SOUTH BRANCH VALLEY BANCORP INC
10KSB, 1999-03-31
NATIONAL COMMERCIAL BANKS
Previous: CITICORP MORTGAGE SECURITIES INC, 10-K, 1999-03-31
Next: SOVEREIGN BANCORP INC, 10-K405, 1999-03-31



                   U. S. SECURITIES AND EXCHANGE COMMISSION
                            WASHINGTON, D.C. 20549

                                 FORM 10-KSB

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


                 For the fiscal year ended December 31, 1998
                                           -----------------

                        Commission File Number 0-16587
                                               -------

                      South Branch Valley Bancorp, Inc.
            ------------------------------------------------------
            (Exact name of registrant as specified in its charter)

                        West Virginia              55-0672148
               --------------------------------------------------
               (State or other jurisdiction of    (I.R.S. Employer
                incorporation or organization)    Identification No.)


                               310 N. Main Street
                         Moorefield, West Virginia      26836
             -----------------------------------------------------
             (Address of principal executive offices)   (Zip Code)


                                (304) 538-2353
             ----------------------------------------------------
             (Registrant's telephone number, including area code)


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

                                            Name of each exchange
                   Title of each class      on which registered
                   --------------------    -----------------------
                         None                        None

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

                                    Common
                               ----------------
                               (Title of Class)


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

Indicate by check mark if disclosure of delinquent  filers  pursuant to Item 405
of Regulation  S-K [229.405 of this chapter] is not contained  herein,  and will
not be contained,  to the best of registrant's knowledge, in definitive proxy or
information statements incorporated by reference in Part III of this Form 10-KSB
or any amendments to this Form 10-KSB. [ X ]


State issuer's revenues for its most recent fiscal year:  $14,488,278


<PAGE>



State the aggregate market value of the voting stock held by  non-affiliates  of
the registrant. The aggregate market value shall be computed by reference to the
price at which the stock was sold,  or the average bid and asked  prices of such
stock, as of a specified date within 60 days prior to the date of filing.


                  Aggregate market value        Based upon reported
                     of voting stock            closing price on      
                  -----------------------     ----------------------
                      $18,625,876                 March 24, 1999

Indicate the number of shares outstanding of each of the registrant's classes of
common stock, as of the latest practicable date.

                          Class            Outstanding as of March 24, 1999 
                  -----------------------  --------------------------------
                  Common ($2.50 par value)            591,292 shares


                     Documents Incorporated by Reference

The following  lists the documents  which are  incorporated  by reference in the
Annual Report Form 10-KSB, and the Parts and Items of the Form 10-KSB into which
the documents are incorporated.

                                                      Part of Form 10-KSB
                                                      into which document
            Document                                  is Incorporated

      South Branch Valley Bancorp, Inc.'s             Part III - Item 9,
      definitive Proxy Statement for the 1999         Item 10, Item 11,
      Annual Shareholders' Meeting.                   and Item 12











This form 10-KSB is comprised of 69 pages.  The exhibit  index is located on
page 54.





                                       2
<PAGE>


                       SOUTH BRANCH VALLEY BANCORP, INC
                                 FORM 10-KSB
                                    INDEX


                                                                            Page
PART I.

Item 1. Business                                                               4

Item 2. Properties                                                            10

Item 3. Legal Proceedings                                                     10

Item 4. Submission of Matters to a Vote of Shareholders                       10

PART II.

Item 5. Market for the Registrant's Common Stock and   
        Related Shareholder Matters                                           11

Item 6. Management's Discussion and Analysis of Financial Condition and
        Results of Operations and Related Statistical Disclosures             11

Item 7. Financial Statements

Item 8. Changes in and Disagreements with Accounts on Accounting and
        Financial Disclosure                                                  24

PART III.

Item 9. Directors and Executive Officers                                      53

Item 10.Executive Compensation                                                53

Item 11.Security Ownership of Certain Beneficial  
        Owners and Management                                                 53

Item 12.Certain Relationships and Related Transactions                        53

Item 13.Exhibits, Financial Statement Schedules and Reports on Form 8-K       53


Signatures                                                                    55

                                       3
<PAGE>


PART I.

ITEM 1. BUSINESS

Organized in 1987 as a West Virginia  Corporation,  South Branch Valley Bancorp,
Inc.  ("Company" or "South  Branch") is a registered  bank holding company under
the Bank Holding Company Act of 1956, as amended.

At the close of business on December  31, 1987,  South Branch  merged its wholly
owned  subsidiary,  South Branch Valley  National  Bank Inc.,  with South Branch
Valley  National Bank  ("SBVNB"),  a commercial bank with its principal place of
business located at 310 N. Main Street, Moorefield, West Virginia.

During the first half of 1997, the Company  purchased  approximately  40% of the
outstanding common shares of Capital State Bank, Inc ("CSB").  To facilitate the
funding of this  investment,  the Company  issued and sold 34,317  shares of its
common stock at $43.50 per share to seven  directors of the Company in a limited
stock offering. Additionally, the Company obtained two long-term borrowings from
two unaffiliated financial institutions totaling $3,500,000.  On August 6, 1997,
the Company entered into an Agreement and Plan of Merger with CSB to acquire the
remaining 60% of its  outstanding  common shares.  The Agreement,  as amended on
December 16, 1997, provided for the shareholders of CSB to receive one (1) share
of the  Company's  common  stock in  exchange  for each 3.95 shares of CSB stock
owned.  To facilitate  this  transaction,  the Company issued a total of 183,465
shares  of its  common  stock.  On  March  24,  1998 and  March  25,  1998,  the
shareholders of CSB and the Company respectively,  approved the transaction and,
it was consummated at the close of business on March 31, 1998.

South  Branch's   business   activities  are  conducted  through  its  two  bank
subsidiaries,  SBVNB  and  CSB.  The bank  subsidiaries  presently  account  for
substantially  all of the  consolidated  assets,  revenues and earnings of South
Branch.  SBVNB was originally  chartered by the Office of the Comptroller of the
Currency ("OCC") on August 15, 1883. CSB is a West Virginia banking  association
and was  chartered  on December 8, 1995.  SBVNB and CSB are full  service,  FDIC
insured institutions engaged in the commercial and retail banking business.

The Company offers a wide variety of banking  services to its  customers.  South
Branch accepts deposits and has night depositories and automated teller machines
for the convenience of their customers. The Company offers its customers various
deposit  arrangements  with  a  variety  of  maturities  and  yields,  including
non-interest  bearing and interest  bearing demand deposits,  savings  deposits,
time certificates of deposit, club accounts, and individual retirement accounts.

South  Branch  offers a full  spectrum of lending  services to their  customers,
including  commercial loans and lines of credit,  residential real estate loans,
consumer  installment  loans and other personal  loans.  The Company also offers
credit  cards,  the balances of which are  insignificant  to total  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,  which  represented  approximately  29.1% of total loans at December  31,
1998, are generally  secured by various  collateral  including  commercial  real
estate,  accounts  receivable and business machinery and equipment.  Residential
real estate loans represented  approximately 51.3% of total loans as of December
31,  1998  and  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.  See  Note  5  of  the
accompanying  Consolidated Financial Statements,  included in Part II, Item 7 of
this Form 10-KSB,  for a summary of the Company's loans at December 31, 1998 and
1997. Indirect lending represents less than 1.0% of the Company's total loans. 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. Company lending personnel adhere to established  lending limits and
authorities  based on each individual's  lending  expertise and experience.  The
Company does not currently originate loans for sale.

When considering loan requests,  the primary factors taken into consideration by
the Company 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.

                                       4
<PAGE>

South Branch's  subsidiary bank, SBVNB also serves as trustee where appointed by
a court or under a private trust agreement.  As trustee, SBVNB invests the trust
assets and makes  disbursements  according  to the terms and  conditions  of the
governing  trust document and state and Federal law. For the year ended December
31, 1998,  fees  generated  from the operation of the SBVNB's  Trust  Department
comprised less than one percent of gross revenues earned during the year.

In  order to  compete  with  other  financial  service  providers,  the  Company
principally  relies  upon  personal   relationships   established  by  officers,
directors,  and employees with its customers,  and specialized services tailored
to meet its  customer's  needs.  The Company  also has a marketing  program that
primarily utilizes local radio and newspapers to advertise.

SUPERVISION AND REGULATION

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 Federal
Reserve Board of Governors ("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 BHCA permits South Branch to purchase or redeem its own securities. However,
Regulation  Y provides  that prior  notice must be given to the FRB if the gross
consideration for such purchase or  consideration,  when aggregated with the net
consideration  paid by the company for all such purchases or redemptions  during
the  preceding  12  months  is  equal  to 10  percent  or more of the  company's
consolidated  net worth.  Prior  notice is not  required  if (i) both before and
immediately after the redemption,  the bank holding company is well-capitalized;
(ii) the bank holding company is well-managed and (iii) the bank holding company
is not the subject of any unresolved supervisory issues.

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 West  Virginia  Board of Banking  and  Financial
Institutions  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.

                                       5
<PAGE>


The  operations  of SBVNB,  as a  national  banking  association,  is subject to
federal statutes and regulations which apply to national banks, and is primarily
regulated  by the OCC.  CSB is subject to similar  West  Virginia  statutes  and
regulations,  and is  primarily  regulated  by the  West  Virginia  Division  of
Banking.  SBVNB and CSB are also subject to  regulations  promulgated by the FRB
and the FDIC. As members of the FDIC,  the deposits of SBVNB and CSB are insured
as  required by federal  law.  Bank  regulatory  authorities  regularly  examine
revenues, loans,  investments,  management practices, and other aspects of SBVNB
and CSB. 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 regulatory  authorities  quarterly reports
containing full and accurate statements of their affairs.

PERMITTED NON-BANKING ACTIVITIES

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,
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 banks are 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  banks  are  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
earnings cannot be predicted.

The FRB has a policy 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.
                                       6
<PAGE>

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.

CAPITAL REQUIREMENTS

As a bank  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. South Branch's
subsidiary  banks,  SBVNB and CSB are subject to  substantially  similar capital
requirements adopted by adopted by its applicable regulatory agencies.

Generally, under the applicable guidelines, a 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.

                                       7
<PAGE>


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 December 31, 1998, the  regulatory  capital ratios of South Branch and its
bank  subsidiaries  are set  forth in the  table in Note 13 of the  notes of the
accompanying consolidated financial statements

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.  The banking  subsidiaries  of South Branch were
"well  capitalized"  institutions  as of December 31, 1998. As  well-capitalized
institutions,  SBVNB and CSB 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.

                                       8
<PAGE>



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,  de novo 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, where  permitted,  due to de novo market
entrants.

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  the  most  recent  CRA   examinations  by  the  applicable  bank  regulatory
authorities,  South  Branch's bank  subsidiaries  were given  "satisfactory"  or
better CRA ratings.

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.

COMPETITION

The  Company  competes   primarily  with  numerous  other  banks  and  financial
institutions  within its primary market area of the Eastern  Panhandle and South
Central   counties  of  West  Virginia.   It  can  be  expected  that  with  the
liberalization of the branch banking laws in West Virginia, additional financial
institutions  may compete  with the Company.  South  Branch takes an  aggressive
competitive  posture, and intends to continue vigorously competing for its share
of the market within its service area by offering competitive rates and terms on
both loans and deposits.

EMPLOYEES

At December 31, 1998, the Company employed 72 full-time equivalent employees.

                                       9
<PAGE>

ITEM 2. PROPERTIES

In 1974 the SBVNB  acquired  5.82 acres of land located on the west side of U.S.
Route 220 on Main Street in Moorefield,  West  Virginia.  On June 29, 1976 SBVNB
received the approval of the Office of the Comptroller of the Currency to locate
of its main office to this site. This is the present location of the SBVNB's and
the Company's principal offices. In April 1994 SBVNB acquired  approximately one
acre of real  estate  on the west  side of U.S.  Route  220  adjoining  the main
office.  During 1998, SBVNB acquired an additional 5 acres of the land adjoining
this site.

On April 5, 1983 the SBVNB  acquired  property  located in the town of  Mathias,
West Virginia. Since December 28, 1984 the SBVNB has operated its Mathias branch
bank from this site.

By deeds dated May 31, 1986 and July 14, 1986 the SBVNB  acquired two parcels of
land located on the east side of U.S.  Route 220 in the town of  Franklin,  West
Virginia.  On October 3, 1986 the SBVNB received  preliminary  approval from the
Office of the  Comptroller  of the  Currency to  establish a branch bank at this
location.  SBVNB's Franklin branch was opened for banking  operations on January
1, 1987.

During 1995,  SBVNB  acquired a parcel of land and branch office  located on the
north side of U.S.  Route 220 in the town of  Petersburg,  West  Virginia.  This
property was purchased  from Blue Ridge Bank and began  operating as a branch of
SBVNB on November 15, 1995.

In conjunction  with the acquisition of CSB in March 1998, the Company  acquired
CSB's  banking  facility  located  in South  Ridge  Centre in  Charleston,  West
Virginia.  South  Ridge is a large  shopping  center  complex on U.S.  Route 119
approximately  eight miles south of the Charleston downtown area. CSB's facility
opened on December 16, 1995, and is constructed on land leased for an initial 50
year term expiring in 2045.


ITEM 3. LEGAL PROCEEDINGS

South Branch is involved in various pending legal proceedings,  all of which are
regarded by management as normal litigation  incident to the business of banking
and are not  expected to have a  materially  adverse  effect on the  business or
financial condition of the Company.


ITEM 4. SUBMISSION OF MATTERS TO A VOTE OF SHAREHOLDERS

No matters were submitted during the fourth quarter of 1998 to a vote of Company
shareholders.


                                       10
<PAGE>

PART II.

ITEM 5. MARKET  FOR  REGISTRANT'S  COMMON  STOCK AND  RELATED  STOCKHOLDER
MATTERS

The Company acts as its own  registrar  and  transfer  agent.  During 1998,  its
shares were not  publicly  traded on any  exchange  or over the counter  market.
Shares of the  Company's  common  stock  were  occasionally  bought  and sold by
private individuals,  firms or corporations.  In many instances, the Company did
not have  knowledge  of the  purchase  price or the  terms of the  purchase.  No
definitive records of bids and ask or sale prices were available.

Beginning on January 6, 1999,  quotation of South Branch's common stock began on
the OTC Bulletin Board under the symbol "SBVB".

The approximate number of stockholders of record for South Branch's common stock
as of March 19, 1999 was 1,446.

The following sets forth  quarterly  cash  dividends  declared per share for the
prior two years.

                                          Quarterly Common Stock Dividend
                                          -------------------------------
                              Quarter           1998    1997
                              -------           ----    ----
                              First             $  -    $  -
                              Second             .44     .41
                              Third                -       -
                              Fourth             .45     .43

Dividends  paid by South  Branch to its  stockholders  are based on dividends it
receives from its subsidiary  banks. The ability of the bank subsidiaries to pay
dividends  to South  Branch is subject to certain  limitations  of the  national
banking  laws.  In  general,  these  limitations  provide  that no bank  can pay
dividends  if the  total  of all  dividends,  including  any  proposed  dividend
declared by a bank in any calendar  year,  exceeds net income for that year when
combined  with net income for the preceding  two years,  less  dividends for all
three years.  This  restriction  may be waived if the approval of the applicable
bank regulatory authorities is obtained for such distribution.

Additional  information with regard to dividend restrictions is included in Note
13 of the  Notes  to  Consolidated  Financial  Statements  included  on pages 46
through 47 under Part II, Item 7 of this filing.

Cash  dividends  rose 6.0% to $.89 per  share in 1998.  It is the  intention  of
management  and the Board of Directors  to continue to pay  dividends on similar
schedule  during  1998.  However,  future  cash  dividends  will  depend  on the
earnings, financial condition and the business of the bank subsidiaries, as well
as general economic  conditions;  however,  management is not presently aware of
any reason why dividend payments should not continue.


ITEM 6.  MANAGEMENT'S  DISCUSSION  AND  ANALYSIS OF  FINANCIAL  CONDITION  AND
RESULTS OF OPERATIONS AND RELATED STATISTICAL DISCLOSURES

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.
("Company" or "South  Branch") and its wholly owned  subsidiaries,  South Branch
Valley  National  Bank  ("SBVNB")  and Capital  State Bank,  Inc.  ("CSB") as of
December 31, 1998. 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 bank  subsidiaries,  the following  discussion  focuses
primarily  on the  financial  condition  and  operations  of SBVNB and CSB.  All
amounts and percentages have been rounded for this  discussion.  This discussion
and  analysis  should be read in  conjunction  with the  consolidated  financial
statements and accompanying notes thereto of the Company as of December 31, 1998
and for each of the three years then ended.

                                       11
<PAGE>


ACQUISITION

At the close of  business  March 31,  1998,  South  Branch  acquired  60% of the
outstanding  common stock of CSB, a Charleston,  West Virginia  state  chartered
bank with total assets approximating $44 million at the time of acquisition,  in
exchange for 183,465  shares of South  Branch's  common stock.  South Branch had
previously  acquired 40% of CSB's  outstanding  common  stock during 1997.  This
acquisition  was  accounted  for using the purchase  method of  accounting,  and
accordingly,  the assets and  liabilities  and results of  operations of CSB are
reflected in the Company's  consolidated financial statements beginning April 1,
1998. Refer to Note 2 of the accompanying  consolidated financial statements for
additional information regarding this acquisition.

RESULTS OF OPERATIONS

EARNINGS SUMMARY

Net income for the three years ended  December 31,  1998,  1997,  and 1996,  was
$1,733,000, $1,520,000, and $1,490,000,  respectively. On a per share basis, net
income was $3.16 in 1998 compared to $3.83 in 1997, and $3.94 in 1996. Return on
average total assets for the year ended  December 31, 1998 was 0.98% compared to
1.15% in 1997 and 1.27% in 1996.  Return  on  average  equity  was 7.41% in 1998
compared to 11.09% in 1997. A summary of the significant factors influencing the
Company's  results of operations and related ratios is included in the following
discussion.

NET INTEREST INCOME

The major  component of the South Branch's net earnings is net interest  income,
which is the excess of  interest  earned on  earning  assets  over the  interest
expense  incurred on interest  bearing sources of funds.  Net interest income is
affected  by changes in volume,  resulting  from growth and  alterations  of the
balance  sheet's  composition,  fluctuations in interest rates and maturities of
sources and uses of funds.  Management  seeks to maximize  net  interest  income
through  management of its balance sheet  components.  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.

Net  interest  income,  adjusted  to  a  fully  tax  equivalent  basis,  totaled
$7,001,000,  $5,346,000  and  $5,059,000  for the years ended December 31, 1998,
1997, and 1996 respectively  resulting in a net interest margin of 4.3% for 1998
compared  to 4.4% and 4.6% for 1997 and  1996,  respectively.  The net  interest
margin  recognizes  earning asset growth by expressing net interest  income as a
percentage of total average  earning  assets.  Lower yields on interest  earning
assets  continued to negatively  impact the Company's  net interest  margin.  In
1998, the yield on interest  earning assets  decreased 20 basis points from 8.8%
in 1997 to 8.6% in 1998,  primarily  due to the  acquisition  of CSB which had a
lower yield on  interest  earning  assets than that of SBVNB,  while the cost of
interest bearing liabilities remained unchanged at 5.0% during the same periods.
The spread  between  interest  earning assets and interest  bearing  liabilities
could continue to contract, thus negatively impacting the Company's net interest
income in 1999.  Management continues to monitor the net interest margin through
simulation  and GAP  analyses  to minimize  the  potential  for any  significant
negative  impact.  See the  Interest  Rate Risk  Management  section for further
discussion of the impact of changes in market  interest  rates could have on the
Company.

Net interest  income on a fully tax  equivalent  basis,  average  balance  sheet
amounts,  and  corresponding  average  yields  on  earning  assets  and costs of
interest bearing  liabilities for the years 1998, 1997 and 1996 are presented in
Table I. Table II 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.

As identified  in Table II, the change in net interest  margin from 1998 to 1997
was  primarily  attributed to the change in volume of certain  interest  bearing
assets and liabilities, the reasons which are presented later in this discussion
under the appropriate balance sheet section.

                                       12
<PAGE>

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 for each of the years ended  December  31,  1998,  1997 and 1996
totaled $270,000,  $155,000 and $95,000,  respectively.  As further discussed in
the Loan  Portfolio and Risk  Elements  section of this  analysis,  increases in
South  Branch's  provision  for loan  losses  are  primarily  attributed  to the
acquisition of CSB and the Company's continued,  strong loan growth. An analysis
of the  components  comprising the allowance for loan losses for the years ended
December,  1998, 1997 and 1996, including charge offs and recoveries within each
significant  loan  classification,  is  included  in Note 6 of the  accompanying
consolidated financial statements.

NONINTEREST INCOME

Noninterest  income totaled  $609,000,  $525,000 and $457,000 or 4.2%, 4.7%, and
4.5% of total income for each of the years ended  December 31, 1998,  1997,  and
1996, respectively.  Excluding gains on the sale of Bank premises, equipment and
other  assets  recognized  in  1998  and  1997,  total  other  income  increased
approximately  $157,000  or  36.1%  in  1998,  as  compared  to  1997.  The most
significant  items  contributing to this increase was service fee income,  which
increased  $151,000 from  approximately  $280,000 to $431,000,  or 53.9%,  which
resulted  primarily  from a change in  SBVNB's  deposit  fee  structure  and the
acquisition of CSB.

NONINTEREST EXPENSE

Noninterest  expense  totaled  $4,476,000,  $3,342,000  and $3,156,000 or 38.0%,
37.5% and 39.4% of total expense for each of the years ended  December 31, 1998,
1997, and 1996, respectively.  Total noninterest expense increased $1,134,000 or
33.9% from 1997 to 1998.  Substantially  all of this increase  resulted from the
$940,000 in  noninterest  expenses that Capital State  incurred from the date of
its acquisition on April 1, 1998 through December 31, 1998.

INCOME TAX EXPENSE

Income tax expense  (benefit) for the three years ended December 31, 1998, 1997,
and 1996 totaled $967,000, $691,000 and $643,000, respectively. Refer to Note 10
of the accompanying  consolidated  financial  statements for further information
and  additional  discussion  of  the  significant   components  influencing  the
Company's effective income tax rates.

                                       13
<PAGE>

<TABLE>
<CAPTION>
TABLE I - AVERAGE DISTRIBUTION OF ASSETS, LIABILITIES AND SHAREHOLDERS'
EQUITY, INTEREST EARNINGS & EXPENSES, AND AVERAGE RATES
(In thousands of dollars)
                                                     1998                      1997                       1996
                                            -------------------------  -------------------------  ------------------------
                                            Average  Earnings/  Yield  Average  Earnings/  Yield  Average  Earnings/ Yield
                                            Balances Expense    Rate   Balances Expense    Rate   Balances Expense   Rate
                                            -------------------------- -------------------------  ------------------------
ASSETS
Interest earning assets
  Loans, net of unearned
<S>                                         <C>      <C>         <C>    <C>     <C>         <C>   <C>      <C>        <C> 
    interest (1)                            $123,003 $11,437     9.3%   $90,082 $8,558      9.5%  $76,797  $7,552     9.8%
  Securities
    Taxable                                   27,567   1,813     6.6%    23,572  1,541      6.5%   26,557   1,711     6.4%
    Tax-exempt (2)                             6,213     486     7.8%     6,005    477      7.9%    4,757     386     8.1%
  Interest bearing deposits
    with other banks                           1,056      72     6.8%     1,437     97      6.8%    1,869     125     6.7%
  Federal funds sold                           4,992     236     4.7%     1,388     80      5.8%      892      49     5.5%
                                            -------------------------- -------------------------  ------------------------
Total interest earning assets                162,831  14,044     8.6%   122,484 10,753      8.8%  110,872   9,823     8.9%
Noninterest earning assets
  Cash and due from banks                      3,684                      2,752                     2,419
  Bank premises and equipment                  4,634                      3,121                     3,155
  Other assets                                 6,653                      4,773                     1,298
  Allowance for loan losses                   (1,190)                      (852)                     (861)
                                            ----------                -----------                ---------
    Total assets                            $176,612                  $ 132,278                  $116,883
                                            ==========                ===========                =========

 LIABILITIES AND SHAREHOLDERS' EQUITY
Liabilities
Interest bearing liabilities
  Interest bearing
    demand deposits                          $24,085    $830     3.4%   $18,725  $579      3.1%   $19,761    $669     3.4%
  Savings deposits                            15,730     502     3.2%    13,349   424      3.2%    15,048     523     3.5%
  Time deposits                               82,479   4,760     5.8%    62,307 3,604      5.8%    57,756   3,398     5.9%
  Short-term borrowings                        5,371     232     4.3%     5,685   256      4.5%     1,579      68     4.3%
  Long-term borrowings                        13,004     719     5.5%     7,831   544      6.9%     1,803     106     5.9%
                                            -------------------------- -------------------------  ------------------------
                                             140,669   7,043     5.0%   107,897 5,407      5.0%    95,947   4,764     5.0%
Noninterest bearing liabilities
  Demand deposits                             11,012                      9,213                     8,532
  Other liabilities                            1,533                      1,468                       914
                                            ----------                -----------                ---------
   Total liabilities                         153,214                    118,578                   105,393
Shareholders' equity                          23,398                     13,700                    11,490
                                            ----------                -----------                ---------
  Total liabilities and
    shareholders' equity                    $176,612                   $132,278                  $116,883
                                            ==========                ===========                =========
NET INTEREST EARNINGS                                $7,001                    $5,346                      $5,059
                                                     =======                   =======                     ======
NET INTEREST YIELD ON EARNING ASSETS                             4.3%                     4.4%                       4.6%
                                                                 ====                     =====                      =====
</TABLE>

(1) - For purposes of this table, non-accrual loans are included in average loan
balances.  Included  in  interest  and fees on loans are loan fees of  $324,000,
$173,000  and $181,000  for the years ended  December  31, 1998,  1997 and 1996,
respectively.

(2) - For purposes of this table,  interest income on tax-exempt  securities has
been adjusted  assuming an effective  combined Federal and state tax rate of 34%
for all years presented. The tax equivalent adjustment results in an increase in
interest income of $165,000,  $162,000 and $131,000 for the years ended December
31, 1998, 1997 and 1996, respectively.

                                       14
<PAGE>

<TABLE>
<CAPTION>
TABLE II - CHANGES  IN  INTEREST  MARGIN  ATTRIBUTABLE  TO RATE AND  VOLUME
( In thousands of dollars)

                                                     1998 VERSUS 1997         1997 VERSUS 1996 
                                                     ----------------         ----------------
                                                     Increase (Decrease)      Increase(Decrease)
                                                      Due to Change in:        Due to Change in:
                                                   -----------------------   ------------------------    
                                                   Volume    Rate     Net     Volume    Rate     Net
                                                   -----------------------   ------------------------
Interest earned on:
<S>                                                <C>      <C>     <C>        <C>     <C>     <C>   
Loans                                              $3,065   $(186)  $2,879     $1,269  $(263)  $1,006
Securities
  Taxable                                             263       9      272       (193)    23     (170)
  Tax-exempt                                           17      (8)       9         99     (8)      91
Interest bearing deposits
  with other banks                                    (26)      1      (25)       (29)     1      (28)
Federal funds sold                                    173     (17)     156         28      3       31
                                                   -------  ------  -------    -------  -----  -------
Total interest earned on
  interest earning assets                           3,492    (201)   3,291      1,174   (244)     930
                                                   -------  ------  -------    -------  -----  -------                    
Interest paid on:
Interest bearing demand
  deposits                                            180      71      251        (36)   (54)     (90)
Savings deposits                                       76       2       78        (62)   (37)     (99)
Time deposits                                       1,164      (8)   1,156        264    (58)     206
Short-term borrowings                                 (14)    (10)     (24)       185      3      188
Long-term borrowings                                  303    (128)     175        415     23      438
                                                   -------  ------  -------    -------  -----  -------                    
  Total interest paid on
    interest bearing liabilities                    1,709     (73)   1,636        766   (123)     643
                                                   -------  ------  -------    -------  -----  -------                    
Net interest income                                $1,783   $(128)  $1,655       $408   (121)     287
                                                   =======  ======  =======    =======  =====  =======

</TABLE>


CHANGES IN FINANCIAL POSITION

Total average assets for the year ended December 31, 1998 were  $176,612,000  an
increase of 33.5% over 1997's  average of  $132,278,000.  This increase in total
average assets is primarily  attributable  to the CSB  acquisition and growth in
deposits and borrowings and are detailed below in the  discussions of changes in
significant  components of the Company's balance sheet between December 31, 1997
and December 31, 1998.  The Company's  total average  interest  earning  assets,
expressed as a percentage of total assets, remains high, although this ratio has
decreased slightly to 92.2% for 1998 as compared to 92.6% for 1997.

                                       15
<PAGE>


SECURITIES

Securities  comprised  approximately  16.3% of total assets at December 31, 1998
compared to 19.6% at  December  31,  1997.  All  securities  are  classified  as
available for sale to provide  management with  flexibility to better manage its
balance sheet structure and react to  asset/liability  management issues as they
arise. Average securities  approximated  $33,780,000 for 1998 or 14.2% more than
1997's average of  $29,577,000.  Refer 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.

At December 31, 1998,  the Company 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, 1998,  together with the weighted  average
yields for each  range of  maturity,  are  summarized  in Table III.  The stated
average yields are actual yields and are not stated on a tax equivalent basis.

<TABLE>
<CAPTION>
TABLE III - SECURITIES MATURITY ANALYSIS
 (At amortized cost, in thousands of dollars)

                                                             After one      After five
                                              Within         but within     but within    After
                                              one year       five years     ten years     ten years
                                              ---------      ----------     -----------   ----------
                                            Amount  Yield  Amount  Yield  Amount  Yield  Amount  Yield
                         
 Available for sale
<S>                                         <C>      <C>   <C>      <C>   <C>     <C>      <C>     <C>     
 U. S. Treasury securities                  $1,499   6.6%  $1,491   6.3%  $    -      -    $  -      -
 U. S. Government agencies
    and corporations                         1,498   6.5%   6,477   6.1%    4,723  6.3%       -      -
 Small Business Administration
    guaranteed loan participation
    certificates                               394   6.4%     579   6.4%       -      -       -      -                    
 Mortgage backed securities -
    U. S. Government agencies
      and corporations                       2,916   6.7%   3,418   6.4%       -      -       -      -
 State and political
    subdivisions                               413   3.5%   1,827   4.1%    1,834  4.9%   2,174   5.2%
 Other                                         250   7.0%       -     -         -    -    1,408   6.5%
                                            -------         -----           -----        ------

                                           $ 6,970   6.0% $13,792   5.7%   $6,557  5.9%  $3,582   5.7%
                                           ========       =======          ======        ======
</TABLE>

                                       16
<PAGE>


LOAN PORTFOLIO

The following table depicts loan balances at December 31, 1998 and 1997 by
types along with their respective percentage of total loans outstanding.
<TABLE>
<CAPTION>

                                                           (In thousands of dollars)
                                                        1998                      1997
                                             -----------------------------------------------------
                                                          Percent of                  Percent of
                                             Amount        Total             Amount    Total
                                             ----------------------------------------------------
<S>                                          <C>            <C>             <C>         <C>  
  Commercial, financial and agricultural     $41,957        29.1%           $30,325     32.4%
  Real estate - construction                   1,801         1.2%               144      0.2%
                                                     
  Real estate - mortgage                      73,886        51.3%            42,640     45.6%
                                                 
  Installment loans to individuals
     (net of unearned interest)               26,089        18.1%            19,890     21.3%
  Other                                          409         0.3%               469      0.5%
                                             --------       -----            ------    ------
           Total loans                       144,142       100.0%            93,468    100.0%
                                                          =======                      ======
  Less allowance for loan losses               1,372                            895
                                             --------                        ------ 
           Loans, net                       $142,770                        $92,573
                                            =========                       =======
</TABLE>


Total net  loans  averaged  $123,003,000  in 1998 and  comprised  69.6% of total
average  assets  compared to $90,082,000 or 68.1% of total average assets during
1997.  This increase in the dollar volume of loans is primarily  attributable to
the CSB acquisition and to continuation of the Company's strategy which began in
1996 to more aggressively  expand the Company's  commercial and real estate loan
portfolios.

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, 1998.

In the normal  course of business,  the Company makes  various  commitments  and
incurs  certain  contingent  liabilities  which are  disclosed in Note 12 to the
accompanying   consolidated  financial  statements  but  not  reflected  in  the
accompanying  consolidated financial statements.  There have been no significant
changes in these type of commitments and contingent  liabilities and the Company
does not anticipate any material losses as a result of these commitments.

RISK ELEMENTS

The following table presents a summary of restructured or  non-performing  loans
for each of the three years ended December 31, 1998, 1997 and 1996.

                                              (In thousands of dollars)
                                                  December 31,
                                              --------------------------
                                                1998   1997    1996
                                              --------------------------
 Nonaccrual loans                               $297  $ 142    $343            
 Accruing loans past due 90 days or more         355     96     324
 Restructured loans                                -     55      55
                                               -----  -----   -----
              Total                            $ 652  $ 293    $722
                                               =====  =====   =====
                                                
 Percentage of total loans                       0.5%   0.3%    0.9%
                                                ====   ====    ====

                                       17
<PAGE>


The  increase  in  non-performing  loans  from year  1997 to 1998 is not  deemed
significant  relative to the growth in the size of the loan portfolio,  as total
nonaccrual and  restructured  loans as a percentage of total  outstanding  loans
have  remained at a low level of less than 1 percent for each of the three years
presented. Refer to Note 5 of the accompanying consolidated financial statements
for additional discussion of non-accrual loans and to Note 6 for a discussion of
impaired loans which are included in the above balances..

The Company's  subsidiary  banks, on a quarterly basis,  perform 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 through a provision
for loan losses.  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 this discussion.  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  non-performing  loans based on the quarterly
evaluation of expected loan loss reserve  requirements  as determined by Company
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,  1998 and 1997  respectively,  the  allowance  for loan losses
represented  1.0% and 1.0% of gross loans or  $1,372,000  and  $895,000  and was
considered  adequate  to cover  inherent  losses in the  subsidiary  bank's loan
portfolio  as of the  respective  evaluation  date.  The  Company  maintains  an
allowance for loan losses at a level  considered  adequate to provide for losses
that can be reasonably anticipated.  The Company performs a quarterly evaluation
of the loan  portfolio to determine  its  adequacy.  The  evaluation is based on
assessments of specifically  identified loans, loss experience factors,  current
and anticipated  economic  conditions and other factors to identify and estimate
inherent losses from homogeneous pools of loans.

The  allocated  portion of the  subsidiary  bank's  allowance for loan losses is
established on a loan-by-loan and pool-by-pool basis. The unallocated portion is
for inherent  losses that probably  exist as of the  evaluation  date, but which
have not been  specifically  identified by the  processes  used to establish the
allocated  portion  due  to  inherent  imprecision  in the  objective  processes
management  utilizes to identify probable and estimable losses. This unallocated
portion is  subjective  and  requires  judgement  based on  various  qualitative
factors in the loan portfolio and the market in which the Company  operates.  At
December  31,  1998 and  1997,  respectively,  the  unallocated  portion  of the
allowance  approximated  $86,000  and  $67,000,  or 6.3% and  7.5% of the  total
allowance.  This unallocated  portion of the allowance was considered  necessary
based on  consideration  of the known risk elements in certain pools of loans in
the loan portfolio and  management's  assessment of the economic  environment in
which the Company operates. More specifically,  while loan quality remains good,
the subsidiary  banks have typically  experienced  greater losses within certain
homogeneous loan pools when the Company's  market area has experienced  economic
downturns or other  significant  native factors or trends,  such as increases in
bankruptcies, unemployment rates or past due loans.


                                       18
<PAGE>

<TABLE>
<CAPTION>

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

TABLE IV - ALLOCATION OF THE ALLOWANCE FOR LOAN LOSSES
 (In thousands of dollars)


                                                      1998                    1997                  1996
                                             ----------------------  ---------------------   ----------------------
                                                      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                           $ 377        29.1%     $ 182         32.4%      $ 182      32.9%
 Real estate                                    363        52.5%       300         45.8%        303      44.1%
 Installment                                    539        18.1%       339         21.3%        294      22.3%
 Other                                            7         0.3%         7          0.5%         11       0.7%
 Unallocated                                     86           -         67            -          68         -
                                            ----------     -----   --------        -----    -------     ------
                                             $1,372       100.0%     $ 895        100.0%      $ 858     100.0%
                                            ==========    ======   ========       ======    =======     ======
</TABLE>

At December 31, 1998, the Company had approximately $85,000 in other real estate
owned which was obtained as the result of foreclosure proceedings and $12,000 in
other repossessed assets which was obtained as the result of auto repossessions.
These repossessions have been insignificant  throughout 1998 and management does
not anticipate any material  losses on any of the items  currently held in other
real estate owned or other repossessed assets.

DEPOSITS

Total deposits at December 31, 1998 increased approximately $39,388,000 or 36.8%
compared to December 1997. Average deposits increased approximately  $27,913,000
or 29.6% during 1998. This growth was primarily the result of the acquisition of
CSB.

See Note 8 of the accompanying  consolidated financial statements for a maturity
distribution of time deposits as of December 31, 1998.

BORROWINGS

Lines of Credit: The Company has available lines of credit from the Federal Home
Loan  Bank of  Pittsburgh  which  totaled  $28,264,000  at  December  31,  1998.
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 part of short-term  borrowings or
long-term  borrowings,  depending on the repayment  terms of the debt agreement.
Refer  to  Note 9 of the  accompanying  consolidated  financial  statements  for
additional   discussion   of  short-term   borrowings   activity  and  long-term
borrowings.

Other  lines  of  credit   available,   but  unused,   to  the  Company  through
correspondent banks totaled $10,000,000 as of December 31, 1998.

Short-term Borrowings: Total short-term borrowings decreased $2,501,000 or 35.0%
from  $7,145,000 at December 31, 1997 to  $4,644,000  at December 31, 1998.  See
Note 9 of the accompanying consolidated financial statements for a discussion of
short-term borrowings.

Long-term  Borrowings:  The Company's  long-term  borrowings of  $16,469,000  at
December  31, 1998,  compared to  $10,396,000  at December  31, 1997,  consisted
entirely of funds  borrowed on  available  lines of credit from the Federal Home
Loan Bank to fund fixed rate local mortgage growth and specific  commercial loan
projects. Refer to Note 9 of the accompanying  consolidated financial statements
for a discussion of long-term borrowings.

                                       19
<PAGE>



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  uses ratio  analysis to monitor the changes in its sources
and  uses of  funds  so that  an  adequate  liquidity  position  is  maintained.
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  $16,896,000 and $11,799,000,  or 8.5% and 8.4%of
total assets at December 31, 1998 and 1997,  respectively.  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 demands or conditions that would adversely affect it.

INTEREST RATE RISK 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 banks' asset/liability management committees,  which are comprised of
members  of  the  Banks'  senior  management  and  members  of  each  respective
institution's  boards of  directors.  The Company's  asset/liability  management
committees actively formulate the economic  assumptions that the Company uses in
its financial  planning and budgeting  process and  establishes  policies  which
control and monitor the banks' 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  Company  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 1999 net interest margin is expected given a
200 basis point  change,  either  upward or downward,  in interest  rates during
1999.

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 V sets forth the Company's  interest rate  sensitivity gaps within the one
year time horizon computed based upon  contractual  repricings and maturities at
December  31,  1998.  As  presented  in the table,  the  Company  has a one year
cumulative  negative interest  sensitivity gap of $59 million (or 33.0% of total
earning  assets).  However,  included  within  the one year time  period are $42
million of interest  bearing demand and savings  deposits which on a contractual
basis are immediately repriceable.  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, 1998
would be a negative $17 million or just 9.5% of interest earning assets.

                                       20
<PAGE>

<TABLE>
<CAPTION>

TABLE V:   ASSET & LIABILITY RATE SENSITIVITY ANALYSIS, DECEMBER 31, 1998
(In Thousands of Dollars)

                                                    Maturing or Repricing Within
                                         ---------------------------------------------
                                            0-90        91-180      181-365     Total
                                            Days          Days        Days      1 Year
                                         ---------------------------------------------
Interest earning assets:
    Loans                                $16,892       $11,117      $9,533     $37,542
    Taxable securities                       499         1,250       1,498       3,247
     Mortgage-backed securities            1,716           797         797       3,310
    Tax-exempt securities                      -           161         252         413
                                         --------     ---------    --------    -------
                                          19,107        13,325      12,080      44,512
                                         --------     ---------    --------    -------
Interest bearing
liabilities:
<S>                                       <C>           <C>         <C>         <C>   
    Certificates of deposit               14,868        17,592      29,083      61,543
    Savings deposits                      14,749             -           -      14,749
    Interest bearing demand deposits      27,511             -           -      27,511
                                         --------     ---------    --------    -------                                        
                                          57,128        17,592      29,083     103,803
                                         --------     ---------    --------    -------
Static Interest Sensitivity Gap         $(38,021)      $(4,267)   $(17,003)   $(59,291)
                                        =========     =========   =========    =======
Cumulative Gap                          $(38,021)     $(42,288)   $(59,291)
                                        =========     =========   =========                                           
Gap/Total Earning Assets                                                         -33.0%
                                                                               ======= 
Gap/Total Earning Assets (excluding
    savings & demand deposits)                                                    -9.5%
                                                                               ======= 
</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 12.5%,  10.7%,  and 10.1% at December 31, 1998, 1997
and 1996  respectively.  These  increases can be attributed to a strong earnings
base during the past three years combined with the impact of the  acquisition of
CSB in 1998.  The  Company's  risk  weighted  tier I capital,  total capital and
leverage capital ratios were approximately 17.3%, 18.4% and 11.5%, respectively,
at December  31, 1998 which is  considered  well  capitalized  under  regulatory
guidelines for prompt corrective  action  provisions.  The Company's  subsidiary
banks are also subject to minimum capital ratios as further discussed in Note 13
of the accompanying consolidated financial statements.

The percentage of earnings retained by the Company to fund future growth has not
significantly  changed  during the three years ended  December  31,  1998.  Cash
dividends  per  share  rose  5.9%  to $.89 in  1998  compared  to $.84 in  1997,
representing  dividend  payout  ratios  of 28.2%  and  21.9%  for 1998 and 1997,
respectively.  It is the intention of  management  and the Board of Directors to
continue  to pay  dividends  on a similar  schedule  during  1999.  Future  cash
dividends will depend on the earnings,  financial  condition and the business of
the subsidiary banks as well as general economic conditions; however, management
is not presently aware of any reason dividend payments should not continue.

Dividends paid by the subsidiary  banks 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 1999
the net retained profits available for distribution to South Branch as dividends
without regulatory approval are approximately  $730,000, plus net income for the
interim periods through the date of declaration.


                                       21
<PAGE>


PENDING ACQUISITION, NEW SUBSIDIARY AND SUBSEQUENT EVENT

On December  23,  1998,  the  Company's  subsidiary  bank,  CSB entered  into an
agreement to purchase  three branch  banking  facilities  located in  Greenbrier
County,  West  Virginia.  The  transaction  is expected to be completed in April
1999, subject to approval by the appropriate  regulatory  authorities,  and will
include the branches'  facilities and associated loan and deposit accounts.  The
offices  will be operated as branches  of CSB.  Total  deposits of the  branches
approximated  $46.5  million  and total  loans  approximated  $11  million as of
December 31, 1998.  Under the terms of the purchase  agreement,  CSB will assume
the  deposits  and  acquire  the  loans  of  the  branch   offices.   The  total
consideration  to be paid is  anticipated to be  approximately  $3.4 million and
will be finally determined at closing based upon the total deposits assumed plus
the seller's net book value of the branch offices and equipment.

On January 25, 1999, the Company received  preliminary  approval from the Office
of the  Comptroller of the Currency to begin  organizing a new subsidiary  bank,
Shenandoah  Valley  National Bank, to be located in Winchester,  Virginia.  This
newly chartered institution will be initially capitalized with $4,000,000, to be
funded by a special  dividend  in the amount of  $3,000,000  from the  Company's
subsidiary  bank,  SBVNB,  and from a $1,000,000  term loan from an unaffiliated
bank.  Shenandoah  Valley  National Bank is expected to open in May 1999 pending
final regulatory approvals.

On March 22, 1999,  the Company  entered into a letter of intent  ("Letter")  to
affiliate  with Potomac Valley Bank  ("Potomac")  in Petersburg,  West Virginia.
Under the terms of the Letter, South Branch and Potomac propose a merger whereby
the  shareholders of Potomac would exchange all of their  outstanding  shares of
common stock for shares of South Branch common stock at a book-for-book exchange
based on the  respective  book  values of South  Branch  and  Potomac  as of the
closing  date. At December 31, 1998,  the exchange  ratio would have been 3.2143
shares  of South  Branch  common  stock  for  each  share  of  Potomac's  90,000
outstanding shares of common stock. The terms of the Letter also include,  among
others,  that the  merger is  subject  to  negotiation  of a  definitive  merger
agreement,  South Branch changing its name to a name mutually  agreeable to both
parties,   and  approval  of  the  transaction  by  all  applicable   regulatory
authorities  and the  shareholders  of South Branch and Potomac.  It is expected
that the transaction will be accounted for using the pooling of interests method
of accounting.  As of December 31, 1998, Potomac's assets,  loans,  deposits and
shareholders'   equity  totaled   $94,297,000,   $50,393,000,   $81,968,000  and
$11,813,000, respectively.

Management  does  not  anticipate  that the  above  transactions  will  have any
significant  adverse  impact on the  Company's  financial  position,  results of
operations, liquidity or capital resources.

YEAR 2000

The Year 2000 Issue is the result of many existing  computer  programs and other
date dependent  electronic devices using only the last two digits, as opposed to
four digits,  to indicate  the year.  Such  computer  systems and devices may be
unable  to  recognize  a year that  begins  with 20XX  instead  of 19XX.  If not
corrected,  the  computer  programs and devices  could cause  systems to fail or
other computer errors, leading to possible disruptions in operations or creation
of erroneous  results.  South Branch  recognizes the significant  potential risk
associated  with the Year 2000 Issue and, in a  Company-wide  effort,  is taking
steps to ensure that its internal systems are secure from such failure.

The  Company's  Year 2000 Plan  ("Plan")  addresses  all its systems,  software,
hardware,  and  infrastructure  components.  The Plan  identifies  and addresses
"Mission  Critical"  and  "Non-mission   Critical"  components  for  Information
Technology ("IT") systems and Non-information  Technology ("Non-IT") systems. IT
includes, for example,  systems that service loan and deposit customers.  Non-IT
systems  include   security   systems,   elevators,   utilities  and  voice/data
communications.  An application, system, or process is deemed "Mission Critical"
if it is vital to the successful continuance of a core business activity.

                                       22
<PAGE>


South Branch's Plan follows a five phase approach recommended by bank regulatory
authorities.    These   phases   are:   Awareness,    Assessment,    Renovation,
Testing/Validation,  and Implementation.  During the Awareness Phase, management
gathered  information and appointed a project  steering  committee to coordinate
the  Company's  Year  2000  efforts.  In  the  Assessment  Phase,  South  Branch
identified its Mission Critical IT and Non-IT systems and performed an inventory
of all systems,  software,  hardware,  equipment and components that potentially
could  be  affected  by the Year  2000  issue.  The  Renovation  Phase  involves
implementing   program  changes  and  new  components,   where  applicable,   to
accommodate  identified Year 2000 issues. In the  Testing/Validation  Phase, the
Company is testing renovated applications and components to ensure they are Year
2000 compliant. During the Implementation Phase, applications, systems and other
components  are  fine-tuned  and final  programs and  components are placed into
operation.

South Branch's  estimated  progress as of December 31, 1998 towards  meeting the
Plan's goals for both IT and Non-IT systems by phase are as follows:


                        Estimated      Estimated
                         Percent      Completion
       Phase             Complete        Date
- --------------------   ------------  -------------
Mission Critical
Awareness                  100%       06/30/1998
Assessment                 100%       09/30/1998
Renovation                  95%       06/30/1999
Testing/Validation          95%       06/30/1999
Implementation              90%       06/30/1999

Non-mission Critical
Awareness                  100%       06/30/1998
Assessment                 100%       09/30/1998
Renovation                  90%       06/30/1999
Testing/Validation          90%       06/30/1999
Implementation              90%       06/30/1999

South Branch  depends on various  third-party  vendors,  suppliers,  and service
providers,  and will be dependent on their  continued  service in order to avoid
business  interruptions.  Any interruption in a third party's ability to provide
goods and services, such as issues with telecommunication links and providers of
electricity,  could  interrupt  South  Branch's  ability to meet its  customer's
needs. South Branch has identified several third-party  relationships considered
Mission Critical, and is presently working with each to test transactions and/or
interfaces  between its processors,  obtain  appropriate  information  from each
party, or assess each party's readiness with regard to the Year 2000 Issue.

Identifiable  costs for the Company's Year 2000 project during 1998 approximated
$131,000,  of which $116,000 were capital  expenditures  for the  replacement of
computers and other date dependent  electronic devices. The cost to complete the
Plan in 1999 is not expected to exceed $50,000.

Major business risks associated with the Year 2000 problem include,  but are not
limited  to,  infrastructure  failures,  disruptions  to the economy in general,
excessive cash withdrawal  activity,  closure of government offices and clearing
houses,  and  increased  problem  loans and  credit  losses  in the  event  that
borrowers fail to properly respond to the problem.  These risks,  along with the
unlikely  risk of South Branch  failing to  adequately  complete  the  remaining
phases of its Plan and the  resulting  possible  inability  to properly  process
business  transactions expose the Company to loss of revenues,  litigation,  and
asset quality deterioration.

The Year 2000 problem is unique in that it has never previously occurred;  thus,
it is not possible to completely foresee or quantify the overall or any specific
financial  or  operational  impacts  to the  Company or to third  parties  which
provide Mission Critical services to the Company. South Branch is in the process
of developing  Year 2000  contingency  plans in the event that Mission  Critical
third-party vendors or other third parties fail to adequately  address Year 2000
issues. Such plans principally will involve internal  remediation or identifying
alternative vendors.

                                       23
<PAGE>


Item 7.     Financial Statements







                         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 subsidiaries as of December 31, 1998 and 1997, and the
related consolidated  statements of income,  changes in shareholders' equity and
cash flows for each of the three years in the period  ended  December  31, 1998.
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 subsidiaries as of December 31, 1998 and 1997, and the results
of their  operations  and cash  flows for each of the three  years in the period
ended  December 31, 1998,  in  conformity  with  generally  accepted  accounting
principles.


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






Charleston, West Virginia
February 11, 1999, except for Note 15
  as to which the date is March 22, 1999

                                       24
<PAGE>
<TABLE>
<CAPTION>

             SOUTH BRANCH VALLEY BANCORP, INC., AND SUBSIDIARIES
                         CONSOLIDATED BALANCE SHEETS
                          December 31, 1998 and 1997

                                                        1998              1997
                                                 ----------------   --------------
                     ASSETS
<S>                                                <C>              <C>           
 Cash and due from banks                           $    4,239,721   $    3,945,099
 Interest bearing deposits with other banks               770,000        1,256,000
 Federal funds sold                                     4,842,745        5,806,717
 Securities available for sale                         31,409,924       27,547,094
 Investment in affiliate                                        -        5,273,481
 Loans, less allowance for loan losses of 
     $1,371,886 and $895,281, respectively            142,770,127       92,572,652
 Bank premises and equipment, net                       5,170,858        3,071,064
 Accrued interest receivable                            1,059,990          864,083
 Other assets                                           2,735,672          311,435
                                                 ----------------   --------------
                  Total assets                     $  192,999,037   $  140,647,625     
                                                 ================   ==============
                                                           
      LIABILITIES AND SHAREHOLDERS' EQUITY
 Liabilities
     Deposits
         Non interest bearing                      $   11,455,674   $    9,693,915
         Interest bearing                             134,917,518       97,290,882
                                                 ----------------   --------------                                                  
                 Total deposits                       146,373,192      106,984,797

     Short-term borrowings                              4,644,143        7,145,010
     Long-term borrowings                              16,468,875       10,395,848
     Other liabilities                                  1,367,698        1,061,418
                                                 ----------------   --------------
                Total liabilities                     168,853,908      125,587,073
                                                 ----------------   --------------               
 Commitments and Contingencies

 Shareholders' Equity
     Common stock, $2.50 par value, authorized
     1998 - 2,000,000 shares, 1997 - 600,000
     shares; issued 1998 - 600,407 shares,
     1997 - 416,942 shares                              1,501,018        1,042,355
     Capital surplus                                    9,611,774        2,089,709
     Retained earnings                                 13,103,264       11,898,420
     Less cost of shares acquired for the treasury
         1998-9,115 shares; 1997-4,115 shares            (384,724)        (166,970)
     Accumulated other comprehensive income               313,797          197,038
                                                 ----------------   --------------
           Total shareholders' equity                  24,145,129       15,060,552
                                                 ----------------   --------------
   Total liabilities and shareholders' equity        $192,999,037     $140,647,625
                                                 ================   ==============

</TABLE>

                See Notes to Consolidated Financial Statements

                                       25
<PAGE>
<TABLE>
<CAPTION>
             SOUTH BRANCH VALLEY BANCORP, INC., AND SUBSIDIARIES
                      CONSOLIDATED STATEMENTS OF INCOME
             For The Years Ended December 31, 1998, 1997 and 1996

                                                               1998         1997        1996
                                                          -------------- ----------- ----------
 Interest income:
<S>                                                       <C>            <C>          <C>       
     Interest and fees on loans                           $11,437,432    $8,558,144   $7,551,735
     Interest and dividends on securities
         Taxable                                            1,813,205     1,540,530    1,711,158
         Tax-exempt                                           320,769       314,596      254,988
     Interest on interest bearing deposits
         with other banks                                      71,624        96,549      125,604
     Interest on Federal funds sold                           236,157        79,971       48,811
                                                          -------------- ----------- -----------
                 Total interest income                     13,879,187    10,589,790    9,692,296
                                                          -------------- ----------- -----------
 Interest expense:
     Interest on deposits                                   6,092,732     4,606,578    4,590,018
     Interest on short-term borrowings                        231,544       256,554       68,676
     Interest on long-term borrowings                         718,634       543,566      105,668
                                                          -------------- ----------- -----------
                 Total interest expense                     7,042,910     5,406,698    4,764,362
                                                          -------------- ----------- -----------

                 Net interest income                        6,836,277     5,183,092    4,927,934
     Provision for loan losses                                270,000       155,000       95,000
                                                          -------------- ----------- -----------
                 Net interest income after provision
                     For loan losses                        6,566,277     5,028,092    4,832,934
                                                          -------------- ----------- -----------
 Other income:
     Insurance commissions                                     83,087        90,680      110,982
     Trust services income                                      3,764         3,861        5,853
     Service fees                                             430,840       280,442      232,845
     Securities gains                                           8,160         9,789       29,999
     Gain on sales of assets                                   17,751        89,919        7,202
     Other                                                     65,486        49,828       69,705
                                                          -------------- ----------- -----------
                 Total other income                           609,088       524,519      456,586
                                                          -------------- ----------- -----------
 Other expenses:
     Salaries and employee benefits                         2,214,419     1,772,344    1,727,839
     Net occupancy expense                                    300,369       196,005      189,285
     Equipment rentals, depreciation and maintenance          388,860       289,223      222,543
     Other                                                  1,571,873     1,084,117    1,016,603
                                                          -------------- ----------- -----------
                 Total other expenses                       4,475,521     3,341,689    3,156,270
                                                          -------------- ----------- -----------
 Income before income tax expense                           2,699,844     2,210,922    2,133,250
     Income tax expense                                       966,550       691,265      643,213
                                                          -------------- ----------- -----------
                 Net income                                $1,733,294     1,519,657    1,490,037
                                                          ============== =========== ===========

 Basic earnings per common share                            $    3.16     $    3.83    $    3.94
                                                          ============== =========== ===========
 Average common shares outstanding                            548,331       397,032      378,510
                                                          ============== =========== ===========

</TABLE>

                See Notes to Consolidated Financial Statements

                                       26
<PAGE>
<TABLE>

<CAPTION>

             SOUTH BRANCH VALLEY BANCORP, INC., AND SUBSIDIARIES
               CONSOLIDATED STATEMENTS OF SHAREHOLDERS' EQUITY
             For the Years Ended December 31, 1998, 1997 and 1996


                                                                                                      Accumulated
                                                                                                       Other       Total
                                                                                                      Compre-      Share-
                                                   Common     Capital      Retained       Treasury    hensive      holders'
                                                   Stock      Surplus      Earnings        Stock      Income       Equity
                                                  ---------- ---------- ------------    -----------  ------------ ------------- 
<S>                                              <C>         <C>         <C>             <C>          <C>          <C>        
 Balance, December 31, 1995                      $ 956,562   $685,534    $9,512,884      $(166,970)   $340,650     $11,328,660
 Comprehensive income:
   Net income                                            -          -     1,490,037              -           -       1,490,037
   Other comprehensive income,
     net of tax:
     Net unrealized (loss) on
       securities of $(205,002), net
       of reclassification adjustment
       for gains included in net
       income of $18,449                                 -          -             -              -    (223,451)       (223,451)
                                                                                                                  -------------
     Total comprehensive income                          -          -             -              -           -       1,266,586
                                                                                                                  -------------
 Cash dividends declared
   on common stock
   ($.77 per share)                                      -          -      (291,453)             -           -        (291,453)
                                                  ---------- ---------- ------------    -----------  ------------ -------------  
 Balance, December 31, 1996                        956,562    685,534    10,711,468       (166,970)    117,199      12,303,793

 Comprehensive income:
   Net income                                            -          -     1,519,657              -           -       1,519,657
   Other comprehensive income,
     net of tax:
     Net unrealized gain on
       securities of $85,859, net
       of reclassification adjustment
       for gains included in net
       income of $6,020                                  -          -             -              -      79,839          79,839
                                                                                                                  -------------
     Total comprehensive income                          -          -             -              -           -       1,599,496
                                                                                                                  -------------

 Net proceeds from issuance of
   34,317 shares of common
   stock at $43.50 per share                        85,793  1,404,175             -              -           -       1,489,968

 Cash dividends declared
   on common stock
   ($.84 per share)                                      -          -      (332,705)             -           -        (332,705)
                                                ---------- ---------- --------------   -----------  ------------ -------------   
 Balance, December 31, 1997                      1,042,355  2,089,709    11,898,420       (166,970)    197,038      15,060,552

</TABLE>

                                 (Continued)

                                       27
<PAGE>
<TABLE>
<CAPTION>


         CONSOLIDATED STATEMENTS OF SHAREHOLDERS' EQUITY - Continued
             For the Years Ended December 31, 1998, 1997 and 1996


                                                                                                      Accumulated
                                                                                                        Other        Total
                                                                                                       Compre-       Share-
                                                   Common     Capital      Retained       Treasury     hensive      holders'
                                                   Stock      Surplus      Earnings        Stock       Income        Equity
                                                  ---------- ---------- ------------    -----------  ------------ -------------  
<S>                                              <C>         <C>         <C>             <C>          <C>          <C>        
 Comprehensive income:
   Net income                                             -          -    1,733,294              -           -       1,733,294
   Other comprehensive income,
     net of tax:
     Net unrealized gain on
       securities of $121,777, net
       of reclassification adjustment
       for gains included in net
       income of $5,018                                   -          -            -              -     116,759         116,759
                                                                                                                   ------------
     Total comprehensive income                           -          -            -              -           -       1,850,053
                                                                                                                   ------------    
 Issuance of 183,465 shares of
   of common stock at $43.50 per
   share as consideration for the
   acquisition of Capital State
   Bank, Inc.                                       458,663  7,522,065            -              -           -       7,980,728

 Cost of 5,000 shares of common
   stock acquired for the treasury                        -         -             -        (217,754)         -        (217,754)

 Cash dividends declared
   on common stock
   ($.89 per share)                                       -         -      (528,450)             -           -        (528,450)
                                                 ---------- ---------- -------------    ------------ -----------  -------------
 Balance, December 31, 1998                      $1,501,018 $9,611,774 $ 13,103,264      $ (384,724) $ 313,797    $ 24,145,129
                                                 ========== ========== =============    ============ =========== =============


</TABLE>


                See Notes to Consolidated Financial Statements

                                       28
<PAGE>
<TABLE>
<CAPTION>

             SOUTH BRANCH VALLEY BANCORP, INC., AND SUBSIDIARIES
                    CONSOLIDATED STATEMENTS OF CASH FLOWS
             For the Years Ended December 31, 1998, 1997 and 1996


                                                      1998         1997         1996
                                                  ------------ ------------ ------------
 CASH FLOWS FROM OPERATING ACTIVITIES
<S>                                               <C>          <C>          <C>        
  Net income                                      $ 1,733,294  $ 1,519,657  $ 1,490,037
  Adjustments to reconcile net earnings to
    net cash provided by operating
    activities:
    Depreciation                                      330,091      235,488      212,383
    Provision for loan losses                         270,000      155,000       95,000
    Deferred income tax (benefit) expense              17,288       47,839      (35,110)
    Security (gains) losses                            (8,160)      (9,789)     (29,999)
   (Gain) on disposal of Bank premises and                            
      equipment                                        (9,709)     (91,507)     (23,176)
   (Gain) loss on sale of other assets                 (8,043)       1,588       (7,202)
    Amortization of securities premium,s
      (accretion of discounts), net                   (11,089)      10,069       50,141
    Amortization of goodwill and purchase
      accounting adjustments, net                      98,460            -            -
   (Increase) decrease in accrued interest                            
      receivable                                       (3,027)       64,559      55,199
   (Increase) decrease in other assets                334,993       574,396    (455,720)
    Increase (decrease) in other liabilities         (264,044)      (12,752)    167,700
                                                  ------------ ------------ ------------
      Net cash provided by operating activities     2,480,054     2,494,548   1,519,253
                                                  ------------ ------------ ------------
 CASH FLOWS FROM INVESTING ACTIVITIES
  Proceeds from maturities of interest
    bearing deposits with other banks                 486,000       297,000     581,919
  Proceeds from maturities and calls of
    securities available for sale                  10,390,000     6,748,200   3,950,000
  Proceeds from sales of securities
    available for sale                                613,160     1,539,666   6,735,258
  Principal payments received on 
    securities available for sale                   3,053,020     1,417,948     768,591
  Purchases of securities available for sale       (7,236,227)   (7,771,371) (9,708,744)
  Purchase of common stock of affiliate               (90,465)   (5,273,481)          -
 (Increase) decrease in Federal funds sold, net     7,180,972    (5,082,983)  1,438,011
  Loans made to customers, net                    (26,083,150)  (10,387,784)(11,950,307)
  Purchases of Bank premises and equipment           (934,885)     (238,333)   (223,759)
  Proceeds from disposal of Bank premises and                            
    equipment                                          10,693       145,180      93,011
  Proceeds from sales of other assets                  84,350        44,500      22,000
  Net cash and due from banks acquired in        
    acquisition of Capital State Bank, Inc.           985,617             -           -
                                                  ------------ ------------ ------------
     Net cash (used in) investing activities      (11,540,915)  (18,561,458) (8,294,020)                       
                                                  ------------ ------------ ------------                                       


</TABLE>


                                 (Continued)

                                       29
<PAGE>
<TABLE>
<CAPTION>


              CONSOLIDATED STATEMENTS OF CASH FLOWS - Continued
             For the Years Ended December 31, 1998, 1997 and 1996


                                                      1998         1997         1996
                                                  ------------ ------------ ------------
 CASH FLOWS FROM FINANCING ACTIVITIES
  Net increase (decrease) in demand deposit,
<S>                                                 <C>            <C>       <C>        
    NOW and savings accounts                        2,120,609      (100,161) (1,437,576)
  Net increase (decrease) in time deposits          4,408,918     6,143,546   2,332,652
  Net increase (decrease) in short-term                              
    borrowings                                     (2,500,867)    2,767,613   4,377,397
  Proceeds from long-term borrowings                9,636,337     7,700,000   2,840,000
  Repayment of long-term borrowings                (3,563,310)     (818,804)    (75,348)
  Purchase of treasury stock                         (217,754)            -           -
  Dividends paid                                     (528,450)     (332,705)   (291,453)
  Net proceeds from common stock sold                       -     1,489,968           -
                                                  -----------  ------------ ------------    
     Net cash provided by financing activities      9,355,483    16,849,457   7,745,672
                                                  -----------  ------------ ------------
  Increase (decrease) in cash and due                                
    from banks                                        294,622       782,547     970,905

  Cash and due from banks:
    Beginning                                       3,945,099     3,162,552   2,191,647
                                                  -----------  ------------ ------------

    Ending                                        $ 4,239,721   $ 3,945,099 $ 3,162,552
                                                 ============  ============ ============
 SUPPLEMENTAL DISCLOSURES OF CASH
     FLOW INFORMATION
     Cash payments for:
         Interest                                 $ 7,042,088   $ 5,351,175 $ 4,742,367
                                                 ============  ============ ============

         Income taxes                             $   940,807   $   604,871 $   627,563
                                                 ============  ============ ============
 SUPPLEMENTAL SCHEDULE OF NONCASH
     INVESTING AND FINANCING ACTIVITIES

     Other assets acquired in settlement of
       loans                                      $  108,020    $   74,337 $     39,500
                                                 ===========   =========== =============
     Acquisition of Capital State Bank, Inc.:
       Prior acquisition of 40% of the 
         outstanding common shares 
         purchased for cash                       $5,363,946    $        - $          - 
         Acquisition of 60% of the outstanding
         common shares in exchange for 183,465
         shares of Company common stock            7,980,728             -            -
                                                 -----------    ----------- ------------      
                                                 $13,344,674    $        -  $         - 
                                                 ===========    =========== ============
         Fair value of assets acquired
             (principally loans and securities)  $46,720,306    $        -  $         -
         Deposits and other liabilities assumed  (33,375,632)            -            -
                                                 -----------    ----------- ------------      
                                                 $13,344,674    $        -  $         -
                                                 ===========    =========== ============
</TABLE>


                See Notes to Consolidated Financial Statements

                                       30
<PAGE>



             SOUTH BRANCH VALLEY BANCORP, INC., AND SUBSIDIARIES

                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

NOTE 1.     SIGNIFICANT ACCOUNTING POLICIES

         NATURE OF BUSINESS:  South Branch Valley Bancorp, Inc. ("Company") is a
         bank holding  company with  operations in Hardy,  Grant,  Pendleton and
         Kanawha  Counties of West  Virginia.  Through its two wholly owned bank
         subsidiaries, South Branch Valley National Bank and Capital State Bank,
         Inc., the Company provides retail and commercial loans, and deposit and
         trust services principally to individuals and small businesses.

         BASIS OF FINANCIAL STATEMENT PRESENTATION: The accounting and reporting
         policies of South Branch Valley  Bancorp,  Inc.,  and its  subsidiaries
         conform to  generally  accepted  accounting  principles  and to general
         practices within the banking industry.

         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.

         PRINCIPLES OF CONSOLIDATION:  The accompanying  consolidated  financial
         statements  include the accounts of South Branch Valley Bancorp,  Inc.,
         and its  subsidiaries,  South Branch  Valley  National Bank and Capital
         State Bank, Inc. All significant intercompany accounts and transactions
         have been eliminated in consolidation.

         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.

            Trading securities - There are no securities classified as "trading"
            in the accompanying consolidated 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.


                                       31
<PAGE>


                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

         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 banks make continuous credit
         reviews of the loan portfolio and consider 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.  While management
         uses the best  information  available  to make its  evaluation,  future
         adjustments  may be  necessary  if there  are  significant  changes  in
         conditions.

         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
         non-accrual  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.

         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.

         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 Company'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 of Financial  Accounting
         Standards Board No. 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.  The  estimated  useful  lives
         employed  are on  average 30 years for  premises  and 3 to 10 years for
         furniture  and  equipment.  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 any
         period presented in the accompanying financial statements.

         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  write  own  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.

                                       32
<PAGE>



                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

         Expenses  incurred in connection  with operating  these  properties are
         generally  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
         $84,655 and $57,465,  at December 31, 1998 and 1997,  respectively,  is
         included  in other  assets  in the  accompanying  consolidated  balance
         sheets.

         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 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.

         BASIC EARNINGS PER SHARE:  Basic earnings per common share are computed
         based  upon the  weighted  average  shares  outstanding.  The  weighted
         average number of shares  outstanding was 548,331,  397,032 and 378,510
         for the years ended December 31, 1998, 1997 and 1996, respectively. For
         the year  ended  December  31,  1997,  the  Company  adopted  Financial
         Accounting Standards Board Statement No. 128, Earnings Per Share.

         EMPLOYEE BENEFITS: The Company has a profit-sharing and thrift plan and
         an employee stock ownership plan (ESOP) which covers  substantially all
         employees.  The  amount  of the  contributions  to the plans are at the
         discretion of the Company's Board of Directors.

         TRUST SERVICES:  Assets held in an agency or fiduciary capacity are not
         assets  of the  Company  and  are  not  included  in  the  accompanying
         consolidated balance sheets. Trust services 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 effect on net income.

         COMPREHENSIVE  INCOME:  During  1998,  the  Company  adopted  Financial
         Accounting  Standards Board Statement No. 130, Reporting  Comprehensive
         Income.  This  Statement   establishes   standards  for  reporting  the
         components of comprehensive income and requires that all items that are
         required to be recognized under  accounting  standards as components of
         comprehensive  income be  included  in a  financial  statement  that is
         displayed  with the same  prominence  as  other  financial  statements.
         Comprehensive  income includes net income as well as certain items that
         are reported  directly  within a separate  component  of  shareholders'
         equity and bypass net income.

         EMERGING ACCOUNTING  STANDARDS:  In June 1998, the Financial Accounting
         Standards  Board issued  Statement No. 133,  Accounting  for Derivative
         Instruments and Hedging Activities,  which is required to be adopted in
         years  beginning  after June 15, 1999. The Company expects to adopt the
         new Statement  effective  December 31, 2000. The Statement will require
         the Company to recognize all  derivatives on the  consolidated  balance
         sheet at fair value.  Derivatives  that are not hedges must be adjusted
         to fair value through income.

                                       33
<PAGE>


                      NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

         If the  derivative  is a hedge,  depending  on the nature of the hedge,
         changes in the fair value of derivatives  will either be offset against
         the  change in fair  value of the hedged  assets,  liabilities  or firm
         commitments  through  earnings  or  recognized  in other  comprehensive
         income  until  the  hedged  items  are  recognized  in  earnings.   The
         ineffective  portion  of a  derivative's  change in fair  value will be
         immediately recognized in earnings. Management does not anticipate that
         the adoption of the new Statement will have a significant impact on the
         Company's earnings or financial position.

         RECLASSIFICATIONS:  Certain  accounts in the  consolidated  financial
         statements  for 1997 and 1996,  as  previously  presented,  have been
         reclassified to conform to current year classifications.

NOTE 2.  ACQUISITION OF CAPITAL STATE BANK, INC.

         During the first half of 1997, the Company purchased  approximately 40%
         of the  outstanding  common shares of Capital State Bank, Inc ("Capital
         State").  To  facilitate  the funding of this  investment,  the Company
         issued and sold 34,317  shares of its common  stock at $43.50 per share
         to  seven  directors  of  the  Company  in a  limited  stock  offering.
         Additionally,  the Company  obtained two long-term  borrowings from two
         unaffiliated financial institutions totaling $3,500,000.  The Company's
         investment in Capital State as of December 31, 1997 totaled $5,273,481,
         and is reflected as  investment  in affiliate in the 1997  accompanying
         consolidated balance sheet.

         On August 6, 1997,  the Company  entered into an Agreement  and Plan of
         Merger  with  Capital  State  to  acquire  the  remaining  60%  of  its
         outstanding  common shares.  The Agreement,  as amended on December 16,
         1997, provided for the shareholders of Capital State to receive one (1)
         share of the Company's common stock in exchange for each 3.95 shares of
         Capital State stock owned. To facilitate this transaction,  the Company
         issued a total of 183,465 shares of its common stock. On March 24, 1998
         and March 25, 1998, the  shareholders  of Capital State and the Company
         respectively,  approved the transaction  and, it was consummated at the
         close of business on March 31, 1998. This acquisition was accounted for
         using the purchase method of accounting,  and  accordingly,  the assets
         and  liabilities  and  results  of  operations  of  Capital  State  are
         reflected in the Company's  consolidated financial statements beginning
         April 1, 1998. The excess purchase price over the fair value of the net
         assets acquired as of the consummation date totaled  $1,979,430,  which
         is included in other assets in the  accompanying  consolidated  balance
         sheet as of December 31, 1998.  This goodwill is being amortized over a
         period of 15 years using the straight line method.

         The  following  presents  certain  pro  forma  condensed   consolidated
         financial  information  of the Company,  using the  purchase  method of
         accounting,  after  giving  effect  to the  merger  as if it  had  been
         consummated  at the beginning of the periods  presented (in  thousands,
         except per share data).
<TABLE>
<CAPTION>

                                                                For the Year Ended
                                        --------------------------------------------------------------
                                         December 31, 1998      December 31, 1997    December 31, 1996
                                        --------------------------------------------------------------
                                            As      Pro            As      Pro          As        Pro
                                         Reported  Forma        Reported  Forma      Reported    Forma            
                                        --------------------------------------------------------------
<S>                                      <C>       <C>           <C>      <C>          <C>     <C>    
 Total interest income                   $13,879   $14,614       $10,590  $13,137      $9,692  $11,125
 Total interest expense                    7,043     7,431         5,407    6,568       4,764    5,239
 Net interest income                       6,836     7,183         5,183    6,569       4,928    5,886
 Net income                                1,733     1,746         1,520    1,304       1,490    1,113
 Basic earnings per share                 $ 3.16    $ 2.94       $  3.83   $ 2.25      $ 3.94    $1.98 

</TABLE>

                                       34
<PAGE>


                     NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

         This pro forma  information has been included for comparative  purposes
         only and may not be  indicative  of the combined  results of operations
         that actually would have occurred had the transaction  been consummated
         at the beginning of the periods presented, or which will be attained in
         the future.

NOTE 3.     CASH CONCENTRATION

         At December 31, 1998 and 1997, the Company had concentrations  totaling
         $4,626,123 and $8,514,792,  respectively,  with unaffiliated  financial
         institutions  consisting of due from bank account  balances and Federal
         funds sold.  Deposits with correspondent  banks are generally unsecured
         and have limited insurance under current banking insurance regulations.

NOTE 4.     SECURITIES

         The amortized  cost,  unrealized  gains and losses,  and estimated fair
         values of securities at December 31, 1998 and 1997,  are  summarized as
         follows:
<TABLE>
<CAPTION>

                                                                      1998
                                                   --------------------------------------------------    
                                                   Amortized          Unrealized          Estimated
                                                                --------------------- 
                                                      Cost         Gains      Losses      Fair Value
                                                   --------------------------------------------------    
                                                       
 Available for Sale
     Taxable:
<S>                                               <C>            <C>        <C>          <C>       
         U. S. Treasury securities                $2,990,294     $  68,354  $      -     $3,058,648
         U. S. Government agencies
             and corporations                     12,698,092        82,796    11,404     12,769,484
         Small Business Administration
             guaranteed loan participation
             certificates                            973,127        21,119         -        994,246
         Mortgage-backed securities -
             U. S. Government agencies and
             corporations                          6,334,380        86,483         -      6,420,863
         Corporate debt securities                   249,724         1,214         -        250,938
         Federal Reserve Bank stock                   44,300             -         -         44,300
         Federal Home Loan Bank stock              1,052,300             -         -      1,052,300
         Other equity securities                     306,625             -         -        306,625
                                                  -----------      ---------  --------   -----------
         Total taxable                            24,648,842       259,966     11,404    24,897,404
                                                  -----------      ---------  --------   -----------
     Tax-exempt:
         State and political subdivisions          6,246,745       268,525      6,850     6,508,420
         Federal Reserve Bank stock                    4,100             -          -         4,100
                                                  -----------      ---------  --------   -----------
        Total tax-exempt                           6,250,845       268,525      6,850     6,512,520
                                                  -----------      ---------  --------   -----------
             Total                               $30,899,687      $528,491  $  18,254   $31,409,924
                                                 ============      =========  ========   ===========
</TABLE>


                                       35
<PAGE>
<TABLE>
<CAPTION>

     
                                                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                                                       1997
                                                  -----------------------------------------------------
                                                     Amortized          Unrealized         Estimated
                                                                     -----------------      
                                                        Cost         Gains      Losses     Fair Value
                                                   --------------   ------------------   --------------
 Available for Sale
     Taxable:
<S>                                                 <C>            <C>       <C>          <C>       
         U. S. Treasury securities                  $2,988,064     $46,546   $       -    $3,034,610
         U. S. Government agencies
             and corporations                        9,523,135      71,935       8,850     9,586,220
         Small Business  Administration
             guaranteed loan participation
             certificates                            1,470,915      16,522           -     1,487,437
         Mortgage-backed securities -
             U. S. Government agencies and
             corporations                            6,650,070      21,182      20,328     6,650,924
         Corporate debt securities                     249,082       3,296           -       252,378
         Federal Reserve Bank stock                     44,300           -           -        44,300
         Federal Home Loan Bank stock                  722,400           -           -       722,400
         Other equity securities                         6,625           -           -         6,625
                                                  -------------  ---------- ----------   -------------   
                Total taxable                       21,654,591     159,481      29,178    21,784,894
                                                  -------------  ---------- ----------   -------------   
     Tax-exempt:
         State and political subdivisions            5,568,016     190,084           -     5,758,100
         Federal Reserve Bank stock                      4,100           -           -         4,100
                                                  -------------  ---------- ----------   -------------   
                Total tax-exempt                     5,572,116     190,084           -     5,762,200
                                                  -------------  ---------- ----------   -------------   
                    Total                          $27,226,707    $349,565     $29,178   $27,547,094 
                                                  =============  ========== ==========   =============
</TABLE>


         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,
         1998 and 1997. These obligations, having contractual maturities ranging
         from  1  to  20  years,   are  reflected  in  the  following   maturity
         distribution  schedules  based on  their  anticipated  average  life to
         maturity,  which ranges from 1 to 5 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 values of securities
         at December 31, 1998, are summarized as follows:

                                         Available for Sale
                                   -----------------------------
                                     Amortized     Estimated
                                       Cost       Fair Value
                                   -------------  -----------
 Due in one year or less            $ 6,970,026   $ 7,043,402
 Due from one to five years          13,792,274    14,009,639
 Due from five to ten years           6,556,501     6,661,720
 Due after ten years                  2,173,561     2,287,838
 Equity securities                    1,407,325     1,407,325
                                   -------------  -----------
               Total                $30,899,687   $31,409,924
                                   =============  ===========

                                       36
<PAGE>



                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

         The proceeds from sales, calls and maturities of securities,  including
         principal  payments  received on  mortgage-backed  obligations  and the
         related gross gains and losses realized are as follows:
<TABLE>
<CAPTION>

                                              Proceeds from                    Gross Realized
                                       ------------------------------------- ------------------      
       Years Ended                                Calls and     Principal    
      December 31,                     Sales     Maturities     Payments       Gains    Losses
- ------------------------------     -----------  -----------    ------------- --------- ---------
                               
 1998
<S>                                  <C>       <C>              <C>            <C>      <C>    
 Securities available for sale       $ 613,160 $10,390,000      $3,053,020     $8,160   $     -
                                   =========== ============     ============ ========= =========
 1997
 Securities available for sale      $1,539,666 $ 6,748,200      $1,417,948     $9,789   $     -
                                   =========== ============     ============ ========= =========
 1996
 Securities available for sale      $6,735,258 $ 3,950,000      $  768,591    $45,824   $15,825
                                   =========== ============     ============ ========= =========
</TABLE>


         At  December  31, 1998 and 1997,  securities  with  amortized  costs of
         $17,676,849 and $17,149,748,  respectively,  with estimated fair values
         of $17,973,561 and  $17,313,961,  respectively,  were pledged to secure
         public deposits, and for other purposes required or permitted by law.

NOTE 5.     LOANS

         Loans are summarized as follows:


                                                    1998          1997
                                                 -----------    ------------
 Commercial, financial and agricultural          $41,956,586   $30,325,145
 Real estate - construction                        1,801,317       144,207
 Real estate - mortgage                           73,885,892    42,640,294
 Installment                                      26,579,782    20,587,084
 Other                                               409,382       468,980
                                                 -----------    ------------
            Total loans                          144,632,959    94,165,710
 Less unearned income                                490,946       697,777
                                                 -----------    ------------ 
    Total loans net of unearned income           144,142,013    93,467,933
 Less allowance for loan losses                    1,371,886       895,281
                                                 -----------    ------------
            Loans, net                          $142,770,127   $92,572,652
                                                 ===========    ============

         Included in the net balance of loans are non-accrual loans amounting to
         $297,291 and $141,735 at December 31, 1998 and 1997,  respectively.  If
         interest on non-accrual loans had been accrued,  such income would have
         approximated $15,487,  $14,200 and $30,978 for the years ended December
         31, 1998, 1997 and 1996, respectively.


                                       37
<PAGE>


<TABLE>
<CAPTION>

                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

         The following presents loan maturities at December 31, 1998:


                                                     Within    After 1 but       After
                                                     1 Year     Within 5 Years  5 Years
                                             ---------------- ---------------- -----------
<S>                                              <C>            <C>           <C>        
Commercial, financial and agricultural           $8,958,628     $10,957,213   $22,040,745
Real estate - construction                        1,723,368               -        77,949
Real estate - mortgage                            2,476,797       9,048,985    62,360,110
Installment loans                                 3,347,660      19,629,580     3,602,542
Other                                               374,915          34,467             -
                                             ---------------- ---------------- -----------
          Total                                 $16,881,368     $39,670,245   $88,081,346
                                             ================ ================ ===========
</TABLE>

Loans due after one year with:
        Variable rates                                      $ 41,111,653
        Fixed rates                                           86,639,938
                                                            ------------
                                                            $127,751,591   
                                                            ============


         The  Company  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, 1998, the Company's commercial
         loan  portfolio  contained   adjustable  rate  loans  of  approximately
         $20,375,879.  The  interest  rates on such  loans  ranged  from 7.0% to
         11.5%,  and provided for future interest rate changes at set intervals,
         ranging from one to sixty months.

         Likewise,  the Company's mortgage portfolio  contained  adjustable rate
         loans of  approximately  $26,701,170 at December 31, 1998. The interest
         rates on such loans ranged from 6.3% to 14.5%,  and provided for future
         interest rate changes at set intervals, ranging from monthly to fifteen
         years.

         CONCENTRATIONS   OF  CREDIT  RISK:  The  Company   grants   commercial,
         residential  and consumer loans to customers  primarily  located in the
         Eastern Panhandle and South Central counties of West Virginia. Although
         the Company strives to maintain a diverse loan  portfolio,  exposure to
         credit losses can be adversely  impacted by downturns in local economic
         and employment conditions. Major employment within the Company's market
         area is diverse, but primarily includes the poultry, government, health
         care, education,  coal production and various  professional,  financial
         and related service industries.

         The Company 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.

         LOANS TO RELATED  PARTIES:  The  subsidiary  banks have 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.


                                       38
<PAGE>


                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

         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):
                                                    1998         1997
                                             -------------  ------------
  Balance, beginning                          $ 3,913,943   $ 4,318,097
      Additions                                 2,185,541     1,651,121
      Amounts collected                        (1,373,239)   (1,483,575)
      Other changes, net                          784,133      (571,700)
                                             -------------  ------------
  Balance, ending                             $ 5,510,378   $ 3,913,943
                                             =============  ============

NOTE 6.     ALLOWANCE FOR LOAN LOSSES

         An  analysis  of the  allowance  for loan  losses  for the years  ended
         December 31, 1998, 1997 and 1996, is as follows:
<TABLE>
<CAPTION>

                                                        1998            1997          1996
                                                  ---------------  ------------- ------------

<S>                                                <C>             <C>            <C>      
  Balance, beginning of year                       $  895,281      $  858,423     $ 859,681
  Losses:
      Commercial, financial and agricultural            4,063               -        10,194
      Real estate - mortgage                                -          25,536        12,778
      Installment                                     124,103         166,059        93,826
      Other                                            24,638           8,444         9,951
                                                  ---------------  ------------- ------------
                Total                                 152,804         200,039       126,749
                                                  ---------------  ------------- ------------
  Recoveries:
      Commercial, financial and agricultural            2,830          27,050         5,658
      Real estate - mortgage                           21,969          13,675         1,885
      Installment                                      60,797          39,936        20,525
      Other                                             2,011           1,236         2,423
                                                  ---------------  ------------- ------------
               Total                                   87,607          81,897        30,491
                                                  ---------------  ------------- ------------
  Net losses                                           65,197         118,142        96,258
  Allowance of purchased subsidiary                   271,802               -             -
  Provision for loan losses                           270,000         155,000        95,000
                                                  ---------------  ------------- ------------
  Balance, end of year                             $1,371,886        $895,281      $858,423
                                                  ===============  ============= ============
</TABLE>

                                    
         The Company's  total recorded  investment in impaired loans at December
         31, 1998 and 1997,  approximated  $354,907 and $125,114,  respectively,
         for  which  the  related   allowance  for  loan  losses  determined  in
         accordance with generally accepted accounting  principles  approximated
         $51,000 and $77,500,  respectively. The Company's average investment in
         such loans  approximated  $368,326  and  $125,114  for the years  ended
         December  31,  1998  and  1997,  respectively.  All  impaired  loans at
         December 31, 1998 and 1997, 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 Company considers groups of
         smaller-balance,  homogeneous loans to include:  mortgage loans secured
         by residential  property,  other than those which significantly  exceed
         the Company'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.


                                       39
<PAGE>


                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

         For the years ended December 31, 1998 and 1997, the Company  recognized
         approximately $29,760 and $12,272,  respectively, in interest income on
         impaired loans.  Using a cash-basis  method of accounting,  the Company
         would have recognized  approximately the same amount of interest income
         on such loans.

NOTE 7.     BANK PREMISES AND EQUIPMENT

         The major  categories of Bank  premises and  equipment and  accumulated
         depreciation at December 31, 1998 and 1997, are summarized as follows:

                                                  1998          1997
                                              -----------   -----------
 Land                                         $ 1,174,679   $  429,973
 Buildings and improvements                     3,928,162    2,681,707
 Furniture and equipment                        2,327,419    1,675,258
                                              ------------  ------------
                                                7,430,260    4,786,938
 Less accumulated depreciation                  2,259,402    1,715,874
                                              ------------  ------------        
 Bank premises and equipment, net             $ 5,170,858   $3,071,064
                                              ============  ============


         Depreciation  expense for the years ended  December 31, 1998,  1997 and
         1996 totaled $330,091, $235,488 and $212,383, respectively.

NOTE 8.     DEPOSITS

         The  following is a summary of interest  bearing  deposits by type as
         of December 31, 1998 and 1997:


                                                    1998          1997
                                               ------------- -------------
 Demand deposits, interest bearing             $ 27,510,717  $17,468,844
 Savings deposits                                14,748,928   14,890,934
 Certificates of deposit                         83,319,247   56,902,451
 Individual retirement accounts                   9,338,626    8,028,653
                                               ------------- -------------
               Total                           $134,917,518  $97,290,882
                                               ============= =============

         Time  certificates of deposit and IRA's in denominations of $100,000 or
         more totaled $22,262,990 and $10,726,460 at December 31, 1998 and 1997,
         respectively.  Interest  paid  on  time  certificates  of  deposit  and
         Individual Retirement Accounts in denominations of $100,000 or more was
         $1,103,306,  $565,000  and  $501,754  for the years ended  December 31,
         1998, 1997 and 1996, 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, 1998:

                                      Amount       Percent
                                   ------------- -----------
 Three months or less               $ 2,719,367      12.2%
 Three through six months             5,171,279      23.2%
 Six through twelve months            7,982,333      35.9%
 Over twelve months                   6,390,011      28.7%
                                   ------------- -----------                   
               Total                $22,262,990     100.0%
                                   ============= ===========
                                     



                                       40
<PAGE>



                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

         A summary  of the  scheduled  maturities  for all time  deposits  as of
      December 31, 1998, follows:


               1999                  $61,542,656
               2000                   18,123,034
               2001                    5,925,183
               2002                    2,410,855
               2003                    3,692,763
            Thereafter                   963,382
                                    -------------
                                     $92,657,873
                                    =============

         At December 31, 1998, deposits of related parties including  directors,
         executive  officers,   and  their  related  interests  of  the  Company
         approximated $7,880,000.

NOTE 9.     OTHER BORROWINGS

         Short-term  borrowings:  Federal funds  purchased and  securities  sold
         under  agreements  to  repurchase  mature the next  business  day.  The
         securities   underlying  the   repurchase   agreements  are  under  the
         subsidiary  banks'  control  and  secure  the total  outstanding  daily
         balances.  Other borrowings consist of lines of credit from the Federal
         Home Loan Bank  (FHLB)  under its  RepoPlus  Program.  The  RepoPlus is
         limited to the subsidiary banks' outstanding maximum borrowing capacity
         of  approximately  $45,433,000  at December 31, 1998,  less the current
         outstanding balance of any long-term FHLB borrowings, and is subject to
         annual renewal.  Borrowings  under this arrangement will be granted for
         terms of 1 to 364 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 subsidiary
         banks.

         Additional  details  regarding  short-term  borrowings during the years
         ended December 31, 1998 and 1997, are presented below:

<TABLE>
<CAPTION>

                                                                           1998
                                                       -----------------------------------------
                                                          Federal
                                                          Funds        Repurchase       Other
                                                        Purchased      Agreements    Borrowings
                                                       ------------ --------------- -------------
<S>                                                    <C>             <C>             <C>     
 Outstanding at year end                               $         -     $3,944,143      $700,000
 Average amount outstanding                                 82,164      4,981,296       307,219
 Maximum amount outstanding at 
     any month end                                         700,000      5,959,583     1,400,000
 Weighted average interest rate                               6.29%          4.20%         5.49%

</TABLE>
<TABLE>
<CAPTION>
 

                                                                           1997
                                                       -----------------------------------------
                                                          Federal
                                                          Funds        Repurchase       Other
                                                        Purchased      Agreements    Borrowings
                                                       ------------ --------------- -------------
<S>                                                    <C>             <C>             <C>     
 Outstanding at year end                               $        -      $5,745,010      $1,400,000
 Average amount outstanding                               107,534       3,853,897       1,724,015
 Maximum amount outstanding at
     any month end                                              -       5,745,010       2,400,000
 Weighted average interest rate                              5.33%           4.21%           5.14%
</TABLE>


                                       41
<PAGE>


                   .NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

         Long-term  borrowing:  On  February  18, 1997 and March 14,  1997,  the
         Company   obtained  two   long-term   borrowings   from  two  separate,
         unaffiliated  financial  institutions  in the amounts of $3,000,000 and
         $500,000  respectively,  to  fund a  portion  of its  investment  in an
         affiliate. Both of these borrowings were paid off in 1998.

         The subsidiary  banks also had long-term  borrowings of $16,468,875 and
         $7,558,348  as of  December  31,  1998 and  1997,  respectively,  which
         consisted of advances  from the Federal Home Loan Bank of Pittsburgh to
         fund local mortgage loan growth.  These  borrowings bear both fixed and
         variable  interest rates and mature in varying amounts through the year
         2008. The average interest rate paid during 1998 and 1997  approximated
         5.35% and 6.11%, respectively.

         A summary of the  maturities of all long-term  borrowings  for the next
         five years and thereafter is as follows:


    Year Ending December 31,                  Amount
   ------------------------------       ------------------
               1999                         $1,026,364
               2000                            856,611
               2001                            378,079
               2002                          3,150,840
               2003                          2,424,974
         Thereafter                          8,632,007
                                         -----------------
                                           $16,468,875
                                         =================

NOTE 10. INCOME TAXES

         The components of applicable income tax expense (benefit) for the years
         ended December 31, 1998, 1997 and 1996, are as follows:


                                 1998        1997         1996
                                ---------- --------    ----------
 Current
     Federal                   $  832,962  $563,735    $602,391
     State                        116,300    79,691      75,932
                                ---------- --------    ----------
                                  949,262   643,426     678,323
                                ---------- --------    ----------
 Deferred
     Federal                       19,359    39,640     (31,208)
     State                         (2,071)    8,199      (3,902)
                                ---------- --------    ----------
                                   17,288    47,839     (35,110)
                                ---------- ---------    ----------
            Total              $  966,550  $691,265    $643,213
                                ========== =========    ==========
                                             


         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, 1998, 1997 and 1996
         is as follows:

                                       42
<PAGE>

<TABLE>
<CAPTION>


                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                                                 1998              1997             1996
                                        -------------------- ------------------ -----------------
                                          Amount    Percent   Amount    Percent Amount    Percent 
                                        ----------- -------- ---------- ------- ---------- ------
 Computed tax at applicable
<S>                                     <C>            <C>  <C>           <C>  <C>          <C>
   statutory rate                       $ 917,947      34   $751,713      34   $725,305     34
 Increase (decrease) in taxes
     resulting from:
     Tax-exempt interest, net             (92,251)     (3)   (94,460)     (4)   (80,961)    (4)
     State income taxes, net
         of Federal income tax
         benefit                           75,391       3     58,007       3     47,540      2
     Change in deferred tax
         valuation allowance               61,965       2     15,758       1      5,237      -
     Nondeductible amortization
         of goodwill                       33,415       1          -       -          -      -
     Noncash charitable
         contribution                           -       -    (41,573)     (2)   (59,704)    (3)
     Other, net                           (29,917)     (1)     1,820       -      5,796      1
                                        ----------- -------- ---------- ------ ---------- ------
 Applicable income taxes                 $ 966,550     36   $691,265      32   $643,213     30
                                        =========== ======== ========== ====== ========== ======
</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.  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, 1998
         and 1997, are as follows:
<TABLE>
<CAPTION>

                                                             1998              1997
 Deferred tax assets                                   ----------------    ---------------
<S>                                                       <C>               <C>     
     Allowance for loan losses                            $ 380,420         $226,964
     Deferred compensation                                   80,803           62,137
     Other deferred costs and accrued expenses               65,558                -
     Deductible goodwill                                     29,235            9,482
     Net operating loss carryforwards                        90,589                -
     Charitable contribution carryforward                     1,226                -
                                                       ----------------    ---------------
                                                            647,831          298,583
     Less valuation allowance                              (271,733)        (209,768)
                                                       ----------------    ---------------
                                                            376,098           88,815
 Deferred tax liabilities
     Depreciation                                           115,432           51,225
     Net unrealized gain on securities                      196,440          123,349
     Accretion on tax-exempt securities                       6,120            2,519
     Purchase accounting adjustments                        106,126                -
     Deferred gain on disposal of premises and equipment          -           15,135
                                                       ----------------    ---------------                                   
                                                            424,118          192,228
                                                       ----------------    ---------------
     Net deferred tax assets (liabilities)               $  (48,020)       $(103,413)
                                                       ================    ===============                                        
</TABLE>
                                                              

                                       43
<PAGE>



                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

         The income tax expense (benefit) on realized  securities gains (losses)
         was $3,142,  $3,769 and $11,550, for the years ended December 31, 1998,
         1997 and 1996, respectively. The Company has available for tax purposes
         $194,818 and $249,674, respectively, in Federal and State net operating
         loss  carryforwards  to offset future  taxable  income of Capital State
         Bank, Inc. These carryforwards expire in varying amounts through 2011.

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 $61,859, $53,417, and $54,240 for the years
         ended December 31, 1998, 1997 and 1996, 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, 1998,  1997
         and 1996 were  $54,559,  $51,047 and $48,250,  respectively.  Dividends
         made by the Company to the ESOP are reported as a reduction to retained
         earnings.  The ESOP owns 11,560 shares of the  Company's  common stock,
         all of which were  purchased  at the  prevailing  market  price and 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 Board of Directors.

         INCENTIVE  COMPENSATION PROGRAM:  South Branch Valley National 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  equity  as  a  base.  Under  the  terms  of  the  incentive
         compensation  program,  bonuses charged to operations totaled $185,000,
         $141,000 and $137,000 for 1998, 1997 and 1996, respectively.

         DIRECTORS DEFERRED COMPENSATION PLAN: South Branch Valley National 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.

         In December  1998,  the Directors of South Branch Valley  National Bank
         voted in principle to amend and restate this plan by revoking all units
         of Company  common stock  previously  assigned to  participants  and to
         invest all prior and future deferrals of fees in separate variable life
         insurance contracts.  The Company expects to complete the amendment and
         restatement of this plan in 1999.

                                       44
<PAGE>


                      NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

         The liability for deferred directors' compensation at December 31, 1998
         and 1997,  approximated $211,250 and $162,450,  respectively,  which is
         included in other liabilities in the accompanying  consolidated balance
         sheets.

         STOCK OPTION PLAN: In April 1998, the Company's  shareholders  approved
         the 1998 Officer  Stock Option Plan.  Under the terms of the plan,  the
         Company's  Board of Directors  or its  designated  committee  may grant
         options for up to 120,000  shares of common stock to officers  employed
         by the Company or its subsidiaries.  Each option granted under the plan
         shall  have a term of no more  than 10 years and an  exercise  price no
         less than the fair market value of the Company's common stock as of the
         date of grant.  Options  granted  under the plan  vest  according  to a
         schedule  designated at the grant date. The Company  intends to account
         for grants under this plan in accordance with APB Opinion No. 25. As of
         December 31, 1998, no options had been granted under the plan.

         In February  1999,  the Company's  Board of Directors  voted to grant a
         total of 7,500 options to certain of its officers. These options have a
         term of 10 years, vest ratably over 5 years, and have an exercise price
         of $41.65.

NOTE 12. COMMITMENTS AND CONTINGENCIES

         FINANCIAL  INSTRUMENTS  WITH  OFF-BALANCE  SHEET RISK: The Company 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 Company has in this
         class of financial instruments.  The Company's total contract amount of
         commitments   to  extend   credit  at  December   31,  1998  and  1997,
         approximated $9,155,179 and $5,715,032, respectively.

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

         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 Company  evaluates  each
         customer's  credit  worthiness on a case-by-case  basis.  The amount of
         collateral obtained,  if deemed necessary by the Company 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 Company 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  AGREEMENTS:  The Company has various employment  agreements
         with its chief  executive  officer and certain  other senior  executive
         officers.  These agreements  contain change in control  provisions that
         would entitle the officers to receive  compensation  in the event there
         is a change in control in the Company (as defined) and a termination of
         their employment without cause (as defined).


                                       45
<PAGE>



                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

         YEAR 2000 READINESS:  The Year 2000 Issue ("Issue")  relates to whether
         computer  and  other   electronic   systems  will  properly   recognize
         date-sensitive  information  when the year  changes  from 1999 to 2000.
         Since the Company and its suppliers,  customers,  and service providers
         are  heavily  dependent  on  computer  processing  in  the  conduct  of
         business,  a plan was developed to study, test and remedy the Issue. As
         a  result,   a  remediation  plan  and  processes  were  developed  and
         implemented and the Company made  expenditures  approximating  $131,000
         during  1998,  of which  $116,000  were  capital  expenditures  for the
         replacement  of computers and other date dependent  electronic  devices
         and processes.  To complete the remediation  plan,  limited  additional
         remediation  will be completed  in the first half of 1999,  the cost of
         which is not expected to exceed $50,000.

         Based on the  actions  taken and the  processes  implemented  regarding
         remediation  of the Issue,  management  feels that risks from potential
         Year 2000  business  disruptions  have  been  minimized  to the  extent
         possible.  Management  will continue to analyze and monitor all systems
         and  processes  over  which  it  has  control  throughout  1999.  Also,
         contingency  plans have been  developed to minimize  risks of Year 2000
         disruptions from sources outside of the Company's control.

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 banks.
         Dividends paid by the subsidiary  banks are subject to  restrictions by
         banking regulations.  The most restrictive  provision requires approval
         by their regulatory  agencies 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 1999, the net retained  profits  available
         for  distribution  to South Branch  Valley  Bancorp,  Inc. as dividends
         without  regulatory  approval  are  approximately   $730,000  plus  net
         retained income of the subsidiary banks for the interim periods through
         the date of declaration.

         The Company  and its  subsidiaries  are  subject to various  regulatory
         capital  requirements  administered by the banking regulatory agencies.
         Under capital  adequacy  guidelines  and the  regulatory  framework for
         prompt corrective action, the Company and each of its subsidiaries must
         meet specific capital guidelines that involve quantitative  measures of
         the Company's and its  subsidiaries'  assets,  liabilities  and certain
         off-balance  sheet  items as  calculated  under  regulatory  accounting
         practices.  The Company and each of its  subsidiaries'  capital amounts
         and  classifications  are also subject to qualitative  judgments by the
         regulators about components, risk weightings and other factors.

         Quantitative  measures  established  by  regulation  to ensure  capital
         adequacy  require the Company and each of its  subsidiaries to maintain
         minimum  amounts  and ratios 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,  1998,  that the Company and each of its
         subsidiaries met all capital  adequacy  requirements to which they were
         subject.

         The most  recent  notifications  from the banking  regulatory  agencies
         categorized   the  Company  and  each  of  its   subsidiaries  as  well
         capitalized  under  the  regulatory  framework  for  prompt  corrective
         action. To be categorized as well capitalized,  the Company and each of
         its  subsidiaries  must  maintain  minimum  total  risk-based,  Tier  I
         risk-based, and Tier I leverage ratios as set forth in the table below.

         The  Company's  and its  subsidiaries',  South Branch  Valley  National
         Bank's ("SBVNB") and Capital State Bank, Inc.'s ("CSB"), actual capital
         amounts and ratios are also  presented in the  following  table (dollar
         amounts in thousands).

                                       46
<PAGE>
<TABLE>
<CAPTION>

                      NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                                                                                             To be Well Capitalized
                                                                      Minimum Required       under Prompt Corrective
                                                  Actual              Regulatory Capital       Action Provisions
                                            -------------------  -------------------------- -------------------------
                                             Amount     Ratio     Amount           Ratio        Amount     Ratio
                                            --------- ---------  ------------- ------------ ------------  -----------
                           
 As of December 31, 1998
 Total Capital (to risk weighted assets)
<S>                                        <C>           <C>      <C>               <C>       <C>           <C>  
     Company                               $23,309       18.4%    $10,126           8.0%      $12,658       10.0%
     SBVNB                                  13,510       14.0%      7,721           8.0%        9,652       10.0%
     CSB                                     8,976       30.5%      2,356           8.0%        2,945       10.0%
                                                             
 Tier I Capital (to risk weighted assets)
     Company                                21,937       17.3%      5,063           4.0%        7,595        6.0%
     SBVNB                                  12,468       12.9%      3,861           4.0%        5,791        6.0%
     CSB                                     8,646       29.4%      1,178           4.0%        1,767        6.0%
                                                             
 Tier I Capital (to average assets)
     Company                                21,937       11.5%      5,702           3.0%        9,504        5.0%
     SBVNB                                  12,468        8.7%      4,289           3.0%        7,148        5.0%
     CSB                                     8,646       17.7%      1,464           3.0%        2,441        5.0%
                                                            

 As of December 31, 1997
 Total Capital (to risk weighted assets)
     Company                               $15,759       17.7%     $7,126           8.0%       $8,908       10.0%    
     SBVNB                                  12,779       14.4%      7,123           8.0%        8,904       10.0%
     CSB                                         *          *           *             *            *           *
 Tier I Capital (to risk weighted assets)
     Company                               $14,864       16.7%     $3,563           4.0%       $5,345        6.0%
     SBVNB                                  11,884       13.4%      3,562           4.0%        5,342        6.0%
     CSB                                         *          *           *             *            *           *
 Tier I Capital (to average assets)
     Company                                14,864       11.3%      3,941           3.0%        6,569        5.0%
     SBVNB                                  11,884        9.2%      3,897           3.0%        6,494        5.0%
     CSB                                         *          *           *             *            *           *

</TABLE>

 * - No data presented  relative to CSB for the year ended December 31, 1997, as
this subsidiary was acquired by the Company in March 1998.

NOTE 14. PENDING ACQUISITION AND NEW SUBSIDIARY

         On December 23, 1998, a subsidiary of the Company,  Capital State Bank,
         Inc.  entered  into an  agreement  to  purchase  three  branch  banking
         facilities located in Greenbrier County, West Virginia. The transaction
         is expected to be completed  in April 1999,  subject to approval by the
         appropriate  regulatory  authorities,  and will  include the  branches'
         facilities and associated loan and deposit  accounts.  The offices will
         be operated as branches of Capital State Bank,  Inc.  Total deposits of
         the branches  approximated  $46.5 million and total loans  approximated
         $11 million as of December  31,  1998.  Under the terms of the purchase
         agreement, Capital State will assume the deposits and acquire the loans
         of  the  branch  offices.   The  total  consideration  to  be  paid  is
         anticipated  to be  approximately  $3.4  million  and  will be  finally
         determined  at closing based upon the total  deposits  assumed plus the
         seller's net book value of the branch offices and equipment.


                                       47
<PAGE>


                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

         During 1998,  the Company  applied for and on January 25, 1999 received
         preliminary approval from the Office of the Comptroller of the Currency
         to begin organizing a new subsidiary bank,  Shenandoah  Valley National
         Bank,  to be  located in  Winchester,  Virginia.  This newly  chartered
         institution will be initially capitalized with $4 million, to be funded
         by a special  dividend in the amount of $3 million  from the  Company's
         subsidiary  bank,  South Branch  Valley  National  Bank,  and from a $1
         million term loan from an unaffiliated bank. Shenandoah Valley National
         Bank  is  expected  to  open  in  May  1999  pending  final  regulatory
         approvals.

NOTE 15. SUBSEQUENT EVENT

         On  March  22,  1999,  the  Company  entered  into a letter  of  intent
         ("Letter")  to  affiliate  with  Potomac  Valley  Bank  ("Potomac")  in
         Petersburg,  West Virginia. Under the terms of the Letter, South Branch
         and Potomac propose a merger whereby the  shareholders of Potomac would
         exchange all of their outstanding  shares of common stock for shares of
         South Branch  common  stock at a  book-for-book  exchange  based on the
         respective  book  values of South  Branch and Potomac as of the closing
         date. At December 31, 1998,  the exchange  ratio would have been 3.2143
         shares of South Branch common stock for each share of Potomac's  90,000
         outstanding  shares  of common  stock.  The  terms of the  Letter  also
         include,  among others,  that the merger is subject to negotiation of a
         definitive merger  agreement,  South Branch changing its name to a name
         mutually agreeable to both parties,  and approval of the transaction by
         all applicable  regulatory  authorities  and the  shareholders of South
         Branch  and  Potomac.  It is  expected  that  the  transaction  will be
         accounted for using the pooling of interests  method of accounting.  As
         of  December  31,  1998,   Potomac's   assets,   loans,   deposits  and
         shareholders' equity totaled $94,297,000,  $50,393,000, $81,968,000 and
         $11,813,000, respectively.

NOTE 16. 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 value.

         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.

                                       48
<PAGE>



                      NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

         DEPOSITS:  The  estimated  fair  values of demand  deposits  (i.e.  non
         interest  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, 1998       December 31, 1997
                                      --------------------------- -------------------------  
                                                  Estimated                      Estimated
                                       Carrying      Fair           Carrying        Fair
                                       Value        Value            Value         Value
                                      ----------- --------------   ----------   -----------
 Financial assets:
<S>                                   <C>          <C>               <C>         <C>       
     Cash and due from banks          $4,239,721   $4,239,721        $3,945,099   $3,945,099
     Interest bearing deposits,
           other banks                   770,000      770,000         1,256,000    1,283,843
     Investment in affiliate                   -            -         5,273,481    5,273,481
     Federal funds sold                4,842,745    4,842,745         5,806,717    5,806,717
     Securities available for sale    31,409,924   31,409,924        27,547,094   27,547,094
     Loans                           142,770,127  145,033,585        92,572,652   93,668,853
     Accrued interest receivable       1,059,990    1,059,990           864,083      864,083
                                      ---------- ---------------   ------------ ------------ 
                                    $185,092,507 $187,355,965      $137,265,126 $138,389,170
                                    ============= ==============   ============ ============

 Financial liabilities:
     Deposits                       $146,373,192 $147,586,412      $106,984,797 $107,728,110
     Short-term borrowings             4,644,143    4,644,143         7,145,010    7,145,000
     Long-term borrowings             16,468,875   16,468,875        10,395,848   10,395,848
     Accrued interest payable            677,171      677,171           483,857      483,857
                                    ------------- --------------   ------------ ------------
                                    $168,163,381 $169,376,601      $125,009,512 $125,752,815
                                    ============= ==============   ============ ============
</TABLE>

                                       49
<PAGE>


                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

Note 17. Condensed Financial Statements of Parent Company

         The  investment  of the  Company in its  wholly-owned  subsidiaries  is
         presented on the equity method of accounting.  Information  relative to
         the  Company's  balance  sheets at December 31, 1998 and 1997,  and the
         related  statements  of  income  and cash  flows  for the  years  ended
         December 31, 1998, 1997 and 1996, are presented as follows:


Balance Sheets
                                                       1998           1997
                                                   -------------  -------------
 Assets
 Cash and due from banks                             $   223,555    $   145,593
 Investment in bank subsidiaries, eliminated in                   
        consolidation                                 23,388,502     12,189,418
 Securities available for sale                           306,625        206,625
 Investment in affiliate                                       -      5,273,481
 Furniture and equipment                                 125,966
 Other assets                                            100,481        109,374
                                                   ------------- ---------------
             Total assets                            $24,145,129    $17,924,491
                                                   ============= ===============
                                                    

 Liabilities and Shareholders' Equity
 Long-term borrowings                                $         -   $  2,837,500
 Other liabilities                                             -         26,439
                                                   ------------- ---------------
         Total liabilities                                     -      2,863,939
                                                   ------------- ---------------
 Common stock, $2.50 par value,
     authorized 1998-2,000,000 shares,
     1997-600,000 shares; issued 1998-
     600,407 shares, 1997-416,942 shares               1,501,018      1,042,355
 Capital surplus                                       9,611,774      2,089,709
 Retained earnings  (consisting of undivided profits 
     of bank subsidiaries not yet distributed)        13,103,264     11,898,420
 Less cost of shares acquired for the treasury
     1998-9,115 shares; 1997-4,115 shares               (384,724)      (166,970)
  Accumulated other comprehensive income                 313,797        197,038
                                                   ------------- ---------------
         Total shareholders' equity                   24,145,129     15,060,552
                                                   ------------- ---------------
           Total liabilities and shareholders'   
                         equity                      $24,145,129   $ 17,924,491 
                                                   ============= ===============



                                       50
<PAGE>

                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
<TABLE>
<CAPTION>

Statements of Income
                                                               1998        1997         1996
                                                            -----------  ---------- ------------
 Income
<S>                                                         <C>         <C>            <C>    
 Dividends from bank subsidiaries                           $1,300,000  $1,500,000     600,000
 Other dividends and interest income                             7,454       9,225       2,797
 Management fees from bank subsidiaries                         55,000           -           -
 Securities gains                                                4,110           -           -
                                                            -----------  ---------- ------------
         Total income                                        1,366,564   1,509,225     602,797
                                                            -----------  ---------- ------------
 Expense            
 Interest expense                                               56,689     214,790           -
 Operating expenses                                            184,057      65,400      26,504
                                                            -----------  ---------- ------------                              
         Total expenses                                        240,746     280,190      26,504  
                                                            -----------  ---------- ------------                              
Income before income taxes and equity in
     undistributed income of bank subsidiaries               1,125,818   1,229,035     576,293
 Income tax (benefit)                                          (72,200)   (107,874)    (10,204)
                                                            -----------  ---------- ------------
 Income before equity in undistributed income
     of bank subsidiaries                                    1,198,018   1,336,909     586,497
 Equity in undistributed income of bank subsidiaries           535,276     182,748     903,540
                                                            -----------  ---------- ------------
             Net income                                     $1,733,294  $1,519,657 $ 1,490,037
                                                            ===========  ========== ============
</TABLE>



                                       51
<PAGE>
<TABLE>
<CAPTION>


                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

Statements of Cash Flows
                                                        1998       1997        1996
                                                     ---------- ----------- ----------
 CASH FLOWS FROM OPERATING ACTIVITIES
<S>                                                <C>          <C>         <C>       
     Net income                                    $1,733,294   $1,519,657  $1,490,037
     Adjustments to reconcile net earningsto
         net cash provided by operating activities:
         Equity in undistributed net income of
             bank subsidiaries                       (535,276)    (182,748)   (903,540)
         Depreciation                                   1,396            -           -
         Securities gains                              (4,110)           -           -
         (Increase) decrease in other assets            8,893      (96,170)     (6,377)
         Increase (decrease) in other liabilities     (26,439)      26,439           -
                                                    -----------  ---------- ----------
          Net cash provided by operating activities 1,177,758    1,267,178     580,120
                                                    -----------  ---------- ----------

 CASH FLOWS FROM INVESTING ACTIVITIES
     Proceeds from sales of securities
         available for sale                           204,110           -           -
     Purchases of securities available for sale      (300,000)          -    (200,000)
     Purchase of common stock of affiliate            (90,465)  (5,273,481)         -
     Purchases of furniture and equipment            (127,363)          -           -
                                                    -----------  ---------- ----------
          Net cash (used in) investing activities    (313,718) (5,273,481)   (200,000)
                                                    -----------  ---------- ----------

 CASH FLOWS FROM FINANCING ACTIVITIES
     Dividends paid to shareholders                  (528,450)   (332,705)   (291,453)
     Net proceeds from common stock sold                    -   1,489,968           -
     Purchase of treasury stock                      (217,754)          -           -
     Proceeds from long-term borrowings                     -   3,500,000           -
     Repayment of long-term borrowings                (39,874)   (662,500)          -
                                                    -----------  ---------- ----------
             Net cash provided by (used in)
                financing activities                 (786,078)  3,994,763    (291,453)
                                                    -----------  ---------- ----------
         Increase (decrease) in cash                   77,962     (11,540)     88,667
     Cash:
         Beginning                                    145,593     157,133      68,466
                                                    -----------  ---------- ----------
         Ending                                     $ 223,555   $ 145,593   $ 157,133
                                                    ===========  ========== ==========
                                                

 SUPPLEMENTAL DISCLOSURES OF CASH
     FLOW INFORMATION
     Cash payments for:
         Interest                                   $  83,128    $ 188,351  $       -
                                                     ===========  ========== ==========                        
                                                 

  SUPPLEMENTAL SCHEDULE OF NONCASH
      FINANCING ACTIVITIES
     Issuance of 183,465 shares of Company common
         stock in connection with acquisition of
         Capital State Bank, Inc.                  $7,980,728   $      -    $       -
                                                   ===========  ========== =========== 

     Long-term borrowings transferred to          
             bank subsidiary                       $2,797,626   $      -    $       -         
                                                   ===========  ========== ===========
                                              
</TABLE>
                                       52
<PAGE>


ITEM 8.     CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS
            ON ACCOUNTING AND FINANCIAL DISCLOSURE

There has been no Form 8-K filed  within 24 months prior to the date of the most
recent financial  statements  reporting a change of accountants and/or reporting
disagreements  on any matter of  accounting  principle  or  financial  statement
disclosure.


PART III.

ITEM 9.     DIRECTORS AND EXECUTIVE OFFICERS

Information  required by this item is set forth under the captions  "NOMINEE FOR
DIRECTOR  WHOSE TERM WILL EXPIRE IN 2001",  "NOMINEES FOR DIRECTORS  WHOSE TERMS
EXPIRE IN 2002",  "DIRECTORS  WHOSE TERMS EXPIRE IN 2000" and  "DIRECTORS  WHOSE
TERMS  EXPIRE IN 2001" on pages 7 through  11,  and under the  caption  "Section
16(a)  Beneficial  Ownership  Reporting  Compliance" on page 3 of South Branch's
1999 Proxy Statement, and is incorporated herein by reference.


ITEM 10. EXECUTIVE COMPENSATION

Information  required  by this  item is set forth  under  the  caption"EXECUTIVE
COMPENSATION"  on pages 13 through 15, and under the  caption  "Fees and Benefit
Plans for  Directors" on page 5 of South Branch's 1999 Proxy  Statement,  and is
incorporated herein by reference.


ITEM 11. SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT

Information  required  by this item is set forth  under  the  caption  "Security
Ownership of Directors and Officers" on page 6, and under the captions  "NOMINEE
FOR DIRECTOR  WHOSE TERM WILL EXPIRE IN 2001",  "NOMINEES  FOR  DIRECTORS  WHOSE
TERMS EXPIRE IN 2002",  "DIRECTORS  WHOSE TERMS  EXPIRE IN 2000" and  "DIRECTORS
WHOSE TERMS EXPIRE IN 2001" on pages 7 through 11, of South  Branch's 1999 Proxy
Statement, and is incorporated herein by reference.


ITEM 12. CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

Information  required  by this item is set forth  under  the  captions  "Related
Transactions"  on  page  4 of  South  Branch's  1999  Proxy  Statement,  and  is
incorporated herein by reference.



                                       53
<PAGE>


ITEM 13. EXHIBITS, FINANCIAL STATEMENT SCHEDULES, AND REPORTS ON FORM 8-K

All financial  statements and financial statement schedules required to be filed
by this Form or by Regulation S-X, which are applicable to the registrant,  have
been  presented  in the  financial  statements  and notes  thereto  in Item 7 in
management's  discussion  and  analysis of  financial  condition  and results of
operation in Item 6 or elsewhere in this filing where  appropriate.  The listing
of exhibits follows:

                              INDEX TO EXHIBITS

A.    Exhibits
                                                                  Page(s) in
                                                                  Form  10-KSB
or
      Exhibit                                                           Prior
      Filing
      Number                        Description
      Reference    

      (3)         Articles of Incorporation and By-laws

                  (i)   Articles of Association of South
                        Branch Valley National Bank                     (a)

                  (ii)  Articles of Incorporation of South              (c)
                        Valley Bancorp, Inc., amended and
                        restated April 1998

                  (iii) By-laws of South Branch Valley                  (a)
                        Bancorp, Inc.

      (10)        Material Contracts

                  (i)   Change of Control Agreement                     (b)

                  (ii)  Employment Agreement                            57

                  (iii) 1998 Officers Stock Option Plan                 (c)

      (21)        Subsidiaries of the Registrant                        68

      (23)        Consent of Independent Auditors                       69

      (27)        Financial Data Schedule -- electronic filing only


(a)               Incorporated  herein by  reference to exhibits to South Branch
                  Valley  Bancorp,  Inc.'s  registration  statement  on Form S-4
                  dated September 1, 1987, Registration No. 33-16947 filed on or
                  about September 1, 1987.

(b)               Incorporated  herein by  reference to exhibits to South Branch
                  Valley  Bancorp,  Inc.'s Form 10-KSB for the fiscal year ended
                  December 31, 1995 filed on or about March 22, 1996.

(c)               Incorporated  herein by  reference to exhibits to South Branch
                  Valley Bancorp,  Inc.'s Form 10-QSB for the quarter ended June
                  30, 1998 filed on or about August 17, 1998.


B.    Reports on Form 8-K

      No  reports  of Form 8-K were  filed by the  registrant  during the fourth
      quarter of the year ended December 31, 1998.


                                       54
<PAGE>


                                  SIGNATURES

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

                                          SOUTH BRANCH VALLEY BANCORP, INC.
                                           a West Virginia Corporation
                                          (registrant)


By: /s/Oscar M. Bean    3/30/99            By:/s/ H. Charles  Maddy, III 3/30/99
- -------------------------------            -------------------------------------
  Oscar M. Bean       Date                 H. Charles  Maddy, III   Date
  Chairman of the Board                    President & Chief Executive Officer


By: /s/Robert S. Tissue 3/30/99
- --------------------------------
 Robert S. Tissue        Date
 Chief Financial Officer

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

                                          Title                    Date

/s/ Oscar M. Bean                       Director             March 30, 1999
- ------------------
Oscar M. Bean


                                        Director
- -------------------
Frank A. Baer, III


                                        Director
- -------------------
Donald W. Biller


/s/ James M. Cookman                    Director            March 30, 1999
- -------------------
James M. Cookman

                                        Director
- -------------------
John W. Crites


                                        Director
- --------------
Georgette Rashid George


/s/ Thomas J. Hawse, III                Director           March 30, 1999
- -------------------------
Thomas J. Hawse, III


/s/ Phoebe Fisher Heishman              Director           March 30, 1999
- --------------------------
Phoebe Fisher Heishman

                                       55
<PAGE>


                            SIGNATURES - continued

                                          Title                   Date

                                        Director
- --------------
Gary L. Hinkle

                                        Director
- --------------
Jeffrey E. Hott


/s/ H. Charles Maddy, III               Director         March 30, 1999
- ----------------------------
H. Charles Maddy, III


/s/ Harold K. Michael                   Director         March 30, 1999
- -----------------------------
Harold K. Michael


/s/ Ronald F. Miller                    Director         March 30, 1999
- -----------------------------
Ronald F. Miller


/s/ Russell F. Ratliff, Jr.             Director         March 30, 1999
- -----------------------------
Russell F. Ratliff, Jr.

                                        Director
- -----------------------------
Charles S. Piccirillo


/s/ Harry C. Welton, Jr.                Director         March 30, 1999
- -----------------------------
Harry C. Welton, Jr.

                                       56

<PAGE>


                                                               Exhibit 10 (ii)

                             EMPLOYMENT AGREEMENT

            THIS  EMPLOYMENT  AGREEMENT  (this  "Agreement")  made in  duplicate
originals  and effective  this 1st day of August,  1998, is between SOUTH BRANCH
VALLEY BANCORP,  INC., a West Virginia corporation and bank holding company (the
"Company"), and RONALD MILLER ("Employee").

            WHEREAS,  the Company is forming a subsidiary  entity (the "Virginia
Bank") for purposes of  conducting  banking  operations in the  Commonwealth  of
Virginia; and

            WHEREAS,  the Company  offers the terms and conditions of employment
hereinafter  set forth and the Employee has indicated his  willingness to accept
such terms and conditions in consideration of his employment with the Company.

            NOW,  THEREFORE,   in  consideration  of  the  mutual  promises  and
covenants made in this Agreement, the parties agree as follows:

            1.  EMPLOYMENT.  The Company  hereby  employs  Employee and Employee
hereby accepts employment with the Company as President, Chief Executive Officer
and Chairman of the Board of  Directors  of the Virginia  Bank and member of the
Board of  Directors  of the  Company  upon the  terms and  conditions  set forth
herein.

            2. TERM.  The term of this  Agreement  shall be for three (3) years,
unless one of the parties  terminates  this  Agreement as provided  herein.  The
Board of Directors of the Company shall review the Agreement at least  annually,
and may,  with the consent of the Employee,  extend this term of employment  for
additional one (1) year term(s),  in which case such term shall end one (1) year
from the date on which it is last renewed.

            3.  DUTIES.  Employee  shall  perform and have all of the duties and
responsibilities  that may be  assigned to him from time to time by the Board of
Directors of the Company.  Employee shall devote his best efforts on a full-time
basis to the performance of such duties.


            4.  COMPENSATION  AND BENEFITS.  During the term of employment,  the
Company  agrees to pay  Employee a base  salary and to provide  benefits  as set
forth in  Exhibit  A,  which is  attached  hereto  and  incorporated  herein  by
reference.

            5.  TERMINATION  BY THE  COMPANY  OR  EMPLOYEE.  The  employment  of
Employee with the Company may be  terminated by any one of the following  means,
in which case Employee  shall be entitled to such  compensation  as is described
below:

                                       57
<PAGE>

            A.    Mutual Agreement: The Employee's employment may be
                  terminated by mutual agreement of the parties upon such
                  terms and conditions as they may agree.

            B.    For Cause.
                  (1)   The  Employee's  employment  may  be  terminated  by the
                        Company  for  cause  consisting  of one or  more  of the
                        reasons  specified in Paragraph  5(B)(2)(a) - (e) below;
                        provided,  however,  that if the cause of termination is
                        for a reason  specified in Paragraph  5(B)(2)(a)  below,
                        and if in  the  reasonable  judgment  of  the  Board  of
                        Directors  of the  Company  the damage  incurred  by the
                        Company as a result of Employee's  conduct  constituting
                        cause  is  damage  of a type  that is  capable  of being
                        substantially reversed and corrected,  the Company shall
                        give  Employee  thirty (30) days  advance  notice of the
                        Company's  intention to  terminate  his  employment  for
                        cause and a reasonable  opportunity to cure the cause of
                        the  possible  termination  to the  satisfaction  of the
                        Company.

                  (2)   For purposes of this  Agreement,  the term "cause" shall
                        be defined as follows:

                        (a)   Employee's  repeated  negligence,  malfeasance  or
                              misfeasance  in  the   performance  of  Employee's
                              duties that can  reasonably be expected to have an
                              adverse  impact upon the  business  and affairs of
                              the Company;
                        (b)   Employee's commission of any act constituting
                              theft, intentional wrongdoing or fraud;
                        (c)   The   conviction  of  the  Employee  of  a  felony
                              criminal offense in either state or federal court;
                        (d)   Any  single  act by  Employee  constituting  gross
                              negligence  or which causes  material  harm to the
                              reputation, financial condition or property of the
                              Company; or
                        (e)   The  death  of  Employee  during  the term of this
                              Agreement, in which event the Company shall pay to
                              the estate of the  Employee any  compensation  for
                              services   rendered   but  unpaid   prior  to  the
                              Employee's date of death.

                  (3)   The Board of Directors of the Company  shall  determine,
                        in  its  sole   discretion,   whether  any  acts  and/or
                        omissions on the part of Employee  constitute "cause" as
                        defined above.  Notwithstanding the foregoing,  Employee
                        shall be entitled to arbitrate a finding of the Board of
                        Directors  of "cause" in  accordance  with  Paragraph  9
                        hereof.

                  (4)   In  the  event  that   Company   terminates   Employee's
                        employment for cause as defined above, Employee shall be
                        entitled to be paid his regular  salary and  benefits up
                        to the effective  date of the  termination,  but not any
                        additional compensation.


                                       58
<PAGE>


            C.    Not for Cause.  Employee's employment may be terminated by
                  the Company for any reason permitted under applicable law
                  so long as Employee is given thirty (30) days advance
                  written notice (or payment in lieu thereof).  In the event
                  of a termination pursuant to this subparagraph, Employee
                  shall be entitled to payment from the Company equivalent to
                  the base salary compensation set forth in this Agreement
                  for the remaining term of the Agreement or severance pay
                  equal to six (6) months of base salary payments, whichever
                  is greater.

            D.    Employee Resignation.  Employee recognizes and understands
                  the vital role he plays in the Company's establishment of
                  the Virginia Bank, and therefore agrees not to resign from
                  employment during the initial three-year term of this
                  Agreement except in the event of his disability.  If the
                  Employee resigns in violation of this commitment, Employee
                  agrees to comply with the restrictions set forth in
                  Paragraph 6 below.

            E.    Change in Control.  Exhibit B hereto sets forth the rights and
                  responsibilities  of the  parties  in the event of a change in
                  control,  as defined  therein,  and is incorporated  herein by
                  reference.

            F.    No Charter or Branch.  In the event that (1) employment of
                  Employee as set forth herein is not approved by the
                  regulatory authorities or (2) the Company is rendered
                  unable either by lack of regulatory approval or by business
                  impracticability to establish operations in the City of
                  Winchester, County of Frederick, Virginia either by way of
                  the formation and charter of the Virginia Bank or the
                  establishment of a branch bank, the Company and Employee
                  agree that this Agreement shall terminate as of the date
                  upon which such fact(s) become(s) reasonably apparent.  The
                  parties further agree that each shall hold the other
                  harmless in any such event.

            6.  NONCOMPETITION  AND  NONSOLICITATION.  In  consideration  of the
covenants set forth  herein,  including but not limited to the severance pay set
forth in Paragraph 5(E) and Exhibit A, Employee agrees as follows:


            A.    For a period of five (5) years after Employee's employment
                  with the Company is terminated by Employee for any reason
                  other than  Employee's disability, Employee shall not,
                  directly or indirectly, engage in the business of banking
                  in the City of Winchester or the County of Frederick,
                  Virginia.  For purposes of this Paragraph 6(A), being
                  engaged in the business of banking shall mean Employee's
                  presence or work in a bank office in the specified
                  geographic area or Employee's solicitation of business from
                  clients with a primary or principle office in the specified
                  geographic area.

                                       59
<PAGE>

            B.    During Employee's employment by the Company and for five
                  (5) years after Employee's employment with the Company is
                  terminated by Employee for any reason other than Employee's
                  disability, Employee shall not, on his own behalf or on
                  behalf of any other person, corporation or entity, either
                  directly or indirectly, solicit, induce, recruit or cause
                  another person in the employ of the Company or its
                  affiliates to terminate his or her employment for the
                  purpose of joining, associating or becoming an employee
                  with any business which is in competition with any business
                  or activity engaged in by the Company or its affiliates.

            C.    Employee further recognizes and acknowledges that in the
                  event of the termination of Employee's employment with the
                  Company for any reason other than Employee's disability,
                  (1) a breach of the obligations and conditions set forth
                  herein will irreparably harm and damage the Company; (2) an
                  award of money damages may not be adequate to remedy such
                  harm; and (3) considering Employee's relevant background,
                  education and experience, Employee believes that he will be
                  able to earn a livelihood without violating the foregoing
                  restrictions.  Consequently, Employee agrees that, in the
                  event that Employee breaches any of the covenants set forth
                  in this Paragraph 6, the Company and/or its affiliates
                  shall be entitled to both a preliminary and permanent
                  injunction in order to prevent the continuation of such
                  harm and to recover money damages, insofar as they can be
                  determined, including, without limitation, all costs and
                  attorneys' fees incurred by the Company in enforcing the
                  provisions of this Paragraph 6.  Such relief may be sought
                  notwithstanding the arbitration provision set forth in
                  Paragraph 10 below.

            7. DEFINITION OF DISABILITY. For purposes of the Agreement, the term
"disability"  shall  mean a  physical  or mental  condition  rendering  Employee
substantially  and  permanently  unable to perform  the duties of an officer and
director of a banking organization.

            8. NOTICES.  Any notice required or permitted to be given under this
Agreement  shall be sufficient if in writing and sent by registered or certified
mail  listed  herein.  In the case of Employee to the  following  address:  Post
Office Box 384,  Strasburg,  Virginia  22657.  In the case of the Company to the
President  addressed to H.  Charles  Maddy,  III in care of South Branch  Valley
Bancorp,  Inc., P.O. Box 680, Moorefield,  WV 26836. Any notice sent pursuant to
this paragraph shall be effective when deposited in the mail.

            9. CONFIDENTIAL INFORMATION.  Employee shall not, during the term of
this Agreement or at any time  thereafter,  directly or  indirectly,  publish or
disclose to any person or entity any  confidential  information  concerning  the
assets,  business or affairs of the  Company,  including  but not limited to any
trade  secrets,  financial  data,  employee or  customer/client  information  or
organizational structure.


                                       60
<PAGE>


            10.  ARBITRATION.  Any dispute between the parties arising out of or
with respect to this Agreement or any of its provisions or Employee's employment
with the Company shall be resolved by the sole and  exclusive  remedy of binding
arbitration.  Arbitration  shall be conducted in  Martinsburg,  West Virginia in
accordance with the rules of the American  Arbitration  Association ("AAA"). The
parties  agree to  select  one  arbitrator  from an AAA  employment  panel.  The
arbitration  shall be conducted in accordance  with the West  Virginia  Rules of
Evidence  and all  discovery  issues  shall be  decided by the  arbitrator.  The
arbitrator  shall supply a written opinion and analysis of the matter  submitted
for arbitration along with the decision. The arbitration decision shall be final
and subject to enforcement in the local circuit court.

            11.  ENTIRE  AGREEMENT.   This  Agreement   constitutes  the  entire
Agreement  between the  parties and shall  supersede  all prior  agreements  and
understandings,  both  written and oral,  among the parties  with respect to the
subject matter hereof, and may not be changed or amended except by an instrument
in writing to be executed by each of the parties hereto.

            12.  SEVERABILITY.  If any provision  hereof,  or any portion of any
provision  hereof, is held to be invalid,  illegal or  unenforceable,  all other
provisions  shall  remain in force and  effect as if such  invalid,  illegal  or
unenforceable  provision or portion thereof had not been included herein. If any
provision  or portion of any  provision  of this  Agreement is so broad as to be
unenforceable,  such  provision or a portion  thereof shall be interpreted to be
only so broad as is enforceable.

            13. HEADINGS.  The headings contained in this Agreement are included
for convenience or reference only and shall have no effect on the  construction,
meaning or interpretation of this Agreement.

            14.   GOVERNING LAW.  The laws of the State of West Virginia
shall govern the interpretation and enforcement of this Agreement.

            15.  AMENDMENTS.  Any amendments to the Agreement must be in writing
and signed by all  parties  hereto  except that  extensions  of the term of this
Agreement under  Paragraph 2 above,  may be evidenced by minutes of a meeting of
the Board of Directors.

            16. WAVIER OF BREACH. No requirement of this Agreement may be waived
except by a written document signed by the party adversely affected. A waiver of
a breach of any  provision of the  Agreement by any party shall not be construed
as a waiver of subsequent breaches of that provision.

                                       61
<PAGE>


            17.  COUNTERPARTS.  This Agreement may be executed in  counterparts,
all of which shall be  considered  one and the same  Agreement and each of which
shall be deemed an original.

            IN WITNESS  WHEREOF,  the Company has caused  this  Agreement  to be
executed  in  its  corporate  name  by  its  corporate  officer  thereunto  duly
authorized,  and Employee has hereunto set his hand and seal,  as of the day and
year first above written:

                        SOUTH BRANCH VALLEY BANCORP, INC.

                              By: __________________________________

                              Its: _________________________________



                              --------------------------------------
                                    Ronald Miller



<PAGE>



                                  Exhibit A
                           Compensation and Benefits

A.    Base Salary. Employee's starting base salary shall be $75,000 per year. As
      of the date that the  Virginia  Bank opens for  business,  the base salary
      shall be increased to $100,000 per year.  Employee shall be considered for
      salary increases on the basis of merit beginning in the second year of his
      employment.

B.    Bonus. In addition to the base salary provided for herein,  Employee shall
      be eligible  for  incentive  bonuses  subject to goals and  criteria to be
      determined by the Board of Directors of the Company.

C.    Vacation. Employee shall be entitled to all paid vacation and holidays and
      other paid leave as provided by the Company to other employees.

D.    Fringe Benefits.  Except as specified below, the Company shall afford
      to Employee the benefit of all fringe benefits afforded to all other
      Company officers, including but not limited to retirement plans, stock
      ownership or stock option plans, life insurance, disability, health and
      accident insurance benefits or any other fringe benefit plan now
      existing or hereinafter adopted by the Company, subject to the terms
      and conditions thereof.
      (1)   The Company shall pay 65% of the actual premiums paid by the
            Company for Employee's  health and accident  insurance  benefits and
            Employee  shall be  responsible  for the remaining 35% of the actual
            premiums.
      (2)   The Company  shall  provide life  insurance  for the Employee in the
            amount of $100,000.

E.    Business Expenses. The Company shall reimburse Employee for all reasonable
      expenses   incurred  by   Employee   in   carrying   out  his  duties  and
      responsibilities,  including  but not  limited to  reimbursing  civic club
      organization dues and reasonable expenses for customer entertainment.


F.    Automobile.  The Company shall purchase from Employee the 1996 Buick
      Ultra owned by him as of the execution of this Agreement and provide
      such vehicle for the employee's business and personal use.  The
      purchase price of the vehicle shall be agreed upon between the
      Company's President and Employee.  Following the purchase, the Company
      shall be responsible for expenses associated with the vehicle including
      but not limited to taxes, gasoline, licenses, maintenance, repair,
      insurance and reasonable cellular phone charges.  Employee shall be
      subject to tax for his personal use of the vehicle in accordance with
      the Internal Revenue Code and any applicable state law.  Upon approval
      of the Company, appropriate replacement vehicles may be provided in the
      future.

G.    Director's  Fees. The Company shall pay Employee the same  director's fees
      as are provided to other inside officer members of the Board of Directors.


                                       63
<PAGE>



                                   Exhibit B
                          Change in Control Agreement

A.    Definitions.  For purposes of this Exhibit B, the following definitions
      shall apply:

      (1)   "Change of Control" means
            (a)   a change of ownership of the Company that would have to be
                  reported to the Securities and Exchange Commission as a
                  Change of Control, including but not limited to the
                  acquisition by any "person" and/or entity as defined by
                  securities regulations and law, of direct or indirect
                  "beneficial ownership" as defined, of twenty-five percent
                  (25%) or more of the combined voting power of the Company's
                  then outstanding securities; or
            (b)   the failure during any period of three (3) consecutive
                  years of individuals who at the beginning of such period
                  constitute the Board for any reason to constitute at least
                  a majority thereof, unless the election of each director
                  who was not a director at the beginning of such period has
                  been approved in advance by directors representing at least
                  two-thirds (2/3) of the directors at the beginning of the
                  period; or
            (c)   the consummation of a "Business Combination" as defined in the
                  company's Articles of Incorporation.

      (2)   "Salary"  means the greater of $75,000 or the average of  Employee's
            full earnings reported on IRS Form W-2 for the two full year periods
            immediately  prior to the date of the  consummation of the Change of
            Control or for the two full year periods  immediately  preceding the
            Date of Termination, whichever is greater.

      (3)   For purposes of this Exhibit B, "Good Cause" has the same meaning as
            the term  "cause" set forth in  Paragraph  5(B)(2) of the  foregoing
            Employment Agreement.

      (4)   "Disability" means a physical or mental condition rendering Employee
            substantially  unable  to  perform  the  duties  of an  officer  and
            director of a banking organization.

      (5)   "Retirement"   means   termination  of  employment  by  Employee  in
            accordance  with  Company's (or its  successor's)  retirement  plan,
            including early retirement as approved by the Board of Directors.

      (6)   "Good Reason" means
            (a)   A Change of Control in the Company (as defined above) and:
                  (i)   a decrease in Employee's Salary below its level in
                        effect immediately prior to the date of consummation
                        of the Change of Control, without Employee's prior
                        written consent; or
                  (ii)  a material reduction in the importance of Employee's job
                        responsibilities  or assignment  of job  responsibilites
                        inconsistent with employee's responsibility prior to the
                        Change  in  Control  without  Employee's  prior  written
                        consent; or
                  (iii) a geographical  relocation of Employee to an office more
                        than 20 miles from  Employee's  location  at the time of
                        the  Change  of  Control  or the  imposition  of  travel
                        requirements  inconsistent  with those existing prior to
                        the Change in Control without  Employee's  prior written
                        consent; or
                                       64
<PAGE>
  
            (b)   Failure of the Company to obtain  assumption of this Change in
                  Control  Agreement  by its  successor as required by Paragraph
                  E(1) below; or
            (c)   Any removal of Employee from, or failure to re-elect  Employee
                  to any of Employee's positioins with Company immediately prior
                  to  a  Change  in  Control  (except  in  connection  with  the
                  termination of Employee's  employment  for Good Cause,  death,
                  Disability or Retirement) without Employee's prior consent.

      (7)   "Wrongful Termination" means termination of Employee's employment by
            the  Company  or  its  affiliates  for  any  reason  other  than  at
            Employee's option, Good Cause or the death, Disability or Retirement
            of Employee  prior to the  expiration  of eighteen (18) months after
            consummation of the Change of Control.

B.    Compensation  of  Employee  Upon  Termination  for Good Reason or Wrongful
      Termination within Twenty-four (24) Months of a Change in Control.  Except
      as hereinafter  provided,  if Employee  terminates his employment with the
      Company for Good Reason or the Company terminates Employee's employment in
      a manner constituting Wrongful Termination, the Company agrees as follows:

      (1)   The Company  shall pay Employee a cash payment  equal to  Employee's
            Salary,  on a  monthly  basis,  multiplied  by the  number of months
            between the Date of  Termination  and the date that is eighteen (18)
            months after the date of consummation of the Change of Control.
      (2)   For the year in which termination occurs,  Employee will be entitled
            to receive his reasonable  share of the Company's  cash bonuses,  if
            any, allocated in accordance with existing principles and authorized
            by the Board of Directors.  The amount of Employee's  cash incentive
            award  shall not be  reduced  due to  Employee  not  being  actively
            employed for the full year.

      (3)   Employee will continue to participate,  without discrimination,  for
            the number of months  between the Date of  Termination  and the date
            that is eighteen (18) months after the date of the  consummation  of
            the  Change  of  Control  in  benefit  plans  (such  as  retirement,
            disability  and medical  insurance)  maintained  after any Change of
            Control for employees,  in general, of the Company, or any successor
            organization,   provided  Employee's   continued   participation  is
            possible  under the general terms and  conditions of such plans.  In
            the event Employee's  participation in any such plan is barred,  the
            Company   shall   arrange  to   provide   Employee   with   benefits
            substantially  similar  to those  which  Employee  would  have  been
            entitled had his participation not been barred. However, in no event
            will  Employee  receive  from  the  Company  the  employee  benefits
            contemplated by this  subparagraph if Employee  receives  comparable
            benefits from any other source.

                                       65
<PAGE>

      (4)   In the event Employee  becomes  entitled to any payments or benefits
            under  this  Change in  Control  Agreement  or any  benefit  plan or
            program of the  Company,  if any such  payments or benefits  will be
            subject to the tax (the "Excise Tax") imposed by Section 4999 of the
            Internal  Revenue Code of 1986,  as amended (or any similar tax that
            may  hereinafter  be imposed),  the Company shall pay to employee an
            additional amount or amounts (each, a "Gross Up Payment"), such that
            the net amount or amounts  retained by Employee,  after deduction of
            any Excise Tax on any of the  above-described  payments  or benefits
            and any  federal,  state and local  income  tax and  excise tax upon
            payment  provided for by this section,  shall be equal to the amount
            of such payment or benefits  prior to the  imposition of such Excise
            Tax.
      (5)   Paragraph 6 (Noncompetition  and  Nonsolicitation)  of the foregoing
            Agreement shall not apply.

C.    Other Employment. Employee shall not be required to mitigate the amount of
      any payment  provided  for in this Change in Control  Agreement by seeking
      other employment. The amount of any payment provided for in this Change in
      Control  Agreement  shall not be  reduced  by any  compensation  earned or
      benefits  provided  (except as set forth in  Paragraph  B(3) above) as the
      result of employment by another employer after the Date of Termination.


D.    Rights of Company Prior to the Change of Control.  This Change in
      Control Agreement shall not effect the right of the Company or Employee
      to terminate the foregoing Agreement or the employment of Employee in
      accordance thereof; provided, however, that any termination or
      reduction in salary or benefits that takes place after discussions have
      commenced that result in a Change in Control shall be presumed (without
      clear and convincing evidence to the contrary) to be a violation of
      this Change in Control Agreement entitling Employee to the benefits
      hereof, so that any termination by Company shall be deemed to be a
      wrongful termination, and all references in this Change in Control
      Agreement to Salary shall be deemed to mean the Salary, as defined
      herein, based on the earnings Employee would have had prior to any
      reduction thereof.

E.    Successors; Binding Agreement.

     (1)  The Company shall require any successor  (whether  direct or indirect,
          by  purchase,   merger,   consolidation   or   otherwise)  to  all  or
          substantially  all of the business  and/or  assets of the Company,  by
          agreement in form and substance satisfactory to Employee, to expressly
          assume and agree to perform this Change in Control Agreement.  Failure
          of the Company to obtain such agreement prior to the  effectiveness of
          any such  succession  shall be a breach of the this  Change in Control
          Agreement and shall entitle Employee to compensation  from the Company
          in the same  amount and on the same terms as he would be  entitled  to
          hereunder if he terminated his employment for Good Reason hereunder.

                                       66
<PAGE>

     (2)  This Change in Control Agreement and all rights of Employee  hereunder
          shall  inure  to  the  benefit  of and be  enforceable  by  Employee's
          personal   or  legal   representatives,   executors,   administrators,
          successors,  heirs, distributees,  devisees, and legatees. If Employee
          should die while any amounts  would still be payable to him  hereunder
          if he had  continued  to live,  all  such  amounts,  unless  otherwise
          provided  herein,  shall be paid in accordance  with the terms of this
          Agreement to Employee's  devisee,  legatee,  or other  designee or, if
          there be no such designee, to Employee's estate


                                       67



                                                                    Exhibit 21


                          SUBSIDIARIES OF REGISTRANT


The  following  lists  the  subsidiary  of  the  registrant,   a  West  Virginia
Corporation.

      South Branch  Valley  National  Bank,  a  national   banking   association
            organized under the laws of the United States of America

      Capital State Bank, a state banking  association  organized under the laws
            of the State of West Virginia

                                       68
<PAGE>




                                                                    Exhibit 23





                       CONSENT OF INDEPENDENT AUDITORS




Securities and Exchange Commission
Washington, D.C.


     We hereby  consent to the inclusion in this Annual Report on Form 10-KSB of
our report dated  February 11, 1999,  except for Note 15 as to which the date is
March 22, 1999, on our audit of the consolidated  financial  statements of South
Branch Valley Bancorp,  Inc. as of December 31, 1998 and 1997, appearing in Part
II, Item 7 of the 1998 Form 10-KSB of South Branch Valley Bancorp, Inc.

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

                                        /s/Arnett & Foster, P.L.L.C.


Charleston, West Virginia
March 30, 1999



                                       69
<PAGE>

<TABLE> <S> <C>


<ARTICLE>                                            9
<CIK>                         0000811808
<NAME>                        South Branch Valley Bancorp
       
<S>                             <C>
<PERIOD-TYPE>                   12-MOS
<FISCAL-YEAR-END>                            DEC-31-1998
<PERIOD-START>                               JAN-01-1998
<PERIOD-END>                                 DEC-31-1998
<CASH>                                         4,239,721
<INT-BEARING-DEPOSITS>                           770,000
<FED-FUNDS-SOLD>                               4,842,745
<TRADING-ASSETS>                                       0
<INVESTMENTS-HELD-FOR-SALE>                   31,409,424
<INVESTMENTS-CARRYING>                                 0
<INVESTMENTS-MARKET>                                   0
<LOANS>                                      144,142,013
<ALLOWANCE>                                   (1,371,886) 
<TOTAL-ASSETS>                               192,999,037 
<DEPOSITS>                                   146,373,192
<SHORT-TERM>                                   4,644,143
<LIABILITIES-OTHER>                            1,367,698
<LONG-TERM>                                   16,468,475
                                  0
                                            0
<COMMON>                                       1,501,018
<OTHER-SE>                                    22,644,111
<TOTAL-LIABILITIES-AND-EQUITY>               192,999,037
<INTEREST-LOAN>                               11,437,432
<INTEREST-INVEST>                              2,205,598
<INTEREST-OTHER>                                 236,157
<INTEREST-TOTAL>                              13,879,187
<INTEREST-DEPOSIT>                             6,092,732
<INTEREST-EXPENSE>                             7,042,910
<INTEREST-INCOME-NET>                          6,836,277
<LOAN-LOSSES>                                    270,000
<SECURITIES-GAINS>                                 8,160
<EXPENSE-OTHER>                                4,475,521
<INCOME-PRETAX>                                2,699,844
<INCOME-PRE-EXTRAORDINARY>                     2,699,844
<EXTRAORDINARY>                                        0
<CHANGES>                                              0
<NET-INCOME>                                   1,733,294
<EPS-PRIMARY>                                       3.16
<EPS-DILUTED>                                       3.16
<YIELD-ACTUAL>                                      4.30
<LOANS-NON>                                      297,000
<LOANS-PAST>                                     355,000
<LOANS-TROUBLED>                                       0
<LOANS-PROBLEM>                                2,485,000
<ALLOWANCE-OPEN>                                 895,281
<CHARGE-OFFS>                                    152,804
<RECOVERIES>                                      87,607
<ALLOWANCE-CLOSE>                              1,371,886
<ALLOWANCE-DOMESTIC>                           1,285,886
<ALLOWANCE-FOREIGN>                                    0
<ALLOWANCE-UNALLOCATED>                           86,000
        


</TABLE>


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