ESSEX BANCORP INC /NEW
10-K405, 1999-03-31
SAVINGS INSTITUTION, FEDERALLY CHARTERED
Previous: CRIIMI MAE INC, NT 10-K, 1999-03-31
Next: SHEARSON LEHMAN BROTHERS UNIT TR PRINCIPAL RETURN TRUST 1, 24F-2NT, 1999-03-31




                                  UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                                    FORM 10-K

(Mark One)

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

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

                                       OR

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

For the transition period from                    to
                              --------------------------------------------------

Commission file number                          1-10506
                      ----------------------------------------------------------

                               Essex Bancorp, Inc.
             (Exact name of registrant as specified in its charter)

               Delaware                                           54-1721085
       -----------------------                                ----------------
       (State of organization)                                (I.R.S. Employer
                                                             Identification No.)

          The Koger Center
        Building 9, Suite 200
          Norfolk, Virginia                                          23502  
       -----------------------                                   ----------
        (Address of principal                                    (Zip Code)
         executive offices)

Registrant's telephone number, including area code (757) 893-1300

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

Common Stock, Par Value $.01 Per Share               American Stock Exchange
- --------------------------------------               -----------------------
           (Title of Class)                      (Exchange on Which Registered)

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

                                      None
                                      ----
                                (Title of Class)

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

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

         The  aggregate  market  value of the  Registrant's  common stock on the
American  Stock  Exchange  on  March  24,  1999  held  by  nonaffiliates  of the
Registrant was $2,839,336.

DOCUMENTS INCORPORATED BY REFERENCE

Portions of the Annual Report to  Stockholders  for the year ended  December 31,
1998 are incorporated by reference into Parts I and II hereof.

Portions  of the Proxy  Statement  for the Annual  Meeting to be held on May 27,
1999 are incorporated by reference into Part III hereof.

                                       1
<PAGE>

                               Essex Bancorp, Inc.
                       Annual Report on Form 10-K for the
                          Year Ended December 31, 1998

                                Table of Contents


                                                                           Page
                                                                           ----
Part I
- ------

Item 1            Business...............................................    3
Item 2            Properties.............................................   36
Item 3            Legal Proceedings......................................   37
Item 4            Submission of Matters to a Vote
                      of Security Holders................................   37


Part II
- -------

Item 5            Market for Registrant's Common Equity
                      and Related Stockholder Matters....................   37
Item 6            Selected Financial Data................................   38
Item 7            Management's Discussion and
                      Analysis of Financial Condition
                      and Results of Operations..........................   38
Item 7A           Quantitative and Qualitative Disclosures
                      About Market Risk..................................   38
Item 8            Financial Statements and
                      Supplementary Data.................................   38
Item 9            Changes in and Disagreements with
                      Accountants on Accounting and
                      Financial Disclosure...............................   38


Part III
- --------

Item 10           Directors and Executive Officers
                      of the Registrant..................................   39
Item 11           Executive Compensation.................................   40
Item 12           Security Ownership of Certain
                      Beneficial Owners and Management...................   40
Item 13           Certain Relationships and
                      Related Transactions...............................   40


Part IV
- -------

Item 14           Exhibits, Financial Statement Schedules,
                      and Reports on Form 8-K............................   41


                                       2
<PAGE>

                                     PART I

Item 1.           Business

Organization and Background

         General. The following organizational chart depicts Essex Bancorp, Inc.
and its  subsidiaries  as of December 31, 1998. It is intended to facilitate the
readers' understanding of the companies discussed in this report.  Following the
chart is a glossary of terms which are used throughout this report.


                      Essex Bancorp, Inc. and Subsidiaries
                              Organizational Chart

<TABLE>
<S> <C>
                                             ---------------------
                                             |                   |
                                             |    The Company    |
                                             |                   |
                                             ---------------------
                                                      |
                                                      |
                                                      |
                                                      |
                                 ------------------------------------------
                                 |                                        |           
                       ---------------------                     ---------------------
                       |                   |                     |                   |
                       |     The Bank      |                     |        EMC        |
                       |                   |                     |                   |
                       ---------------------                     ---------------------
                                 |                                        |
                                 |                                        |
            ---------------------------------------------------------------
            |                                  69%    |     31%
- -----------------------                     ---------------------
|                     |                     |                   |
|    First Title      |                     |     Essex Home    |
|                     |                     |                   |
- -----------------------                     ---------------------
                                                      |
                                                      |
                                            ---------------------
                                            |                   |
                                            |       EHADC       |
                                            |                   |
                                            ---------------------
</TABLE>

         Unless  otherwise  noted,  each  company  is owned  100% by its  parent
entity.

                                       3
<PAGE>

Defined Term                           Formal Name
- ------------                           -----------

Company                    Essex Bancorp, Inc.
Partnership                Essex Financial Partners, L.P.
Bancorp                    Essex Bancorp.
Bank                       Essex Savings Bank, F.S.B.
EMC                        Essex Mortgage Corporation
Essex First                Essex First Mortgage, a division of the Bank
First Title                First Title Insurance Agency LLC
Essex Home                 Essex Home Mortgage Servicing Corporation
EHADC                      E H Asset Disposition Corporation


         The Company is a Delaware  corporation  that is the holding company for
the Bank,  a  federally-chartered  savings  bank which  operates (i) four retail
banking  branches located in North Carolina and Virginia and (ii) Essex First, a
division that engages  principally  in the  origination  and sale of residential
mortgage  loans.  The Company's other  principal  operating  subsidiary is Essex
Home, a majority-owned  subsidiary of the Bank that is engaged  primarily in the
servicing of mortgage loans owned by the Bank,  governmental  agencies and third
party  investors.  At December 31, 1998,  the Company had total assets of $231.0
million, total liabilities of $215.2 million, including total deposits of $187.6
million, and total shareholders' equity of $15.8 million.

         In January 1995, following approval by the holders of the Partnership's
limited partnership units ("LPUs"), both the Partnership and Bancorp were merged
with and into the Company  (collectively,  the  "Merger"),  which  resulted in a
single holding company structure for the Bank and the other  subsidiaries of the
Company.  The  Merger  was  undertaken,  among  other  reasons,  in order (i) to
eliminate a cumbersome business structure that no longer provided the originally
intended benefits to the Partnership's  unitholders,  (ii) to expand the base of
potential   investors  in  the  Company  by   eliminating  a   complicated   and
nontraditional holding company structure,  and (iii) to provide the Company with
greater  access to public and private equity  capital  markets.  The Company had
1,049,687 shares of Common Stock outstanding  immediately  following the Merger.
As a consequence of the Merger,  the Company  succeeded to all of the assets and
liabilities of the Partnership and Bancorp.  In this report,  unless the context
otherwise  requires,  the term "Company" refers to the Partnership  prior to the
Merger and/or the Company  subsequent to the Merger,  in each case including all
subsidiaries thereof.

         On June 30, 1995, the Company and the Bank signed an Agreement and Plan
of Reorganization (the "Agreement") with Home Bancorp, Inc. ("Home Bancorp") and
its  wholly-owned  subsidiary  Home Savings Bank,  F.S.B.  ("Home  Savings"),  a
Norfolk, Virginia based savings institution.  On September 15, 1995, the Company
and the Bank merged with Home Bancorp and Home Savings (the "Home Acquisition").
In exchange for all of the outstanding  stock of Home Bancorp,  the stockholders
of Home Bancorp received 2,250,000 shares of nonvoting perpetual preferred stock
of the Company  with an  aggregate  redemption  and  liquidation  value of $15.0
million and warrants to purchase  7,949,000 shares of the Company's common stock
at a price of $0.9375  per share,  which was the price of the  Company's  Common
Stock as of June 30, 1995. The warrants became exercisable in September 1998 and
will expire in September 2005.

         On May 28, 1998,  the Company's  shareholders  approved an amendment of
the  Company's   Certificate  of  Incorporation   whereby  the  Company's  total
authorized  capitalization  increased  to 30 million  shares,  consisting  of 20
million  shares of common stock and 10 million  shares of preferred  stock.  The


                                       4
<PAGE>

increase in authorized  capitalization  increases the Company's  flexibility  to
issue  additional  shares of  common  stock and  preferred  stock to enable  the
Company to engage in strategic  transactions,  such as possible mergers or share
exchanges  with other  entities.  However,  the Company has no present  plans to
issue shares in connection with any particular transaction.


Business Strategy of the Company and the Bank

         General.  The Company  has  improved  its  financial,  operational  and
competitive  position  over the past three years.  As of December 31, 1998,  the
Company  is  well-capitalized  and  profitable  on a  core  basis,  experiencing
relatively  strong  growth in retail  deposits  and  postured to be  competitive
within  the  geographic  markets  served  and the  market  niches  pursued.  The
Company's  business  strategy is to raise the core  earnings  level  through (i)
continued  asset  growth,  (ii) an improved  net interest  income ratio  through
continued  emphasis in a broader  range of loan and deposit  products  and (iii)
enhanced  noninterest  revenues through  increased  cross-selling  and continued
growth in mortgage lending and servicing activities.

         Enhancement of Bank  Franchise.  In 1996, the Board of Directors of the
Company formed a Strategic Evaluation Committee (the "Committee") to explore the
possibility  of  further  expansion  or  contraction  by  branch  sales.  It was
concluded,  with  assistance  from  an  independent  consultant,   that  selling
non-strategic bank branches and effectively shrinking the size of the asset base
by  approximately  50% was a  strategy  that  ultimately  would  be in the  best
interests of the common and preferred shareholders of the Company.  Accordingly,
the Bank sold its branches in Charlotte,  Raleigh,  Greensboro  and  Wilmington,
North Carolina and in Norfolk,  Portsmouth,  Hampton,  Newport News and Grafton,
Virginia  (collectively,  the "Branches") in three separate  transactions over a
nine-month  period in 1996.  The outcome of this  strategy  was that the Company
retained its most strategic branches with the greatest potential for significant
market share growth.  See Note 5 on pages 36 and 37 of the Notes to Consolidated
Financial  Statements  of the  1998  Annual  Report  to  Stockholders,  which is
attached hereto as Exhibit 13 and incorporated herein by reference.

         During this  downsizing  period in 1996, the Bank continued its efforts
to position itself as a service-oriented  community-based institution to compete
against the large  regional/national  banking  companies  whose  orientation  is
towards larger accounts, centralized operations and higher service fees. To that
end, the Bank and its mortgage  banking  subsidiary  introduced a wider range of
consumer  and  mortgage  loan  products to attract new  business,  maximize  the
potential  of its  existing  customer  base  and  enhance  yields.  The  Company
envisions further improving its franchise through emphasizing growth at existing
branches  through  increased  cross-selling,  increasing  market  penetration in
Tidewater and Richmond,  Virginia and  Northeastern  North  Carolina and opening
complementary  branches,  such as a new branch site in Ashland,  Virginia.  This
site was  acquired  in 1998 and a new retail bank  branch is  anticipated  to be
completed in September 1999. In addition,  the Bank expects to offer its deposit
customers a telephone information access system and debit cards.

         Diversification  of Loan Products.  The Company  continues to emphasize
the  origination  and purchase of  residential  construction  and consumer loans
because of the shorter-term nature of such loans and the higher yields available
thereon  when  compared to  permanent  residential  mortgage  lending.  However,
construction  and consumer  lending is generally  considered to involve a higher
level of risk as compared to single-family residential lending.  Notwithstanding
the higher risk aspect,  the  portfolio of  residential  construction  loans has
grown steadily since the product's  introduction  in 1992 with a negligible loss
on one  foreclosed  property  in  1998  constituting  the  first  loss  in  this
portfolio. At this time, opportunities for consumer loan origination are limited


                                       5
<PAGE>

in the  Bank's  markets.  Therefore,  the  Bank  continues  to  review  consumer
portfolios in the secondary market that have acceptable  credit risk and yields.
For additional information,  see "- Lending Activities - Construction Loans" and
"- Consumer Loans."

         Maintenance  of Asset  Quality.  The Bank has a  multi-faceted  program
designed to control and  continually  monitor the credit  risks  inherent in the
loan portfolio.  This program consists of, among other things, a structured loan
approval  process  including a loan committee,  the periodic  assessment of loan
classifications,  an annual  review of all  commercial  real  estate and builder
relationships  and the periodic  evaluation of the adequacy of general loan loss
allowances.   By  deploying  these  processes  and  adhering  to   predetermined
underwriting  procedures,  management has been successful in reducing previously
unacceptable levels of delinquencies and nonperforming  assets. As a result, the
 .79% ratio of  nonperforming  assets to total assets at December 31, 1998 is the
lowest since the Company went public in 1989.

         Expansion of  Subservicing  Activities.  In its efforts to generate fee
income,  the Bank  continues  to pursue  profitable  residential  mortgage  loan
servicing  and  subservicing.  Essex  Home is a service  corporation  subsidiary
licensed  by the Federal  National  Mortgage  Association  ("Fannie  Mae"),  the
Federal  Home Loan  Mortgage  Corporation  ("Freddie  Mac")  and the  Government
National  Mortgage  Association  ("Ginnie  Mae").  Essex Home also  services and
subservices loans for approximately  eight private investors and 47 subservicing
clients.

         Through various  networking and referral  opportunities and advertising
efforts,  Essex Home has attracted  other  financial  institutions  and mortgage
banking firms  interested  in  outsourcing  their loan  servicing  function.  By
subservicing  loans for others,  the Bank will be able to utilize more fully its
available  resources in a cost  efficient and  profitable  manner.  Essex Home's
largest  subservicing  contract was terminated effective June 1, 1997, but Essex
Home has  rebuilt  the  portfolio  and its  nonaffiliate  servicing/subservicing
portfolio  increased from 5,500 loans totaling $354.2 million as of December 31,
1997 to 12,200 loans totaling $1.1 billion as of December 31, 1998.

         Containment  of  Operating   Expenses.   Historically,   the  Company's
operating   expenses   have  been  high  relative  to  those  of  other  savings
institutions  of similar asset size.  Significant  reductions  have been made in
operating  expenses and the Company has  achieved a level of operating  expenses
that  is  appropriate   considering  the  Company's   activities  in  both  loan
origination and loan servicing.  Nevertheless,  management continues to evaluate
the Bank's personnel needs and operating requirements in order to identify areas
where  additional  measures may be taken to reduce  costs.  Although the Bank is
committed  to  achieving a lower  level of  operating  expenses  relative to the
Bank's  operations,  management  recognizes that operating  expenses will remain
higher  than much of the Bank's  peer group due to the  relatively  low level of
assets of Essex Home.

         Interest Rate Risk Management.  Deposit accounts  typically adjust more
quickly to changes in market  interest  rates than mortgage loans because of the
shorter maturities of deposits.  As a result,  significant increases in interest
rates  may  adversely  affect  the  Bank's  earnings.  To reduce  the  potential
volatility of the Bank's  earnings,  management  has sought to improve the match
between  asset  and  liability   maturities  and  rates,  while  maintaining  an
acceptable  interest rate spread.  Pursuant to this  strategy,  the Bank has (i)
emphasized  investment in  adjustable-rate  single-family  residential  loans or
shorter-term (seven years or less), fixed-rate single-family  residential loans,
(ii) sold longer-term (over seven years),  fixed-rate single-family  residential
loans in the secondary  market,  (iii)  maintained  higher  liquidity by holding
short-term  investments  and cash  equivalents  and (iv)  increased  the average
maturity  of the Bank's  interest-bearing  liabilities  by  utilizing  long-term
advances and attempting to attract longer-term retail deposits.



                                       6
<PAGE>

         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.  The Bank's one-year  interest rate  sensitivity gap
amounted to a negative 17.9% at December 31, 1998,  which reflects the impact of
(i) the lengthening of the initial adjustment term for adjustable-rate  mortgage
loans and (ii) the shortening deposit maturities as the Bank's deposit customers
are reluctant to enter into extended maturities in the current low interest rate
environment.  The negative gap also reflects near-term maturities of higher-rate
Federal Home Loan Bank advances. The Company will benefit from the lower cost of
funds as these borrowings mature and may consider  extended  maturities in order
to mitigate the impact of an increase in interest rates in the future. While the
Company continues to emphasize  investment in  adjustable-rate  loan portfolios,
customer  demand  for such loans is  lessening  as  borrowers'  demand for lower
fixed-rate loans is increasing.  Within the spectrum of loan products offered by
the Bank,  the  percentage  of balloon  payment and  adjustable-rate  loans with
longer initial adjustment terms has increased.  See "Management's Discussion and
Analysis  of  Financial  Condition  and  Results  of  Operations  - Market  Risk
Management"  on pages 16 through 19 of the 1998 Annual  Report to  Stockholders,
which is attached hereto as Exhibit 13 and incorporated herein by reference.

General

         The Company,  as a  registered  savings and loan  holding  company,  is
subject to regulation by the Office of Thrift Supervision ("OTS") and is subject
to various  reporting  and other  requirements  of the  Securities  and Exchange
Commission (the "Commission").  The Bank, as a federally chartered savings bank,
is subject to comprehensive  examination by the OTS, as its chartering authority
and  primary  regulator,  and  by  the  Federal  Deposit  Insurance  Corporation
("FDIC"),  which  administers the Savings  Association  Insurance Fund ("SAIF"),
which insures the Bank's  deposits to the maximum  extent  permitted by law. The
Bank is a member of the Federal Home Loan Bank of Atlanta ("FHLB"), which is one
of 12 regional banks  comprising the Federal Home Loan Bank System.  The Bank is
further  subject to regulations of the Board of Governors of the Federal Reserve
System ("Federal  Reserve Board")  governing  reserves required to be maintained
against deposits and certain other matters.

         The Company's principal focus is currently on the origination  (through
Essex First) of both construction and permanent single-family  residential loans
(of which  substantially  all fixed-rate  single-family  residential  loans with
terms to  maturity in excess of seven years are being sold by Essex First in the
secondary  market).  Because of borrowers'  preferences for fixed-rate  mortgage
loans  during  1998,   the  Company   also  relied  upon  the   acquisition   of
adjustable-rate   residential   loan  portfolios  to  supplement  Essex  First's
production of loans to be retained by the Bank. Moreover,  in order to provide a
full range of services to its  customers  and in  accordance  with the Company's
asset and liability management policies,  the Company recently has increased its
emphasis of the origination of various types of consumer loans. In addition, the
Company generates fee income by providing to third parties residential  mortgage
loan servicing and subservicing through Essex Home.

Lending Activities

         General.  At  December  31,  1998,  the  Company's  net loan  portfolio
(excluding   loans   classified  as  held  for  sale)  totaled  $192.7  million,
representing  approximately  83.4% of its $231.0 million of total assets at that
date.  The  principal  categories  of  loans  in  the  Company's  portfolio  are
residential real estate loans,  which are secured by single-family  (one-to-four
units)  residences;  loans for the  construction  of  single-family  properties;
commercial  real  estate  loans,  which are secured by  multi-family  (over five
units)  residential and commercial real estate;  commercial  business loans; and


                                       7
<PAGE>

consumer  loans.  Substantially  all of the Company's  mortgage  loan  portfolio
consists  of  conventional  mortgage  loans,  which are loans  that are  neither
insured by the Federal Housing  Administration  ("FHA") nor partially guaranteed
by the Veterans Administration ("VA").

         As a  federally  chartered  savings  institution,  the Bank has general
authority  to  originate  and  purchase  loans  secured by real  estate  located
throughout the United States. The Company currently originates substantially all
of its loans  within  Virginia  and North  Carolina.  Nevertheless,  the Company
continues  to purchase  from time to time loans  secured by  properties  located
outside  of its  market  area and  continues  to hold a  relatively  diversified
portfolio.

         Federal  regulations  permit the Bank to invest  without  limitation in
residential  mortgage loans and up to four times its capital in loans secured by
non-residential  or commercial real estate. The Bank is also permitted to invest
in secured and  unsecured  consumer  loans in an amount not exceeding 35% of the
Bank's total assets;  however,  such 35% limit may be exceeded for certain types
of consumer  loans,  such as home equity,  property  improvement  and  education
loans.  In  addition,  the Bank is  permitted  to  invest up to 20% of its total
assets  in  secured  (by  other  than  real  estate)  and  unsecured  loans  for
commercial,  corporate,  business or  agricultural  purposes,  provided that any
investments which in the aggregate total 10% may only be used for small business
loans.

         Since the enactment of the Financial Institutions Reform,  Recovery and
Enforcement Act of 1989 ("FIRREA"), a savings institution generally may not make
loans to one borrower and related entities in an amount which exceeds 15% of its
unimpaired  capital  and  surplus,  although  loans  in an  amount  equal  to an
additional  10% of  unimpaired  capital and surplus may be made to a borrower if
the loans are fully secured by readily marketable securities.  See "Regulation -
Regulation  of the Bank - General." At December  31,  1998,  the Bank's limit on
loans-to-one borrower was $2.6 million. The loans-to-one borrower limitation may
restrict the Bank's  ability to do business with certain  existing and potential
customers.

         At December 31, 1998, the Bank's five largest  commercial  loans-to-one
borrower and their  related  entities  amounted to $1.4  million,  $1.2 million,
$789,000,  $470,000  and  $356,000.  In addition,  as of December 31, 1998,  the
Bank's largest lines of credit with unaffiliated home builders  consisted of one
in the  amount of $2.5  million  (of  which no funds  had been  drawn as of such
date),  another in the amount of $2.5 million (of which  $435,000 had been drawn
upon as of such  date),  another  in the amount of $2.4  million  (of which $1.3
million  had been  drawn  upon as of such  date),  another in the amount of $1.5
million (of which  $361,000  had been drawn upon as of such date) and another in
the amount of $1.5  million  (of which  $286,000  had been drawn upon as of such
date).

         At December 31, 1998, the $1.4 million  commercial  loan was classified
based on a rating  system  adopted  by the  Company.  Refer to  "-Asset  Quality
Classified Assets" for a description of the  classifications for problem assets.
The components of this credit are (i) a commercial  real estate loan of $939,000
as of December 31, 1998,  which was  originated in October 1987 in the amount of
$1.0 million for the purpose of refinancing a  mini-storage/office  facility (76
mini-storage units and 38 office units) located in Virginia Beach, Virginia, and
(ii) a line of credit in the amount of $600,000 with an  outstanding  balance of
$433,000 as of December  31, 1998.  The Company  occupies  approximately  12,000
square  feet of the office  facility.  The lease  payments  largely  service the
principal and interest on the two loans.  The term of the lease  coincides  with
the maturity of the loans,  which are  scheduled to mature on December 31, 2001.
In addition,  as of December 31, 1998, the Bank and its subsidiaries leased nine
of the mini-storage  units. The property was most recently appraised in November
1992 for $915,000.  As of December 31, 1998, the Bank had established a $300,000
specific  reserve with respect to the loans and the  remaining  $1.1 million was
classified as substandard.


                                       8
<PAGE>

         Loan Portfolio Composition.  The following table sets forth information
concerning the Company's loan portfolio  (excluding loans held for sale) by type
of loan at the dates indicated:
<TABLE>
<CAPTION>

                                                                            December 31,                          
                                             ---------------------------------------------------------------------
                                                        1998                    1997                    1996
                                                        ----                    ----                    ----
                                                  $          %             $         %             $         %
                                                  -          -             -         -             -         -
                                                                      (dollars in thousands)
<S>                                            <C>          <C>         <C>         <C>         <C>         <C>  
Real estate:
   Single-family residential:
     First mortgages................           $152,891     78.6%       $130,486    76.8%       $103,643    70.0%
     Second mortgages...............              7,525      3.9           8,699     5.1          12,384     8.3
   Construction and development.....             19,430     10.0          16,583     9.8          17,190    11.6
   Commercial real estate...........              6,470      3.3           5,970     3.5           6,313     4.3
                                              ---------   ------       ---------  ------       ---------  ------
     Total real estate loans........            186,316     95.8         161,738    95.2         139,530    94.2

Commercial business loans...........              1,601       .8           1,883     1.1           1,915     1.3

Consumer loans:
   Other............................              5,984      3.1           5,426     3.2           5,828     3.9
   Secured by deposits..............                621       .3             805      .5             842      .6
                                             ----------    -----      ----------   -----      ----------   -----
     Total consumer loans...........              6,605      3.4           6,231     3.7           6,670     4.5
                                              ---------    -----       ---------   -----       ---------   -----

           Total loans..............            194,522    100.0%        169,852   100.0%        148,115   100.0%
                                                           =====                   =====                   =====
Less:
   Unearned loan fees and discounts.                  9                       29                       8
   Allowance for loan losses........              1,845                    2,382                   2,556
                                              ---------                ---------               ---------
                                                  1,854                    2,411                   2,564
                                              ---------                ---------               ---------

           Net Loans................           $192,668                 $167,441                $145,551
                                                =======                  =======                 =======
<CAPTION>

                                                        1995                    1994
                                                        ----                    ----
                                                    $         %             $         %
                                                    -         -             -         -
Real estate:
   Single-family residential:
     First mortgages................           $223,531     82.1%       $187,607    77.7%
     Second mortgages...............             13,398      4.9          18,717     7.8
   Construction and development.....             15,078      5.5          15,501     6.4
   Commercial real estate...........             10,611      3.9          11,499     4.8
                                               --------   ------        --------  ------
     Total real estate loans........            262,618     96.4         233,324    96.7

Commercial business loans...........              2,171       .8           1,824      .8

Consumer loans:
   Other............................              6,488      2.4           5,320     2.2
   Secured by deposits..............                994       .4             835      .3
                                             ----------    -----      ----------   -----
     Total consumer loans...........              7,482      2.8           6,155     2.5
                                              ---------    -----       ---------   -----

           Total loans..............            272,271    100.0%        241,303   100.0%
                                                           =====                   =====
Less:
   Unearned loan fees and discounts.                388                      482
   Allowance for loan losses........              5,251                    3,429
                                              ---------                ---------
                                                  5,639                    3,911
                                                                       ---------

           Net Loans................           $266,632                 $237,392
                                                =======                  =======
</TABLE>

                                       9
<PAGE>

         Total loans  decreased by an  aggregate of $46.8  million or 19.4% from
December 31, 1994 to December 31, 1998 primarily due to sales of second mortgage
loans,  the sale of  loans in  connection  with the sale of the  Bank's  Florida
branches  in 1994  and the  sale of  loans  in  connection  with the sale of the
Branches  in 1996.  The  acquisition  of $32.3  million  and  $22.2  million  of
adjustable  rate first mortgage loans in 1998 and 1997,  respectively,  and $3.2
million  of fixed  rate home  improvement  loans in 1998  partially  offset  the
decline and  reflects the  Company's  strategy of  investing  proceeds  from the
maturities of investment securities and funds provided by the growth in deposits
into higher yielding  loans.  Over the five year period ended December 31, 1998,
the Company has placed increased emphasis on single-family first mortgage loans,
which,  together with  construction  loans secured by single-family  residences,
increased  from 84.1% of total loans held for investment at December 31, 1994 to
88.6% of total loans held for  investment  at December 31,  1998.  Single-family
second mortgage loans declined  substantially  from 7.8% of total loans held for
investment  at December 31, 1994 to 3.9% of total loans held for  investment  at
December 31, 1998. The decline in second mortgage loans resulted from loan sales
undertaken  to reduce the  regulatory  risk-weighting  of the Bank's assets and,
thus,  improve its  risk-based  capital  ratio,  while at the same time reducing
earnings  volatility  associated with the amortization of deferred  premiums and
the increased credit risk associated with second mortgage loans. Commercial real
estate loans  decreased from 4.8% of total loans held for investment at December
31, 1994 to 3.3% of total loans held for investment at December 31, 1998, as did
commercial  business  loans.  Consumer loans  increased from 2.5% of total loans
held for  investment  at  December  31,  1994 to 3.47% of total  loans  held for
investment at December 31, 1998. The Company  increased its emphasis during 1998
on the  origination  and  purchase  of  various  types of  consumer  loans  and,
consequently, expects the balance of such loans to increase.

         The following  table  presents the maturity  distribution  and interest
sensitivity  of selected loan  categories  (excluding  residential  mortgage and
consumer loans) at December 31, 1998.  Maturities are presented on a contractual
basis.  Loans having no stated schedule of repayments and no stated maturity are
reported as due in one year or less. Scheduled  contractual principal repayments
do not reflect the actual maturities of loans.
<TABLE>
<CAPTION>

                                                             Commercial        Commercial
                                         Construction        Real Estate        Business           Total
                                         ------------        -----------        --------           -----
                                                                (dollars in thousands)
<S>                                        <C>                 <C>              <C>                <C>    
Amounts due:
    One year or less                       $17,756             $   260          $   706            $18,722
    After one year through
      five years                             1,558               5,305              778              7,641
    Beyond five years                          116                 905              117              1,138
                                          --------             -------           ------            -------
        Total                              $19,430              $6,470           $1,601            $27,501
                                            ======               =====            =====             ======

Interest rate terms on
    amounts due after one
    year:
      Fixed                               $    154              $2,698          $   778           $  3,630
                                           =======               =====           ======            =======
      Adjustable                           $ 1,520              $3,512          $   117           $  5,149
                                            ======               =====           ======            =======
</TABLE>

         Origination,  Purchase and Sale of Loans.  In earlier  years,  the Bank
operated  as  a  wholesale  financial  institution  and  conducted  its  deposit
gathering  activities  through a network of limited  service  branches that were
designed to primarily accumulate large  non-transactional  deposit accounts. The
Bank's  lending  activities  were not  generally  conducted  through  its branch
offices.  Instead,  substantially  all of the Company's  loan product was either
originated by Essex First or purchased in the secondary market.

         As part of  management's  efforts to reposition  the Bank's  activities
along the lines of a more traditional financial institution,  the Bank converted
its existing  branch  offices into  full-service  retail  facilities,  which has


                                       10
<PAGE>

enabled the Bank to,  among  other  things,  increase  its  origination  of both
consumer and mortgage loans directly through its branch network.

         Mortgage  Banking  Activities.   At  December  31,  1998,  Essex  First
conducted  its  operations  out of four  offices,  which are located in Norfolk,
Richmond, and Chester, Virginia, and Elizabeth City, North Carolina. Essex First
also  accepts loan  applications  through the Bank's  branch  office in Emporia,
Virginia.  During the years ended December 31, 1998, 1997, and 1996, Essex First
originated $98.8 million,  $65.6 million and $104.2 million of loans (consisting
primarily of both  permanent and  construction  loans  secured by  single-family
residential real estate).  During such periods, $33.5 million, $25.9 million and
$29.3 million of such loans, respectively, were sold by Essex First to the Bank,
with  the  remainder  being  sold by Essex  First  primarily  to  other  private
investors in the secondary market.

         Although   the  majority  of  the  Bank's  loan  product  is  currently
originated by Essex First, Essex First was established primarily to increase the
volume of loans being originated for sale to private  investors in the secondary
market.  Such loan sales  generate fee income,  while avoiding the interest rate
and credit risk associated with holding long-term  fixed-rate  mortgage loans in
its portfolio.  Loans originated by Essex First for sale in the secondary market
are originated in accordance with terms, conditions and documentation prescribed
by the Freddie  Mac,  Fannie Mae and Ginnie Mae.  However,  Essex First does not
generally sell mortgage loans to such government  agencies and,  instead,  sells
loans  to  private  investors  in  the  secondary  market.  Consequently,  loans
originated by Essex First for sale in the secondary market must also comply with
any  particular  requirements  of such  private  investors.  Upon  approval of a
particular loan,  Essex First provides an independent  title company or attorney
instructions  to close the loan.  Loan  proceeds are disbursed and funded at the
closing by Essex  First.  The loan  documents  are  generally  delivered  to the
private investor within 10 days of the closing and the price paid by the private
investor for  purchasing the loan is generally  remitted  within five to 10 days
after such delivery.  Although Essex First  currently  sells  substantially  all
conventional  loans  without  recourse  (so that losses  incurred as a result of
nonperformance  with  respect  to the  loan  become  the  responsibility  of the
purchaser  of the loan as of the date of the  closing),  Essex  First has in the
past occasionally sold conventional loans in the secondary market with recourse,
and may continue to sell certain conventional loans in the secondary market with
recourse. As of December 31, 1998 there were $969,000 of loans outstanding which
were previously  originated and sold by Essex First in the secondary market with
recourse.

         A majority of all residential  mortgage loans originated by Essex First
for sale in the secondary market are sold with servicing released to third party
investors. Substantially all of the loans originated by Essex First and not sold
with  servicing  released to third party  investors are sold to the Bank,  which
enables the Company to retain the servicing.  When loans are sold with servicing
rights released to the buyer, the Company recognizes current income from receipt
of servicing  release fees.  Alternatively,  when loans are sold with  servicing
retained,  the Company  recognizes  additional gains based on the estimated fair
value  of the  servicing  retained.  For  additional  information,  see "-  Loan
Servicing" and "- Loan Fee Income."

         Management  of the Bank and Essex First believe that  "pipeline  risk,"
which is created by offering loan  applicants  agreed-upon  interest rates for a
future closing, is currently being minimized because Essex First's loan officers
are  compensated in accordance  with pricing  guidelines  which are based on the
purchase  price  received from the third party  investors  purchasing the loans.
Therefore,  in most cases,  the loan officer will lock-in a purchase  price with
the third party investor  simultaneously  with making the rate commitment to the
borrower and  therefore  eliminate  any interest  rate risk.  If the loan is not
locked-in  simultaneously  with  the  commitment  to the  borrower,  any  market
movement that occurs prior to the third party  investor  locking-in the purchase
price is reflected in the loan officer's  compensation and not absorbed by Essex
First or the Bank.



                                       11
<PAGE>

         Loan  Purchases  and  Sales.   The  Bank  purchases  from  Essex  First
single-family  mortgage loans which generally have adjustable rates or a term to
maturity of seven years or less.  In  addition,  the Bank  continues to purchase
first  mortgage  loans  secured by  single-family  residential  properties  from
selected financial  institutions and mortgage banking companies in the secondary
market.  Such loans generally  consist of ARMs or fixed-rate loans with terms of
five, seven, or to a lesser extent, 15 years. Such loan purchases are secured by
properties  located both within and outside the Bank's primary  markets.  During
the years ended December 31, 1998 and 1997, the Bank purchased $32.3 million and
$22.2 million of loans,  respectively,  from various financial  institutions and
mortgage banking companies (other than Essex First) in the secondary market. The
Company  purchased  less than $600,000 of loans in the  secondary  market during
1996  because  of its  emphasis  on loan  sales to  accommodate  the sale of the
Branches.

         At December 31, 1998,  1997, and 1996,  loans classified by the Company
as held for sale  amounted  to $4.5  million,  $2.2  million  and $2.5  million,
respectively.  Except for loans  originated for sale in the secondary  market by
Essex First,  it is generally  management's  intention  to hold  originated  and
purchased  loans for  investment.  Under  certain  circumstances,  however,  the
Company may sell loans  originally  acquired for  investment in order to address
needs  regarding  liquidity,  regulatory  capital,  interest rate risk, or other
objectives.  During 1996, the Bank sold first  mortgage  loans  totaling  $118.3
million in order to provide  funds for the sale of the  Branches.  See Note 5 on
pages 36 and 37 of the Notes to  Consolidated  Financial  Statements of the 1998
Annual  Report to  Stockholders,  which is  attached  hereto as  Exhibit  13 and
incorporated herein by reference.

         Loan  Underwriting.  Applications for all types of loans offered by the
Bank are taken at all of the Bank's branch  offices.  Whereas Essex First limits
its  applications  to  residential  mortgage  loans.  Residential  mortgage loan
applications  are generally  attributable  to referrals from real estate brokers
and  builders,   existing  customers  and,  to  a  lesser  extent,  non-referral
customers.  Essex First also obtains applications for residential mortgage loans
through loan officers who solicit and refer mortgage loan  applications to Essex
First.  These loan officers are  compensated  in part on a commission  basis and
provide  convenient  origination  services during banking and nonbanking  hours.
During 1996, Essex First established a wholesale lending program, which consists
primarily  of  construction/permanent  ("C/P")  lending.  Approved  brokers  are
responsible  for originating and processing C/P loans and submitting them to the
Bank for underwriting approval and closing.

         Loans  purchased  by the Bank  from  Essex  First  or  other  financial
institutions  and  mortgage  banking  companies  in  the  secondary  market  are
underwritten  by the Bank in accordance  with its  underwriting  guidelines  and
procedures  (which generally follow Freddie Mac and Fannie Mae guidelines).  All
loans in excess of an individual's  designated limits are referred to an officer
with the requisite authority.  Specifically, when acting individually, the Chief
Executive  Officer and the Senior  Underwriter are authorized to approve secured
loans of up to $250,000 and  unsecured  loans of up to $25,000.  When the Senior
Underwriter acts together with the Chief Executive Officer,  they are authorized
to approve secured loans of up to $500,000 and unsecured loans of up to $50,000.
All secured loans greater than  $500,000 but not  exceeding  $1,000,000  require
approval  by the Bank's loan  committee,  which  consists of the  aforementioned
officers and the Executive Vice President of the Bank. All secured loans greater
than $1,000,000 and all unsecured loans greater than $50,000 must be approved by
the Bank's loan  committee  and the Board of Directors of the Bank. In addition,
all loans committed or approved by the Bank's loan committee are reported to the
Board of Directors on a monthly basis.  Management of the Bank believes that its
relatively  centralized  approach to approving loan applications  ensures strict
adherence to the Bank's underwriting guidelines while still allowing the Bank to
approve loan applications on a timely basis.



                                       12
<PAGE>

         Loan  Servicing.  Essex Home services or subservices  residential  real
estate loans owned by the Bank as well as for other private mortgage  investors.
Loan servicing includes  collecting and remitting loan payments,  accounting for
principal and interest,  making advances to cover  delinquent  payments,  making
inspections as required of mortgaged premises, contacting delinquent mortgagors,
supervising  foreclosures  and property  dispositions in the event of unremedied
defaults and generally administering the loans. Funds that have been escrowed by
borrowers for the payment of mortgage related  expenses,  such as property taxes
and   hazard   and   mortgage    insurance    premiums,    are   maintained   in
noninterest-bearing  accounts  at  the  Bank  or at  nonaffiliated  banks  if so
required by the mortgage investors.

         Essex Home  receives fees for servicing  and/or  subservicing  mortgage
loans. These fees serve to compensate Essex Home for the costs of performing the
servicing/subservicing  function.  Other  sources  of  loan  servicing  revenues
include late charges and other ancillary fees.  Servicing and subservicing  fees
are  collected  by  Essex  Home out of the  monthly  mortgage  payments  made by
borrowers.  For additional  information  concerning Essex Home and its servicing
and subservicing portfolio, see "- Loan Fee Income."

         Real Estate Lending Standards.  Effective March 19, 1993, all financial
institutions  were  required to adopt and  maintain  comprehensive  written real
estate  lending  policies  that  are  consistent  with  safe and  sound  banking
practices.  These lending policies must reflect consideration of the Interagency
Guidelines  for Real Estate  Lending  Policies  adopted by the  federal  banking
agencies,  including  the OTS,  in December  1992  ("Lending  Guidelines").  The
Lending  Guidelines set forth,  pursuant to the mandates of the Federal  Deposit
Insurance  Corporation  Improvement Act of 1991 ("FDICIA"),  uniform regulations
prescribing standards for real estate lending. Real estate lending is defined as
extensions  of credit  secured by liens on  interests in real estate or made for
the purpose of financing the construction of a building or other improvements to
real estate, regardless of whether a lien has been taken on the property.

         The policies must address certain lending  considerations  set forth in
the Lending Guidelines, including supervisory loan-to-value ("LTV") limits, loan
portfolio management, loan administration procedures and underwriting standards.
These policies must also be appropriate to the size of the  institution  and the
nature and scope of its  operations,  and must be reviewed  and  approved by the
institution's board of directors at least annually.  The LTV ratio, which is the
total  amount of credit to be  extended  divided by the  appraised  value of the
property  at the time the credit is  originated,  must be  established  for each
category of real estate loans.  If not a first lien, the lender must include all
senior liens when calculating this ratio.  The Lending  Guidelines,  among other
things,  establish the following  supervisory LTV limits:  raw land (65%);  land
development (75%);  construction  (commercial,  multi-family and nonresidential)
(80%);  improved  property (85%);  and  one-to-four  family  residential  (owner
occupied)  (no  maximum  ratio;  however  any LTV ratio in excess of 90%  should
require  appropriate  credit  enhancement  in the form of mortgage  insurance or
readily marketable  collateral).  In most cases, the Company's loan underwriting
guidelines  with  respect  to LTV  ratios are more  stringent  than the  Lending
Guidelines set forth above.

         Single-Family  Residential  Real Estate Loans.  As part of management's
efforts  to  reposition  the Bank along the lines of a more  traditional  thrift
institution, the Bank has increased its emphasis on loans secured by first liens
on single-family  residential real estate.  At December 31, 1998, $152.9 million
or 78.6% of the  Company's  total loans held for  investment  consisted  of such
loans.

         In recent  years,  the Company has been  emphasizing  for its portfolio
single-family  residential  mortgage  adjustable-rate  loans  which  provide for
periodic  adjustments to the interest rate. These loans have up to 30-year terms
and interest rates which adjust annually in accordance  with a designated  index
after a specified period has elapsed.  Depending on the loan product selected by
the borrower, this period can range from one year to seven years. In order to be


                                       13
<PAGE>

competitive and generate production, the ARMs offered by the Company provide for
initial  rates of interest  below the rates which would  prevail  when the index
used for repricing is applied.  However,  the Company  underwrites certain loans
(i.e.,  ARMs  with  95%  LTV) on a basis  that is no  less  stringent  than  the
underwriting  guidelines  of the Fannie Mae.  The Company has not engaged in the
practice of using a cap on the  payments  that could  allow the loan  balance to
increase rather than decrease, resulting in negative amortization. Approximately
48.3% of the permanent  single-family  residential  loans in the Company's  loan
portfolio  held for  investment  at December  31, 1998 had  adjustable  interest
rates.

         The demand for  adjustable-rate  loans in the Company's  primary market
area has been a function  of several  factors,  including  the level of interest
rates,  the  expectations  of  changes  in the level of  interest  rates and the
difference between the interest rates and loan fees offered for fixed-rate loans
and adjustable-rate loans. The relative amount of fixed-rate and adjustable-rate
residential  loans that can be originated  at any time is largely  determined by
the demand for each in a competitive environment.

         Adjustable-rate  loans  decrease the risks  associated  with changes in
interest rates but involve other risks, primarily because as interest rates rise
and the loan rates  adjust  upward,  the  payment by the  borrower  rises to the
extent permitted by the terms of the loan,  thereby increasing the potential for
default.  At the same time, the marketability of the underlying  property may be
adversely  affected by higher  interest rates.  The Company  believes that these
risks,  which have not had a  material  adverse  effect on the  Company to date,
generally are less than the risks associated with holding fixed-rate loans in an
increasing interest rate environment. In addition,  depending on the LTV and the
initial  repricing  frequency of the ARMs,  the Company  underwrites  certain of
these loans based on a  borrower's  qualification  at a  fully-indexed  interest
rate.

         The Company continues to originate long-term, fixed-rate loans in order
to provide a full range of products to its  customers,  but generally only under
terms,  conditions  and  documentation  which permit their sale in the secondary
market.  Currently,  fixed-rate  single-family  residential  loans with terms to
maturity  of  seven  years  or less  are  generally  retained  in the  Company's
portfolio  while  fixed-rate  single-family  residential  loans  with  terms  to
maturity  of over seven  years are  generally  sold in the  secondary  market as
market  conditions  permit.  At December  31, 1998,  approximately  51.7% of the
permanent  single-family  residential  loans held by the Company for  investment
consisted  of loans which  provide for fixed rates of interest.  Although  these
loans provide for repayments of principal over a fixed period of up to 30 years,
it is  the  Company's  experience  that  such  loans  remain  outstanding  for a
substantially shorter period of time.

         The Company is generally  permitted to lend up to 100% of the appraised
value of the real property  securing a residential  loan (referred to as the LTV
ratio);  however,  if the amount of a residential  loan originated or refinanced
exceeds  90%  of the  appraised  value,  the  Company  is  required  by  federal
regulations  to  obtain  appropriate  credit  enhancement  in the form of either


                                       14
<PAGE>

mortgage  insurance or readily marketable  collateral.  Pursuant to underwriting
guidelines adopted by the Board of Directors, the Company will lend up to 95% of
the appraised  value of the property  securing an  owner-occupied  single-family
residential  loan, and generally  requires  borrowers to obtain private mortgage
insurance  on loans  which  have a  principal  amount  that  exceeds  80% of the
appraised  value of the security  property.  The extent of coverage is dependent
upon the LTV ratio at the time of origination.

         The Company  generally  requires title insurance in order to secure the
priority of its mortgage  lien, as well as fire and extended  coverage  casualty
insurance in order to protect the properties  securing its residential and other
mortgage  loans.  Borrowers may be required to advance funds,  with each monthly
payment of  principal  and  interest,  to a loan escrow  account  from which the
Company  makes  disbursements  for  items  such as  real  estate  taxes,  hazard
insurance   premiums  and  mortgage  insurance  premiums  as  they  become  due.
Substantially all of the properties securing all of the Company's mortgage loans
originated or closed by the Bank and/or Essex First are appraised by independent
appraisers  that  conform  to  guidelines  established  pursuant  to FIRREA  and
regulations promulgated thereunder.

         Home  equity  line of credit  loans have a maximum  commitment  of five
years,  which may be extended  within the sole  discretion of the Bank,  and the
interest  rate is set at the Bank's  prime rate plus a margin.  The Company will
lend  up to a 90%  LTV  ratio  and the  loan  can be  secured  by a  primary  or
subordinate  mortgage on the property.  The Company will originate the loan even
if another institution holds the first mortgage.

         Construction  Loans.  Construction  lending  activities  generally  are
limited to the Company's primary market, with particular emphasis in the greater
Richmond,  Virginia  market,  the  Tidewater,  Virginia  area  and  counties  in
northeastern  North  Carolina.  More  recently,  the  Company has  expanded  its
construction  lending  presence  into  the  Raleigh,  North  Carolina,  Northern
Virginia and Maryland markets. At December 31, 1998, construction loans amounted
to $19.4 million or 10.0% of the Company's total loans held for  investment.  As
of such date, the Company's entire portfolio of construction  loans consisted of
loans for the construction of single-family residences.

         The Company offers  construction loans to individual  borrowers as well
as to local real estate builders,  contractors and developers for the purpose of
constructing  single-family  residences.  Substantially  all  of  the  Company's
construction  lending to individuals is originated on a C/P mortgage loan basis.
C/P loan  originations  are made by Essex  First loan  officers  or through  the
wholesale C/P lending program,  which is a network of 72 approved  brokers.  C/P
loans  are made to  individuals  who hold a  contract  with a  licensed  general
contractor to construct their personal residence.  The construction phase of the
loan  currently  provides  for monthly  payments on an interest  only basis at a
designated  prime  rate  (plus  100 basis  points)  for up to six  months.  Upon
completion of  construction,  the loan converts to a permanent loan at either an
adjustable or fixed interest rate,  consistent with the Company's  policies with
respect to residential real estate  financing.  Essex First's  construction loan
department approves the proposed contractors and administers the loan during the
construction  phase.  The Company's C/P loan program has been  successful due to
its  ability to offer  borrowers a single  closing  and,  consequently,  reduced
costs.  At December 31, 1998, the Company's C/P portfolio  included 65 C/P loans
with an aggregate  principal  balance of $9.3 million (and an  additional  $10.1
million was subject to legally binding  commitments but had not been advanced as
of such date).

         The Company  also offers  construction  loans to real estate  builders,
contractors and developers for the construction of  single-family  residences on
both a presold and speculative  basis.  Construction loans to builders generally
have a three-year note with annual  renewals  throughout the term, with payments
being made monthly on an interest only basis  (generally,  at 75 basis points to
200 basis points over a designated prime rate). Upon application,  credit review
and analysis of personal and corporate  financial  statements,  the Company will
grant  builders  lines of credit up to  designated  amounts.  The  Company  will
generally limit the number of homes that may be built by any individual  builder
or  developer  on a  speculative  basis  depending  on the  builder's  financial
strength and total exposure to other lenders.  In 1998, the Company expanded its
builder construction loan portfolio to include participations,  which allows the
Bank to leverage its capital in markets where Essex First does not have a mature
builder construction  presence. The Company intends to pursue more participation
arrangements  in the future.  Although at December 31, 1998, the Company did not
have any real estate  acquisition  and development  loans in its portfolio,  the
Company may in the future,  on a case-by-case  basis,  grant a limited amount of
real estate acquisition and development loans.



                                       15
<PAGE>

         At December 31, 1998, the Company's builder construction loan portfolio
included 110 loans to 41 different builders with an aggregate  principal balance
of $8.2 million (and an additional  $37.9 million was subject to legally binding
commitments  but had not been advanced as of such date). Of this $8.2 million of
builder loans,  approximately  $7.0 million consisted of construction  loans for
which there were no contracts for sale at the time of origination.  In addition,
the builder construction loan portfolio included one participation totaling $1.3
million at December 31, 1998.

         The  Company  intends  to  continue  to  increase  its  involvement  in
construction  lending. Such loans afford the Company the opportunity to increase
the interest rate  sensitivity of its loan  portfolio.  Construction  lending is
generally  considered  to  involve  a  higher  level  of  risk  as  compared  to
single-family  residential  lending,  due to the concentration of principal in a
limited  number of loans and  borrowers  and the  effects  of  general  economic
conditions on real estate developers and managers. Moreover, a construction loan
can involve  additional  risks because of the inherent  difficulty in estimating
both a property's  value at  completion  of the project and the  estimated  cost
(including interest) of the project. The nature of these loans is such that they
are generally more difficult to evaluate and monitor.  In addition,  speculative
construction  loans to a builder are not  necessarily  pre-sold  and thus pose a
greater potential risk to the Company than construction  loans to individuals on
their personal residences.

         The Company has taken steps to minimize the  foregoing  risks by, among
other  things,  limiting  its  construction  lending  primarily  to  residential
properties.  In addition, the Company has adopted underwriting  guidelines which
impose  stringent  LTV (80%  during  the  construction  phase  with  respect  to
single-family  residential real estate), debt service and other requirements for
loans which are believed to involve higher  elements of credit risk, by limiting
the  geographic  area in which the Company  will do business and by working with
builders with whom it has established relationships or knowledge thereof.

         Commercial Real Estate Loans. The Company has also originated  mortgage
loans  secured by  multi-family  residential  and  commercial  real  estate.  At
December 31, 1998,  $6.5 million or 3.3% of the  Company's  total loans held for
investment consisted of such loans.

         Commercial  real estate loans  originated  by the Company are primarily
secured by office  buildings,  retail  stores,  warehouses  and general  purpose
industrial  space.  Commercial  real  estate  loans  also  include  multi-family
residential  loans,  substantially  all of which are secured by small  apartment
buildings.  At December 31, 1998,  $1.2 million or 19.3% of the Company's  total
commercial real estate loans were comprised of multi-family residential loans.

         Although  terms  vary,  commercial  real  estate  loans  generally  are
amortized over a period of up to 20 years and mature in seven years or less. The
Company  will  originate  these loans either with fixed  interest  rates or with
interest  rates  which  adjust in  accordance  with a  designated  index,  which
generally is negotiated at the time of origination.  LTV ratios on the Company's
commercial  real estate loans are currently  limited to 80% or lower. As part of
the  criteria  for  underwriting  commercial  real  estate  loans,  the  Company
generally  imposes a specified  debt coverage  ratio (the ratio of net cash from
operations  before  payment  of debt  service to debt  service).  It is also the
Company's  general  policy  to  seek  additional   protection  to  mitigate  any
weaknesses  identified in the  underwriting  process,  which may be provided via
mortgage  insurance,  secondary  collateral and/or personal  guarantees from the
principals of the borrower.



                                       16
<PAGE>

         Commercial real estate lending entails  different and significant risks
when compared to single-family  residential lending because such loans typically
involve  large  loan  balances  to single  borrowers  and  because  the  payment
experience on such loans is typically  dependent on the successful  operation of
the project or the borrower's  business.  These risks can also be  significantly
affected by supply and demand  conditions  in the local  market for  apartments,
offices,  warehouses or other commercial space. The Company attempts to minimize
its risk exposure by limiting the extent of its commercial lending. In addition,
the Company imposes  stringent LTV ratios,  requires  conservative debt coverage
ratios,  and  continually  monitors the operation and physical  condition of the
collateral.

         Commercial  Business  Loans.  From time to time, and in connection with
its community bank activities,  the Company has originated  secured or unsecured
loans for commercial, corporate, business and agricultural purposes. At December
31, 1998,  $1.6 million or .8% of the Company's  total loans held for investment
consisted of commercial business loans. The Company's  commercial business loans
consist  primarily  of loans and lines of credit  secured by various  equipment,
machinery and other corporate assets.

         Consumer Loans. Subject to restrictions contained in applicable federal
laws and regulations, the Company is authorized to make loans for a wide variety
of  personal or  consumer  purposes.  The Company  continues  to  emphasize  the
origination  and purchase of consumer  loans in order to provide a full range of
financial  services to its  customers  and  because  such loans  generally  have
shorter  terms and higher  interest  rates than  mortgage  loans.  At this time,
however,  opportunities  for consumer loan origination are limited in the Bank's
markets.  Therefore,  the Bank  continues to review  consumer  portfolios in the
secondary market that have acceptable  credit risks and yields.  At December 31,
1998,  $6.6  million or 3.4% of the  Company's  total loans held for  investment
consisted of consumer  loans.  The consumer loans offered by the Company include
automobile loans, boat and recreational  vehicle loans, mobile home loans, loans
secured by deposit accounts and unsecured personal loans.

         The Company currently offers loans secured by deposit  accounts,  which
amounted to $621,000 at December 31, 1998.  Such loans are  originated for up to
90% of the account  balance,  with a hold placed on the account  restricting the
withdrawal of the account  balance.  At December 31, 1998,  the  Company's  loan
portfolio  also included $1.3 million of  automobile  loans,  $329,000 of mobile
home loans and $32,000 of boat and recreational vehicle loans.

         Consumer loans  generally have shorter terms and higher  interest rates
than mortgage  loans and generally  involve more credit risk than mortgage loans
because of the type and nature of the  collateral  and,  in certain  cases,  the
absence of collateral.  In addition,  consumer lending collections are dependent
on the borrower's continuing financial stability, and thus are more likely to be
adversely effected by job loss,  divorce,  illness and personal  bankruptcy.  In
many cases,  any repossessed  collateral for a defaulted  consumer loan will not
provide an adequate source of repayment of the outstanding  loan balance because
of improper  repair and  maintenance of the underlying  security.  The remaining
deficiency may not warrant further  substantial  collection  efforts against the
borrower.

         Loan Fee Income.  In addition to interest earned on loans,  the Company
receives income through servicing of loans,  unamortized loan fees in connection
with loan sales and fees in connection with loan  modifications,  late payments,
prepayments and miscellaneous  services related to its loans.  Income from these
activities  varies from period to period with the volume and types of loans made
and competitive conditions.

         In connection with its loan origination  activities,  the Company often
charges loan  origination fees that are calculated as a percentage of the amount
borrowed.  The Company generally charges a borrower on a single-family home loan
a loan  origination  fee based on the  principal  amount  of the loan,  with the
actual amount being  dependent upon,  among other things,  the interest rate and
market  conditions at the time the loan application is taken.  These fees are in
addition to appraisal  and other fees paid by the borrower to the Company at the


                                       17
<PAGE>

time of the  application.  The Company's policy is to defer all loan origination
fees  net  of  direct  origination  costs  and  amortize  those  fees  over  the
contractual lives of the related loans. Amortization of loan fees is included in
interest income.  Nevertheless,  the predominant  portion of the Company's loans
are  originated  for  resale  and,  consequently,  related  net  loan  fees  are
recognized as mortgage banking income upon consummation of the loan sales.

         When loans are sold with servicing  rights  released to the buyer,  the
Company also recognizes current income from receipt of servicing release fees in
addition  to  receiving a premium or  deducting  a discount  based on the market
value of the loan,  which is dependent  upon,  among other things,  the interest
rate and market  conditions  at the time the sales price is  locked-in  with the
buyer. Sales prices for loans originated for resale are generally locked-in with
a buyer at the time of origination  in order to minimize the Company's  interest
rate risk. When loans are sold with servicing  retained,  the Company recognizes
additional  gains based on the estimated  fair value of the servicing  retained.
Recognition of such gains creates originated mortgage servicing rights ("OMSRs")
for the Company,  which are capitalized and amortized in proportion to, and over
the  period  of,  the  estimated  future  net  servicing  income  stream  of the
underlying mortgage loans. OMSRs amounted to $484,000, $782,000 and $1.1 million
at December 31, 1998, 1997 and 1996,  respectively.  For additional  information
regarding  the  Company's   servicing  assets,  see  Note  2  of  the  Notes  to
Consolidated  Financial  Statements  on pages 33 through  36 of the 1998  Annual
Report to Stockholders,  which is attached hereto as Exhibit 13 and incorporated
herein by reference.

         Through Essex Home,  the Company  services  loans that are owned by the
Bank and other investors. At December 31, 1998,  approximately 15,100 loans with
principal balances of $1.2 billion were serviced or subserviced by Essex Home as
compared to approximately  8,400 loans with principal balances of $482.7 million
as of  December  31,  1997.  Notwithstanding  the  cancellation  of its  largest
subservicing  client (with  approximately 7,000 loans totaling $858.9 million as
of December  31,  1996)  effective  May 1997,  Essex Home more than  doubled its
mortgage loan subservicing portfolio during 1998. The Company intends to further
increase  its  servicing  volume  through the  negotiation  of new  subservicing
contracts  (generally  for two year  terms)  and the  acquisition  of  servicing
rights.  Purchased mortgage servicing rights amounted to $347,000,  $387,000 and
$207,000 at December 31,  1998,  1997 and 1996,  respectively.  There are risks,
however, associated with the acquisition of servicing rights because their value
(i.e.,  future servicing  revenues) is dependent upon the underlying loans being
serviced.  The Company amortizes its mortgage servicing rights in proportion to,
and over the period of, the  estimated  future  net  servicing  revenues  of the
underlying  mortgage loans,  taking into consideration  market-based  prepayment
estimates.  However,  there can be no  assurance  that  impairments  will not be
required in future periods if the lower interest rate environment results in the
acceleration of prepayment activity in excess of current expectations.

Asset Quality

         Delinquent Loans. When a borrower fails to make a required payment on a
loan, the Company attempts to cure the deficiency by contacting the borrower and
seeking payment.  Contacts are generally made on the 15th day after a payment is
due and a late charge is assessed at such time. In most cases,  deficiencies are
cured  promptly.  If a delinquency  extends beyond 30 days, the loan and payment
history is carefully  reviewed,  additional notices are sent to the borrower and
additional  efforts  are made to collect the loan.  While the Company  generally
prefers  to work with  borrowers  to resolve  such  problems,  when the  account
becomes  90  days  delinquent,  the  Company  institutes  foreclosure  or  other
proceedings, as necessary, to minimize any potential loss.


                                       18
<PAGE>

         The following  table sets forth  information  concerning  the principal
balances and percent of the total loan portfolio held for investment represented
by delinquent loans at the dates indicated:
<TABLE>
<CAPTION>
                                                                     December 31,                          
                                          -----------------------------------------------------------------
                                                  1998                   1997                   1996       
                                          -------------------    -------------------   --------------------
                                            Amount   Percent       Amount    Percent      Amount    Percent
                                                                (dollars in thousands)
         <S>                               <C>         <C>        <C>         <C>         <C>        <C> 
         30-59 days.....................   $   662     .34%       $   645     .38%        $1,156     .78%
         60-89 days.....................        46     .02            295     .17            335     .23
         90 or more days (1)............     1,166     .60          1,577     .93          2,938    1.98
                                             -----     ---          -----    ----          -----    ----
                                            $1,874     .96%        $2,517    1.48%        $4,429    2.99%
                                             =====     ===          =====    ====          =====    ====
</TABLE>

          (1)  Includes $21,000 and $30,000 of loans that were accruing interest
               at December 31, 1997 and 1996, respectively.  There were no loans
               90 days or more past due accruing interest at December 31, 1998.

         Nonperforming Assets. All loans are reviewed on a regular basis and are
placed  in  nonaccrual  status  based  on  the  loan's  delinquency  status,  an
evaluation of the related  collateral,  and the borrower's  ability to repay the
loan.  Generally,  loans  past due more than 90 days are  placed  in  nonaccrual
status;  however, in instances where the borrower has demonstrated an ability to
make  timely  payments,  loans  past due more  than 90 days are  returned  to an
accruing status.  Such loans may be returned to accruing status, even though the
loans have not been brought  fully  current,  provided two criteria are met: (i)
all principal and interest amounts contractually due (including  arrearages) are
reasonably  assured of repayment within a reasonable period, and (ii) there is a
sustained period of repayment performance (generally a minimum of six months) by
the borrower.  Consumer  loans  generally are  charged-off or fully reserved for
when  the  loan  becomes  over 120 days  delinquent.  When a loan is  placed  in
nonaccrual status,  interest accruals cease and uncollected  accrued interest is
reversed and charged against current income.  Additional interest income on such
loans is recognized only when received.

         In certain circumstances, for reasons related to a borrower's financial
difficulties,  the Company may grant a concession  to the borrower that it would
not  otherwise  consider.  Such  restructuring  of  troubled  debt may include a
modification of loan terms and/or a transfer of assets (or equity interest) from
the borrower to the Company.

         If a foreclosure action is instituted with respect to a particular loan
and the loan is not reinstated, paid in full or refinanced, the property is sold
at a foreclosure  sale in which the Company may participate as a bidder.  If the
Company is the  successful  bidder,  the  acquired  property  is  classified  as
foreclosed property until it is sold. Properties acquired in settlement of loans
are initially  recorded at fair value less estimated  costs to sell.  Valuations
are  periodically  performed  by  management,  and an  allowance  for  losses is
established  by a charge  to  operations  if the  carrying  value of a  property
exceeds its fair market value less the estimated  costs to sell.  Costs incurred
in  connection  with  ownership of the  property,  including  interest on senior
indebtedness,  are  expensed  to  the  extent  not  previously  allowed  for  in
calculating  fair value less  estimated  costs to sell.  Costs  relating  to the
development or  improvement of the property are  capitalized to the extent these
costs  increase  fair value less  estimated  costs to sell.  Sales of foreclosed
properties  are  recorded  under the accrual  method of  accounting.  Under this
method,  a sale is not  recognized  unless the buyer has  assumed  the risks and
rewards  of  ownership,  including  an  adequate  cash down  payment.  Until the
contract qualifies as a sale, all collections are recorded as deposits.


                                       19
<PAGE>

         The  following  table sets forth  information  regarding  nonperforming
assets held by the Company at the dates indicated (dollars in thousands):
<TABLE>
<CAPTION>
                                                                           December 31,                            
                                               --------------------------------------------------------------------
                                                        1998                   1997                     1996
                                                        ----                   ----                     ----
                                                             % of                    % of                    % of
                                                             Total                   Total                   Total
                                                 Amount      Loans       Amount      Loans       Amount      Loans
                                                 ------      -----       ------      -----       ------      -----
<S>                                             <C>           <C>         <C>         <C>         <C>        <C>  
Nonaccrual loans, net:
   Single-family residential................    $   697       .36%        $1,203      .71%        $2,513     1.70%
   Construction.............................          -        -             133      .08            220      .15
   Commercial...............................        328       .17            132      .08             22      .01
   Consumer.................................        141       .07             88      .05            153      .10
                                                -------       ---         ------     ----         ------     ----
     Total nonaccrual loans.................      1,166       .60          1,556      .92          2,908     1.96

Accruing loans 90 days or more past due.....          -        -              21      .01             30      .02

Troubled debt restructurings................         98       .05            209      .12            223      .15
                                                -------       ---         ------     ----         ------     ----
     Total nonperforming loans..............      1,264       .65          1,786     1.05          3,161     2.13

Foreclosed properties, net..................        571       .29          1,512      .89          2,054     1.39
                                                -------       ---         ------     ----         ------     ----

     Total nonperforming assets.............     $1,835       .94%        $3,298     1.94%        $5,215     3.52%
                                                  =====       ===          =====     ====          =====     ====

Nonperforming loans to total loans..........                  .65%                   1.05%                   2.13%
Nonperforming assets to total assets........                  .79                    1.69                    2.99
Allowance for loan losses to total loans....                  .95                    1.40                    1.73
Allowance for loan losses to nonaccrual
   loans....................................               158.23                  153.09                   87.90
Allowance for loan losses to nonperforming
   loans....................................               145.97                  133.37                   80.86

<CAPTION>
                                                        1995                   1994
                                                        ----                   ----
                                                             % of                    % of
                                                             Total                   Total
                                                 Amount      Loans       Amount      Loans
                                                 ------      -----       ------      -----
Nonaccrual loans, net:
   Single-family residential................   $  2,959      1.09%      $  3,158     1.31%
   Construction.............................        378       .14          1,253      .52
   Commercial...............................      2,636       .97          2,306      .96
   Consumer.................................        108       .04             57      .02
                                                -------      ----        -------     ----
     Total nonaccrual loans.................      6,081      2.24          6,774     2.81

Accruing loans 90 days or more past due.....        177       .06            539      .22

Troubled debt restructurings................        143       .05          1,049      .44
                                                -------      ----        -------     ----
     Total nonperforming loans..............      6,401      2.35          8,362     3.47

Foreclosed properties, net..................      4,856      1.78          5,290     2.19
                                                -------      ----        -------     ----

     Total nonperforming assets.............    $11,257      4.13%       $13,652     5.66%
                                                 ======      ====         ======     ====

Nonperforming loans to total loans..........                 2.35%                   3.47%
Nonperforming assets to total assets........                 3.32                    4.61
Allowance for loan losses to total loans....                 1.93                    1.42
Allowance for loan losses to nonaccrual
   loans....................................                86.35                   50.62
Allowance for loan losses to nonperforming
   loans....................................                82.03                   41.01

</TABLE>
                                       20
<PAGE>

         The decrease in nonperforming assets consisted of a $522,000 decline in
nonperforming  loans  and a  $941,000  decline  in  foreclosed  properties.  The
decrease  in  nonaccrual  loans was  attributable  to the  improvement  in asset
quality evidenced by the decline in delinquencies  from $940,000 at December 31,
1997 to $708,000 at December 31,  1998.  Gross  interest  income that would have
been recorded  during the years ended  December 31, 1998,  1997, and 1996 if the
Company's  nonaccrual  loans at the end of such periods had been  performing  in
accordance  with their terms  during such  periods was  $115,000,  $171,000  and
$291,000, respectively.

         The Company's decrease in foreclosed properties reflected the impact of
the continuing decline in nonperforming and delinquent loans during 1998 and the
sale of 12 of the 13 properties held at December 31, 1997.

         For additional  information about the Company's  nonperforming  assets,
see "Management's  Discussion and Analysis of Financial Condition and Results of
Operations - Financial  Condition -  Nonperforming  Assets" on pages 7 and 8 and
Notes 8 and 9 of the  Notes to  Consolidated  Financial  Statements  on pages 38
through 40 of the 1998 Annual Report to  Stockholders,  which is attached hereto
as Exhibit 13 and incorporated herein by reference.

         Classified  Assets.  Federal  regulations  require  that  each  insured
savings  institution  classify its assets on a regular  basis.  In addition,  in
connection with  examinations of insured  institutions,  federal  examiners have
authority to identify  problem assets and, if appropriate,  classify them. There
are three  classifications  for problem  assets:  "substandard,"  "doubtful" and
"loss."  Substandard  assets  have  one  or  more  defined  weaknesses  and  are
characterized  by the distinct  possibility  that the insured  institution  will
sustain some loss if the  deficiencies  are not corrected.  Doubtful assets have
the weaknesses of substandard assets with the additional characteristic that the
weaknesses  make  collection  or  liquidation  in full on the basis of currently
existing  facts,  conditions  and  values  questionable,  and  there  is a  high
possibility of loss. An asset classified as loss is considered uncollectible and
of such little  value that  continuance  as an asset of the  institution  is not
warranted.   Another  category   designated   "special  mention"  also  must  be
established  and maintained for assets which do not currently  expose an insured
institution  to a  sufficient  degree  of  risk  to  warrant  classification  as
substandard,  doubtful or loss.  Assets  classified as  substandard  or doubtful
require the institution to establish  general  allowances for loan losses. If an
asset or portion  thereof is classified as loss,  the insured  institution  must
either  establish  specific  allowances for loan losses in the amount of 100% of
the portion of the asset  classified  loss, or charge-off  such amount.  General
loss  allowances   established  to  cover  possible  losses  related  to  assets
classified   substandard   or  doubtful  may  be  included  in   determining  an
institution's  risk-based capital,  while specific valuation allowances for loan
losses do not qualify as regulatory capital. Federal examiners may disagree with
an insured institution's classifications and amounts reserved.

         In addition to the  nonperforming  assets  discussed above, at December
31, 1998, the Company had  classified  for  regulatory and internal  purposes an
additional  $2.0  million of  assets,  $1.5  million  of which  were  classified
substandard,  $152,000 of which were  classified  doubtful and $336,000 of which
were classified loss.

         Allowance for Losses on Loans and Foreclosed  Properties.  An allowance
for loan losses is maintained at a level that management  considers  adequate to
provide for potential  losses based upon an evaluation of the inherent  risks in
the loan portfolio.  Management's determination of the adequacy of the allowance
is based on an  evaluation  of the  portfolio,  past  loss  experience,  current
economic conditions,  volume, growth and composition of the portfolio, and other
relevant factors. The allowance is increased by provisions for loan losses which
are charged against income. While management uses the best information available
to make such evaluations,  future  adjustments to the allowance may be necessary


                                       21
<PAGE>

if economic conditions differ  substantially from the assumptions used in making
the evaluations.  For additional information,  see Notes 8 and 9 of the Notes to
Consolidated  Financial  Statements  on pages 38 through  40 of the 1998  Annual
Report to Stockholders,  which is attached hereto as Exhibit 13 and incorporated
herein by reference.

         The following table sets forth  information  concerning the activity in
the Company's allowance for loan losses during the years indicated:
<TABLE>
<CAPTION>
                                                                        Year Ended December 31,                   
                                                 -----------------------------------------------------------------
                                                     1998         1997           1996        1995        1994
                                                     ----         ----           ----        ----        ----
                                                                    (dollars in thousands)
<S>                                                 <C>          <C>           <C>         <C>         <C>     
Loans, net of unearned fees and discounts:
     Year-end..................................     $194,513     $169,823      $148,107    $271,883    $240,821
     Average outstanding during period.........      172,760      156,217       216,803     251,108     218,806

Allowance for loan losses:
     Balance, beginning of year................       $2,382       $2,556        $5,251      $3,429      $3,039
     Allowance transferred in connection
         with the Home Acquisition.............            -            -             -         500           -
     Provision for loan losses.................           13          113         1,411       2,477       1,604
                                                     -------       ------         -----       -----       -----
                                                       2,395        2,669         6,662       6,406       4,643
     Charge-offs, net of recoveries (1):
         Commercial (2)........................           40         (366)        2,892         644           -
         Real estate - mortgage................          288          535           894         494       1,255
         Real estate - land....................          133            -             -           -           -
         Consumer .............................           89          118           320          17         (41)
                                                     -------       ------         -----       -----       -----
              Total (2)........................          550          287         4,106       1,155       1,214
                                                     -------       ------         -----       -----       -----
     Balance, end of year......................       $1,845       $2,382        $2,556      $5,251      $3,429
                                                       =====        =====         =====       =====       =====

Ratio of net charge-offs to average
  outstanding loans (2)........................         .32%          .18%         1.89%        .46%        .55%
Allowance for loan losses to year-end
  total nonperforming loans....................      145.97%       133.37%        80.86%      82.03%      41.01%
Allowance for loan losses to year-end
  loans, net of unearned fees and discounts....         .95%         1.40%         1.73%       1.93%       1.42%

          (1)  Except  as  noted  in  (2)  below,   recoveries   of  prior  loan
               charge-offs were not significant for the periods presented.

          (2)  Charge-offs  during  1997  include a $329,000  recovery on a loan
               guarantee  associated  with the  Richmond  Apartments  loan and a
               $39,000  recovery  associated with claims against the estate of a
               deceased borrower.  Excluding the impact of these recoveries, the
               ratio of net  charge-offs to average  outstanding  loans for 1997
               was  .42%.  Charge-offs  during  1996  include  the $2.8  million
               write-off of the Richmond  Apartments loan.  Excluding the impact
               of this  charge-off,  the  ratio of net  charge-offs  to  average
               outstanding loans for 1996 was .59%.

         The following table sets forth information concerning the allocation of
the  Company's  allowance  for  loan  losses  by loan  categories  at the  dates
indicated.
<CAPTION>
                                                              December 31,
                      --------------------------------------------------------------------------------------------
                               1998            1997              1996                1995              1994    
                      ----------------    ---------------   ----------------    ----------------  ----------------
                       Amount  Percent    Amount  Percent   Amount   Percent    Amount   Percent  Amount   Percent
                       ------  -------    ------  -------   ------   -------    ------   -------  ------   -------
                                                        (dollars in thousands)

Residential mortgage  $   855    92.5%    $1,139   91.7%    $1,636    89.9%     $2,607    92.5%    2,068    91.9%
Commercial (1)            560     4.1        545    4.6        505     5.6       1,530     4.7       861     5.6
Consumer                  285     3.4        254    3.7        299     4.5         323     2.8       467     2.5
Unallocated               145      -         444      -        116      -          791      -         33       -
                       ------   ----      ------  -----     ------   -----      ------   -----     -----   -----   
                       $1,845   100.0%    $2,382  100.0%    $2,556   100.0%     $5,251   100.0%   $3,429   100.0%
                        =====   =====      =====  =====      =====   =====       =====   =====     =====   =====
</TABLE>

(1) Includes commercial real estate and commercial business loans.



                                       22
<PAGE>

         The  Company  also  maintains  an  allowance  for losses on  foreclosed
properties.  The following table sets forth information  concerning the activity
in the  Company's  allowance  for  losses on  foreclosed  properties  during the
periods indicated:
<TABLE>
<CAPTION>
                                                                            Year Ended December 31,
                                                                   -----------------------------------------
                                                                    1998              1997              1996
                                                                    ----              ----              ----
                                                                            (dollars in thousands)
         <S>                                                       <C>               <C>                <C> 
         Balance at beginning of year.....................         $ 155             $ 179              $199
         Provision for losses on
           foreclosed properties..........................           126               159               (21)
                                                                    ----              ----              ----
                                                                     281               338               178
         Charge-offs, net of recoveries...................          (167)             (183)                1
                                                                    ----              ----             -----
         Balance at end of year...........................         $ 114             $ 155              $179
                                                                    ====              ====               ===
</TABLE>

Investment Activities

         Mortgage-Backed Securities.  Mortgage-backed securities (which also are
known as  mortgage  participation  certificates  or  pass-through  certificates)
represent a participation  interest in a pool of  single-family  or multi-family
mortgages,  the  principal  and  interest  payments on which are passed from the
mortgage originators, through intermediaries (generally U.S. Government agencies
and government sponsored  enterprises) that pool and repackage the participation
interests in the form of securities, to investors such as the Company. Such U.S.
Government agencies and government  sponsored  enterprises,  which guarantee the
payment of principal and interest to investors,  primarily  include Freddie Mac,
Fannie Mae and Ginnie Mae.

         Freddie Mac is a public  corporation  chartered by the U.S.  Government
and  owned by the 12  Federal  Home  Loan  Banks  and  federally-insured  member
institutions  of  the  Federal  Home  Loan  Bank  system.   Freddie  Mac  issues
participation  certificates  backed principally by conventional  mortgage loans.
Freddie Mac guarantees the timely payment of interest and the ultimate return of
principal.  Fannie Mae is a private  corporation  chartered by the U.S. Congress
with a mandate to establish a secondary market for conventional  mortgage loans.
Fannie Mae guarantees the timely payment of principal and interest on Fannie Mae
securities.  Freddie  Mac and Fannie Mae  securities  are not backed by the full
faith and credit of the United  States,  but because  Freddie Mac and Fannie Mae
are quasi-Government and U.S.  Government-sponsored  enterprises,  respectively,
these securities are considered to be among the highest quality investments with
minimal credit risks. Ginnie Mae is a government agency within the Department of
Housing   and   Urban   Development   which   is   intended   to  help   finance
government-assisted  housing  programs.  Ginnie  Mae  securities  are  backed by
FHA-insured  and  VA-guaranteed  loans,  and the timely payment of principal and
interest on Ginnie Mae securities are guaranteed by Ginnie Mae and backed by the
full faith and credit of the U.S.  Government.  Because  Freddie Mac, Fannie Mae
and Ginnie Mae were  established to provide  support for low- and  middle-income
housing,  there are limits to the maximum  size of loans that  qualify for these
programs. To accommodate  larger-sized loans, and loans that, for other reasons,
do not conform to the agency  programs,  a number of independent  companies have
established their own home-loan origination and securitization programs.

         Mortgage-backed  securities  typically are issued with stated principal
amounts,  and the  securities  are backed by pools of mortgages  that have loans
with  interest  rates that are within a range and have varying  maturities.  The
characteristics  of the  underlying  pool  of  mortgages,  i.e.,  fixed-rate  or
adjustable-rate,  as well as prepayment  risk, are passed on to the  certificate
holder.  The life of a mortgage-backed  pass-through  security thus approximates
the life of the underlying mortgages.



                                       23
<PAGE>

         The  Company's   mortgage-backed   securities  include   collateralized
mortgage obligations ("CMOs"), which include securities issued by entities which
have  qualified  under the  Internal  Revenue  Code (the  "Code") as Real Estate
Mortgage Investment Conduits ("REMICs").  CMOs and REMICs  (collectively,  CMOs)
have been developed in response to investor  concerns  regarding the uncertainty
of cash flows associated with the prepayment option of the underlying  mortgagor
and  are  typically  issued  by  government   agencies,   government   sponsored
enterprises  and  special  purpose  entities,  such as trusts,  corporations  or
partnerships,   established   by  financial   institutions   or  other   similar
institutions.  A CMO can be  collateralized  by loans or  securities  which  are
insured or guaranteed  by Fannie Mae,  Freddie Mac or Ginnie Mae. In contrast to
pass-through mortgage-backed securities, in which cash flow is received pro rata
by all security  holders,  the cash flow from the mortgages  underlying a CMO is
segmented  and paid in  accordance  with a  predetermined  priority to investors
holding various CMO classes. By allocating the principal and interest cash flows
from the underlying collateral among the separate CMO classes, different classes
of bonds are created, each with its own stated maturity, estimated average life,
coupon rate and prepayment characteristics.

         Mortgage-backed  securities  generally  increase  the  quality  of  the
Company's  assets by virtue of the insurance or guarantees  that back them,  are
more  liquid than  individual  mortgage  loans and may be used to  collateralize
borrowings or other obligations of the Company.

         The   following   table  sets  forth  the  activity  in  the  Company's
mortgage-backed securities portfolio during the periods indicated:
<TABLE>
<CAPTION>
                                                          At or For the Year Ended December 31, 
                                                          ------------------------------------- 
                                                         1998               1997            1996
                                                         ----               ----            ----
                                                                  (dollars in thousands)
         <S>                                            <C>                <C>            <C>    
         Balance at beginning of year............       $1,905             $1,905         $15,650
         Sales...................................            -                  -          (9,915) (1)
         Repayments..............................         (448)                 -          (3,668) (2)
         Amortization............................           (1)                 -              (8)
         Valuation adjustments...................            -                  -            (154)
                                                      --------           --------         -------
         Balance at end of year..................       $1,456             $1,905         $ 1,905
                                                         =====              =====          ======

         Weighted average coupon at end
            of year..............................         5.90%             6.65%            6.40%
                                                          ====              ====             ====
</TABLE>
          (1)  Represents sale of mortgage-backed  securities in connection with
               the sale of branches during 1996.
          (2)  Includes the termination and reclassification of a Company-issued
               second mortgage REMIC totaling $2.7 million from  mortgage-backed
               securities to loans.

         The Company's investment in mortgage-backed  securities at December 31,
1998 consists  solely of a $1.5 million  Fannie Mae guaranteed  adjustable  rate
REMIC. The Company's  mortgage-backed  securities are carried in accordance with
generally  accepted  accounting   principles.   See  Note  7  of  the  Notes  to
Consolidated  Financial  Statements  on page 38 of the  1998  Annual  Report  to
Stockholders,  which is attached hereto as Exhibit 13 and incorporated herein by
reference.

         Investment  Securities.  Federally-chartered  savings institutions have
authority to invest in various types of liquid assets,  including  United States
Treasury  obligations,  securities of various Federal  agencies and of state and
municipal  governments,  certificates of deposit at federally-insured  banks and
savings and loan associations,  certain bankers'  acceptances and Federal funds.
Subject to various  restrictions,  federally-chartered  savings institutions may
also  invest a portion  of their  assets in  commercial  paper,  corporate  debt
securities and mutual funds, the assets of which conform to the investments that
federally-chartered  savings  institutions  are  otherwise  authorized  to  make
directly.

                                       24
<PAGE>

         The Bank's investment  securities portfolio is managed by the Treasurer
of the Bank in accordance with a comprehensive investment policy which addresses
strategies,  types and levels of allowable investments and which is reviewed and
approved  by the  Board of  Directors  on an  annual  basis and by the Asset and
Liability  Management  Committee as  circumstances  warrant.  The Bank currently
emphasizes lending activities in order to increase the weighted average yield on
the Bank's interest-earning assets. The Bank's investment securities are carried
in accordance with generally accepted accounting  principles.  See Note 6 of the
Notes to Consolidated  Financial Statements on page 37 of the 1998 Annual Report
to Stockholders,  which is attached hereto as Exhibit 13 and incorporated herein
by reference.

         The  following  table sets forth  certain  information  relating to the
Company's investment securities held for investment at the dates indicated:
<TABLE>
<CAPTION>
                                                                      December 31,                                
                                                1998                      1997                       1996         
                                      -----------------------   -----------------------   ------------------------
                                       Carrying      Market       Carrying      Market      Carrying      Market
                                         Value        Value         Value        Value        Value        Value
                                                                 (dollars in thousands)
<S>                                      <C>          <C>          <C>          <C>          <C>          <C>   
     U.S. Government securities......    $    -       $    -       $    -       $    -       $1,003       $1,003
     U.S. Government agency
        securities (1)...............     2,750        2,704        2,299        2,217        5,000        4,887
     FHLB stock......................     1,549        1,549        1,431        1,431        2,540        2,540
                                          -----        -----        -----        -----        -----        -----
         Total (2)...................    $4,299       $4,253       $3,730       $3,648       $8,543       $8,430
                                          =====        =====        =====        =====        =====        =====

     (1)  The  $2.8  million  of U.S.  Government  agency  securities  held  for
          investment  at December  31, 1998  consists of two notes issued by the
          FHLB.  A $2.0 million  FHLB note  adjusts  semi-annually  based on the
          yield of three-year  constant  maturity  treasury notes and matures in
          the year 2000.  A $750,000  fixed-rate  FHLB note  matures in the year
          2002  provided  the one-time  call option is not  exercised in October
          1999.

     (2)  Does not include  investment  securities  classified  as available for
          sale which consisted of an $18,000, $17,000 and $9,000 investment in a
          money  market  mutual  fund at  December  31,  1998,  1997  and  1996,
          respectively.

         Information regarding the carrying values,  contractual  maturities and
weighted  average  yield  of  the  Company's  investment   securities  held  for
investment  (excluding FHLB stock) at December 31, 1998 is presented below. FHLB
stock  is  neither  a debt nor an  equity  security  because  its  ownership  is
restricted and it lacks a market.  FHLB stock can be sold at its par of $100 per
share only to the FHLBs or to another member institution.
<CAPTION>
                                                  One Year     After One to    After Five to   Over 10
                                                   or Less      Five Years       10 Years       Years      Total
                                                   -------      ----------       --------       -----      -----
                                                                          (dollars in thousands)
     U.S. Government agency securities......          $750        $2,000        $     -     $      -      $2,750
                                                       ===         =====         ======      =======       =====

     Weighted average yield.................         5.03%          4.21%             -%           -%       4.43%
                                                     ====         ======         =======     =======       =====
</TABLE>

Sources of Funds

         General.  Deposits are the primary  source of the  Company's  funds for
lending and other  investment  purposes.  In addition to  deposits,  the Company
derives funds from loan  principal  repayments,  prepayments,  advances from the
FHLB and other  borrowings.  Loan  repayments are a relatively  stable source of
funds,  while  deposits  inflows and outflows are  significantly  influenced  by


                                       25
<PAGE>

general interest rates and money market conditions.  Borrowings may be used on a
short-term  basis to compensate for reductions in the availability of funds from
other sources. They may also be used on a longer term basis for general business
purposes, including market risk management.

         Deposits.  Deposits obtained through bank branch offices of the Company
have  traditionally  been the principal source of the Company's funds for use in
lending and for other general business  purposes.  The Company's current deposit
products include regular  passbook and statement  savings  accounts,  negotiable
order  of  withdrawal  ("NOW")  accounts,  money  market  accounts,  fixed-rate,
fixed-maturity  retail  certificates of deposit ranging in terms from 90 days to
60 months,  mini-jumbo  (generally $25,000 - $99,999) and jumbo (generally equal
to or greater than $100,000)  certificates of deposit and individual  retirement
accounts.

         The Bank's deposits are currently  obtained primarily from residents in
its primary market area. The principal  methods currently used by the Company to
attract  deposit  accounts  include  offering  a wide  variety of  services  and
accounts  and  competitive  interest  rates.  The Company  utilizes  traditional
marketing methods to attract new customers and savings deposits, including print
media advertising. Currently, the Company does not advertise for retail deposits
outside of its local  market  area or utilize the  services of deposit  brokers.
Management  estimates that as of December 31, 1998,  deposit  accounts  totaling
$4.0 million or 2.1% of the Bank's total deposits were held by  nonresidents  of
Virginia  or  North  Carolina.   These  out-of-market   deposits  include  jumbo
certificates of deposits owned largely by financial  institutions  which totaled
$1.2  million at December  31,  1998,  and  represented  a decline from the $1.9
million of such  certificates at December 31, 1997. These jumbo  certificates of
deposit  were  obtained  through  the  posting  of  deposit  rates  on  national
computerized  bulletin  boards at no cost to the Company  and were not  obtained
through deposit brokers.

         The  following  table sets forth the average  balances and rates of the
Company's deposits for the periods indicated:
<TABLE>
<CAPTION>
                                                                   Year Ended December 31,                      
                                          ----------------------------------------------------------------------
                                                 1998                        1997                    1996   
                                          -------------------        ------------------      ------------------
                                          Average                    Average                 Average
                                          Balance       Rate         Balance       Rate      Balance       Rate
                                          -------       ----         -------       ----      -------       ----
                             (dollars in thousands)

     <S>                                <C>                        <C>                     <C>             <C>
     Noninterest-bearing deposits...    $    9,504          -%     $    3,143         -%   $    1,433         -%
     Passbook savings...............         4,225       3.49           3,839      3.48         6,782      3.33
     NOW accounts...................         4,361       2.81           4,344      2.83         5,332      2.80
     Money market accounts..........        26,845       4.91          21,401      4.87        21,104      4.50
     Certificates of deposit:
         Consumer...................        51,747       5.68          53,256      5.78        92,771      5.83
         Mini-jumbo.................        55,524       5.65          44,932      5.65        71,269      5.69
         Jumbo......................        14,481       5.73          13,206      5.78        19,670      5.86
                                          --------                   --------                --------
                                          $166,687                   $144,121                $218,361
                                           =======                    =======                 =======


                                       26
<PAGE>

         The following  table shows the interest  rate and maturity  information
for the Company's time deposits at December 31, 1998:
<CAPTION>

                                                                      Maturity Date          
                                    --------------------------------------------------------------------------                     
                                    One Year                                               Over
                                     or Less          1-2 Years          2-3 Years        3 Years        Total
                                     -------          ---------          ---------        -------        -----
                                                                 (dollars in thousands)
4.01% to 5.00%.............          $12,728          $    462          $     58         $     -       $ 13,248
5.01% to 6.00%.............           75,572            13,912             5,790           4,881        100,155
6.01% to 7.00%.............            5,573             6,347               628           4,854         17,402
7.01% to 8.00%.............              266             2,709                 -               -          2,975
8.01% to 9.00%.............                -                 6                 -               -              6
                                     -------          --------           -------          ------       --------
                                     $94,139           $23,436            $6,476          $9,735       $133,786
                                      ======            ======             =====           =====        =======

         The  following  table shows the  Company's  certificates  of deposit of
$100,000 or more outstanding at the dates indicated:
<CAPTION>
                                                                             December 31,                  
                                                        ---------------------------------------------------
                                                            1998                 1997               1996
                                                            ----                 ----               ----
                                                                        (dollars in thousands)

         3 months or less........................         $  3,914            $  4,624            $  2,709
         Over 3 through 6 months.................            5,002               4,785               3,505
         Over 6 through 12 months................            7,698               3,747               2,625
         Over 12 months .........................            6,072               5,365               5,919
                                                            ------              ------              ------
                  Total..........................          $22,686             $18,521             $14,758
                                                            ======              ======              ======

         The  ability of the Company to attract and  maintain  deposits  and the
Company's  cost of funds on these deposit  accounts have been, and will continue
to be, significantly affected by economic and competitive conditions.

         Borrowings.  The Bank is a member of the FHLB System, which consists of
12 regional FHLBs subject to supervision  and regulation by the Federal  Housing
Finance Board. The FHLBs provide a central credit facility  primarily for member
institutions.  The Bank, as a member of the FHLB of Atlanta, is required to hold
shares  of common  stock in that  FHLB in an amount at least  equal to 1% of the
aggregate  principal  amount  of  its  unpaid  residential  mortgage  loans  and
mortgage-backed  securities,  3/10  of 1% of  total  assets  at  the  end of the
calendar year, or 5% of its advances  (borrowings)  from the FHLB,  whichever is
greater. The Bank had a $1.5 million investment in stock of the FHLB at December
31, 1998, which was in compliance with this  requirement.  At December 31, 1998,
the Bank had $24.9 million of advances outstanding from the FHLB.

         The  following  table  presents  certain   information   regarding  the
Company's FHLB advances at the dates and for the periods indicated:
<CAPTION>
                                                                At or For the Year Ended December 31,       
                                                         -------------------------------------------------
                                                          1998                  1997                 1996
                                                          ----                  ----                 ----
                                                                      (dollars in thousands)
         Balance at end of period..................      $24,908               $23,547             $25,690
         Weighted average interest rate
              at end of period.....................         5.89%                 5.75%              6.14%
         Maximum amount outstanding
              at any month's end...................      $30,975               $28,118             $29,833
         Average amount outstanding
              during the period....................      $21,553               $24,885             $27,137
         Weighted average interest rate
              during the period....................         5.71%                 5.92%               5.99%
</TABLE>



                                       27
<PAGE>

         The  outstanding  FHLB  advances at December 31, 1998 mature as follows
(in thousands):

                  1999....................................      $17,308
                  2000....................................        7,600
                                                                -------
                                                                $24,908

         The Company's notes payable amounted to $72,000 and $96,000 at December
31, 1997 and 1996,  respectively.  Notes payable on these dates consisted solely
of a note payable to the former president of an acquired savings institution and
its holding company.  The note accrued interest at 9.50% per annum.  Originally,
the  note was due in five  equal  annual  installments,  plus  accrued  interest
thereon.  However,  in conjunction  with a severance  settlement with the former
employee, the Company repaid this note in its entirety in February 1998.

         During  1989 and  1990,  the Bank  sold $3.3  million  of  subordinated
capital  notes  with a  ten-year  maturity.  The notes  were  issued in  minimum
denominations  of $2,500 at interest rates ranging  between 11.5% and 12.0%.  In
July 1993, the Bank redeemed $2.8 million of the subordinated capital notes. The
Company's  subordinated capital notes amounted to $628,000 at December 31, 1995.
In August 1996,  the Bank redeemed the remaining  subordinated  capital notes at
par in their entirety

         Other Liabilities.  As of December 31, 1998 and 1997, other liabilities
of the Company  included a $703,000  obligation to the Company's Chief Executive
Officer resulting from the exercise of his stock appreciation rights in November
1997. A determination has not yet been made as to the date and method of payment
to satisfy this obligation.  See Note 19 of the Notes to Consolidated  Financial
Statements on pages 46 and 47 of the 1998 Annual Report to  Stockholders,  which
is attached hereto as Exhibit 13 and incorporated herein by reference.

Year 2000 Readiness

         For information  about the Company's Year 2000 readiness and associated
costs,  see  "Management's  Discussion  and Analysis of Financial  Condition and
Results  of  Operations  - Year 2000  Readiness"  on pages 21 and 22 of the 1998
Annual  Report to  Stockholders,  which is  attached  hereto as  Exhibit  13 and
incorporated herein by reference.

Competition

         The Company faces strong  competition  both in attracting  deposits and
making real estate and other loans. Its most direct competition for deposits has
historically come from other savings institutions,  credit unions and commercial
banks located in Virginia and North  Carolina,  including  many large  financial
institutions which have greater financial and marketing  resources  available to
them. In addition, the Company has faced additional significant  competition for
investors' funds from short-term money market securities and other corporate and
government securities.  The ability of the Company to attract and retain savings
deposits depends on its ability to generally provide a rate of return, liquidity
and risk comparable to that offered by competing investment opportunities.

         The Company  experiences  strong  competition for real estate and other
loans principally from other savings  institutions,  commercial banks,  mortgage
banking companies,  insurance  companies and other  institutional  lenders.  The
Company competes for loans principally  through the interest rates and loan fees
it charges and the  efficiency  and  quality of services it provides  borrowers.
Competition may increase as a result of the continuing reduction of restrictions
on the interstate operations of financial institutions.


                                       28
<PAGE>

Employees
         As of December 31, 1998, the Company  employed 108 full-time  employees
and 11 part-time employees.

Regulation of the Company

         General.  The Company is a savings and loan holding  company within the
meaning of the Home Owners' Loan Act ("HOLA").  As such,  the Company is subject
to OTS regulations,  examinations,  supervision and reporting requirements. As a
subsidiary of a savings and loan holding company, the Bank is subject to certain
restrictions in its dealings with the Company and affiliates thereof.

         Activities  Restrictions.  There are generally no  restrictions  on the
activities of a savings and loan holding company which holds only one subsidiary
savings  association.  However, if the Director of the OTS determines that there
is  reasonable  cause to believe  that the  continuation  by a savings  and loan
holding  company of an  activity  constitutes  a serious  risk to the  financial
safety,  soundness or  stability  of its  subsidiary  savings  association,  the
Director may impose such  restrictions as deemed necessary to address such risk,
including  limiting (i) payment of dividends  by the savings  association,  (ii)
transactions  between the savings  association  and its affiliates and (iii) any
activities of the savings  association that might create a serious risk that the
liabilities  of the  holding  company and its  affiliates  may be imposed on the
savings association.  Notwithstanding the above rules as to permissible business
activities  of  unitary  savings  and loan  holding  companies,  if the  savings
association  subsidiary  of such a  holding  company  fails to meet a  qualified
thrift lender ("QTL") test,  then such unitary holding company also shall become
subject to the activities  restrictions  applicable to multiple savings and loan
holding  companies  and,  unless the savings  association  requalifies  as a QTL
within one year  thereafter,  shall  register  as, and  become  subject  to, the
restrictions  applicable  to, a bank holding  company.  See "- Regulation of the
Bank - Qualified Thrift Lender Test."

         Limitations  on  Transactions  with  Affiliates.  Transactions  between
savings  associations  and any affiliate are governed by Sections 23A and 23B of
the Federal Reserve Act. An affiliate of a savings association is any company or
entity which  controls,  is  controlled  by or is under common  control with the
savings association. In a holding company context, the parent holding company of
a  savings  association  (such  as the  Company)  and any  companies  which  are
controlled  by  such  parent  holding  company  are  affiliates  of the  savings
association.  Generally,  Sections 23A and 23B (i) limit the extent to which the
savings  association or its  subsidiaries  may engage in "covered  transactions"
with any one affiliate to an amount equal to 10% of such  association's  capital
stock and surplus,  and contain an aggregate limit on all such transactions with
all  affiliates  to an amount equal to 20% of such capital stock and surplus and
(ii) require that all such  transactions be on terms  substantially the same, or
at least as favorable,  to the  association or subsidiary as those provided to a
non-affiliate.  The term  "covered  transaction"  includes  the making of loans,
purchase  of  assets,  issuance  of a  guarantee  and  similar  other  types  of
transactions   between  a  savings  institution  and  its  subsidiaries  and  an
affiliate.  In addition to the restrictions  imposed by Sections 23A and 23B, no
savings  association  may (i) loan or otherwise  extend  credit to an affiliate,
except for any affiliate which engages only in activities  which are permissible
for bank holding  companies,  or (ii)  purchase or invest in any stocks,  bonds,
debentures, notes or similar obligations of any affiliate, except for affiliates
which are subsidiaries of the savings association.

         In addition,  Sections  22(h) and (g) of the Federal  Reserve Act place
restrictions   on  loans  to  executive   officers,   directors   and  principal
stockholders. Under Section 22(h), loans to a director, an executive officer and
to a  greater  than  10%  stockholder  of a  savings  association,  and  certain
affiliated  interests  of  either,  may not  exceed,  together  with  all  other
outstanding  loans to such person and affiliated  interests,  the  association's


                                       29
<PAGE>

loans  to one  borrower  limit  (generally  equal  to  15% of the  institution's
unimpaired  capital and  surplus).  Section  22(h) also  requires  that loans to
directors,  executive  officers  and  principal  stockholders  be made on  terms
substantially  the same as offered in comparable  transactions  to other persons
unless the loans are made pursuant to a benefit or compensation program that (i)
is widely  available  to  employees  of the  institution  and (ii) does not give
preference  to any  director,  executive  officer or principal  stockholder,  or
certain  affiliated  interests  of either,  over other  employees of the savings
institution. Section 22(h) also requires prior board approval for certain loans.
In  addition,  the  aggregate  amount  of  extensions  of  credit  by a  savings
association to all insiders cannot exceed the association's  unimpaired  capital
and surplus. Furthermore,  Section 22(g) places additional restrictions on loans
to executive officers. At December 31, 1998, the Bank was in compliance with the
above restrictions.

         Restrictions  on  Acquisitions.  Except  under  limited  circumstances,
savings and loan holding companies are prohibited from acquiring,  without prior
approval  of  the  Director  of the  OTS,  (i)  control  of  any  other  savings
association or savings and loan holding company or substantially  all the assets
thereof or (ii) more than 5% of the voting  shares of a savings  association  or
holding  company  thereof  which is not a  subsidiary.  Except  with  the  prior
approval  of the  Director  of the OTS,  no director or officer of a savings and
loan holding  company or person owning or controlling by proxy or otherwise more
than  25%  of  such  company's   stock,  may  acquire  control  of  any  savings
association,  other  than a  subsidiary  savings  association,  or of any  other
savings and loan holding company.

Regulation of the Bank

         General. The OTS has extensive authority over the operations of savings
associations.  As part of this authority,  savings  associations are required to
file periodic  reports with the OTS and are subject to periodic  examinations by
the  OTS  and  the  FDIC.  The  investment  and  lending  authority  of  savings
associations  are  prescribed  by  federal  laws  and  regulations  and they are
prohibited  from  engaging  in any  activities  not  permitted  by such laws and
regulations.  Those  laws  and  regulations  generally  are  applicable  to  all
federally  chartered savings  associations and may also apply to state-chartered
savings associations.  Such regulation and supervision is primarily intended for
the protection of depositors.

         FIRREA  imposed  limitations  on the  aggregate  amount of loans that a
savings association could make to any one borrower,  including related entities.
See "- Lending Activities - General" for a discussion of such limitations.

         The OTS's enforcement authority over all savings associations and their
holding  companies  was  substantially  enhanced  by  FIRREA.  This  enforcement
authority  includes,  among  other  things,  the  ability to assess  civil money
penalties,  to  issue  cease  and  desist  or  removal  orders  and to  initiate
injunctive actions.  In general,  these enforcement actions may be initiated for
violations  of laws and  regulations  and  unsafe or  unsound  practices.  Other
actions or inactions  may provide the basis for  enforcement  action,  including
misleading  or  untimely  reports  filed  with  the  OTS.  FIRREA  significantly
increased the amount of and grounds for civil money penalties.  FIRREA requires,
except under  certain  circumstances,  public  disclosure  of final  enforcement
actions by the OTS.

         Insurance  of  Accounts.  The  deposits  of the Bank are  insured up to
$100,000  per  insured  member (as  defined by law and  regulation)  by the SAIF
administered  by the FDIC and are  backed by the full  faith  and  credit of the
United  States  Government.  As  insurer,  the  FDIC is  authorized  to  conduct
examinations of, and to require reporting by, FDIC-insured institutions. It also


                                       30
<PAGE>

may prohibit any FDIC-insured institution from engaging in any activity the FDIC
determines by regulation or order to pose a serious threat to the FDIC. The FDIC
also  has  the  authority  to  initiate   enforcement  actions  against  savings
associations, after giving the OTS an opportunity to take such action.

         The FDIC may terminate the deposit insurance of any insured  depository
institution,  including  the Bank,  if it  determines  after a hearing  that the
institution has engaged or is engaging in unsafe or unsound practices,  is in an
unsafe  or  unsound  condition  to  continue  operations,  or has  violated  any
applicable law, regulation,  order or any condition imposed by an agreement with
the FDIC. It also may suspend deposit insurance  temporarily  during the hearing
process for the permanent  termination of insurance,  if the  institution has no
tangible  capital.  If insurance of accounts is terminated,  the accounts at the
institution at the time of the termination,  less subsequent withdrawals,  shall
continue to be insured for a period of six months to two years, as determined by
the FDIC. Management is aware of no existing circumstances which could result in
termination of the Bank's deposit insurance.

         Under  FDIC  regulations,  institutions  are  assigned  to one of three
capital groups for insurance premium purposes - "well capitalized,"  "adequately
capitalized"  and  "undercapitalized"  - which are defined in the same manner as
the regulations  establishing the prompt  corrective action system under Section
38 of the Federal  Deposit  Insurance Act ("FDIA"),  as discussed under "-Prompt
Corrective  Action"  below.  These three groups are then divided into  subgroups
which are based on supervisory  evaluations by the institution's primary federal
regulator,  resulting in nine assessment  classifications.  Effective January 1,
1998, assessment rates for SAIF-insured  institutions range (except as described
below) from 0 basis points of insured deposits for well-capitalized institutions
with minor  supervisory  concerns  to 27 basis  points of insured  deposits  for
undercapitalized   institutions  with  substantial   supervisory   concerns.  In
addition,  an additional  assessment  approximating 6.1 basis points is added to
the regular  SAIF-assessment until December 31, 1999 in order to cover Financing
Corporation ("FICO") debt service payments.

         Both  the  SAIF  and the  Bank  Insurance  Fund  ("BIF"),  the  deposit
insurance  fund that covers  most  commercial  bank  deposits,  are  statutorily
required to be  recapitalized  to a ratio of 1.25% of insured reserve  deposits.
The BIF previously  achieved the required  reserve ratio,  and as a result,  the
FDIC reduced the average deposit  insurance premium paid by BIF-insured banks to
a level  substantially  below the average premium paid by savings  institutions.
Banking  legislation  was enacted on September 30, 1996 to eliminate the premium
differential between SAIF-insured institutions and BIF-insured institutions. The
legislation   provided   that   all   insured   depository   institutions   with
SAIF-assessable  deposits as of March 31, 1995 pay a special one-time assessment
to recapitalize the SAIF.  Pursuant to this legislation,  the FDIC promulgated a
rule that established the special assessment  necessary to recapitalize the SAIF
at 65.7 basis points of SAIF-assessable  deposits held by affected  institutions
as of March 31, 1995. However, as a result of the Bank's financial condition, on
November 8, 1996,  the Bank was  notified by the FDIC that its  application  for
exemption had been  approved.  As a result,  the Bank was exempt from paying the
special  one-time  assessment  (which  would  have  amounted  to $1.8  million).
Instead,  the Bank is continuing to pay future  assessments  through 1999 at the
assessment  rate  schedule  in  effect  as of June 30,  1995.  Therefore,  as of
December 31, 1998,  the Bank's annual  assessment  for deposit  insurance was 26
basis  points of insured  deposits as opposed to three  basis  points of insured
deposits (the assessment rate otherwise  charged to "well  capitalized"  savings
institutions such as the Bank).

         Another  component of the SAIF  recapitalization  plan provided for the
merger  of the  SAIF  and  the BIF on  January  1,  1999,  provided  no  insured
depository  institution is a savings association on that date. The merger of the
SAIF and the BIF did not  occur on such  date as there  continue  to be  savings
associations.  Such a merger of the SAIF and the BIF may occur in the  future if
legislation  containing  such a provision is enacted.  If legislation is enacted
which required the Bank to convert to a bank charter, the Company would become a
bank holding company subject to the more restrictive  activity limits imposed on


                                       31
<PAGE>

bank holding companies unless special grandfather provisions are included in the
legislation.  The  Company  does  not  believe  that  its  activities  would  be
materially  affected in the event that it was  required to become a bank holding
company.

         Regulatory  Capital  Requirements.   OTS  capital  regulations  require
savings  institutions to satisfy minimum capital  standards:  risk-based capital
requirements, a leverage requirement and a tangible capital requirement. Savings
institutions  must  meet  each of  these  standards  in order  to be  deemed  in
compliance  with OTS capital  requirements.  In addition,  the OTS may require a
savings institution to maintain capital above the minimum capital levels.

         All savings  institutions  are  required  to meet a minimum  risk-based
capital  requirement of total capital (core capital plus supplementary  capital)
equal to 8% of risk-weighted  assets (which includes the credit risk equivalents
of certain  off-balance  sheet items). In calculating total capital for purposes
of the risk-based requirement, supplementary capital may not exceed 100% of core
capital.  Under the leverage  requirement,  a savings institution is required to
maintain  core capital equal to a minimum of 3% of adjusted  total  assets.  (In
addition,  under the prompt corrective action provisions of the OTS regulations,
all but the most  highly-rated  institutions  must  maintain a minimum  leverage
ratio of 4% in  order  to be  adequately  capitalized.  See " Prompt  Corrective
Action.") A savings institution is also required to maintain tangible capital in
an amount at least equal to 1.5% of its adjusted total assets.

         At December 31, 1998,  the Bank's actual capital ratios and the minimum
requirements under FIRREA were as follows (dollars in thousands):
<TABLE>
<CAPTION>
                                                                             Minimum
                                                   Actual                  Requirement           Excess
                                                   ------                  -----------           ------
     <S>                                     <C>         <C>            <C>        <C>           <C>    
     Tangible capital                        $16,071     6.97%          $3,459     1.5%          $12,612
     Core capital                             16,071     6.97            6,917     3.0             9,154
     Risk-based capital                       17,364    13.09           10,609     8.0             6,755
</TABLE>

         For further information  regarding the Bank's actual capital ratios and
minimum  requirements  under  FDICIA,  see Note 21 of the Notes to  Consolidated
Financial  Statements  on  pages  49  and  50  of  the  1998  Annual  Report  to
Stockholders,  which is attached hereto as Exhibit 13 and incorporated herein by
reference.  At  December  31,  1998,  the  Bank  exceeded  all  of  its  capital
requirements under FDICIA.

         The foregoing  capital  requirements are viewed as minimum standards by
the OTS,  and most  institutions  are expected to maintain  capital  levels well
above the minimum. In addition, the OTS regulations provide that minimum capital
levels higher than those provided in the  regulations  may be established by the
OTS for individual savings  institutions,  upon a determination that the savings
institution's  capital is or may become inadequate in view of its circumstances.
The OTS regulations  provide that higher individual  minimum  regulatory capital
requirements  may be appropriate in  circumstances  where,  among others:  (i) a
savings  institution  has a high  degree of  exposure  to  interest  rate  risk,
prepayment  risk,  credit  risk,  concentration  of credit risk,  certain  risks
arising from nontraditional activities, or similar risks or a high proportion of
off-balance sheet risk, (ii) a savings institution is growing, either internally
or through acquisitions,  at such a rate that supervisory problems are presented
that are not  dealt  with  adequately  by OTS  regulations  and  (iii) a savings
institution may be adversely  affected by activities or condition of its holding
company, affiliates,  subsidiaries or other persons or savings institutions with
which it has significant business relationships.  The Bank is not subject to any
such individual minimum regulatory capital requirement.



                                       32
<PAGE>

         In March 1999, the federal banking  agencies  amended their  risk-based
and leverage capital standards to make uniform their regulations. In particular,
the agencies  made  risk-based  capital  treatments  for  construction  loans on
presold  residential  properties,  real estate loans  secured by junior liens on
1-to-4 family residential properties, and investments in mutual funds consistent
among the  agencies,  and  simplified  and made  uniform  the  agencies'  Tier 1
leverage capital standards.  The most highly-rated  institutions must maintain a
minimum  Tier 1 leverage  ratio of 3%, with all other  institutions  required to
maintain  a minimum  leverage  ratio of 4%. The OTS  regulations  now state that
higher-than-minimum  capital  levels  may be  required  if  warranted,  and that
institutions   should  maintain  capital  levels   consistent  with  their  risk
exposures.

         Prompt Corrective Action. Under Section 38 of the FDIA, as added by the
FDICIA,  each federal banking agency is required to implement a system of prompt
corrective  action for  institutions  which it  regulates.  The federal  banking
agencies,  including  the OTS,  adopted  substantially  similar  regulations  to
implement  Section 38 of the FDIA,  effective as of December 19, 1992. Under the
regulations,  an  institution is deemed to be (i) "well  capitalized"  if it has
total risk-based capital of 10.0% or more, has a Tier I risk-based capital ratio
of 6.0% or more, has a Tier I leverage  capital ratio of 5.0% or more and is not
subject to any order or final capital  directive to meet and maintain a specific
capital level for any capital measure, (ii) "adequately capitalized" if it has a
total  risk-based  capital  ratio of 8.0% or more, a Tier I  risk-based  capital
ratio of 4.0% or more and a Tier I leverage  capital ratio of 4.0% or more (3.0%
under  certain  circumstances)  and  does  not  meet  the  definition  of  "well
capitalized,"  (iii)  "undercapitalized"  if it has a total  risk-based  capital
ratio that is less than 8.0%,  a Tier I  risk-based  capital  ratio that is less
than 4.0% or a Tier I leverage  capital ratio that is less than 4.0% (3.0% under
certain circumstances),  (iv) "significantly undercapitalized" if it has a total
risk-based  capital  ratio that is less than 6.0%, a Tier I  risk-based  capital
ratio  that is less than 3.0% or a Tier I  leverage  capital  ratio that is less
than 3.0% and does not meet the definition of "critically undercapitalized," and
(v) "critically  undercapitalized" if it has a ratio of tangible equity to total
assets  that is  equal  to or less  than  2.0%.  Section  38 of the FDIA and the
regulations  promulgated  thereunder  also specify  circumstances  under which a
federal  banking  agency  may  reclassify  a  well  capitalized  institution  as
adequately capitalized and may require an adequately capitalized  institution or
an undercapitalized institution to comply with supervisory actions as if it were
in the  next  lower  category  (except  that  the  FDIC  may  not  reclassify  a
significantly  undercapitalized institution as critically undercapitalized).  At
December 31, 1998,  the Bank was  considered  a "well  capitalized"  institution
under the prompt correction action provisions of FDIA.

         Liquidity  Requirements.  All  savings  associations  are  required  to
maintain an average daily balance of liquid assets (including cash, certain time
deposits  and  savings  accounts,   bankers'  acceptances,   certain  government
obligations and certain other  investments) equal to a certain percentage of the
sum of its  average  daily  balance of net  withdrawable  deposit  accounts  and
borrowings payable in one year or less. The liquidity  requirement may vary from
time to time (between 4% and 10%) depending upon economic conditions and savings
flows of all savings  associations.  At the present time,  the required  minimum
liquid asset ratio is 4%. The Bank has  consistently  exceeded  such  regulatory
liquidity  requirement  and,  at December  31,  1998,  had a liquidity  ratio of
12.74%.

         Qualified Thrift Lender Test. All savings  associations are required to
meet a QTL test set forth in Section  10(m) of HOLA and  regulations  of the OTS
thereunder in order to avoid certain restrictions on their operations. A savings
association  that  does  not  meet  the QTL  test  set  forth  in the  HOLA  and
implementing  regulations  must either  convert to a bank charter or comply with
the following restrictions on its operations: (i) the association may not engage
in any new activity or make any new investment,  directly or indirectly,  unless
such  activity  or  investment  is  permissible  for a national  bank,  (ii) the


                                       33
<PAGE>

branching  powers of the association  shall be restricted to those of a national
bank,  (iii) the  association  shall not be eligible to obtain any advances from
its FHLB and (iv) payment of dividends  by the  association  shall be subject to
the rules regarding payment of dividends by a national bank. Upon the expiration
of three years from the date the  association  ceases to be a QTL, it must cease
any activity and not retain any investment not  permissible  for a national bank
and  immediately  repay any  outstanding  FHLB  advances  (subject to safety and
soundness considerations).

         Under applicable  regulations,  any savings institution is a QTL if (i)
it  qualifies  as  a  domestic  building  and  loan  association  under  Section
7701(a)(19)  of the Code  (which  generally  requires  that at least  60% of the
institution's assets constitute  housing-related and other qualifying assets) or
(ii) at least 65% of the institution's  "portfolio  assets" (as defined) consist
of certain housing and consumer-related  assets on a monthly average basis in at
least  nine  out of every 12  months.  At  December  31,  1998,  the Bank was in
compliance with the QTL test.

         Restrictions on Capital  Distributions.  OTS regulations govern capital
distributions  by savings  associations,  which  include cash  dividends,  stock
redemptions  or  repurchases,  cash-out  mergers,  interest  payments on certain
convertible  debt and other  transactions  charged to the  capital  account of a
savings association to make capital distributions.

         In January 1999, the OTS amended its capital distribution regulation to
bring such  regulations  into greater  conformity with the other bank regulatory
agencies.  Under  the  regulation,  certain  savings  associations  would not be
required to file with the OTS. Specifically,  savings associations that would be
well capitalized  following a capital  distribution  would not be subject to any
requirement  for notice or  application  unless the total  amount of all capital
distributions,  including any proposed capital distribution,  for the applicable
calendar  year would  exceed an amount  equal to the savings  association's  net
income for that year to date plus the savings association's  retained net income
for the  preceding  two years.  Because the Bank is a subsidiary of the Company,
the regulation,  however, would require the Bank to provide notice to the OTS of
its intent to make a capital  distribution,  unless an  application is otherwise
required.

         Federal  Home  Loan  Bank  System.  The Bank is a member of the FHLB of
Atlanta,  which is one of 12 regional FHLBs that  administers the home financing
credit  function  of  savings  associations.  Each FHLB  serves as a reserve  or
central bank for its members within its assigned region.  It is funded primarily
from  proceeds  derived from the sale of  consolidated  obligations  of the FHLB
System.  It makes loans to members (i.e.,  advances) in accordance with policies
and procedures established by the Board of Directors of the FHLB.

         As a member, the Bank is required to purchase and maintain stock in the
FHLB in an  amount  equal  to at least 1% of its  aggregate  unpaid  residential
mortgage loans, home purchase contracts or similar  obligations at the beginning
of each year.  At December  31,  1998,  the Bank had $1.5 million in FHLB stock,
which was in compliance with this requirement.

         Federal Reserve System. The FRB requires all depository institutions to
maintain  reserves against their transaction  accounts  (primarily NOW and Super
NOW checking accounts) and non-personal time deposits. At December 31, 1998, the
Bank was in compliance with applicable  requirements.  However, because required
reserves must be  maintained in the form of vault cash or a  noninterest-bearing
account at a Federal Reserve Bank, the effect of this reserve  requirement is to
reduce an institution's earning assets.

         Safety and Soundness.  Effective  August 9, 1995,  the federal  banking
regulatory  agencies jointly  implemented  Interagency  Guidelines  Establishing
Standards for Safety and  Soundness  ("Guidelines")  for all insured  depository
institutions  relating to internal  controls,  information  systems and internal
audit  systems,  loan  documentation,  credit  underwriting,  interest rate risk
exposure,  asset  growth,  compensation,   fees  and  benefits,  and  employment
contracts and other compensation arrangements of executive officers,  employees,
directors and principal  stockholders of insured  depository  institutions  that


                                       34
<PAGE>

would prohibit  compensation and benefits and arrangements that are excessive or
that could lead to a material  financial loss for the  institution.  The federal
banking  regulatory  agencies also adopted asset quality and earnings  standards
within the Guidelines,  which became effective  October 1, 1996. The Interagency
Guidelines Establishing Year 2000 Standards for Safety and Soundness ("Year 2000
Guidelines")  were  implemented  in 1998  and set  forth  safety  and  soundness
standards  to  ensure  that  insured  depository  institutions  will  be able to
successfully  continue  business  operating after January 1, 2000. If an insured
depository  institution  fails  to  meet  any of  its  prescribed  standards  as
described above, it may be required to submit to the appropriate federal banking
agency a  compliance  plan  specifying  the steps that will be taken to cure the
deficiency  and  the  time  within  which  these  steps  will  be  taken.  If an
institution  fails to submit an acceptable  plan or fails to implement the plan,
the  appropriate  federal banking agency will require the institution or holding
company to correct the deficiency and until corrected,  may impose  restrictions
on the  institution  or  holding  company,  including  any  of the  restrictions
applicable under the prompt  corrective action provisions of FDICIA. At December
31,  1998,  the Bank was in  compliance  with the  Guidelines  and the Year 2000
Guidelines.

Taxation

         Federal Taxation. The Company and its subsidiaries are subject to those
rules of federal income taxation generally  applicable to corporations under the
Code.  The  Company and its  principal  subsidiary,  the Bank,  as members of an
affiliated group of corporations within the meaning of Section 1504 of the Code,
file a  consolidated  federal  income  tax  return,  which  has  the  effect  of
eliminating or deferring the tax  consequences of intercompany  transactions and
distributions,  including dividends,  in the computation of consolidated taxable
income.

         In addition to regular  corporate income tax,  corporations are subject
to an  alternative  minimum tax which  generally is equal to 20% of  alternative
minimum  taxable  income  (taxable  income,  increased by certain tax preference
items and  determined  with  adjustments  to certain  regular  tax  items).  The
adjustments  which  are  generally  applicable  include  an  amount  equal  to a
percentage  of the amount by which a financial  institution's  adjusted  current
earnings  (generally  alternative minimum taxable income computed without regard
to this  adjustment  and prior to reduction  for  alternative  tax net operating
losses)  exceeds its  alternative  minimum taxable income without regard to this
adjustment. Alternative minimum tax paid can be credited against regular tax due
in later years. See Note 14 of the Notes to Consolidated Financial Statements on
pages 43 and 44 of the 1998  Annual  Report to  Stockholders,  which is attached
hereto as Exhibit 13 and incorporated herein by reference.

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

         Because  consolidated  or  combined  income tax returns are not allowed
under North Carolina law, the Bank and its subsidiaries that conduct business in
North Carolina are separately subject to an annual corporate income tax of 7.75%
of their federal  taxable income as computed under the Code,  subject to certain
prescribed adjustments.  In addition to the state corporate income tax, the Bank
and its  subsidiaries  are subject to an annual state  franchise  tax,  which is
imposed at a rate of .15% applied to the greater of the respective  entity's (i)
capital stock,  surplus,  and undivided  profits,  (ii)  investments in tangible
property in North  Carolina or (iii)  appraised  valuation  of property in North
Carolina.



                                       35
<PAGE>

         Furthermore,  the  Company is  separately  subject  to an annual  state
franchise tax in Delaware.


Item 2.           Properties

         The following table sets forth  information  with respect to offices of
the Company and its subsidiaries as of December 31, 1998.
<TABLE>
<CAPTION>
                                                       Lease           Date           Total      Net Book
                                   Owned/         Expiration Date    Acquired/       Office      Value at
Location                           Leased        Including Options    Leased       Square Ft.(1) 12/31/98 (2)
- --------                           ------        -----------------    ------     --------------  ----------
<S>                                <C>                 <C>              <C>           <C>       <C>      
The Company
Executive Office:
The Koger Center                   Leased              01/31/02         10/96         7,328     $  20,772
Building 9, Suite 200
Norfolk, VA  23502

The Bank
Main Office:
400 W. Ehringhaus Street            Owned                  -            11/78         3,805       189,805
Elizabeth City, NC  27906

Branch Offices:
520 South Main Street               Owned                 -             05/86         6,517       670,855
Emporia, VA  23847

1401 Gaskins Road                  Owned (3)              -             09/98         6,782       663,374
Richmond, VA  23233

2825 Godwin Boulevard              Owned (4)              -             04/98         3,245       762,819
Suffolk, VA  23434

Essex First
The Koger Center                   Leased             01/31/02          10/96         5,554             -
Building 9, Suite 200
Norfolk, VA  23502

1401 Gaskins Road               Leased (3), (5)           -             09/98         3,078             -
Richmond, VA  23233

2430 Southland Drive, 3rd Floor    Leased             05/31/99          06/93         2,000             -
Chester, VA  23831

400 W. Ehringhaus Street          Leased (5)               -            07/94           750             -
Elizabeth City, NC  27906

Essex Home
2420 Virginia Beach Blvd.          Leased             12/31/01          12/91        11,950         5,770
Virginia Beach, VA  23454
</TABLE>

(1)  Total office square feet excludes leased common area.
(2)  Consists of the net book value of land and buildings if owned, or leasehold
     improvements if leased.
(3)  In   September   1998,   the   Bank   completed   the   purchase   of  this
     previously-leased facility (since May 1995).
(4)  The Bank's Suffolk,  Virginia branch was relocated from a facility that had
     been leased since September 1995 to a newly-constructed,  Bank-owned branch
     in April 1998.
(5)  Leased from the Bank.

         The Bank has  acquired  land  with a  carrying  value  of  $146,516  at
December 31, 1998 for the construction of a new branch in Ashland, Virginia. The
Bank anticipates completion of construction in September 1999.


                                       36
<PAGE>

Item 3.           Legal Proceedings

         The  Company  and  its  subsidiaries  are  involved  in  routine  legal
proceedings  occurring in the ordinary course of business which in the aggregate
are believed by management  to be  immaterial to the financial  condition of the
Company.


Item 4.           Submission of Matters to a Vote of Security Holders

         No matters were submitted to a vote of the  stockholders of the Company
through the solicitation of proxies, or otherwise,  during the fourth quarter of
the year ended December 31, 1998.


                                     PART II


Item 5.           Market for Registrant's Common Equity and Related Stockholder 
                  Matters

         The Common Stock is currently  traded on the  American  Stock  Exchange
("AMEX")  under the symbol  "ESX." The  information  contained on page 54 of the
1998 Annual  Report to  Stockholders,  which is  attached  hereto as Exhibit 13,
under  the  caption  "Stock  Price   Information,"  is  incorporated  herein  by
reference.  As a company  listed on the AMEX, the Company is subject to the AMEX
rules regarding  continued  listing,  and does not fully satisfy those continued
listing guidelines.  Accordingly,  there can be no assurance that the listing of
the Common Stock on the AMEX will be  continued.  In this regard,  however,  the
Company  believes that its recently  improved  operating  results will favorably
impact the AMEX's evaluation.

         As of March 31,  1999,  there  were  1,060,642  shares of Common  Stock
outstanding,  which  were held by  approximately  2,000  persons.  The number of
persons  holding  shares of Common  Stock  reflects an estimate of the number of
persons or entities  holding  their stock in nominee or  "street"  name  through
various brokerage firms or other entities.

Dividends

         Neither the Company nor its predecessor (the  Partnership) has declared
any capital distributions since the fourth quarter of 1991. The Company does not
anticipate  the  payment of  dividends  on the Common  Stock in the  foreseeable
future.

         The Company's  ability to pay dividends on the Common Stock will depend
primarily on the receipt of dividends  from the Bank.  While the Company and the
Bank are not operating  under any supervisory  agreements,  the Bank must seek a
letter of  nonobjection  from the OTS prior to making  dividend  payments to the
Company.

         In connection with the Home  Acquisition,  the Company issued 2,250,000
shares of nonvoting perpetual  preferred stock with an aggregate  redemption and
liquidation  value of $15.0 million in exchange for all of the outstanding stock
of Home Bancorp. The preferred stock is redeemable at the option of the Company.
The  2,125,000  shares of Series B  preferred  stock  bear a  cumulative  annual
dividend  rate of 9.5% (based on  redemption  value) and the  125,000  shares of
Series C preferred  stock bear a cumulative  annual dividend rate of 8.0% (based
on  redemption  value).  The  Series C  preferred  stock is  senior  to Series B
preferred stock with respect to the payment of dividends, and the holders of the


                                       37
<PAGE>

Series C preferred stock may, in their discretion, from time to time in whole or
in part,  elect to convert  such shares of Series C preferred  stock into a like
amount of Series B preferred stock. At December 31, 1998,  dividends and accrued
interest  thereon in arrears on the Series B and Series C  preferred  stock were
$4,997,493 and $242,613, respectively.

         Also in connection with the Home Acquisition,  the stockholders of Home
Bancorp  received  warrants to purchase  7,949,000  shares of Common  Stock at a
price of $0.9375 per share,  which was the price of the Common  Stock as of June
30, 1995. The warrants became  exercisable  beginning in September 1998 and will
expire in September 2005.


Item 6.           Selected Financial Data

         The selected financial data for the five years ended December 31, 1998,
which  appears  on page 4 of the 1998  Annual  Report to  Stockholders  attached
hereto as Exhibit  13, is  incorporated  by  reference  in this Form 10-K Annual
Report.


Item 7.           Management's Discussion and Analysis of Financial Condition 
                  and Results of Operations

         The  information  contained  on pages 5 through  23 of the 1998  Annual
Report to  Stockholders,  which is  attached  hereto as  Exhibit  13,  under the
caption "Management's Discussion and Analysis of Financial Condition and Results
of Operations" is incorporated herein by reference.


Item 7A. Quantitative and Qualitative Disclosures About Market Risk

         The  information  contained  on pages 16 through 19 of the 1998  Annual
Report to  Stockholders,  which is  attached  hereto as  Exhibit  13,  under the
caption "Market Risk Management" is incorporated herein by reference.


Item 8.           Financial Statements and Supplementary Data

         The consolidated  balance sheets of the Company as of December 31, 1998
and 1997 and the related  consolidated  statements of operations,  shareholders'
equity  and cash  flows for each of the  years in the  three-year  period  ended
December  31,  1998,  along with the  related  notes to  consolidated  financial
statements   and  the   report  of   PricewaterhouseCoopers   LLP,   independent
accountants,  are  incorporated  herein by reference from pages 24 through 53 of
the Company's 1998 Annual Report to  Stockholders,  which is attached  hereto as
Exhibit 13.


Item 9.           Changes in and Disagreements with Accountants on Accounting 
                  and Financial Disclosure

         Not applicable.



                                       38
<PAGE>


                                    PART III


Item 10. Directors and Executive Officers of the Registrant

         Information  regarding  the directors of the Company is included in the
Company's  Proxy  Statement  for the Annual  Meeting to be held on May 27,  1999
under the heading  "Information  with Respect to Continuing  Directors," and the
information included therein is incorporated herein by reference.

         Set forth below is information  with respect to the executive  officers
of the  Company  and its  subsidiaries  who do not  serve  as  directors  of the
Company.
<TABLE>
<CAPTION>
             Name                   Age                              Title
             ----                   ---                              -----
   <S>                              <C>           <C>
   Earl C. McPherson                45            President of Essex First and Executive
                                                  Vice President of Loan Production and
                                                  Secondary Marketing of the Bank

   Roy H. Rechkemmer, Jr.           36            Senior Vice President of Finance and Treasurer
                                                  of the Company and the Bank

   Mary-Jo Rawson                   45            Vice President and Chief Accounting
                                                  Officer of the Company and the Bank
</TABLE>

         Earl C. McPherson. Mr. McPherson presently serves as President of Essex
First and as Executive Vice President of Loan Production and Secondary Marketing
of the Bank. Mr.  McPherson  served as director,  President and Chief  Executive
Officer of Essex First  Mortgage  Corporation  until its merger with the Bank on
December 31, 1998. Mr.  McPherson  served as President of Essex  Industrial Loan
Association/Virginia Beach from January 1992 through May 1992. From January 1990
through December 1991, Mr.  McPherson  served as President of Mortgage  Centers,
Inc.  ("MCI").  Prior to his  employment  with  MCI,  Mr.  McPherson  served  as
Divisional,  Regional,  and Training  Director for  Security  Pacific  Financial
Services,  Inc.  Mr.  McPherson  has a Bachelor of Arts from the  University  of
Richmond.   Mr.  McPherson  also  attended  the  American   Financial   Services
Association  Management  program at the  University of North  Carolina at Chapel
Hill.

         Roy H. Rechkemmer,  Jr. Mr. Rechkemmer  presently serves as Senior Vice
President of Finance and Treasurer of the Company and the Bank.  Mr.  Rechkemmer
also serves as chairman of the Bank's Asset and Liability Management  Committee,
manager of the  Bank's  investment  portfolio  and  administrator  of the Bank's
branches.  Mr. Rechkemmer  received a Bachelor of Science Degree in Finance from
the  University  of  Wisconsin-La  Crosse in 1985 and is a  Chartered  Financial
Analyst. He has been employed by the Bank and subsidiaries since 1987.

         Mary-Jo Rawson. Ms. Rawson presently serves as Vice President and Chief
Accounting Officer of the Company and the Bank. Prior to her employment with the
Company,   Ms.  Rawson  served  in  various   accounting  officer  positions  at
NationsBank Corporation and its predecessor institution C&S/Sovran. Ms. Rawson's
primary responsibilities emphasized regulatory reporting and accounting policies
and  procedures.  At the time of her departure  from  NationsBank  in 1992,  Ms.
Rawson was a Senior Vice President and the controller of the Bankcard  Division.
Ms. Rawson received a Bachelor of Science Degree in Business Administration from
Old Dominion University in 1976.

         Information  regarding  compliance with Section 16(a) of the Securities
Exchange Act is included in the Company's Proxy Statement for the Annual Meeting


                                       39
<PAGE>

to be held on May 27, 1999 under the heading  "Compliance  with Section 16(a) of
the Exchange Act," and the information  included therein is incorporated  herein
by reference.


Item 11. Executive Compensation

         Information regarding  compensation of executive officers and directors
is  incorporated  herein by reference to the Company's  Proxy  Statement for the
Annual  Meeting to be held on May 27, 1999 under the headings  "Directors  Fees"
and "Executive Compensation."


Item 12. Security Ownership of Certain Beneficial Owners and Management

         Information  regarding  security ownership of certain beneficial owners
and  management  is included in the  Company's  Proxy  Statement  for the Annual
Meeting to be held on May 27, 1999 under the headings  "Securities  Ownership of
Certain   Beneficial   Owners"  and  "Information  with  Respect  to  Continuing
Directors,"  and the  information  included  therein is  incorporated  herein by
reference.


Item 13. Certain Relationships and Related Transactions

         Information regarding certain relationships and related transactions is
included in the Company's  Proxy  Statement for the Annual Meeting to be held on
May 27, 1999 under the heading  "Transactions with Certain Related Persons," and
the information included therein is incorporated herein by reference.

                                       40
<PAGE>

                                     PART IV


Item 14.         Exhibits, Financial Statement Schedules and Reports on Form 8-K
<TABLE>
(a)              1.     Financial Statements:
<CAPTION>
                                                                                              Page in
                                                                                              Annual
                                                                                              Report*
                                                                                              -------
                  The  following  documents  are  filed as part of this report:
<S> <C>
                  Report of Independent Accountants  ...............................             24

                  Consolidated Balance Sheets at December 31, 1998
                     and 1997.........................................................           25

                  Consolidated Statements of Operations for the three
                     years ended December 31, 1998....................................           27

                  Consolidated Statements of Shareholders' Equity for
                     the three years ended December 31, 1998..........................           29

                  Consolidated Statements of Cash Flows for the three
                     years ended December 31, 1998....................................           30

                  Notes to Consolidated Financial Statements..........................           33
</TABLE>
                  *Incorporated  by reference  from the  indicated  pages of the
                   1998 Annual Report to Stockholders.

                  The  financial  statements,  together with the report
                  thereon of PricewaterhouseCoopers  LLP dated February
                  19,  1999,  appearing  on pages 24  through 53 of the
                  accompanying  1998 Annual Report to Stockholders  are
                  incorporated  by  reference  in this Form 10-K Annual
                  Report.  With  the  exception  of the  aforementioned
                  information and the information incorporated in Items
                  1,  6,  7,  7A and  8,  the  1998  Annual  Report  to
                  Stockholders  is not to be  deemed  filed  as part of
                  this Form 10-K Annual Report.

                  2.     Financial Statement Schedules:

                   All  schedules  are omitted  because they are not required or
                   are not  applicable or the required  information  is shown in
                   the consolidated financial statements or notes thereto.


                                       41
<PAGE>


*    Not filed herewith. In accordance with Rule 12b-32 of the General Rules and
     Regulations under the Securities Exchange Act of 1934, reference is made to
     the document previously filed with the Commission.


                  3.     Exhibits:

                   The following  exhibits are either filed as part of this Part
                   IV or are incorporated herein by reference:

        Exhibit No. Description
        ----------- -----------

          3.1*      Certificate of Incorporation  of Essex Bancorp,  Inc., dated
                    June 21, 1994. Filed as Exhibit 3.1 to the Registrant's Form
                    S-4 Registration  Statement under the Securities Act of 1933
                    as filed on August 15, 1994.

          3.2*      Certificate  of  Amendment  of Essex  Bancorp,  Inc.,  dated
                    August 10,  1994.  Filed as Exhibit 3.2 to the  Registrant's
                    Form S-4 Registration  Statement under the Securities Act of
                    1933 as filed on August 15, 1994.

          3.3       Certificate of Amendment to the Certificate of Incorporation
                    of Essex Bancorp,  Inc., dated November 5, 1998. Filed as an
                    exhibit to this report.

          3.4*      Bylaws of Essex  Bancorp,  Inc.,  effective  July 25,  1994.
                    Filed  as  Exhibit   3.3  to  the   Registrant's   Form  S-4
                    Registration  Statement  under the Securities Act of 1933 as
                    filed on August 15, 1994.

          4.1*      Certificate of  Designation of the Series A Preferred  Stock
                    of  Essex  Bancorp,   Inc.  Filed  as  Exhibit  4.1  to  the
                    Registrant's  Annual  Report on Form 10-K for the year ended
                    December 31, 1995.

          4.2*      Certificate   of   Designations   of  Cumulative   Perpetual
                    Preferred  Stock,  Series B of Essex Bancorp,  Inc. Filed as
                    Exhibit  4.1 to the  Registrant's  Quarterly  Report on Form
                    10-Q for the quarter ended September 30, 1995.

          4.3*      Certificate   of   Designations   of  Cumulative   Perpetual
                    Preferred  Stock,  Series C of Essex Bancorp,  Inc. Filed as
                    Exhibit  4.2 to the  Registrant's  Quarterly  Report on Form
                    10-Q for the quarter ended September 30, 1995.

          4.4*      Form of Common Stock Purchase Warrant Certificate.  Filed as
                    Exhibit  4.3 to the  Registrant's  Quarterly  Report on Form
                    10-Q for the quarter ended September 30, 1995.

          4.5*      Specimen  Common Stock  Certificate of Essex  Bancorp,  Inc.
                    Filed  as  Exhibit  4.1  to the  Registrant's  Pre-Effective
                    Amendment No. 1 to Form S-4 Registration Statement under the
                    Securities Act of 1933, as filed on October 12, 1994.

*    Not filed herewith. In accordance with Rule 12b-32 of the General Rules and
     Regulations under the Securities Exchange Act of 1934, reference is made to
     the document previously filed with the Commission.


                                       42
<PAGE>




          4.6*      Specimen   Series   B  9.5%   Cumulative   Preferred   Stock
                    Certificate of Essex  Bancorp,  Inc. Filed as Exhibit 4.6 to
                    the  Registrant's  Annual  Report  on Form 10-K for the year
                    ended December 31, 1995.

          4.7*      Specimen Series C 8% Cumulative  Preferred Stock Certificate
                    of  Essex  Bancorp,   Inc.  Filed  as  Exhibit  4.7  to  the
                    Registrant's  Annual  Report on Form 10-K for the year ended
                    December 31, 1995.

          10.1*     Essex Savings Bank, F.S.B. Supplemental Executive Retirement
                    Plan dated  August 26,  1993.  Filed as exhibit  10.1 to the
                    Registrant's  Annual  Report on Form 10-K for the year ended
                    December 31, 1997.

          10.2*     First   Amendment  to  the  Essex   Savings   Bank,   F.S.B.
                    Supplemental  Executive  Retirement Plan dated June 5, 1997.
                    Filed as exhibit 10.2 to the  Registrant's  Annual Report on
                    Form 10-K for the year ended December 31, 1997.

          10.3*     Second   Amendment  to  the  Essex  Savings   Bank,   F.S.B.
                    Supplemental  Executive  Retirement  Plan dated  November 1,
                    1997.  Filed  as  exhibit  10.3 to the  Registrant's  Annual
                    Report on Form 10-K for the year ended December 31, 1997.

          10.4      Third   Amendment  to  the  Essex   Savings   Bank,   F.S.B.
                    Supplemental  Executive  Retirement  Plan dated  December 1,
                    1998. Filed as an exhibit to this report.

          10.5*     Fannie Mae/Freddie  Mac/Private  Investor Mortgage Servicing
                    Purchase and Sale  Agreement by and between  Essex  Mortgage
                    Corporation and Chase Home Mortgage  Corporation  dated June
                    8, 1993. Filed as Exhibit 10.19 to Essex Financial Partners,
                    L.P.'s Annual Report on the Second Amended and Restated Form
                    10-K for the year ended December 31, 1992.

          10.6*     Essex  Bancorp,  Inc.  Non-Employee  Directors  Stock Option
                    Plan. Filed as Exhibit 10.18 to the  Registrant's  Form 10-K
                    for the year ended December 31, 1994.

          10.7*     First  Amendment  to the Essex  Bancorp,  Inc.  Non-Employee
                    Directors  Stock Option Plan dated July 29,  1995.  Filed as
                    Exhibit 10.6 to the Registrant's  Annual Report on Form 10-K
                    for the year ended December 31, 1995.

          10.8*     Essex  Bancorp,  Inc.  Stock Option  Plan.  Filed as Exhibit
                    10.19 to the  Registrant's  Form  10-K  for the  year  ended
                    December 31, 1994.

*    Not filed herewith. In accordance with Rule 12b-32 of the General Rules and
     Regulations under the Securities Exchange Act of 1934, reference is made to
     the document previously filed with the Commission.


                                       43
<PAGE>

          10.9*     First Amendment to the Essex Bancorp, Inc. Stock Option Plan
                    dated as of June 29,  1995.  Filed  as  Exhibit  10.8 to the
                    Registrant's  Annual  Report on Form 10-K for the year ended
                    December 31, 1995.

          10.10*    Second  Amendment to the Essex  Bancorp,  Inc.  Stock Option
                    Plan dated as of May 23, 1996.  Filed as Exhibit 10.6 to the
                    Registrant's  Annual  Report on Form 10-K for the year ended
                    December 31, 1996.

          10.11*    Essex Bancorp,  Inc.  Employee Stock Purchase Plan. Filed as
                    Exhibit  10.20 to the  Registrant's  Form  10-K for the year
                    ended December 31, 1994.

          10.12*    First  Amendment to the Essex Bancorp,  Inc.  Employee Stock
                    Purchase  Plan dated as of June 29,  1995.  Filed as Exhibit
                    10.10 to the Registrant's Annual Report on Form 10-K for the
                    year ended December 31, 1995.

          10.13     Second Amendment to the Essex Bancorp,  Inc.  Employee Stock
                    Purchase  Plan  dated as of  October  1,  1998.  Filed as an
                    exhibit to this report.

          10.14*    Restated Employment Agreement dated as of January 1, 1998 by
                    and among Essex Bancorp,  Inc., Essex Savings Bank,  F.S.B.,
                    Essex  Mortgage  Corporation  and  Gene D.  Ross.  Filed  as
                    exhibit 10.12 to the Registrant's Annual Report on Form 10-K
                    for the year ended December 31, 1997.

          10.15     First Amendment to the Restated Executive Services Agreement
                    dated as of  January  1,  1998 by and among  Essex  Bancorp,
                    Inc., Essex Savings Bank, F.S.B., Essex Mortgage Corporation
                    and Gene D. Ross. Filed as an exhibit to this report.

          10.16     Change in Control  Agreement  dated as of January 1, 1998 by
                    and among Essex Bancorp,  Inc. and Gene D. Ross. Filed as an
                    exhibit to this report.

          10.17*    Restated Executive Services Agreement dated as of January 1,
                    1998 by and among Essex  Savings Bank,  F.S.B.,  Essex First
                    Mortgage Corporation and Earl C. McPherson. Filed as exhibit
                    10.13 to the Registrant's Annual Report on Form 10-K for the
                    year ended December 31, 1997.

*    Not filed herewith. In accordance with Rule 12b-32 of the General Rules and
     Regulations under the Securities Exchange Act of 1934, reference is made to
     the document previously filed with the Commission.


                                       44
<PAGE>

          10.18     First Amendment to the Restated Executive Services Agreement
                    dated as of January 1, 1998 by and among Essex Savings Bank,
                    F.S.B.,   Essex  First  Mortgage  Corporation  and  Earl  C.
                    McPherson. Filed as an exhibit to this report.

          10.19     Second   Amendment  to  the  Restated   Executive   Services
                    Agreement  dated as of  January  1, 1999 by and among  Essex
                    Savings Bank, F.S.B.,  Essex First Mortgage  Corporation and
                    Earl C. McPherson. Filed as an exhibit to this report.

          10.20     Change in Control  Agreement  dated as of January 1, 1998 by
                    and among Essex Bancorp,  Inc. and Earl C. McPherson.  Filed
                    as an exhibit to this report.

          10.21     First  Amendment to Change in Control  Agreement dated as of
                    January 1, 1999 by and among Essex Bancorp, Inc. and Earl C.
                    McPherson. Filed as an exhibit to this report.

          10.22     Subservicing Agreement between Essex Home Mortgage Servicing
                    Corporation and Continental  Capital Corp. dated as of April
                    15, 1998. Filed as an exhibit to this report.

          13        The 1998 Annual  Report is attached as Exhibit 13.  Portions
                    of the 1997 Annual Report are incorporated by reference into
                    this Form 10-K.

          21        Subsidiaries of the Registrant.  Filed as an exhibit to this
                    report.

          27        Financial Data Schedule.

*    Not filed herewith. In accordance with Rule 12b-32 of the General Rules and
     Regulations under the Securities Exchange Act of 1934, reference is made to
     the document previously filed with the Commission.


                                       45
<PAGE>

(b)               Reports on Form 8-K Filed in the Fourth Quarter of 1998

                  Not applicable.

(c)               Exhibits

                  See Exhibit Index contained herein.

(d)               Financial   Statements   Excluded   from  Annual   Report  to
                  Shareholders Pursuant to Rule 14a3(b)

                  Not applicable.









                              [intentionally blank]


                                       46
<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.

                                            Essex Bancorp, Inc.


                                            By:   /s/ Gene D. Ross          
                                                  -----------------------
                                                  Gene D. Ross
                                                  Chairman, President,
                                                  and Chief Executive
                                                  Officer

                                                     March 30, 1999 
                                                     -------------- 
                                                         (Date)

         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.


By: /s/ Gene D. Ross                                              March 30, 1999
   -------------------------                                      --------------
       Gene D. Ross                                                    (Date)
       Chairman, President, Chief
       Executive Officer and
       Principal Financial Officer


By: /s/ Mary-Jo Rawson                                            March 30, 1999
   -------------------------                                      --------------
       Mary-Jo Rawson                                                  (Date)
       Chief Accounting Officer


By: /s/ Robert G. Hecht                                           March 30, 1999
   -------------------------                                      --------------
       Robert G. Hecht                                                 (Date)
       Director


By: /s/ Roscoe D. Lacy, Jr.                                       March 30, 1999
   -------------------------                                      --------------
       Roscoe D. Lacy, Jr.                                             (Date)
       Director


By: /s/ Harry F. Radcliffe                                        March 30, 1999
   -------------------------                                      --------------
       Harry F. Radcliffe                                              (Date)
       Director


                                       47
<PAGE>

                                  Exhibit Index

                         Exhibit No.             Description

          3.1*      Certificate of Incorporation  of Essex Bancorp,  Inc., dated
                    June 21, 1994.

          3.2*      Certificate  of  Amendment  of Essex  Bancorp,  Inc.,  dated
                    August 10, 1994.

          3.3       Certificate of Amendment to the Certificate of Incorporation
                    of Essex Bancorp, Inc., dated November 5, 1998.

          3.4*      Bylaws of Essex Bancorp, Inc., effective July 25, 1994.

          4.1*      Certificate of  Designation of the Series A Preferred  Stock
                    of Essex Bancorp, Inc.

          4.2*      Certificate   of   Designations   of  Cumulative   Perpetual
                    Preferred Stock, Series B of Essex Bancorp, Inc.

          4.3*      Certificate   of   Designations   of  Cumulative   Perpetual
                    Preferred Stock, Series C of Essex Bancorp, Inc.

          4.4*      Form of Common Stock Purchase Warrant Certificate

          4.5*      Specimen Common Stock Certificate of Essex Bancorp, Inc.

          4.6*      Specimen   Series   B  9.5%   Cumulative   Preferred   Stock
                    Certificate of Essex Bancorp, Inc.

          4.7*      Specimen Series C 8% Cumulative  Preferred Stock Certificate
                    of Essex Bancorp, Inc.

          10.1*     Essex Savings Bank, F.S.B. Supplemental Executive Retirement
                    Plan.

          10.2*     First  Amendment to the Savings  Bank,  F.S.B.  Supplemental
                    Executive Retirement Plan.

          10.3*     Second  Amendment to the Savings Bank,  F.S.B.  Supplemental
                    Executive Retirement Plan.

          10.4      Third   Amendment  to  the  Essex   Savings   Bank,   F.S.B.
                    Supplemental  Executive  Retirement  Plan dated  December 1,
                    1998.

- ----------
* For exhibit  reference  see Item 14(c) for  statement  of location of exhibits
incorporated by reference.


<PAGE>



          10.5*     Fannie Mae/Freddie  Mac/Private  Investor Mortgage Servicing
                    Purchase and Sale  Agreement by and between  Essex  Mortgage
                    Corporation and Chase Home Mortgage  Corporation  dated June
                    8, 1993.

          10.6*     Essex  Bancorp,  Inc.  Non-Employee  Directors  Stock Option
                    Plan.

          10.7*     First  Amendment  to the Essex  Bancorp,  Inc.  Non-Employee
                    Directors Stock Option Plan dated July 29, 1995.

          10.8*     Essex Bancorp, Inc. Stock Option Plan.

          10.9*     First Amendment to the Essex Bancorp, Inc. Stock Option Plan
                    dated June 29, 1995.

          10.10*    Second  Amendment to the Essex  Bancorp,  Inc.  Stock Option
                    Plan dated May 23, 1996.

          10.11*    Essex Bancorp, Inc. Employee Stock Purchase Plan.

          10.12*    First  Amendment to the Essex Bancorp,  Inc.  Employee Stock
                    Purchase Plan dated June 29, 1995.

          10.13     Second Amendment to the Essex Bancorp,  Inc.  Employee Stock
                    Purchase Plan dated as of October 1, 1998.

          10.14*    Restated  Employment  Agreement  dated January 1, 1998 by an
                    among Essex Bancorp, Inc., Essex Savings Bank, F.S.B., Essex
                    Mortgage Corporation and Gene D. Ross.

          10.15     First Amendment to the Restated Executive Services Agreement
                    dated as of  January  1,  1998 by and among  Essex  Bancorp,
                    Inc., Essex Savings Bank, F.S.B., Essex Mortgage Corporation
                    and Gene D. Ross.

          10.16     Change in Control  Agreement  dated as of January 1, 1998 by
                    and among Essex Bancorp, Inc. and Gene D. Ross.

          10.17*    Restated  Executive Services Agreement dated January 1, 1998
                    by  and  among  Essex  Savings  Bank,  F.S.B.,  Essex  First
                    Mortgage Corporation and Earl C. McPherson.

- ----------
* For exhibit  reference  see Item 14(c) for  statement  of location of exhibits
incorporated by reference.

<PAGE>



          10.18     First Amendment to the Restated Executive Services Agreement
                    dated as of January 1, 1998 by and among Essex Savings Bank,
                    F.S.B.,   Essex  First  Mortgage  Corporation  and  Earl  C.
                    McPherson.

          10.19     Second   Amendment  to  the  Restated   Executive   Services
                    Agreement  dated as of  January  1, 1999 by and among  Essex
                    Savings Bank, F.S.B.,  Essex First Mortgage  Corporation and
                    Earl C. McPherson.

          10.20     Change in Control  Agreement  dated as of January 1, 1998 by
                    and among Essex Bancorp, Inc. and Earl C. McPherson.

          10.21     First  Amendment to Change in Control  Agreement dated as of
                    January 1, 1999 by and among Essex Bancorp, Inc. and Earl C.
                    McPherson.

          10.22     Subservicing Agreement between Essex Home Mortgage Servicing
                    Corporation and Continental  Capital Corp. dated as of April
                    15, 1998.

          13        The 1998 Annual  Report is attached as Exhibit 13.  Portions
                    of the 1998 Annual Report are incorporated by reference into
                    this Form 10-K.

          21        Subsidiaries of the Registrant, as updated.

          27        Financial Data Schedule.

- ----------
* For exhibit  reference  see Item 14(c) for  statement  of location of exhibits
incorporated by reference.



                                                                     EXHIBIT 3.3

                            CERTIFICATE OF AMENDMENT
                                     TO THE
                          CERTIFICATE OF INCORPORATION
                                       OF
                               ESSEX BANCORP, INC.


         Pursuant  to Section 242 of the General  Corporation  Law of  Delaware,
Essex Bancorp,  Inc. (the "Corporation"),  a corporation  organized and existing
under the  provisions of the General  Corporation  Law of the State of Delaware,
certifies as follows:

         1. The Corporation's  Certificate of Incorporation (the "Certificate of
Incorporation")  was initially  filed in the Office of the Secretary of State of
Delaware on June 21, 1994.

         2. The following  amendments to the Certificate of  Incorporation  were
duly adopted in accordance  with Section 242 of the General  Corporation  Law of
Delaware:

         Article IV of the Certificate of Incorporation  of Essex Bancorp,  Inc.
is hereby amended and restated in its entirety as follows:

                                   ARTICLE IV

         A.  The  Corporation  shall  have  authority  to issue  thirty  million
(30,000,000) shares of all classes of stock, consisting of:

                  1. Ten million  (10,000,000)  shares of preferred  stock,  par
         value one cent ($.01) per share (the "Preferred Stock"); and

                  2. Twenty  million  (20,000,000)  shares of common stock,  par
         value one cent ($.01) per share (the "Common Stock").

         B. The Board of Directors of the Corporation is authorized,  subject to
any limitations  prescribed by law, to provide for the issuance of the shares of
Preferred  Stock  in  series,  and  by  filing  a  certificate  pursuant  to the
applicable law of the State of Delaware (each such certificate being hereinafter
referred to as a "Preferred Stock Designation"),  to establish from time to time
the  number  of  shares  to be  included  in each  such  series,  and to fix the
designation,  powers, preferences,  and rights of the shares of each such series
and any  qualifications,  limitations  or  restrictions  thereof.  The number of
authorized  shares of Preferred  Stock may be  increased  or decreased  (but not
below the number of shares thereof then  outstanding) by the affirmative vote of
the holders of a majority of the Common Stock,  without a vote of the holders of
the Preferred Stock, or of any series thereof, unless a vote of any such holders
is required pursuant to the terms of any Preferred Stock Designation.

         C 1. (a) Except as  otherwise  provided in Article  IV(C)(1)(b),  for a
period of three (3) years from the effective  date of the  Corporation's  merger
with Essex Financial  Partners,  L.P., no record owner of any outstanding Common
Stock which is beneficially owned, directly or indirectly, as of any record date
for the  determination  of  stockholders  entitled to vote on any  matter,  by a
person  who   beneficially   owns  in  excess  of  ten  percent   (10%)  of  the
then-outstanding  shares of Common  Stock (the  "Limit"),  shall be  entitled or
permitted  to any vote in  respect of any  shares of Common  Stock  beneficially
owned in  excess of the  Limit.  The  number  of votes  which may be cast by any
record  owner by virtue of the  provisions  hereof in  respect  of Common  Stock
beneficially  owned by such  person  owning in  excess  of the Limit  shall be a
number  equal to the total  number of shares of Common  Stock  constituting  the
Limit  multiplied by a fraction,  the numerator of which is the number of shares
of  Common  Stock  which  are both  owned of  record  by such  record  owner and
beneficially  owned by such person  owning shares in excess of the Limit and the
denominator of which is the total number of shares of Common Stock  beneficially
owned by the person owning shares in excess of the Limit.

                  (b) A majority of the Whole  Board,  as that term is described
in Article V(D), may approve a transaction  that results in a person  becoming a
beneficial  owner of shares of Common  Stock in excess of the Limit prior to the
consummation  of such  transaction,  and in such  event,  the voting  limitation
provisions of Article IV(C)(1)(a) shall be inapplicable to such a person.

                  2. The  following  definitions  shall  apply  to this  Article
IV(C):

                           (a)  "Affiliate"  shall have the meaning  ascribed to
                  that term in Rule 12b-2 of the General  Rules and  Regulations
                  under the  Securities Act of 1934, as in effect on the date of
                  filing this Certificate of Incorporation.

                           (b)  "Beneficial   ownership:   shall  be  determined
                  pursuant to Rule 13d- 3 of the General  Rules and  Regulations
                  under the  Securities  Exchange Act of 1934 (or any  successor
                  rule or statutory  provision),  or, if Rule 13d-3 is rescinded
                  and there is no successor rule or statutory provision thereto,
                  "beneficial  ownership"  shall be determined  pursuant to Rule
                  13d-3 as in effect on the date of filing this  Certificate  of
                  Incorporation;  except that a person shall, in any event, also
                  be deemed the "beneficial owner" of any Common Stock:

                                    (i) that  such  person  or any of his or its
                           Affiliates beneficially owns, directly or indirectly;
                           or

                                    (ii) that  such  person or any of his or its
                           Affiliates has (i) the right to acquire (whether such
                           right is  exercisable  immediately  or only after the
                           passage  of  time),   pursuant   to  any   agreement,
                           arrangement or understanding (but such a person shall
                           not be  deemed  to be  the  beneficial  owner  of any
                           voting  shares  solely  by  reason  of an  agreement,
                           contract,  or other arrangement with this Corporation
                           to effect any  transaction  which is described in any
                           clause or  clauses of  Article  VIII(A))  or upon the
                           exercise  of  conversion  rights,   exchange  rights,
                           warrants,  or options or  otherwise,  or (ii) sole or
                           shared  voting  or  investment   power  with  respect
                           thereto  pursuant  to  any  agreement,   arrangement,
                           understanding,  relationship or otherwise (but such a
                           person shall not be deemed to be the beneficial owner
                           of any shares of Common  Stock  solely by reason of a
                           revocable  proxy granted for a particular  meeting of
                           stockholders,  pursuant to a public  solicitation  of
                           proxies for such  meeting,  with respect to shares of
                           Common  Stock of which  neither  such  person nor any
                           such  Affiliate  is otherwise  deemed the  beneficial
                           owner); or

                                    (iii) that are beneficially owned,  directly
                           or  indirectly,  by any other  person with which such
                           first   mentioned   person  or  any  of  his  or  its
                           Affiliates    acts   as   a   partnership,    limited
                           partnership, syndicate or other group pursuant to any
                           agreement,   arrangement  or  understanding  for  the
                           purpose of acquiring, holding, voting or disposing of
                           any shares of capital stock of this Corporation;

and  provided  further,  however,  that  (x) no  director  or  officer  of  this
Corporation (or any Affiliate of any such director or officer), solely by reason
of any or all of such directors or officers acting in their  capacities as such,
shall be deemed,  for any purposes  hereof,  to  beneficially  own any shares of
Common Stock  beneficially  owned by any other such  director or officer (or any
Affiliate  thereof) and (y) neither any employee stock ownership or similar plan
of this Corporation or any subsidiary of this  Corporation,  not any trustee (or
Affiliate  thereof) with respect to such plan,  solely by reason of the capacity
of such trustee,  shall be deemed,  for any purposes hereof, to beneficially own
any Common  Stock  held  under any such plan.  For  purposes  of  computing  the
percentage  beneficial  ownership of Common Stock of a person,  the  outstanding
Common  Stock  shall  include   shares  deemed  owned  by  such  person  through
application  of this  subsection  but shall not include any other  Common  Stock
which may be issuable by this  Corporation  pursuant to any  agreement,  or upon
exercise of conversion rights, warrants or options, or otherwise.  For all other
purposes,  the  outstanding  Common  Stock shall  include only Common Stock then
outstanding and shall not include any Common Stock which may be issuable by this
Corporation  pursuant  to any  agreement,  or upon the  exercise  of  conversion
rights, warrants or options, or otherwise.

                           (c) A  "person"  shall  mean  any  individual,  firm,
                  corporation, or other entity.

                           (d) The Board of  Directors  shall  have the power to
                  construe and apply the  provisions of this section and to make
                  all  determinations  necessary or desirable to implement  such
                  provisions,  including,  but  not  limited  to,  matters  with
                  respect  to  (1)  the   number  of  shares  of  Common   Stock
                  beneficially  owned by any person,  (2) whether a person is an
                  Affiliate of another,  (3) whether a person has an  agreement,
                  arrangement  or  understanding  with another as to the matters
                  referred to in the definition of beneficial ownership, (4) the
                  application of any other definition or operative  provision of
                  the  section  to the  given  facts,  or (5) any  other  matter
                  relating to the applicability or effect of this section.

                  3. The Board of Directors  shall have the right to demand that
any person who is reasonably believed to beneficially own shares of Common Stock
in excess of the Limit (or holds of record  Common Stock  beneficially  owned by
any other person and such other person  beneficially owns shares of Common Stock
in excess of the Limit) supply the Corporation  with complete  information as to
(1) the record owner(s) of all shares  beneficially  owned by such person who is
reasonably  believed to own shares of Common  Stock in excess of the Limit,  and
(2) any other factual  matter  relating to the  applicability  or effect of this
Article IV(C) as may reasonably be requested of such person.

                  4. Except as otherwise  provided by law or expressly  provided
in this Article IV(C),  the presence,  in person or by proxy,  of the holders of
record of shares of  capital  stock of the  Corporation  entitling  the  holders
thereof to cast a majority of the votes (after giving  effect,  if required,  to
the provisions of this section)  entitled to be cast by the holders of shares of
capital stock of the Corporation  entitled to vote shall  constitute a quorum at
all meetings of the  stockholders,  and every  reference in this  Certificate of
Incorporation to a majority or other proportion of capital stock (or the holders
thereof) for purpose of determining  any quorum  requirement or any  requirement
for  stockholder  approval  shall be deemed to refer to such  majority  or other
proportion  of the votes (or the holders  thereof)  then  entitled to be cast in
respect of such capital stock.

                  5. Any constructions,  applications, or determinations made by
the Board of Directors, pursuant to this Article IV(C), in good faith and on the
basis of such  information and assistance as was then  reasonably  available for
such  purpose,  shall be  conclusive  and binding upon the  Corporation  and its
stockholders.

                  6. In the event any  provision  (or  portion  thereof) of this
Article IV(C) shall be found to be invalid,  prohibited or unenforceable for any
reason,  the remaining  provisions  (or portions  thereof) of this Article IV(C)
shall  remain  in full  force and  effect,  and  shall be  construed  as if such
invalid,  prohibited or  unenforceable  provision had been stricken  herefrom or
otherwise rendered inapplicable, it being the intent of this Corporation and its
stockholders  that each such  remaining  provision (or portion  thereof) of this
Article IV(C) remain,  to the fullest  extent  permitted by law,  applicable and
enforceable as to all stockholders, including stockholders that beneficially own
shares of Common Stock in excess of the Limit, notwithstanding any such finding.

         WITNESS,  Essex Bancorp,  Inc. has caused this Certificate of Amendment
to its Certificate of Incorporation to be signed by Gene D. Ross, its President,
this 5th day of November, 1998.


                                     ESSEX BANCORP, INC.


                                     By:  /s/Gene D. Ross
                                        --------------------------
                                           Gene D. Ross
                                           President





                                                                    EXHIBIT 10.4


                                 THIRD AMENDMENT
                                     TO THE
                             ESSEX SAVINGS BANK, FSB
                     SUPPLEMENTAL EXECUTIVE RETIREMENT PLAN


         THIS  THIRD  AMENDMENT  TO THE ESSEX  SAVINGS  BANK,  FSB  SUPPLEMENTAL
EXECUTIVE  RETIREMENT  PLAN (the  "Plan") is made as of the 1st day of December,
1998.


                                   WITNESSETH:


         WHEREAS,  Essex  Savings  Bank,  FSB (the "Bank")  maintains  the Essex
Savings Bank, FSB  Supplemental  Executive  Retirement Plan (the "Plan") for the
benefit of certain of its executive employees and certain executive employees of
its subsidiaries; and

         WHEREAS,  it is  necessary  and  desirable to amend the Plan in certain
respects; and

         WHEREAS, the Bank has reserved the right to amend the Plan from time to
time.

         NOW,  THEREFORE,  the Plan is hereby amended effective December 1, 1998
as follows:

         1. The  definition  of "Change in  Control" in Article I of the Plan is
amended to add the following sentence at the end thereof:

                           Any provision herein to the contrary notwithstanding,
                  no Change in Control  shall be deemed to occur as a result of:
                  (1)  any  transaction  prior  to  December  1,  1998;  (2) any
                  purchase,  transfer or other  disposition  of the Series B and
                  Series  C  preferred  shares  of  Bancorp;  (3) any  exercise,
                  conversion,  transfer of warrants or options of Bancorp  which
                  were issued prior to 1996 (and any such  exercise,  conversion
                  or transfer  shall be  disregarded  in  determining  whether a
                  Change in Control has  occurred);  and/or (4) any  issuance by
                  Bancorp of additional  shares or other  securities on or after
                  December 1, 1998.

         2.  Article V of the Plan is hereby  amended to read in its entirety as
follows:

                           A Member's  Retirement  Account  shall fully vest and
                  become  nonforfeitable upon the first to occur of the Member's
                  death, permanent disability within the meaning of Code Section
                  72(m)(7),  retirement at or after attainment of age 65, or any
                  "Change  in  Control."  In the event of the  termination  of a
                  Member's   employment  with  the  Employers  prior  to  death,
                  permanent  disability,  attainment  of age 65 or a  Change  in
                  Control,  the Member shall be fully  vested in his  Retirement
                  Account  balance as of December 31, 1998 (plus all  subsequent
                  Investment Adjustments to that December 31, 1998 balance). The
                  Member's vested  percentage of the remainder of his Retirement
                  Account (i.e., any Pension Credits and Profit-Sharing  Credits
                  for  Plan  Years   after  1998  and   Investment   Adjustments
                  attributable to such post 1998 credits) shall be determined in
                  accordance  with the  following  percentage  vesting  schedule
                  based  upon the  Member's  number of  complete  Plan  Years of
                  Service with the Employers after 1998.

             Complete Plan Years of
              Service with Employer                                Forfeited
                   after 1998             Vested Percentage        Percentage
             ----------------------       -----------------        ----------
                   1 or Fewer                    0%                   100%
                        2                        0%                   100%
                    3 or More                   100%                   0%


         3. Except as provided above, the Plan shall continue in accordance with
its terms as in effect immediately prior to the date of this Amendment:

         IN TESTIMONY  WHEREOF,  the Bank has caused this Third  Amendment to be
executed by its duly authorized officer this 30th day of December, 1998.

                                          ESSEX SAVINGS BANK, FSB



                                          By:  /s/Gene D. Ross
                                             ---------------------------
                                                   Its:  President 



                                                                   EXHIBIT 10.13


                                SECOND AMENDMENT
                                     TO THE
                               ESSEX BANCORP, INC.
                          EMPLOYEE STOCK PURCHASE PLAN


         THIS  SECOND  AMENDMENT  TO THE  ESSEX  BANCORP,  INC.  EMPLOYEE  STOCK
PURCHASE PLAN is made as of the 1st day of October, 1998.


                                   WITNESSETH:


         WHEREAS,  Essex Bancorp,  Inc. (the "Corporation")  maintains the Essex
Bancorp, Inc. Employee Stock Purchase Plan (the "Plan"); and

         WHEREAS,  it is  necessary  and  desirable to amend the Plan to suspend
purchases of the Corporation's shares under the Plan.

         NOW, THEREFORE, the Plan is hereby amended effective October 1, 1998 to
add new Section 27 to read in its entirety as follows:

                           27.    Suspension of Plan Participation and Benefits.

                                    Any   provision   herein  to  the   contrary
                  notwithstanding:   (a)  no  eligible   employee  may  commence
                  participation in the Plan on or after October 1, 1998; (b) any
                  payroll  deduction  elections  previously  made  by  the  Plan
                  participants shall  automatically be terminated and no further
                  contributions  shall be  permitted  under  the  Plan;  (c) any
                  amounts withheld from employee pay between October 1, 1998 and
                  December  31, 1998 to purchase  stock shall be returned to the
                  Plan  participants  from whom such amounts were withheld;  and
                  (d) no  shares  of Common  Stock of the  Corporation  shall be
                  purchased or issued  pursuant to the Plan on or after December
                  30, 1998.



<PAGE>



         IN TESTIMONY WHEREOF,  the Corporation has caused this Second Amendment
to be executed by its duly authorized officers this 25th day of January, 1999.

                                         ESSEX BANCORP, INC.



                                         By:  /s/Gene D. Ross
                                            --------------------------
                                                  Its:  President 



                                                                   EXHIBIT 10.15


                                 FIRST AMENDMENT
                                     TO THE
                      RESTATED EXECUTIVE SERVICES AGREEMENT


         This FIRST AMENDMENT TO THE RESTATED  EXECUTIVE  SERVICES  AGREEMENT is
made as of January 1, 1998 by and among Essex Bancorp, Inc.  ("Bancorp"),  Essex
Savings Bank, FSB (the "Bank") and Essex Mortgage Corporation (collectively, the
"Employers") and Gene D. Ross ("Employee").

                                   WITNESSETH:

         WHEREAS,  Employers and the Employee entered into a Restated Employment
Agreement dated as of January 1, 1998 (the "Employment Agreement"); and

         WHEREAS, the Office of Thrift Supervision,  Department of United States
Treasury  ("OTS"),  has reviewed the  Employment  Agreement and  requested  that
certain modifications be made to the Employment Agreement; and

         WHEREAS,   Employers  and  Employee  desire  to  amend  the  Employment
Agreement to comply with the OTS request.

         NOW,  THEREFORE,  in consideration of the premises and mutual covenants
set forth below, and other good and valuable consideration, the receipt of which
is hereby acknowledged, the Employers and Employee agree to amend the Employment
Agreement as follows:

         1. The last sentence of Section 3.1 is amended to read as follows:

                  In the event the Essex Employers decline or fail to renew this
                  Agreement  upon  expiration  of its Initial Term or any annual
                  renewal  term  thereafter  on the same  terms  or  terms  more
                  favorable  to the  Employee,  Bancorp  shall be deemed to have
                  terminated Employee without Cause.

         2. Section 3.7(b) of the Agreement is amended to read as follows:

                  (b) In the event a Change in Control occurs prior to or on the
                  date of termination of this Agreement, the Employee thereafter
                  shall not be  entitled  to any  severance  payment  under this
                  Agreement but shall instead be entitled to such  benefits,  if
                  any,  as are  provided  under the Change in Control  Agreement
                  dated as of January 1, 1998 by and between Essex Bancorp, Inc.
                  and  Employee.  For purposes of this  Agreement,  a "Change in
                  Control"  shall occur if and only if after December 31, 1997 a
                  "person" or "group"  (as such term is used in  Sections  13(d)
                  and 14(d) of the Securities Exchange Act of 1934), directly or
                  indirectly,  first becomes the "beneficial  owner" (as defined
                  in Rule 13d-3 under the  Securities  Exchange  Act of 1934) of
                  securities of Essex Bancorp,  Inc. representing 25% or more of
                  the combined voting power of the then  outstanding  securities
                  of Essex  Bancorp,  Inc. Any provision  herein to the contrary
                  notwithstanding, no Change in Control shall be deemed to occur
                  as a result of: (1) any transaction  prior to January 1, 1998;
                  (2) any purchase, transfer, or other disposition of the Series
                  B and Series C preferred shares of Essex Bancorp, Inc.; or (3)
                  any  exercise  or  conversion  of warrants or options of Essex
                  Bancorp,  Inc.  which  were  issued  prior  to 1996  (and  any
                  exercise,  or  conversion of such warrants or options shall be
                  disregarded  in  determining  whether a Change in Control  has
                  occurred).

         3. Section 3.7(c) of the Agreement is amended to read as follows:

                  (c) Any provision herein to the contrary notwithstanding:  (i)
                  no  severance  payment  under  Section  11(a)  shall be due to
                  Employee  if  Employer  terminates  Employee  for Cause  under
                  Section  3.3 or  Employee  resigns  without  Just Cause  under
                  Section 3.2 above.

         IN TESTIMONY  WHEREOF,  the parties have caused this First Amendment to
the Agreement to be executed as of the first day of January, 1998.

                                         ESSEX BANCORP, INC.



                                         By:  /s/ Roscoe D. Lacy, Jr.
                                            ---------------------------------
                                                  Its:  Director


                                         ESSEX SAVINGS BANK, FSB



                                         By:  /s/ Roscoe D. Lacy, Jr.
                                            ---------------------------------
                                                  Its:  Director


                                         ESSEX MORTGAGE CORPORATION



                                         By:  /s/ Gene D. Ross
                                            ---------------------------------
                                                  Its:  President



                                         /s/ GENE D. ROSS                   
                                            ---------------------------------




                                                                   EXHIBIT 10.16


                           CHANGE IN CONTROL AGREEMENT


         This  CHANGE  IN  CONTROL  AGREEMENT  is  made as of the  first  day of
January,  1998, by and among Essex Bancorp,  Inc.  ("Bancorp")  and Gene D. Ross
("Employee").

                                   WITNESSETH

         WHEREAS,  certain  subsidiaries of Bancorp and Employee  entered into a
Restated  Executive  Services  Agreement  ("Employment  Agreement")  dated as of
January 1, 1998; and

         WHEREAS,  Bancorp and its  subsidiaries  desire to amend the Employment
Agreement to eliminate  the  obligation  thereunder  to pay certain  benefits to
Employee upon a "Change in Control" (as defined in the Employment Agreement) and
to instead provide such payments under a separate  agreement between Bancorp and
Employee only; and

         WHEREAS,  Employee  is willing  to  consent to the above  change to the
Employment  Agreement  on the  condition  that the  Change  in  Control  payment
provisions   contained  therein  be  continued  in  a  separate  agreement  (the
"Agreement") between Bancorp and the Employee.

         NOW,  THEREFORE,  in consideration of the premises and mutual covenants
set forth  herein,  and other good and valuable  consideration,  the adequacy of
which is hereby acknowledged, Bancorp and Employee agree as follows:

         1.       Change in Control Payment.

                  (a) In the event a Change in Control occurs prior to or on the
effective date of termination of the Employment  Agreement,  Bancorp shall:  (1)
pay to the  Employee  in a lump sum  within  thirty  (30) days of the  Change in
Control an amount  equal to two  hundred  (200%) of his  highest  rate of annual
Salary (as  defined in the  Employment  Agreement)  in effect  during the period
commencing  on May 1, 1997 and ending on the date of the Change in Control;  and
(2) provide  continuing health and medical insurance,  disability  insurance and
life insurance coverage on behalf of the Employee (and his other family members,
if applicable)  for a period of two (2) years following the Change in Control on
the same basis as was in effect as of the  effective  date of  termination.  For
purposes of this  Agreement,  a "Change in  Control"  shall occur if and only if
after  December 31, 1997 a "person" or "group" (as such term is used in Sections
13(d) and 14(d) of the Securities Exchange Act of 1934), directly or indirectly,
first  becomes  the  "beneficial  owner" (as  defined  in Rule  13d-3  under the
Securities  Exchange Act of 1934) of securities of Bancorp  representing  25% or
more of the combined voting power of the then outstanding securities of Bancorp.
Any provision herein to the contrary notwithstanding, no Change in Control shall
be deemed to occur as a result of: (1) any transaction prior to January 1, 1998;
(2) any purchase,  transfer,  or other  disposition of the Series B and Series C
preferred  shares of Bancorp;  or (3) any exercise or  conversion of warrants or
options  of  Bancorp  which  were  issued  prior to 1996 (and any  exercise,  or
conversion  of such  warrants or options  shall be  disregarded  in  determining
whether a Change in Control has occurred.)

                  (b) Any provision herein to the contrary notwithstanding:  (1)
no Change in Control  payment  under  Section  1(a) shall be due to  Employee if
Employee is terminated  (with or without  Cause) or resigns under the Employment
Agreement  prior to a Change in Control;  and (2) under no  circumstances  shall
Employee  be  entitled to a payment  under both  Section  3.7 of the  Employment
Agreement and this Agreement.

         2. Term of Agreement. This Agreement shall continue in force during the
term of the  Employment  Agreement  and shall  expire on the  effective  date of
termination of the Employment Agreement.

         3.       General Matters.

                  (a) This Agreement shall be governed by the  substantive  laws
of the Sate of Virginia  and shall be construed in  accordance  therewith.  This
Agreement constitutes the entire agreement between the parties as to the matters
described herein and supersedes all prior agreements and understandings  between
the parties as to such matters.

                  (b) No provision  of this  Agreement  may be waived  except by
agreement  in  writing  signed  by the  waiving  party.  A waiver of any term or
provision shall not be construed as a waiver of any other term or provision.

                  (c) This  Agreement may be amended,  altered or revoked at any
time,  in whole or in part,  only by a written  instrument  setting  forth  such
changes, signed by all the parties.

                  (d) This Agreement  shall be binding upon the Employee and the
Employers, and shall not be assignable in any event by the Employee.

                  (e)  Throughout  this Agreement the singular shall include the
plural and the  plural  shall  include  the  singular  whenever  the  context so
requires.

                  (f) If any  provision  of this  Agreement  is  declared by any
court of common  jurisdiction to be invalid for any reason such invalidity shall
not affect the remaining provisions.  On the contrary, such remaining provisions
shall be  construed  in force  as if such  invalid  provisions  had  never  been
inserted in this Agreement.



<PAGE>



         IN  TESTIMONY  WHEREOF,  the parties  have caused this  Agreement to be
executed as of the 24th day of June, 1998.

                                        ESSEX BANCORP, INC.



                                        By:  /s/ Roscoe D. Lacy, Jr.
                                           -------------------------------
                                                 Its:  Director



                                        /s/ GENE D. ROSS                   





                                                                   EXHIBIT 10.18
3

                                 FIRST AMENDMENT
                                     TO THE
                      RESTATED EXECUTIVE SERVICES AGREEMENT


         This FIRST AMENDMENT TO THE RESTATED  EXECUTIVE  SERVICES  AGREEMENT is
made as of January 1, 1998 by and among Essex Savings Bank, FSB (the "Bank") and
Essex First Mortgage  Corporation,  a subsidiary of the Bank (collectively,  the
"Employers") and Earl McPherson ("Employee").

                                   WITNESSETH:

         WHEREAS,  Employers and the Employee entered into a Restated  Executive
Services Agreement dated as of January 1, 1998 (the "Employment Agreement"); and

         WHEREAS, the Office of Thrift Supervision,  Department of United States
Treasury  ("OTS"),  has reviewed the  Employment  Agreement and  requested  that
certain modifications be made to the Employment Agreement; and

         WHEREAS,   Employers  and  Employee  desire  to  amend  the  Employment
Agreement to comply with the OTS request.

         NOW,  THEREFORE,  in consideration of the premises and mutual covenants
set forth below, and other good and valuable consideration, the receipt of which
is hereby acknowledged, the Employers and Employee agree to amend the Employment
Agreement as follows:

         1. Section 3 of the Employment Agreement is amended to read as follows:

                  3.  Term  of  Agreement.   This  Restated  Executive  Services
                  Agreement  (the   "Agreement")   and   Employee's   employment
                  hereunder shall continue for a period of one (1) year from the
                  date hereof (the "Initial Term"), unless earlier terminated as
                  provided  in Section 9 below.  Prior to the end of the Initial
                  Term (or any renewal period thereafter),  the Employee and the
                  Employers  may  agree in  writing  to  renew  the term of this
                  Agreement  for a successive  one (1) year  period,  subject to
                  earlier  termination  under  Section 9, provided the Boards of
                  Directors of the  Employers,  or committees  thereof,  approve
                  such  renewals  based on an annual  performance  evaluation of
                  Employee.  Any  refusal or failure of the  Employers  to renew
                  this  Agreement  on the same terms or terms more  favorable to
                  Employee  (other  than a  failure  to  renew  as a  result  of
                  Employee's  refusal to renew the Agreement) shall be deemed to
                  be a termination of this  Agreement and Employee's  employment
                  hereunder by Employers for purposes of Section 9 below.

         2. Section 11(b) of the Agreement is amended to read as follows:

                  (b) In the event a Change in Control occurs prior to or on the
                  effective date of termination of this Agreement,  the Employee
                  shall not be  entitled  to any  severance  payment  under this
                  Agreement but shall instead be entitled to such  benefits,  if
                  any,  as are  provided  under the Change in Control  Agreement
                  dated as of January 1, 1998 by and between Essex Bancorp, Inc.
                  and  Employee.  For purposes of this  Agreement,  a "Change in
                  Control"  shall occur if and only if after December 31, 1997 a
                  "person" or "group"  (as such term is used in  Sections  13(d)
                  and 14(d) of the Securities Exchange Act of 1934), directly or
                  indirectly,  first becomes the "beneficial  owner" (as defined
                  in Rule 13d-3 under the  Securities  Exchange  Act of 1934) of
                  securities of Essex Bancorp,  Inc. representing 25% or more of
                  the combined voting power of the then  outstanding  securities
                  of Essex  Bancorp,  Inc. Any provision  herein to the contrary
                  notwithstanding, no Change in Control shall be deemed to occur
                  as a result of: (1) any transaction  prior to January 1, 1998;
                  (2) any purchase, transfer, or other disposition of the Series
                  B and Series C preferred shares of Essex Bancorp, Inc.; or (3)
                  any  exercise  or  conversion  of warrants or options of Essex
                  Bancorp,  Inc.  which  were  issued  prior  to 1996  (and  any
                  exercise,  or  conversion of such warrants or options shall be
                  disregarded  in  determining  whether a Change in Control  has
                  occurred).

         3. Section 11(c) of the Agreement is amended to read as follows:

                  (c) Any provision herein to the contrary notwithstanding:  (i)
                  no  severance  payment  under  Section  11(a)  shall be due to
                  Employee  if  Employer  terminates  Employee  for Cause  under
                  Section  9(a) or  Employee  resigns  without  Just Cause under
                  Section 9(d) above.



<PAGE>



         IN TESTIMONY  WHEREOF,  the parties have caused this First Amendment to
the Agreement to be executed as of the first day of January, 1998.

                                    ESSEX SAVINGS BANK, FSB



                                    By:  /s/ Gene D. Ross
                                       --------------------------------
                                             Its:  President


                                    ESSEX FIRST MORTGAGE CORPORATION



                                    By:  /s/ Earl McPherson 
                                       --------------------------------
                                             Its:  President/CEO



                                    /s/ EARL McPHERSON
                                    -----------------------------------


                                                                   EXHIBIT 10.19


                                SECOND AMENDMENT
                                     TO THE
                      RESTATED EXECUTIVE SERVICES AGREEMENT
                                       OF
                                 EARL McPHERSON


         THIS SECOND AMENDMENT TO THE RESTATED  EXECUTIVE  SERVICES AGREEMENT OF
EARL  McPHERSON is made as of January 1, 1999,  by an among ESSEX  SAVINGS BANK,
FSB and ESSEX FIRST MORTGAGE CORPORATION (collectively the "Employers") and EARL
McPHERSON (the "Employee").

                                   WITNESSETH:

         WHEREAS,  the  Employers  and  the  Employee  entered  into a  Restated
Executive  Services  Agreement  dated as of January  1, 1998 (the  "Agreement"),
which Agreement was subsequently amended; and

         WHEREAS,  Employers and Employee  desire to further amend the Agreement
to clarify the definition of a "change in control."

         NOW,  THEREFORE,  for good and valuable  consideration,  the receipt of
which is hereby acknowledged,  the Employers and the Employee agree to amend the
Employment Agreement as follows:

         1. The last  sentence of Section 11(b) of the  Employment  Agreement is
amended to read in its entirety as follows:

                  Any  provision  herein  to the  contrary  notwithstanding,  no
                  Change  in  Control  shall be deemed to occur as a result of :
                  (1)  any  transaction  prior  to  January  1,  1999;  (2)  any
                  purchase,  transfer or other  disposition  of the Series B and
                  Series  C  preferred  shares  of  Bancorp;  (3) any  exercise,
                  conversion,  transfer of warrants or options of Bancorp  which
                  were issued prior to 1996 (and any such  exercise,  conversion
                  or transfer  shall be  disregarded  in  determining  whether a
                  Change in Control has  occurred);  and/or (4) any  issuance by
                  Bancorp of additional  shares or other  securities on or after
                  January 1, 1999.



<PAGE>



         2. Except as provided  above,  the  Agreement  is hereby  ratified  and
confirmed in all respects.

                                 ESSEX SAVINGS BANK, FSB



                                 By:  /s/ Gene D. Ross
                                    -----------------------------
                                          Its:  President


                                 ESSEX FIRST MORTGAGE CORPORATION



                                 By:  /s/ Gene D. Ross
                                    -----------------------------
                                          Its:  Chairman/Director



                                 /s/ EARL McPHERSON
                                 --------------------------------


                                                                   EXHIBIT 10.20


                           CHANGE IN CONTROL AGREEMENT


         This  CHANGE  IN  CONTROL  AGREEMENT  is  made as if the  first  day of
January,  1998, by and among Essex Bancorp,  Inc. ("Bancorp") and Earl McPherson
("Employee").

                                   WITNESSETH

         WHEREAS,  certain  subsidiaries of Bancorp and Employee  entered into a
Restated  Executive  Services  Agreement  ("Employment  Agreement")  dated as of
January 1, 1998; and

         WHEREAS,  Bancorp and its  subsidiaries  desire to amend the Employment
Agreement to eliminate  the  obligation  thereunder  to pay certain  benefits to
Employee upon a "Change in Control" (as defined in the Employment Agreement) and
to  instead  provide  such  payments  under a separate  agreement  ("Agreement")
between Bancorp and Employee only; and

         WHEREAS,  Employee  is willing  to  consent to the above  change to the
Employment  Agreement  on the  condition  that the  Change  in  Control  payment
provisions  contained  therein  be  continued  in a separate  agreement  between
Bancorp and the Employee.

         NOW,  THEREFORE,  in consideration of the premises and mutual covenants
set forth  herein,  and other good and valuable  consideration,  the adequacy of
which is hereby acknowledged, Bancorp and Employee agree as follows:

         1.       Change in Control Payment.

                  (a) In the event a Change in Control occurs prior to or on the
effective date of termination of the Employment  Agreement,  Bancorp shall:  (1)
pay to the  Employee  in a lump sum  within  thirty  (30) days of the  Change in
Control an amount equal to one hundred and fifty  percent  (150%) of his highest
rate of annual Salary (as defined in the Employment  Agreement) in effect during
the  period  commencing  on May 1, 1997 and  ending on the date of the Change in
Control;  and (2) provide  continuing health and medical  insurance,  disability
insurance and life  insurance  coverage on behalf of the Employee (and his other
family members,  if applicable) for a period of twelve (12) months following the
Change in Control on the same basis as was in effect as of the effective date of
termination.  For purposes of this Agreement,  a "Change in Control" shall occur
if and only if after  December  31,  1997 a "person" or "group" (as such term is
used in  Sections  13(d)  and  14(d) of the  Securities  Exchange  Act of 1934),
directly or indirectly, first becomes the "beneficial owner" (as defined in Rule
13d-3  under the  Securities  Exchange  Act of 1934) of  securities  of  Bancorp
representing  25% or more of the combined  voting power of the then  outstanding
securities of Bancorp. Any provision herein to the contrary notwithstanding,  no
Change in Control  shall be deemed to occur as a result of: (1) any  transaction
prior to January 1, 1998; (2) any purchase,  transfer,  or other  disposition of
the Series B and Series C preferred  shares of Bancorp;  or (3) any  exercise or
conversion  of  warrants or options of Bancorp  which were issued  prior to 1996
(and  any  exercise,  or  conversion  of  such  warrants  or  options  shall  be
disregarded in determining whether a Change in Control has occurred).

                  (b) Any provision herein to the contrary notwithstanding:  (1)
no Change in Control  payment  under  Section  1(a) shall be due to  Employee if
Employee is terminated  (with or without  Cause) or resigns under the Employment
Agreement  prior to a Change in Control;  and (2) under no  circumstances  shall
Employee  be  entitled  to a payment  under both  Section  11 of the  Employment
Agreement and this Agreement.

         2. Term of Agreement. This Agreement shall continue in force during the
term of the  Employment  Agreement  and shall  expire on the  effective  date of
termination of the Employment Agreement.

         3.       General Matters.

                  (a) This Agreement shall be governed by the  substantive  laws
of the Sate of Virginia  and shall be construed in  accordance  therewith.  This
Agreement constitutes the entire agreement between the parties as to the matters
described herein and supersedes all prior agreements and understandings  between
the parties as to such matters.

                  (b) No provision  of this  Agreement  may be waived  except by
agreement  in  writing  signed  by the  waiving  party.  A waiver of any term or
provision shall not be construed as a waiver of any other term or provision.

                  (c) This  Agreement may be amended,  altered or revoked at any
time,  in whole or in part,  only by a written  instrument  setting  forth  such
changes, signed by all the parties.

                  (d) This Agreement  shall be binding upon the Employee and the
Employers, and shall not be assignable in any event by the Employee.

                  (e)  Throughout  this Agreement the singular shall include the
plural and the  plural  shall  include  the  singular  whenever  the  context so
requires.

                  (f) If any  provision  of this  Agreement  is  declared by any
court of common  jurisdiction to be invalid for any reason such invalidity shall
not affect the remaining provisions.  On the contrary, such remaining provisions
shall be  construed  in force  as if such  invalid  provisions  had  never  been
inserted in this Agreement.



<PAGE>



         IN  TESTIMONY  WHEREOF,  the parties  have caused this  Agreement to be
executed as of the 24th day of June, 1998.

                                     ESSEX BANCORP, INC.



                                     By:  /s/ Gene D. Ross
                                        ---------------------------
                                              Its:  President



                                     /s/ EARL McPHERSON
                                     ------------------------------


                                                                   EXHIBIT 10.21


                                 FIRST AMENDMENT
                                       TO
                           CHANGE IN CONTROL AGREEMENT


         THIS  FIRST  AMENDMENT  TO CHANGE IN  CONTROL  AGREEMENT  is made as of
January  1,  1999,  by and  among  ESSEX  BANCORP,  INC.  (`Bancorp")  and  EARL
McPHERSON, ("Employee").


                                   WITNESSETH:

         WHEREAS,  Bancorp  entered  into a Change  in  Control  Agreement  with
Employee dated as of January 1, 1998 (the "Agreement"); and

         WHEREAS,  Bancorp  and  Employee  desire to amend the Change in Control
Agreement in certain respects.

         NOW,  THEREFORE,  in consideration of the premises and mutual covenants
set forth therein, and other good and valuable consideration, the sufficiency of
which is hereby acknowledged, Bancorp and Employee agree as follows:

         1. The first  sentence of Section  1(a) in the  Agreement is amended to
delete the figure of "one hundred and fifty percent (150%)" and to substitute in
lieu thereof the figure "two hundred percent (200%)" effective January 1, 1999.

         2. The last  sentence of Section  1(a) of the  Agreement  is amended to
read in its entirety as follows:

                  Any  provision  herein  to the  contrary  notwithstanding,  no
                  Change  in  Control  shall be deemed to occur as a result of :
                  (1)  any  transaction  prior  to  January  1,  1999;  (2)  any
                  purchase,  transfer or other  disposition  of the Series B and
                  Series  C  preferred  shares  of  Bancorp;  (3) any  exercise,
                  conversion,  transfer of warrants or options of Bancorp  which
                  were issued prior to 1996 (and any such  exercise,  conversion
                  or transfer  shall be  disregarded  in  determining  whether a
                  Change in Control has  occurred);  and/or (4) any  issuance by
                  Bancorp of additional  shares or other  securities on or after
                  January 1, 1999.



<PAGE>



         3. Except as provided  above,  the  Agreement  is hereby  ratified  and
continued in all respects.

                                      ESSEX BANCORP, INC.



                                      By:  /s/ Gene D. Ross
                                         ------------------------------
                                               Its:  President



                                      /s/ EARL McPHERSON
                                      ---------------------------------


                                                                   EXHIBIT 10.22


                             SUBSERVICING AGREEMENT


         THIS SUBSERVICING AGREEMENT  ("Agreement"),  made as of the 15th day of
April,  1998, by and between  Continental  Capital Corp., a New York corporation
(herein,  "Lender/Servicer")  and Essex Home Mortgage Servicing  Corporation,  a
Virginia corporation (herein, "Subservicer").

                                    RECITALS:

         WHEREAS,  Subservicer  is engaged in the  business of  servicing  loans
including  residential mortgage loans evidenced by notes and secured by deeds of
trust, mortgages, trust deeds or like security instruments; and

         WHEREAS,  Lender/Servicer desires that Subservicer subservice the Loans
as hereinafter defined; and

         WHEREAS, Subservicer has agreed to subservice the Loans, as hereinafter
defined.

         NOW, THEREFORE,  in consideration of the mutual recitals,  promises and
covenants set forth  herein,  and other good and valuable  consideration  herein
receipted  for,  but  not  herein  recited,  the  receipt  of  which  is  hereby
acknowledged, the parties hereto agree and covenant as follows:

                                    ARTICLE I
                                   DEFINITIONS

         For purposes of this Agreement  each of the following  terms shall have
the meaning specified with respect thereto.

1.1      Agreement.  "Agreement"  shall mean this  Agreement  as the same may be
         from time to time amended.

1.2      Borrower. "Borrower" shall mean any maker, endorser, guarantor or other
         person or entity obligated for the payment of a Note in accordance with
         its terms.

1.3      Deconversion  Fee.  The fee  described  in  Section  4.3  below  and on
         Schedule II attached hereto.

1.4      Direct  Cost.  The term  "Direct  Cost" shall mean all  reasonable  and
         customary  costs  incurred by  Subservicer  in accepting  the Loans for
         subservicing,  including costs of travel,  meals and lodging,  costs of
         transferring   data  to  Subservicer   from  the  current  servicer  or
         subservicer  and letters to  Borrowers  advising  them of the change in
         servicing.

1.5      Effective Date.  "Effective Date" shall mean June 1, 1998.

1.6      FDIC.  "FDIC" shall mean the Federal Deposit Insurance Corporation.

1.7      FHA.  "FHA" shall mean the Federal Housing Administration.

1.8      FHLMC. "FHLMC" shall mean the Federal Home Loan Mortgage Corporation.

1.9      FNMA.  "FNMA" shall mean the Federal National Mortgage Association.

1.10     GE.  "GE" shall mean General Electric Credit Corporation.

1.11     GNMA.  "GNMA" shall mean the Government National Mortgage Association.

1.12     Guide.  The FNMA  Selling  Guide and the FNMA,  FHLMC,  GNMA,  HUD, GE,
         Investor,  Mortgage  Insurance  Company Servicing Guide appropriate for
         each Loan and all announcements, bulletins and exhibits thereto, all as
         amended and updated from time to time.

1.13     HUD.  "HUD" shall mean the Department of Housing and Urban Development.

1.14     Investor.  "Investor" shall mean the owner and holder of a Note.

1.15     Lender/Servicer. "Lender/Servicer" shall mean Continental Capital Corp.
         a New York corporation.

1.16     Loan  Documents.  "Loan  Documents"  shall  mean all of the  Notes  and
         Mortgages and any other  documents  evidencing or securing the Loans or
         otherwise related to the Loans.

1.17     Loans.  "Loans"  shall mean the loans  described  on Schedule I and any
         other loans made subject to this Agreement on a periodic basis. Any one
         of the Loans shall be referred to herein as a "Loan".

1.18     Mortgage. "Mortgage" shall mean the original security deed, trust deed,
         deed of trust, security agreement, financing statement, guaranty and/or
         other  document  securing  a  Loan,  including  any  riders,   addenda,
         assumption agreements, modifications and amendments thereto.

1.19     Mortgagor.  "Mortgagor"  or  "Mortgagors"  shall mean the  grantors  or
         makers of any  Mortgages,  including  mortgagors  and trustors of trust
         deeds and deeds of trust.

1.20     Note.  "Note" shall mean for each Loan, the original  promissory  note,
         bond or other  evidence  of  indebtedness  executed  by a Borrower  and
         evidencing  the  indebtedness  of such Borrower under such Loan and any
         riders, addenda, modification or amendments thereto.

1.21     OTS.  "OTS" shall mean the Office of Thrift Supervision.

1.22     Subservicer.  "Subservicer"  shall mean Essex Home  Mortgage  Servicing
         Corporation, a Virginia corporation.

1.23     Prime.  "Prime" shall mean the prime rate of interest  published in The
         Wall Street Journal or any successor publication.

1.24     Taxes.  "Taxes"  shall  mean all real  estate  taxes  and  other  taxes
         assessed against property  securing Loans, the nonpayment of which will
         result in a lien taking priority over the Mortgage.

1.25     Termination  Fee.  The fee  described on Schedule II that is payable to
         Subservicer under Article V hereof.

1.26     VA.  "VA" shall mean the Veterans Administration.

                                   ARTICLE II
                            AGREEMENTS OF SUBSERVICER

2.1      General.

         Subservicer  hereby agrees to service each Loan pursuant and subject to
the terms of this Agreement.  Lender/Servicer  and  Subservicer  agree that this
Agreement shall be effective as of the Effective Date.

2.2      Compliance.

         Subservicer  will comply with, and Subservicer will use best efforts to
cause each Borrower and Mortgagor to comply with, (a) all  applicable  state and
federal  rules  and  regulations,  (b)  the  requirements  of  private  mortgage
insurance companies for Loans insured by private mortgage  insurance,  including
those requiring the giving of notices, and (c) the Guide.

2.3      Procedure.

         Until the principal and interest of each Note and all obligations under
each Note and Mortgage are paid in full,  unless sooner  terminated  pursuant to
the terms  hereof,  Subservicer  shall  perform the  following  services in full
compliance with the Guide:

         (a)      Collect  as they  become due (i)  payments  of  principal  and
                  interest (ii) any sums to be held in escrow for the payment of
                  Taxes, assessments and other public charges that are generally
                  impounded,   hazard  and/or  flood  insurance  premiums,   FHA
                  insurance or private mortgage insurance premiums,  condominium
                  association  dues and  fees  and  other  sums  required  to be
                  collected and disbursed for Borrowers  (collectively "Escrowed
                  Sums")  and (iii) all other  payments  from  Borrowers  and/or
                  Mortgagors.

         (b)      Accept payments of principal and interest and impound deposits
                  only in  accordance  with the Loan  Documents  or  information
                  provided by  Lender/Servicer  including  information  received
                  from  Lender/Servicer's  servicing system.  Deficiencies in or
                  excess in payments or deposits  shall be accepted  and applied
                  in  accordance  with the Loan  Documents or, if not covered in
                  such  documents,  in  accordance  with  Investor  or  mortgage
                  insurer guidelines.

         (c)      Apply all installments  and impound  deposits  collected by it
                  from  the  Borrower  or  Mortgagor,   and  maintain  permanent
                  mortgage account records capable of producing, at any time and
                  in  chronological  order:  the  date,  amount,   distribution,
                  installment  due  date or  other  transactions  affecting  the
                  amounts  due  from or to the  Borrower  and/or  Mortgagor  and
                  indicating  the  latest  outstanding  balances  of  principal,
                  impound deposits, advances, and unapplied payments.

         (d)      Pending disbursement,  segregate and hold by it in a custodial
                  account or accounts in a financial  institution insured by the
                  FDIC ("Custodial  Accounts";  each a "Custodial Account"),  in
                  such manner as to show the custodial  nature  thereof,  and so
                  that the Investor and each separate  Borrower whose funds have
                  been   contributed   to  such  account  or  accounts  will  be
                  individually   protected   under   the   rules  of  the  FDIC.
                  Subservicer's  records shall show the  respective  interest of
                  the Investor and each Borrower in all Custodial Accounts.  All
                  funds  collected for  principal and interest  shall be held by
                  and carried in records of the Subservicer as "trustee" for the
                  Investor,  and  shall be  established  in such a manner  as to
                  comply  with  all  applicable  rules  and  regulations  of any
                  governmental agency insuring or guaranteeing each Loan.

         (e)      Maintain deposits received for the payment of Escrowed Sums in
                  a separate  custodial account as specified in subparagraph (d)
                  of  this  section  for  each  Borrower  ("Borrower   Custodial
                  Account").  If any  federal  or state  statute  or rule of law
                  requires  or may  require  the  payment  of  interest  on such
                  deposits,  Subservicer  will pay such  interest  on each  such
                  Borrower  Custodial  Account  which it  maintains or controls.
                  Lender/Servicer  shall reimburse Subservicer for said interest
                  immediately  upon  billing.  Subservicer  will  determine  the
                  amount of deposits to be made by Borrowers and will furnish to
                  each  Borrower,  at least once a year,  an analysis of his/her
                  Borrower  Custodial  Account and in  accordance  with  written
                  instructions from the Lender/Servicer, if given.

         (f)      Maintain  accurate  records  reflecting  the  status of Taxes,
                  ground rents and other recurring charges generally accepted by
                  the mortgage  servicing  industry which would become a lien on
                  the  property  given as security  for the loan (the  "Security
                  Property").  For all Loans  providing  for the  payment to and
                  collection by Subservicer  of any Escrowed  Sums,  Subservicer
                  shall pay such charges  before any penalty  date.  Subservicer
                  assumes  responsibility for the timely payment of all Escrowed
                  Sums and will hold harmless and indemnify  Lender/Servicer and
                  Investor from all  penalties,  loss or damage  resulting  from
                  Subservicer's failure to discharge said responsibility.

         (g)      For all Loans which have no provisions  for the payment to and
                  collection  by   Subservicer   of  Escrowed  Sums  for  Taxes,
                  Subservicer  shall,  upon  notification  by its  tax  service,
                  promptly contact Lender/Servicer  regarding the delinquency of
                  any such  Taxes.  Subservicer  will pay any  delinquent  Taxes
                  pursuant to the Guide. Additionally,  Subservicer shall not be
                  responsible  for payment of ground rents or other  charges for
                  any Loan for which it is not  obligated  to  collect  Escrowed
                  Sums  and  will  pay  such   charges   only  upon  receipt  of
                  notification  by  Subservicer  that such  other  charges  will
                  result in a lien  against a Security  Property.  Reimbursement
                  for  any  such  payments  will  be  made  in  accordance  with
                  subparagraph 2.3(h) below.

         (h)      When  Escrowed Sums held in a Borrower  Custodial  Account are
                  insufficient  to pay Taxes,  assessments,  mortgage  insurance
                  premiums,  hazard or flood insurance premiums,  or other items
                  due therefrom,  Lender/Servicer  shall  reimburse  Subservicer
                  monthly  for  all  outstanding  deficiencies,  and  any  other
                  advances  made by  Subservicer  to  protect  the  security  of
                  Lender/Servicer  and Investor and  Lender/Servicer  shall wire
                  funds  necessary  to  reimburse  Subservicer  for any advances
                  within  five  (5)  business  days  of  receipt  of an  invoice
                  therefor.  Funds  received after the fifth day will be subject
                  to a finance  charge at a rate per annum  equal to two percent
                  (2%) over  Prime.  Subservicer  shall  attempt  to obtain  the
                  necessary  additional funds from each Borrower to recover such
                  advances made on behalf of each Borrower and Lender/Servicer.

         (i)      Maintain  in full force and  effect at all times FHA  mortgage
                  insurance,  or private mortgage insurance,  as applicable,  in
                  accordance   with   the  type  of   Loan,   and  will   assume
                  responsibility for the payment of the premium thereon for each
                  Loan,  with  reimbursement  for such  payments  being  made in
                  accordance with subparagraph 2.3(h) above.

         (j)      Assure that  improvements on Security  Property  securing each
                  Mortgage are insured by hazard  insurance  issued by companies
                  acceptable  to  Investor  in an amount  at least  equal to the
                  unpaid  principal  balance  of the loan or the full  insurable
                  value of the  improvements,  whichever  is less,  of a type at
                  least  as  protective  as  fire  and  extended  coverage,  and
                  containing a "standard" or "union"  mortgage  clause  (without
                  contribution)  in the  form  customarily  used in the  area in
                  which the  Security  Property is located.  In all events,  the
                  provisions of the Loan Documents shall prevail.  The mortgagee
                  clause  will  be  reflected  as  running  to  the  benefit  of
                  Lender/Servicer, its successors and assigns. During the course
                  of subservicing,  the mortgagee clause in the hazard insurance
                  will read as follows:

                            Continental Capital Corp.
                           Its Successors and Assigns
                  C/O Essex Home Mortgage Servicing Corporation
                                  P.O. Box 8068
                            Virginia Beach, VA 23450

                  Subservicer shall maintain evidence of the original  insurance
                  policy for any Loan  delivered  for  subservicing  as provided
                  within Subservicer's mortgage impairment insurance policy.

2.4      Other.

         Subservicer  shall be responsible for further  safeguarding  Investor's
interest and rights in any real property, mobile home or other Security Property
under any Mortgage by performing the following  services in full compliance with
the Guide:

         (a)      Inspecting  such Security  Property when any Borrower  becomes
                  sixty (60) days or more delinquent in the payment of principal
                  and interest or Escrowed  Sums under the Note and perform such
                  other  inspections  as  prudent  and sound  business  judgment
                  suggests;

         (b)      To the extent possible and pursuant to the Guide, securing any
                  such Security  Property  found to be vacant or abandoned,  and
                  advising Lender/Servicer of the status thereof;

         (c)      Notifying Investor and  Lender/Servicer  whenever  Subservicer
                  receives  notice or otherwise  becomes  aware of any notice of
                  liens,  bankruptcy,  condemnations,  probate  proceeding,  tax
                  sale,  partition,  local ordinance violation,  condemnation or
                  proceeding  in the nature of eminent  domain or similar  event
                  that  would,  in  Subservicer's  reasonable  judgment,  impair
                  Investor's security;  and Subservicer shall assist Investor in
                  undertaking appropriate action to preserve its security;

         (d)      Advising Investor and Lender/Servicer with respect to requests
                  for  partial  releases,  easements,  substitutions,  division,
                  subordination,  alterations, or waivers of security instrument
                  terms;

         (e)      Advising Investor and  Lender/Servicer,  if requested,  of any
                  change in ownership of such Security Property,  and subject to
                  governing laws and  regulations,  comply with all instructions
                  from Investor with respect to the acceleration or modification
                  of the Note; Subservicer, at the direction of Lender/Servicer,
                  will forward all requests for Loan assumption immediately upon
                  receipt.  Subservicer will, upon request,  provide the initial
                  paperwork  necessary  to obtain Loan  assumption  information.
                  This information will be forwarded to  Lender/Servicer  and/or
                  Investor   for  approval   and  all   necessary   disclosures.
                  Lender/Servicer  and/or  Investor  will prepare the  necessary
                  assumption papers and forward to Subservicer for processing.

         (f)      Maintaining  in force  at all  times a policy  of  errors  and
                  omissions  insurance  coverage at Subservicer's  sole expense.
                  The purpose of such coverage is to provide Lender/Servicer and
                  Investor  protection  in  liquidating  a Loan against net loss
                  that can be attributed to damage to the Security Property from
                  a hazard or peril  required to be insured by the  Investor and
                  that  otherwise   would  be  insured  but  for   Subservicer's
                  negligence in allowing  insurance coverage to lapse or failing
                  to keep a sufficient amount of insurance in force;

         (g)      Disbursing  insurance loss  settlements  according to Investor
                  guidelines.

Except as otherwise provided above, all advices and notifications required to be
given in the Section 2.4 shall be provided at least monthly.

2.5      Investor Accounting.

         In full compliance with the Guide, Subservicer shall:

         (a)      Make interest rate  adjustments in compliance  with applicable
                  regulatory  adjustable loan  requirements  and the Note, which
                  reflect the applicable  movements of the applicable  loan rate
                  index.   Applicable   interest  rate   adjustments   shall  be
                  implemented  in accordance  with  applicable  adjustable  loan
                  regulations  and  the  Note.  Subservicer  shall  execute  and
                  deliver  all  appropriate   notices   required  by  applicable
                  adjustable  loan  regulations  and  the  Note  regarding  such
                  interest  rate  adjustments   including  but  not  by  way  of
                  limitation,  timely  notification to Investor or to Investor's
                  successors  or assigns,  of  applicable  date and  information
                  regarding  such  interest  rate  adjustment,  and  methods  of
                  implementation   of  such  interest  rate   adjustments,   new
                  schedules  of  Investor's  pro rata  share of  collections  of
                  principal and  interest,  and of all  prepayments  of any Loan
                  hereunder by Borrower or Mortgagor.

         (b)      Perform  such other  duties,  furnish  such other  reports and
                  execute  such other  documents in  connection  with its duties
                  hereunder as  Lender/Servicer  and Investor  from time to time
                  may require  consistent with  requirements  performed by other
                  servicers of loans in accordance with the Guide.

         (c)      Not accept any  prepayment  of any Loan except as specified by
                  law or as  authorized by law and permitted by the terms of the
                  Loan  Documents,  nor  waive,  modify,  release  or consent to
                  postponement  on the part of the  Borrower or Mortgagor of any
                  term or  provision of the Loan  Documents  without the written
                  consent of Investor;  notwithstanding the foregoing,  however,
                  Subservicer  shall not be required to obtain  written  consent
                  for the waiver of any late charge or the waiver, modification,
                  release or consent postponement of any term or provision which
                  may be waived, modified,  released or consented to without the
                  consent  of the  Investor  under  the  terms  of  its  written
                  instructions ("Investors Instructions") or under the Guide.

         (d)      Upon  payment of a Loan in full,  have  prepared  and file any
                  necessary  release  or  satisfaction   documents,   and  shall
                  continue  subservicing  of the Loan pending final  settlement,
                  and refund any Escrowed Sums within state mandated time frames
                  or pay penalties  associated  with failure to so comply unless
                  such failure  results  from  Lender/Servicer's  or  Investor's
                  delay.

         (e)      Where Investors  require  interest paid through the end of the
                  month although interest due from the Borrower is to the actual
                  date  of the  payoff,  advance  its own  funds  to  cover  any
                  uncollected  interest due the  Investor and will  periodically
                  bill  Lender/Servicer  for  reimbursement  of  such  advances.
                  Lender/Servicer  will reimburse  Subservicer for said advances
                  immediately upon billing.

         (f)      Remit to the Investor,  on a date and in a manner specified by
                  Investor,  all principal and interest collected from Borrowers
                  or Mortgagors, retaining as compensation the fees set forth in
                  Schedule  II  attached  hereto.  Subservicer  will  remit  any
                  guaranty  fees to the  appropriate  Investor as  required.  By
                  mutual   agreement,   Subservicer   will   remit   monthly  to
                  Lender/Servicer the remaining portion of the gross service fee
                  collected.

         (g)      Where  Investors  such  as  FHLMC,   FNMA,  GNMA  require  the
                  reporting of balances and cash  remittances to be reported and
                  remitted  at one  time  and  consolidated  on the  appropriate
                  reports, service one hundred percent (100%) of Loans which are
                  servicing  retained  by  Lender/Servicer  for those  Investors
                  which follow such  reporting  requirements.  Subservicer  also
                  will submit all reports to  Investor  under  Lender/Servicer's
                  assigned  "seller/servicer"  number or such other  number that
                  Lender/Servicer  and  Investor  may  designate  in  writing to
                  Subservicer.

         (h)      In the event the Investor instructs Lender/Servicer to service
                  release any Loan(s), and Lender/Servicer shall deliver written
                  notice thereof to  Subservicer,  Subservicer  shall proceed in
                  accordance  with the  Investor's  Instructions.  In the  event
                  Lender/Servicer  determines and instructs  Subservicer  not to
                  proceed  with  the  Investor's  Instructions,  Lender/Servicer
                  agrees to hold  Subservicer  harmless  from any  action  taken
                  against  Subservicer  by the  Investor,  and  from any loss or
                  damage,   including   reasonable   attorney  fees,   resulting
                  therefrom.   With   respect  to  servicing   released   Loans,
                  Subservicer  shall be responsible to provide such  information
                  as Investor and  Lender/Servicer  shall reasonably request and
                  shall assist Lender/Servicer in resolving routine problems and
                  issues with Investor.

         (i)      In the event Investor sells all or any part of its interest in
                  any Loan to a third  party or parties,  including  the sale of
                  participating   interests  therein,  and  such  third  parties
                  succeed to all of the right of Investor hereunder for the Loan
                  interest  purchased  and this  Agreement  shall remain in full
                  force  and   effect,   remit  all   principal   and   interest
                  installments  collected  under the Loan Documents  directly to
                  such third  party or parties in  accordance  with the terms of
                  the applicable  servicing  agreement,  after  deduction of the
                  servicing  fee  which  is  paid  to  the  Lender/Servicer  and
                  subservicing fees and other fees, costs and charges chargeable
                  by  Subservicer  under  the  terms  of  this  Agreement.   The
                  obligation to make direct  remittances  to such third party or
                  parties  shall arise upon thirty (30) days  written  notice of
                  such   assignments   given  by  such   third   party(ies)   to
                  Subservicer.  Subservicer  shall be entitled to and be paid an
                  additional One Dollar ($1.00) per Loan per remittee per month,
                  for each such  third  party  remittance  beyond the first one,
                  excluding GNMA security holders.

         (j)      Hold   Custodial   Accounts   associated   with  the  receipt,
                  disbursement  and  accumulation  of principal  and interest as
                  "trustee"  for  Lender/Servicer   and/or  Investors  and  each
                  Borrower  Custodial  Account as  "trustee"  for the benefit of
                  each Borrower in accordance with Investor's Instructions,  and
                  where  none  apply,  the  Guide,  with the  exception  of GNMA
                  servicing. Pursuant to GNMA's regulations,  Subservicer is not
                  permitted to  withdraw/disburse  funds from Custodial Accounts
                  for principal and interest.  Any benefit or value derived from
                  all  demand  deposits  shall  accrue  to  the  benefit  of the
                  Subservicer or Lender/Servicer as set forth on Schedule II.

         (k)      Subservicer  shall be  responsible  for  accurate  and  timely
                  reporting and remittance  pursuant to the  requirements of the
                  Guide as well as costs and  penalties  that may be incurred in
                  failing to meet such  responsibility  unless such failure is a
                  result of Lender/Servicer's actions or inactions.

2.6      Delinquency Control.

         In full compliance with the Guide, Subservicer shall:

         (a)      Be  responsible  for protecting  Investor's  investment in the
                  Loans by maintaining the maximum possible number of Loans in a
                  current status, dealing quickly and effectively with Borrowers
                  who are  delinquent  or in default.  Subservicer's  delinquent
                  mortgage   servicing   program   shall   include  an  adequate
                  accounting   system  which  will  immediately  and  positively
                  indicate the existence of delinquent  Loans,  a procedure that
                  provides  for  sending  delinquent  notices,   assessing  late
                  charges, and returning inadequate payment, and a procedure for
                  the   individual   analysis  of  distressed   or   chronically
                  delinquent  Loans.  Attached to this Agreement is Schedule III
                  which is a  minimum  sample of  reports  required  under  this
                  Agreement.

         (b)      Maintain a  collection  department  and an  on-line  automated
                  collection  system.  All delinquent Loans shall be serviced in
                  accordance  with Investors  Instructions  or where none apply,
                  the Guide.

         (c)      Provide   Lender/Servicer   and  Investor   with  a  month-end
                  collection and delinquency  report  identifying and describing
                  the status of any delinquent Loans, and will from time to time
                  as the need may arise,  provide  Lender/Servicer  and Investor
                  with loan service reports relating to any items of information
                  which  Subservicer is otherwise  required to provide hereunder
                  per Schedule IV attached hereto,  or detailing any matters the
                  Subservicer  reasonably  believes  should  be  brought  to the
                  special attention of Lender/Servicer and Investor. The reports
                  as   outlined   in  Schedule   III  shall  be   delivered   to
                  Lender/Servicer    via   hard   copy.   All   information   in
                  Subservicer's    custody   and   control   with   respect   to
                  Lender/Servicer's  Loans  shall be  immediately  available  to
                  Lender/Servicer and, in no event, later than five (5) business
                  days  following  receipt  of a request  therefor.  Subservicer
                  shall  provide  a master  file tape to  Lender/Servicer  twice
                  monthly.

         (d)      Upon the request and under the  direction  of  Lender/Servicer
                  and Investor,  assist in the foreclosure or other  acquisition
                  of the Security Property pursuant to a Mortgage,  the transfer
                  of such Security  Property to the FHA or VA and the collection
                  of any applicable mortgage  insurance,  and pending completion
                  of these steps,  protect such Security Property from waste and
                  vandalism.  Subservicer  shall be  responsible  for filing all
                  reimbursement claim forms. Subservicer will have title to such
                  Security Property conveyed in the name designated by Investor.
                  Upon receipt of billing by Subservicer,  Lender/Servicer  will
                  immediately  reimburse  Subservicer for all of its expenses so
                  incurred  under  this   paragraph,   provided  that  they  are
                  reimbursable pursuant to the Guide,  including court costs and
                  reasonable  attorney's  fees.  In case of a voluntary  deed in
                  lieu of foreclosure, and purchase by Investor for its account,
                  Subservicer will protect the Security Property while so owned.
                  These  operations  shall be on  terms  and as  determined  and
                  directed by Investor from time to time. Under the sale of such
                  Security  Property,  on terms as  specified  by  Investor,  if
                  payments are deferred and payable under  contract or Mortgage,
                  Subservicer will service the same until completely liquidated.

2.7      Books and Records.

         Upon  Lender/Servicer's  written request,  Subservicer  shall furnish a
detailed statement of its financial condition, shall give Lender/Servicer or its
authorized  representative  opportunity  at any time during its normal  business
hours to examine  Subservicer's  books and  records,  or shall cause a certified
public  accountant  selected and employed by it to provide  Lender/Servicer  not
later than ninety (90) days after the close of Subservicer's fiscal year, with a
certified statement of Subservicer's  financial condition as of the close of its
fiscal  year.  Any  additional  requests for Loan audit or  confirmations  to be
performed by Subservicer's  audit firm on Loans,  shall be at  Lender/Servicer's
sole expense.  Subservicer will keep records satisfactory to Lender/Servicer and
Investor  pertaining  to each Loan,  and such  records  shall be the property of
Lender/Servicer  and upon  termination of this  Agreement  shall be delivered to
Lender/Servicer at Lender/Servicer's expense.

Notwithstanding the foregoing,  however, Subservicer at its own expense may copy
any such record  before  delivering  it to the  Lender/Servicer,  so long as the
Guide does not prohibit such copying.

2.8      Insurance.

         Subservicer  will  maintain  in effect at all times and at its cost,  a
blanket  fidelity bond and an errors and omission  policy in accordance with the
requirements of the Guide.  Subservicer shall cause certificates  evidencing the
existence of such coverage to be delivered to Lender/Servicer.

                                   ARTICLE III
                          AGREEMENTS OF LENDER/SERVICER

3.1      Documentation.

         Lender/Servicer shall provide to Subservicer at Lender/Servicers'  sole
cost and expense:

         (a)      Any documents or records  which are  necessary or  appropriate
                  for Subservicer to receive in order to service the Loans.

         (b)      Applicable  documentation for each Loan submitted hereunder to
                  enable  Subservicer  to place  and  continue  each Loan on its
                  computer system.  All such documentation must be received in a
                  reasonable  amount  of  time  by  Subservicer,  prior  to  any
                  reporting due Investor.

         (c)      Its pro-rata portion of the fee required for any extraordinary
                  audit expense levied by any state or other jurisdiction.

         (d)      If applicable and as soon as possible,  a complete  listing of
                  any  Loans  where  the  mortgage  payment  is  inclusive  of a
                  personal or group  insurance  premium.  This list will include
                  the name of the insurance  company;  type of premium coverage;
                  premium  amount;  and the name  and  telephone  number  of the
                  individual   at   Lender/Servicer's    firm   or   affiliation
                  knowledgeable   of   such   coverage.    Furthermore,   should
                  Lender/Servicer  misrepresent,  misinform,  provide inadequate
                  information  or no  information  regarding  the status of such
                  personal or group insurance coverages (e.g.,  mortgage life or
                  disability insurance) which would cause Subservicer to incur a
                  loss or  damage,  Lender/Servicer  agrees to hold  Subservicer
                  harmless from any and all claims,  liabilities,  damages,  and
                  loss,   including   reasonable   attorneys   fees,   resulting
                  therefrom.

         (e)      Physical  evidence that a hazard  insurance policy is in force
                  for each Mortgage  delivered to Subservicer  for  subservicing
                  and allowing  Subservicer  sufficient time to receive evidence
                  in  house  that  all  notifications   shall  be  forwarded  to
                  Subservicer.   Further,   Lender/Servicer   agrees   to   hold
                  Subservicer  harmless  from  any  loss  or  damage  caused  by
                  insufficient  evidence of hazard insurance  coverage delivered
                  to Subservicer  or any loss or damage which occurred  during a
                  lapsed policy prior to delivery of servicing to Subservicer.

         (f)      Remittance by check for an amount sufficient to pay for a real
                  estate tax contract issued by Subservicer's tax service.  If a
                  tax contract is in existence,  pay any fees  associated with a
                  transfer to Subservicer.

3.2      Further Notification.

         Lender/Servicer shall:

                  (a) Advise  Subservicer  upon delivery of each Loan  submitted
                  for  subservicing,  as to whether  the Loan is in a  warehouse
                  (unsold) status or, if sold,  specific  information  regarding
                  the permanent Investor.  If a Loan which has been delivered to
                  Subservicer   in  a   warehouse   (unsold)   status  is  sold,
                  Lender/Servicer  will  immediately  notify  Subservicer of the
                  sale by phone and will deliver a written copy of the permanent
                  Investor's   purchase   advice  or  funding   detailed  report
                  immediately  thereafter.  In the event the permanent  Investor
                  charges a penalty for late reporting, remittances, etc., which
                  were   caused   by   Lender/Servicer's   delay  in   notifying
                  Subservicer  of  the  permanent  Investor's  purchase  of  the
                  Loan(s),  Lender/Servicer  agrees to promptly  pay the penalty
                  and Subservicer shall have no liability on account therof.

         (b)      Discharge  Subservicer  from all liability for any advances of
                  principal and interest  resulting from delinquent  whole Loans
                  and  delinquent  Loans which are included in any pool that has
                  been   created   through    "mortgage-backed   pass   through"
                  certificates or securities, as well as for all advances due to
                  negative   amortization.   Lender/Servicer   will  immediately
                  reimburse, by wire, Subservicer for such advances. Subservicer
                  will reimburse Lender/Servicer if and when recoveries are made
                  from Borrowers or Mortgagors.

3.3      Default.

         In the event  Lender/Servicer shall fail to pay to Subservicer any sums
due and payable to  Subservicer  under this Agreement when and as the same shall
be due and  payable,  whether  as  compensation,  reimbursement,  or  otherwise,
Subservicer shall be entitled to adjust  Lender/Servicer's "net service fee due"
in  set-off  of the  amount of any sum so owing  and  unpaid  together  with any
finance  charges payable in accordance with paragraph 9.12 below or as otherwise
provided herein.


                                   ARTICLE IV
                                  COMPENSATION

4.1      Compensation to Subservicer.

         For  providing  the services  contained in this  Agreement it is agreed
that:

         (a)      Subservicer   shall  be  paid  in  accordance  with  the  fees
                  established by Schedule II, attached hereto.

         (b)      Any   miscellaneous   costs  incurred  by   Subservicer   from
                  extraordinary  requests  for items  beyond  the scope of those
                  required by the Guide shall be billed to  Lender/Servicer  and
                  promptly paid by Lender/Servicer upon receipt of billing.

         (c)      All monthly fees and charges (including guaranty fees on pools
                  of  mortgage-backed  securities  and  unrecoverable  scheduled
                  interest  and all bank  charges  and/or  interest  related  to
                  negative   balances,   for   example,   interest   charged  by
                  Subservicer's  depository  bank for payments  received but not
                  collected from Borrower's depository bank and disbursed to the
                  appropriate  Custodial  Accounts  but not  collected as of the
                  date of disbursement)  shall be billed to the  Lender/Servicer
                  and due  within  five  (5)  days  of  receipt  of the  invoice
                  therefor. All invoices for special services will be due within
                  five  (5)  days of  receipt  of the  invoice  therefor.  Funds
                  received  after  five (5) days  will be  subject  to a finance
                  charge of two percent (2%) above Prime.  Subservicer  reserves
                  the  right  to  deduct  any  unpaid  fees  and  charges   from
                  Lender/Servicer's gross servicing fee remittance.

4.2      Insurance Commissions; Solicitation.

         While  Subservicer  is servicing any Loan, all  commissions  related to
force place  insurance  and other fees  payable  for  obtaining  such  insurance
coverage or collecting premiums and other charges, excluding all sums payable to
the insurer,  shall be retained by Subservicer as ancillary income.  Subservicer
warrants that  subsequent to the date of this  Agreement,  Subservicer  will not
solicit in any  manner,  directly  or  indirectly,  or  intentionally  assist or
participate in any solicitation by a third party, whether by telephone, mail, or
direct  contact,  any Borrower for the purpose of  refinancing  or recasting any
Loan, the Servicing of which is being transferred pursuant to this Agreement.

4.3      Deconversion Fee.

         If  subservicing  hereunder is terminated with respect to any or all of
the Loans for any reason  other than  foreclosure,  acquisition  of the Security
Property  in lieu of  payment  or  payment  in full or for cause (as  defined in
Section 5.2(b) below), Lender/Servicer shall pay to Subservicer the Deconversion
Fee described on Schedule II in consideration of Subservicer's work in assisting
with the transfer of servicing for any such Loans. The Deconversion Fee shall be
withheld by Subservicer from Lender/Servicer's  remittance. Any amount still due
after this offset is exhausted  shall be paid within five (5)  business  days of
receipt of an invoice therefor.  If termination is made for cause (as defined in
Section  5.2(b)  below),  Lender/Servicer  will pay all costs charged by the new
servicer for transferring data to the new servicer.

                                    ARTICLE V
                              TERM AND TERMINATION

5.1      Term.

         The term of this Agreement  shall be for two (2) year(s) for commencing
upon the Effective Date and ending at twelve  o'clock  midnight on May 31, 2000.
If neither  party shall  terminate  this  Agreement  by ninety (90) days written
notice to the other prior to the expiration of the initial term,  this Agreement
shall  renew  itself  and exist and  continue  for  successive  terms of two (2)
year(s) each until terminated by such notice.

5.2      Notice.

                  (a) In the event  Lender/Servicer  terminates  this  Agreement
                  during the  initial two (2) year term,  Lender/Servicer  shall
                  pay Subservicer the Termination Fee and the  Deconversion  Fee
                  described in Schedule II. After the  expiration of the initial
                  two (2) term,  either party may,  without cause by ninety (90)
                  days  prior  written  notice  to  the  other,  terminate  this
                  Agreement  as to any  or all  Loans  then  being  subserviced.
                  Termination for "cause" is described in  subparagraphs  5.2(b)
                  and 5.2(c) below).  If any termination of subservicing for 75%
                  or more of the Loans  occurs at any time  during  the  initial
                  term of this Agreement,  Lender/Servicer shall pay Subservicer
                  the Termination Fee and Deconversion Fee.

         (b)      At Lender/Servicer's option, this Subservicing Agreement shall
                  immediately  terminate  for  cause  after  fifteen  (15)  days
                  written notice to Subservicer. The term "for cause" as applied
                  to termination of Subservicer shall mean (i) the occurrence of
                  any event which  constitutes a material  breach on the part of
                  the  Subservicer  of its servicing  obligations  and covenants
                  described  in Articles  II,  VII,  VIII and IX (ii) a material
                  change in Subservicer's  financial  circumstances  which would
                  adversely   affect   Subservicer's   ability  to  perform  its
                  obligations  under  this  Agreement,  (iii) any breach of such
                  servicing   obligations   that  may  result  in  immediate  or
                  irreparable harm, or (iv) if any representation or warranty of
                  Subservicer  under  Article VII is inaccurate or untrue in any
                  material  respect.  If  terminated  pursuant  to this  Section
                  5.2(b),  Lender/Servicer  shall be  entitled  to all  remedies
                  available at law.

         (c)      This Subservicing  Agreement shall immediately  terminate,  at
                  Subservicer's  option,  upon fifteen (15) days written  notice
                  after the  occurrence of any event which  constitutes a breach
                  on the  part of the  Lender/Servicer  of the  obligations  and
                  covenantsdescribed in Articles III, VI, VIII, and IX or in the
                  event of any  breach of such  obligations  that may  result in
                  immediate or irreparable harm as determined by the Subservicer
                  or upon Subservicer's determination that any representation or
                  warranty of Lender/Servicer  under Article VI is inaccurate or
                  untrue in any material respect. If terminated pursuant to this
                  Section  5.2(c),  Subservicer  shall be  entitled to receive a
                  Termination  Fee and  Deconversion  Fee  with  respect  to all
                  Loans.

         (d)      Notwithstanding the provisions of paragraphs 5.2(b) and 5.2(c)
                  above, any party receiving  notice of termination  under those
                  paragraphs shall have thirty (30) days to cure any breach of a
                  covenant  (other  than a covenant to make  payments  hereunder
                  which  shall  be made in  strict  accordance  with  the  terms
                  hereof),  or to correct any untrue or inaccurate facts, unless
                  curing any such failure requires acts to be done or conditions
                  to be removed  which cannot,  by their  nature,  be performed,
                  done or removed,  as the case may be,  within such thirty (30)
                  day  period,  in which  event,  the  curing  party  may  avoid
                  termination  so long as such curing party shall have commenced
                  curing such failure  within fifteen (15) days from the receipt
                  of said  notice  and shall  diligently  prosecute  the cure to
                  completion,  provided that the curing party shall in any event
                  complete such cure within  forty-five  (45) days after written
                  notice of termination and termination  shall become  effective
                  upon  such  date if the  cure has not  been  completed  at the
                  expiration of such forty-five (45) day period.

5.3      Subservicer's Contingencies.

         Subservicer's obligations and duties hereunder shall be contingent upon
(a)  Lender/Servicer  providing  the  information  and  documents  described  in
paragraphs 3.1 and 3.2(a) above,  (b) receipt by Subservicer of letters or other
documents  from all Investors  approving  this  Agreement and  Subservicer  as a
servicer of such Loans and (c) receipt by Subservicer of certified copies of the
Lender/Servicer's audited financial statements for 1997.

5.4      Reimbursement of Servicing Released Loans.

         Subservicer's   right  to  reimbursement   for  actual  expenses,   and
reimbursement  for any  advances of  principal  and  interest and escrow made on
behalf of  Lender/Servicer  in accordance with the terms of this Agreement shall
also apply to any Loans sold by Lender/Servicer as an Investor to a new Investor
on a "servicing released" basis.

5.5      Accounting.

         Upon termination of this Agreement under this section, Subservicer will
account for and turn over to Lender/Servicer, Lender/Servicer's designee, or the
Investor  or  Investor's  designee,  all  funds  collected  under  each Note and
Mortgage,  less the compensation and any fees then due Subservicer,  and deliver
to Lender/Servicer,  Lender/Servicer's designee, Investor or Investor's designee
all records and documents relating to each Loan then subserviced and will advise
Borrowers  that their Loans will  henceforth  be  serviced  by  Lender/Servicer,
Lender/Servicer's  designee,  Investor or Investor's designee in accordance with
the Guide.

                                   ARTICLE VI
           REPRESENTATION, WARRANTIES AND COVENANTS OF LENDER/SERVICER

6.1      Assistance.

         Lender/Servicer  warrants and  represents  to, and covenants and agrees
with Subservicer that, to the extent possible,  Lender/Servicer  shall cooperate
with and assist  Subservicer  as  requested  by  Subservicer,  in  carrying  out
Subservicer's  covenants,  agreements,  duties and  responsibilities  under this
Agreement and in connection therewith shall execute and deliver all such papers,
documents and  instruments  as may be necessary and  appropriate  in furtherance
therof.

6.2      Notice of Breach.

         Lender/Servicer shall immediately notify Subservicer (i) of any failure
or  anticipated  failure on its part to observe  and  perform  any  covenant  or
agreement  required to be observed and performed by it as a Lender/Servicer  and
(ii) if any  representation  or warranty of  Lender/Servicer  made in connection
with this Agreement is untrue or inaccurate in any material respect.

6.3      Taxes.

         As of the Effective Date,  Lender/Servicer warrants that to the best of
their  knowledge  all Taxes  have been paid  prior to the tax  delinquent  date.
Lender/Servicer will indemnify and hold Subservicer harmless of and from any tax
penalties and interest  which arose or accrued  prior to the Effective  Date and
for any other  claims,  demands,  costs fees or expenses,  including  reasonable
attorneys'  fees,  resulting  from any  failure  to pay  such  Taxes in a timely
manner.

6.4      Authority; Prior Servicing.

         Lender/Servicer is a duly organized and validly existing corporation in
good standing under the laws of its state of incorporation and has all requisite
power and authority to enter into this Agreement and the persons  executing this
Agreement  on  behalf  of   Lender/Servicer   are  duly  authorized  so  to  do.
Lender/Servicer  is  the  owner  of all  servicing  rights  for  all  Loans  and
represents  and  warrants  that all  information  contained  in any  database or
document related to Loans is true, accurate and correct in every respect.

6.5      Financial Statements.

         Lender/Servicer  shall provide  Subservicer  with copies of its audited
financial  statements on an annual basis within  thirty (30) days  following the
date of their  issuance but in no event later than one hundred twenty (120) days
following the end of its fiscal year.

                                   ARTICLE VII
            REPRESENTATIONS, WARRANTIES AND COVENANTS OF SUBSERVICER

         Subservicer  warrants and represents to, and covenants and agrees with,
Lender/Servicer as follows:

7.1      Notice of Breach.

         Subservicer shall immediately notify Lender/Servicer (i) of any failure
or  anticipated  failure on its part to observe  and  perform  any  covenant  or
agreement required to be observed and performed by it as Subservicer and (ii) if
any  representation  or warranty of  Subservicer  made in  connection  with this
Agreement is untrue or inaccurate in any material respect.

7.2      Agency Approvals.

         Subservicer is an approved Servicer for FHLMC, FNMA, HUD, GE and GNMA.

7.3      Authority.

         Subservicer  is a duly  organized and validly  existing  corporation in
good standing under the laws of its state of incorporation and has all requisite
power and authority to enter into this Agreement and the persons  executing this
Agreement on behalf of Subservicer are duly authorized so to do.

7.4      Financial Statements.

         Subservicer  shall provide  Lender/Servicer  with copies of its audited
financial  statements on an annual basis within  thirty (30) days  following the
date of their  issuance but in no event later than one hundred twenty (120) days
following   the  end  of  its  fiscal  year.   Subservicer   has   delivered  to
Lender/Servicer their financial statements for the year 1997.

7.5      Approvals.

         To the extent  reasonably  necessary  for  Subservicer  to fulfill  its
obligations  hereunder and so long as the cost of obtaining  same is reasonable,
Subservicer  shall obtain any  approvals  from  government  entities,  Investors
and/or   mortgage   insurance   companies   that  are  necessary  to  effectuate
transactions to be undertaken hereunder.

7.6      Compliance; No Violations; Litigation.

         Subservicer  is in compliance  with,  and will continue to comply with,
the Guide in all material respects. Subservicer is not in violation or breach of
any  agreement  and not a party to any pending or  threatened  litigation  which
would have a material adverse effect upon Subservicer's  ability to perform this
Agreement.

                                  ARTICLE VIII
                INDEPENDENCE OF PARTIES; INDEMNIFICATION SURVIVAL

8.1      Independence of Parties.

         The   following   terms   shall   govern   the   relationship   between
Lender/Servicer and Subservicer:

                  (a)  Subservicer  shall  have  the  status  of  and  act as an
                  independent  contractor.  Nothing  herein  contained  shall be
                  construed to create a  partnership  or joint  venture  between
                  Lender/Servicer and Subservicer.

         (b)      Subservicer  shall  not be  responsible  for  representations,
                  warranties or contractual  obligations in connection  with (1)
                  sale to an Investor of any of the Loans,  or (2) the servicing
                  of any such Loans prior to the assumption of  subservicing  of
                  the Loans pursuant to this Agreement.

         (c)      Anything herein contained in this Article VIII or elsewhere in
                  this   Agreement   to  the   contrary   notwithstanding,   the
                  representations  and  warranties of  Subservicer  contained in
                  this  Agreement  shall  not  be  construed  as a  warranty  or
                  guarantee by Subservicer as to future payments by any Borrower
                  or Mortgagor.

         (d)      Anything herein contained in this Article VIII or elsewhere in
                  this  Agreement to the contrary  notwithstanding,  Subservicer
                  shall not be responsible for  performance or compliance  under
                  any loan repurchase agreements,  representations or warranties
                  of an origination  nature, or those servicing  representations
                  and   warranties   directly  or  indirectly   related  to  the
                  origination  process  made  between  Lender/Servicer  and  any
                  Investor, either prior or subsequent to this Agreement.

8.2      Indemnification by Subservicer.

         Except as otherwise  stated herein,  Subservicer  indemnifies and holds
harmless Lender/Servicer from any liabilities, claims, losses, damages, actions,
claims, fees, costs and expenses including reasonable  attorneys' fees, directly
or indirectly resulting from or arising out of Subservicer's  failure to observe
or perform any or all of  Subservicer's  covenants,  agreements,  warranties  or
representations contained in this Agreement.

8.3      Indemnification by Lender/Servicer.

         Lender/Servicer indemnifies and holds harmless the Subservicer from any
liabilities, claims, losses, damages, actions, claims, fees, expenses and costs,
including  reasonable  attorneys' fees, directly or indirectly resulting from or
arising out of (i) Lender/Servicer's failure to observe or perform any or all of
Lender/Servicer's covenants, agreements, warranties or representations contained
in this Agreement, (ii) the performance,  negligence,  actions or failure to act
of any Servicer or subservicer of the Loans,  other than Subservicer,  (iii) any
inaccuracies in any information provided by Lender/Servicer and (iv) the untruth
or inaccuracy of any of the representations and warranties set for in paragraphs
6.4 and the following  additional  representations and warranties to the best of
Lender/Servicer's knowledge:

         (a)      Each  Loan,  the  Note and  Mortgage,  any  insurance  policy,
                  certificate  of  coverage,  or  other  contract  or  agreement
                  relating to each Loan is in every respect genuine; is complete
                  in all respects;  is the legal, valid, binding and enforceable
                  obligation of the Borrower  thereunder in accordance  with its
                  terms  and is  free  from  all  claims,  defenses,  rights  of
                  rescission, any discount,  allowance,  set-off,  counterclaim,
                  presently  pending  bankruptcy or other defenses or contingent
                  liability by any  Borrower  which could  adversely  affect the
                  value or  collectibility  of any  Loan;  none of the  Notes or
                  Mortgages  nor anything  contained in the Loan  Documents,  is
                  forged or has affixed  thereto any  unauthorized  signature or
                  has been  entered  into by any persons  without  the  required
                  legal  capacity;  and no foreclosure or any other legal action
                  has been  brought  by any  Servicer  in  connection  therewith
                  except as identified on Schedule I.

         (b)      The  applicable  Loan  Documents  have been duly and  properly
                  executed by the Borrower,  acknowledged,  and  recorded.  Each
                  Loan is valid and complies  with all  applicable  lending laws
                  and  regulations,  including  the  Truth-In-Lending  Act, Real
                  Estate Settlement and Procedures Act, Equal Credit Opportunity
                  Act,  Fair Housing and  Disclosure  Act and  Regulation Z (the
                  "Acts").  The Loan  Documents  have been duly  executed on the
                  dates indicated and in due and proper form.

         (c)      In  connection  with  the  creation,  acquisition,  ownership,
                  servicing,  execution and content of all Loans, all applicable
                  federal and state laws,  rules and regulations  have been, and
                  are  being,  complied  with  by  each  Servicer  thereof.  All
                  information  requested  to be disclosed to the Borrower by the
                  Acts  has  been  properly  and  accurately  disclosed  to  the
                  Borrower by each Servicer  thereof,  in full compliance and in
                  accordance  with the  Acts.  The  Borrower  has duly  executed
                  appropriate documents or evidence indicating that the Borrower
                  has   received  the   disclosure   materials  as  required  by
                  applicable  law and  regulations,  including the Acts and such
                  evidence is located among the Loan Documents.

         (d)      The servicing and collection  procedures used by each Servicer
                  and subservicer  (other than Subservicer) with respect to each
                  Loan have been in all respects legal, proper and prudent.

         (e)      All of the terms,  conditions  and  provisions of the interest
                  rate adjustments,  payment  adjustments and adjustments of the
                  outstanding   principal   balance  are   enforceable  and  all
                  adjustments have been timely and properly made, including, but
                  not limited to all required  notices,  and any  adjustments so
                  made will not affect the enforceability of each Note.

8.4      Survival.

         The  indemnifications,  representations and warranties set forth herein
shall survive the termination of this Agreement.

                                   ARTICLE IX
                                  MISCELLANEOUS

9.1      Changes in Practices.

         The  parties  hereto   acknowledge  that  the  standard  practices  and
procedures of the mortgage servicing industry change or may change over a period
of time. To accommodate these changes,  Subservicer may from time to time notify
Lender/Servicer  of such changes in practices  and  procedures.  Should any such
proposed  changes,  made  in good  faith  by  Subservicer,  be  unacceptable  to
Lender/Servicer,  then Subservicer shall have no further  obligation to continue
to accept subservicing under the terms of this Agreement, and may terminate this
Agreement in accordance with Article V.

9.2      Assignment.

         This  Agreement  may be assigned  only after  obtaining  prior  written
consent of both Lender/Servicer and Subservicer.

9.3      Prior Agreements.

         If any  provision  of this  Agreement  is  inconsistent  with any prior
Agreements  between the parties,  oral or written,  the terms of this  Agreement
shall prevail, and after the effective date of this Agreement,  the relationship
and agreements  between  Lender/Servicer  and  Subservicer  shall be governed in
accordance with the terms of this Agreement.

9.4      Entire Agreement.

         This Agreement contains the entire agreement between the parties hereto
and cannot be modified in any respect  except by an amendment in writing  signed
by both parties.

9.5      Invalidity.

         The invalidity of any portion of this Agreement  shall in no way affect
the remaining portions hereof.

9.6      Effect.

         Except as  otherwise  stated  herein,  this  Agreement  shall remain in
effect  until  Lender/Servicer's  interest  in all of the  Loans  including  the
underlying  security,  are  liquidated  completely,   unless  sooner  terminated
pursuant to the terms hereof.

9.7      Applicable Law.

         This  Agreement  shall be governed by and construed in accordance  with
the laws of the State of Virginia.

9.8      Notices.

         All  notices,  requests,  demands  and other  communications  which are
required or permitted to be given under this  Agreement  shall be in writing and
shall be deemed to have been duly given upon the delivery or mailing thereof, as
the case may be, sent by registered or certified mail,  return receipt requested
to the address set forth on the signature page hereof.

9.9      Waivers.

         Either  Lender/Servicer or Subservicer may, upon mutual written consent
of both parties, by written notice to the other:

         (a)      Waive  compliance  with  any  of  the  terms,   conditions  or
                  covenants required to be complied with by the other hereunder;
                  and

         (b)      Waive or modify  performance of any of the  obligations of the
                  other hereunder.

         The waiver by either party hereto of a breach of any  provision of this
Agreement shall not operate or be construed as a waiver of any other  subsequent
breach.

9.10     Binding Effect.

         This  Agreement  shall inure to the benefit of and be binding  upon the
parties hereto and their successors and assigns.

9.11     Headings; Certain Terms.

         Headings  of the  Articles  and  Sections  in  this  Agreement  are for
reference purposes only and shall not be deemed to have any substantive  effect.
The term  "include" or  "including"  shall mean without  limitation by reason of
enumeration.   References   herein  to   "paragraphs,"   "sections"   and  other
subdivisions  without a reference  to  document  are to  designated  paragraphs,
sections and other subdivisions of this Agreement. The words "herein," "hereof,"
"hereunder" and other words of similar import refer to this Agreement as a whole
and  not to any  particular  provision.  All  personal  pronouns  used  in  this
Agreement,  whether  used in the  masculine,  feminine or neuter  gender,  shall
include all genders, the singular shall include the plural and vice versa.

9.12     Due Date of Payments.

         Unless otherwise stated herein, all fees, payments,  charges, expenses,
advances and any other sums payable to Subservicer by Lender/Servicer hereunder,
shall  be  due  and  payable   within  five  (5)  business  days  from  date  of
subservicer's  invoice  and  thereafter,  all sums shall be subject to a finance
charge at a rate per annum equal to two percent (2%) over Prime.

9.13     Multiple Counterparts.

         This Agreement may be executed in multiple counterparts,  each of which
shall  constitute  an  original,  but all of which  when  taken  together  shall
constitute one and the same  Agreement.  Any signature page from one counterpart
may be appended to another  counterpart to create a fully  executed  counterpart
hereof.

         IN WITNESS WHEREOF,  each party has caused this instrument to be signed
in its corporate name on its behalf by its proper  officials duly  authorized as
of the day, month and year first above written.

                                  Subservicer:
                                  Essex Home Mortgage Servicing Corporation


                                  By:  /s/ Stephen K. Sager 
                                     --------------------------------
                                           Stephen K. Sager
                                           Vice President

                                  P.O. Box 8068
                                  Virginia Beach, VA 23450

                                  Lender/Servicer:
                                  Continental Capital Corp.


                                  By:  /s/ Michael J. Wallace, Jr.
                                     --------------------------------
                                            Michael J. Wallace, Jr.
                                            Chief Executive Officer

                                  1841 New York Avenue
                                  Huntington Station, NY  11746


<PAGE>



                                 SCHEDULE INDEX


                           SCHEDULE I - List of Loans

          SCHEDULE II - Subservicing Fee Schedule for Schedule I Loans

                   SCHEDULE III - Investor Accounting Reports

                          SCHEDULE IV - Default Reports

                                                                      EXHIBIT 13





                                      ESSEX
                                  BANCORP, INC.



                               1998 ANNUAL REPORT


<PAGE>

                                      ESSEX
                                  BANCORP, INC.

                                Table of Contents


                                                                           Page
                                                                           ----

     Report to Our Stockholders                                              1

     Five Year Financial Summary                                             4

     Management's Discussion and Analysis                                    5

     Report of Independent Accountants                                      24

     Consolidated Financial Statements                                      25

     Notes to Consolidated Financial Statements                             33

     Investor Information                                                   54

     Directors and Officers                                                 55

     Corporate Information                                                  56



<PAGE>
                           Forward-Looking Statements

From time to time, the Company may publish forward-looking  statements,  such as
the ones included in this Annual Report, relating to such matters as anticipated
financial  performance,  business  prospects,  and similar matters.  The Private
Securities   Litigation   Reform  Act  of  1995   provides  a  safe  harbor  for
forward-looking  statements.  In order  to  comply  with  the  terms of the safe
harbor,  the Company  notes that a variety of factors  could cause the Company's
actual results and experience to differ materially from the anticipated  results
or other  expectations  expressed in the Company's  forward-looking  statements.
Some of the risks and uncertainties that may affect the operations, performance,
development and results of the Company's business include but are not limited to
the following:

a.   Deterioration in local economic conditions;
b.   Deterioration in national or global economic conditions;
c.   Significant  changes  in  laws  and  regulations  affecting  the  financial
     services industry; and
d.   Significant changes in the markets in which our businesses compete.

<PAGE>
                            ESSEX BANCORP, INC. LOGO


                           MESSAGE TO OUR STOCKHOLDERS



To Our Stockholders:

I am pleased to report that Essex Bancorp,  Inc.  ("Essex") reported earnings of
$1.0 million in 1998. This is the first year,  since the change in management in
1992, that Essex has achieved core  profitability from operations and recognized
a portion of the tax  benefits  associated  with  historical  losses  because of
favorable expectations in the near term. While we are pleased with the progress,
we will  not be  satisfied  until  Essex  is  identified  as a high  performance
financial  institution  when  compared  with  similar-type  franchises  and core
profitability exceeds the accrued dividends on our preferred stock.

During 1998, Essex experienced improved fundamentals in many areas. For example,
(i) total assets of $231  million at December  31, 1998  reflects an increase of
approximately   19%  from  1997,   (ii)   non-performing   assets   declined  by
approximately  44% to a ratio to total  assets of .79% - the  lowest in  Essex's
history,  (iii) our  Suffolk,  Virginia  full-service  branch,  reported in last
year's message,  accomplished growth in deposits of $11 million or 94%, and (iv)
Essex's regulatory  relationship and overall risk profile,  discussed frequently
in previous years,  has  strengthened  and improved  significantly  from 1997. I
encourage  you to read the  Management's  Discussion  and  Analysis of Financial
Condition  and Results of  Operations  in order to enhance your  perspective  of
Essex's performance during 1998.


                                        1

<PAGE>



Management's ability to concentrate on developing business opportunities without
being distracted by past problems is contributing to the overall franchise value
and a more  productive  company.  Essex  Savings  Bank grew its deposit base $34
million,  representing  22% growth,  from its four existing  branches.  Both our
mortgage division and loan servicing  operations also had excellent years. Essex
First Mortgage originated  residential mortgage loans totaling $78.1 million and
construction  permanent  loan  commitments  of $27.7  million  and funded  $19.6
million  for  builder   construction   loans.   Essex  Home  Mortgage  Servicing
Corporation  increased its third-party loan servicing portfolio from 5,480 loans
with principal  balances of $354 million at the end of 1997 to 12,155 loans with
principal  balances of $1.1 billion.  The 122% increase in total loans  serviced
for  nonaffiliates is especially  notable in view of the loss in 1997 of Essex's
largest contract, representing 7,400 loans.

1999 will be a challenging year for Essex's management.  Our business plan calls
for continued emphasis on each of our three principal lines of business:  retail
community banking, mortgage banking, and loan servicing. However, within each of
those areas we are developing strategies to enhance existing revenues and at the
same time pursue new sources of revenues. While the business plan provides for a
sluggish first quarter in 1999, it is anticipated  that projected loan growth in
higher-  yielding loan products,  such as  construction  loans,  will ultimately
enhance Essex's core profitability in 1999.  Management is focused on the future
and the  opportunities  that a rapidly  changing  marketplace  creates.  In this
regard,  Essex is well  positioned  in growth  markets and should  benefit  from
further  consolidations  in the financial  services  industry and the increasing
disenchantment of consumers with large banking institutions. We have worked hard
to  transition  to  community  banking  over  the  past  several  years  and our
deliberateness  in targeting  our markets is  reflected in our growing  customer
bases. Soon we will break ground on another new full-service  branch in Ashland,
Virginia.  We are excited  about  opportunities  in this market  because we have
already  established  a presence  through our retail  deposit  products  and our
builder construction loan relationships in our Richmond, Virginia branch.

Looking  back,  1998 was  clearly  a year of  performance  and  accomplishments.
Successes  don't just happen;  they are the result of planning and the hard work
of Essex's directors, officers and

                                        2

<PAGE>
employees.  We appreciate  their dedication and the support of our customers and
shareholders.


                                               /s/ Gene D. Ross


                                               Gene D. Ross
                                               President and CEO
                                               Essex Bancorp, Inc.
                                               March 31, 1999





















                                        3

<PAGE>
<TABLE>

                                           FIVE YEAR FINANCIAL SUMMARY
                                     (Dollars in Thousands, Except Per Share)
<CAPTION>

                                                            At or For the Year Ended December 31,
                                                  1998         1997           1996         1995           1994
                                                  ----         ----           ----         ----           ----
     <S>                                        <C>           <C>           <C>          <C>            <C>     
     BALANCE SHEET DATA:
       Total assets.........................    $231,040      $195,088      $174,267     $338,724       $296,231
       Net loans ...........................     192,668       167,441       145,551      266,632        237,392
       Deposits  ...........................     187,632       153,927       131,033      283,497        222,462
       Federal Home Loan Bank advances......      24,908        23,547        25,690       29,833         58,952
       Notes payable........................           -            72            96          120          2,691
       Shareholders' equity and total
         partners' capital..................      15,835        14,817        15,106       22,630          8,140
       Nonperforming assets.................       1,835         3,298         5,215       11,257         13,652
       Allowance for loan losses............       1,845         2,382         2,556        5,251          3,429

     OPERATIONS DATA:
       Interest income......................    $ 15,430      $ 14,547      $ 19,872     $ 22,547       $ 22,966
       Interest expense.....................       9,778         9,230        13,764       16,627         15,956
       Net interest income..................       5,652         5,317         6,108        5,920          7,010
       Provision for loan losses............          13           113         1,411        2,477          1,604
       Noninterest income...................       2,713         2,463         4,282        3,172          4,068
       Noninterest expense:
         Amortization.......................         503           531         7,011          956          1,360
         Other..............................       7,354         7,433         9,345        9,814         15,619
       Income (loss) before cumulative
         effect of change in accounting
         principle, extraordinary items,
         and income taxes...................         495          (297)       (7,377)      (4,155)        (7,505)
       Cumulative effect of change in
         accounting principle...............           -             -             -            -            179
       Extraordinary items, net of tax......           -             -             -        2,945 (1)     20,416 (2)
       Provision for (benefit from) income
         taxes..............................        (518)            -             -            -              -
       Net income (loss)....................       1,013          (297)       (7,377)      (1,210)        13,090
       Net income (loss) available to
         common stockholders................        (777)       (1,932)       (8,824)      (1,578)        13,090
       Basic and diluted net loss per
         common share.......................        (.73)       (1.83)         (8.39)      (1.50)              -
       Pro forma basic and diluted net
         income (loss) per common
         share..............................           -             -             -            -          12.47

     OTHER DATA:
       Return on average assets.............         .49%        (.16)%        (2.73)%       (.39)% (1)     3.88% (2)
       Return on average capital............        6.71%       (1.96)%       (39.51)%     (10.59)%           (3)
       Average capital to average assets....        7.28%        8.13%          6.92%        3.67%            (4)
       Net interest spread..................        2.54%        2.69%          2.20%        2.00%          2.46%
       Net interest margin..................        2.93%        3.01%          2.41%        2.01%          2.20%
       Nonperforming assets as a percent
         of total assets at end of year.....         .79%        1.69%          2.99%        3.32%          4.61%
       Allowance for loan losses as a
         percent of total loans at end
         of year ...........................         .95%        1.40%          1.73%        1.93%          1.42%
       Net charge-offs as a percent of
         average total loans................         .32%         .18%          1.89%         .46%           .55%
       Retail banking offices...............           4             4             4           12              8
</TABLE>
     (1) The Company recognized a $2.9 million  extraordinary credit to earnings
         related to the  forgiveness  of debt during 1995. The return on average
         assets excluding the impact of this  extraordinary item was (1.33)% for
         the year ended December 31, 1995.
     (2) The Company  recognized a $20.4  million  extraordinary  credit (net of
         income  taxes) to earnings  related to a litigation  settlement  during
         1994.  The  return  on  average  assets  excluding  the  impact of this
         extraordinary item was (2.17)% for the year ended December 31, 1994.
     (3) Ratio exceeds (100.00)%. (4) Ratio is less than 0.00%.

                                                        4
<PAGE>

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


         Essex Bancorp,  Inc. (the "Company") is a Delaware corporation that was
formed in 1994 to be the single thrift  holding  company for Essex Savings Bank,
F.S.B. (the "Bank"), a federally-chartered  savings bank which operates (i) four
retail  banking  branches in North Carolina and Virginia and (ii) Essex First, a
division that engages  principally  in the  origination  and sale of residential
mortgage loans. The Company's other principal operating subsidiary is Essex Home
Mortgage Servicing  Corporation  ("Essex Home"), a majority-owned  subsidiary of
the Bank that is engaged  primarily in the servicing of mortgage  loans owned by
the Bank,  governmental  agencies,  and third party  investors.  Essex  Mortgage
Corporation  ("EMC")  is also a  subsidiary  of the  Company  that was  formerly
engaged in mortgage banking activities and, at December 31, 1998, held loans and
other assets as a result of its past activities.

         In January  1996,  the  Company's  Board of Directors  formed a special
committee of the Board, the Strategic  Evaluation  Committee (the  "Committee").
Although the Bank exceeded all regulatory capital  requirements after the Bank's
acquisition  of  Home  Bancorp,  Inc.  ("Home  Bancorp")  and  its  wholly-owned
subsidiary Home Savings Bank, F.S.B. ("Home Savings") on September 15, 1995 (the
"Home  Acquisition"),  the  core  operations  of  the  Company  since  the  Home
Acquisition  had not been  profitable and the retail banking  branches  acquired
from  Home  Savings  required  additional  capital  in  order  to be  successful
full-service  facilities.  In early 1996,  the  Committee  began  exploring  the
possible  benefits of further  expansion or contraction by branch sales.  In May
1996, an  independent  consultant  retained by the Company  issued a report that
validated the Committee's  conclusions that selling  non-strategic bank branches
and effectively  shrinking the size of the asset base by approximately 50% was a
strategy that  ultimately  would be in the best  interests of the common and the
preferred shareholders of the Company. Accordingly, the Company sold nine of the
Bank's  13  branches.  Collectively,  the nine  branches  sold  during  1996 are
referred to as the  "Branches."  The outcome of the strategy to downsize is that
the Company has retained the most strategic branches with the greatest potential
for significant  market share growth,  has positioned itself to maintain a "well
capitalized"  status for regulatory  capital  purposes and has removed  goodwill
associated with the Home  Acquisition  from its balance sheet. In addition,  the
Company's  post-1996  operating  expenses were reduced due to the elimination of
the  amortization  of goodwill and the operating  expenses  associated  with the
Branches.

         The  following  discussion  and  analysis of  financial  condition  and
results of  operations  should also be read in  conjunction  with the "Five Year
Financial Summary" and the Consolidated  Financial  Statements and related Notes
included herein.


Financial Condition

         General.  Total  assets of the Company at December 31, 1998 were $231.0
million as  compared  to $195.1  million at December  31,  1997,  an increase of
approximately  $35.9  million or 18.4%.  The  increase  in assets was  primarily
attributable  to (i) a $6.9  million  increase  in  cash  and  cash  equivalents
resulting primarily from an increase in escrow deposits maintained by Essex Home
at the Bank, (ii) a $25.2 million  increase in loans held for investment,  which
reflected the Company's  strategy of investing  funds  provided by the growth in
deposits into higher yielding loans, (iii) a $2.3 million increase in loans held
for sale,  which reflected the impact of the lower interest rate  environment on


                                       5
<PAGE>

the  production of residential  loans held for sale in the secondary  market and
(iv) a $1.3 million increase in premises and equipment resulting from the Bank's
completion of a newly-constructed branch in Suffolk, Virginia for the relocation
of an existing branch, the acquisition of the Bank's previously-leased branch in
Richmond,  Virginia and the  acquisition  of land for the Bank's  expansion into
Ashland,   Virginia,   as  well  as  the  Company's   investment  in  technology
enhancements such as the implementation of a wide area network.

         Cash and Cash  Equivalents.  Cash and cash  equivalents  (consisting of
cash,   interest-bearing  deposits  in  other  banks,  federal  funds  sold  and
securities  purchased under  agreements to resell)  increased by $6.9 million or
62.7% during 1998 due to the excess  liquidity  maintained  at December 31, 1998
resulting from an increase in noninterest-bearing  escrow deposits maintained by
Essex Home at the Bank.

         Investment  Securities.  As a matter of policy,  the Company  generally
emphasizes lending  activities (as opposed to investing  activities) in order to
enhance the weighted average yield on its interest-earning assets and, thus, its
results of operations. Investment securities (including securities classified as
available for sale) consist of U.S. government agency obligations,  Federal Home
Loan Bank ("FHLB")  stock,  and mutual fund  investments.  During the year ended
December  31,  1998,  investment  securities  increased  $570,000 or 15.2%.  The
increase  during 1998 was  attributable  to (i) the purchase of $118,000 of FHLB
stock  in  order  to  satisfy  the  minimum  investment  requirements  for  FHLB
membership,  which increased  because of the Bank's loan growth in 1998 and (ii)
the  utilization  of  funds  from  the  maturity  of a  $300,000  callable  U.S.
government  agency  security  in 1998 for the  acquisition  of a  $750,000  U.S.
government agency security,  which has been pledged to secure public deposits at
December 31, 1998.

         Mortgage-Backed  Securities.  Mortgage-backed  securities  increase the
credit quality of the Company's  assets by virtue of the insurance or guarantees
of federal  agencies  that back  them,  generally  require  less  capital  under
risk-based  regulatory  capital  requirements than non-insured or non-guaranteed
mortgage loans, are more liquid than individual  mortgage loans, and may be used
to  collateralize  borrowings or other  obligations of the Company.  Because the
Company is  emphasizing  lending and the  investment  of the  proceeds  from the
maturities  of  securities  into  higher  yielding  loans,  there  were  no  new
investments in mortgage-backed securities in 1998.

         Loans.  Net  loans  (including  loans  classified  as  held  for  sale)
increased by $27.5 million or 16.2% during 1998 resulting from secondary  market
purchases of  adjustable-rate  first  mortgage loan  portfolios  totaling  $32.3
million and fixed-rate home improvement loans totaling $3.2 million,  which were
partially  offset by a decline  in the  Company's  fixed-rate  first and  second
mortgage loans. The Company relied on acquisitions of adjustable-rate portfolios
during 1998 because  customer demand during the period of low interest rates has
emphasized fixed rate loans, which the Company sells in the secondary market.


                                       6
<PAGE>

         Nonperforming  Assets.  The  Company's  nonperforming  assets,  net  of
specific  reserves for  collateral-dependent  real estate loans  ("CDRELs")  and
foreclosed properties,  decreased from $3.3 million at December 31, 1997 to $1.8
million at  December  31,  1998,  and  consisted  of the  following  (dollars in
thousands):
<TABLE>
<CAPTION>
                                                            1998                   1997
                                                            ----                   ----
                                                                 % of                     % of
                                                                 Total                    Total
                                                     Amount      Loans        Amount      Loans
                                                     ------      -----        ------      -----
     <S>                                             <C>          <C>         <C>         <C> 
     Nonaccrual loans, net:
       First and second mortgages................    $   697      .36%        $1,203      .71%
       Construction and development..............          -        -            133      .08
       Commercial................................        328      .17            132      .08
       Consumer..................................        141      .07             88      .05
     Accruing loans 90 days or more past due.....          -        -             21      .01
     Troubled debt restructurings................         98      .05            209      .12
                                                     -------      ---         ------     ----
         Total nonperforming loans...............      1,264      .65          1,786     1.05
     Foreclosed properties, net..................        571      .29          1,512      .89
                                                     -------      ---         ------     ----
         Total nonperforming assets..............     $1,835      .94%        $3,298     1.94%
                                                       =====      ===          =====     ====

     Nonperforming assets to total assets........                 .79%                   1.69%
     Nonperforming loans to total loans..........                 .65                    1.05
     Allowance for loan losses to
       total loans...............................                 .95                    1.40
     Allowance for loan losses to
       nonaccrual loans..........................              158.23                  153.09
     Allowance for loan losses to
       nonperforming loans.......................              145.97                  133.37
</TABLE>

         The decrease in nonperforming assets consisted of a $522,000 decline in
nonperforming  loans  and a  $941,000  decline  in  foreclosed  properties.  The
decrease  in  nonaccrual  loans was  attributable  to the  improvement  in asset
quality evidenced by the decline in delinquencies  from $940,000 at December 31,
1997 to $708,000 at December 31,  1998.  Gross  interest  income that would have
been  recognized  for the  years  ended  December  31,  1998,  1997  and 1996 if
nonaccrual  loans at the respective dates had been performing in accordance with
their original terms approximated $115,000, $171,000 and $291,000, respectively.
The Company's  future results of operations will be favorably  affected if it is
able to achieve a further  reduction in nonperforming  assets without  incurring
additional material losses.

         The Company's decrease in foreclosed properties reflected the impact of
the continuing decline in nonperforming and delinquent loans during 1998 and the
sale of 12 of the 13  properties  held at December  31,  1997.  The  $571,000 of
foreclosed  properties included in nonperforming  assets at December 31, 1998 is
reported net of related reserves totaling $114,000.  In addition,  approximately
$246,000 of losses and write-downs have been previously recognized on foreclosed
properties held at December 31, 1998.

         The following  table sets forth the types of properties  which comprise
the Company's foreclosed properties (net of related reserves) at December 31 (in
thousands):

                                                        1998              1997
                                                        ----              ----
         Residential real estate development
            projects                                    $    -          $   485
         Single-family residential real estate             486              770
         Land and subdivisions                              85              257
                                                        ------           ------
                                                          $571           $1,512
                                                           ===            =====

                                       7
<PAGE>

         In addition to the $1.8 million of nonperforming assets at December 31,
1998,  the Company had classified  for  regulatory  purposes an additional  $1.6
million of assets  (including  accrued interest and advances and net of specific
loss reserves)  based on a rating system adopted by the Company,  as compared to
$3.3 million of  nonperforming  assets and $1.8 million of classified  assets at
December 31, 1997.  These  classified  loans evidence one or more  weaknesses or
potential  weaknesses and,  depending on the regional economy and other factors,
may become  nonperforming  assets in future  periods.  There can be no assurance
that the regulatory  examiners would agree with the Company's  classification of
its  assets.  However,  during the third  quarter of 1998,  the Office of Thrift
Supervision  ("OTS")  completed  its safety  and  soundness  examination  of the
Company and the Bank and did not require  any changes to the  classification  of
assets.

         Mortgage  Servicing  Rights and Loan Premiums.  As of December 31, 1998
and 1997,  the Company  reported  $831,000 and $1.2  million,  respectively,  of
purchased and originated  mortgage servicing rights  (collectively,  "MSRs") and
$951,000 and $668,000,  respectively, of capitalized loan premiums. The increase
in  loan  premiums  was  attributable  to  secondary  market  purchases  of loan
portfolios  during 1998. The decrease in MSRs was  attributable  to amortization
during 1998,  which  included a $54,000  increase in the valuation  allowance in
order to  reduce  the  carrying  value of MSRs to the  estimated  fair  value at
December 31, 1998.  The carrying  value of the Company's  MSRs and loan premiums
are dependent upon the cash flows from the  underlying  mortgage loans and their
carrying value may be impaired if prepayment activity exceeds  expectations.  At
December  31,  1998,  no  assurance   can  be  made  that  further   significant
amortization or impairment adjustments will not be necessary with respect to the
Company's  MSRs  or  capitalized  loan  premiums  if  the  lower  interest  rate
environment  results in the  acceleration  of  prepayment  activity in excess of
current expectations.

         Deposits.   Deposits,  the  primary  source  of  the  Company's  funds,
increased by $33.7 million or 21.9% during the year ended December 31, 1998. The
increase  in  deposits  was  attributable  to (i) an $11.7  million  increase in
noninterest-bearing  accounts  largely  because of the  increase in Essex Home's
servicing  escrow  accounts  maintained  at the Bank  and (ii) an $18.5  million
increase in certificates of deposit  predominantly  at the Suffolk and Richmond,
Virginia  branches,  which  experienced  deposit  growth  of  91.5%  and  25.5%,
respectively.

         Borrowings. The Company's borrowings consist primarily of advances from
the FHLB. FHLB advances  increased by $1.4 million or 5.8% during the year ended
December 31, 1998. At December 31, 1998, the unused  lendable  collateral  value
for additional FHLB advances was $31.6 million.

         Shareholders'  Equity.  Total shareholders' equity at December 31, 1998
was $15.8  million,  an increase of $1.0  million from  shareholders'  equity of
$14.8  million at December 31, 1997.  This change  reflects  the  Company's  net
income of $1.0 million for the year ended  December  31, 1998,  which is further
described under Results of Operations.

         As part of the  Home  Acquisition,  the  stockholders  of Home  Bancorp
received 2,250,000 shares of nonvoting  perpetual preferred stock of the Company
with an aggregate redemption and liquidation value of $15.0 million, and bearing
cumulative annual dividend rates of either 8% or 9.5%. Cumulative but undeclared
dividends and accrued  interest  thereon for the Series B and Series C preferred
stock  approximated  $5.2 million at December 31,  1998.  Because the  Company's
income is not yet sufficient to cover the  cumulative  dividends on the Series B
and C preferred  stock,  the equity of the holders of the  Company's  common and
preferred stock will continue to be affected.  Accordingly,  the Company's Board
of Directors and the Committee continue to evaluate  profitability  enhancements
and possibilities for corporate restructurings.

         On May 28, 1998,  the Company's  shareholders  approved an amendment of
the  Company's   Certificate  of  Incorporation  whereby  the  total  authorized


                                       8
<PAGE>

capitalization  increased to 30 million shares,  consisting of 20 million shares
of common  stock and 10 million  shares of  preferred  stock.  The  increase  in
authorized   capitalization   increases  the  Company's   flexibility  to  issue
additional  shares of common stock and preferred  stock to enable the Company to
engage in strategic  transactions,  such as possible  mergers or share exchanges
with other entities.  However,  the Company has no present plans to issue shares
in connection with any particular transaction.


Results of Operations

         Overview of Business  Activity.  The  Company's  results of  operations
depend substantially on its net interest income, which is the difference between
interest  income  (including  the  amortization  of purchased  loan premiums) on
interest-earning    assets,   primarily   loans,   and   interest   expense   on
interest-bearing   liabilities,   primarily  deposits  and  FHLB  advances.  The
Company's  results of operations are also  significantly  affected by provisions
for loan losses  resulting from the Company's  assessment of the adequacy of the
allowance for loan losses,  the level of its noninterest  income  including loan
servicing  and  other  fees and  mortgage  banking  income  and the level of its
noninterest expenses,  such as salaries and employee benefits, net occupancy and
equipment costs,  amortization of MSRs,  deposit insurance premiums and expenses
associated with the administration of nonperforming and other classified assets.

         The  Company's  major  business  activities  consist of (i)  attracting
deposits  from the  general  public  and  using  such  deposits,  together  with
borrowings in the form of advances from the FHLB and other sources of funds, for
reinvestment   in  real  estate   mortgages,   other  loans,   investments   and
mortgage-backed  securities,  (ii) the origination by Essex First of real estate
mortgage loans for sale to third parties  predominantly on a  servicing-released
basis in order to generate  higher  income and (iii) the  servicing  of mortgage
loans by Essex Home in order to generate  fee income.  As of December  31, 1998,
Essex Home  serviced  approximately  12,200  loans  totaling  $1.1  billion  for
nonaffiliated  servicing clients. For additional segment  information,  refer to
Note 23 of the Notes to Consolidated Financial Statements.

         General.  The Company's net income for the year ended December 31, 1998
totaled  $1.0  million,  compared to a net loss of  $297,000  for the year ended
December 31, 1997 and a net loss of $7.4 million for the year ended December 31,
1996.

         The Company's net income for the year ended  December 31, 1998 included
a $550,000 tax benefit  resulting  from the  recognition of a deferred tax asset
for a portion of the Company's net operating tax loss ("NOL") carryforwards. The
recognition of this NOL benefit was made possible by the Company's return to and
projected  maintenance  of  core  profitability.   Excluding  this  NOL  benefit
recognized  in 1998 and excluding  nonrecurring  items in 1997 for the aggregate
gain of  $97,000  on the sale of  vacant  branch  facilities,  termination  fees
approximating   $113,000   received  by  Essex  Home  in  connection   with  the
cancellation of a subservicing client's contract and a $498,000 charge for stock
option  compensation,  the Company's net income effectively improved $472,000 in
1998. This  improvement  occurred as a result of (i) an increase in net interest
income  resulting from an increase in  interest-earning  assets,  the benefit of
which was  partially  offset by a decline  in the net  interest  margin,  (ii) a
decline  in  the  provision  for  loan  losses  resulting  from a  reduction  in
nonperforming  assets during 1998,  (iii) an increase in mortgage banking income
resulting from an increase in residential loan  originations  coupled with sales
in the  secondary  market  and  (iv) an  increase  in other  noninterest  income
resulting from service charges and fees on the higher  servicing volume at Essex
Home and higher  deposit  levels at the Bank.  These  increases  were  partially
offset by (i) a decrease in loan  servicing  fees resulting from a lower average
servicing  portfolio in the first half of 1998,  (ii) an increase in noninterest
expenses  associated  with the increase in the Company's  loan  origination  and
servicing volumes and deposit levels and (iii) state income tax expense.



                                       9
<PAGE>

         The Company's  operating  results for the year ended  December 31, 1996
included  nonrecurring  transactions  associated  with the sale of the Branches.
Excluding the impact of these  transactions,  the Company incurred a net loss of
$2.8 million  during 1996  resulting in an  effective  $2.5 million  increase in
operating  results during the year ended December 31, 1997. This  improvement in
operating results during 1997 reflected the impact of (i) an increase in the net
interest margin on interest earning assets,  (ii) a $1.3 million decrease in the
provision for loan losses resulting from a decline in  nonperforming  assets and
(iii) a decrease in noninterest  expenses resulting from the elimination of $1.7
million of operating  expenses  associated  with the Branches  sold during 1996.
These favorable impacts were partially offset by the loss of net interest income
on  interest-earning  assets sold in  connection  with the sale of the Branches.
Refer to Note 5 of the Notes to Consolidated Financial Statements for a detailed
description of the sale of the Branches.

         Net Interest  Income.  Net interest  income totaled $5.7 million,  $5.3
million and $6.1 million for the years ended  December 31, 1998,  1997 and 1996,
respectively.  In addition,  the net interest margin was 2.93%,  3.01% and 2.41%
for the years ended December 31, 1998, 1997 and 1996, respectively.

         The increase in net  interest  income from 1997 to 1998  reflected  the
favorable impact of the increase in the ratio of average interest-earning assets
to average interest-bearing  liabilities coupled with a decline in the Company's
cost of funds  resulting from the lower interest rate  environment  during 1998.
However,  there was an eight  basis  point  decline in the net  interest  margin
resulting from the impact of the lower interest rate  environment in 1998 on the
volume  of   refinancings   to  lower  fixed  rate  loans,   rate  decreases  on
adjustable-rate mortgages and secondary market purchases at lower market yields.
Typically,  declining interest rates favorably impact the Company's earnings due
to  the   repricing  of  deposits   with  shorter   maturities  as  compared  to
interest-earning  assets,  predominantly loans, which have either fixed interest
rates or interest rates that adjust over longer periods. However, in an extended
period of lower interest rates,  the Company can also expect pressure on the net
interest  margin  resulting  from an increase in the volume of  refinancings  to
lower fixed rate loans.  While the Company continues to emphasize  investment in
adjustable-rate loan portfolios,  customer demand for such loans is lessening as
borrowers' demand for lower fixed-rate loans is increasing.  Within the spectrum
of loan products offered by the Bank, balloon payment and adjustable-rate  loans
with longer initial adjustment terms predominate.

         The decrease in net interest income from 1996 to 1997 reflects the loss
of net interest  income  associated  with assets and deposits sold in connection
with the sale of the Branches during 1996.  However,  the net interest margin on
interest-earning  assets  increased  60 basis  points from 2.41%  during 1996 to
3.01%  during 1997 as a result of an  increase in the ratio of  interest-earning
assets to  interest-bearing  liabilities  from  103.98%  during  1996 to 106.13%
during 1997, along with an increase in the yield on loans from 8.08% during 1996
to 8.53% during 1997,  which  reflected  the Bank's  emphasis on  investment  in
adjustable-rate single-family residential loans.

         The following table presents for the periods indicated the total dollar
amount of  interest  from  average  interest-earning  assets  and the  resultant
yields, as well as the interest expense on average interest-bearing liabilities,
expressed both in dollars and rates, and the net interest margin.



                                       10
<PAGE>
<TABLE>
<CAPTION>
                                                        1998                                 1997
                                         --------------------------------     -------------------------------      
                                         Average                   Yield/     Average                  Yield/      
                                         Balance      Interest      Rate      Balance      Interest     Rate       
                                         -------      --------      ----      -------      --------     ----       
                                                                 (dollars in thousands)
<S>                                      <C>          <C>           <C>       <C>          <C>           <C>       
   Interest-earning assets:
      Loans (1)......................    $178,078     $14,608       8.20%     $159,370     $13,588       8.53%     
      Investment securities..........       3,902         226       5.79         6,457         354       5.48      
      Mortgage-backed securities (2).       1,871         122       6.50         1,905         124       6.54      
      Federal funds sold and securities
        purchased under agreements
        to resell....................       2,069         111       5.37         2,757         151       5.48      
      Other..........................       6,835         363       5.29         6,024         330       5.48
                                         --------    --------                 --------    --------                 
         Total interest-earning assets    192,755      15,430       8.00       176,513      14,547       8.24      
   Cash..............................       4,615                                2,065                             
   Other, less allowance for loan losses                9,866                                7,831                 
                                                     --------                             --------                 
      Total assets...................    $207,236                             $186,409
                                          =======                              =======                             

   Interest-bearing liabilities:
      Time deposits..................    $121,752       6,904       5.67%     $111,394       6,381       5.73%     
      Other deposits.................      35,431       1,587       4.48        29,584       1,298       4.39      
                                         --------     -------                 --------     -------                 
         Total deposits..............     157,183       8,491       5.40       140,978       7,679       5.45      
      Notes payable..................           8           1       9.32            96           9       9.50      
      FHLB advances..................      21,553       1,230       5.71        24,885       1,474       5.92      
      Subordinated capital notes.....           -           -         -              -           -          -      
      Other..........................         303          56      18.30           360          68      18.29
                                        ---------   ---------                ---------    --------               --
         Total interest-bearing
            liabilities..............     179,047       9,778       5.46       166,319       9,230       5.55
                                                       ------                              -------                 
   Demand deposits...................       9,504                                3,143                             
   Other.............................       3,589                                1,795                             
                                        ---------                            ---------                            -
      Total liabilities..............     192,140                              171,257                             

   Shareholders' equity..............      15,096                               15,152                             
                                         --------                             --------                             
      Total liabilities and
         shareholders' equity........    $207,236                             $186,409                             
                                          =======                              =======                             

   Net interest earnings.............                 $ 5,652                             $  5,317                 
                                                       ======                              =======                 
   Net interest spread...............                               2.54%                                2.69%     
                                                                    ====                                 ====      
   Net interest margin (3)...........                               2.93%                                3.01%
                                                                    ====                                 ====
   Average interest-earning assets
      to average interest-bearing
      liabilities....................                             107.66%                              106.13%
                                                                  ======                               ======
<CAPTION>
                                                       1996
                                         -------------------------------
                                         Average                  Yield/
                                         Balance     Interest      Rate
                                         -------     --------      ----
                                              (dollars in thousands)
   Interest-earning assets:
      Loans (1)......................    $221,215    $17,882       8.08%
      Investment securities..........      11,012        615       5.59
      Mortgage-backed securities (2).       6,320        498       7.95
      Federal funds sold and securities
        purchased under agreements
        to resell....................       6,094        319       5.24
      Other..........................      10,094        558       5.38
                                         --------   --------
         Total interest-earning assets    254,735     19,872       7.80
   Cash..............................       3,083
   Other, less allowance for loan losses              11,944
                                                    --------
      Total assets...................    $269,762
                                          =======

   Interest-bearing liabilities:
      Time deposits..................    $183,710     10,620       5.78%
      Other deposits.................      33,218      1,325       3.99
                                         --------    -------
         Total deposits..............     216,928     11,945       5.51
      Notes payable..................         113         11       9.50
      FHLB advances..................      27,137      1,626       5.99
      Subordinated capital notes.....         399         52      13.15
      Other..........................         405        130      18.32
                                        ---------   --------
         Total interest-bearing
            liabilities..............     244,982     13,764       5.60
                                                      ------
   Demand deposits...................       1,433
   Other.............................       4,675
                                        ---------
      Total liabilities..............     251,090

   Shareholders' equity..............      18,672
                                         --------
      Total liabilities and
         shareholders' equity........    $269,762
                                          =======

   Net interest earnings.............               $  6,108
                                                     =======
   Net interest spread...............                              2.20%
                                                                   ====
   Net interest margin (3)...........                              2.41%
                                                                   ====
   Average interest-earning assets
      to average interest-bearing
      liabilities....................                            103.98%
                                                                 ======
</TABLE>
(1)  Nonaccrual  loans and loans classified as held for sale are included in the
     average balance of loans.
(2)  Calculation  is  based  on  historical  cost  balances  of  mortgage-backed
     securities  available  for sale and does not give effect to changes in fair
     value that are reflected as a component of shareholders' equity.
(3)  Net   interest   margin  is  net   interest   income   divided  by  average
     interest-earning assets.


                                       11
<PAGE>

         The  following  table  presents the extent to which changes in interest
rates and  changes in volume of  interest-related  assets and  liabilities  have
affected the Company's interest income and expense during the periods indicated.
For each category of interest-earning  assets and interest-bearing  liabilities,
information is provided on changes attributable to (i) changes in volume (change
in volume  multiplied by prior year rate),  (ii) changes in rate (change in rate
multiplied by prior year volume), and (iii) total change in rate and volume. The
combined  effect  of  changes  in  both  rate  and  volume  has  been  allocated
proportionately to the change due to rate and the change due to volume.
<TABLE>
<CAPTION>
                                                Increase (Decrease) From            Increase (Decrease) From
                                                   1997 to 1998 Due to                 1996 to 1997 Due to    
                                                   -------------------                 -------------------    
                                              Rate      Volume        Net           Rate     Volume      Net
                                              ----      ------        ---           ----     ------      ---
                                                                  (dollars in thousands)
     <S>                                      <C>       <C>         <C>             <C>     <C>        <C>
     Interest income on:
       Loans (1)                              $(529)    $1,549      1,020           $934    $(5,228)   $(4,294)
       Investment securities                     19       (147)      (128)           (11)      (250)      (261)
       Mortgage-backed securities                 -         (2)        (2)           (77)      (297)      (374)
       Federal funds sold and securities
         purchased under agreements
         to resell                               (3)       (37)       (40)            14       (182)      (168)
       Other interest-earning assets            (11)        44         33              9       (237)      (228)
                                              -----    -------    -------          -----    -------    -------
               Total interest income (2)       (524)     1,407        883            869     (6,194)    (5,325)
                                               ----      -----     ------            ---     ------     ------


     Interest expense on:
       Time deposits                            (65)       588        523            (96)    (4,143)    (4,239)
       Other deposits                            27        262        289            126       (153)       (27)
       Notes payable                              -         (8)        (8)             -         (2)        (2)
       FHLB advances                            (53)      (191)      (244)           (18)      (134)      (152)
       Subordinated capital notes                 -          -          -            (26)       (26)       (52)
       Other interest-bearing
         liabilities                              -        (12)       (12)             -        (62)       (62)
                                            -------    -------    -------        -------   --------   --------
               Total interest expense           (91)       639        548            (14)    (4,520)    (4,534)
                                              -----     ------     ------          -----     ------     ------

               Net interest income            $(433)   $   768    $   335           $883    $(1,674)  $   (791)
                                               ====     ======     ======            ===     ======    =======
</TABLE>

     (1) Includes loans classified as held for sale.
     (2) Includes the amortization of premiums.

         Provision for Loan Losses. The provision for loan losses represents the
charge against  earnings that is required to fund the allowance for loan losses.
The level of the  allowance  for loan losses is  determined by management of the
Company  based upon its  evaluation  of the inherent  risks within the Company's
loan portfolio.  This evaluation  consists of an ongoing  analysis of individual
loans and the overall risk  characteristics,  size and  composition  of the loan
portfolio.  The  Company  also  considers,   among  other  things,  present  and
prospective industry trends and regional and national economic conditions,  past
estimates of loan losses as compared to actual losses,  potential  problems with
sizable loans,  large loan  concentrations  and historical  losses on loans.  As
adjustments become identified through this ongoing managerial  assessment,  they
are reported in the earnings of the period in which they become known.

         For the years ended  December 31, 1998,  1997 and 1996,  provisions for
loan losses  amounted to $13,000,  $113,000 and $1.4 million,  respectively.  At
December 31, 1998,  total  nonperforming  assets as a percentage of total assets
were .79% as compared to 1.69% at December 31, 1997. In addition,  nonperforming
assets  totaled $1.8 million at December 31, 1998 as compared to $3.3 million at
December 31, 1997. These measures reflect the highest level of credit quality in
the Company's  history as a public  company.  Based on the  favorable  trends in


                                       12
<PAGE>

nonperforming  assets  and the  coverage  of the  general  loan  loss  reserves,
management  considered the loan loss  allowance  sufficient to absorb losses and
provided for minimal  additional losses during the year ended December 31, 1998.
The lower  provision for loan losses  during 1997 as compared to 1996  reflected
the impact of the improvement in asset quality. In addition, a $329,000 recovery
on a loan guarantee during 1997 was used to increase the loan loss allowance.

         Although  management  utilizes  its  best  judgment  in  providing  for
possible  losses,  there can be no  assurance  that the Company will not have to
increase its  provision  for loan losses in the future as a result of unforeseen
changes in the portfolio. Any such increase could adversely affect the Company's
results  of  operations.  In  addition,  the  OTS,  as an  integral  part of its
regulatory examination process, periodically reviews the Company's allowance for
loan losses and the carrying value of its other  nonperforming  assets.  The OTS
may require the Company to recognize  additions to its  allowance  for losses on
loans and  allowance  for  losses on  foreclosed  properties  based on the OTS's
judgment  about  information  available  to it at the  time of its  examination.
However,  upon the completion of its safety and soundness examination during the
third  quarter  of  1998,  the OTS  did  not  require  any  adjustments  to loss
allowances.

         Noninterest   Income.   The  following  table  sets  forth  information
regarding noninterest income for the years ended December 31:
<TABLE>
<CAPTION>
                                                           1998             1997              1996
                                                           ----             ----              ----
         <S>                                            <C>               <C>             <C>        
         Loan servicing fees.........................   $1,222,478        $1,312,476      $ 1,665,768
         Mortgage banking income.....................      755,450           458,520          577,130
         Other service charges and fees..............      466,135           368,671          497,316
         Net gain (loss) on sales of:
              Securities.............................            -                 -          153,188
              Loans..................................            -            (1,458)      (1,018,185)
              Deposits...............................            -                 -        1,940,010
         Other.......................................      268,890           324,596          466,519
                                                        ----------        ----------      -----------
                                                        $2,712,953        $2,462,805      $ 4,281,746
                                                         =========         =========       ==========
</TABLE>

         Total noninterest income amounted to $2.7 million during the year ended
December 31, 1998, a $250,000 or 10.2% increase from the $2.5 million recognized
during the year ended December 31, 1997. However, noninterest income during 1997
included  (i) an  aggregate  gain of $97,000  on the sale of the  Bank's  former
Newport News and Portsmouth,  Virginia branch facilities,  which had been vacant
since the sale of related  deposits in September 1996 and (ii)  termination fees
approximating  $113,000  received in connection  with the  cancellation of Essex
Home's largest subservicing  client's contract effective May 31, 1997. Excluding
the  impact  of these  nonrecurring  transactions  in 1997,  noninterest  income
effectively  increased  $460,000 or 20.4%  during 1998 as a result of a $297,000
increase in mortgage banking income, a $97,000 increase in other service charges
and fees and a $154,000  increase in other noninterest  income.  The increase in
mortgage  banking  income  resulted  from the impact of the lower  interest rate
environment in 1998 on Essex First's production of residential loans sold in the
secondary  market.  The  increase in other  service  charges  and fees  occurred
primarily at the Bank in service  charges on deposit  accounts,  which reflected
the impact of a 19.1% growth in the number of deposit accounts.  The increase in
other  noninterest  income  resulted  from  higher  insurance   commissions  and
administrative fees at Essex Home, which has more than doubled its mortgage loan
subservicing portfolio during 1998.

         The  increases in  noninterest  income for the year ended  December 31,
1998 were partially offset by lower loan servicing fees during the first half of
1998  resulting from the  nonrenewal of a significant  subservicing  contract in
1997.  However,  new  contracts  negotiated  in 1998  provide  for  servicing  a
substantial  number  of  loans,  which  have  begun to  generate  servicing  and
ancillary  fee income in 1998 to  significantly  mitigate the impact of the lost
servicing volume in 1997.



                                       13
<PAGE>

         Total noninterest income amounted to $2.5 million during the year ended
December  31,  1997,  a $1.8  million or 42.5%  decrease  from the $4.3  million
recognized  during the year ended  December 31, 1996. As  previously  described,
noninterest  income  during  1997  included  $210,000  of  nonrecurring  income.
Noninterest income in 1996 included the gains on sales of securities,  deposits,
and premises and equipment, which totaled $2.3 million, associated with the sale
of the  Branches,  which were  partially  offset by a $1.0 million loss on loans
sold to  partially  fund the sale of the  Branches.  Exclusive of the impacts of
these  transactions  during 1997 and 1996, the effective  decline in noninterest
income during the year ended  December 31, 1997 was  $738,000.  This decline was
primarily   attributable  to  (i)  lower  loan  servicing  fees  resulting  from
fluctuations in loan servicing  volume  including the impact of the subservicing
contract cancellation effective May 31, 1997, (ii) lower mortgage banking income
resulting from fewer loans  originated for sale in the secondary market as Essex
First focused on expanding  its  construction  lending  programs and (iii) lower
service  charges  and  fees  resulting  primarily  from the  Bank's  sale of the
Branches during 1996.

         Noninterest   Expense.  The  following  table  sets  forth  information
regarding noninterest expense for the years ended December 31:
<TABLE>
<CAPTION>
                                                           1998             1997              1996
                                                           ----             ----              ----
         <S>                                            <C>               <C>            <C>         
         Salaries and employee benefits..............   $3,476,785        $3,788,695     $  4,554,540
         Net occupancy and equipment.................      954,804         1,084,593        1,470,284
         Deposit insurance premiums..................      497,081           478,684          674,730
         Amortization of intangible assets...........      503,148           530,707        7,011,288
         Service bureau fees.........................      513,826           461,217          599,207
         Professional fees...........................      296,295           349,218          507,031
         Foreclosed properties, net..................      150,461           182,880         (175,055)
         Other.......................................    1,464,473         1,087,362        1,713,958
                                                         ---------         ---------      -----------
                                                        $7,856,873        $7,963,356      $16,355,983
                                                         =========         =========       ==========
</TABLE>

         Total noninterest expense declined $1065,000 or 1.3% from $7.96 million
during the year ended  December 31, 1997 to $7.86 million  during the year ended
December 31, 1998.  Noninterest  expense as a percent of average assets was 3.8%
for 1998 as compared to 4.3% for 1997.  The  improvement  in this ratio reflects
the impact of asset growth coupled with cost containment.

         Salaries and employee  benefits  declined $312,000 or 8.2% during 1998.
This decrease  resulted  primarily from nonrecurring  personnel  expenses during
1997 for (i) a $136,500  severance  settlement  with the former  president of an
acquired savings  institution and its holding company and (ii) $498,000 of stock
option  compensation.  Excluding these nonrecurring  transactions,  salaries and
benefits  increased  $323,000 during 1998. This increase was  attributable to an
increase in total  full-time and part-time  employees from 99 as of December 31,
1997 to 119 as of December 31, 1998. The growth in personnel  positions occurred
as loan origination and servicing volumes increased.

         Net occupancy and equipment  expense declined  $130,000 or 12.0% during
1998.  This  decrease  reflected the impact of the Bank (i) opening a Bank-owned
retail bank branch in Suffolk,  Virginia, which had previously been located in a
leased facility and (ii) exercising a purchase option for the Richmond, Virginia
retail bank branch,  which had previously been a leased facility.  Occupancy and
equipment  expense  also  benefited  from  lower  depreciation  expense in 1998.
However, depreciation in future periods will reflect the impact of the Company's
investment in technology  enhancements such as the implementation of a wide area
network.

         Deposit insurance  premiums increased $18,000 or 3.8% during 1998. This
increase  reflects an increase in the deposit  assessment  base  resulting  from


                                       14
<PAGE>

deposit growth.  Refer to "Regulatory Capital" below for a discussion of matters
impacting the Company's  deposit  assessment  in the future.  Likewise,  service
bureau fees increased  $53,000 or 11.4% during 1998. This increase was primarily
attributable  to the increases in (i) loan servicing  volume from 8,400 loans at
December  31, 1997 to 15,100  loans at December  31, 1998 and (ii) the number of
deposit accounts, which increased 19.1% during 1998.

         Amortization of intangible assets declined $28,000 or 5.2% during 1998.
Notwithstanding  this  decrease,  amortization  during  1998  included a $54,000
increase in the MSR valuation allowance in order to reduce the carrying value of
the  Company's  MSRs to the  estimated  fair  value at  December  31,  1998.  No
assurance can be made that further  adjustments  to the MSR valuation  allowance
will not be required in future  periods if the lower  interest rate  environment
results  in the  acceleration  of  prepayment  activity  in  excess  of  current
expectations.

         Professional  fees declined $53,000 or 15.2% during 1998. This decrease
was attributable to nonrecurring  legal fees incurred in 1997 in connection with
a  severance  settlement  with  the  former  president  of an  acquired  savings
institution and its holding company.

         Foreclosed  properties  expense  declined $32,000 or 17.7% during 1998,
which was attributable to the decline in foreclosed properties from $1.5 million
at December 31, 1997 to $571,000 at December 31, 1998.

         The  significant  components  of the  increase  in other  miscellaneous
noninterest expense for the years ended December 31, 1998 and 1997 are presented
below and reflect the impact of the increase in the Company's  loan  origination
and servicing volumes and deposit levels on general operating expenses:
<TABLE>
<CAPTION>
                                                                                            Change
                                                   1998               1997            Amount      Percent
                                                   ----               ----            ------      -------
         <S>                                   <C>               <C>                  <C>          <C> 
         Loan expense.......................   $   211,092       $   150,457          $ 60,635     40.3
         Telephone..........................       249,770           175,474            74,296     42.3
         Postage and courier................       185,819           153,349            32,470     21.2
         Stationery and supplies............       115,111            99,545            15,566     15.6
         Advertising and marketing..........       198,399           155,654            42,745     27.5
         Corporate insurance................       100,630           116,882           (16,252)   (13.9)
         Officers life insurance............        30,692           (41,082)           71,774    100.0+
         Travel.............................        62,060            47,453            14,607     30.8
         Year 2000 readiness................        48,270               510            47,760     93.7
         Other..............................       262,630           229,120            33,510     14.6
                                                ----------        ----------          --------
                                                $1,464,473        $1,087,362          $377,111     34.7
                                                 =========         =========           =======
</TABLE>

         Total  noninterest  expense  amounted to $8.0  million  during the year
ended  December  31,  1997,  a decrease of $8.4  million or 51.3% from the $16.4
million  recognized  during the year ended  December 31,  1996.  The sale of the
Branches during 1996 had a pervasive impact on noninterest  expense. In addition
to the $5.9  million  write  down in the net asset  value of certain of the sold
Branches, total noninterest expense associated with the sold Branches, including
normal amortization of goodwill, approximated $1.7 million during the year ended
December  31, 1996.  In addition to the $7.6  million  impact of the sale of the
Branches on the decline in noninterest  expense during 1997,  there were further
decreases in (i) salaries and employee benefits resulting from the impact of the
Company's downsizing efforts, (ii) net occupancy and equipment expense resulting
from the relocation of the Company's  headquarters  to a smaller more economical
facility and (iii) deposit insurance  premiums resulting from the improvement in
the Bank's risk  classification  for  insurance  assessment  purposes.  The only
category  of  noninterest   expense  to  increase  during  1997  was  foreclosed
properties  expense,  which was attributable to nonrecurring gains recognized in
1996 in  connection  with the sale of the  Bank's  largest  foreclosed  property
consisting  originally of 2,554 acres of farmland  located in  Currituck,  North
Carolina and the sale of lots and  townhouse  pads  associated  with a townhouse
development in Richmond.



                                       15
<PAGE>

         The  significant  components  of the  decrease  in other  miscellaneous
noninterest expense for the years ended December 31, 1997 and 1996 are presented
below and reflect the impact of the sale of the Branches  during 1996 on general
operating expenses in 1997:
<TABLE>
<CAPTION>
                                                                                            Change
                                                   1997               1996            Amount      Percent
                                                   ----               ----            ------      -------
         <S>                                   <C>               <C>                 <C>          <C>   
         Loan expense.......................   $   150,457       $   280,041         $(129,584)   (46.3)
         Telephone..........................       175,474           225,599           (50,125)   (22.2)
         Postage and courier................       153,349           200,300           (46,951)   (23.4)
         Stationery and supplies............        99,545           131,572           (32,027)   (24.3)
         Advertising and marketing..........       155,654           185,191           (29,537)   (15.9)
         Corporate insurance................       116,882           182,009           (65,127)   (35.8)
         Travel.............................        47,453            76,301           (28,848)   (37.8)
         Provision for servicing losses.....        24,000            26,000            (2,000)    (7.7)
         Other..............................       164,548           406,945          (242,397)   (59.6)
                                                ----------        ----------          --------
                                                $1,087,362        $1,713,958         $(626,596)   (36.6)
                                                 =========         =========          ========
</TABLE>

         Provision For Income Taxes.  As a result of historical  losses prior to
1998,  the Company  accumulated  net  deferred  tax assets of $7.7 million as of
December 31, 1997,  the largest  component of which was the deferred tax benefit
of net operating  loss  carryforwards.  The Company had  established a valuation
allowance for the net deferred tax assets in their entirety because the ultimate
realization of the tax benefit within the carryforward  periods  available under
the tax law could not be assured.  This resulted in the recognition of no income
tax provision or benefit  during the years ended  December 31, 1997 and 1996. In
December 1998, however, the Company partially reduced the deferred tax valuation
allowance, thus recognizing a deferred tax asset of $550,000. This reduction was
predicated  upon the Company's  favorable  trends in actual and  projected  core
profitability.  Continuation  of these  favorable  trends in core  profitability
would support  further  reductions  in the deferred tax  valuation  allowance in
future  periods.  However,  there can be no  assurance  that these  trends  will
continue or that the net deferred tax assets will be  realized.  For  additional
information, refer to Note 14 of the Notes to Consolidated Financial Statements.


Market Risk Management

         The Bank, like other thrift institutions,  is vulnerable to an increase
in interest  rates to the extent  that  interest-bearing  liabilities  mature or
reprice more rapidly than  interest-earning  assets.  The lending  activities of
thrift  institutions,  including  the Bank,  have  historically  emphasized  the
origination  of long-term  loans secured by  single-family  residences,  and the
primary source of funds for such  institutions  has been  deposits.  The deposit
accounts  of thrift  institutions  largely  mature or are  subject to  repricing
within a short period of time.  This factor,  in  combination  with  substantial
investments in long-term  loans,  has  historically  caused the income earned by
thrift  institutions,  such as the Bank, on their loan portfolios to adjust more
slowly to changes in  interest  rates  than  their cost of funds.  While  having
liabilities that reprice more frequently than assets is generally  beneficial to
net  interest   income  in  times  of   declining   interest   rates,   such  an
asset/liability  mismatch  is  generally  unfavorable  during  periods of rising
interest rates. To reduce the effect of adverse changes in interest rates on its
operations, the Bank has implemented the asset and liability management policies
described below.

         The Bank has an Asset and Liability  Management Committee ("ALCO") that
meets  quarterly to structure  and price the Bank's  assets and  liabilities  in
order to maintain an acceptable  interest rate spread while reducing the effects


                                       16
<PAGE>

of changes in  interest  rates.  The ALCO  implements  and  maintains  asset and
liability  management  policies  designed  to better  match the  maturities  and
repricing  terms of the  Bank's  interest-earning  assets  and  interest-bearing
liabilities  in order to minimize the adverse  effects of material and prolonged
increases in interest rates on the Bank's  results of  operations.  The Bank may
undertake  a variety of  strategies  to reduce its  exposure  to  interest  rate
fluctuations,   including  (i)   emphasizing   investment   in   adjustable-rate
single-family  residential loans ("ARMs") or shorter-term (seven years or less),
fixed-rate single-family residential loans, (ii) selling longer-term (over seven
years),  fixed-rate  single-family  residential  loans in the secondary  market,
(iii) purchasing adjustable-rate  mortgage-backed  securities,  (iv) maintaining
higher liquidity by holding short-term  investments and cash equivalents and (v)
increasing the average  maturity of the Bank's  interest-bearing  liabilities by
utilizing  long-term  advances  and  attempting  to attract  longer-term  retail
deposits.

         The effect of interest rate changes on a financial institution's assets
and liabilities may be analyzed by examining the extent to which such assets and
liabilities  are "interest rate  sensitive"  and by monitoring an  institution's
interest  rate  sensitivity  "gap." 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.

         The  following  table  presents  the  difference   between  the  Bank's
interest-earning  assets  and  interest-bearing   liabilities  within  specified
maturities at December 31, 1998.  Data for this table was obtained from the FHLB
Interest  Rate Risk  Service  Sensitivity  Report,  adjusted in some cases where
management was able to use more detailed  information  than was available to the
FHLB. Using the Bank's Thrift Financial Report, which details scheduled maturity
and  interest  rates,  the FHLB  applies  asset  prepayment  rates  and  deposit
retention  rates which  management  believes to be reasonable in determining the
interest rate  sensitivity  gaps. This table does not  necessarily  indicate the
impact of general  interest  rate  movements on the Bank's net  interest  income
because  the  repricing  of  certain  assets  and   liabilities  is  subject  to
competition and other limitations.  As a result,  certain assets and liabilities
indicated as maturing or otherwise  repricing within a stated period may in fact
mature or reprice at different times and at different volumes. In addition,  the
following  table  presents  information  as of  December  31,  1998  and  is not
necessarily  indicative  of the Bank's  interest rate  sensitivity  at any other
time.





                              [intentionally blank]

                                       17
<PAGE>
<TABLE>
<CAPTION>


                                                   Anticipated Period Until Maturity or Repricing               
                                --------------------------------------------------------------------------------
                                    0 to       7 months      1-3         3-5        Over 5        Total     % of
                                  6 months     to 1 year    years       years        years       Balance    Total
                                  --------     ---------    -----       -----        -----       -------    -----
                                                             (dollars in thousands)
<S>                                <C>         <C>        <C>         <C>      <C>              <C>          <C>  
Interest-earning assets:
Loans receivable and
  mortgage-backed securities:
    First mortgage:
      Adjustable-rate              $27,662     $45,104    $  7,148    $ 13,445    $      -      $  93,359    43.7%
      Fixed-rate                     6,544       5,944      19,015      14,438      35,873         81,814    38.3
    Second mortgage                  3,462         511       1,562         992         809          7,336     3.4
    All other                        5,792         855       3,860       3,254         422         14,183     6.7
Investments                         16,116           -           -         750           -         16,866     7.9
                                    ------      ------     -------     -------     -------       --------  ------

    Total                           59,576      52,414      31,585      32,879      37,104       $213,558   100.0%
                                                                                                  =======   =====

Interest-bearing liabilities:
    Deposits                        58,429      65,731      37,407      13,500       9,262       $184,329    88.0%
    Fixed-rate borrowings            9,530       5,300       7,850           -           -         22,680    10.8
    Variable-rate borrowings         2,500           -           -           -           -          2,500     1.2
                                    ------      ------     -------     -------     -------       --------  ------

    Total                           70,459      71,031      45,257      13,500       9,262       $209,509   100.0%
                                                                                                  =======   =====

Effect of off-balance sheet
    items (1)                      (11,579)        664       3,244       1,497       6,176
                                    ------      ------     -------     -------     -------   

Maturity gap                      $(22,462)   $(17,953)   $(10,428)   $ 20,876     $34,018
                                   =======     =======     =======      ======      ======

Cumulative gap                    $(22,462)   $(40,415)   $(50,843)   $(29,967)   $  4,051
                                   =======     =======     =======     =======     =======

Cumulative gap as a percent
    of total assets                   (9.9)%     (17.9)%     (22.5)%     (13.3)%       1.8%
                                      ====       =====       =====       =====         ===

Cumulative ratio of interest-
    earning assets to interest-
    bearing liabilities               84.6%       79.2%       76.9%       88.1%      101.9%
                                      ====        ====        ====        ====       =====

(1)  Reflects  the effect of entering  into  commitments  with third  parties to
originate and sell loans.

         The  Bank's  one-year  interest  rate  sensitivity  gap  amounted  to a
negative  17.9% at December 31, 1998,  which  reflects the impact of  shortening
deposit  maturities as the Bank's deposit  customers are reluctant to enter into
extended  maturities in the current low interest rate environment.  The negative
gap also  reflects  near-term  maturities  of FHLB  advances.  The Company  will
benefit  from the lower  cost of funds as these  FHLB  advances  mature and will
consider  extended  maturities in order to mitigate the impact of an increase in
interest  rates  in  the  future.  While  the  Company  continues  to  emphasize
investment  in  adjustable-rate  loans,  customer  demand  for  such  loans  has
decreased as borrowers'  demand for fixed-rate  loans has increased.  Within the
spectrum  of  loan   products   offered  by  the  Bank,   balloon   payment  and
adjustable-rate loans with longer initial adjustment terms predominate.

         In addition to monitoring its interest rate  sensitivity  gap, the Bank
utilizes interest rate sensitivity analyses, as developed by the OTS, to measure
the changes in net  portfolio  value  ("NPV"),  expressed as a percentage of the
Bank's market value of assets,  assuming certain  percentage changes in interest
rates. NPV is the difference between incoming and outgoing discounted cash flows
from assets, liabilities,  and off-balance sheet contracts. The following tables
present the Bank's NPV at December 31, 1998 and 1997.


                                       18
<PAGE>

As of December 31, 1998
<CAPTION>
                                        Net Portfolio Value                      NPV as % of PV of Assets
     Change in             -------------------------------------------           ------------------------
  Interest Rates           $ Amount          $ Change         % Change           NPV Ratio        Change
  --------------           --------          --------         --------           ---------        ------
      +400bp               $  9,282           $(9,444)        (50.43)%            4.20%          (378)bp
      +300bp                 12,577            (6,149)        (32.84)             5.59           (239)bp
      +200bp                 15,392            (3,334)        (17.80)             6.72           (126)bp
      +100bp                 17,510            (1,216)         (6.49)             7.54            (44)bp
   Base Scenario             18,726                                               7.98
      -100bp                 19,198               472           2.52              8.12             14bp
      -200bp                 19,645               919           4.91              8.25             27bp
      -300bp                 20,570             1,844           9.85              8.55             57bp
      -400bp                 21,268             2,542          13.58              8.76             78bp

As of December 31, 1997
<CAPTION>

                                        Net Portfolio Value                      NPV as % of PV of Assets
     Change in             -------------------------------------------           ------------------------
  Interest Rates           $ Amount          $ Change         % Change           NPV Ratio        Change
  --------------           --------          --------         --------           ---------        ------
      +400bp               $  7,069          $(10,816)        (60.48)%            3.86%          (519)bp
      +300bp                 10,322            (7,563)        (42.29)             5.51           (353)bp
      +200bp                 13,407            (4,477)        (25.04)             7.01           (204)bp
      +100bp                 16,039            (1,846)        (10.32)             8.23            (81)bp
   Base Scenario             17,885                                               9.05
      -100bp                 18,779               894           5.00              9.41             36bp
      -200bp                 18,957             1,073           5.99              9.43             38bp
      -300bp                 19,395             1,510           8.44              9.57             52bp
      -400bp                 20,234             2,349          13.13              9.88             83bp
</TABLE>

         The ALCO has  established  limits for the impact of changes in interest
rates on NPV.  As of  December  31,  1998,  the  Bank is more at risk to  rising
interest rate  environments  than declining  interest rate  environments,  which
reflects the Bank's  liability-sensitive  position. As of December 31, 1998, the
Bank's  sensitivity of NPV was within internal policy limits,  which reflects an
improvement  over  December 31, 1997 when the Bank was outside its policy limits
for  increases  in  interest  rates  of  200  basis  points  or  more.  However,
computation of  prospective  effects of  hypothetical  interest rate changes are
based on many assumptions,  including  relative levels of market interest rates,
loan  prepayments  and  deposits  decay.  They  should  not be  relied  upon  as
indicative of actual  results.  Further,  the  computations  do not  contemplate
certain  actions  management  could undertake in response to changes in interest
rates.


Liquidity and Commitments

         Liquidity refers to the Company's  ability to generate  sufficient cash
to meet the funding needs of current loan demand,  deposit  withdrawals,  and to
pay  operating  expenses.  The Company  generally has no  significant  source of
income other than  dividends  from its  subsidiaries.  While the Company and the
Bank are not operating  under any supervisory  agreements,  the Bank must seek a
letter of  nonobjection  from the OTS prior to making  dividend  payments to the
holding company.

         All savings  associations  are  required  to maintain an average  daily
balance of liquid  assets  (including  cash,  certain time  deposits and savings
accounts, bankers' acceptances, certain government obligations and certain other
investments)  equal to a  certain  percentage  of the sum of its  average  daily
balance of net withdrawable  deposit accounts and borrowings payable in one year
or less.  The liquidity  requirement  may vary from time to time (between 4% and
10%)  depending  upon  economic  conditions  and  savings  flows of all  savings
associations.  At the present time,  the required  minimum liquid asset ratio is
4%. The Bank has  consistently  exceeded such regulatory  liquidity  requirement
and, at December 31, 1998, had a liquidity ratio of 12.74%.



                                       19
<PAGE>

         The Bank monitors its liquidity in accordance with internal  guidelines
and  applicable  regulatory  requirements.  The  Bank's  need for  liquidity  is
affected by loan demand and net changes in deposit levels. The Bank can minimize
the cash required during the times of strong loan demand by modifying its credit
policies or reducing  its  marketing  efforts.  Liquidity  demand  caused by net
reductions  in deposits  are usually  caused by factors  over which the Bank has
limited  control.  The Bank  derives  its  liquidity  from both its  assets  and
liabilities.  Liquidity  is  derived  from  assets by receipt  of  interest  and
principal  payments  and  prepayments,  by the  ability to sell assets at market
prices and by  utilizing  assets as  collateral  for  borrowings.  Liquidity  is
derived from liabilities by maintaining a variety of funding sources,  including
deposits and advances from the FHLB.

         The Bank's liquidity  management is both a daily and long-term function
of funds management.  Liquidity is generally invested in short-term  investments
such as federal funds sold,  certificates of deposit,  and in U.S.  Treasury and
U.S.  Government agency  securities.  If the Bank requires funds which cannot be
generated internally,  borrowings from the FHLB may provide an additional source
of funds.  At  December  31,  1998,  the Bank had $24.9  million in  outstanding
borrowings  from the FHLB.  The Bank has not relied upon brokered  deposits as a
source of new  liquidity,  and does not  anticipate a change in this practice in
the foreseeable future.

         The Bank  anticipates  that it will have sufficient  funds available to
meet  its  current  loan  commitments.  At  December  31,  1998,  the  Bank  had
outstanding  commitments  (including unused lines of credit) to originate and/or
purchase  mortgage  and  non-mortgage  loans of $4.7  million.  The  undisbursed
portions  of  construction  builder  loans and  construction/permanent  loans in
process totaled $6.2 million and $10.1 million, respectively, as of December 31,
1998.  Certificates  of deposit  which are  scheduled to mature  within one year
totaled $94.1 million at December 31, 1998,  and  borrowings  from the FHLB that
are scheduled to mature within the same period amounted to $17.3 million.


Regulatory Capital

         The Bank is required  pursuant to the  Financial  Institutions  Reform,
Recovery and Enforcement Act of 1989 ("FIRREA") and OTS regulations  promulgated
thereunder to have (i) tangible  capital equal to 1.5% of adjusted total assets,
(ii) core or leverage capital equal to 3.0% of adjusted total assets,  and (iii)
total capital equal to 8.0% of  risk-weighted  assets.  As of December 31, 1998,
the Bank's tangible and core capital  amounted to 6.97% of adjusted total assets
and the Bank's total  capital  amounted to 13.09% of  risk-weighted  assets and,
consequently,  the Bank was in compliance  with its core and risk-based  capital
requirements as of such date.

         Furthermore,   the  federal   regulations  under  the  Federal  Deposit
Insurance   Corporation  ("FDIC")  Improvement  Act  of  1991  classify  savings
institutions  based on four  separate  requirements  of  specified  capital as a
percent of the  appropriate  asset  base:  tangible  equity,  Tier I or leverage
capital,  Tier I risk-based  capital,  and total risk-based capital. At December
31, 1998,  the Bank's Tier I, Tier I risk-based,  and total  risk-based  capital
ratios were 6.97%,  12.12%,  and 13.09%,  respectively,  compared to the minimum
capital  standards to be "well  capitalized"  under the FDIC  Improvement Act of
1991 ("FDICIA") of =>5%, =>6%, and =>10%, respectively.  As a result, the dollar
amount of the excess in the Bank's  Tier I, Tier I  risk-based,  and  risk-based
regulatory  capital under FDICIA  totaled $4.5 million,  $8.1 million,  and $4.1
million, respectively, at December 31, 1998.

         Deposits of the Bank are currently  insured by the Savings  Association
Insurance Fund ("SAIF").  Both the SAIF and the Bank Insurance Fund ("BIF"), the
deposit   insurance  fund  that  covers  most  commercial  bank  deposits,   are
statutorily  required to be recapitalized to a ratio of 1.25% of insured reserve


                                       20
<PAGE>

deposits.  The BIF has achieved the required reserve ratio, and as a result, the
FDIC reduced the average deposit  insurance premium paid by BIF-insured banks to
a level  substantially  below the average premium paid by savings  institutions.
Banking  legislation  was enacted on September 30, 1996 to eliminate the premium
differential between SAIF-insured institutions and BIF-insured institutions. The
legislation   provided   that   all   insured   depository   institutions   with
SAIF-assessable  deposits as of March 31, 1995 pay a special one-time assessment
to recapitalize the SAIF.  Pursuant to this legislation,  the FDIC promulgated a
rule that established the special assessment  necessary to recapitalize the SAIF
at 65.7 basis points of SAIF-assessable  deposits held by affected  institutions
as of March 31, 1995. However, as a result of the Bank's financial condition, on
November 8, 1996,  the Bank was  notified by the FDIC that its  application  for
exemption had been  approved.  As a result,  the Bank was exempt from paying the
special  one-time  assessment  (which  would  have  amounted  to $1.8  million).
Instead,  the  Bank  will  continue  to  pay  assessments  through  1999  at the
assessment  rate  schedule  in  effect  as of June 30,  1995.  Therefore,  as of
December 31, 1998,  the Bank's annual  assessment  for deposit  insurance was 26
basis  points of insured  deposits as opposed to three  basis  points of insured
deposits (the assessment rate otherwise in effect for "well capitalized" savings
institutions). In addition, insured depository institutions began paying in 1997
a portion of the  interest due annually on the  Financing  Corporation  ("FICO")
bonds  issued in the 1980s to  provide  funding  for the SAIF.  Accordingly,  an
additional  assessment  approximating  6.1 basis  points is added to the regular
SAIF-assessment  until  December  31,  1999 in order to cover FICO debt  service
payments.

         Another  component of the SAIF  recapitalization  plan provides for the
merger  of the  SAIF  and  the BIF on  January  1,  1999,  provided  no  insured
depository  institution is a savings association on that date. The merger of the
SAIF  and BIF did not  occur  on such  date  as  there  continue  to be  savings
associations.  Such a merger of the SAIF and the BIF may occur in the  future if
legislation  containing  such a provision is enacted.  If legislation is enacted
which requires the Bank to convert to a bank charter, the Company would become a
bank holding company subject to the more restrictive  activity limits imposed on
bank holding companies unless special grandfather provisions are included in the
legislation.  The  Company  does  not  believe  that  its  activities  would  be
materially  affected in the event that it was  required to become a bank holding
company.


Year 2000 Readiness

         As previously reported, the Company has established a company-wide task
force to assess and remediate business risks associated with the Year 2000. This
task force has developed and implemented a seven-phase Year 2000 plan consisting
of the following components:

o    Awareness -  communication  of the Year 2000 issue  throughout the Company,
     including the Company's board of directors and senior management;

o    Assessment -  development  of  inventories  and analysis and  evaluation of
     hardware, software, services, forms, agencies and business partnerships and
     the   assignment   of  rankings  of  business   risk  (the  highest   being
     "mission-critical") associated with each;

o    Planning -  development  of  comprehensive  strategies  and  timelines  for
     correcting   non-compliant   items,   testing  and   documenting   results,
     implementing  and  migrating  enhancements  and  monitoring  implementation
     results;

o    Renovation - implementation  of the required software and hardware changes,
     systems and interface modifications and conversions to replacement systems;



                                       21
<PAGE>

o    Validation - completion of formal unit, system and integration  testing and
     documentation of results;

o    Implementation  - integration of all corrected and validated items into the
     production environment;

o    Post-Implementation - monitoring  implementation  results and responding to
     situations that invalidate corrections as implemented.

         The Company has completed the awareness, assessment and planning phases
of its  Year  2000  plan  and is  now  proceeding  with  the  renovation  phase.
Substantially  all  reprogramming  and  replacement  efforts  were  complete  by
December 31, 1998. Because the Company outsources  substantially all of its data
processing for loans,  deposits and loan servicing,  a significant  component of
the Year 2000 plan  entails  working with  external  vendors to test and certify
their  systems  as Year  2000  compliant.  The  Company  plans to  complete  its
validation of  mission-critical  internal and external systems and operations by
March 31, 1999.  Concurrently with the readiness  measures  described above, the
Company is  developing  contingency  plans  intended  to mitigate  the  possible
disruption in business operations that may result from the Year 2000 issue.

         The total cost of the Year 2000 project (including the capitalized cost
of new hardware and software approximating $280,000) is estimated to be $350,000
and is being funded through operating cash flows. This estimate does not include
any costs associated with the  implementation of contingency plans, which are in
the process of being  developed.  Most of the  capitalized  costs are associated
with  technology  changes  that will  enhance the  Company's  ability to provide
competitive  services.  During the year ended  December  31,  1998,  the Company
recognized $48,000 of expense associated with this project. This amount does not
include the implicit costs  associated  with the  reallocation of internal staff
hours to the Year 2000 project.  Management  believes the Company can incur Year
2000  project  costs  without  adversely  affecting  future  operating  results.
However, because of the complexity of the issue and possible unidentified risks,
actual costs may vary from the estimate.  Furthermore,  the Year 2000 compliance
status of integral  third party  suppliers and networks,  which could  adversely
impact the Company's mission critical applications,  cannot be fully known. As a
result,  the  Company  is  unable  to  determine  the  impact  that  any  system
interruption  would have on its results of  operations,  financial  position and
cash flows. However, such impact could be material.

         Inability to reach  substantial  Year 2000  compliance in the Company's
systems and  integral  third  party  systems  could  result in  interruption  of
telecommunications services, interruption or failure of the Company's ability to
service  customers,  failure of  operating  and other  information  systems  and
failure of certain date-sensitive  equipment. Such failures could result in loss
of  revenue  due to service  interruption,  delays in the  Company's  ability to
service its customers  accurately and timely and increased  expenses  associated
with  stabilization  of  operations  following  such  failures or  execution  of
contingency plans.


Safe Harbor Statement under the Private Securities Litigation Reform Act of 1995

         The above discussion contains certain  forward-looking  statements that
involve  potential risks and  uncertainties.  The Company's future results could
differ  materially from those discussed  herein.  Readers should not place undue
reliance on these  forward-looking  statements,  which are applicable only as of
the date hereof.



                                       22
<PAGE>

Quarterly Results of Operations

         Quarterly  unaudited  financial  data for the years ended  December 31,
1998 and 1997 is presented below (in thousands, except per share data). The most
significant  factor impacting  operating  results for the fourth quarter of 1998
was the recognition of a $550,000 income tax benefit for the partial reversal of
the deferred tax valuation  allowance based on favorable trends in the Company's
actual and projected core profitability.
<TABLE>
<CAPTION>

                                                                    Year Ended December 31, 1998           
                                                 --------------------------------------------------------------
                                                    1st                 2nd             3rd               4th
                                                  Quarter             Quarter         Quarter           Quarter
                                                  -------             -------         -------           -------

         <S>                                        <C>                <C>              <C>             <C>
         Net interest income                        $1,385             $1,425           $1,407          $1,435
         Provision for loan losses                       -                  -                -              13
                                                    ------             ------           ------          ------
         Net interest income after
           provision for loan losses                 1,385              1,425            1,407           1,422
         Noninterest income                            552                619              765             776
         Noninterest expenses                        1,839              1,907            2,014           2,097
                                                    ------             ------           ------          ------
         Income before provision for
            (benefit from) income taxes                 98                137              158             101
         Provision for (benefit from)
            income taxes                                 -                  -               29            (547)
                                                    ------             ------           ------          ------
         Net income                                 $   98             $  137           $  129          $  648
                                                    ======             ======           ======          ======

         Basic and diluted net income
           (loss) available to common
           stockholders                             $ (335)            $ (304)          $ (321)         $  182
                                                    ======             ======           ======          ======
         Net income (loss) per common share:
              Basic                                 $ (.32)            $ (.29)          $ (.30)         $  .17
                                                    ======             ======           ======          ======
              Diluted                               $ (.32)            $ (.29)          $ (.30)         $  .04
                                                    ======             ======           ======          ======
         Weighted average shares
           outstanding:
              Basic                                  1,058              1,059            1,059           1,060
                                                     =====              =====            =====           =====
              Diluted                                1,058              1,059            1,059           5,030
                                                     =====              =====            =====           =====
<CAPTION>

                                                                    Year Ended December 31, 1997           
                                                 --------------------------------------------------------------
                                                    1st                 2nd             3rd               4th
                                                  Quarter             Quarter         Quarter           Quarter
                                                  -------             -------         -------           -------

         Net interest income                        $1,212             $1,367           $1,353          $1,385
         Provision for loan losses                     (22)               107               30              (1)
                                                    ------             ------           ------          ------
         Net interest income after
           provision for loan losses                 1,234              1,260            1,323           1,386
         Noninterest income                            603                806              521             532
         Noninterest expenses                        1,819              1,676            2,335           2,131
                                                    ------             ------           ------          ------
         Net income (loss)                          $   18             $  390           $ (491)         $ (213)
                                                    ======             ======           ======          ======
         Basic and diluted net loss
           available to common
           stockholders                             $ (378)            $  (14)          $ (903)         $ (638)
                                                    ======             ======           ======          ======
         Basic and diluted net loss
           per common share                         $ (.36)            $ (.01)          $ (.85)         $ (.60)
                                                    ======             ======           ======          ======
         Basic and diluted weighted
           average shares outstanding                1,053              1,055            1,057           1,058
                                                     =====              =====            =====           =====

</TABLE>

                                       23
<PAGE>

       Report of Independent Accountants


       To the Board of Directors and
       Shareholders of Essex Bancorp, Inc.

       In our opinion,  the  accompanying  consolidated  balance  sheets and the
       related consolidated  statements of operations,  of shareholders' equity,
       and of cash flows present fairly, in all material respects, the financial
       position of Essex Bancorp, Inc. and its subsidiaries at December 31, 1998
       and 1997,  and the results of their  operations  and their cash flows for
       each of the  three  years in the  period  ended  December  31,  1998,  in
       conformity with generally accepted accounting principles. These financial
       statements  are  the  responsibility  of the  Company's  management;  our
       responsibility  is to express an  opinion on these  financial  statements
       based on our  audits.  We  conducted  our audits of these  statements  in
       accordance with generally  accepted auditing standards which require that
       we plan and  perform  the  audit to  obtain  reasonable  assurance  about
       whether the financial  statements are free of material  misstatement.  An
       audit  includes  examining,  on a test  basis,  evidence  supporting  the
       amounts  and  disclosures  in the  financial  statements,  assessing  the
       accounting  principles used and significant estimates made by management,
       and evaluating the overall financial statement  presentation.  We believe
       that our audits  provide a  reasonable  basis for the  opinion  expressed
       above.


       PricewaterhouseCoopers LLP

       Virginia Beach, Virginia



       February 19, 1999


                                       24
<PAGE>
<TABLE>

                                     ESSEX BANCORP, INC. AND SUBSIDIARIES
                                         CONSOLIDATED BALANCE SHEETS
                                          December 31, 1998 and 1997
<CAPTION>

                                                                                    1998            1997
                                                                                    ----            ----
ASSETS
<S>                                                                           <C>             <C>
    Cash..................................................................... $    5,315,805  $    2,023,197
    Interest-bearing deposits................................................     11,314,478       6,261,686
    Federal funds sold and securities purchased under agreements to resell...      1,314,397       2,748,000
                                                                               -------------   -------------
             Cash and cash equivalents.......................................     17,944,680      11,032,883
    Federal Home Loan Bank stock.............................................      1,548,800       1,431,000
    Securities available for sale - cost approximates market.................         18,406          17,451
    Securities held for investment - market value of $2,704,000 in 1998
      and $2,217,000 in 1997.................................................      2,750,089       2,299,120
    Mortgage-backed securities held for investment - market value of
      $1,454,000 in 1998 and $1,886,000 in 1997..............................      1,455,738       1,904,989
    Loans, net of allowance for loan losses of $1,845,000 in 1998 and
      $2,382,000 in 1997.....................................................    192,667,763     167,440,733
    Loans held for sale......................................................      4,486,271       2,165,074
    Mortgage servicing rights................................................        831,197       1,169,766
    Foreclosed properties, net...............................................        571,294       1,511,629
    Accrued interest receivable..............................................      1,250,349       1,196,980
    Excess of cost over net assets acquired, less accumulated
      amortization of $2,140,000 in 1998 and $2,078,000 in 1997..............         97,692         159,754
    Advances for taxes, insurance, and other.................................      1,572,225         633,053
    Premises and equipment, net..............................................      3,183,577       1,926,729
    Other assets.............................................................      2,661,487       2,198,598
                                                                               -------------   -------------
             Total Assets....................................................   $231,039,568    $195,087,759
                                                                                 ===========     ===========



                                                     (Continued)


                                                     25
<PAGE>

                                       ESSEX BANCORP, INC. AND SUBSIDIARIES
                                      CONSOLIDATED BALANCE SHEETS (continued)
                                            December 31, 1998 and 1997
<CAPTION>

                                                                                    1998            1997
                                                                                    ----            ----
LIABILITIES AND SHAREHOLDERS' EQUITY

LIABILITIES
    Deposits:
      Noninterest-bearing....................................................  $  16,791,063  $    5,055,545
      Interest-bearing.......................................................    170,841,193     148,871,154
                                                                                 -----------     -----------
             Total deposits..................................................    187,632,256     153,926,699
    Federal Home Loan Bank advances..........................................     24,908,333      23,546,667
    Notes payable............................................................              -          72,102
    Capital lease obligations................................................        268,123         331,970
    Other liabilities........................................................      2,395,768       2,393,814
                                                                               -------------   -------------
             Total Liabilities...............................................    215,204,480     180,271,252

COMMITMENTS AND CONTINGENCIES (Notes 8, 10 and 15)

SHAREHOLDERS' EQUITY
    Series B preferred stock, $6.67 stated value (Note 18):
      Authorized shares - 2,250,000
      Issued and outstanding shares - 2,125,000 in 1998 and 1997.............     14,173,750      14,173,750
    Series C preferred stock, $6.67 stated value (Note 18):
      Authorized shares - 125,000
      Issued and outstanding shares - 125,000 in 1998 and 1997...............        833,750         833,750
    Common stock, $.01 par value:
      Authorized  shares - 20,000,000 in 1998 and  10,000,000 in 1997 
      Issued and outstanding shares - 1,060,642 in 1998 and 1,058,136
         in 1997.............................................................         10,606          10,581
    Additional paid-in capital...............................................      8,687,772       8,681,739
    Accumulated deficit......................................................     (7,870,790)     (8,883,313)
                                                                                ------------    ------------
             Total Shareholders' Equity......................................     15,835,088      14,816,507
                                                                                ------------    ------------
             Total Liabilities and Shareholders' Equity......................   $231,039,568    $195,087,759
                                                                                 ===========     ===========




                               See notes to consolidated financial statements.


                                                     26
<PAGE>

                                       ESSEX BANCORP, INC. AND SUBSIDIARIES
                                       CONSOLIDATED STATEMENTS OF OPERATIONS
                                For the years ended December 31, 1998, 1997 and 1996
<CAPTION>

                                                                1998                1997             1996
                                                                ----                ----             ----
INTEREST INCOME
    Loans, including fees............................         $14,608,478        $13,588,215     $17,881,529
    Federal funds sold and securities purchased
      under agreements to resell.....................             111,054            150,972         319,298
    Investment securities, including dividend
      income.........................................             226,042            353,957         615,429
    Mortgage-backed securities.......................             121,643            124,515         497,879
    Other............................................             362,943            329,846         558,139
                                                              -----------        -----------     -----------
             Total Interest Income...................          15,430,160         14,547,505      19,872,274
                                                              -----------        -----------     -----------

INTEREST EXPENSE
    Deposits ........................................           8,491,101          7,679,314      11,945,273
    Federal Home Loan Bank advances..................           1,229,741          1,473,949       1,625,574
    Notes payable....................................                 792              9,079          10,750
    Subordinated capital notes.......................                   -                  -          52,444
    Other............................................              56,858             67,793         130,297
                                                              -----------        -----------     -----------
             Total Interest Expense..................           9,778,492          9,230,135      13,764,338
                                                              -----------        -----------     -----------

             Net Interest Income.....................           5,651,668          5,317,370       6,107,936
PROVISION FOR LOAN LOSSES............................              12,699            113,467       1,410,710
                                                              -----------        -----------     -----------

             Net Interest Income After
             Provision for Loan Losses...............           5,638,969          5,203,903       4,697,226

NONINTEREST INCOME
    Loan servicing fees..............................           1,222,478          1,312,476       1,665,768
    Mortgage banking income, including
      gain on sale of loans..........................             755,450            458,520         577,130
    Other service charges and fees...................             466,135            368,671         497,316
    Net gain (loss) on sale of:
      Securities.....................................                   -                  -         153,188
      Loans..........................................                   -             (1,458)     (1,018,185)
      Deposits.......................................                   -                  -       1,940,010
    Other............................................             268,890            324,596         466,519
                                                              -----------        -----------     -----------
             Total Noninterest Income................           2,712,953          2,462,805       4,281,746
                                                              -----------        -----------     -----------



                                                     (Continued)


                                                     27
<PAGE>
                                       ESSEX BANCORP, INC. AND SUBSIDIARIES
                                 CONSOLIDATED STATEMENTS OF OPERATIONS (continued)
                                For the years ended December 31, 1998, 1997 and 1996
<CAPTION>

                                                                   1998              1997            1996
                                                                   ----              ----            ----
NONINTEREST  EXPENSE
    Salaries and employee benefits...................           3,476,785          3,788,695       4,554,540
    Net occupancy and equipment......................             954,804          1,084,593       1,470,284
    Deposit insurance premiums.......................             497,081            478,684         674,730
    Amortization of intangible assets................             503,148            530,707       7,011,288
    Service bureau fees..............................             513,826            461,217         599,207
    Professional fees................................             296,295            349,218         507,031
    Foreclosed properties, net.......................             150,461            182,880        (175,055)
    Other............................................           1,464,473          1,087,362       1,713,958
                                                              -----------        -----------      ----------
             Total Noninterest Expense...............           7,856,873          7,963,356      16,355,983
                                                              -----------        -----------      ---------- 

             Income (Loss) Before Income Taxes.......             495,049           (296,648)     (7,377,011)

NET BENEFIT FROM INCOME TAXES........................            (517,474)                 -               -
                                                              -----------        -----------      ---------- 

             Net Income (Loss).......................        $  1,012,523       $   (296,648)    $(7,377,011)
                                                              ===========        ===========      ==========


    Net Loss Available to Common
      Shareholders (Note 4)..........................        $   (777,204)       $(1,932,136)    $(8,823,879)
                                                              ===========         ==========      ==========

    Basic and Diluted Loss Per Common
      Share (Note 4).................................               $(.73)            $(1.83)         $(8.39)
                                                                     ====              =====           =====



                               See notes to consolidated financial statements.


                                                     28
<PAGE>

                                       ESSEX BANCORP, INC. AND SUBSIDIARIES
                                  CONSOLIDATED STATEMENTS OF SHAREHOLDERS' EQUITY
                               For the years ended December 31, 1998, 1997 and 1996
<CAPTION>
                                                          Series B       Series C                                      
                                            Common        Preferred      Preferred       Additional                    
                                          Stock, $.01   Stock, $6.67   Stock, $6.67        Paid-in       Accumulated   
                                           Par Value    Stated Value   Stated Value        Capital         Deficit     
                                           ---------    ------------   ------------        -------         -------     
Balance, January 1, 1996..................  $10,497     $14,173,750       $833,750       $8,667,135      $(1,209,654)
Common stock issued under the
   Employee Stock Purchase Plan...........       37               -              -            7,198                -
Comprehensive loss (Note 3):
   Net loss...............................        -               -              -                -       (7,377,011)  
   Other comprehensive loss:
      Reclassification adjustment for
         gains on securities available for
         sale included in net loss........        -               -              -                -                -   
   Total comprehensive loss...............         -                 -            -               -                -   
                                            -------     -----------       --------       ----------      -----------   

Balance December 31, 1996.................   10,534      14,173,750        833,750        8,674,333       (8,586,665)  
Common stock issued under the
   Employee Stock Purchase Plan...........       47               -              -            7,406                -   
Comprehensive net loss....................         -                 -            -               -         (296,648)  
                                            -------     -----------       --------       ----------      -----------

Balance, December 31, 1997................   10,581      14,173,750        833,750        8,681,739       (8,883,313)
Common stock issued under the
   Employee Stock Purchase Plan...........       25               -              -            6,033                -
Comprehensive net income..................         -                 -            -               -        1,012,523
                                            -------     -----------       --------       ----------      -----------

Balance, December 31, 1998................  $10,606     $14,173,750       $833,750       $8,687,772      $(7,870,790)
                                             ======      ==========        =======        =========       ==========
<CAPTION>
                                                Accumulated
                                                   Other
                                               Comprehensive
                                               Income (Loss)       Total
                                               -------------       -----
Balance, January 1, 1996.................        $154,174       $22,629,652
Common stock issued under the
   Employee Stock Purchase Plan..........               -             7,235
Comprehensive loss (Note 3):
   Net loss..............................               -
   Other comprehensive loss:
      Reclassification adjustment for
         gains on securities available fo
         sale included in net loss.......        (154,174)
   Total comprehensive loss..............               -        (7,531,185)
                                                 --------       -----------

Balance December 31, 1996................               -        15,105,702
Common stock issued under the
   Employee Stock Purchase Plan..........               -             7,453
Comprehensive net loss...................               -          (296,648)
                                                 --------       -----------

Balance, December 31, 1997...............               -        14,816,507
Common stock issued under the
   Employee Stock Purchase Plan..........               -             6,058
Comprehensive net income.................               -         1,012,523
                                                 --------       -----------

Balance, December 31, 1998...............        $      -       $15,835,088
                                                  =======        ==========

                               See notes to consolidated financial statements.

                                                     29

<PAGE>

                                       ESSEX BANCORP, INC. AND SUBSIDIARIES
                                       CONSOLIDATED STATEMENTS OF CASH FLOWS
                               For the years ended December 31, 1998, 1997 and 1996
<CAPTION>
                                                                       1998               1997           1996
                                                                       ----               ----           ----
OPERATING ACTIVITIES
    Net income (loss).........................................    $  1,012,523     $     (296,648) $  (7,377,011)
    Adjustments to reconcile net income (loss) to cash
      provided by (used in) operating activities:
      Provision for:
           Losses on loans, foreclosed properties, and
               servicing......................................         163,038            296,808      1,415,365
           Depreciation and amortization of premises
               and equipment..................................         368,838            419,829        538,561
           Amortization (accretion) of:
               Premiums and discounts on loans, investments
                 and mortgage-backed securities...............         130,161             77,038        211,642
               Mortgage servicing rights......................         441,087            468,647        528,444
               Excess of costs over net assets acquired.......          62,062             62,061      6,482,843
               Other..........................................               -                  -        (94,399)
      Mortgage banking activities:
           Proceeds from loan sales...........................      63,636,477         40,717,559     56,311,191
           Loan originations and purchases....................     (65,277,646)       (39,725,806)   (54,961,912)
           Realized gains from sale of loans..................        (680,028)          (414,902)      (548,744)
      Realized (gains) and losses from sales of:
           Mortgage-backed securities available for sale......               -                  -       (153,188)
           Loans..............................................               -              1,458      1,018,185
           Deposits...........................................               -                  -     (1,940,011)
           Other..............................................         (70,377)          (185,283)      (599,062)
      Changes in operating assets and liabilities exclusive 
           of business acquisitions:
           Accrued interest receivable........................         (53,369)           (49,047)     1,000,846
           Advances for taxes, insurance and other............        (963,172)           133,875       (214,597)
           Other assets.......................................        (462,889)          (647,246)       539,749
           Other liabilities..................................           2,666            453,828        483,325
                                                                   -----------       ------------   ------------
    Net cash provided by (used in) operating activities.......      (1,690,629)         1,312,171      2,641,227
                                                                   -----------       ------------   ------------



                                                    (Continued)

                                                     30
<PAGE>


                                       ESSEX BANCORP, INC. AND SUBSIDIARIES
                                 CONSOLIDATED    STATEMENTS    OF   CASH   FLOWS
                               (continued)  For the  years  ended  December  31,
                                                1998, 1997 and 1996
<CAPTION>

                                                                       1998              1997             1996
                                                                       ----              ----             ----
INVESTING ACTIVITIES
    Purchase of certificates of deposit in other
        financial institutions................................      (4,000,000)        (5,000,000)   (17,000,000)
    Proceeds from maturities of certificates of deposit
        in other financial institutions.......................       4,000,000          5,000,000     17,000,000
    Purchase of Federal Home Loan Bank stock..................        (117,800)           (95,800)             -
    Redemption of Federal Home Loan Bank stock................               -          1,204,800      1,062,800
    Purchase of securities held to maturity...................        (750,023)          (298,406)    (1,020,625)
    Proceeds from maturities of securities held to maturity...         300,000          4,000,000      3,000,000
    Purchase of securities available for sale.................            (955)        (2,508,289)    (5,165,516)
    Proceeds from sale of securities available for sale.......               -          2,500,000      6,650,000
    Principal remittances on mortgage-backed securities.......         448,012                  -              -
    Principal remittances on mortgage-backed securities
        available for sale....................................               -                  -        990,065
    Proceeds from sales of mortgage-backed securities
        available for sale....................................               -                  -     10,068,189
    Purchases of loans........................................     (35,514,557)       (22,224,143)             -
    Proceeds from sales of loans..............................               -                  -    117,509,060
    Net (increase) decrease in net loans......................       9,550,071         (1,428,880)     1,834,572
    Proceeds from sales of foreclosed properties..............       1,547,763          2,146,555      5,270,509
    Additions to foreclosed properties........................         (69,026)          (358,419)      (174,753)
    Increase in mortgage servicing rights.....................        (102,518)          (289,253)      (243,297)
    Purchase of premises and equipment........................      (1,625,686)          (388,145)      (197,281)
    Proceeds from sales of premises and equipment.............             525            601,714      1,414,705
                                                                   -----------        -----------    -----------
    Net cash provided by (used in) investing activities.......     (26,334,194)       (17,138,266)   140,998,428
                                                                   -----------        -----------    -----------

FINANCING ACTIVITIES
    Net increase in NOW and savings deposits..................      15,179,844         13,305,806      4,898,050
    Net increase in certificates of deposit...................      18,525,713          9,587,515     10,211,469
    Proceeds from Federal Home Loan Bank advances.............      46,000,000         25,500,000      4,000,000
    Repayment of Federal Home Loan Bank advances..............     (44,638,334)       (27,643,333)    (8,143,333)
    Payments on notes payable.................................         (72,102)           (24,040)       (24,061)
    Payments on capital lease obligation......................         (63,847)           (53,281)       (39,705)
    Repayments of mortgages payable on foreclosed
       properties.............................................               -            (10,391)       (25,258)
    Redemption of Settlement Preferred Stock..................            (712)            (6,002)      (103,385)
    Common stock issued under the Employee Stock
       Purchase Plan..........................................           6,058              7,453          7,235
    Decrease in deposits attributable to branch sales:
       NOW and savings deposits...............................               -                  -    (18,937,078)
       Certificates of deposit................................               -                  -   (144,669,198)
    Redemptions of subordinated notes.........................               -                  -       (627,858)
                                                                   -----------        -----------   ------------
    Net cash provided by (used in) financing activities.......      34,936,620         20,663,727   (153,453,122)
                                                                   -----------        -----------   ------------

       Increase (decrease) in cash and cash equivalents.......       6,911,797          4,837,632     (9,813,467)
       Cash and cash equivalents at beginning of period.......      11,032,883          6,195,251     16,008,718
                                                                   -----------      ------------- --------------

       Cash and cash equivalents at end of period.............    $ 17,944,680       $ 11,032,883$     6,195,251
                                                                   ===========        =========== ==============



                                                     (Continued)


                                                     31
<PAGE>


                                     ESSEX BANCORP, INC. AND SUBSIDIARIES
                                    CONSOLIDATED STATEMENTS OF CASH FLOWS
                                 (continued) For the years ended December 31,
                                             1998, 1997 and 1996
<CAPTION>

                                                                       1998              1997             1996
                                                                       ----              ----             ----
NONCASH INVESTING AND FINANCING ACTIVITIES
    Transfer from loans to foreclosed properties..............    $    594,888       $  1,294,615  $   1,865,227
    Termination of Essex Mortgage Trust I REMIC...............               -                  -      2,678,222
    Increase (decrease) in mortgages payable on
        foreclosed properties.................................               -                  -         10,391

SUPPLEMENTAL CASH FLOW INFORMATION 
    Cash paid (received) during the year for:
        Interest..............................................    $  9,827,556       $  9,199,677   $ 13,814,733
        Income taxes, net of refunds..........................          29,526                  -       (109,244)

</TABLE>


                               See notes to consolidated financial statements.


                                                     32
<PAGE>

                      ESSEX BANCORP, INC. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                  Years ended December 31, 1998, 1997 and 1996


NOTE 1 - ORGANIZATION

Essex Bancorp, Inc. ("EBI") is a Delaware corporation that was formed in 1994 to
be the single  thrift  holding  company  for Essex  Savings  Bank,  F.S.B.  (the
"Bank"), a federally-chartered  savings bank which at December 31, 1998 operates
(i) four retail banking branches located in North Carolina and Virginia and (ii)
Essex First, a division of the Bank ("Essex First"), that engages principally in
the  origination and sale of residential  mortgage loans.  EBI's other principal
operating  subsidiary  is Essex  Home  Mortgage  Servicing  Corporation  ("Essex
Home"), a majority-owned subsidiary of the Bank that is engaged primarily in the
servicing of mortgage loans owned by the Bank,  governmental agencies, and third
party investors.  Essex Mortgage Corporation ("EMC") is also a subsidiary of EBI
that was formerly  engaged in mortgage  banking  activities and, at December 31,
1998, held loans and other assets as a result of its past activities.


NOTE 2 - SIGNIFICANT ACCOUNTING POLICIES

Principles of Consolidation:  The consolidated  financial statements include the
accounts of EBI and its subsidiaries (collectively, the "Company").  Significant
intercompany accounts and transactions have been eliminated in consolidation.

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

Cash and Cash Equivalents:  Cash equivalents include interest-bearing  deposits,
federal  funds  sold  and  securities  purchased  under  agreements  to  resell.
Generally,  federal  funds sold and  securities  purchased  under  agreements to
resell are purchased for one-day periods.  Securities purchased under agreements
to  resell  are  purchased  from  a  commercial  bank  and   collateralized   by
mortgage-backed   securities   issued  by  the  Government   National   Mortgage
Association ("Ginnie Mae"), the Federal Home Loan Mortgage Corporation ("Freddie
Mac"), or the Federal National Mortgage Association ("Fannie Mae").

Investments   and   Mortgage-Backed   Securities:   Investment   securities  and
mortgage-backed   securities  are  classified  upon   acquisition  as  held  for
investment  or  available  for sale.  Those  securities  designated  as held for
investment  are  carried at cost  adjusted  for  amortization  of  premiums  and
accretion of discounts.  Interest income, including amortization of premiums and
accretion of  discounts,  is  recognized  by the interest  method,  adjusted for
effects of changes in prepayments and other assumptions.

Those securities designated as available for sale are carried at fair value, and
unrealized  gains and losses are reported as a component of other  comprehensive
income within shareholders' equity. If securities are sold, the adjusted cost of
the specific  security sold is used to compute the gain or loss on the sale. The
market value of securities  available for sale is based upon valuations obtained
from brokers and their market analyses and management estimates.



                                       33
<PAGE>

Derivatives: On June 15, 1998, the Financial Accounting Standards Board ("FASB")
issued Statement of Financial Accounting Standards ("SFAS") No. 133 - Accounting
for Derivative  Instruments  and Hedging  Activities  ("SFAS 133").  SFAS 133 is
effective for all fiscal  quarters of all fiscal years  beginning after June 15,
1999  (January 1, 2000 for the Company).  SFAS 133 requires that all  derivative
instruments be recorded on the balance sheet at their fair value. Changes in the
fair value of derivatives are recorded each period in current  earnings or other
comprehensive income, depending on whether a derivative is designated as part of
a hedge transaction and, if it is, the type of hedge transaction.  The Company's
management  anticipates that, due to its limited use of derivative  instruments,
the  adoption of SFAS 133 will not have a  significant  effect on its results of
operations or its financial position.

Loans and  Foreclosed  Properties:  Loans held for  investment are stated at the
principal amount outstanding with adjustments for related premiums or discounts,
net deferred loan fees,  participations  sold, and an allowance for loan losses.
The allowance for loan losses is  maintained to absorb  potential  losses in the
loan portfolio.  Management's  determination of the adequacy of the allowance is
based on an  evaluation of the  portfolio,  past loan loss  experience,  current
economic conditions,  volume, growth and composition of the loan portfolio,  and
other relevant factors. The allowance is increased by provisions for loan losses
charged  against  income.  Actual future  losses may differ from  estimates as a
result of unforeseen events.

SFAS No. 114 - Accounting by Creditors  for  Impairment of a Loan, as amended by
SFAS 118 - Accounting by Creditors for  Impairment of a Loan-Income  Recognition
and Disclosures, requires certain loans to be adjusted for impairment. A loan is
impaired when, based on current  information and events, it is probable that the
Company  will be  unable to  collect  all  contractual  interest  and  principal
payments as scheduled in the loan agreement.

The impaired value of  collateral-dependent  loans is generally determined based
on the fair value of the collateral  when it is determined  that  foreclosure is
probable.  Generally,  it is  management's  policy to  charge-off  the  impaired
portion of any collateral-dependent  loan where supported by appraisals or other
evidence of value. Otherwise,  the impairment is determined based on the present
value of the expected cash flows and  deficiencies  are provided for through the
allowance for loan losses. Any change in the carrying value of the impaired loan
is reported as an addition or a reduction in the related allowance.

Properties  acquired  in  settlement  of loans are  recorded  at fair value less
estimated selling costs upon acquisition and thereafter are carried at the lower
of cost or fair value less  estimated  selling costs.  Revised  estimates to the
fair value less selling costs are reported as adjustments to the carrying amount
of the asset  provided that such adjusted value is not in excess of the carrying
amount  at  acquisition.  Gains  or  losses  on  the  sale  of  and  revaluation
adjustments to foreclosed  properties are credited or charged to expense.  Costs
incurred in connection  with  ownership of the property,  including  interest on
senior  indebtedness,  are expensed to the extent not previously provided for in
calculating  fair value less  estimated  selling  costs.  Costs  relating to the
development or  improvement of the property are  capitalized to the extent these
costs increase fair value less estimated selling costs.

Management  believes  that the  allowances  for  losses on loans and  foreclosed
properties  are  adequate.   While  management  uses  available  information  to
recognize  losses on loans and foreclosed  properties,  future  additions to the
allowances may be necessary based on changes in economic conditions.

Loan  Income:  Income on loans is derived from  interest,  the sale of loans and
various  fees.  Interest  on  loans,  including  amortization  of  premiums  and
accretion of discounts,  is computed using methods that result in level rates of


                                       34
<PAGE>

return on principal amounts  outstanding.  Loan origination fees and direct loan
origination  costs are deferred and amortized over the contractual  lives of the
related  loans  using  methods  that  result in a  constant  effective  yield on
principal amounts outstanding.

The accrual of interest on loans is discontinued based on delinquency status, an
evaluation of the related collateral, and on the borrower's ability to repay the
loan.  Generally,  loans  past due more than 90 days are  placed  in  nonaccrual
status;  however, in instances where the borrower has demonstrated an ability to
make  timely  payments,  loans past due more than 90 days may be  returned to an
accruing  status  provided two criteria are met: (1) all  principal and interest
amounts  contractually  due (including  arrearages)  are  reasonably  assured of
repayment  within a reasonable  period,  and (2) there is a sustained  period of
repayment performance (generally a minimum of six months) by the borrower.  Cash
receipts from an impaired loan, whether designated as principal or interest, are
applied to reduce the carrying value of the loan. When future  collection of the
loan balance is expected, interest income may be recognized on a cash basis.

Mortgage  Banking  Activities:  Loans held for sale are  carried at the lower of
aggregate cost or market.  The market value of loans held for sale is determined
by commitment  agreements  with  investors or estimates by  management  based on
comparable loan sales in the secondary market. Gains or losses on loan sales are
recognized  for  financial  reporting  purposes  at the  time  of  sale  and are
determined by the  difference  between the sales proceeds and the carrying value
of the loans, with an adjustment for recourse provisions or an allocation of the
basis to the estimated fair value of servicing rights if servicing is retained.

Capitalized  mortgage  servicing assets consist of both purchased and originated
servicing rights  (collectively,  "MSRs").  MSRs are amortized in proportion to,
and over the period of, the  estimated  future  net  servicing  revenues  of the
underlying mortgage loans. The Company's policy for assessing impairment of MSRs
is based on their fair values and is evaluated by stratifying  the MSRs based on
predominant risk  characteristics  of the underlying loans,  primarily  interest
rate. Fair value is estimated based on discounted anticipated future cash flows,
taking into consideration  market-based  prepayment  estimates.  If the carrying
value of the MSRs exceeds the  estimated  fair value,  a valuation  allowance is
established.  Changes to the valuation allowance are charged against or credited
to amortization of MSRs.

Fees for  servicing  loans are  credited to mortgage  servicing  income when the
related mortgage payments are collected. Depending on the terms of the servicing
contracts,  such fees are normally based upon either the  outstanding  principal
balance of such loans or the number of loans processed.  Servicing  expenses are
charged to operations when incurred.

Premises  and  Equipment:  Premises  and  equipment  are  stated  at cost,  less
accumulated  depreciation and are being  depreciated over their estimated useful
lives, using the straight-line method of depreciation.

Long-Lived  Assets:  The Company  periodically  evaluates the carrying  value of
long-lived assets in accordance with the provisions of SFAS No. 121 - Accounting
for the Impairment of Long-Lived Assets and for Long-Lived Assets to be Disposed
Of.

Income Taxes:  Consolidated  corporate  income tax returns are filed for EBI and
its  subsidiaries.  The  Company  applies  the  provisions  of  SFAS  No.  109 -
Accounting for Income Taxes ("SFAS 109"),  which requires an asset and liability
approach for determining income taxes. Under SFAS 109, deferred income taxes are
recognized  for the  estimated tax effects of  differences  between the basis of
assets and liabilities for financial reporting and income tax purposes. Deferred
tax assets are only recognized  when, in the judgment of management,  it is more
likely than not that they will be realized.


                                       35
<PAGE>

Stock-Based  Compensation Plans:  Effective January 1, 1997, the Company adopted
SFAS No. 123 - Accounting for Stock Based  Compensation  ("SFAS 123").  SFAS 123
permits either the  recognition of cost for the estimated fair value of employee
stock-based compensation arrangements on the date of grant, or disclosure in the
notes to the  financial  statements  of the pro forma  effects on net income and
earnings  per  share,  determined  as if the fair  value-based  method  had been
applied in measuring  compensation  cost. The Company has adopted the disclosure
option and  continues to apply APB Opinion No. 25 - Accounting  for Stock Issued
to  Employees  ("APB  25") in  accounting  for its  plans  using  the  intrinsic
value-based  method.  Accordingly,  no compensation cost has been recognized for
the Company's stock options granted during 1998 and 1997.


NOTE 3 - COMPREHENSIVE INCOME

In June 1997,  the FASB  issued SFAS No. 130 -  Reporting  Comprehensive  Income
("SFAS  130"),   which  establishes   standards  for  reporting  and  displaying
comprehensive  income and its components.  Comprehensive  income is the total of
all  components  of  comprehensive  income,   including  net  income  and  other
comprehensive income. Other comprehensive income represents revenues,  expenses,
gains and losses that are included in comprehensive income but excluded from net
income under generally accepted accounted principles.  SFAS 130 became effective
in 1998 and requires that comparative  financial  statements for earlier periods
be  reclassified  to  reflect   application  of  the  provisions  of  SFAS  130.
Accordingly,  the Company adopted SFAS 130 in 1998.  Because there were no items
of other  comprehensive  income for the years ended  December 31, 1998 and 1997,
the Company is not providing a report of comprehensive income for those periods.
Comprehensive  income for the year ended  December  31, 1996  consisted of a net
loss of $7.4  million and a $154,000  reclassification  adjustment  for gains on
securities available for sale included in the net loss for 1996.


NOTE 4 - EARNINGS PER SHARE

The Company  calculates  its basic and  diluted  earnings  per share  ("EPS") in
accordance with SFAS No. 128 Earnings Per Share ("SFAS 128").  Accordingly,  the
components of the Company's EPS calculations for the years ended December 31 are
as follows:
<TABLE>
<CAPTION>
                                                                1998               1997                1996
                                                                ----               ----                ----
     <S>                                                    <C>               <C>                  <C>         
     Net income (loss)                                      $ 1,012,523       $   (296,648)        $(7,377,011)
     Preferred stock dividends (Note 18)                     (1,789,727)        (1,635,488)         (1,446,868)
                                                             ----------         ----------          ----------
     Net loss available to common shareholders             $   (777,204)       $(1,932,136)        $(8,823,879)
                                                            ===========         ==========          ==========

     Weighted average common shares
       outstanding                                            1,059,138          1,055,776           1,051,180
                                                              =========          =========           =========
</TABLE>

The Company's  outstanding  options and warrants (Note 19) are antidilutive with
respect  to  loss  available  to  common  shareholders  for  each  of the  years
presented; therefore, basic and diluted EPS are the same.


NOTE 5 - SALES OF BRANCHES

In January 1996, the Company formed a Strategic  Evaluation Committee to explore
the possible  benefits of further  expansion or contraction by branch sales.  It
was concluded  with  assistance  from an  independent  consultant,  that selling
non-strategic bank branches and effectively shrinking the size of the asset base
by  approximately  50% was a  strategy  that  ultimately  would  be in the  best
interests  of  the  common  and  the  preferred  shareholders  of  the  Company.


                                       36
<PAGE>

Accordingly,  in  addition to  completing  the  already-negotiated  sales of the
Bank's Charlotte,  Raleigh, Greensboro and Wilmington,  North Carolina branches,
the Company  proceeded to negotiate the sale of the Bank's Norfolk,  Portsmouth,
Hampton,  Newport  News and Grafton,  Virginia  branches,  which were  completed
during the last two  quarters  of 1996.  Collectively,  the nine  branches  sold
during  1996 are  referred  to as the  "Branches"  and the sales are  summarized
below.

In the aggregate,  the Bank sold deposits and related accrued interest  totaling
$167.5 million, along with loans and related accrued interest totaling $204,000,
premises and equipment totaling $1.2 million, and other assets totaling $69,000.
The sale of the Branches  required cash of $162.0  million,  which was funded by
the sale of fixed-rate and adjustable-rate  first mortgage loans totaling $118.3
million and mortgage-backed securities available for sale totaling $9.9 million,
as well as the utilization of a portion of the Bank's excess liquidity. The Bank
recognized  a net loss of $1.0  million and a gain of $153,000  from the sale of
loans and mortgage-backed securities,  respectively.  In the aggregate, the Bank
recognized  net gains of $1.9  million and  $216,000 on the sale of deposits and
premises and  equipment,  respectively,  during 1996. In addition to transaction
costs, the gain on the sale of deposits was reduced by a $1.9 million  write-off
of the remaining goodwill  associated with certain of the Branches.  The Company
recognized a $5.9 million  write-down  in the net asset value of these  branches
prior to the consummation of their sale.


NOTE 6 - INVESTMENT SECURITIES

The amortized cost and fair value of securities  held for investment at December
31 were as follows (in thousands):
<TABLE>
<CAPTION>
                                                 1998                                        1997                  
                             ------------------------------------------  ------------------------------------------
                               Amortized   Gross Unrealized      Fair     Amortized    Gross Unrealized      Fair
                                 Cost      Gains     Losses      Value      Cost       Gains     Losses      Value
<S>                             <C>     <C>         <C>          <C>        <C>     <C>         <C>          <C>   
Securities of U.S. govern-
   ment agencies other than
   the U.S. Treasury            $2,750  $       -   $     46     $2,704     $2,299  $       -   $     82     $2,217
                                 =====   ========    =======      =====      =====   ========    =======      =====
</TABLE>

The $2.8 million of U.S.  government  agency  securities  held for investment at
December  31, 1998  consisted  of a $2.0 million note issued by the Federal Home
Loan Bank ("FHLB")  which matures in the year 2000 and a $750,000 note issued by
the FHLB which  matures in the year 2002  provided a one-time call option is not
exercised in October 1999. The U.S. government agency security with a book value
of $750,000  and a fair value of $743,000  is pledged as  collateral  for public
depository  accounts  over  $100,000 at December 31, 1998.  The U.S.  government
agency  security  with a book  value of $2.0  million  and a fair value of $1.96
million at December  31, 1998 is pledged as  collateral  for FHLB  advances.  No
securities held for investment were sold in 1998, 1997, and 1996.

Securities  available  for sale at  December  31, 1998 and 1997  consisted  of a
mutual  fund  investment  that  is  designed  for  use  as an  overnight  liquid
investment.  The  mutual  fund  portfolio  is  invested  in  federal  funds  and
repurchase agreements,  which are fully collateralized by U.S. Government and/or
agency  obligations.  The fund is managed to have an average  maturity of one to
seven days,  and to maintain a stable net asset value of $1.00 per share.  There
were no sales of securities  available for sale in 1998.  Proceeds from the sale
of securities  available for sale totaled  $2,500,000 and $6,650,000 in 1997 and
1996, respectively. No gains or losses were realized on these sales.


                                       37
<PAGE>

NOTE 7 - MORTGAGE-BACKED SECURITIES

The amortized cost and fair value of mortgage-backed securities ("MBS") held for
investment,  which consisted solely of the Company's  interests in a real estate
mortgage  investment  conduit  ("REMIC"),  at  December  31 were as follows  (in
thousands):
<TABLE>
<CAPTION>
                                                 1998                                        1997                  
                             ------------------------------------------  ------------------------------------------
                               Amortized   Gross Unrealized      Fair     Amortized    Gross Unrealized      Fair
                                 Cost      Gains     Losses      Value      Cost       Gains     Losses      Value
<S>                             <C>     <C>         <C>          <C>        <C>     <C>         <C>          <C>   
U.S. government agencies:
    Floating-rate REMIC         $1,456  $       -   $      2     $1,454     $1,905  $       -   $     19     $1,886
                                 =====   ========    =======      =====      =====   ========    =======      =====

The REMIC is pledged as collateral for FHLB advances at December 31, 1998. There
were no sales of MBS held for investment in 1998, 1997 and 1996.

Proceeds from the sale of MBS available  for sale totaled  $10,068,189  in 1996.
Gross gains of $196,525 and gross losses of $43,337  were  realized in 1996.  No
MBS were classified as available for sale at December 31, 1998 and 1997.


NOTE 8 - LOANS

Net loans at December 31 include (in thousands):
<CAPTION>
                                                                                    1998                1997
                                                                                    ----                ----
    Real estate:
        First mortgages                                                            $152,891             $130,486
        Second mortgages                                                              7,525                8,699
        Construction and development                                                 19,430               16,583
        Commercial                                                                    6,470                5,970
    Consumer                                                                          5,984                5,426
    Commercial - other                                                                1,601                1,883
    Secured by deposits                                                                 621                  805
                                                                                 ----------            ---------
           Total Loans                                                              194,522              169,852

    Less:
        Unearned loan fees and discounts                                                  9                   29
        Allowance for loan losses                                                     1,845                2,382
                                                                                  ---------            ---------
           Net Loans                                                               $192,668             $167,441
                                                                                    =======              =======

Included in total loans at December 31, 1998 and 1997 are  unamortized  premiums
of $951,000 and $668,000, respectively.

At December  31, net loans  included  the  following  collateral-dependent  real
estate loans (in thousands):
<CAPTION>
                                                                                     1998                 1997
                                                                                     ----                 ----
    First mortgages                                                                  $298                 $611
    Second mortgages                                                                    -                   79
                                                                                    -----                 ----
           Total collateral-dependent real estate loans                               298                  690

    Less:
        Allowance for loan losses                                                      37                  130
                                                                                     ----                  ---
           Net collateral-dependent real estate loans                                $261                 $560
                                                                                      ===                  ===
</TABLE>

                                       38
<PAGE>

As of  December  31,  1998,  the Bank  had  outstanding  commitments  (including
unfunded  portions of lines of credit and construction loan commitments) to fund
approximately $20.5 million in mortgage loans and $435,000 in nonmortgage loans.
In  addition,   the  Bank's   construction  loan  portfolio  includes  loans  to
individuals   that  will  convert  to  permanent   loans  upon   completion   of
construction.  As of December 31, 1998, such commitments aggregated $1.3 million
of fixed rate  mortgage  loans and $20.3  million of  adjustable  rate  mortgage
loans. 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.  Because it is possible that the  commitments
can  expire  without  being  drawn  upon,  the total  commitment  amounts do not
necessarily  represent  future cash  requirements.  The Company  evaluates  each
customer's  creditworthiness  on a case-by-case  basis. The amount of collateral
obtained,  if deemed necessary by the Company upon extension of credit, is based
on management's credit evaluation of the counterparty. Collateral held generally
consists of real estate.

The Bank  originates  first and second  mortgage and consumer loans primarily in
North  Carolina and Virginia.  The Bank will also acquire  residential  mortgage
loans from third parties. Loans previously acquired comprised  approximately 44%
and 42% of total loans at December  31,  1998 and 1997,  respectively.  The Bank
requires  collateral  on all  residential  mortgage  loans and, at  origination,
generally  requires  that  loan-to-value  ratios be no greater than 80%,  unless
private mortgage insurance has been obtained, in which case higher loan-to-value
ratios may be maintained.

At December 31, 1998 and 1997,  the Company had $1.2  million and $1.6  million,
respectively,  in  nonaccrual  loans.  Interest  income  which  would  have been
recorded in accordance with the original terms of the nonaccrual  loans amounted
to  approximately  $115,000,  $171,000 and $291,000 for the years ended December
31, 1998, 1997 and 1996, respectively.

Changes in the allowance for loan losses for the years ended  December 31 are as
follows:
<TABLE>
<CAPTION>
                                                                1998               1997             1996
                                                                ----               ----             ----
         <S>                                                  <C>               <C>              <C>        
         Balance at beginning of period                       $2,381,639        $2,555,688       $ 5,251,295
         Provision for loan losses                                12,699           113,467         1,410,710
                                                             -----------        ----------        ----------
                                                               2,394,338         2,669,155         6,662,005
         Loans charged-off, net of recoveries                   (549,043)         (287,516)       (4,106,317)
                                                              ----------        ----------        ----------
         Balance at end of period                             $1,845,295        $2,381,639       $ 2,555,688
                                                               =========         =========        ==========
</TABLE>

Loans held for sale at December 31, 1998 and 1997  consisted  of first  mortgage
loans  originated  by Essex  First.  As of December  31,  1998,  Essex First had
outstanding  commitments  to fund mortgage  loans  totaling  approximately  $1.7
million, which were committed for sale to unaffiliated third parties.

Essex First sells  substantially all conventional loans without recourse so that
losses  incurred as a result of  nonperformance  with  respect to the loans sold
become the  responsibility  of the  purchaser  of the loan as of the date of the
closing. On occasion,  however,  Essex First will sell conventional loans in the
secondary market with recourse.  As of December 31, 1998, there were $969,000 of
loans  outstanding  which were previously  originated and sold by Essex First in
the secondary market with recourse.


                                       39
<PAGE>

NOTE 9 - FORECLOSED PROPERTIES

Foreclosed properties at December 31 consist of the following:
<TABLE>
<CAPTION>
                                                                                1998                1997
                                                                                ----                ----
             <S>                                                              <C>                <C>       
             Properties acquired through foreclosure                          $684,900           $1,666,381
             Less allowance for losses                                         113,606              154,752
                                                                               -------           ----------
                                                                              $571,294           $1,511,629
                                                                               =======            =========

Changes in the allowance for losses on foreclosed  properties for the year ended
December 31 are as follows:
<CAPTION>
                                                                          1998             1997           1996
                                                                          ----             ----           ----
             Balance at beginning of year                              $ 154,752        $ 178,937       $199,145
             Provision for losses on
               foreclosed properties                                     126,338          159,341        (21,345)
                                                                         -------         --------       --------
                                                                         281,090          338,278        177,800
             Charge-offs, net of recoveries                             (167,484)        (183,526)         1,137
                                                                        --------         --------      ---------
             Balance at end of year                                    $ 113,606        $ 154,752       $178,937
                                                                        ========         ========        =======


NOTE 10 - PREMISES AND EQUIPMENT

Premises and equipment at December 31 include:
<CAPTION>
                                                                                1998                  1997
                                                                                ----                  ----
                  Land                                                      $   842,190          $   573,675
                  Buildings                                                   2,051,194            1,046,570
                  Furniture and equipment                                     3,027,647            2,681,370
                  Leasehold improvements                                        194,254              192,556
                  Property under capitalized lease                              537,737              537,737
                                                                             ----------           ----------
                                                                              6,653,022            5,031,908
                  Less accumulated depreciation
                    and amortization                                          3,469,445            3,105,179
                                                                              ---------            ---------
                                                                             $3,183,577           $1,926,729
                                                                              =========            =========
</TABLE>

Certain premises are occupied under  noncancelable  operating lease  agreements.
Leases  having  contractual  attributes  of purchased  premises or equipment are
capitalized and shown in the table above along with related amortization.


                                       40
<PAGE>

Future  minimum lease  commitments  with terms in excess of one year at December
31, 1998, including cost escalation provisions, are as follows:

                                                    Capital      Noncancelable
                                                     Lease      Operating Leases
   1999                                            $119,201        $251,546
   2000                                             119,201         249,381
   2001                                             119,201         219,279
   2002                                                   -          16,848
   2003                                                   -               -
   Later years                                            -               -
                                                -----------    ------------
     Total minimum lease payments                   357,603        $737,054
                                                                    =======
     Amount representing interest                    89,480
                                                    -------
     Present value of net minimum capitalized
       payments                                    $268,123
                                                    =======

Rent expense for the years ended  December 31, 1998,  1997 and 1996  amounted to
$342,496, $435,147 and $602,190, respectively.


NOTE 11 - DEPOSITS

Deposits at December 31 include (dollars in thousands):
<TABLE>
<CAPTION>
                                                         1998                                1997       
                                               ------------------------            -----------------------
                                               Amount           Percent            Amount          Percent
                                               ------           -------            ------          -------
         <S>                                   <C>                <C>                <C>              <C>  
         NOW accounts -
           noninterest-bearing                 $  16,791          8.95%              $  5,056         3.28%
         Passbook and Christmas
           Club                                    4,385          2.34                  3,948         2.57
         NOW accounts                              4,792          2.55                  3,965         2.58
         Money market                             27,878         14.86                 25,698        16.69
         Certificate accounts -
           4.01% to 6.00%                        113,403         60.44                 87,378        56.77
           6.01% to 8.00%                         20,377         10.86                 27,844        18.09
           8.01% to 10.00%                             6           .00                     38          .02
                                                 -------        ------                -------       ------
                                                $187,632        100.00%              $153,927       100.00%
                                                 =======        ======                =======       ======
</TABLE>

A summary of certificate  accounts by scheduled maturity at December 31, 1998 is
as follows (in thousands):

                             1999                           $  94,139
                             2000                              23,436
                             2001                               6,476
                             2002                               5,518
                             2003 and thereafter                4,217
                                                             --------
                                                             $133,786
                                                             ========

Certificate  accounts of $100,000 or more at December 31, 1998 and 1997 amounted
to $22.7 million and $18.5 million, respectively.


                                       41
<PAGE>

Interest and weighted average rates on  interest-bearing  deposits for the years
ended December 31 are as follows:
<TABLE>
<CAPTION>
                                      1998                       1997                         1996        
                            ----------------------      ----------------------      ----------------------
                               Interest    Rate             Interest    Rate           Interest    Rate
                               --------    ----             --------    ----           --------    ----
   <S>                       <C>           <C>            <C>           <C>         <C>            <C>  
   Passbook and
     Christmas Club          $   147,405   3.49%          $   133,737   3.48%       $    225,525   3.33%
   NOW accounts                  122,330   2.81               122,773   2.83             149,324   2.80
   Money Market
     accounts                  1,317,156   4.91             1,041,566   4.87             949,835   4.50
   Certificate accounts        6,904,210   5.67             6,381,238   5.73          10,620,589   5.78
                               ---------                    ---------                 ----------
                              $8,491,101   5.40%           $7,679,314   5.45%        $11,945,273   5.51%
                               =========                    =========                 ==========


NOTE 12 - FEDERAL HOME LOAN BANK ADVANCES

Borrowings from the FHLB at December 31 consist of the following (in thousands):
<CAPTION>

Maturity                            Interest Rate                           1998                   1997   
- --------                            -------------                       -----------             ----------
1998                                4.01% to 7.00%                         $     -                $21,139
1999                                5.01% to 6.00%                          17,308                  1,808
2000                                4.01% to 6.00%                           7,600                    600
                                                                           -------               --------
                                                                           $24,908                $23,547
                                                                            ======                 ======

Weighted average rate at end of period                                       5.89%                  5.75%
                                                                             ====                   ====
</TABLE>

With the exception of $2.5 million and $2.0 million of FHLB advances outstanding
at December 31, 1998 and 1997,  respectively,  all FHLB advances  outstanding at
December  31, 1998 and 1997 carried  fixed rates of  interest.  The $2.5 million
adjustable  rate FHLB advances  outstanding  at December 31, 1998 will mature in
1999 and the applicable rate is indexed to the FHLB overnight  deposit rate. The
$2.0 million adjustable rate FHLB advance at December 31, 1997 matured in 1998.

Advances from the FHLB at December 31, 1998 are  collateralized  by (i) mortgage
loans  with a total  principal  balance of  approximately  $64.2  million,  (ii)
investment  securities  with a book value of $2.0  million  and (iii) MBS with a
book value of $1.5  million.  The  unused  lendable  collateral  value was $31.6
million at December 31, 1998.


NOTE 13 - SUBORDINATED CAPITAL NOTES

During 1989 and January 1990, the Bank sold $3.3 million of subordinated capital
notes with a ten-year maturity.  The notes were issued in minimum  denominations
of $2,500 at interest rates of 11.5% to 12%, the rates prevailing at the time of
issuance.  In July 1993,  the Bank  redeemed  $2.8  million of the  subordinated
capital  notes.  In August 1996,  the Bank redeemed the  remaining  subordinated
capital notes at par in their entirety.


                                       42
<PAGE>

NOTE 14 - INCOME TAXES

The  Company  is  subject  to  federal  and  state  income  taxes,  and  files a
consolidated  federal  income tax return with its  subsidiaries.  The  Company's
provision for income taxes for  financial  reporting  purposes  differs from the
amount  computed  by  applying  the  statutory  federal  tax rate to loss before
extraordinary items and income taxes for the years ended December 31 as follows:
<TABLE>
<CAPTION>
                                                     1998                       1997                    1996         
                                           ------------------------  ----------------------- ------------------------
                                             Amount           %         Amount       %          Amount         %
                                             ------           -         ------       -          ------         -
<S>                                          <C>             <C>       <C>         <C>        <C>            <C>    
Provision for (benefit from) income taxes
  at statutory federal tax rate              $ 168,317       34.0%     $(100,860)  (34.0)%    $(2,508,184)   (34.0)%
Increase (decrease) resulting from:
   Unrecognized (recognized) tax benefits     (192,437)     (38.8)        91,443    30.8          991,196     13.4
   Future benefit of net deferred tax assets
      not previously recognized               (550,000)    (111.1)             -     -                  -      -
   State income taxes                           21,467        4.3              -     -                  -      -
   Amortization of excess of cost
     over net assets acquired                   21,101        4.3         21,101     7.1        1,507,950     20.5
   Other                                        14,078        2.8        (11,684)   (3.9)           9,038      0.1
                                             ---------     ------      ---------    ----     ------------     ----

                                             $(517,474)    (104.5)%    $       -       -%     $         -       -%
                                              ========     ======       =========   ====       ==========     ==== 

Significant  components of the Company's  deferred tax assets and liabilities as
of December 31 were as follows:

                                                                              1998                    1997
                                                                              ----                    ----
Deferred tax liabilities
           FHLB stock                                                   $      92,297            $      92,297
           Basis in acquired loans                                          1,776,015                2,114,303
           Premises and equipment                                              (4,424)                  32,331
           Other                                                               31,282                   26,362
                                                                         ------------             ------------
                  Total deferred liabilities                                1,895,170                2,265,293

Deferred tax assets
          Net operating loss ("NOL") carryforwards7,252,973                 7,562,091
           Alternative minimum tax ("AMT")
             credit carryover                                                 330,000                  330,000
           MSRs                                                                58,710                   78,280
           Allowance for losses on loans and
             foreclosed properties                                            449,908                  596,417
           Core deposit intangible                                            968,590                1,049,306
           Other                                                              364,462                  383,524
                                                                          -----------              -----------
                  Total deferred assets                                     9,424,643                9,999,618
                                                                           ----------               ----------
                  Net deferred tax assets before valuation
                    allowance                                               7,529,473                7,734,325
                  Valuation allowance for net deferred tax
                     assets                                                (6,979,473)              (7,734,325)
                                                                           ----------               ----------
                  Net deferred tax assets                                $    550,000              $         -
                                                                          ===========               ==========
</TABLE>

The Company applies an asset and liability approach for determining income taxes
as  required  by SFAS 109. A  valuation  allowance  has been  established  for a
significant  portion  of the  Company's  deferred  tax  assets  and  liabilities
because, based on management's assessment,  their ultimate realization cannot be
assured.  In 1998,  the Company  recorded net deferred tax assets of $550,000 on
the basis of improvements in  profitability  and  management's  expectation that
sufficient  taxable  income  will be  generated  to  utilize  a  portion  of the
Company's  NOLs and  reversing  temporary  differences.  It is possible that the


                                       43
<PAGE>

Company's  financial  position  and  management's  assessment  of its ability to
generate  taxable  income  will change in the near term and result in a material
adjustment to the valuation allowance.

The Bank and its  subsidiaries  qualify under provisions of the Internal Revenue
Code that permit  federal  income  taxes to be  computed  after  deductions  for
additions to bad debt  reserves.  These  deductions may be computed using either
actual  charge-offs or additions to its reserves based on the Bank's  historical
experience.  If  the  amounts  which  have  qualified  as  bad  debt  deductions
(approximately  $525,000 at December 31, 1998) are used for purposes  other than
to absorb bad debt  losses,  they will be  subject to federal  income tax at the
then applicable rates.

At December 31, 1998, the Company had NOL  carryforwards for income tax purposes
of  approximately  $19.1 million  expiring in the years 2007 through  2011.  The
utilization  of such NOL  carryforwards  may be limited by the Internal  Revenue
Code in certain circumstances,  including a change in ownership of the Company's
common stock. In addition,  the Company had an AMT credit  carryover of $330,000
at December 31, 1998, which can be carried forward indefinitely.


NOTE 15 - MORTGAGE LOAN SERVICING

At December  31,  1998,  1997,  and 1996,  the Company  serviced or  subserviced
approximately 15,100, 8,400 and 13,300 loans,  respectively,  with the following
outstanding  principal  balances  (in  thousands)  at  December  31 and  related
servicing fee income during the respective years ended December 31:
<TABLE>
<CAPTION>
                                      1998                           1997                        1996        
                            -------------------------       -------------------------   ------------------------
                                Loan           Loan             Loan          Loan          Loan          Loan
                             Principal      Servicing        Principal     Servicing     Principal     Servicing
                             Balances       Fee Income       Balances      Fee Income    Balances      Fee Income
                             --------       ----------       --------      ----------    --------      ----------
<S>                         <C>            <C>               <C>          <C>           <C>           <C>       
Loans owned by the
   Company                  $  144,602     $        -        $128,430     $        -    $  126,373    $        -
Servicing and sub-
  servicing rights owned/
  participated in by the
  Company                    1,056,677      1,222,478         354,245      1,312,476       997,279     1,665,768
                             ---------      ---------         -------      ---------    ----------     ---------
                            $1,201,279     $1,222,478        $482,675     $1,312,476    $1,123,652    $1,665,768
                             =========      =========         =======      =========     =========     =========
</TABLE>

Servicing  fee  income  is net of  $1,088,046  in  1998,  $858,992  in 1997  and
$1,878,725 in 1996 paid to unaffiliated subservicing clients.

On February  28,  1997,  the Company  was  notified by its largest  subservicing
client of its intention not to renew its contract beyond June 1, 1997. Servicing
fee income  for 1997 and 1996  included  approximately  $196,000  and  $409,000,
respectively, attributable to servicing activities performed for this client. In
addition,  the Company received  termination  fees of approximately  $113,000 in
1997 related to this contract.

As agent for investors for whom loans are serviced, the Company maintains escrow
and custodial accounts in which borrower payments for principal, interest, taxes
and insurance are deposited.  At December 31, 1998,  approximately $10.6 million
of such accounts were on deposit at unaffiliated banks and $15.7 million of such
accounts were on deposit at the Bank.

The fair value of MSRs was  $831,000  and $1.2  million at December 31, 1998 and
1997, respectively. As a result of accelerated mortgage loan prepayment activity


                                       44
<PAGE>

during 1998, the Company recognized a valuation allowance in order to reduce the
carrying  value of its MSRs to the  estimated  fair value at December  31, 1998.
There were no valuation  allowances for MSRs at December 31, 1997.  Following is
an analysis of the changes in the  Company's  MSRs for the years ended  December
31:

                                              Carrying        Valuation
                                                Value         Allowance
                                                -----         ---------
       Balance at January 1, 1996            $1,634,307         $      -
       Purchases                                243,297                -
       Amortization                            (528,444)               -
                                             ----------           ------
       Balance at December 31, 1996           1,349,160                -
       Purchases                                289,253                -
       Amortization                            (468,647)               -
                                             ----------           ------
       Balance at December 31, 1997           1,169,766                -
       Purchases                                102,518                -
       Amortization                            (387,545)         (53,542)
                                             ----------           ------
       Balance at December 31, 1998         $   884,739         $(53,542)
                                             ==========           ======

Advances for taxes,  insurance  and other  disbursements  consist of advances on
behalf of  investors  and  advances  on behalf of  certain  investors  that have
requested the Company to perform special collection and administrative services.
In addition, certain investors have recourse against the Company in the event of
default  on loans  which  are  serviced  under a  regular  servicing  option.  A
valuation  allowance has been established for advances for taxes,  insurance and
other  disbursements and for the Company's  recourse  obligations to provide for
future losses related to the Company's servicing portfolio.


NOTE 16 - NOTES PAYABLE

Notes  payable at December  31, 1997  consisted  solely of a note payable to the
former president of an acquired savings institution and its holding company. The
note accrued interest at 9.50% per annum.  Originally,  the note was due in five
equal  annual   installments,   plus  accrued  interest  thereon.   However,  in
conjunction with a severance settlement with the former employee,  EBI agreed to
repay this note in its entirety in February 1998.


NOTE 17 - EMPLOYEE BENEFIT PLANS

Employees  of  EBI's  subsidiaries  participate  in  a  401(k)  retirement  plan
administered  by EBI. Annual  contributions  to the plan are  discretionary,  as
authorized by the boards of directors of EBI and its subsidiaries.  In 1998, the
Company  initiated  a 25% match  for  employee  contributions  of up to 6.00% of
compensation  as  defined  by the plan,  which  resulted  in a $35,829  matching
contribution  by the  Company for the plan year ended  December  31,  1998.  The
Company made a  "qualified  non-elective"  contribution  of $38,379 for the plan
year ended  December  31, 1997 in order to  maintain  the plan's  qualified  tax
status. The Company did not make a contribution to the plan for 1996.

Certain employees of EBI's subsidiaries  participate in a Supplemental Executive
Retirement  Plan  ("SERP").  An expense of  $38,808,  $37,808  and  $38,836  was
recognized in 1998,  1997 and 1996,  respectively,  in connection  with employee
vesting in the SERP. The SERP provides  deferred  compensation of 5% to 10% of a
covered   employee's   salary.   Deferred   compensation  in  excess  of  5%  is
discretionary  and  subject  to the  approval  of EBI's  Executive  Compensation
Committee. Participants in the SERP as of December 31, 1998 are 100% vested.


                                       45
<PAGE>

NOTE 18 - PREFERRED STOCK

On September 15, 1995, EBI merged with Home Bancorp,  Inc. ("Home  Bancorp") and
its wholly-owned subsidiary Home Savings Bank, F.S.B., a Norfolk, Virginia-based
savings  institution  (the  "Home  Acquisition").  In  exchange  for  all of the
outstanding  stock of Home Bancorp,  the  stockholders of Home Bancorp  received
2,250,000 shares of nonvoting perpetual preferred stock of EBI with a redemption
and  liquidation  value of $14.2  million for the Series B  preferred  stock and
$834,000 for the Series C preferred  stock. The preferred stock is redeemable at
the option of the Company. The 2,125,000 shares of Series B preferred stock bear
a cumulative  annual  dividend rate of 9.5% (based on the redemption  value) and
the 125,000 shares of Series C preferred stock bear a cumulative annual dividend
rate of 8.0% (based on the redemption  value).  The Series C preferred  stock is
senior to Series B preferred stock with respect to the payment of dividends, and
the holders of the Series C preferred stock may, in their discretion,  from time
to time in whole or in part,  elect to convert such shares of Series C preferred
stock into a like amount of Series B Preferred Stock.  Cumulative but undeclared
dividends and accrued  interest  thereon for the Series B and Series C preferred
stock were $4,997,493 and $242,613, respectively, as of December 31, 1998.


NOTE 19 - COMMON STOCK

Warrants:  In connection  with the Home  Acquisition,  the  stockholders of Home
Bancorp received warrants to purchase  7,949,000 shares of EBI common stock at a
price of $0.9375 per share,  which was the price of EBI common  stock as of June
30, 1995. The warrants  became  exercisable in September 1998 and will expire in
September 2005.

Stock Options: In 1995, the Company adopted the Essex Bancorp, Inc. Stock Option
Plan  (the  "Option  Plan"),   which  was  submitted  to  and  approved  by  the
shareholders of EBI in May 1995. In June 1995, EBI's Board of Directors approved
the First  Amendment to the Option Plan which  reduced the number of options and
rights  which can be granted with respect to EBI's common stock under the Option
Plan to 930,000  shares.  Stock  appreciation  rights  ("SARs") may be issued in
tandem with  options  granted  under the Plan.  These SARs entitle the holder to
receive,  without any payment to EBI, either cash or shares of EBI common stock,
or a combination thereof, in an amount, or having a fair market value determined
as of the date of  exercise,  equal to the excess of the fair  market  value per
share on the date of exercise  of the SAR over the price of the related  option.
SARs become  exercisable  only in the event of a change of control as defined in
the Second  Amendment  to the  Option  Plan.  Such a change in control  occurred
during  1996 as a result  of the sale of the  Branches,  thus  accelerating  the
vesting of all of the Company's employee stock options granted June 30, 1995 and
their related SARs. All options granted June 30, 1995 were exercised during 1997
and 1996 under the SAR provisions of the options.  The options outstanding as of
December 31, 1998 consist of the following:  102,200 exercisable on May 28, 2000
that will expire on May 28, 2007;  6,000  exercisable  on February 17, 2001 that
will expire on February 17, 2008; and, 20,000 exercisable on March 31, 2001 that
will expire on March 31, 2008.

In 1995, the Company also adopted the Essex Bancorp, Inc. Non-Employee Directors
Stock Option Plan (the  "Directors  Option  Plan"),  which was  submitted to and
approved by the  shareholders  of EBI in May 1995. In June 1995,  EBI's Board of
Directors  approved the First Amendment to the Directors  Option Plan. The First
Amendment  reduced the maximum number of options and rights which can be granted
with  respect to EBI common  stock  under the  Directors  Option  Plan to 20,000
shares.  Similar to the Option  Plan,  SARs may be issued in tandem with options
granted under the Directors Option Plan.

                                       46
<PAGE>

The following table  summarizes  activity under the option plans for years ended
December 31, 1998, 1997 and 1996 and the status at December 31, 1998.
<TABLE>
<CAPTION>
                                                           Option Plan              Directors Option Plan 
                                                           -----------              --------------------- 
                                                      Number of      Option        Number of        Option
                                                       Options        Price         Options          Price
                                                       -------        -----         -------          -----
    <S>                                               <C>           <C>             <C>        <C>   
    Options outstanding, January 1, 1996               441,541       $0.9375         2,900     $0.9375-3.8750
    Granted                                             40,398        3.2500         1,350          2.0625
    Exercised                                         (210,955)       0.9375        (1,000)         0.9375
    Canceled                                           (10,000)       3.2500             -             -
    Canceled                                           (46,294)       0.9375             -             -
                                                     ---------                  ----------
    Options outstanding, December 31, 1996             214,690   0.9375-3.2500       3,250      0.9375-3.8750
    Granted                                            110,200        1.3750         1,350          5.6250
    Exercised                                         (184,292)       0.9375             -             -
    Canceled                                            (8,000)       1.3750             -             -
    Rescinded for replacement                          (30,398)       3.2500             -             -
                                                     ---------                  ----------
    Options outstanding as of December 31, 1997        102,200        1.3750         4,600      0.9375-5.6250
    Granted                                              6,000        5.8750         1,350          2.2500
    Granted                                             20,000        4.8750             -             -
                                                     ---------                  ----------
    Options outstanding as of December 31, 1998        128,200   1.3750-5.8750       5,950      0.9375-5.6250
                                                      ========                       =====

    Options exercisable as of December 31, 1998              -                       4,600
                                                      ========                       =====
    Options available for future grant
       as of December 31, 1998                         406,553                      13,050
                                                       =======                      ======
</TABLE>

The Company recognized  compensation expense of $498,051 and $412,743 during the
years ended December 31, 1997 and 1996,  respectively,  for the options  granted
June 30, 1995 under the Option  Plan,  which were  exercised  in their  entirety
under the SAR  provisions of the options.  As of December 31, 1998,  the Company
continued to recognize an obligation of $703,000 to its Chief Executive  Officer
resulting  from the exercise of his SARs in November 1997. A  determination  has
not yet  been  made as to the  date  and  method  of  payment  to  satisfy  this
obligation.

Had compensation cost of the Option Plan been determined based on the fair value
at the grant date for awards made under the plan,  consistent with the method of
SFAS 123,  the  Company's  net income  (loss) and loss per share would have been
$969,000 and $.77 for the year ended  December 31, 1998 and $(312,000) and $1.84
for the year ended  December  31, 1997.  The weighted  average fair value of the
options  granted  during 1998 and 1997 would have been $2.58 per share and $0.71
per share, respectively.  The fair value of each option granted under the Option
Plan  during  1998 and  1997  was  estimated  on the  date of  grant  using  the
Black-Scholes  option  pricing model with the following  assumptions:  risk-free
rates of return of 5.61% in 1998 and 6.29% in 1997 and a dividend yield of zero,
expected life of five years and volatility of 50% for 1998 and 1997.

Stock  Purchase  Plan:  In 1995,  the Company  adopted the Essex  Bancorp,  Inc.
Employee Stock Purchase Plan (the "Stock Purchase Plan"), which was submitted to
and approved by the  shareholders  of EBI in May 1995.  The Stock  Purchase Plan
permits all  eligible  employees  of the Company to purchase  through  after-tax
payroll  deductions,  at a 15% discount,  shares of the Company's  common stock.
During the years ended  December  31,  1998,  1997 and 1996  employees  acquired
approximately 2,506, 4,757 and 3,694,  respectively,  newly-issued shares of the
Company's  common stock under the Stock Purchase Plan.  Effective  October 1998,
the Company  suspended  purchases of the Company's  common stock under the Stock
Purchase Plan.


                                       47
<PAGE>

NOTE 20 - FAIR VALUE OF FINANCIAL INSTRUMENTS

Statement  of Financial  Accounting  Standards  No. 107 - Disclosure  About Fair
Value  of  Financial  Instruments  ("SFAS  107"),  requires  the  disclosure  of
estimated  fair values for  financial  instruments.  Quoted  market  prices,  if
available,  are  utilized  as  an  estimate  of  the  fair  value  of  financial
instruments. Because no quoted market prices exist for a significant part of the
Company's  financial  instruments,  the fair value of such  instruments has been
based on assumptions,  which management believes to be reasonable,  with respect
to future  economic  conditions,  the amount and timing of future cash flows and
estimated discount rates. Different assumptions could significantly affect these
estimates. Because these estimates do not necessarily represent actual purchases
or sales  of  financial  instruments,  the  market  value  could  be  materially
different from the estimates  presented  below.  In addition,  the estimates are
only  indicative of individual  financial  instruments'  value and should not be
considered an indication of the fair value of the Company taken as a whole.

The  following  summary  presents  the  methodologies  and  assumptions  used to
estimate  the fair value of the  Company's  financial  instruments.  Much of the
information used to determine fair value is highly  subjective and judgmental in
nature,  and therefore,  the results may not be precise.  The subjective factors
utilized   include,   among  other  things,   estimates  of  cash  flows,   risk
characteristics, credit quality, and interest rates, all of which are subject to
change. In addition, the calculation of estimated fair values is based on market
conditions at December 31, 1998 and 1997 and may not be reflective of current or
future fair values.

Financial  Assets.  The carrying amounts reported for cash and cash equivalents,
FHLB stock,  loans held for sale, and securities  available for sale approximate
those  assets'  fair  values.  Fair values for  securities  and  mortgage-backed
securities  held for  investment  are  based on quoted  market  prices or dealer
quotes.  The fair value of residential and consumer loans held for investment is
based on the  Sensitivity  Report  produced  for the Bank by the FHLB.  The fair
values in this Sensitivity  Report are determined by discounted cash flows based
upon yield, maturity,  repricing,  and current rate data reported by the Bank to
the OTS.  Commercial  real estate and  construction  and  development  loans are
valued based upon discounted cash flows with discount rates  approximating rates
that would be offered those  individual  borrowers to extend their credits as of
December 31, 1998 and 1997. For nonperforming loans, the estimated fair value is
not greater than the estimated fair value of the underlying collateral.

Financial Liabilities.  The fair value of demand deposits, savings accounts, and
money market deposits is the amount payable on demand at the reporting date. The
fair values of fixed  maturity  certificates  of deposit and FHLB  advances  are
based on the  Sensitivity  Report  produced  for the Bank by the FHLB.  The fair
values in this Sensitivity  Report are determined by discounted cash flows based
upon  maturity,  cost, and current rate data as reported by the Bank to the OTS.
The  carrying  amount of notes  payable  approximates  the fair  value for those
liabilities.

The  Company  has  off-balance  sheet  financial  instruments  in  the  form  of
commitments to extend credit,  recourse on MSRs acquired from third parties, and
recourse on loans sold to third  parties.  Because  commitments to extend credit
approximate  current market commitment terms, their fair value is not considered
significant.  The fair value of recourse on MSRs acquired from third parties and
loans sold to third parties is the estimated loss allocated to off-balance sheet
recourse.


                                       48
<PAGE>
<TABLE>
<CAPTION>
                                                             December 31, 1998              December 31, 1997     
                                                      ----------------------------     ---------------------------
                                                                        Estimated                       Estimated
                                                         Carrying         Fair            Carrying        Fair
                                                           Value          Value             Value         Value
                                                           -----          -----             -----         -----
                                                                              (in thousands)
<S>                                                      <C>             <C>              <C>          <C>      
Financial Assets
     Cash and cash equivalents.....................      $  17,945       $  17,945        $  11,033    $  11,033
     FHLB stock....................................          1,549           1,549            1,431        1,431
     Securities available for sale.................             18              18               17           17
     Securities held for investment................          2,750           2,704            2,299        2,217
     Mortgage-backed securities held for
        investment.................................          1,456           1,454            1,905        1,886
     Loans held for sale...........................          4,486           4,486            2,165        2,165
     Loans held for investment, net................        192,668         197,288          167,441      169,843

Financial Liabilities
     Deposits with no stated maturity..............      $  53,846       $  53,846        $  38,667    $  38,667
     Time deposits.................................        133,786         134,895          115,260      115,624
     FHLB advances.................................         24,908          25,030           23,547       23,558
     Notes payable.................................              -               -               72           72
     Capital lease obligations.....................            268             269              332          332
     Off-balance sheet commitments
        and recourse obligations...................              -              71                -           62
</TABLE>

NOTE 21 - REGULATORY MATTERS

The Bank is required pursuant to the Financial Institutions Reform, Recovery and
Enforcement Act of 1989 ("FIRREA") and the Office of Thrift Supervision  ("OTS")
regulations  promulgated  thereunder to satisfy three separate  requirements  of
specified capital as a percent of the appropriate asset base: a tangible capital
requirement,  a core or leverage capital  requirement,  and a risk-based capital
requirement.  At December 31, 1998, the Bank was in compliance  with the capital
requirements established by FIRREA.

Section  38 of  the  Federal  Deposit  Insurance  Act,  as  added  by  the  FDIC
Improvement Act ("FDICIA"),  requires each  appropriate  agency and the FDIC to,
among  other  things,  take  prompt  corrective  action  ("PCA") to resolve  the
problems of insured  depository  institutions  that fall below  certain  capital
ratios.  Federal regulations under FDICIA classify savings institutions based on
four separate  requirements of specified capital as a percent of the appropriate
asset base:  tangible  equity,  Tier I or leverage  capital,  Tier I  risk-based
capital,  and total  risk-based  capital.  As of December 31, 1998 and 1997, the
Bank was "well capitalized" for PCA purposes.


                                       49
<PAGE>

The Bank's  capital  amounts  and ratios as of  December  31,  1998 and 1997 are
presented in the following tables (dollars in thousands):
<TABLE>
<CAPTION>
                                                                                              To Be Well
                                                                   For Capital             Capitalized Under
                                          Actual                Adequacy Purposes           PCA Provisions    
                                          ------                -----------------           --------------    
                                     Amount       Ratio        Amount         Ratio       Amount        Ratio
                                     ------       -----        ------         -----       ------        -----
<S>                                  <C>         <C>            <C>          <C>          <C>           <C>  
As of December 31, 1998
   Total risk-based capital          $17,364     13.09%         $10,609      8.0%         $13,261     =>10.0%
   Tier I risk-based capital          16,071     12.12%           5,304      4.0%           7,957      =>6.0%
   Tier I (core) capital              16,071      6.97%           9,223      4.0%          11,529      =>5.0%
   Tangible equity                    16,071      6.97%           3,459      1.5%               -          -

As of December 31, 1997
   Total risk-based capital          $16,762     14.33%          $9,354      8.0%         $11,692     =>10.0%
   Tier I risk-based capital          15,298     13.08%           4,677      4.0%           7,015      =>6.0%
   Tier I (core) capital              15,298      7.86%           7,790      4.0%           9,738      =>5.0%
   Tangible equity                    15,298      7.86%           2,921      1.5%               -          -


NOTE 22 - PARENT COMPANY ONLY Financial Information

Condensed  financial  information of EBI is presented  below.  While EBI and the
Bank are not operating under any  supervisory  agreements with the OTS, the Bank
must  seek a letter  of  nonobjection  from the OTS  prior  to  making  dividend
payments to EBI.
<CAPTION>
                                                  Balance Sheets
                                            December 31, 1998 and 1997
                                                  (in thousands)
<CAPTION>
                                                                               1998                1997
                                                                               ----                ----
ASSETS
  Cash                                                                     $       92            $     190
  Investment in subsidiaries                                                   16,646               15,638
  Other                                                                           260                  257
                                                                             --------             --------
                                                                              $16,998              $16,085
                                                                               ======               ======

LIABILITIES AND SHAREHOLDERS' EQUITY

LIABILITIES
  Notes payable                                                           $         -            $      72
  Redeemable Preferred Stock redemption proceeds payable                           84                   85
  Other                                                                         1,079                1,111
                                                                              -------              -------
    Total Liabilities                                                           1,163                1,268

SHAREHOLDERS' EQUITY                                                           15,835               14,817
                                                                               ------               ------
                                                                              $16,998              $16,085
                                                                               ======               ======
</TABLE>

                                       50
<PAGE>
<TABLE>

                                             Statements of Operations
                               For the years ended December 31, 1998, 1997 and 1996
                                                  (in thousands)
<CAPTION>

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

<S>                                                              <C>                 <C>             <C>      
Interest expense on notes payable                                $     (1)           $   (9)         $    (11)
Stock option compensation                                               -              (601)                -
Net operating income                                                    5                25                60
                                                                  -------             -----           -------
  Net income (loss) before undistributed
    income (loss) of subsidiaries                                       4              (585)               49
Undistributed income (loss) of subsidiaries                         1,009               288            (7,426)
                                                                    -----              ----            ------
  Net  income (loss)                                               $1,013             $(297)          $(7,377)
                                                                    =====              ====            ======

                                             Statements of Cash Flows
                               For the years ended December 31, 1998, 1997 and 1996
                                                  (in thousands)
<CAPTION>
                                                                   1998               1997              1996
                                                                   ----               ----              ----
OPERATING ACTIVITIES
  Net income (loss)                                               $ 1,013             $(297)          $(7,377)
  Adjustments to reconcile net income (loss)
    to cash (used in) provided by operating
    activities:
      Equity in (income) loss of subsidiaries                      (1,009)             (288)            7,426
      Dividends from subsidiaries                                       -               108                 -
      Decrease (increase) in other assets                              (3)             (256)                1
      Increase (decrease) in other liabilities                        (32)              827                (7)
                                                                 --------              ----           -------
        NET CASH (USED IN) PROVIDED BY
         OPERATING ACTIVITIES                                         (31)               94                43
                                                                 --------             -----            ------

FINANCING ACTIVITIES
  Payments on notes payable                                           (72)              (24)              (24)
  Redemption of Settlement Preferred Stock                             (1)               (5)             (104)
  Common stock issued under the Employee Stock
    Purchase Plan                                                       6                 8                 7
                                                                 --------            ------           -------
       NET CASH USED IN FINANCING
       ACTIVITIES                                                     (67)              (21)             (121)
                                                                  -------             -----             -----

        NET INCREASE (DECREASE) IN CASH                               (98)               73               (78)
        Cash at beginning of period                                   190               117               195
                                                                  -------              ----             -----

        CASH AT END OF PERIOD                                    $     92             $ 190            $  117
                                                                  =======              ====             =====

SUPPLEMENTAL CASH FLOW INFORMATION
  Cash interest paid                                             $     13          $      -           $    11
</TABLE>

As of  December  31,  1998 and  1997,  other  liabilities  included  a  $703,000
obligation to the Company's Chief Executive  Officer resulting from the exercise
of his SARs in November  1997. A  determination  has not yet been made as to the
date and method of  payment  to satisfy  this  obligation.  EBI's  stock  option
compensation  during 1997 reflects expense recognized at the holding company for
the  SARs  held  by  the  Chief  Executive  Officer  after  the  obligation  was
transferred from the Bank to EBI in March 1997.




                                       51
<PAGE>

NOTE 23 - SEGMENT INFORMATION

The Company  adopted SFAS No. 131 - Disclosures  about Segments of an Enterprise
and Related  Information ("SFAS 131"), as required for this Annual Report.  SFAS
131 requires companies to report information about the revenues derived from the
enterprise's segments,  about the geographical divisions in which the enterprise
earns revenues and holds assets and about major customers.

The Company operates through three primary business  segments:  retail community
banking,  mortgage  banking and  mortgage  loan  servicing.  These  segments are
evaluated  based  primarily  on  revenues  from  customers  and  pre-tax  profit
contribution to the total Company.  Segment  revenues from customers  consist of
(i) net interest income, which represents the difference between interest earned
on loans and investments and interest paid on deposits and other  borrowings and
(ii)  noninterest  income,  which consists  primarily of mortgage loan servicing
fees, mortgage banking income (primarily gains on the sale of loans) and service
charges and fees (primarily on deposits and the loan servicing  portfolio).  All
inter-segment transactions are eliminated to arrive at the total Company revenue
and pre-tax income (loss). In addition,  the impact of the sales of the Branches
recognized  by the Company in 1996 are not  allocated  to the  segments  and are
presented separately.  Segment revenues and pre-tax income (loss) are determined
using  accounting  policies  consistent with those applied in the preparation of
the consolidated financial statements.
<TABLE>
<CAPTION>
                                 Retail                       Mortgage
                                Community      Mortgage         Loan          Corporate/      Sales of
                                 Banking        Banking       Servicing      Eliminations     Branches      Total
                                 -------        -------       ---------      ------------     --------      -----
                                                           (in thousands)
1998 Segment Information
<S>                              <C>            <C>             <C>           <C>           <C>            <C>    
Customer revenues              $  4,047        $ 2,672         $ 1,565       $      81      $       -     $  8,365
Affiliate revenues                    -            497             443            (940)             -            -
Depreciation and amortizaion         99             63              81             126              -          369
Pre-tax income (loss)             1,008          1,552             158          (2,223)             -          495
Total assets                    207,189         23,710           9,063          (8,922)             -      231,040

1997 Segment Information
Customer revenues                 3,666          2,158           1,511             445              -        7,780
Affiliate revenues                    -            385             536            (921)             -            -
Depreciation and amortizaion         70             87              94             169              -          420
Pre-tax income (loss)               422          1,037             543          (2,299)             -         (297)
Total assets                    181,072         18,865           6,683         (11,532)             -      195,088

1996 Segment Information
Customer revenues                 5,394          2,051           1,567              87          1,291       10,390
Affiliate revenues                    -            456             711          (1,167)             -            -
Depreciation and amortizaion        134            101             121             183              -          539
Pre-tax income (loss)              (421)           573             700          (3,640)        (4,589)      (7,377)
Total assets                    159,622         19,096           6,732         (11,183)             -      174,267
</TABLE>

Retail Community Banking. The Company provides retail community banking services
through the Bank,  which operates four retail banking  branches located in North
Carolina and Virginia.  The Bank is a savings association that attracts deposits
from the  general  public in its  primary  market  area,  which,  together  with
borrowings  from the FHLB,  fund the  Bank's  investment  predominately  in real
estate mortgage  loans.  

Mortgage  Banking.  The Company engages in mortgage banking  activities  through
Essex First,  which conducts its operations out of four offices located in North
Carolina and Virginia.  Essex First was established primarily to originate loans
for sale to private  investors in the secondary  market in order to generate fee
income while avoiding the interest rate and credit risk  associated with holding
long-term fixed-rate mortgage loans in its portfolio.  In addition, the majority


                                       52
<PAGE>

of the Bank's loan product is currently originated by Essex First. A majority of
all  residential  mortgage  loans  originated  by  Essex  First  for sale in the
secondary  market are sold with servicing  released to third party  investors in
order to enhance fee income.  Substantially all of the loans originated by Essex
First and not sold with servicing  released to third party investors are sold to
the  Bank  on a  whole  loan  basis.  In  addition  to its  secondary  marketing
activities,   Essex  First  derives   interest   revenue  from  its  residential
construction  loan programs for individuals and builders.  Construction  lending
activities   generally  are  limited  to  Essex  First's  primary  market,  with
particular  emphasis in the greater  Richmond,  Virginia market,  the Tidewater,
Virginia area and counties in northeastern North Carolina. More recently,  Essex
First has expanded its  construction  lending into the Raleigh,  North Carolina,
Northern  Virginia and  Maryland  markets.  Revenues and pre-tax  income for the
mortgage banking segment are presented before cost of funds allocation.

Mortgage Loan Servicing.  The Company provides  mortgage loan servicing  through
Essex Home, which conducts its operations out of a leased operations facility in
Virginia Beach, Virginia.  Revenues generated by Essex Home consist primarily of
loan  servicing  fees,  late charges and other  ancillary  fees.  In addition to
servicing  loans for the Bank and Essex First and being  licensed by Fannie Mae,
Freddie  Mac and Ginnie  Mae,  Essex Home  services  and  subservices  loans for
approximately eight private investors and 47 subservicing  clients.  While Essex
Home services  mortgage loans secured by residential real estate  throughout the
United States,  approximately  83% of its mortgage loan  servicing  portfolio is
concentrated among New York, California,  Virginia,  North Carolina, New Jersey,
Maryland,  Florida,  South Carolina and the District of Columbia. As of December
31, 1998, Essex Home serviced for affiliates and  nonaffiliates in the aggregate
approximately 15,100 loans totaling $1.2 billion.





                              [intentionally blank]

                                       53
<PAGE>
<TABLE>
                                      ESSEX
                                  BANCORP, INC.

                              INVESTOR INFORMATION
<S>                                                   <C>
Annual Meeting of Stockholders                        Annual Report on Form 10-K and
                                                      Additional Information
     The Annual  Meeting of  Stockholders  of Essex
Bancorp,  Inc.  will be held at The  Koger  Center,        A  copy  of  Form  10-K  as  filed   with  the
Building #5, First Floor Conference Room,  Norfolk,   Securities  and  Exchange  Commission  is available
Virginia on May 27, 1999 at 1:00 p.m.                 without   charge  to   stockholders   upon  written
                                                      request.  Requests  for  this  or  other  financial
Stock Price Information                               information  about Essex  Bancorp,  Inc.  should be
                                                      directed to:
     Essex  Bancorp,  Inc.'s common stock is listed
on the American Stock  Exchange  ("AMEX") under the   Jennifer L. DeAngelo, Corporate Secretary
symbol  "ESX." The table  below sets forth the high   Essex Bancorp, Inc.
and  low  sales  prices  of the  common  stock,  as   The Koger Center, Building #9, Suite 200
reported by the AMEX during 1998 and 1997.            Norfolk, Virginia  23502
                                                      Telephone (757) 893-1326
                   1998                 1997
             ----------------   ------------------    Independent Accountants
Quarter       High        Low      High       Low
- -------       ----        ---      ----       ---     PricewaterhouseCoopers LLP
First       $6.7500    $3.9375  $ 2.1875   $1.0000    One Columbus Center, Suite 400
Second       5.1250     3.0000    1.8750    1.0000    Virginia Beach, Virginia 23462
Third        3.2500     1.9375   10.0000    1.0000    Telephone (757) 493-7700
Fourth       2.3750     1.3125    7.3750    3.5000

Stock Transfer Agent

     Stockholders  who have  questions  about their
accounts or who wish to change ownership or address
of stock;  to  report  lost,  stolen  or  destroyed
certificates;  or to consolidate  accounts,  should
contact:

Continental Stock Transfer and Trust Co.
2 Broadway
New York, NY  10004
Telephone (212) 509-4000

                                                    54
<PAGE>


                                      ESSEX
                                  BANCORP, INC.

                             DIRECTORS AND OFFICERS

EXECUTIVE OFFICERS                                    DIRECTORS

Gene D. Ross                                          Gene D. Ross
Chairman, President and Chief Executive               Chairman, President and Chief Executive
  Officer                                               Officer
Essex Bancorp, Inc.,                                  Essex Bancorp, Inc.
Essex Savings Bank, F.S.B. and
Essex Home Mortgage Servicing                         Roscoe D. Lacy, Jr.
   Corporation                                        Vice President and General Manager
                                                      Miles Jennings, Inc.
Roy H. Rechkemmer, Jr.                                Elizabeth City, North Carolina
Senior Vice President-Finance/Treasurer               (industrial supply company)
Essex Bancorp, Inc. and
Essex Savings Bank, F.S.B.                            Robert G. Hecht
                                                      Chief Executive Officer
Mary-Jo Rawson                                        Trumbull Corporation
Vice President/Chief Accounting Officer               Pittsburgh, Pennsylvania
Essex Bancorp, Inc. and                               (highway construction company)
Essex Savings Bank, F.S.B.
                                                      Harry F. Radcliffe
Earl C. McPherson                                     President and Chief Executive Officer
President                                             Fort Pitt Capital Management
Essex First Mortgage, a Division of                   Pittsburgh, Pennsylvania
Essex Savings Bank, F.S.B.                            (investment management company)


                                                    55
<PAGE>

                                      ESSEX
                                  BANCORP, INC.

                              CORPORATE INFORMATION

Executive Offices                                     Essex Savings Bank, F.S.B.
                                                      Retail Banking Offices
The Koger Center
Building #9, Suite 200                                Virginia
Norfolk, Virginia  23502                                   520 South Main Street
Telephone (757) 893-1300                                   Emporia, Virginia  23847

Subsidiaries of Essex Bancorp, Inc.                        1401 Gaskins Road
                                                           Richmond, Virginia  23233
Essex Savings Bank, F.S.B.
The Koger Center                                           2825 Godwin Boulevard
Building #9, Suite 200                                     Suffolk, Virginia  23434
Norfolk, Virginia  23502
Telephone (757) 893-1300                              North Carolina
                                                           400 W. Ehringhaus Street
Essex Home Mortgage Servicing                              Elizabeth City, North Carolina 27909
  Corporation
2420 Virginia Beach Boulevard, Suite 109              Essex First Mortgage, a Division of Essex
Virginia Beach, Virginia  23454                       Savings Bank, F.S.B.
Telephone (757) 631-4240                              Mortgage Loan Production Offices

                                                      Virginia
                                                           1401 Gaskins Road
                                                           Richmond, Virginia  23233

                                                           2430 Southland Drive, 3rd Floor
                                                           Chester, Virginia  23831

                                                           The Koger Center
                                                           Building #9, Suite 100
                                                           Norfolk, Virginia  23502

                                                      North Carolina
                                                           400 W. Ehringhaus Street
                                                           Elizabeth City, North Carolina  27909
</TABLE>

                                                    56

                                 EXHIBIT NO. 21

                           SUBSIDIARIES OF REGISTRANT
                          As Updated December 31, 1998


                     Essex Mortgage Corporation
                     (State of Incorporation - Virginia)

                     Essex Savings Bank, F.S.B.
                     (State of Incorporation - North Carolina)

                     First Title Insurance Agency LLC
                     (State of Organization - Virginia)

                     Essex Home Mortgage Servicing Corporation
                     (State of Incorporation - Virginia)

                     E H Asset Disposition Corporation
                     (State of Incorporation - Virginia)

<TABLE> <S> <C>

<ARTICLE>                                                                 9
<MULTIPLIER>                                                              1,000
       
<S>                                                                       <C>
<PERIOD-TYPE>                                                             YEAR
<FISCAL-YEAR-END>                                                         DEC-31-1998
<PERIOD-END>                                                              DEC-31-1998
<CASH>                                                                    5316
<INT-BEARING-DEPOSITS>                                                    11314
<FED-FUNDS-SOLD>                                                          1314
<TRADING-ASSETS>                                                          0
<INVESTMENTS-HELD-FOR-SALE>                                               18
<INVESTMENTS-CARRYING>                                                    4206
<INVESTMENTS-MARKET>                                                      4158
<LOANS>                                                                   194522
<ALLOWANCE>                                                               1845
<TOTAL-ASSETS>                                                            231040
<DEPOSITS>                                                                187632
<SHORT-TERM>                                                              17385
<LIABILITIES-OTHER>                                                       2396
<LONG-TERM>                                                               7791
                                                     0
                                                               15008
<COMMON>                                                                  11
<OTHER-SE>                                                                817
<TOTAL-LIABILITIES-AND-EQUITY>                                            231040
<INTEREST-LOAN>                                                           14608
<INTEREST-INVEST>                                                         348
<INTEREST-OTHER>                                                          474
<INTEREST-TOTAL>                                                          15430
<INTEREST-DEPOSIT>                                                        8491
<INTEREST-EXPENSE>                                                        9778
<INTEREST-INCOME-NET>                                                     5652
<LOAN-LOSSES>                                                             13
<SECURITIES-GAINS>                                                        0
<EXPENSE-OTHER>                                                           7857
<INCOME-PRETAX>                                                           495
<INCOME-PRE-EXTRAORDINARY>                                                1013
<EXTRAORDINARY>                                                           0
<CHANGES>                                                                 0
<NET-INCOME>                                                              1013
<EPS-PRIMARY>                                                             (0.73)
<EPS-DILUTED>                                                             (0.73)
<YIELD-ACTUAL>                                                            2.93
<LOANS-NON>                                                               1264
<LOANS-PAST>                                                              0
<LOANS-TROUBLED>                                                          98
<LOANS-PROBLEM>                                                           1628
<ALLOWANCE-OPEN>                                                          2382
<CHARGE-OFFS>                                                             561
<RECOVERIES>                                                              11
<ALLOWANCE-CLOSE>                                                         1845
<ALLOWANCE-DOMESTIC>                                                      1700
<ALLOWANCE-FOREIGN>                                                       0
<ALLOWANCE-UNALLOCATED>                                                   145
        

</TABLE>


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