be presumed to have  assented to the action  taken  unless
his  dissent  shall be entered in the  minutes of the meeting or unless he shall
file his written  dissent to such action with the person acting as the secretary
of the meeting before the  adjournment  thereof or shall forward such dissent by
registered  mail to the  secretary  of the  corporation  immediately  after  the
adjournment of the meeting.  Such right to dissent shall not apply to a director
who voted in favor of such action.

     Section 11. Informal  Action by Directors.  Any action required to be taken
                 ------------------------------
at a meeting of the  directors or of a committee,  or any other action which may
be taken at a meeting of the directors, or of a committee,  may be taken without
a meeting if a consent in writing,  setting forth the action so taken,  shall be
signed by all of the directors or all of the members of the  committee  entitled
to vote with respect to the subject matter thereof.

                              Article IV. Officers.

     Section 1. Number.  The officers of the  corporation  shall be a President,
                -------
Treasurer,  Secretary,  Assistant  Secretary and Chairman of the Board,  each of
whom  shall be  elected  by the board of  directors.  Such  other  officers  and
assistant officers as may be deemed necessary may be elected or appointed by the
board of  directors.  Any two or more  officers  may be held by the same person,
except the offices of president and secretary.

     Section 2. Election and Term of Office.  The officers of the corporation to
                ---------------------------
be elected by the board of directors  shall be elected  annually by the board of
directors at the first meeting of the board of directors  held after each annual
meeting of the  shareholders.  If the election of officers  shall not be held at
such meeting, such election shall be held as soon thereafter as conveniently may
be. Each  officer  shall hold office  until his  successor  shall have been duly
elected


                                       28
<PAGE>
277-295

and shall have  qualified  or until his death or until he shall  resign or shall
have been removed or in the manner hereinafter provided.

     Section 3. Removal.  Any officer or agent elected or appointed by the board
                -------
of directors  may be removed by the board of directors  whenever in its judgment
the best interests of the corporation would be served thereby,  but such removal
shall be without  prejudice  to the  contract  rights,  if any, of the person so
removed.  Election  or  appointment  of an officer or agent  shall not of itself
create contract rights.

     Section  4.   Vacancies.   A  vacancy  in  any  office  because  of  death,
                   ----------
resignation,  removal, disqualification or otherwise, may be filled by the board
of directors for the unexpired portion of the term.

     Section  5.  President.  The  president  shall be the  principal  executive
                  ---------
officer  of the  corporation  and,  subject  to the  control  of  the  board  of
directors,  shall in general  supervise  and  control  all of the  business  and
affairs of the corporation.  He shall,  when present,  and in the absence of the
chairman of the board,  preside at all meetings of the  shareholders  and of the
board of  directors.  He may sign,  individually,  or with the  secretary or any
proper  officer  of  the  corporation  thereunto  authorized  by  the  board  of
directors,  certificates  for shares of the corporation,  any deeds,  mortgages,
bonds,  contracts,  or other  instruments for the  corporation,  except in cases
where the signing and  execution  thereof  shall be  expressly  delegated by the
board of  directors  or by these  by-laws to some other  officer or agent of the
corporation, or shall be required by law to be otherwise signed or executed; and
in  general  shall  perform  all  duties  as may be  prescribed  by the board of
directors from time to time.

     Section 6. The Secretary.  The secretary shall: (a) keep the minutes of the
                --------------
shareholders'  and of the  board of  directors'  meetings  in one or more  books
provided for that purpose; (b) see that all notices are duly given in accordance
with the  provisions of these by-laws or as required by law; (c) be custodian of
the corporate  records and of the seal of the  corporation and see that the seal
of the corporation is affixed to all documents, the execution of which on behalf
of the corporation  under its seal, is duly  authorized;  (d) keep a register of
the post office  address of each  shareholder  which


                                       29
<PAGE>
278-295

shall be  furnished  to the  secretary  by such  shareholder;  (e) sign with the
president, or a vice president,  certificates for shares of the corporation, the
issuance  of which  shall have been  authorized  by  resolution  of the board of
directors;  (f)  have  general  charge  of  the  stock  transfer  books  of  the
corporation;  and (g) in general  perform  all duties  incident to the office of
secretary  and such other  duties as from time to time may be assigned to him by
the president or by the board of directors.

     Section 7. The Assistant  Secretary.  The assistant  secretary shall assist
                ------------------------
the secretary in performing  the duties of secretary of the  corporation  and in
the secretary's  absence, or at his or her request, and with the approval of the
board of directors,  shall perform the duties to be performed by the  secretary.
The  assistant  secretary  shall  otherwise  perform all duties  incident to the
office of  secretary  and such other duties as from time to time may be assigned
to him or her by the president or by the board of directors.

     Section 8. The  Treasurer.  The  treasurer  shall also (a) have  charge and
                --------------
custody of and be responsible  for all funds and securities of the  corporation;
(b) receive and give receipts and monies due and payable to the corporation from
any  source  whatsoever,  and  deposit  all  such  monies  in  the  name  of the
corporation in such banks,  trust  companies or other  depositories  as shall be
selected in accordance  with the provisions of Article V of these  by-laws;  and
(c) in general perform all of the duties incident to the office of treasurer and
such other  duties as from time to time may be assigned to him by the  president
or by the board of directors.

     Section 9.  Chairman of the Board.  The Chairman of the Board shall preside
                 ---------------------
at all meetings of the directors and  shareholders.  He shall have the authority
to constitute,  create and disband such committees as he shall deem necessary or
helpful to the conduct of the affairs of the corporation.  Committees shall have
such  power to act on  behalf  of the  board of  directors  as the  board  shall
determine from time to time.

     Section 10. Salaries. The salaries of the officers shall be fixed from time
                 --------
to time by the  board  of  directors  and no  officer  shall be  prevented  from
receiving  such  salary by reason of the fact that he is also a director  of the
corporation.


                                       30
<PAGE>
279-295

              Article IV.  Contracts, Loans, Checks and Deposits.

     Section 1.  Contracts.  The board of directors may authorize any officer or
                 ---------
officers, agent or agents, to enter into any contract or execute and deliver any
instrument in the name of and on behalf of the  corporation,  and such authority
may be general or confined to specific  instances;  provided,  however,  that no
construction  contract  shall be binding upon the  corporation  unless and until
acceptance thereof has been made by the unanimous action of the directors.

     Section 2. Loans.  Loans shall be contracted  on behalf of the  corporation
                -----
and  evidences  of  indebtedness  shall be issued in its name in such  manner as
shall from time to time be  determined  by resolution of the board of directors.
Such authority may be general or confined to specific instances.

     Section 3. Checks, Drafts, etc.. All checks, drafts or other orders for the
                --------------------
payment of money, notes or other evidences of indebtedness issued in the name of
the corporation, shall be signed by such officer or officers, agent or agents of
the  corporation  and in such manner as shall from time to time be determined by
resolution of the board of directors.

     Section 4. Deposits.  All funds of the corporation  not otherwise  employed
                --------
shall be deposited  from time to time to the credit of the  corporation  in such
banks,  trust  companies or other  depositories  as the board of  directors  may
select.

           Article VI.  Certificates for Shares and their Transfer.

     Section 1. Certificates for Shares. Certificates representing shares of the
                -----------------------
corporation  shall  be in such  form as  shall  be  determined  by the  board of
directors.  Such  certificates  shall  be  signed  by  the  president  or a vice
president  and  by  the  secretary.   All   certificates  for  shares  shall  be
consecutively  numbered  or  otherwise  identified.  The name and address of the
person to whom the shares  represented  thereby are  issued,  with the number of
shares and date of issue,  shall be entered on the stock  transfer  books of the
corporation.  All certificates surrendered to the corporation for transfer shall
be canceled and no new certificate shall be issued until the former  certificate
for a like number of shares shall have

                                       31
<PAGE>
280-295

been  surrendered  and  canceled,  except that in case of a lost,  destroyed  or
mutilated  certificate,  a new one may be issued  therefor  upon such  terms and
indemnity to the corporation as the board of directors may prescribe.

     Section 2. Transfer of Shares.  Transfer of shares of the corporation shall
                ------------------
be made only on the stock  transfer  books of the  corporation  by the holder of
record thereof or by his legal representative, who shall furnish proper evidence
of authority to transfer,  or by his attorney  thereunto  authorized by power of
attorney duly executed and filed with the secretary of the  corporation,  and on
surrender for  cancellation of the  certificate  for such shares.  The person in
whose name shares stand on the books of the  corporation  shall be deemed by the
corporation to be the owner thereof for all purposes.

                             Article VII. Dividends.

     The Board of directors may from time to time declare,  and the  corporation
may pay,  dividends on its  outstanding  shares in the manner and upon the terms
and conditions provided by law and its articles of incorporation.


                               Article VIII. Seal.

     The board of  directors  shall  provide a  corporate  seal  which  shall be
circular in form and shall have inscribed  thereon the name of the  corporation,
the state and year of  incorporation,  and the words  "Corporate  Seal", but the
board may adopt a different seal from time to time.

                          Article IX. Waiver of Notice.

     Whenever any notice is required to be given to any  shareholder or director
of the corporation  under the provisions of these bylaws or under the provisions
of the  articles  of  incorporation  or under the  provisions  of law,  a waiver
thereof in writing,  signed by the person or persons  entitled  to such  notice,
whether before or after the time stated therein,  shall be deemed  equivalent to
the giving of such notice.

                                       32
<PAGE>
281-295


                             Article X. Amendments.

     These  Bylaws may be  altered,  amended or  repealed  and new Bylaws may be
adopted by the board of directors at any regular or special meeting of the board
of  directors,  but any Bylaws or amendments to Bylaws made by the directors may
be amended,  altered or repealed by the board of  directors  or by a majority of
the stockholders.

                                         /s/ Oscar M. Bean
                                         ----------------------
                                         Secretary



                                      33




282-295


                                                                      Exhibit 21

                SUBSIDIARIES OF SOUTH BRANCH VALLEY BANCORP, INC.


                        South Branch Valley National Bank

                           Capital Interim Bank, Inc.
                    (formed to facilitate the acquisition of
                          The Capital State Bank, Inc.)


                                      
                                       34


283-295


                                                                  Exhibit 23 (a)
                         Consent of Independent Auditors


     We hereby consent to the reference to our firm under the caption  "Experts"
in the Registration Statement on Form S-4 and related Prospectus of South Branch
Valley Bancorp,  Inc. for the registration of 184,005 shares of its common stock
and to the  incorporation  by reference  therein of our report dated January 31,
1997,  with respect to the  consolidated  financial  statements  of South Branch
Valley Bancorp,  Inc. and  Subsidiaries  incorporated by reference in its Annual
Report on form  10-KSB  for the year ended  December  31,  1996,  filed with the
Securities and Exchange Commission




                                          /s/  Arnett & Foster, P.L.L.C.
                                          --------------------------------   
                                          ARNETT & FOSTER, P.L.L.C.




Charleston, West Virginia
October 13, 1997

                                       35

<PAGE>
284-295


                                                                  Exhibit 23 (b)


                         CONSENT OF INDEPENDENT AUDITORS


We hereby  consent to the  reference to our firm under the caption  "Experts" in
the  Registration  Statement on Form S-4 and related  Prospectus of South Branch
Valley Bancorp, Inc. for the registration of 184,005 shares of its common stock,
and to the  incorporation  therein of our report dated  January 23, 1997, on the
financial  statements  of The Capital  State Bank,  Inc.  (A  development  stage
company for 1995) as of December 31, 1996 and 1995,  and the related  statements
of operations,  shareholder's  equity and cash flows for the year ended December
31, 1996, and for the period  September 11, 1995, date of inception to December
31, 1995.

                                          /s/  Arnett & Foster, P.L.L.C.
                                          --------------------------------
                                          ARNETT & FOSTER, P.L.L.C.



Charleston, West Virginia
October 13, 1997



                                      36

<PAGE>
285-295


                                                                  Exhibit 23 (c)
                             [LOGO AND LETTERHEAD OF
                            BERWIND FINANCIAL, L.P.]


                       Consent of Berwind Financial, L.P.



     We consent to the inclusion of our Fairness  Opinion  issued to The Capital
State Bank, Inc. in this  registration  statement on Form S-4. We also consent
to the reference to our firm under the caption "Experts".



                                          Berwind Financial, L.P.


                                          By:   /s/ Michael J. Hughes
                                                --------------------------
                                                Michael J. Hughes

                                          Its:  Senior Vice President


Philadelphia, PA
October 13, 1997


                                      37

<PAGE>
286-295


                                                                  Exhibit 23 (d)
               [LETTERHEAD OF BOWLES RICE MCDAVID GRAFF & LOVE]


                                October 13, 1997


The Capital State Bank, Inc.
2402 Mountaineer Boulevard
Charleston, West Virginia  25309

                  Re:  Form S-4 Registration Statement

Ladies and Gentlemen:

            This   opinion  is  rendered  in   connection   with  the  Form  S-4
Registration  Statement  (the  "Registration  Statement")  filed by South Branch
Valley  Bancorp,  Inc.  (the  "Registrant")  with the  Securities  and  Exchange
Commission  under the  Securities  Act of 1933, as amended,  with respect to the
proposed offering of approximately 184,005 shares of common stock of Registrant,
$2.50 par value  ("Common  Stock")  issuable  in  connection  with the  proposed
acquisition of The Capital State Bank, Inc. ("Capital State"),  Charleston, West
Virginia,  and  Registrant,  pursuant to the terms of the  Agreement and Plan of
Merger dated August 6, 1997, between Capital State and Registrant (the "Plan").

            We are of the opinion  that if all the  conditions  set forth in the
Plan are satisfied, the Common Stock, when issued in connection with the Plan in
accordance  with the terms set forth  therein will be duly  authorized,  validly
issued,  fully paid and nonassessable and will not be issued in violation of any
preemptive rights of any shareholder of Registrant.

            We hereby consent to the use of this opinion as an exhibit to the
Registration Statement and to the
reference to our firm therein.

                                Very truly yours,

                                BOWLES RICE MCDAVID GRAFF & LOVE, P.L.L.C.



                                /s/ Sandra M. Murphy
                                ---------------------------
                                Sandra M. Murphy

SMM/jam
cc:   Mr. H. Charles Maddy, III
                                       38
WARNING: THE EDGAR SYSTEM ENCOUNTERED ERROR(S) WHILE PROCESSING THIS SCHEDULE.

<TABLE> <S> <C>

<ARTICLE>                                      9
<CIK>                                 0000811808
<NAME>   SOUTH BRANCH VALLEY NATIONAL BANK
       
<S>                                  <C>
<PERIOD-TYPE>                        6-MOS
<FISCAL-YEAR-END>                    DEC-31-1997
<PERIOD-START>                       JAN-01-1997
<PERIOD-END>                         JUN-30-1997
<CASH>                                 3,109,149
<INT-BEARING-DEPOSITS>                 1,553,000
<FED-FUNDS-SOLD>                         184,359
<TRADING-ASSETS>                               0
<INVESTMENTS-HELD-FOR-SALE>           35,328,904
<INVESTMENTS-CARRYING>                         0
<INVESTMENTS-MARKET>                           0
<LOANS>                               89,165,594
<ALLOWANCE>                             (822,401)
<TOTAL-ASSETS>                       133,727,737
<DEPOSITS>                           104,633,576
<SHORT-TERM>                           5,432,468
<LIABILITIES-OTHER>                      876,403
<LONG-TERM>                            8,471,236
                          0
                                    0
<COMMON>                               1,042,355
<OTHER-SE>                            13,271,699
<TOTAL-LIABILITIES-AND-EQUITY>       133,727,737
<INTEREST-LOAN>                        4,141,345
<INTEREST-INVEST>                        992,493
<INTEREST-OTHER>                          28,166
<INTEREST-TOTAL>                       5,162,004
<INTEREST-DEPOSIT>                     2,233,631
<INTEREST-EXPENSE>                     2,601,171
<INTEREST-INCOME-NET>                  2,560,833
<LOAN-LOSSES>                             65,000
<SECURITIES-GAINS>                             0
<EXPENSE-OTHER>                        1,657,420
<INCOME-PRETAX>                        1,035,640
<INCOME-PRE-EXTRAORDINARY>               709,028
<EXTRAORDINARY>                                0
<CHANGES>                                      0
<NET-INCOME>                             709,028
<EPS-PRIMARY>                               1.86
<EPS-DILUTED>                               1.86
<YIELD-ACTUAL>                              4.40
<LOANS-NON>                              125,114
<LOANS-PAST>                             156,575
<LOANS-TROUBLED>                          54,987
<LOANS-PROBLEM>                        1,352,040
<ALLOWANCE-OPEN>                         858,423
<CHARGE-OFFS>                            132,039
<RECOVERIES>                              31,017
<ALLOWANCE-CLOSE>                        822,401
<ALLOWANCE-DOMESTIC>                     822,401
<ALLOWANCE-FOREIGN>                            0
<ALLOWANCE-UNALLOCATED>                        0
        

</TABLE>

<TABLE> <S> <C>

<ARTICLE>                                      9
<CIK>                                0000811808
<NAME>                               CAPITAL STATE BANK
       
<S>                                  <C>
<PERIOD-TYPE>                        12-MOS
<FISCAL-YEAR-END>                    DEC-31-1996
<PERIOD-START>                       JAN-01-1996
<PERIOD-END>                         DEC-31-1996
<CASH>                                   379,830
<INT-BEARING-DEPOSITS>                 1,536,279
<FED-FUNDS-SOLD>                       3,484,000
<TRADING-ASSETS>                               0
<INVESTMENTS-HELD-FOR-SALE>            6,949,578
<INVESTMENTS-CARRYING>                         0
<INVESTMENTS-MARKET>                           0
<LOANS>                               16,237,114
<ALLOWANCE>                             (127,300)
<TOTAL-ASSETS>                        30,794,000
<DEPOSITS>                            19,337,244
<SHORT-TERM>                                   0
<LIABILITIES-OTHER>                      233,782
<LONG-TERM>                                    0
                          0
                                    0
<COMMON>                               1,200,000
<OTHER-SE>                            10,022,974
<TOTAL-LIABILITIES-AND-EQUITY>        30,794,000
<INTEREST-LOAN>                          800,195
<INTEREST-INVEST>                        332,084
<INTEREST-OTHER>                         314,484
<INTEREST-TOTAL>                       1,446,763
<INTEREST-DEPOSIT>                       523,386
<INTEREST-EXPENSE>                       523,386
<INTEREST-INCOME-NET>                    923,377
<LOAN-LOSSES>                            123,800
<SECURITIES-GAINS>                             0
<EXPENSE-OTHER>                        1,081,076
<INCOME-PRETAX>                         (260,456)
<INCOME-PRE-EXTRAORDINARY>              (152,614)
<EXTRAORDINARY>                                0
<CHANGES>                                      0
<NET-INCOME>                            (152,614)
<EPS-PRIMARY>                               (.13)
<EPS-DILUTED>                               (.13)
<YIELD-ACTUAL>                               7.3
<LOANS-NON>                                    0
<LOANS-PAST>                                   0
<LOANS-TROUBLED>                               0
<LOANS-PROBLEM>                                0
<ALLOWANCE-OPEN>                           6,500
<CHARGE-OFFS>                              3,000
<RECOVERIES>                                   0
<ALLOWANCE-CLOSE>                        127,300
<ALLOWANCE-DOMESTIC>                     127,300
<ALLOWANCE-FOREIGN>                            0
<ALLOWANCE-UNALLOCATED>                        0
        

</TABLE>

<TABLE> <S> <C>

<ARTICLE>                                     9
<CIK>                                0000811808
<NAME>                               CAPITAL STATE BANK
       
<S>                                  <C>
<PERIOD-TYPE>                        6-MOS
<FISCAL-YEAR-END>                    DEC-31-1997
<PERIOD-START>                       JAN-01-1997
<PERIOD-END>                         JUN-30-1997
<CASH>                                   873,325
<INT-BEARING-DEPOSITS>                         0
<FED-FUNDS-SOLD>                       3,675,000
<TRADING-ASSETS>                               0
<INVESTMENTS-HELD-FOR-SALE>            7,678,353
<INVESTMENTS-CARRYING>                         0
<INVESTMENTS-MARKET>                           0
<LOANS>                               20,517,847
<ALLOWANCE>                             (187,300)
<TOTAL-ASSETS>                        34,776,841
<DEPOSITS>                            23,261,634
<SHORT-TERM>                                   0
<LIABILITIES-OTHER>                      310,382
<LONG-TERM>                                    0
                          0
                                    0
<COMMON>                               1,200,000
<OTHER-SE>                            10,004,825
<TOTAL-LIABILITIES-AND-EQUITY>        34,776,841
<INTEREST-LOAN>                          751,762
<INTEREST-INVEST>                        244,094
<INTEREST-OTHER>                          97,900
<INTEREST-TOTAL>                       1,093,756
<INTEREST-DEPOSIT>                       497,098
<INTEREST-EXPENSE>                       497,098
<INTEREST-INCOME-NET>                    596,658
<LOAN-LOSSES>                             60,000
<SECURITIES-GAINS>                             0
<EXPENSE-OTHER>                          573,470
<INCOME-PRETAX>                           (5,469)
<INCOME-PRE-EXTRAORDINARY>                (3,459)
<EXTRAORDINARY>                                0
<CHANGES>                                      0
<NET-INCOME>                              (3,459)
<EPS-PRIMARY>                                .00
<EPS-DILUTED>                                .00
<YIELD-ACTUAL>                               7.5
<LOANS-NON>                                    0
<LOANS-PAST>                                   0
<LOANS-TROUBLED>                               0
<LOANS-PROBLEM>                                0
<ALLOWANCE-OPEN>                         127,300
<CHARGE-OFFS>                                  0
<RECOVERIES>                                   0
<ALLOWANCE-CLOSE>                        187,300
<ALLOWANCE-DOMESTIC>                     187,300
<ALLOWANCE-FOREIGN>                            0
<ALLOWANCE-UNALLOCATED>                        0
        

</TABLE>


290-295


                                                                      Exhibit 29
                              AFFILIATE'S AGREEMENT

                            -----------------------
                                      Date


Gentlemen:

            Reference is made to the  Agreement  and Plan of Merger (the "Plan")
dated the day of , 1997  between  South  Branch  Valley  Bancorp,  Inc.  ("South
Branch") and Capital State Bank, Inc. ("Capital  State"),  and providing for the
merger of Capital State into a wholly-owned  subsidiary of South Branch, Capital
Interim  Bank.  As a result of the merger,  South Branch will acquire all of the
issued and  outstanding  common stock of Capital State in exchange for shares of
the common stock of South Branch.  Capital State will merge into Capital Interim
Bank, a  wholly-owned  subsidiary  chartered to facilitate  the merger.  Capital
Interim  Bank will  survive the merger.  The  undersigned  stockholder  has been
identified as one who may be an "affiliate" of Capital State for the purposes of
Rule 145 of the Securities  Act of 1933, as amended (the "Act").  As a result of
the transactions  contemplated by the Plan, the affiliate will receive shares of
South  Branch  stock.  In  consideration  for the  receipt of such  shares,  the
affiliate represents, warrants and covenants as follows:

                  (1) Until the  expiration of the limitation on the transfer of
the  affiliate  shares as provided  in Rule 145,  the  affiliate  will not sell,
assign or transfer any of the affiliate  shares except (a) within the limits and
in accordance with the applicable  provisions of Rule 145 or (b) upon receipt by
South Branch of an opinion of counsel,  in form and  substance  satisfactory  to
South Branch and its counsel, to the effect that such disposition  complies with
the Act.

                  (2) Until the  expiration of the limitation on the transfer of
the  affiliate  shares as  provided in Rule  145(d),  each  certificate  for the
affiliate may bear a restrictive legend in substantially the following form:

                  The shares represented by this certificate have been issued to
            the registered holder as a result of a transaction to which Rule 145
            under the  Securities  Act of 1933, as amended (the "Act")  applies.
            The  shares  represented  by  this  certificate  may  not  be  sold,
            transferred  or  assigned,  and the issuer  shall not be required to
            give effect to any attempted  sale,  transfer or assignment,  except
            pursuant to (i) the Registration  Statement then in effect under the
            Act, (ii) a transaction permitted by Rule 145 as to which the issuer
            has received  evidence of compliance with the provisions of Rule 145
            reasonably satisfactory to it, or (iii) a transaction which, in the

                                      42

<PAGE>
291-295


            opinion of counsel or as described in a "no action" or  interpretive
            letter from the staff of the Securities and Exchange Commission,  in
            each case  satisfactory  in form and  substance  to the  issuer,  is
            exempt from the registration requirements of the Act.


                                    Very truly yours,


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



Accepted this ____ day of _______________, 1997, by:



                                    SOUTH BRANCH VALLEY BANCORP, INC.


                                       By:
                                          ---------------------------------


                                      Its:
                                          ---------------------------------


                                      43

<PAGE>
292-295


                                                                  Exhibit 29 (a)
                          THE CAPITAL STATE BANK, INC.

                 PROXY FOR 1997 SPECIAL SHAREHOLDERS' MEETING


     KNOW ALL MEN BY THESE PRESENTS that the undersigned  shareholder(s)  of The
Capital  State Bank,  Inc.,  Charleston,  West  Virginia,  does hereby  nominate
constitute, and appoint  ______________________ and  ______________________,  or
either of them will full power to act alone as the true and lawful attorneys for
the undersigned  with full power of substitution  for and in the name, place and
stead of the undersigned to vote all the common stock of The Capital State Bank,
Inc., Charleston, West Virginia, standing in the undersigned's name on its books
on __________________ at the _____ Special Meeting of Shareholders to be held at
_______________________________________________________,   on  ________________,
1997, at __________ a.m. local time or any  adjournments  thereof,  with all the
powers the undersigned would possess if personally present as follows:

            1. To approve,  ratify and confirm the  Agreement and Plan of Merger
dated as of August 6, 1997, among the parties to the Plan of Merger, The Capital
State Bank,  Inc.  ("Capital  State") and Capital  Interim Bank,  Inc. and South
Branch  Valley  Bancorp,   Inc.,  ("South  Branch"),  a  West  Virginia  banking
corporation  being  chartered by South Branch to facilitate  its  acquisition of
Capital State, and to approve,  ratify and confirm the transaction  contemplated
therein.

            2. To transact  other  business  that may  properly  come before the
meeting.

            The  undersigned  acknowledges  receipt  of  the  Notice  and  Proxy
Statement  dated   _________________,   1997  and  hereby  revokes  all  proxies
previously given by the undersigned for said meeting.

            THIS PROXY CONFERS  AUTHORITY TO VOTE "FOR" THE PROPOSITIONS  LISTED
ABOVE UNLESS OTHERWISE INDICATED. THE BOARD OF DIRECTORS RECOMMENDS A VOTE "FOR"
THE ABOVE PROPOSALS. IF ANY OTHER MATTER SHALL PROPERLY COME BEFORE THE MEETING,
OR ANY  ADJOURNMENTS  THEREOF,  THIS  PROXY  WILL BE  VOTED ON SUCH  MATTERS  IN
ACCORDANCE  WITH THE JUDGMENT OF THE ABOVE  PROXIES,  BASED UPON THE  CONDITIONS
THEN PREVAILING AND ANY RECOMMENDATIONS OF THE BOARD OF DIRECTORS.

          THIS PROXY IS  SOLICITED  ON BEHALF OF THE BOARD OF  DIRECTORS  OF THE
CAPITAL STATE BANK, INC. AND MAY BE REVOKED PRIOR TO ITS EXERCISE.

            PLEASE MARK, DATE, SIGN AND RETURN IMMEDIATELY.  ALL JOINT OWNERS
MUST SIGN.

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


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


                                          Dated:  __________________, 1997


            When  signing  as  attorney,  executor,  administrator,  trustee  or
guardian, please give full title.

If more than one trustee, all should sign.


                                      44

<PAGE>
293-295

                                                                  Exhibit 29 (b)

                        SOUTH BRANCH VALLEY BANCORP, INC.

                 PROXY FOR 1997 SPECIAL SHAREHOLDERS' MEETING


     KNOW ALL MEN BY THESE PRESENTS that the undersigned shareholder(s) of South
Branch Valley Bancorp,  Inc.,  Moorefield,  West Virginia,  does hereby nominate
constitute, and appoint  ______________________ and  ______________________,  or
either of them will full power to act alone as the true and lawful attorneys for
the undersigned  with full power of substitution  for and in the name, place and
stead of the  undersigned  to vote all the common stock of South  Branch  Valley
Bancorp, Inc., Moorefield,  West Virginia, standing in the undersigned's name on
its      books      on     ___________________________________      at     the
____________________________________________  Special Meeting of Shareholders to
be  held  at  _____________________________________________________________,  on
________________,  1997,  at  __________  a.m.  local  time or any  adjournments
thereof, with all the powers the undersigned would possess if personally present
as follows:

            1. To approve,  ratify and confirm the issuance of 184,005 shares of
South Branch stock in connection with the acquisition of the Capital State Bank,
Inc.  pursuant to Agreement and Plan of Merger dated as of August 6, 1997, among
The Capital State Bank, Inc.  ("Capital State") and South Branch Valley Bancorp,
Inc., ("South Branch"),  a West Virginia banking  corporation being chartered by
South Branch to facilitate its  acquisition  of Capital  State,  and to approve,
ratify and confirm the transaction contemplated therein.

            2. To approve an amendment to the Articles of Incorporation of South
Branch Valley Bancorp, Inc. to increase its authorized common stock from 600,000
shares at a par value of $2.50 per share to 2,000,000  shares of common stock at
a par value of $2.50 per share.

            The  undersigned  acknowledges  receipt  of  the  Notice  and  Proxy
Statement  dated   _________________,   1997  and  hereby  revokes  all  proxies
previously given by the undersigned for said meeting.

            THIS PROXY CONFERS  AUTHORITY TO VOTE "FOR" THE PROPOSITIONS  LISTED
ABOVE UNLESS OTHERWISE INDICATED. THE BOARD OF DIRECTORS RECOMMENDS A VOTE "FOR"
THE ABOVE PROPOSALS. IF ANY OTHER MATTER SHALL PROPERLY COME BEFORE THE MEETING,
OR ANY  ADJOURNMENTS  THEREOF,  THIS  PROXY  WILL BE  VOTED ON SUCH  MATTERS  IN
ACCORDANCE  WITH THE JUDGMENT OF THE ABOVE  PROXIES,  BASED UPON THE  CONDITIONS
THEN PREVAILING AND ANY RECOMMENDATIONS OF THE BOARD OF DIRECTORS.

            THIS PROXY IS SOLICITED ON BEHALF OF THE BOARD OF DIRECTORS OF
SOUTH BRANCH VALLEY BANCORP, INC. AND MAY BE REVOKED PRIOR TO ITS EXERCISE.



            PLEASE MARK, DATE, SIGN AND RETURN IMMEDIATELY.  ALL JOINT OWNERS
MUST SIGN.

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


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


                                          Dated:  __________________, 1997

            When  signing  as  attorney,  executor,  administrator,  trustee  or
guardian, please give full title.

If more than one trustee, all should sign.

                                      45

<PAGE>
294-295



This page intentionally left blank

<PAGE>
295-295




This page intentionally left blank


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