BECKLEY BANCORP INC
PREM14A, 1997-07-01
SAVINGS INSTITUTION, FEDERALLY CHARTERED
Previous: PRUDENTIAL EUROPE GROWTH FUND INC, N-30D, 1997-07-01
Next: QUANTUM GROUP INC /NV/, 10KSB, 1997-07-01





                              BECKLEY BANCORP, INC.
                                 200 MAIN STREET
                        BECKLEY, WEST VIRGINIA 25802-1069
                                 (304) 252-6201
                          ______________________, 1997

Dear Stockholder:

         On behalf of the Board of Directors,  I want to extend to you a cordial
invitation to attend a Special Meeting of Stockholders of Beckley Bancorp,  Inc.
(the  "Company").  The meeting will be held at ______  _.m.,  Eastern  time,  on
________,  1997,  in  the  ____________________   Room  of  the  Raleigh  County
Armory-Civic Center, 200 Armory Drive, Beckley, West Virginia.

         The primary  purpose of the meeting is to vote on a proposal to approve
the  Agreement  and  Plan of  Merger,  dated  as of May 30,  1997  (the  "Merger
Agreement"),  by and  among  the  Company,  Beckley  Federal  Savings  Bank (the
"Savings   Bank"),   HB  Acquisition   Company  ("HBAC")  and  Bank  of  Raleigh
("Raleigh"), pursuant to which the Company would merge with HBAC (the "Corporate
Merger"),  and the Savings Bank would merge with Raleigh (the "Bank  Merger" and
together with the  Corporate  Merger,  the  "Mergers").  HBAC is a  newly-formed
subsidiary of Horizon Bancorp, Inc. ("Horizon"). Raleigh is also a subsidiary of
Horizon.  Stockholders  will also vote at the meeting for  adjournment to permit
further solicitation if an insufficient number of shares have voted for approval
of the Merger Agreement.

         Upon  consummation of the Corporate  Merger,  each outstanding share of
the Company common stock  (excluding  certain shares held by the Company or held
by  stockholders  who  have  properly  exercised  dissenter's  rights)  would be
converted  into the  right to  receive  a cash  payment  of  $25.64  from  HBAC.
Consummation of the Mergers is subject to certain conditions, including approval
of the Merger  Agreement  by the  Company's  stockholders  and  approval  of the
Mergers  by  various  regulatory  agencies.  Approval  of the  Merger  Agreement
requires the  affirmative  vote by the holders of a majority of the  outstanding
common stock of the Company.

         The accompanying  Notice of Special Meeting and Proxy Statement contain
information about the Mergers. We urge you to review carefully such information,
and the  information  in the Company's 1996 Annual Report to  Stockholders,  and
Quarterly  Report on Form 10-QSB for the period ended March 31, 1997,  copies of
which are attached to the Proxy Statement.

         The Board of  Directors  of the Company has  unanimously  approved  the
Merger Agreement and unanimously recommends that the stockholders of the Company
approve the Merger  Agreement.  A failure to vote,  either by not  returning the
enclosed  proxy or by checking the  "Abstain"  box  thereon,  will have the same
effect as a vote against approval of the Merger  Agreement.  Even if you plan to
attend the meeting in person, please complete the enclosed proxy, sign, date and
mail it promptly in the enclosed  postage-paid,  return addressed envelope.  You
may revoke your proxy by attending the Special Meeting and voting in person.

                                           Yours very truly,



                                           Duane K. Sellards
                                           President and Chief Executive Officer

         Please do not send your common stock  certificates at this time. If the
Corporate  Merger is consummated,  you will be sent  instructions  regarding the
surrender of your stock certificates.


<PAGE>



                              BECKLEY BANCORP, INC.
                                 200 MAIN STREET
                        BECKLEY, WEST VIRGINIA 25802-1069
                                 (304) 252-6201

                    NOTICE OF SPECIAL MEETING OF STOCKHOLDERS
                          TO BE HELD ON ________, 1997

         NOTICE IS  HEREBY  GIVEN  that a Special  Meeting  of  Stockholders  of
Beckley Bancorp,  Inc. (the "Company") will be held at __________ __.m., Eastern
time, on ________,  1997, or any  adjournment or  adjournments  thereof,  in the
____________________  Room of the Raleigh County Armory-Civic Center, 200 Armory
Drive, Beckley, West Virginia, for the following purposes:

         1.       To consider and vote upon a proposal to approve the  Agreement
                  and Plan of  Merger,  dated as of May 30,  1997  (the  "Merger
                  Agreement"), by and among the Company, Beckley Federal Savings
                  Bank ("the Savings Bank"),  HB Acquisition  Company  ("HBAC"),
                  and the Bank of  Raleigh  ("Raleigh"),  pursuant  to which (i)
                  HBAC would merge with the Company (the "Corporate Merger") and
                  the  Savings  Bank  would  merge  with  Raleigh  and (ii) each
                  outstanding  share  of the  Company  common  stock  (excluding
                  certain  shares held by the Company,  or held by  stockholders
                  who  have  properly  exercised  dissenter's  rights)  would be
                  converted  into the right to receive a cash  payment of $25.64
                  from  HBAC  upon  completion  of the  Corporate  Merger  (each
                  outstanding  stock  option  would also be  entitled to receive
                  $25.64, less the option exercise price), all on and subject to
                  the terms and conditions contained therein.

         2.       To approve a proposal to adjourn the Special Meeting to permit
                  further   solicitation   of  proxies  in  the  event  that  an
                  insufficient number of shares is present in person or by proxy
                  to approve the Merger Agreement.

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

         A  copy  of the  Merger  Agreement  is  set  forth  in  ANNEX  A to the
accompanying  Proxy  Statement.  Stockholders  are  urged  to  read  the  Merger
Agreement in its entirety.

         The Board of Directors of the Company has fixed  _______,  1997, as the
record date for the  determination of stockholders  entitled to notice of and to
vote at the Special  Meeting,  and  accordingly,  only  holders of record of the
Company  common  stock at the close of business on that date will be entitled to
notice of and to vote at the Special  Meeting or any adjournment or adjournments
thereof.

         Approval of the Merger  Agreement  requires the  affirmative  vote of a
majority of the holders of the outstanding common stock of the Company.

         Any holder of the Company  common stock who wishes to demand  appraisal
rights  (dissenter's  rights)  with respect to such  holder's  shares of Company
common  stock must comply with the  requirements  of Section 262 of the Delaware
General  Corporation  Law. A copy of Section  262 is  attached as ANNEX C to the
accompanying  Proxy  Statement.  See also,  "THE  MERGER  AGREEMENT  - Appraisal
Rights" in the accompanying Proxy Statement.




<PAGE>



         The Board of  Directors  of the  Company  unanimously  recommends  that
stockholders vote "For" approval of these proposals.

                                By Order of the Board of
                                Directors of BECKLEY
                                BANCORP, INC.


                                Ned H. Ragland, Jr.
                                Secretary



Stockholders are urged to complete,  date, sign and return promptly the enclosed
proxy in the accompanying  envelope,  which requires no postage if mailed in the
United  States.  If a  stockholder  receives more than one proxy for any reason,
each proxy should be completed and returned.  Your  cooperation is  appreciated.
Your proxy  will be voted with  respect  to the  matters  identified  thereon in
accordance with any  specifications  on the proxy. A failure to vote,  either by
not returning the enclosed proxy or by checking the "Abstain" box thereon,  will
have the same effect as a vote against approval of the Merger Agreement.



<PAGE>



                              BECKLEY BANCORP, INC.
                                 200 MAIN STREET
                        BECKLEY, WEST VIRGINIA 25802-1069

                                 PROXY STATEMENT
                         SPECIAL MEETING OF STOCKHOLDERS
                          TO BE HELD ON ________, 1997

         This Proxy  Statement is being  furnished by Beckley  Bancorp,  Inc., a
Delaware-chartered  corporation (the  "Company"),  to the holders of the Company
common  stock,  par value  $0.10 per share  (the  "Company  Common  Stock"),  in
connection with the  solicitation of proxies by the Company's Board of Directors
for use at a  Special  Meeting  of  Stockholders  of the  Company  to be held at
__________ __.m., Eastern time, on ________,  1997, in the  ____________________
Room of the Raleigh County  Armory-Civic  Center, at 200 Armory Drive,  Beckley,
West Virginia (the "Special  Meeting"),  and at any  adjournment or adjournments
thereof.

         This Proxy Statement,  the  accompanying  Notice of Special Meeting and
form of proxy  are  first  being  mailed  to the  stockholders  of record of the
Company on or about ______________________, 1997.

         The primary purpose of the Special Meeting is to consider and vote upon
a proposal to approve the Agreement and Plan of Merger, dated as of May 30, 1997
(the "Merger Agreement"), by and among the Company, Beckley Federal Savings Bank
(the  "Savings  Bank"),  HB  Acquisition  Company  ("HBAC")  and Bank of Raleigh
("Raleigh"),  pursuant  to  which  the  Company  would  merge  with  HBAC,  (the
"Corporate  Merger"),  and the Savings  Bank would merge with Raleigh (the "Bank
Merger" and together  with the  Corporate  Merger,  the  "Mergers"),  all on and
subject to the terms and conditions  contained  therein.  HBAC is a newly-formed
subsidiary of Horizon Bancorp, Inc. ("Horizon"). Raleigh is also a subsidiary of
Horizon. See "SUMMARY," "THE MERGERS",  "THE MERGER AGREEMENT" and a copy of the
Merger Agreement attached as ANNEX A to this Proxy Statement.  Stockholders will
also vote at the meeting for  adjournment to permit further  solicitation  if an
insufficient number of shares have voted for approval of the Merger Agreement.

         Upon consummation of the Corporate Merger each outstanding share of the
Company  Common Stock  (excluding  certain shares held by the Company or held by
stockholders who have properly exercised  dissenter's rights) would be converted
into the right to receive a cash  payment of $25.64 from HBAC (each  outstanding
stock option would also be entitled to receive $25.64,  less the option exercise
price).

         The  Company  Common  Stock is traded on the  over-the-counter  market,
including the OTC Bulletin  Board under the symbol  "BCKB." On May 16, 1997, the
last business day prior to public announcement of the execution of the letter of
intent  concerning  the Merger  Agreement,  the high and low bid  quotations per
share of the  Company  Common  Stock were $18.75 and  $18.50,  respectively.  On
__________ ____ 1997, such quotations were  $__________ and  $__________.  These
quotations reflect  inter-dealer  prices,  without retail mark-up,  mark-down or
commission, and may not represent actual transactions.


        THE DATE OF THIS PROXY STATEMENT IS ______________________, 1997


<PAGE>



                 INCORPORATION OF CERTAIN DOCUMENTS BY REFERENCE

         The following  documents  filed by the Company with the  Securities and
Exchange  Commission  (Company File No. 0-23878) under Section 13(a) or 15(d) of
the Exchange Act are hereby incorporated by reference in this Proxy Statement:

                  (i)      the Company's Annual Report on Form 10-K for the year
                  ended December 31, 1996;

                  (ii)     the Company's  Quarterly  Report on Form 10-Q for the
                  period ended March 31, 1997;

                  (iii)    the Company's  Current  Report on Form 8-K, dated May
                  20, 1997; and

                  (iv)     the Company's  Current  Report on Form 8-K, dated May
                  30, 1997.

         Any  statement  contained  herein,  in any  supplement  hereto  or in a
document  incorporated  by  reference  herein  shall be deemed to be modified or
superseded  for purposes of this Proxy  Statement to the extent that a statement
contained  herein,  in any  supplement  hereto  which also is or is deemed to be
incorporated by reference herein modifies or supersedes such statement. Any such
statement so modified or superseded  shall not be deemed,  except as so modified
or  superseded,  to constitute a part of this Proxy  Statement or any supplement
hereto.



                                      (ii)

<PAGE>





                                TABLE OF CONTENTS

                                                                            PAGE
                                                                            ----
INCORPORATION OF CERTAIN DOCUMENTS BY REFERENCE..............................
SUMMARY......................................................................
SELECTED CONSOLIDATED FINANCIAL AND OTHER DATA...............................
PRICE RANGE OF COMPANY COMMON STOCK; DIVIDENDS...............................
THE SPECIAL MEETING..........................................................
   General...................................................................
   Record Date: Vote Required................................................
THE MERGERS..................................................................
   General...................................................................
   Background and Reasons....................................................
   Opinion of Financial Advisor..............................................
   Certain Federal Income Tax Consequences...................................
THE MERGER AGREEMENT.........................................................
   The Mergers...............................................................
   Effective Date............................................................
   Exchange of the Company Common Stock Certificates.........................
   Interests of Certain Persons..............................................
   Employee Benefits.........................................................
   Appraisal Rights..........................................................
   Business Pending Consummation.............................................
   Regulatory Approvals......................................................
   Conditions to Consummation; Termination...................................
   Waiver; Amendment.........................................................
   Expenses; Termination Fees................................................
ADJOURNMENT OF THE MEETING...................................................
ADDITIONAL MATTERS...........................................................
STOCKHOLDER PROPOSALS FOR 1998 ANNUAL MEETING................................
LEGAL OPINIONS...............................................................
ACCOUNTANTS..................................................................
OTHER MATTERS................................................................
ANNEXES
   Annex A - Agreement and Plan of Merger ...................................
   Annex B - Opinion of Baxter Fentriss and Company..........................
   Annex C - Appraisal Rights................................................
EXHIBITS
   Exhibit 1 - 1996 Annual Report to Stockholders............................
   Exhibit 2 - Form 10-QSB for the quarter ended March 31, 1997..............







                                      (iii)

<PAGE>



                                     SUMMARY

         THE FOLLOWING  SUMMARY  PROVIDES  CERTAIN  INFORMATION  RELATING TO THE
MERGERS.  THIS  SUMMARY  IS  NOT  INTENDED  TO  BE A  SUMMARY  OF  ALL  MATERIAL
INFORMATION  RELATING  TO THE  MERGERS  AND IS  QUALIFIED  IN  ITS  ENTIRETY  BY
REFERENCE  TO MORE  DETAILED  INFORMATION  CONTAINED  ELSEWHERE  IN  THIS  PROXY
STATEMENT,  INCLUDING THE ANNEXES HERETO,  AND IN THE DOCUMENTS  INCORPORATED BY
REFERENCE IN THIS PROXY STATEMENT. A COPY OF THE MERGER AGREEMENT IS ATTACHED AS
ANNEX A TO THIS PROXY  STATEMENT.  STOCKHOLDERS  ARE URGED TO READ CAREFULLY THE
ENTIRE PROXY STATEMENT,  INCLUDING THE ANNEXES. AS USED IN THIS PROXY STATEMENT,
THE TERMS  "HBAC",  "HORIZON",  "RALEIGH",  "THE COMPANY" AND "THE SAVINGS BANK"
REFER TO SUCH ORGANIZATIONS,  AND, UNLESS THE CONTEXT OTHERWISE  REQUIRES,  SUCH
ORGANIZATIONS AND THEIR RESPECTIVE SUBSIDIARIES.

Horizon Bancorp, Inc. and Bank of Raleigh

         Horizon  was  incorporated  in 1982 under the laws of the State of West
Virginia as a bank holding  company then known as Raleigh  Bankshares,  Inc. and
changed to its current  name in 1985.  In 1984,  Raleigh  became a  wholly-owned
subsidiary  of Horizon.  Raleigh  was  originally  chartered  in 1899 as a state
banking  corporation  with the name "Bank of Raleigh." It has conducted  banking
operations  in  Beckley,  West  Virginia,  continuously  since  that  time.  The
principal  executive  offices of Horizon  and  Raleigh  are  located at One Park
Avenue,  Beckley,  West Virginia  25802-2803  and the  telephone  number at that
address is (304) 255-7000.

         Banking  operations are, and are expected to continue to be,  Horizon's
primary business and major source of revenue. For the most part, Horizon derives
its revenues from dividends paid by its subsidiary  banks. The principal role of
Horizon is to supervise and coordinate  the activities of the subsidiary  banks.
Horizon has five operating  subsidiaries,  Raleigh,  National Bank of Summers of
Hinton,  Greenbrier  Valley  National Bank, The First National Bank in Marlinton
and The Twentieth Street Bank.

         At December 31, 1996, Horizon had consolidated  assets of $947,068,000,
deposits of $797,996,000 and shareholders' equity of $109,411,000.

HB Acquisition Company

         HBAC  is  a  wholly-owned   subsidiary  of  Horizon.  HBAC  is  a  West
Virginia-chartered  corporation  formed in May 1997 to acquire the shares of the
Company.  HBAC  owns no  assets.  However,  the  obligations  of HBAC  have been
guaranteed by Horizon.  The principal executive office of HBAC is located at One
Park Avenue,  Beckley, West Virginia 25802-2803 and the telephone number at that
address is (304) 255-7000.

The Company and the Savings Bank

         The Company is a Delaware-chartered corporation organized in March 1994
to acquire the stock of the Savings Bank issued upon the conversion  from mutual
to stock form of ownership.  The Company is a savings and loan holding  company.
The  Company's  principal  asset is the  stock of the  Savings  Bank  which is a
community-oriented  institution  offering a variety  of  financial  services  in
Beckley, West

                                        1

<PAGE>



Virginia.  As of March 31, 1997, the Company  reported  assets of $44.6 million,
net loans of $20.4 million,  deposits of $33.0 million, and stockholders' equity
of $11.2 million,  and as of such date the Company  operated through two offices
in Beckley, West Virginia.  For the fiscal year ended December 31, 1996, and for
the three  months  ended  March 31,  1997,  the Company  reported  net income of
$276,000 and  $93,000,  respectively.  The  principal  executive  offices of the
Company  and the  Savings  Bank are located at 200 Main  Street,  Beckley,  West
Virginia 25802-1069, and their telephone number is (304) 252-6201.

Special Meeting; Record Date

         The Special  Meeting  will be held on  ________,  1997,  at  __________
__.m.,  Eastern time,  in the  ____________________  Room of the Raleigh  County
Armory-Civic Center, 200 Armory Drive, Beckley,  West Virginia,  for the purpose
of considering and voting upon a proposal to approve the Merger  Agreement and a
proposal to adjourn the meeting to permit further solicitation.

         The Board of Directors of the Company has fixed  __________ ____, 1997,
as the record  date for  determining  stockholders  entitled to notice of and to
vote at the Special  Meeting (the "Record  Date").  As of such date,  there were
__________  shares of the Company  Common Stock  outstanding  and entitled to be
voted at the Special Meeting. See "THE SPECIAL MEETING."

The Mergers

         Under the terms of the Merger  Agreement,  the Company would merge with
HBAC and the Savings Bank would merge with  Raleigh.  Upon  consummation  of the
Corporate Merger,  each outstanding share of the Company Common Stock (excluding
any  shares  of  stock  held by the  Company  or held by  stockholders  who have
properly  exercised  dissenter's  rights)  would be converted  into the right to
receive a cash payment of $25.64 (the "Cash  Consideration")  from HBAC. As part
of the Cash Consideration, each outstanding stock option would also be converted
into the right to receive $25.64, less the option exercise price. In addition to
this Cash  Consideration of $25.64,  in the event the Corporate Merger occurs on
or after October 1, 1997, an additional  cash payment of $0.02 per share will be
provided by HBAC for each month, or part of one month, that the Corporate Merger
is not effective, unless the delay in requested by the Company, in which case no
additional cash payment will occur.

         The  Corporate  Merger  and the  Bank  Merger  are  expected  to  occur
contemporaneously,  although HBAC may waive the requirement that the Bank Merger
occur  contemporaneously with the Corporate Merger. A waiver of this requirement
will not affect the timing of the payment of the Cash Consideration.

Vote Required

         Approval of the Merger  Agreement  requires the  affirmative  vote of a
majority of the holders of the outstanding common stock of the Company. Approval
of the proposal to adjourn the Special Meeting to permit additional solicitation
in the event an  insufficient  number  of votes are cast in favor of the  Merger
Agreement  requires the affirmative  vote of a majority of the votes cast at the
Special  Meeting.  Each owner of Company Common Stock on the Record Date will be
entitled  to one vote for each share held of record  upon each  matter  properly
submitted at the Special Meeting or any adjournment or adjournments thereof.


                                        2

<PAGE>



         The directors and executive  officers of the Company (including certain
of their related interests)  beneficially  owned, as of the Record Date, and are
entitled to vote at the Special  Meeting,  106,066  shares of the Company Common
Stock,  which represents  17.6% of the outstanding  shares of the Company Common
Stock entitled to be voted at the Special  Meeting.  Accordingly,  assuming that
the  directors  and  executive  officers of the Company vote their shares of the
Company Common Stock in favor of approval of the Merger  Agreement,  approval of
the Merger  Agreement  will  require the  affirmative  vote of the holders of an
additional 32.4% of the outstanding  shares of the Company Common Stock entitled
to be voted at the  Special  Meeting  in order for the  Merger  Agreement  to be
approved at the Special Meeting.

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

Effective Date

         Subject to the  conditions to the  obligations of the parties to effect
the Mergers,  the Corporate Merger will become effective (the "Effective  Date")
at the time  specified in the  Certificate  of Merger for the Corporate  Merger,
which shall be executed at the completion of the closing of the Corporate Merger
and in no event be more than 10 days  following the  completion of the Corporate
Merger.  Subject to the foregoing,  it is currently anticipated that the Mergers
will be consummated  during the fourth calendar quarter of 1997. The date of the
closing will be  determined  by HBAC,  following  the  expiration of any and all
required  waiting  periods,  following  the  receipt  of  required  governmental
approvals  of the  Mergers.  The Company may delay the closing of the Mergers to
not later than  November 1, 1997.  See "THE MERGER  AGREEMENT -- Exchange of the
Company  Common  Stock   Certificates"   and  "--  Conditions  to  Consummation;
Termination."

Recommendation of the Company's Board of Directors

         The Board of Directors of the Company has approved the Merger Agreement
by unanimous  vote,  believes it is in the best interests of the Company and its
stockholders   and   unanimously   recommends   its   approval  by  the  Company
stockholders. See "THE MERGERS -- Background and Reasons."

Opinion of Financial Advisor

         Baxter Fentriss and Company ("Baxter Fentriss"),  an investment banker,
has  advised  the  Company's  Board  of  Directors  that,  in its  opinion,  the
consideration for each share of the Company Common Stock set forth in the Merger
Agreement is fair, from a financial point of view, to the holders of the Company
Common Stock. The full text of the Baxter Fentriss opinion,  dated as of May 30,
1997, which describes the procedures followed,  assumptions made, limitations on
the review  undertaken  and other  matters in  connection  with  rendering  such
opinion,  is attached as ANNEX B to this Proxy  Statement  and should be read in
its entirety by the Company stockholders.  For further information regarding the
opinion of Baxter Fentriss, see "THE MERGERS -- Opinion of Financial Advisor."


                                        3

<PAGE>



Certain Federal Income Tax Consequences

         Stockholders  are urged to  consult  their own tax  advisors  as to the
specific consequences to them of the Corporate Merger under applicable tax laws.

         The receipt of cash by a  stockholder  of the  Company in exchange  for
shares of the Company  Common Stock  pursuant to the Merger  Agreement will be a
taxable  transaction to such  stockholder  for federal  income tax purposes.  In
general,  a stockholder  will  recognize  gain or loss upon the surrender of the
stockholder's Company Common Stock equal to the difference,  if any, between (i)
the sum of the cash payment of $25.64 per share  received  (plus any  additional
cash payment  received)  in exchange for the shares of the Company  Common Stock
and (ii) the  stockholder's  tax basis in such Company  Common  Stock.  See "THE
MERGERS -- Certain Federal Income Tax Consequences."

Interests of Certain Persons

         Certain  directors or executive  officers of the Company have interests
in the Mergers in addition to their  interests  as  stockholders  of the Company
generally.  These  interests  include,  among  others,  provisions in the Merger
Agreement  relating to  indemnification  and maintenance of director and officer
liability  insurance  coverage,  and the agreement by HBAC to appoint members of
the  Company's  Board of  Directors to an Advisory  Board for a six-month  term.
These  interests  also  relate to certain  benefits  available  as a result of a
"change in control" of the Company,  such as the  Corporate  Merger,  including,
among  others,  the  payment of certain  severance  benefits  under an  existing
employment  agreement to President Sellards.  In addition,  the Corporate Merger
will  accelerate  the vesting of certain  shares of Company Common Stock held by
directors and executive officers of the Company under the terms of the Company's
existing  executive  officer and  director  compensation  plans.  The  estimated
aggregate amount of payments to directors and executive  officers expected to be
made in connection with the Corporate  Merger due to acceleration of benefits is
$125,500 from an employee  stock  ownership  plan (the  "ESOP"),  $73,000 from a
management stock bonus plan (the "MSBP"),  $452,200 from stock option plans, and
$283,000 from an employment agreement. See "THE MERGER AGREEMENT -- Interests of
Certain  Persons" for further  disclosure  on payments to be made as a result of
the Corporate Merger.

Appraisal Rights

         Holders of record of shares of Company  Common Stock who do not vote to
approve the Merger Agreement may dissent from the Merger Agreement and demand to
have the fair  value of their  shares  of  Company  Common  Stock,  based on all
relevant   factors  and   excluding  any  element  of  value  arising  from  the
accomplishment or expectation of the Mergers,  judicially  appraised and paid to
them.  Such fair value may be more, the same as, or less than the  consideration
provided for in the Merger  Agreement.  Such stockholders must deliver a written
demand for such  appraisal to the Company prior to the taking of the vote on the
approval  of the Merger  Agreement  and comply  with the other  requirements  of
Section 262 of the Delaware General  Corporation Law ("DGCL"),  the full text of
which Section 262 is attached to this Proxy  Statement as ANNEX C. Any deviation
from the  requirements  of Section  262 may result in  forfeiture  of  appraisal
rights  granted  thereunder.  Voting for  approval of the Merger  Agreement,  or
delivering  a Proxy in  connection  with the Special  Meeting  (unless the Proxy
directs a vote against,  or expressly abstains from the vote on, the approval of
the Merger Agreement), will constitute a waiver of a stockholder's right to seek
appraisal  as to the shares of Company  Common  Stock so voted by such Proxy and
will nullify any written  demand for  appraisal  submitted by such  stockholder.
Return of a blank executed  Proxy will  constitute a vote in favor of the Merger
Agreement and will thereby result in waiver

                                        4

<PAGE>



of a dissenter's  appraisal  rights.  Voting  against or failing to vote for the
Merger  Agreement  will not by itself  constitute a valid  demand for  appraisal
rights. See "THE MERGER AGREEMENT -- Appraisal Rights."

Business Pending Consummation

         The Company has agreed in the Merger Agreement to carry on its business
in substantially the same manner its business was conducted prior to the date of
the Merger Agreement, and has agreed not to take certain actions relating to the
operation of the Company pending consummation of the Mergers,  without the prior
written consent of HBAC, except as otherwise permitted by the Merger Agreement.
See. "THE MERGER AGREEMENT -- Business Pending Consummation."

Regulatory Approvals

         The Mergers are subject to the prior approval of the Board of Governors
of the Federal Reserve System (the "Federal Reserve Board"), the Federal Deposit
Insurance  Corporation  (the  "FDIC"),  the West  Virginia  Board of Banking and
Financial  Institutions  (the  "West  Virginia  Board"),  the  Office  of Thrift
Supervision (the "OTS") and other regulatory  authorities,  if any. Applications
or  waiver  requests  are  expected  to be filed  with  each of such  regulatory
authorities  for such  approvals in the near  future.  There can be no assurance
that the necessary  regulatory approvals will be obtained or as to the timing or
conditions  of  such  approvals.   See  "THE  MERGER   AGREEMENT  --  Regulatory
Approvals."

Conditions to Consummation; Termination

         Consummation  of the Mergers is subject,  among other  things,  to: (i)
approval  of the  transactions  contemplated  by  the  Merger  Agreement  by the
requisite  vote  of  the  stockholders  of  the  Company;  (ii)  receipt  of the
regulatory  approvals  referred to under "THE  MERGER  AGREEMENT  --  Regulatory
Approvals" without any condition or requirement which, in the reasonable opinion
of HBAC, would so materially  adversely impact the economic or business benefits
to HBAC of the transactions contemplated by the Merger Agreement so as to render
inadvisable  the  consummation  of the  Mergers;  (iii) there being in effect no
order,  decree or  injunction  of any court or agency of competent  jurisdiction
that enjoins or prohibits the Mergers; and (iv) all outstanding stock options to
purchase  shares of Company Common Stock shall have been canceled on or prior to
the Effective Date.

         The Merger  Agreement  may be  terminated  by mutual  agreement  of the
Boards of Directors of HBAC and the Company.  The Merger  Agreement  may also be
terminated by the Board of Directors of the Company if the Corporate Merger does
not occur on or before  January 10, 1998, or if certain  conditions set forth in
the Merger  Agreement  are not met. See "THE MERGER  AGREEMENT --  Conditions to
Consummation; Termination."

Expenses; Termination Fees

         All expenses incurred by or on behalf of the parties in connection with
the Merger Agreement and the transactions contemplated thereby shall be borne by
the party incurring the same.

         The Company  shall be entitled to pursue its remedies at law or receive
reimbursement of its out-of-pocket  expenses from HBAC for up to $150,000 if the
Company  terminates the Merger Agreement as the result of a breach by HBAC. HBAC
shall be entitled to a fee of $500,000 following the

                                        5

<PAGE>



occurrence of an  Acquisition  Event (as defined in the Merger  Agreement).  See
"THE MERGER AGREEMENT -- Expenses; Termination Fees."

                 SELECTED CONSOLIDATED FINANCIAL AND OTHER DATA

         The following  selected  consolidated  financial and other data for the
last  five  fiscal  years are  derived  in part  from the  audited  consolidated
financial  statements  of the Company and, for the periods  prior to the Savings
Bank's conversion in July 1994, the Savings Bank. The consolidated financial and
other data for the three-month period ended March 31, 1996 and 1997, are derived
from unaudited  consolidated  financial statements.  The unaudited  consolidated
financial  statements  include all  adjustments,  consisting of normal recurring
accruals,  which the Company considers  necessary for a fair presentation of the
financial  position and the results of  operations of these  periods.  Operating
results for the three- months ended March 31, 1996 and 1997, are not necessarily
indicative of the results that may be expected for the entire fiscal year ending
December 31, 1997.  The data for the three months ended March 31, 1996 and 1997,
are annualized where applicable. The data should be read in conjunction with the
audited  consolidated  financial  statements,  related notes and other financial
information  incorporated by reference  herein.  See  "INCORPORATION  OF CERTAIN
DOCUMENTS BY REFERENCE."

Selected Five-Year Financial and Other Data
(dollars in thousands, except per share data)
<TABLE>
<CAPTION>
                                             Three Months Ended March 31,                       Year Ended December 31,
                                             ----------------------------                       -----------------------
                                                  1997        1996        1996(1)      1995        1994(2)     1993       1992
                                                  ----        ----        ----         ----        ----        ----       ----
SELECTED FINANCIAL CONDITION DATA
<S>                                               <C>       <C>          <C>        <C>           <C>        <C>        <C>    
Total Assets                                       $44,623   $44,003      $45,964    $45,213       $42,372    $37,883    $36,680
Loans receivable, net                               20,403    17,603       16,484     15,966        13,792     12,086     10,917
Investment Securities (3)                            4,961     5,024        6,995      9,014        11,412      1,061      5,545
Collateralized mortgage obligations and other
mortgage-backed securities (3)                      16,289    17,651       16,484     17,954        14,546     17,189     12,489
Deposit accounts                                    32,975    32,421       32,246     33,427        32,191     32,790     31,727
Shareholders' equity                                11,214    11,208       11,282     11,268         9,843      4,868      4,653
SELECTED OPERATIONS DATA
Interest income                                        789       773        3,097      3,019         2,417      2,245      2,355
Interest expense                                       362       332        1,382      1,312         1,067      1,136      1,413
- ------------------------------------------------------------------------------------------------------------------------------------
Net interest income                                    427       441        1,715      1,707         1,350      1,109        942
Provision for loan losses                                2        15           52         81            30         15          3
- ------------------------------------------------------------------------------------------------------------------------------------
Net interest income after provision                    425       426        1,663      1,626         1,320      1,094        939
  for loan losses
Non-interest income                                     17        15           61         60            50         51         39
Gain on sale of securities                              --        --           26         35            --         --         --
Non-interest expense                                   295       300        1,306      1,101           961        819        759
- ------------------------------------------------------------------------------------------------------------------------------------
Income before income taxes                             147       141          444        620           409        326        219
Income tax expense                                      54        55          168        224           144        111         79
- ------------------------------------------------------------------------------------------------------------------------------------
Net income                                              93        86          276        396           265        215        140
- ------------------------------------------------------------------------------------------------------------------------------------
Earnings per share (4)                               $0.16     $0.15        $ .47     $  .69       $   .29        N/A        N/A
====================================================================================================================================
SELECTED OPERATING RATIOS
Return on average assets                              0.82%     0.78%        0.62%      0.90%         0.65%      0.57%      0.39%
Return on average equity                              3.31%     3.08%        2.47%      3.72%         3.57%      4.52%      3.07%
Average equity to average assets                     24.68%    25.23%       24.94%     24.27%        18.27%     12.70%     12.78%
Net interest rate spread                              2.79%     3.00%        2.88%      3.03%         2.84%      2.68%      2.24%
Non-performing assets to total assets                 0.21%     0.17%        0.12%      0.12%         0.10%      0.36%      0.34%
</TABLE>


                                        6

<PAGE>
Selected Five-Year Financial and Other Data
(dollars in thousands, except per share data)
<TABLE>
<CAPTION>
                                             Three Months Ended March 31,                       Year Ended December 31,
                                             ----------------------------                       -----------------------
                                                  1997        1996        1996(1)      1995        1994(2)     1993       1992
                                                  ----        ----        ----         ----        ----        ----       ----

<S>                                               <C>       <C>          <C>        <C>          <C>            <C>        <C>    
Dividend payout ratio                             137.50%   133.33%      70.21%     34.78%         0.00%           N/A        N/A
Number of:
  Real estate loans outstanding                      446       441         445        442           439           458        476
  Deposit accounts                                 4,382     4,432       4,370      4,479         4,355         4,494      4,426
  Full service offices                                 2         2           2          2             2             2          2
</TABLE>

- ------------------
(1)      During the third  quarter of 1996,  the FDIC issued a one-time  special
         assessment  on  all  SAIF  insured  institutions.  This  assessment  of
         $212,000 reduce income before taxes by $212,000. If this assessment had
         not been made,  net income  would have been  $407,000  and earnings per
         share would have been $0.69.
(2)      On July 7, 1994, the Corporation issued 595,125 shares of common stock.
         Net proceeds from the stock issuance totalled $5,599,272.
(3)      On January 1, 1994, the  Corporation  adopted the Financial  Accounting
         Standards Board's ("FASB") Statement of Accounting Standards Number 115
         ("SFAS" 115). As a result of adopting  SFAS 115, the  securities  which
         are classified as "available-for-sale" are reported at fair value.
(4)      Earnings per share are based on the weighted  average  number of common
         and common equivalent shares outstanding.  For 1994, earnings per share
         was based on net income  subsequent  to the  Corporation's  issuance of
         common stock on July 7, 1994.

PRICE RANGE OF COMPANY COMMON STOCK; DIVIDENDS

         The shares of Company  Common Stock are traded in the  over-the-counter
market,  including  the OTC Bulletin  Board under the symbol  "BCKB".  The table
below  sets  forth the high and low bid  quotations  for the  shares of  Company
Common  Stock  reported  during  the  periods  indicated  based  on  information
published  by The  National  Quotation  Bureau,  Inc.  The Company  Common Stock
commenced trading in July 1994.


                                                  HIGH                   LOW

Jan. 1, 1995 - March 31, 1995                   13 5/8                 11

April 1, 1995 - June 30, 1995                   14 1/2                 12 1/2

July 1, 1995 - Sept. 30, 1995                   14 1/2                 12 1/2

Oct. 1, 1995 - Dec. 31, 1995                    16                     13 5/8

Jan. 1, 1996 - March 31, 1996                   16 1/2                 16

April 1, 1996 - June 30, 1996                   16 1/2                 16 1/2

July 1, 1996 - Sept. 30, 1996                   17                     16 1/2

Oct. 1, 1996 - Dec. 31, 1996                    16 1/2                 16 1/2

Jan. 1, 1997 - March 31, 1997                   18                     16 1/2




                                        7

<PAGE>



         On May 16, 1997, the last business day prior to public  announcement of
the execution of the letter of intent concerning the Merger Agreement,  the high
and low bid  quotations  per share were $18.75 and $18.50.  On __________  ____,
199__,  the most recent date hereto,  the high and low bid  quotations per share
were $__________ and $__________.  These quotations reflect inter-dealer prices,
without retail mark-up,  mark-down, or commission,  and may not represent actual
transactions.

         On January 14, 1997,  the Board of Directors of the Company  declared a
$0.14 per share regular  semi-annual cash dividend and a $0.08 per share special
cash dividend paid on February 18, 1997 to  Stockholders of record as of January
31, 1997. During the year ended December 31, 1996, the Company paid regular cash
dividends  totalling $0.26 per common share and a special cash dividend of $0.07
per share.  During the year ended  December 31,  1995,  the Company paid regular
cash dividends totalling $0.24 per common share.

                               THE SPECIAL MEETING

General

         This  Proxy  Statement  is  being  furnished  by  the  Company  to  its
stockholders  in  connection  with the  solicitation  of proxies by the Board of
Directors of the Company for use at the Special  Meeting to be held on ________,
1997, and any adjournment or adjournments  thereof,  to consider and vote upon a
proposal to approve the Merger  Agreement and a proposal for  adjournment in the
event there are insufficient votes to approve the Merger Agreement and any other
business as may properly come before the Special Meeting.

         After having been  submitted,  the enclosed proxy may be revoked by the
person giving it, at any time before it is exercised, by: (i) submitting written
notice  of  revocation  of such  proxy to the  Secretary  of the  Company;  (ii)
submitting  a proxy having a later date;  or (iii) such person  appearing at the
Special Meeting and revoking the proxy. All shares  represented by valid proxies
will be exercised in the manner specified thereon.  If no specification is made,
such shares will be voted in favor of  approval of the Merger  Agreement  and in
favor of adjournment for further solicitation.

         Directors,  officers and  employees of the Company may solicit  Proxies
from Company stockholders, either personally or by telephone, telegraph or other
form of communication.  Such persons will receive no additional compensation for
such  services.  The Company has  retained  __________  to assist in  soliciting
proxies and to send proxy  materials to brokerage  houses and other  custodians,
nominees and  fiduciaries  for  transmittal  to their  principals,  at a cost of
$__________,  plus  out-of-pocket  expenses.  All expenses  associated  with the
solicitation of proxies will be paid by the Company.

         THE BOARD OF DIRECTORS OF THE COMPANY HAS UNANIMOUSLY APPROVED
THE MERGER AGREEMENT, BELIEVES IT IS IN THE BEST INTERESTS OF THE COMPANY
AND ITS STOCKHOLDERS AND UNANIMOUSLY RECOMMENDS ITS APPROVAL BY THE
COMPANY STOCKHOLDERS.  SEE "THE MERGERS -- BACKGROUND AND REASONS."

Record Date; Vote Required

         The Board of Directors of the Company has fixed  __________ ____, 1997,
as the Record  Date for  determining  stockholders  entitled to notice of and to
vote at the Special Meeting, and accordingly, only holders of the Company Common
Stock of record at the close of business on that day will be entitled

                                        8

<PAGE>



to notice of and to vote at the  Special  Meeting.  The  number of shares of the
Company Common Stock outstanding on the Record Date was __________, each of such
shares being entitled to one vote.

         As to the approval of the Merger  Agreement by checking the appropriate
box, a stockholder  may: (i) vote "FOR"  approval of the Merger  Agreement  (ii)
vote "AGAINST" the Agreement,  or (iii)  "ABSTAIN." The Merger Agreement must be
approved by a vote of a majority of the shares of the Common  Stock  entitled to
vote, without regard to (a) Broker Non-votes, or (b) proxies marked "ABSTAIN" as
to that matter.

         As to the  approval of the  proposal to adjourn the Special  Meeting in
the event that there is an insufficient number of shares present in person or by
proxy to approve the Merger  Agreement;  a  stockholder  may: (i) vote "FOR" the
adjournment;   (ii)  vote  "AGAINST";   or  (iii)  "ABSTAIN."  Approval  of  the
adjournment  requires the  affirmative  vote of the holders of a majority of the
Common  Stock  present  in person or by proxy at the  Special  Meeting,  without
regard to (a) Broker  Non-votes,  or (b)  proxies  marked  "ABSTAIN"  as to that
matter.

         The directors and executive  officers of the Company (including certain
of their related interests)  beneficially  owned, as of the Record Date, and are
entitled to vote at the Special  Meeting  106,066  shares of the Company  Common
Stock,  which represents 17.6% of the outstanding shares of Company Common Stock
entitled  to be voted at the Special  Meeting.  Accordingly,  assuming  that the
directors and executive officers of the Company vote their shares of the Company
Common  Stock in favor of  approval  of the Merger  Agreement,  approval  of the
Merger  Agreement  will  require  the  affirmative  vote  of the  holders  of an
additional 32.4% of the outstanding  shares of the Company Common Stock entitled
to be voted at the  Special  Meeting  in order for the  Merger  Agreement  to be
approved  at the  Special  Meeting.  It  should  be noted  that the ESOP and the
Company's  restricted  stock  plans hold 3.9% and 0.5% of the  Company's  Common
Stock, respectively.

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

                            PROPOSAL I - THE MERGERS

         THE FOLLOWING INFORMATION RELATING TO THE MERGERS IS NOT INTENDED TO BE
A  COMPLETE  DESCRIPTION  OF ALL  INFORMATION  RELATING  TO THE  MERGERS  AND IS
QUALIFIED IN ITS ENTIRETY BY REFERENCE TO MORE  DETAILED  INFORMATION  CONTAINED
ELSEWHERE IN THIS PROXY  STATEMENT,  INCLUDING  THE ANNEXES  HERETO,  AND IN THE
DOCUMENTS  INCORPORATED  HEREIN BY REFERENCE.  A COPY OF THE MERGER AGREEMENT IS
ATTACHED AS ANNEX A TO THIS PROXY  STATEMENT AND REFERENCE IS MADE THERETO FOR A
COMPLETE  DESCRIPTION OF THE TERMS OF THE MERGERS.  STOCKHOLDERS  OF THE COMPANY
ARE URGED TO READ THE MERGER AGREEMENT CAREFULLY.


                                        9

<PAGE>



General

         Under the terms of the Merger  Agreement,  the  Company  and HBAC would
merge with and into HBAC (the  "Corporate  Merger")  and the Savings  Bank would
concurrently  or  subsequently  merge with and into Raleigh (the "Bank Merger").
Upon consummation of the Corporate Merger, each outstanding share of the Company
Common  Stock  (except  certain  shares  held by the  Company and shares held by
stockholders who have properly exercised  dissenter's rights) would be converted
automatically and without any action on the part of the holder thereof, into the
right to receive a cash  payment of $25.64  from HBAC  (each  outstanding  stock
option would also be converted into a right to receive a cash payment of $25.64,
less the option exercise price).

         In  addition  to this Cash  Consideration  of $25.64,  in the event the
Corporate  Merger occurs on or after October 1, 1997, an additional cash payment
of $0.02 per  share  will be  provided  by HBAC for each  month,  or part of one
month, that the Corporate Merger is not effective, unless the delay in requested
by the Company, in which case no additional cash payment will occur.

         The  Corporate  Merger  and the  Bank  Merger  are  expected  to  occur
contemporaneously,  although HBAC may waive the requirement that the Bank Merger
occur  contemporaneously with the Corporate Merger. A waiver of this requirement
will not affect the amount or timing of the payment of the Cash Consideration.

Background and Reasons

         Background.  In  recognition  of the trend  towards  consolidation  and
increasing competition in the financial services industry,  among other reasons,
the  Board of  Directors  of the  Company  (the  "Board")  determined  to hire a
financial  advisor in January 1997.  Baxter Fentriss was hired by the Company to
evaluate strategic  alternatives  available to the Company,  including remaining
independent and acquisitions of or by the Company, and to provide guidance as to
possible  courses of action.  While  considering  the  alternative  of remaining
independent  and  not  deciding  to put  the  Company  up for  sale,  the  Board
instructed management,  with the assistance of Baxter Fentriss, to determine the
level of interest that might exist on the part of other  potential  acquirors of
the Company.

         Baxter  Fentriss  contacted  a number  of  financial  institutions  and
holding  companies,  from inside and outside the Company's  region,  that it and
management  believed  would have a strategic  interest in the Company as well as
have  the  financial  resources  necessary  to  successfully   complete  such  a
transaction.  After execution of confidentiality agreements,  interested parties
were provided with copies of a confidential  offering  memorandum which had been
prepared  by  the  Company  and  Baxter  Fentriss.   Baxter  Fentriss  contacted
approximately  30  companies,  including  Horizon.  Copies  of the  confidential
offering  memorandum  were provided to the 16 companies which were interested in
receiving  information.   In  April  1997,  four  of  these  companies  provided
preliminary  indications  of interest in acquiring the Company.  Two of the four
interested   parties  submitted   preliminary   indications  of  interest  which
contemplated a merger for stock. After discussing the preliminary indications of
interest  with  Baxter  Fentriss,  management  determined  that the  preliminary
indication of interest from Horizon  merited further  discussion  because of the
level of consideration  indicated and other factors. The preliminary  indication
of interest was subject to completion of satisfactory  preliminary due diligence
and additional data concerning the Company and the Savings Bank was subsequently
provided to Horizon.


                                       10

<PAGE>



         The  Board and  Baxter  Fentriss  met on May 1,  1997,  to  assess  and
consider,  among  other  things,  the terms and  conditions  of the  preliminary
indications of interest as well as other strategic options,  including remaining
independent.  At this  meeting,  Baxter  Fentriss  made a detailed  presentation
relating  to  the   preliminary   indications  of  interest  and  the  financial
institutions  and holding  companies  which  submitted  them, as well as updated
background  information  relating to the value of the Company and recent  merger
and acquisition pricing.

         The Board met on May 16, 1997 to further assess and consider  strategic
options, including the indication of interest from Horizon. At this meeting, the
Board  authorized  Mr.  Sellards to continue  discussions  with  Horizon and, if
appropriate,  to execute a non-binding  letter of intent of merger with Horizon.
Following that meeting,  discussions  between the Company and Horizon  continued
and resulted in the execution of a  non-binding  letter of intent of merger with
Horizon  on May 19,  1997.  The letter of intent  required  the  execution  of a
definitive merger agreement no later than May 30, 1997.  Following  execution of
the letter of intent,  Horizon and the Company continued  discussion  concerning
the proposed terms of the Merger Agreement.

         On May  29,  1997,  the  Board  met  again  to  consider  the  proposed
definitive  merger  agreement with Horizon.  By this date, the Merger  Agreement
provided for the use of HBAC to  facilitate  the  transaction.  At that meeting,
Baxter Fentriss gave the Board its opinion that the consideration to be received
by the  stockholders of the Company from HBAC was fair from a financial point of
view.  After  extensive  discussion,  the  Board  voted to  approve  the  Merger
Agreement.

         Company Reasons for the Mergers.  The Company believes that the Mergers
are fair to, and in the best  interests  of the  Company  and its  stockholders.
Accordingly,  the Board has unanimously adopted the Merger Agreement.  The Board
therefore unanimously  recommends that the Company's stockholders vote "For" the
approval of the Merger Agreement.

         In reaching its determination  that the Mergers are fair to, and in the
best interest of the Company and its stockholders, the Board considered a number
of factors both from a short-term and long-term perspective,  including, without
limitation, the following:

         (i)  the Board's familiarity with and review of the Company's business,
         operations, financial condition, earnings and prospects;

         (ii)   the current and prospective economic environment and competitive
         and   regulatory  constraints   facing   financial   institutions   and
         particularly the Company;

         (iii)   the opportunities  for  growth  and  leveraging  the  Company's
         capital;

         (iv)     the ability to generate an acceptable return on equity without
         taking undue risk;

         (v) the  Board's  review,  based  in part on  presentations  by  Baxter
         Fentriss and the due diligence reviews by the Company's management,  as
         well as its financial and legal  advisors of the business,  operations,
         financial  condition,  earnings and  prospects of parties who submitted
         indications of interest;


                                       11

<PAGE>



         (vi) the advice of Baxter  Fentriss that a business  combination  with,
         and the  acquisition  proposal  by,  HBAC  was  fair  to the  Company's
         stockholders from a financial point of view;

         (vii) the Board's  review of the  alternative  of  continuing to remain
         independent. In this regard, the Board considered, based in part on the
         analyses  of  Baxter  Fentriss,  the  range of  possible  values to the
         Company's  stockholders  that  could  potentially  be  obtained  as  an
         independent  entity given possible levels of future  earnings.  In this
         connection,   the  Board  was  aware  of  certain  risks  of  remaining
         independent,  including,  among other things, the increased competition
         in  the  Company's  markets,   and  the  costs  and  operational  risks
         associated  with the  facilities  upgrades  which would be necessary in
         order for the Company to maintain its competitiveness;

         (viii)  the  Board's  evaluation  of the risks to  consummation  of the
         Mergers,  including,  among others, the risks associated with obtaining
         all  necessary  regulatory  approvals  without  the  imposition  of any
         condition  which  differs  from  conditions   customarily   imposed  in
         approving acquisitions of the type contemplated by the Merger Agreement
         and  compliance  with  which  would  materially  adversely  affect  the
         reasonably anticipated benefits of the transactions to HBAC; and

         (ix)     the terms and conditions of the Merger Agreement and the other
         documents executed in connection with the Mergers.

         In view of the variety of factors  considered  in  connection  with its
evaluation  of the Mergers,  the Board did not find it  practicable  to, and did
not,  quantify or otherwise  attempt to assign relative  weights to the specific
factors considered in reaching its determination.

         THE BOARD  UNANIMOUSLY  RECOMMENDS THAT THE COMPANY  STOCKHOLDERS  VOTE
"FOR" APPROVAL OF THE MERGER AGREEMENT.

Opinion of Financial Advisor

         Baxter Fentriss has acted as financial advisor to Beckley Bancorp, Inc.
and Beckley  Federal  Savings Bank,  (collectively  referred to as "Beckley") in
connection  with the merger.  Baxter  Fentriss  assisted  Beckley in identifying
prospective acquirors. On May 30, 1997, Baxter Fentriss delivered to Beckley its
opinion as of such date,  and on the basis of matters  referred  to herein,  the
offer is fair,  from a financial point of view, to the holders of Beckley Common
Stock. In rendering its opinion,  Baxter Fentriss  consulted with the management
of  Beckley  and   Horizon,   reviewed   the  Merger   Agreement,   and  certain
publicly-available  information on the parties;  and reviewed certain additional
materials made available by the management of the respective banks.

         In addition  Baxter  Fentriss  discussed with the management of Beckley
and Horizon their respective businesses and outlook. No limitations were imposed
by  Beckley's  Board of  Directors  upon  Baxter  Fentriss  with  respect to the
investigation  made or procedures  followed by it in rendering its opinion.  The
full text of Baxter Fentriss'  written opinion is attached as Appendix B to this
Proxy  Statement-Prospectus  and should be read in its entirety  with respect to
the   procedures   followed,   assumptions   made,   matters   considered,   and
qualifications  and  limitations on the review  undertaken by Baxter Fentriss in
connection therewith.

         Baxter  Fentriss'  opinion is directed to Beckley's  Board of Directors
only, and is directed only to the fairness,  from a financial  point of view, of
the consideration received. It does not address

                                       12

<PAGE>



Beckley's  underlying  business decision to effect the proposed merger, nor does
it  constitute  a  recommendation  to any  Beckley  shareholder  as to how  such
shareholder  should vote with respect to the merger at the Special Meeting or as
to any other matter.

         Baxter   Fentriss'   opinion  was  one  of  many  factors   taken  into
consideration  by Beckley's  Board of Directors in making its  determination  to
approve the Merger  Agreement,  and the receipt of Baxter Fentriss' opinion is a
condition  precedent to Beckley  consummating the merger.  The opinion of Baxter
Fentriss does not address the relative  merits of the Mergers as compared to any
alternative  business  strategies  that might exist for Beckley or the effect of
any other business combination in which Beckley might engage.

         Baxter  Fentriss,  as  part  of its  investment  banking  business,  is
continually  engaged  in the  valuation  of  financial  institutions  and  their
securities  in  connection  with mergers and  acquisitions  and  valuations  for
estate, corporate and other purposes. Baxter Fentriss is a nationally recognized
advisor to firms in the financial services industry on mergers and acquisitions.
Beckley  selected  Baxter  Fentriss  as its  financial  advisor  because  Baxter
Fentriss is an investment banking firm focusing on bank and thrift transactions,
and because of the firm's  extensive  experience  and expertise in  transactions
similar  to the  merger.  Baxter  Fentriss  is not  affiliated  with  Horizon or
Beckley.

         In  connection  with  rendering  its  opinion  to  Beckley's  Board  of
Directors,  Baxter  Fentriss  performed  a variety  of  financial  analyses.  In
conducting its analyses and arriving at its opinion as expressed herein,  Baxter
Fentriss  considered  such financial and other factors as it deemed  appropriate
under  the  circumstances  including,  among  others,  the  following:  (i)  the
historical and current financial  condition and results of operations of Horizon
and Beckley including interest income,  interest expense,  interest sensitivity,
noninterest income, noninterest expense, earnings, book value, returns on assets
and equity,  capitalization,  the amount and type of non-performing  assets, the
impact of holding certain  non-earning real estate assets,  the reserve for loan
losses and possible tax consequences  resulting from the  transaction;  (ii) the
business prospects of Horizon and Beckley,  (iii) the economies of Horizon's and
Beckley's  respective  market areas;  (iv) the historical and current market for
Beckley  Common  Stock,  and,  (v) the nature and terms of certain  other merger
transactions  that it believed to be relevant.  Baxter  Fentriss also considered
its assessment of general economic,  market, financial and regulatory conditions
and trends, as well as its knowledge of the financial institutions industry, its
experience in connection with similar transactions,  its knowledge of securities
valuation generally, and its knowledge of merger transactions in West Virginia.

         In connection with rendering its opinion,  Baxter Fentriss reviewed (i)
the Merger  Agreement,  (ii)  drafts of this Proxy  Statement,  (iii) the Annual
Reports to shareholders,  including the audited financial  statements of Beckley
for the year ended December 31, 1994, 1995, and 1996; (iv) the Annual Reports to
shareholders, including the audited financial statements of Horizon for the year
ended  December 31, 1994,  1995, and 1996, (v) the annual reports on Form 10-KSB
and 10-K for Beckley and Horizon,  respectively, for the year ended December 31,
1996,  (vi) unaudited,  condensed  balance sheets and statements of income as of
March 31, 1997,  (vii) certain  additional  financial and operating  information
with respect to the business, operations and prospects of Horizon and Beckley as
it deemed appropriate. Baxter Fentriss also (a) held discussions with members of
the senior  management  of Horizon  and Beckley  regarding  the  historical  and
current business  operation,  financial  condition and future prospects of their
respective  companies,  (b) reviewed the  historical  market  prices and trading
activity for the common stock of Beckley; (c) compared the results of operations
of Beckley and Horizon with those of certain banking

                                       13

<PAGE>



companies  that it deemed to be relevant,  (d) analyzed the pro-forma  financial
impact of the merger on Horizon, and (e) analyzed the pro forma financial impact
of the merger on Beckley.

         The preparation of a fairness opinion  involves various  determinations
as to the most  appropriate and relevant  methods of financial  analysis and the
application of those methods to the  particular  circumstances  and,  therefore,
such an opinion  is not  readily  susceptible  to  partial  analysis  or summary
description.  Moreover,  the evaluation of fairness,  from a financial  point of
view, of the cash payment to holders of Beckley  Common Stock was to some extent
a subjective one based on the experience and judgment of Baxter Fentriss and not
merely the result of  mathematical  analysis  of  financial  data.  Accordingly,
notwithstanding  the separate factors summarized below, Baxter Fentriss believes
that its analyses must be considered as a whole and that  selecting  portions of
its  analyses  and of the factors  considered  by it,  without  considering  all
analyses and factors,  could create an incomplete view of the evaluation process
underlying its opinion.  The ranges of evaluation  resulting from any particular
analysis  described below should not be taken to be Baxter Fentriss' view of the
actual value of Beckley or Horizon.

         In performing its analyses,  Baxter Fentriss made numerous  assumptions
with respect to industry performance, business and economic conditions and other
matters,  many of which are beyond  the  control  of  Beckley  or  Horizon.  The
analyses  performed by Baxter Fentriss are not necessarily  indicative of actual
values or future results, which may be significantly more or less favorable than
suggested by such  analyses.  Additionally,  analyses  relating to the values of
businesses  do not  purport to be  appraisals  or to reflect the prices at which
businesses  actually may be sold.  In rendering  its  opinion,  Baxter  Fentriss
assumed that, in the course of obtaining the necessary  regulatory approvals for
the merger,  no  conditions  will be imposed  that will have a material  adverse
effect on the  contemplated  benefits of the merger,  on a pro-forma  basis,  to
Beckley.

         The  following  is a summary of selected  analyses  performed by Baxter
Fentriss in connection with its opinion.

         1. Stock  Price  History.  Baxter  Fentriss  studied the history of the
trading prices and volume for Beckley Common Stock and compared that to publicly
traded banks and thrifts in West  Virginia and to the price  offered by Horizon.
As of December 31, 1996,  Beckley's book value was $18.76.  There is a very thin
trading  market for Beckley Common Stock.  The stock has traded  recently in the
$11.00 to $18.75 range. A price of $25.64 represents a substantial  premium over
this range.

         2. Comparative Analysis. Baxter Fentriss compared the price to earnings
multiple,  price to book multiple,  and price to assets  multiple of the Horizon
offer  with  other  comparable  merger   transactions  in  West  Virginia.   The
comparative  multiples  included  both bank and thrift  sales  during the last 3
years.

         3. Pro-Forma Impact. Baxter Fentriss considered the pro-forma impact of
the transaction and concluded the transaction  should have a positive  long-term
impact  on  Horizon  shareholders  and  would  likely  be  approved  by  banking
regulators.

         4.  Discounted  Cash  Flow  Analysis.   Baxter  Fentriss   performed  a
discounted  cash flow  analysis to determine  hypothetical  present  values of a
share of  Beckley's  common  stock  as a 5 and 10 year  investment.  Under  this
analysis, Baxter Fentriss considered various scenarios for the performance

                                       14

<PAGE>



of  Beckley's  stock using (i) a range from 6% to 12% in the growth of Beckley's
earnings and dividends and (ii) a range from 10 time to 18 times earnings as the
terminal value for Beckley's  stock. A discount rate of 12% was applied to these
alternative growth and value scenarios.  These ranges of discount rates,  growth
alternatives and terminal values were chosen based upon what Baxter Fentriss, in
its judgment,  considered  to be  appropriate  taking into account,  among other
things, Beckley's past and current performance,  the general level of inflation,
rates of return  for fixed  income  and  equity  securities  in the  marketplace
generally and for companies with similar risk profiles.  In all of the scenarios
considered,  the  present  value  of a  share  of  Beckley's  common  stock  was
calculated  at less than  that of the  Horizon  offer.  Thus,  Baxter  Fentriss'
discounted cash flow analysis indicated that Beckley  shareholders would be in a
better financial  position by receiving the Consideration  offered in the merger
transaction rather than continuing to hold Beckley's Common Stock.

         Using  publicly  available  information  on Horizon  and  applying  the
capital  guidelines of banking  regulators,  Baxter Fentriss' analysis indicated
that the merger would not seriously dilute the capital and earnings  capacity of
Horizon and would,  therefore,  likely not be opposed by the banking  regulatory
agencies from a capital perspective. Furthermore, Baxter Fentriss considered the
likely market overlap and the Federal  Reserve  guidelines with regard to market
concentration and did not believe there to be a significant issue with regard to
possible antitrust concerns.

         Baxter Fentriss has relied, without any independent verification,  upon
the accuracy and completeness of all financial and other  information  reviewed.
Baxter  Fentriss has assumed that all estimates,  including those as to possible
economies of scale,  were reasonably  prepared by management,  and reflect their
best current judgments. Baxter Fentriss did not make an independent appraisal of
the  assets  or  liabilities  of either  Beckley  or  Horizon,  and has not been
furnished such an appraisal.

         No company or transaction used as a comparison in the above analysis is
identical to Beckley,  Horizon, or the merger.  Accordingly,  an analysis of the
results  of  the  foregoing  necessarily  involves  complex  considerations  and
judgments concerning  differences in financial and operating  characteristics of
the companies and other factors that could affect the public  trading  values of
the companies used for comparison in the above analysis.

         Baxter  Fentriss has been, or will be, paid (i) a merger fee,  based on
successful  completion  of the  proposed  merger,  equal  to 1.0%  of  aggregate
consideration received by Beckley or shareholders of Beckley and (ii) reasonable
out-of-pocket expenses for its services.  Beckley has agreed to indemnify Baxter
Fentriss  against  certain  liabilities,  including  certain  liabilities  under
federal securities laws.

Certain Federal Income Tax Consequences

         The   following  is  a  discussion  of  certain   federal   income  tax
consequences  of the Corporate  Merger.  The  discussion is included for general
information  purposes only and may not apply to special situations,  such as the
Company's stockholders, if any, who received their Company Common Stock upon the
exercise  of  employee  stock  options or  otherwise  as  compensation,  and the
Company's  stockholders  that  are  insurance  companies,   securities  dealers,
financial institutions or foreign persons.

         The receipt of cash by a  stockholder  of the  Company in exchange  for
shares of the  Company  Common  Stock  pursuant  to the  Merger  Agreement  will
constitute a taxable  transaction  to such  stockholder  for federal  income tax
purposes.  In  general,  a  stockholder  will  recognize  gain or loss  upon the
surrender

                                       15

<PAGE>



of the  stockholder's  Company  Common  Stock equal to the  difference,  if any,
between  (i) the sum of the cash  payment of $25.64  (plus any  additional  cash
compensation)  per share  received  in  exchange  for the shares of the  Company
Common Stock, and (ii) the stockholder's tax basis in such Company Common Stock.
Any gain or loss will be treated as capital  gain or loss if the Company  Common
Stock exchanged was held as a capital asset in the hands of the stockholder.

         The cash  payments due to the holders of the Company  Common Stock upon
the exchange thereof pursuant to the Merger Agreement (other than certain exempt
entities and  persons)  will be subject to a 31% backup  withholding  tax by the
exchange agent under federal income tax law unless certain requirements are met.
Generally, the exchange agent will be required to deduct and withhold the tax if
(i) the stockholder fails to furnish a taxpayer identification number ("TIN") to
the exchange agent or fails to certify under penalty of perjury that such TIN is
correct,  (ii) the Internal  Revenue Service ("IRS") notifies the exchange agent
that the TIN furnished by the  stockholder is incorrect,  (iii) the IRS notifies
the exchange agent that the stockholder has failed to report interest, dividends
or original  issue discount in the past, or (iv) there has been a failure by the
stockholder  to certify  under penalty of perjury that such  stockholder  is not
subject to the 31% backup  withholding tax. Any amounts withheld by the exchange
agent in  collection of the 31% backup  withholding  tax will reduce the federal
income tax liability of the  stockholders  from whom such tax was withheld.  The
TIN of an individual stockholder is that stockholder's Social Security number.

         No ruling has been or will be  requested  from the IRS as to any of the
tax effects of any of the  transactions  discussed  in this Proxy  Statement  to
stockholders  of the  Company,  and no opinion  of  counsel  has been or will be
rendered to the Company with respect to any of the tax effects of the  Corporate
Merger to the Company's stockholders.  There is no assurance that applicable tax
laws will not change prior to the Effective Date.

         Because  certain  tax  consequences  of the  Corporate  Merger may vary
depending  upon the  particular  circumstances  of each  stockholder  and  other
factors,  each  stockholder of the Company is urged to consult such holder's own
tax advisor to determine the particular tax  consequences  to such holder of the
Corporate Merger (including the application and effect of state and local income
and other tax laws).

                              THE MERGER AGREEMENT

         THE  FOLLOWING IS A BRIEF  SUMMARY OF CERTAIN  PROVISIONS OF THE MERGER
AGREEMENT.  THIS  SUMMARY IS  QUALIFIED IN ITS ENTIRETY BY REFERENCE TO THE FULL
TEXT OF THE  MERGER  AGREEMENT  WHICH  IS  ATTACHED  AS  ANNEX  A TO THIS  PROXY
STATEMENT.

The Mergers

         Under the terms of the  Merger  Agreement,  HBAC  would  merge with the
Company and the Savings Bank would merge with Raleigh.  Upon consummation of the
Corporate  Merger,  each  outstanding  share of the Company Common Stock (except
certain  shares  held by the  Company  as  treasury  stock  and  shares  held by
stockholders who have properly exercised dissenter's rights) would be converted,
by virtue of the Corporate  Merger,  automatically and without any action on the
part of the holder  thereof,  into the right to receive a cash payment of $25.64
from HBAC. In addition to this Cash  Consideration  of $25.64,  in the event the
Corporate Merger occurs on or after October 1, 1997, an additional cash

                                       16

<PAGE>



payment of $0.02 per share will be provided  by HBAC for each month,  or part of
one  month,  that the  Corporate  Merger is not  effective,  unless the delay in
requested by the Company, in which case no additional cash payment will occur.

         The  foregoing  would not have any  effect on the  consideration  to be
received by the Company stockholders or on the tax consequences of the Corporate
Merger to the Company Stockholders.

Effective Date

         Subject to the  conditions of the  obligations of the parties to effect
the Mergers,  the Corporate Merger will become effective (the "Effective  Date")
at the time  specified in the  Certificate  of Merger for the Corporate  Merger,
which shall be executed at the completion of the closing of the Corporate Merger
and in no event be more than 10 days  following the  completion of the Corporate
Merger.  Subject to the foregoing,  it is currently anticipated that the Mergers
will be  consummated  during the fourth quarter of 1997. See "-- Exchange of the
Company  Common  Stock   Certificates"   and  "--  Conditions  to  Consummation;
Termination."

Exchange of the Company Common Stock Certificates

         As promptly as practicable  after the Effective Date, HBAC will send or
cause to be sent to each record holder of the Company  Common Stock  immediately
prior to the Effective Date,  transmittal materials for use in exchanging all of
such holder's  certificates  representing  shares of Company  Common Stock for a
check representing the amount of cash to which such holder is entitled,  without
any interest  thereon.  The transmittal  materials will contain  information and
instructions with respect to the surrender and exchange of such certificates.

         THE COMPANY'S  STOCKHOLDERS SHOULD NOT SEND IN THEIR CERTIFICATES UNTIL
THEY RECEIVE THE LETTER OF TRANSMITTAL FORM AND INSTRUCTIONS.

         The Cash Consideration into which such holder's shares are converted on
the  Effective  Date will be delivered  by or on behalf of HBAC,  to such holder
only upon  delivery to __________  (the  "Exchange  Agent") of the  certificates
formerly  representing  all of such shares  owned by such  holder (or  indemnity
satisfactory to HBAC and the Exchange  Agent, in their judgment,  if any of such
certificates  are lost,  stolen or destroyed).  No interest will be paid on such
Cash  Consideration  to which such holder shall be entitled to receive upon such
delivery.

         After the Effective  Date, the stock transfer books of the Company will
be closed and there will be no further  transfers on the  transfer  books of the
Company  of the  shares  of the  Company  Common  Stock  that  were  outstanding
immediately prior to the Effective Date.

Interests of Certain Persons

         Certain members of the Company's management and its Board may be deemed
to have  interests  in the Mergers in addition  to their  interests,  if any, as
stockholders of the Company. These interests are described in more detail below.


                                       17

<PAGE>



         Employment  Agreement.  President  Duane K.  Sellards has an employment
agreement with the Savings Bank that provides for certain  payments and benefits
in the event his  employment  with the Savings  Bank is  terminated  following a
change of control as defined in the employment  agreement.  The execution of the
terms of the Merger  Agreement would constitute a change of control for purposes
of this  agreement and the  employment of President  Sellards will be terminated
upon the consummation of the Mergers. At March 31, 1997, the estimated amount of
payments to  President  Sellards  would be  $283,000.  This  payment  will be in
addition to other benefits Mr. Sellards may receive, as discussed below.

         Advisory  Agreements.  As of the  Effective  Date of the  Mergers,  the
members of the board of directors  of the Savings Bank will serve as  non-voting
directors of Raleigh.  These directors will, among other things, be obligated to
use their best efforts to cause the  continuation of customer loans and deposits
with  Raleigh.  Each of these  directors  will be paid  $200 per month for a six
month period.

         Insurance  Coverage.  The Company currently has an insurance policy for
its directors and officers that covers these  individuals  in the event they are
subject to a lawsuit in connection  with their duties as officers and directors.
Pursuant to the Merger Agreement,  the Company may purchase  insurance  coverage
under  its  director  and  officer  liability  policy at such cost not to exceed
$40,000,  unless HBAC can obtain the same  coverage at less cost,  in which case
the Company  will  purchase  the coverage  obtained by HBAC.  This  insurance is
intended to provide  coverage  following the Mergers for actions of officers and
directors  taken  prior to the  Mergers.  This  insurance  coverage  reduces the
potential  exposure of officers and directors for actions taken by them prior to
the Merger.

         Employee Stock Ownership Plan. The Company  maintains an employee stock
ownership  plan,  (the  "ESOP"),  for the  exclusive  benefit  of  participating
employees.  On or before the  Closing  Date of the  Mergers,  the  Company  will
terminate  the ESOP and allocate and  distribute  the assets of the ESOP to plan
participants  and  beneficiaries.  At March 31,  1997,  the  estimated  benefits
payable to President Sellards was $68,800. Upon consummation of the Mergers, the
additional  estimated  payment  to be  made  by the  ESOP  to Mr.  Sellards,  in
connection with his interest as a participant in the ESOP, is $90,000,  assuming
the Cash Consideration is $25.64 per share.

         Stock Options.  Certain  officers and employees as well as directors of
the Company  and the Savings  Bank have been  granted  options  under two option
plans of the Company (the "Option Plans") to purchase, in the aggregate,  17,850
shares of Common  Stock for $15.625 per share and 41,539  shares of Common Stock
for $18.25 per share. As of the Effective Date of the Mergers,  the Option Plans
will  terminate,  and officers,  employees and  directors  holding  options will
receive the difference  between the exercise price and the Cash Consideration to
be paid in the Mergers (i.e.,  either $10.015 or $7.39 per share of Common Stock
under option,  assuming Cash Consideration totalling $25.64 per share)). Each of
the six directors,  including Mr. Sellards, will receive $74,100 in exchange for
their  options.  See "Proposal I -- Approval of the Plan --  Calculation  of the
Purchase Price."

         Restricted Stock. Each of the directors,  including the President, have
been awarded shares of restricted stock under a management stock bonus plan (the
"MSBP"). As of the Effective Date of the Mergers,  the MSBP will terminate,  all
unvested  restricted  stock awarded to directors of the Savings Bank will become
100% vested,  and directors who were awarded  restricted  stock will receive the
Cash Consideration per share of previously unvested  restricted stock.  Assuming
Cash  Consideration of $25.64 per share, each director,  including Mr. Sellards,
will receive $12,200 in exchange for their unvested restricted stock.

                                       18

<PAGE>




Employee Benefits

         The Mergers will not result in any payment to any person as a result of
any  employment  agreement,   including  without  limitation  any  severance  or
unemployment  compensation,  to any director,  officer,  employee or consultant,
other than Duane K. Sellards. In accordance with the Merger Agreement, HBAC will
use its best efforts to retain all other employees of the Savings Bank after the
completion of the Mergers. Any individual,  other than Mr. Sellards, employed by
the Savings Bank shall be entitled to severance  compensation equal to three (3)
months  salary if not  retained  by HBAC or Raleigh.  "Retained"  shall mean the
offer of continued  employment under  substantially  the same terms for at least
one (1) year following the Mergers.

         As soon as  administratively  practicable after the Effective Date, the
employees of the Company and the Savings  Bank  employed on the  Effective  Date
(the  "Employees")  will generally be entitled to participate in Raleigh's group
hospitalization,  medical,  life and disability  insurance  plans,  thrift plan,
severance plan or other plans, on substantially the same terms and conditions as
applicable   to  comparable   employees  of  Raleigh   (including  as  to  group
hospitalization  and  medical  plans,  their  dependents,   and  the  waiver  of
pre-existing  condition  prohibitions and without any uninsured waiting periods,
to the extent such  Employees and dependents  are  participating  in the Savings
Bank's group medical plan on such terms on the Effective Date), giving effect to
years of service  with the Savings Bank as if such service were with Raleigh for
purposes of eligibility and vesting.

Appraisal Rights

         Under the Delaware General Corporate Law (the "DGCL") applicable to the
Company, any stockholder who does not wish to accept the consideration  provided
for in the Merger  Agreement has the right to dissent from the Merger  Agreement
and  to  demand  appraisal  of,  and  to  be  paid  the  fair  value  for,  such
stockholder's  shares of Company Common Stock (exclusive of any element of value
arising from the  accomplishment  or expectation of the Mergers),  provided that
the  stockholder  complies  with  the  provisions  of  Section  262 of the  DGCL
("Appraisal Rights").

         The following is intended as a brief  summary of certain  provisions of
the statutory  procedures  required to be followed by a stockholder  in order to
dissent  from the Merger  Agreement  and  perfect  the  stockholder's  Appraisal
Rights.  This summary,  however,  is not a complete  statement of all applicable
requirements and is qualified in its entirety by reference to Section 262 of the
DGCL, the text of which is set forth in ANNEX C hereto.

         If any  stockholder  elects to demand  appraisal of such  stockholder's
shares of  Company  Common  Stock,  the  stockholder  must  satisfy  each of the
following conditions:

         (i) the  stockholder  must deliver to the Company a written  demand for
         appraisal of such  stockholder's  shares of Company Common Stock before
         the vote with respect to the Merger  Agreement  is taken (this  written
         demand for appraisal must be in addition to and separate from any proxy
         or vote abstaining from or against the Merger Agreement; voting against
         or  failing  to vote  for the  Merger  Agreement  by  itself  does  not
         constitute a written demand for appraisal; and

         (ii) the stockholder must not vote in favor of the Merger Agreement (an
         abstention or failure to vote will satisfy this requirement, but a vote
         in  favor  of  the  Merger  Agreement,  by  proxy  or in  person,  will
         constitute a waiver of the stockholder's Appraisal Rights in respect of
         the shares

                                       19

<PAGE>



         of Company Common Stock so voted and will nullify any previously  filed
         written demand for appraisal).

         If any stockholder  fails to comply with either of these conditions and
the Corporate  Merger becomes  effective,  the  stockholder  will be entitled to
receive the consideration provided for in the Merger Agreement, but will have no
Appraisal  Rights with respect to such  stockholder's  shares of Company  Common
Stock.

         All written demands for appraisal  should be delivered either in person
to the Corporate  Secretary at the Special Meeting or by mail  (certified  mail,
return receipt  requested,  is recommended)  to:  Corporate  Secretary,  Beckley
Bancorp,  Inc., 200 Main Street,  Beckley, West Virginia 25802-1069,  before the
vote on the Merger  Agreement  is taken at the  Special  Meeting,  and should be
executed  by, or on behalf  of,  the  holder of record of the  shares of Company
Common Stock.  The demand must reasonably  inform the Company of the identity of
the stockholder and the intention of the stockholder to demand appraisal of such
stockholder's shares of Company Common Stock.

         In  addition,  a holder of shares of the  Company  wishing to  exercise
Appraisal  Rights must hold such shares of record on the date the written demand
for  appraisal  is made and must  hold  such  shares  continuously  through  the
Effective Date of the Mergers.  To be effective,  a written demand for appraisal
must  be  made  by or in the  name  of the  registered  stockholder,  fully  and
correctly,  as the  stockholder's  name  appears  on  such  stockholder's  stock
certificate(s)  and  cannot be made by the  beneficial  owner if the  beneficial
owner  does not also hold the  shares of Company  Common  Stock of  record.  The
beneficial  holder must,  in such cases,  have the  registered  owner submit the
required demand in respect of such shares of Company Common Stock.

         If shares of Company  Common  Stock are owned of record in a  fiduciary
capacity,  such as trustee,  guardian or  custodian,  execution  of a demand for
appraisal should be made in such a capacity, and if the shares of Company Common
Stock  are  owned of record by more  than one  person,  as in joint  tenancy  or
tenancy in common,  the demand should be executed by or for all joint owners. An
authorized  agent,  including one for two or more joint owners,  may execute the
demand  for  appraisal  for a  stockholder  of record;  however,  the agent must
identify the record  owner or owners and  expressly  disclose the fact that,  in
executing the demand,  he or she is a nominee for others. A record holder,  such
as a broker,  who holds  shares as nominee  for  several  beneficial  owners may
exercise  his or her rights of  appraisal  with respect to the shares of Company
Common Stock held of one or more  beneficial  owners,  while not exercising this
right for other beneficial owners. In such case, the written demand should state
the number of shares of Company  Common  Stock as to which  appraisal is sought.
Where no number of shares of Company  Common Stock is expressly  mentioned,  the
demand will be presumed to cover all shares of Company  Common Stock held in the
name of such record owner.

         Within ten days after the Effective  Date, the continuing  corporation,
whether  HBAC,  the Company,  or Horizon,  must provide  notice of the date upon
which the Corporate  Merger became  effective to each stockholder who so filed a
written  demand  for  appraisal  and who did not  vote in  favor  of the  Merger
Agreement. Within 120 days after the Effective Date, but not thereafter,  either
the  continuing  corporation  or any  stockholder  who  has  complied  with  the
requirements  of  Section  262 may  file a  petition  in the  Delaware  Court of
Chancery (the "Court") demanding a determination of the fair value of the shares
of Company Common Stock held by all  stockholders  entitled to appraisal.  It is
not expected that HBAC, the Company or Horizon would file such a petition in the
event there are dissenting stockholders.  Inasmuch as the continuing corporation
has no obligation to file such a petition, the failure

                                       20

<PAGE>



of a  stockholder  to do so within  the  period  specified  could  nullify  such
stockholder's  previously  written demand for  appraisal.  At any time within 60
days after the  Effective  Date,  a  stockholder  has the right to withdraw  the
demand and to accept the payment of the consideration provided for in the Merger
Agreement.

         If a petition for appraisal is duly filed by a  stockholder  and a copy
thereof is delivered to the continuing  corporation,  the continuing corporation
will then be  obligated  within 20 days  thereafter  to provide the Court with a
duly verified list  containing the names and addresses of all  stockholders  who
have demanded an appraisal of their shares of Company Common Stock. After notice
to such  stockholders,  the Court is  empowered  to  conduct a hearing  upon the
petition, to determine those stockholders who have complied with Section 262 and
who have  become  entitled  to  Appraisal  Rights.  The  Court may  require  the
stockholders  who have demanded payment for their shares of Company Common Stock
to submit  their stock  certificates  to the  Register in Chancery  for notation
thereon of the  pendency of the  appraisal  proceeding;  and if any  stockholder
fails to comply with such direction,  the Court may dismiss the proceeding as to
such stockholder.

         After determination of the stockholders  entitled to an appraisal,  the
Court will appraise the shares of Company Common Stock,  determining  their fair
value  exclusive  of any element of value  arising  from the  accomplishment  or
expectation of the Mergers.  In determining fair value, the Court is required to
take into account all relevant  factors.  When the value is so  determined,  the
Court will direct the payment by the continuing  corporation of such value, with
interest  thereon  accrued during the pendency of the proceeding if the Court so
determines,  to the stockholders entitled to receive the same, upon surrender to
the continuing corporation by such holders of the certificates representing such
shares of Company Common Stock.

         Stockholders considering seeking appraisal should be aware that, if the
Corporate  Merger is  consummated,  the fair  value of their  shares of  Company
Common Stock  determined under Section 262 could be more, the same, or less than
the consideration  that they would be entitled to receive pursuant to the Merger
Agreement  if they do not demand  appraisal  of their  shares of Company  Common
Stock,  and that  investment  banking  opinions as to fairness  from a financial
point of view are not necessarily opinions as to fair value under Section 262.

         Costs of the  appraisal  proceeding  may be  imposed  upon the  parties
thereto (i.e., the Company and the  stockholders  participating in the appraisal
proceeding) by the Court as the Court deems equitable in the circumstances. Upon
the  application of a  stockholder,  the Court may order all or a portion of the
expenses   incurred  by  any   stockholder  in  connection  with  the  appraisal
proceeding,  including,  without limitation,  reasonable attorneys' fees and the
fees and  expenses of experts,  to be charged pro rata  against the value of all
shares of Company Common Stock entitled to Appraisal Rights.

         Any  stockholder  who  demands  Appraisal  Rights  will not,  after the
Effective  Date,  be entitled to vote shares of Company  Common Stock subject to
such demand for any purpose or to receive  payments  of  dividends  or any other
distribution  with  respect to such shares of Company  Common  Stock (other than
with respect to payment as of a record date prior to the  Effective  Date) or to
receive the consideration  provided for in the Merger Agreement;  however, if no
petition for appraisal is filed within 120 days after the Effective  Date, or if
such stockholder  delivers a written withdrawal of such stockholder's demand for
appraisal and an acceptance of the Corporate Merger, either within 60 days after
the Effective  Date, or thereafter  with the written  approval of the continuing
corporation, then the right of such stockholder to

                                       21

<PAGE>



appraisal  will cease and such  stockholder  will be  entitled  to  receive  the
consideration provided for in the Merger Agreement without interest.

         Failure to follow the steps  required  by  Section  262 for  perfecting
Appraisal  Rights  may  result  in the  loss  of  such  rights.  In  view of the
complexity  of Section  262,  stockholders  of the Company  who are  considering
dissenting  from the Merger  Agreement  should  consult their legal advisors and
should see ANNEX C.

Business Pending Consummation

         The Company and the Savings Bank have agreed in the Merger Agreement to
carry on their  business in  substantially  the same manner  their  business was
conducted  prior to the date of this  Merger  Agreement,  and have agreed not to
take  certain  actions   relating  to  the  operation  of  the  Company  pending
consummation of the Mergers,  without the prior written consent of HBAC,  except
as otherwise permitted by the Merger Agreement.  These actions include,  without
limitation: (i) amending their Certificate of Incorporation,  Charter or Bylaws;
(ii) changing or creating  additional  capital stock or issuing or redeeming any
shares of capital stock; (iii) granting or issuing any new or additional options
or  warrants;  (iv) paying any  dividends;  (v) entering  into or modifying  any
employment  agreements or employee  benefit plans;  (vi)  increasing the rate of
compensation or paying any bonus (other than standard customary  adjustments and
merit  increases  consistent  with  past  practices)  to any  of its  directors,
officers or  employees;  (vii) making any changes in its  accounting  practices,
methods or procedures, except as required by GAAP or governmental regulations or
authorities;  (viii) disposing of or agreeing to dispose of any material portion
of its assets or acquiring or agreeing to acquire any substantial portion of the
business or property of any other entity;  (ix)  incurring any  indebtedness  of
borrowed money or any debt  liability or obligation  (other than in the ordinary
course of business consistent with past practices); (x) mortgaging or subjecting
any of its assets to any lien or encumbrance  (other than in the ordinary course
of  business  consistent  with  past  practices);  (xi)  waiving,  releasing  or
compromising any material rights in its favor (other than in the ordinary course
of  business),  except in good faith for fair value,  nor taking any such action
with respect to any of its directors,  officers or  shareholders or their family
members;  (xii) making any  contributions  to its ESOP exceeding the outstanding
principal  balance or the limits of  deductibility  under the  Internal  Revenue
Code,  but will  otherwise make  contributions  to the ESOP as required;  (xiii)
opening branch offices; (xiv) changing any material aspect of their business; or
(xv) encouraging,  initiating or soliciting interest from any entity, other than
HBAC,   for  the  merger,   purchase  or  acquisition  of  the  Company  or  its
subsidiaries.

Regulatory Approvals

         The Mergers are subject to the prior  approval of the OTS,  FDIC,  West
Virginia Board and the FRB.

         The Bank Merger is, and therefore the Mergers are, subject to the prior
approval by the Federal  Reserve Board,  the FDIC, the OTS and the West Virginia
Board. The Bank Holding Company Act of 1956, as amended (the "BHC Act"), governs
the Federal  Reserve  Board's  approval  process.  The BHC Act provides that the
Federal  Reserve Board may not approve any transaction (i) which would result in
a monopoly or which would be in furtherance of any  combination or conspiracy to
monopolize  or to attempt to  monopolize  the business of banking in any part of
the United States, or (ii) the effect of which in any section of the country may
be to substantially lessen competition,  or tend to create a monopoly,  or which
in any other manner might restrain trade, unless the Federal Reserve Board finds
that the anti-

                                       22

<PAGE>



competitive  effects of the proposed  transaction are clearly  outweighed in the
public  interest  by the  probable  effect of the  transaction  in  meeting  the
convenience and needs of the communities to be served.

         In conducting its review of any  application for approval under the BHC
Act, the Federal  Reserve  Board must  consider  the  financial  and  managerial
resources and future prospects of the institutions involved, and the convenience
and needs of the  communities  that the  institutions  will  serve.  The Federal
Reserve Board may deny an  application  if it  determines  that the financial or
managerial  resources of the acquiring bank holding company are inadequate.  The
BHC Act also provides that a transaction  approved by the Federal  Reserve Board
may not be  consummated  for 30 days after  approval  to allow for review by the
Department  of Justice  under the  federal  antitrust  laws.  If,  however,  the
Department  of Justice  does not  commence a legal  action  during  this  30-day
period,  it may not  thereafter  challenge the  transaction  except in an action
commenced under Section 2 of the Sherman Antitrust Act.

         Consummation  of the  merger is also  subject to  approval  by the West
Virginia Board under the West Virginia  banking statutes  regulating  interstate
combinations. The West Virginia Board must consider whether (i) the Merger would
result  in a  monopoly,  or  would  be in  furtherance  of  any  combination  or
conspiracy to monopolize or to attempt to monopolize  the business of banking in
any  section  of West  Virginia,  (ii) the  Merger  would have the effect in any
section of West Virginia of substantially  lessening competition,  or would tend
to create a monopoly  or in any other  manner  would be in  restraint  of trade,
unless  the  anti-competitive   effects  of  the  proposed  merger  are  clearly
outweighed  in the  public  interest  by the  probable  effect of the  Merger in
meeting the  convenience  and needs of the communities to be served or (iii) the
merger would be contrary to the best interests of the  shareholders or customers
of the Company and the Savings Bank.

         The BHC Act and West Virginia law provide for the publication of notice
of, and the opportunity of  administrative  hearings relating to, the respective
applications  for approval  noted and described  above.  Interested  parties may
intervene in the approval proceedings.  If an interested party intervenes,  such
intervention  could  substantially  delay the regulatory  approvals required for
consummation of the Merger.

         [An application  seeking  approval of the Merger was filed with the OTS
on _________, 1997. Applications seeking approval of the Mergers were filed with
the Federal  Reserve Board,  FDIC and the West Virginia Board on _______,  1997.
The Federal Reserve Board approved the application on ______, 1997, and the West
Virginia Board approved the application on ____________, 1997.]

         The Mergers cannot  proceed in the absence of the requisite  regulatory
approvals.  There can be no assurance  that such  regulatory  approvals  will be
obtained, and, if the Mergers are approved,  there can be no assurance as to the
date of any  such  approvals.  There  can  also be no  assurance  that  any such
approvals  will not  contain  a  condition  or  requirement  which  causes  such
approvals to fail to satisfy the  conditions  set forth in the Merger  Agreement
and described below under "-- Conditions to  Consummation;  Termination."  There
can  likewise be no  assurance  that the U.S.  Department  of Justice or a state
Attorney General will not challenge the Mergers or, if such a challenge is made,
as to the result thereof.

Conditions To Consummation; Termination

         Consummation  of the Mergers is subject,  among other  things,  to: (i)
approval  of the  transactions  contemplated  by  the  Merger  Agreement  by the
requisite  vote  of  the  stockholders  of  the  Company;  (ii)  receipt  of the
regulatory  approvals  referred to under "-- Regulatory  Approvals"  without any
condition or

                                       23

<PAGE>



requirement  which,  in the  reasonable  opinion  of HBAC,  would so  materially
adversely  impact the economic or business  benefits to HBAC of the transactions
contemplated  by  the  Merger   Agreement  so  as  to  render   inadvisable  the
consummation  of the  Mergers;  (iii) there being in effect no order,  decree or
injunction  of any court or agency of  competent  jurisdiction  that  enjoins or
prohibits the Mergers;  or (iv) all outstanding stock options to purchase shares
of Company  Common Stock shall have been  canceled on or prior to the  Effective
Date.

         Consummation  of the  Mergers is also  subject to the  satisfaction  or
waiver of various other conditions specified in the Merger Agreement, including,
among others,  the delivery by the Company and HBAC,  each to the other,  of (a)
opinions of their respective counsel  reasonably  satisfactory to the addressees
of such opinions,  and (b) certificates  executed by certain of their respective
executive officers as to due performance and compliance in all material respects
with the  agreements  and  covenants in the Merger  Agreement  and the truth and
correctness of the representations and warranties.

         The Merger Agreement  provides that prior to the Effective Date, either
before  or after  receipt  of the  required  stockholder  approval,  the  Merger
Agreement may be terminated:  (i) by mutual consent of HBAC and the Company;  or
(ii) by either  HBAC or the  Company in the event of a breach by the other party
of any representation,  warranty, or covenant contained in the Merger Agreement,
which breach cannot or is not cured within 30 days after written  notice thereof
is given to the party committing such breach.

         Section 7.2 of the Merger Agreement  provides that the Merger Agreement
may be terminated by (i) HBAC in the event that (a) any of the conditions to the
obligations  of HBAC shall not have been  satisfied  or waived,  (b) the Company
failed to perform its obligations and agreements under the Merger Agreement, (c)
HBAC determines any of the  representations  or warranties of the Company are or
have become false and  misleading,  or (d) the Company's or HBAC's  shareholders
failed to ratify and approve the Mergers;  or (ii) the Company in the event that
(a) any of the  conditions  or  obligations  of the Company  shall not have been
satisfied or waived,  (b) HBAC shall have failed to perform its  obligations and
agreements  under the Merger  Agreement,  (c) the Company  determines any of the
representations  or warranties of HBAC are or have become false and  misleading,
(d) the  Company's  or HBAC's  shareholders  failed to ratify  and  approve  the
Mergers,  (e) the  Company  has not  received  from  its  investment  advisor  a
satisfactory  Fairness  Opinion,  (f) the  Corporate  Merger is not completed by
January 10, 1998, or (g) the Company  receives a bona fide proposal prior to the
consummation of the Corporate  Merger that the Board of Directors of the Company
believes is financially more favorable to the Company's  shareholders,  provided
HBAC does not make  within four  business  days of notice of such  proposal,  an
offer at least as favorable as the third-party proposal.

Waiver; Amendment

         Prior to the Effective Date, any provision of the Merger  Agreement may
be:  (i) waived in writing by the party  benefitted  by the  provision;  or (ii)
amended or modified at any time  (including  the  structure of the  transaction)
only by an  agreement  in writing  among the parties  thereto  approved by their
respective  Boards of  Directors  and  executed in the same manner as the Merger
Agreement.

Expenses; Termination Fees

         All expenses incurred by or on behalf of the parties in connection with
the Merger Agreement and the transactions contemplated thereby shall be borne by
the party incurring the same.

                                       24

<PAGE>




         The Company  shall be entitled to pursue its remedies at law or receive
reimbursement of its  out-of-pocket  expenses from HBAC for up to $150,000 if it
terminates the Merger Agreement as the result of a breach by HBAC,  Horizon,  or
Raleigh. HBAC shall be entitled to a fee of $500,000 following the occurrence of
an  Acquisition  Event,  defined in the Merger  Agreement to include a merger or
similar  transaction  involving  the Company or the Savings Bank, or a purchase,
lease or other  acquisition  of  beneficial  ownership  of more  than 25% of the
voting power of the Company or of the Savings Bank by any entity other than HBAC
or an affiliate of HBAC.

                    PROPOSAL II -- ADJOURNMENT OF THE MEETING

         Approval of the Merger  Agreement  requires the affirmative  vote of at
least a majority  of the votes  entitled to be cast by the holders of the Common
Stock. In the event there is an insufficient  number of shares present in person
or by proxy at the  Special  Meeting  to  approve  the  Agreement,  the Board of
Directors  intends to adjourn the Special Meeting to a later date. The place and
date to which the Special  Meeting would be adjourned  would be announced at the
Special Meeting.

         The effect of any such  adjournment  would be to permit the  Company to
solicit additional  proxies for approval of the Merger Agreement.  While such an
adjournment would not invalidate any proxies  previously filed,  including those
voting against the Merger  Agreement,  it would give the Company the opportunity
to solicit additional proxies in favor of the Merger Agreement.

         The  Board  of  Directors  recommends  a  vote  "FOR"  approval  of the
adjournment   under  the  circumstances   described  herein.   Approval  of  the
adjournment  requires the  affirmative  vote of the holders of a majority of the
shares of Common Stock present in person or by proxy at the Special Meeting.

                STOCKHOLDER PROPOSALS FOR THE 1998 ANNUAL MEETING

         If the Corporate  Merger is not  completed,  the next annual meeting of
stockholders  of the Company is expected to be held in April 1998.  Any proposal
that a stockholder  wishes to have included in the Company's Proxy Statement for
the 1998 Annual  Meeting must be received by the Secretary of the Company at the
Company's executive offices, 200 Main Street, Beckley, West Virginia 25802-1069,
no later than December 22, 1997.

                                 LEGAL OPINIONS

         Certain legal matters  associated  with the Mergers will be passed upon
by Malizia,  Spidi, Sloane & Fisch, P.C.,  Washington,  D.C., as counsel for the
Company, and by Robinson & McElwee LLP as counsel for Horizon, HBAC and Raleigh.

                                   ACCOUNTANTS

         The consolidated  balance sheets of the Company as of December 31, 1996
and 1995, and the related consolidated  statements of operations,  stockholders'
equity  and cash  flows for each of the  years in the  three-year  period  ended
December 31, 1996,  included in the Company's 1996 Annual Report to Stockholders
which is incorporated  by reference in the Company's  Annual Report on Form 10-K
for the fiscal year ended December 31, 1996,  have been  incorporated  herein in
reliance on the report of Mason

                                       25

<PAGE>



& Bashaw,  CPA's, A.C.  independent  certified public accountants,  and upon the
authority of said firm as experts in accounting and auditing.

         Representatives of Mason & Bashaw,  CPA's, A.C., will be present at the
Special  Meeting,  will be given an opportunity to make a statement,  if they so
desire, and will be available to respond to any appropriate questions.

                                  OTHER MATTERS

         As of the date of this Proxy  Statement,  the Board knows of no matters
which will be presented for  consideration  at the Special Meeting other than as
set forth in the Notice of Special Meeting  accompanying  this Proxy  Statement.
However,  if any other matters shall come before the meeting or any adjournments
thereof  and be voted  upon,  the  enclosed  Proxy  shall be  deemed  to  confer
discretionary  authority to the individuals named as proxies therein to vote the
shares represented by such Proxy as to any such matters. 

                                       26


<PAGE>
                                                                         ANNEX A

                                  AGREEMENT AND
                                 PLAN OF MERGER
                                 BY AND BETWEEN
                             HB ACQUISITION COMPANY
                                       AND
                              BECKLEY BANCORP, INC.



         THIS AGREEMENT  (hereinafter  called "Agreement") is entered into as of
the 30  day  May,  1997,  by and  between HB  ACQUISITION  COMPANY  and  BECKLEY
BANCORP, INC. and joined in by BECKLEY FEDERAL SAVINGS BANK and BANK OF RALEIGH.

         WHEREAS,  HB  Acquisition  Company  ("NewCo")  is a newly  formed  West
Virginia  corporation with its principal office and place of business located in
Beckley, West Virginia; and

         WHEREAS, Bank of Raleigh ("Raleigh") is a West Virginia state bank with
its principal  office and place of business  located in Beckley,  West Virginia;
and

         WHEREAS,  Horizon Bancorp,  Inc. ("Horizon") is the sole shareholder of
NewCo and the sole shareholder of Raleigh; and

         WHEREAS,  Beckley Federal Savings Bank ("Beckley") is a federal savings
bank with its principal  office and place of business  located in Beckley,  West
Virginia, having one subsidiary, Two Hundred Corporation ("THC"); and

         WHEREAS,  Beckley  Bancorp,  Inc.  ("BBI") is the sole  shareholder  of
Beckley, and has principal offices located in Beckley, West Virginia; and

         WHEREAS,  NewCo and BBI have  agreed  that it is in their  mutual  best
interests and in the best interests of their  respective  shareholders for NewCo
to be merged with BBI with BBI as the surviving corporation with the effect that
each of the  outstanding  shares of BBI's  common  stock  ("BBI  Stock") and all
outstanding  stock options ("BBI  Options") will be acquired for cash all in the
manner  and upon the terms  and  conditions  contained  in this  Agreement  (the
"Merger"); and

         WHEREAS,  to effectuate  the  foregoing,  NewCo and BBI desire to adopt
this Agreement as a plan of merger; and

         WHEREAS,  NewCo's Board of Directors  has approved  this  Agreement and
will  recommend  to  its  sole  shareholder,   Horizon,   that  it  approve  the
transactions described herein; and

         WHEREAS,  BBI's Board of Directors has approved this Agreement and will
recommend  to its  shareholders  that they  approve the  transactions  described
herein;


                                        1

<PAGE>



         NOW, THEREFORE,  in consideration of the premises,  the mutual benefits
to be  derived  from this  Agreement,  and of the  representations,  warranties,
conditions,  covenants and promises herein  contained,  and subject to the terms
and conditions hereof,  NewCo and BBI intending to be legally bound hereby adopt
and make this Agreement and mutually agree as follows:


                          ARTICLE I. THE PLAN OF MERGER

1.1 Names of Merging Corporations.  The names of the corporations proposed to be
merged are BECKLEY BANCORP, INC. and HB ACQUISITION COMPANY.


1.2. Nature of Transaction.  Subject to the provisions of this Agreement, at the
"Effective  Time",  defined below, BBI and NewCo shall be merged with BBI as the
surviving corporation (the "Merger").

1.3. Effect of Merger; Surviving Corporation; Bank Merger. At the Effective Time
and by reason of the Merger,  the  separate  corporate  existence of NewCo shall
cease while the corporate  existence of BBI as the surviving  corporation in the
Merger shall  continue with all of its purposes,  objects,  rights,  privileges,
powers and  franchises,  all of which shall be unaffected  and unimpaired by the
Merger. Contemporaneously with the Merger, Beckley shall be merged with and into
Raleigh,  whereupon the separate corporate existence of Beckley shall cease (the
"Bank Merger").  NewCo may but is not required to waive the requirement that the
Bank Merger occur  contemporaneously  with the Merger.  Within seven (7) days of
the date of this  Agreement,  NewCo and BBI agree to cause  Raleigh and Beckley,
respectively,  to execute a bank merger  agreement  substantially in the form of
that  agreement  attached  hereto as  Exhibit A and to submit  the same to their
respective shareholders for approval no later than June 30, 1997.

1.4.  Assets and  Liabilities  of BBI and NewCo.  At the  Effective  Time and by
reason  of the  Merger,  and  in  accordance  with  applicable  law,  all of the
property,  assets  and rights of every kind and  character  of NewCo  (including
without  limitation  all  real,  personal  or mixed  property,  all debts due on
whatever  account,  all other choses in action,  insurance  policies,  and every
other  interest  of or  belonging  to or  due  to  NewCo,  whether  tangible  or
intangible)  shall  vest  in BBI as the  surviving  corporation,  and BBI as the
surviving corporation shall succeed to all the rights,  privileges,  immunities,
powers,  purposes and  franchises of a public or private nature and shall assume
the  liabilities  and lawful  obligations of NewCo,  all without any conveyance,
assignment or further act or deed  whereupon  BBI as the surviving  entity shall
continue.

1.5.     Cancellation and Payment for Stock and Options.

a.       Cancellation of BBI Stock and BBI Options;  Cash Consideration.  At the
         Effective  Time all rights of BBI's  shareholders  with  respect to all
         then  outstanding  shares  of BBI  Stock  shall  cease to exist and the
         holders  of  shares of BBI Stock  shall  cease to be and shall  have no

                                        2

<PAGE>


         further  rights as  shareholders  of BBI. All BBI Options  existing and
         unexercised  at the  Effective  Time shall be  canceled.  All rights to
         acquire  BBI Stock  under  the  Beckley  Management  Stock  Bonus  Plan
         ("MSBP") shall be canceled.  In exchange for each outstanding  share of
         BBI  Stock  or  fraction  thereof  (other  than  shares  held by BBI as
         treasury  shares  or  as  to  which  dissenters   rights  are  properly
         exercised)  each holder of such Stock shall  receive cash in the amount
         of Twenty-Five  Dollars and Sixty Four Cents ($25.64) per share subject
         to increase as provided  below if Closing  does not occur by  September
         30, 1997 (the "Cash Payment").  In the event of any Stock split,  Stock
         dividend or other  recapitalization  by BBI, the Cash Payment  shall be
         adjusted proportionately.  The holders of BBI Options ("Option Holders)
         shall  receive in exchange  for  cancellation  thereof the Cash Payment
         less the amount  required at the Effective Time to exercise the option.
         Holders of  restricted  Stock awards  under the MSBP ("Award  Holders")
         shall  receive in  exchange  for  cancellation  of such  awards and all
         further  rights to any Stock or awards under the MSBP the Cash Payment;
         provided;  however,  on or prior to the Effective  Time, BBI may cancel
         the BBI Options and MSBP stock awards in exchange for a cash payment to
         the Award  Holders or Option  Holders  equivalent  to that which  would
         otherwise be paid as of the Effective  Time by NewCo,  less  applicable
         tax withholding. The Cash Payment shall increase by Two Cents (2 cents)
         per share for each month or portion thereof  beginning  October 1, 1997
         that the Merger is not effective unless such delay is requested by BBI,
         in  which  case no  increase  shall  occur  for  the  amount  of  delay
         occasioned by the BBI request. The total shares (including an option as
         a share and including restricted Stock) to be acquired hereunder is Six
         Hundred Sixty Thousand  Eight Hundred and Fifty Four  (660,854)  shares
         such being the total number of shares  outstanding (i) assuming all BBI
         Options were exercised and (ii) including MSBP stock awards.

b.       Surrender of Certificates.  Following the Effective Time,  certificates
         representing  shares of BBI Stock  outstanding  at the  Effective  Time
         (herein  sometimes  referred  to  as  the   "Certificates")   shall  be
         surrendered  for  payment  as  follows.   As  promptly  as  practicable
         following the Effective  Time,  NewCo shall send or cause to be sent to
         each  former  BBI  shareholder  of  record  immediately  prior  to  the
         Effective  Time  written  instructions  and  transmittal  materials  (a
         "Transmittal  Letter") for use in surrendering  Certificates.  Upon the
         proper  surrender and delivery in accordance with NewCo's  instructions
         and accompanied by a properly completed  Transmittal Letter by a former
         BBI shareholder of his, her or its  Certificates(s),  NewCo shall remit
         or cause to be remitted to the  shareholder  the Cash  Payment to which
         the  shareholder  is  entitled.  In the case of BBI  Options,  prior to
         Closing,  NewCo shall send or cause to be sent to each Option  Holder a
         letter acknowledging  cancellation of the option rights  ("Cancellation
         Letter").  Upon receipt of a properly  completed  Cancellation  Letter,
         NewCo  shall  remit or  cause to be  remitted  to the  sender  the Cash
         Payment to which such person is entitled as soon as  practicable  after
         the Effective  Time.  Following the Effective  Time,  there shall be no
         transfers  of BBI  Stock  on the  stock  transfer  books  of BBI or the
         registration of any transfer of a Certificate by any holder thereof.

c.       Dissenters.  Any shareholder of BBI who properly exercises the right of
         dissent and appraisal with respect to the Merger ("Dissenters  Rights")
         shall be  entitled  to receive  

                                        3

<PAGE>


         payment  of the fair  value of his or her  shares  of BBI  Stock in the
         manner and  pursuant  to the  procedures  provided by  applicable  law.
         Shares of BBI Stock  held by persons  who  exercise  Dissenters  Rights
         shall not be exchanged for the Cash Payment; provided, however, that if
         any  shareholder of BBI who exercises  Dissenters  Rights shall fail to
         perfect his or her right to dissent or effectively  shall waive or lose
         such  right,  then each of his or her shares of BBI  Stock,  at NewCo's
         sole  option,  shall be  deemed  to have  been  exchanged  for the Cash
         Payment as of the Effective Time.

 d.      Lost Certificates.  After the Effective Time, any former shareholder of
         BBI whose  Certificate  evidencing  shares of BBI Stock has been  lost,
         destroyed,  stolen or otherwise is missing shall be entitled to receive
         the Cash Payment to which he or she is entitled  upon  compliance  with
         reasonable conditions imposed by NewCo including, without limitation, a
         requirement that the shareholder  provide a lost instruments  indemnity
         or surety bond in form,  substance and amount satisfactory to NewCo and
         execute an affidavit of ownership and entitlement.

e.       Outstanding NewCo Stock. The status of the shares of NewCo common stock
         which are outstanding immediately prior to the Effective Time shall not
         be affected by the Merger.  Such stock shall be and become by operation
         of law the sole outstanding stock of the surviving corporation.

1.6.  Certificate of  Incorporation,  Bylaws and Management.  The Certificate of
Incorporation  and  Bylaws of BBI in effect at the  Effective  Time shall be the
Certificate  of  Incorporation  and  Bylaws of the  surviving  corporation.  The
officers and directors of NewCo in office at the Effective Time shall become the
officers and directors of the surviving  corporation  and shall continue to hold
such  offices  until  removed  as  provided  by law or  until  the  election  or
appointment of their  respective  successors.  The directors and officers of BBI
shall resign at the Effective Time.

1.7. Closing and Effective Time. The closing of the transactions contemplated by
this  Agreement  (the  "Closing")  shall take place at the offices of Robinson &
McElwee LLP in Charleston,  West Virginia, or at such other place as NewCo shall
designate,  on a  date  specified  by  NewCo  (the  "Closing  Date")  after  the
expiration  of any and all required  waiting  periods  following  the receipt of
required  approvals  of the  Merger  and the  Bank  Merger  by  governmental  or
regulatory authorities.  Notwithstanding the foregoing, BBI may postpone Closing
to no later than November 1, 1997  provided (i) such delay shall not  jeopardize
merely by the passage of time associated with such delay the likelihood that the
transactions described herein will be consummated, (ii) the delay will not cause
additional  significant  expense  to either  party,  and  (iii)  BBI  reasonably
believes  that  such  delay  will  benefit  its  shareholders  as a result  of a
reasonably  anticipated  changes in any law applicable to such shareholders.  At
the Closing,  NewCo and BBI shall take such actions including without limitation
the delivery of certain closing documents and the execution of such Certificates
of Merger as are required  herein and as  otherwise  shall be required by law to
consummate the Merger and the Bank Merger and cause them to become effective.


                                       4
<PAGE>

         Subject to the terms and conditions set forth herein (including without
limitation the receipt of all required  approvals of governmental and regulatory
authorities), the Merger shall become effective on the date and at the time (the
"Effective  Time")  specified in the  Certificate of Merger for the Merger filed
with  the  appropriate  governmental  body in  accordance  with  law;  provided,
however,  that the  Effective  Time shall in no event be more than ten (10) days
following the Closing Date.

1.8 Reservation of Right to Restructure. NewCo reserves the right to restructure
the  proposed  acquisition  in any manner which does not lessen the Cash Payment
nor causes  Beckley or BBI to receive any less benefit or protection as provided
for herein.


                   ARTICLE II. REPRESENTATIONS AND WARRANTIES

2.1. Representations and Warranties of BBI. Except as otherwise disclosed herein
or  disclosed  to  NewCo  in  writing  in the  form of a  document  specifically
designated as a "Disclosure  Statement" (the "BBI Disclosure  Statement")  which
shall be delivered by BBI to NewCo within  fifteen (15) days of the execution of
this Agreement, to the best of its knowledge, BBI hereby represents and warrants
to NewCo as follows:

a.        Organization;  Standing; Power. BBI and Beckley (i) are duly organized
          and incorporated,  validly existing and in good standing (as a unitary
          savings  and  loan  holding   company  and  a  federal  savings  bank,
          respectively) under the laws of the State of Delaware and federal law,
          respectively;  (ii) have all  requisite  power and  authority  to own,
          lease and operate their  properties  and to carry on their business as
          now being  conducted;  (iii) are duly qualified to do business in West
          Virginia and in each other  jurisdiction in which the character of the
          properties  owned,  leased or operated by them therein or in which the
          transaction  of their  business  makes such  qualification  necessary,
          except where failure so to qualify  would not have a material  adverse
          effect on Beckley or BBI;  and (iv) are not  transacting  business  or
          operating any  properties  owned or leased by them in violation of any
          provision  of  federal,  state or local law or any rule or  regulation
          promulgated thereunder,  which violation would have a material adverse
          effect on Beckley or BBI.

b.        Capital Stock.  BBI's authorized capital stock consists of One Million
          Two Hundred Fifty Thousand  (1,250,000) shares of common stock and Two
          Hundred Fifty Thousand  (250,000)  shares of preferred stock, of which
          Six Hundred One Thousand Four Hundred Sixty Five  (601,465)  shares of
          common stock ("BBI Stock") are issued and  outstanding  and constitute
          BBI's only outstanding  securities.  BBI has Fifty Nine Thousand Three
          Hundred Eighty Nine (59,389)  shares of common stock subject to option
          agreements and Four Thousand Two Hundred Eighty Four (4,284) shares of
          common  stock held under the MSBP of which Four  Thousand  Two Hundred
          Eighty Four (4,284) shares have been allocated to  participants  under
          the MSBP.

                                       5
<PAGE>

                  Each  outstanding  share  of  BBI  Stock  (i)  has  been  duly
         authorized and is validly issued and outstanding, and is fully paid and
         nonassessable,  (ii) has not been issued in violation of the preemptive
         rights of any shareholder, and (iii) is subject to the registration and
         reporting  requirements  of the  Securities  Exchange  Act of 1934,  as
         amended (the "1934 Act"). The BBI Stock trades on the  over-the-counter
         market (OTC Bulletin Board) under the symbol "BCKB."

     Beckley's authorized  capital stock consists of (i) One Million Two Hundred
          Fifty Thousand (1,250,000) shares of common stock, One Cent ($.01) par
          value,  of which  One  Hundred  Thousand  (100,000)  shares  ("Beckley
          Stock")  are  outstanding  and  issued  to BBI  and  which  constitute
          Beckley's  only  outstanding  securities  and (ii) Two  Hundred  Fifty
          Thousand  (250,000) shares of preferred stock ($0.01 par value ), none
          of which are issued and outstanding. Each outstanding share of Beckley
          Stock has been duly  authorized and is validly issued and  outstanding
          and is fully paid and nonassessable.

c.        Subsidiaries.  Beckley  is  BBI's  only  subsidiary.  Beckley  has one
          subsidiary,  THC. Except as set forth in the BBI Disclosure Statement,
          neither Beckley, THC nor BBI own any stock or other equity interest in
          any other corporation, service corporation, joint venture, partnership
          or other entity, nor is any commitment,  agreement or understanding to
          acquire any such stock or equity interest  binding or enforceable upon
          Beckley, BBI or THC.

d.        Convertible  Securities,  Options,  Etc.  Except  as  shown on the BBI
          Disclosure Statement, Beckley, BBI and THC do not have any outstanding
          (i)  securities or other  obligations  (including  debentures or other
          debt instruments)  which are convertible into shares of Beckley Stock,
          or BBI  Stock or THC Stock or into any other  securities  of  Beckley,
          BBI, or THC (ii) options, warrants, rights, calls or other commitments
          of any nature  which  entitle  any  person to  receive or acquire  any
          shares  of  Beckley  Stock,  or BBI  Stock or THC  Stock or any  other
          securities of Beckley,  BBI, or THC or (iii) plan,  agreement or other
          arrangement  pursuant to which shares of Beckley Stock , or THC or BBI
          Stock or any  other  securities  of  Beckley,  BBI or THC or  options,
          warrants, rights, calls, or other commitments of any nature pertaining
          thereto, have been or will be issued.

e.        Authorization and Validity of Agreement.  This Agreement has been duly
          and validly  approved by BBI's Board of  Directors  and  executed  and
          delivered on BBI's behalf.  Subject only to approval of this Agreement
          by the  shareholders of BBI in the manner required by law and required
          regulatory approval,  (i) BBI has the corporate power and authority to
          execute and deliver this Agreement and to perform its  obligations and
          agreements and carry out the transactions  described herein,  (ii) all
          corporate proceedings and approvals required to authorize BBI to enter
          into this Agreement and to perform its  obligations and agreements and
          carry  out the  transactions  described  herein  have  been  duly  and
          properly completed or obtained,  and (iii) this Agreement  constitutes
          the valid and binding  agreement of BBI enforceable in accordance with
          its terms (except to the extent  enforceability  may be limited by (A)
          applicable  bankruptcy,  insolvency,  reorganization,   moratorium  or
          similar  laws  from 

                                       6
<PAGE>

          time to time in effect which affect creditors'  rights generally,  (B)
          legal and  equitable  limitations  on the  availability  of injunctive
          relief,  specific  performance and other equitable  remedies,  and (C)
          general  principles of equity and applicable  laws or court  decisions
          limiting the enforceability of indemnification provisions).

f.        Validity of Transactions and Absence of Required  Consents or Waivers.
          Neither  the  execution  and  delivery  of  this  Agreement,  nor  the
          consummation of the transactions  described herein,  nor compliance by
          BBI with any of its obligations or agreements  contained herein, will:
          (i)  conflict  with or result in a breach of the terms and  conditions
          of, or  constitute a default or violation  under any provision of, the
          Certificate of Incorporation,  Charter or Bylaws of Beckley or BBI, or
          any  material  contract,   agreement,  lease,  mortgage,  note,  bond,
          indenture,  license,  or obligation or understanding (oral or written)
          to which Beckley or BBI is bound or by which it, its business, capital
          stock or any of its properties or assets may be affected;  (ii) result
          in the creation or imposition of any lien,  claim,  interest,  charge,
          restriction,  or  encumbrance  upon any of the properties or assets of
          Beckley or BBI; (iii) violate any applicable federal or state statute,
          law, rule or regulation,  or any judgment,  order, writ, injunction or
          decree  of  any  court,   administrative   or  regulatory   agency  or
          governmental  body; (iv) result in the  acceleration of any obligation
          or  indebtedness of Beckley or BBI; or (v) interfere with or otherwise
          adversely  affect the ability of either Beckley or BBI to carry on its
          business as presently conducted.

                  No consents,  approvals or waivers are required to be obtained
         from any  person or entity  in  connection  with  BBI's  execution  and
         delivery of this  Agreement,  or the  performance of its obligations or
         agreements or the  consummation of the transactions  described  herein,
         except for required  approvals of BBI's and Beckley's  shareholders and
         of governmental or regulatory authorities.

g.        Regulatory  Reports.  Beckley and BBI have timely  filed all  reports,
          registrations and statements, together with any amendments required to
          be made with respect  thereto,  that are required to be filed with (i)
          the Federal Deposit  Insurance  Corporation (the "FDIC") including the
          Savings Association  Insurance Fund ("SAIF"),  (ii) the Securities and
          Exchange   Commission   (the  "SEC"),   (iii)  the  Office  of  Thrift
          Supervision  (the  "OTS")  and/or  (iv)  any  other   governmental  or
          regulatory  authorities  having  jurisdiction over Beckley or BBI. All
          such reports,  registrations  and statements  filed by Beckley and BBI
          with the FDIC, the OTS, the SEC or other such regulatory authority are
          collectively  referred to hereinafter as the "Regulatory  Reports". As
          of their  respective  dates,  the Regulatory  Reports  complied in all
          material  respects  with  all  the  statutes,  rules  and  regulations
          enforced or promulgated  by the  regulatory  authority with which they
          were filed and were accurate in all material respects. Neither Beckley
          nor BBI has  been  notified  that  any such  Regulatory  Reports  were
          deficient in any material respect as to form or content. Following the
          date of this  Agreement,  Beckley  and BBI  shall  deliver  to  NewCo,
          simultaneous  with  the  filing  thereof,   a  copy  of  each  report,
          registration, statement, or other regulatory filing made by Beckley or
          BBI with the FDIC, 

                                       7
<PAGE>

          the OTS,  the SEC,  or any  other  regulatory  authority  unless  such
          delivery is contrary to law or regulation.

h.        Financial  Statements.  BBI  has  delivered  to  NewCo  a copy  of its
          consolidated  balance  sheets as of December 31, 1995 and December 31,
          1996,  and its  consolidated  statements  of  operations,  changes  in
          stockholders'  equity and cash flows for the years ended  December 31,
          1994,  December 31, 1995 and December  31, 1996,  together  with notes
          thereto  and the  audit  reports  (collectively,  the  "BBI  Financial
          Statements"),  and (ii) its consolidated balance sheet as of March 31,
          1997 and its  statement of  operations  for the three (3) months ended
          March  31,  1997  (the  "BBI  Interim  Financial  Statements");   and,
          following  the date of this  Agreement,  BBI promptly  will deliver to
          NewCo all other annual or interim financial  statements prepared by or
          for Beckley or BBI. The BBI Financial  Statements  and the BBI Interim
          Financial  Statements  (including  any  related  notes  and  schedules
          thereto)  were  prepared  in  accordance   with   generally   accepted
          accounting   principles   ("GAAP")   applied  on  a  consistent  basis
          throughout the periods  indicated and with  Regulation S-X of the 1934
          Securities  Exchange Act and present fairly BBI's financial  position,
          results of operations and cash flows as of the dates indicated and for
          the periods specified  therein.  The BBI Financial  Statements through
          December 31, 1996 have been audited by Mason and Bashaw,  CPA's, A.C.,
          BBI's independent certified public accountants.

i.        Tax Returns and Other Tax  Matters.  (i) Through  December  31,  1996,
          Beckley,  BBI and THC have  timely  filed or  caused  to be filed  all
          federal, state and local tax returns and reports which are required by
          law to have been  filed,  and,  to the best  knowledge  and  belief of
          management of BBI, all such returns and reports were true, correct and
          complete  and  contained  all  material  information  required  to  be
          contained therein; (ii) all federal, state and local income,  business
          and occupation,  franchise, sales, use, property, excise, withholding,
          employment and other taxes (including interest and penalties), charges
          and assessments  which have become due from or been assessed or levied
          against Beckley,  BBI or THC or their respective  properties have been
          fully paid or, if not yet due, a reserve or accrual  which is adequate
          in all material  respects for the payment of all such taxes to be paid
          and the  obligation  for such  unpaid  taxes is  reflected  on the BBI
          Financial  Statements;  (iii) except as set forth in BBI's  Disclosure
          Statement,  the tax returns  and reports of Beckley,  BBI and THC have
          not been subject to audit by the Internal  Revenue Service (the "IRS")
          or the  Department of Tax and Revenue of the State of West Virginia or
          any other state in the last ten (10) years, and neither  Beckley,  BBI
          nor THC has  received any  indication  of the pendency of any audit or
          examination  in  connection  with any tax return or report and have no
          knowledge that any such return or report is subject to adjustment; and
          (iv) neither Beckley,  BBI nor THC has executed any waiver or extended
          the  statute  of  limitations  (or been  asked to  execute a waiver or
          extend a statute of  limitation)  with  respect  to any tax year,  the
          audit of any tax return or report or the  assessment  or collection of
          any tax.

j.        Absence of Material  Adverse Changes.  Since March 31, 1997,  Beckley,
          BBI and THC have conducted their business only in the ordinary course,
          and there has been no material     

                                        8

<PAGE>


          adverse  change,  and there has occurred no event or  development  and
          there currently  exists no condition or circumstance  which,  with the
          lapse of time or otherwise,  may or could cause, create or result in a
          material  adverse change,  in or affecting the financial  condition of
          Beckley,  BBI or THC or in their  results  of  operations,  prospects,
          business,   assets,   loan  portfolio,   investments,   properties  or
          operations except as may be set forth in the BBI Disclosure Statement.

k.       Absence of Undisclosed  Liabilities.  Beckley,  BBI and THC do not have
         any liabilities or obligations,  whether matured or unmatured, accrued,
         absolute,  contingent  or  otherwise,  whether  due  or to  become  due
         (including without  limitation tax liabilities or unfunded  liabilities
         under  employee  benefit plans or  arrangements),  other than (i) those
         reflected in the BBI Disclosure Statement,  BBI Financial Statements or
         the  BBI  Interim   Financial   Statements,   or  (ii)  obligations  or
         liabilities  incurred in the ordinary  course of their  business  since
         April 30, 1997 which are not in the aggregate, material to Beckley, BBI
         and THC.

l.       Compliance  with  Existing  Obligations.  Beckley,  BBI  and  THC  have
         performed  in all  material  respects  all  obligations  required to be
         performed  by them  under,  and they are not in default in any  respect
         under,  or in violation in any respect of, the terms and  conditions of
         their  respective  Certificate  of  Incorporation,  Charter  or Bylaws,
         and/or any contract, agreement, lease, mortgage, note, bond, indenture,
         license,  obligation,  understanding or other undertaking (whether oral
         or  written)  to which  Beckley,  BBI or THC is  bound or by which  the
         business, capital stock or any property or asset of Beckley, BBI or THC
         may be affected.

m.        Litigation and Compliance  with Law. (i) There are no actions,  suits,
          arbitrations,  controversies  or other  proceedings or  investigations
          (or, to the best  knowledge  and belief of  management  of Beckley and
          BBI,  any facts or  circumstances  which  reasonably  could  result in
          such),   including   without   limitation   any  such  action  by  any
          governmental  or regulatory  authority,  which  currently exist or are
          ongoing, pending or, to the best knowledge and belief of management of
          Beckley and BBI  threatened,  contemplated  or probable of  assertion,
          against, relating to or otherwise affecting Beckley, BBI or THC or any
          of  their  properties,   assets  or  employees  which,  if  determined
          adversely,  could result in  liability on the part of Beckley,  BBI or
          THC for, or subject Beckley, BBI or THC to, monetary damages, fines or
          penalties  or an  injunction,  or which could have a material  adverse
          effect on the financial condition,  results of operations,  prospects,
          business,   assets,   loan  portfolio,   investments,   properties  or
          operations  of  Beckley,  BBI  or  THC  or on  the  ability  of BBI to
          consummate the Merger or Beckley to consummate the Bank Merger.

                  (ii) Beckley, BBI and THC have all licenses,  permits, orders,
         authorizations or approvals ("Permits") of any federal, state, local or
         foreign  governmental  or  regulatory  body  that  are  material  to or
         necessary  for the  conduct  of their  business  or to own,  lease  and
         operate  their  properties;  all such  Permits  are in full  force  and
         effect;  no  violations  are or  have  been  recorded  or  noted  by an
         supervisory  agency  or body in  respect  of any such  Permits;  and no
  

                                       9
<PAGE>

          proceeding  is pending  or, to the best  knowledge  of  management  of
          Beckley or BBI,  threatened  or  probable  of  assertion  to  suspend,
          cancel, revoke or limit any Permit.

                  (iii)  Neither  Beckley,   BBI  nor  THC  is  subject  to  any
         supervisory  agreement,  enforcement order, writ,  injunction,  capital
         directive,  supervisory directive, memorandum of understanding or other
         similar agreement, order, directive,  memorandum or consent of, with or
         issued by any  regulatory or other  governmental  authority  (including
         without  limitation  the FDIC or the  OTS)  relating  to its  financial
         condition,  directors  or  officers,  employees,  operations,  capital,
         regulatory compliance,  or otherwise;  there are no judgments,  orders,
         stipulations,  injunctions,  decrees or awards against Beckley,  BBI or
         THC which in any manner limit, restrict,  regulate, enjoin, or prohibit
         any present or past  business or practice of Beckley,  BBI or THC; and,
         neither  Beckley,  BBI nor THC has been  advised  nor has any reason to
         believe  that any  regulatory  or other  governmental  authority or any
         court is  contemplating,  threatening or requesting the issuance of any
         such agreement,  order, injunction,  directive,  memorandum,  judgment,
         stipulation, decree or award.

                   (iv) Neither Beckley,  BBI nor THC is in violation or default
          in any material  respect under,  and each has complied in all material
          respects with, all laws,  statutes,  ordinances,  rules,  regulations,
          orders, writs,  injunctions or decrees of any court or federal, state,
          municipal  or  other  governmental  or  regulatory   authority  having
          jurisdiction  or  authority  over  it  or  its  business   operations,
          properties or assets (including without limitation the Consumer Credit
          Protection  Act,  and all other  laws and  regulations  applicable  to
          extensions  of credit by Beckley) and to the best of the knowledge and
          belief of the directors of Beckley and BBI,  there is no basis for any
          claim by any person or authority for  compensation,  reimbursement  or
          damages or otherwise for any violation of any of the foregoing.

n.        Real Properties. The BBI Disclosure Statement and/or the BBI Financial
          Statements  lists  all real  property  owned by  Beckley,  BBI and THC
          including improvements thereon (including Beckley's banking facilities
          and  all  other  real  estate  or  foreclosed   properties   including
          improvements  thereon  owned by  Beckley)  ("Real  Property")  and all
          leases  pertaining to any such Real Property to which Beckley,  BBI or
          THC is a party  ("Real  Property  Leases").  With  respect to all Real
          Property,  Beckley,  BBI or THC has good and marketable  title to such
          Real  Property  and  owns the same  free and  clear of all  mortgages,
          liens,  leases,  encumbrances,  title defects and  exceptions to title
          other than (i) the lien of current taxes not yet due and payable,  and
          (ii) such  imperfections  of title  and  restrictions,  covenants  and
          easements (including utility easements) which do not materially affect
          the  value  of the  Real  Property  and  which  do not  and  will  not
          materially  detract  from,  interfere  with or restrict the present or
          future use of the properties subject thereto or affected thereby. With
          respect  to each  Real  Property  Lease  (i) such  lease is valid  and
          enforceable in accordance with its terms,  (ii) there currently exists
          no circumstance or condition which  constitutes an event of default by
          Beckley,  BBI or THC(as lessor or lessee) or its respective  lessor or
          lessee  which,  with the  passage  of time or the  giving of  required
          notices will or could 

                                       10
<PAGE>

          constitute  such an event of default,  and  (iii)  the  execution  and
          delivery of this Agreement does not constitute an event of default
          thereunder.

                  To the best of the  knowledge  and  belief  of  management  of
         Beckley and BBI, the Real  Property  complies in all material  respects
         with  all  applicable  federal,  state  and  local  laws,  regulations,
         ordinances or orders of any  governmental  authority,  including  those
         relating to zoning, building and use permits, and the Real Property may
         be used under applicable zoning  ordinances for commercial  purposes or
         its  historical  purpose  as  a  matter  of  right  rather  than  as  a
         conditional or nonconforming use.

                  Except  as  disclosed  in the BBI  Disclosure  Statement,  all
         improvements  and fixtures  included in or on the Real  Property are in
         good condition and repair,  ordinary wear and tear excepted,  and there
         does not exist any condition which  interferes (or will interfere after
         the Merger) with the use or affects the economic value thereof.

o.       Loans, Accounts, Notes and Other Receivables.  (i) All loans, accounts,
         notes and other receivables  reflected as assets on Beckley's books and
         records (A) have resulted from bona fide business  transactions  in the
         ordinary course of Beckley's operations, (B) generally were made in all
         material  respects in accordance with Beckley's  standard loan policies
         and  procedures,  and (C) are  owned by  Beckley  free and clear of all
         liens, encumbrances,
         assignments, participation or repurchase agreements or other exceptions
         to title or to the ownership or  collection  rights of any other person
         or entity.

                  (ii) All records of Beckley  regarding all outstanding  loans,
         accounts,  notes,  and other  receivables,  and all other  real  estate
         owned, are accurate in all material respects, and, with respect to each
         loan which  Beckley's  loan  documentation  indicates is secured by any
         real or personal property or property rights ("Loan Collateral"),  such
         loan is secured by valid,  perfected and enforceable  liens on all such
         Loan Collateral  having the priority  described in Beckley's records of
         such loan.

                  (iii) To the best  knowledge  of  Beckley  and BBI,  each loan
         reflected as an asset on Beckley's books, and each guaranty  therefore,
         is the legal,  valid and binding obligation of the obligor or guarantor
         thereon, and no defense,  offset or counterclaim has been asserted with
         respect to any such loan or guaranty.

                  (iv) Beckley  previously  has furnished to NewCo (A) a written
         listing of each  loan,  extension  of credit or other  asset of Beckley
         which, as of March 31, 1997, is classified by the OTS, or by Beckley as
         "Loss,"  "Doubtful,"  "Substandard," or "Special Mention" (or otherwise
         by words of similar  import),  or which  Beckley  has  designated  as a
         special  asset or for special  handling  or placed on any "watch  list"
         because  of  concerns   regarding   the  ultimate   collectibility   or
         deteriorating condition of such asset or any obligor or Loan Collateral
         therefor, and (B) a written listing of each loan or extension of credit
         of Beckley which, as of March 31, 1997, was past due as to the  payment
         of  principal  and/or  interest,  or as to which 

                                       11
<PAGE>

         any obligor thereon (including the borrower or any guarantor) otherwise
         was in  default,  is the  subject  of a  proceeding  in  bankruptcy  or
         otherwise  has  indicated  any inability or intention not to repay such
         loan or  extension of credit in a timely  manner.  Each such listing is
         accurate and complete as of the date indicated.

                  (v)  Beckley's  reserve  for  possible  losses (the "Loan Loss
         Reserve") has been  established in conformity with GAAP,  sound banking
         practices  and all  applicable  requirements  of the FDIC and rules and
         policies of the OTS and, in the best  judgment of management of Beckley
         and BBI, is  reasonable  in view of the size and character of Beckley's
         loan portfolio, current economic conditions and other relevant factors,
         and is adequate  to provide for losses  relating to or the risk of loss
         inherent in Beckley's  loan  portfolio and other real estate owned.  At
         March 31, 1997,  Beckley's Loan Loss Reserve was Three Hundred and Five
         Thousand Dollars  ($305,000.00).  Since that date, such reserve has not
         been adjusted  below the greater of $305,000.00 or 1.47% of outstanding
         loans.

p.        Securities  Portfolio and Investments.  Other than as disclosed in the
          BBI Disclosure Statement,  all securities owned by Beckley, BBI or THC
          (whether owned of record or  beneficially)  are held free and clear of
          all mortgages, liens, pledges,  encumbrances, or any other restriction
          or rights  of any  other  person or  entity,  whether  contractual  or
          statutory,  which would materially impair the ability of Beckley,  BBI
          or THC to dispose  freely of any such  security  and/or  otherwise  to
          realize the  benefits of ownership  thereof at any time.  There are no
          voting trusts or other  agreements or  undertakings  to which Beckley,
          BBI or  THC  is a  party  with  respect  to  the  voting  of any  such
          securities.  With  respect  to all  "repurchase  agreements"  to which
          Beckley has "purchased"  securities under agreement to resell, Beckley
          has a  valid,  perfected  first  lien  or  security  interest  in  the
          government  securities  or other  collateral  securing the  repurchase
          agreement,  and  the  value  of  the  collateral  securing  each  such
          repurchase  agreement equals or exceeds the amount of the debt owed to
          Beckley which is secured by such collateral.

                  Except for  fluctuations in the market values of United States
         Treasury  and agency or  municipal  securities,  since March 31,  1997,
         there has been no significant  deterioration or material adverse change
         in the quality,  or any material decrease in the value, of Beckley's or
         BBI's  securities  portfolio  as a whole  nor has any  portion  of such
         portfolio  been  handled  as a  trading  as  opposed  to an  investment
         account.

q.        Personal Property and Other Assets. All assets of Beckley,  BBI or THC
          other than those other assets  referred to in  Paragraphs  2.1.o.  and
          2.1.p.   (but  including  all  banking   equipment,   data  processing
          equipment,  vehicles,  and all other personal  property  located in or
          used in the  operation of each office of Beckley or otherwise  used by
          Beckley,  BBI or THC in the  operation of its  business)  are owned by
          Beckley, BBI or THC free and clear of all liens, encumbrances, leases,
          title defects,  or exceptions to title. Except as set forth in the BBI
          Disclosure  Statement,  all of  Beckley's,  BBI's and  THC's  personal
          property  material to its 

                                       12
<PAGE>

         respective  business  is  in  good  operating condition  and repair, 
         ordinary wear and tear excepted.

r.       Patents and Trademarks.  Beckley, BBI and THC each own, possess or have
         the  right  to use any and all  patents,  licenses,  trademarks,  trade
         names,   copyrights,   trade  secrets,   and   proprietary   and  other
         confidential  information  necessary to conduct  their  business as now
         conducted; and, neither Beckley, BBI nor THC has violated, or currently
         is in  conflict  with,  any  patent,  license,  trademark,  trade name,
         copyright, or proprietary right of any other person or entity.

s.       Environmental Matters. (i) Beckley has delivered to NewCo copies of all
         written reports,  correspondence,  notices, or other materials, if any,
         in its possession pertaining to environmental surveys or assessments of
         the  Real  Property  or  any  of  Beckley's  Loan  Collateral  and  any
         improvements  thereon, or to any violation of "Environmental  Laws" (as
         defined below) on, affecting or otherwise  involving the Real Property,
         any Loan Collateral or otherwise involving Beckley, BBI or THC.

                  (ii) There has been no presence, use, production,  generation,
         handling,  transportation,  treatment, storage, disposal, distribution,
         labeling, reporting, testing, processing, emission, discharge, release,
         threatened release, control,  removal,  clean-up, or remediation of any
         Hazardous Substances (as defined below) by any person prior to the date
         hereof on, from or relating to the Real Property or, to the best of the
         knowledge and  belief of  management  of  Beckley  and  BBI,  the  Loan
         Collateral,   which constitutes a violation of any Environmental Laws.

                  (iii) Neither  Beckley,  BBI nor THC is subject to any claims,
         demands,  causes  of  action,  suits,  proceedings,   losses,  damages,
         penalties, liabilities, obligations, costs, or expenses of any kind and
         nature which arise out of, under or in connection with, or which result
         from or are  based  upon the  presence,  use,  production,  generation,
         handling,  transportation,  treatment, storage, disposal, distribution,
         labeling, reporting, testing, processing, emission, discharge, release,
         threatened release, control,  removal,  clean-up, or remediation of any
         Hazardous  Substances  on, from or relating to the Real Property or, to
         the best of the  knowledge and belief of management of Beckley and BBI,
         any Loan Collateral by Beckley or any other person or entity.

                  (iv) No  facts,  events  or  conditions  relating  to the Real
         Property or, to the best  knowledge of  management  of Beckley and BBI,
         any Loan Collateral,  or the operations of Beckley at any of its office
         locations,  will prevent,  hinder or limit  continued  compliance  with
         Environmental  Laws,  or  give  rise  to any  investigatory,  emergency
         removal,  remedial,  or corrective actions,  obligations or liabilities
         (whether accrued,  absolute,  contingent,  unliquidated,  or otherwise)
         pursuant to Environmental Laws.

         (v) For purposes of this Agreement, "Environmental Laws" shall include:

                                       13
<PAGE>

          (A)  all federal, state and local statutes,  regulations,  ordinances,
               orders,  decrees,  and  similar  provisions  having  the force or
               effect of law,

          (B)  all contractual agreements, and

          (C)  all common  law,  concerning  public  health and  safety,  worker
               health  and  safety,   and   pollution  or   protection   of  the
               environment, including withoutlimitation all standards of conduct
               and  bases  of  obligations   relating  to  the  presence,   use,
               production,  generation,  handling,  transportation,   treatment,
               storage, disposal,  distribution,  labeling,  reporting, testing,
               processing,  discharge,  release,  threatened  release,  control,
               emergency  removal,  clean-up  or  remediation  of any  Hazardous
               Substances   (including   without  limitation  the  Comprehensive
               Environmental   Response  Compensation  and  Liability  Act,  the
               Superfund   Amendment  and   Reauthorization   Act,  the  Federal
               Insecticide,   Fungicide  and  Rodenticide   Act,  the  Hazardous
               Materials  Transportation  Act,  the  Resource  Conservation  and
               Recovery  Act,  the Clean Water Act, the Clean Air Act, the Toxic
               Substances  Control Act, any "Superfund" or "Superlien"  law, the
               Americans with Disabilities Act, and the Occupational  Safety and
               Health Act), as such may now or at any time  hereafter be defined
               or in effect.

                  For purposes of this Agreement,  "Hazardous  Substances" shall
         include hazardous,  toxic or otherwise regulated materials,  substances
         or wastes;  chemical  substances or mixtures;  pesticides;  pollutants;
         contaminants;   toxic  chemicals;  oil  or  other  petroleum  products,
         byproducts,  or  constituents  (including but not limited to crude oil,
         diesel oil, fuel oil, gasoline,  lubrication oil, oil refuse, oil mixed
         with  other  waste,  oil  sludge,  and  all other  liquid  hydrocarbons
         regardless  of  specific  gravity);  asbestos  or  asbestos  containing
         material; flammable  explosives;  polychlorinated biphenyls ("PCBs") or
         any material containing PCBS; radioactive  materials;  biological micro
         organisms,  viruses, fungi, spores;  environmental tobacco smoke; radon
         or radon gas;  formaldehyde or any  material  containing  formaldehyde;
         fumigants;  any  material or substance  comprising or  contributing  to
         conditions  known   as  "sick  building  syndrome,"   "building-related
         illness" or similar  conditions (or  exposures;  and/or any  hazardous,
         toxic,  regulated or dangerous waste, substance or material  defined as
         such by the United States Environmental Protection Agency or  any other
         federal,  state or local governmental agency or  political  subdivision
         thereof, or for the purpose of or by any Environmental Laws, as  now or
         at any time hereafter may be in effect.

t.        Absence  of  Brokerage  or  Finders  Commissions.  Other  than  Baxter
          Fentriss & Co., no person or firm has been retained by or has acted on
          behalf of,  pursuant to any agreement,  arrangement  or  understanding
          with, or under the  authority of Beckley,  BBI, or THC or any of their
          Boards of  Directors,  as a broker,  finder or agent or has  performed
          similar  functions  or  otherwise  is or may be entitled to receive or
          claim a  brokerage  fee or other  commission  in  connection  with the
          transactions  described  herein,  and neither BBI, Beckley nor THC has


                                       14
<PAGE>

         agreed to pay any  brokerage  fee or other  commission to any person or
         entity in connection with the transactions described herein.

u.       Employment  Agreements  and  Matters.  Other  than the  January 1, 1997
         employment  agreement  with Duane K.  Sellards  ("Sellards  Contract"),
         neither  Beckley,  BBI nor THC is a party  to or  bound  by any oral or
         written  employment  agreement,  express  or  implied,  with any of its
         directors,  officers  or  employees,  or to any  collective  bargaining
         agreement  with any of its  employees,  any  labor  union or any  other
         collective  bargaining unit or organization.  Each of Beckley,  BBI and
         THC (i) has paid in full to or accrued on behalf of all its  respective
         directors,  officers  and  employees  all  compensation  for  labor  or
         services rendered, including all wages, salaries, commissions, bonuses,
         fees and other direct  compensation for all labor or services performed
         by them to the date of this  Agreement  and all vacation pay, sick pay,
         severance pay and other amounts  promised to the extent required by law
         or when  Beckley,  BBI or THC has a policy or  practice  of making such
         payments,  and (ii) is in compliance with all applicable federal, state
         and  local  laws,  statutes,  rules  and  regulations  with  regard  to
         employment and employment  practices,  terms and conditions,  and wages
         and hours and other compensation  matters.  There is no pending,  or to
         its knowledge,  threatened dispute or strike involving Beckley,  BBI or
         THC and any of their  respective  employees,  or any  pending or to its
         knowledge  or  threatened  proceeding  in  which  it is  asserted  that
         Beckley,  BBI or THC has  committed  an  unfair  labor  practice;  and,
         neither  Beckley nor BBI nor THC is aware of any activity  involving it
         or any of its employees seeking to certify a collective bargaining unit
         or engaging in any other labor organization activity.

v.       Material  Contracts.  Except for those  documents  described in the BBI
         Disclosure  Statement  neither Beckley nor BBI nor THC is a party to or
         bound by any  agreement  (i)  involving  money or other  property in an
         amount or with a value in excess of Fifty Thousand  Dollars  ($50,000),
         (ii) which is not to be performed in full prior to September  30, 1997,
         (iii)  which calls for the  provision  of goods or services to Beckley,
         BBI or THC and  cannot be  terminated  without  material  penalty  upon
         written  notice to the other party  thereto,  (iv) which is material to
         Beckley,  BBI or THC and was not entered into in the ordinary course of
         business,  (v) which involves  hedging,  options or any similar trading
         activity,  or interest  rate  exchanges  or swaps,  (vi) which  commits
         Beckley to extend any loan or credit (with the  exception of letters of
         credit,  lines of credit and loan commitments  extended in the ordinary
         course of  Beckley's  business),  (vii) which  involves the purchase or
         sale of any assets of  Beckley,  BBI, or THC,  or the  purchase,  sale,
         issuance,  redemption  or  transfer  of  any  capital  stock  or  other
         securities  of  Beckley,  BBI,  or THC,  or (viii)  with any  director,
         officer or  principal  shareholder  of  Beckley,  BBI or THC  including
         without  limitation  any  employment or consulting  agreement,  but not
         including  any agreement  relating to loans or other  banking  services
         which were made in the  ordinary  course of  Beckley's  business and on
         substantially  the same terms and conditions as were prevailing at that
         time for similar agreements with unrelated persons.

                  Neither  Beckley nor BBI nor THC is in default in any material
         respect,  and there has not  occurred any event which with the lapse of
         time or giving of notice or both would

                                       15
<PAGE>

         constitute such a default, under any contract, lease, insurance policy,
         commitment, or arrangement to which it is a party or by which it or its
         property  is or may be  bound  or  affected  or  under  which it or its
         property  receives  benefits,  where the  consequences  of such default
         would  have a  material  adverse  effect  on the  financial  condition,
         results of operations,  prospects,  business,  assets,  loan portfolio,
         investments, properties, or operations of Beckley, BBI or THC.

w.       Employee  Benefit Plans.  (i) The BBI Disclosure  Statement  contains a
         true and complete list of all bonus,  deferred  compensation,  pension,
         retirement,  profit-sharing, thrift, savings, employee stock ownership,
         stock bonus, stock purchase,  restricted stock, and stock option plans;
         all employment and severance contracts;  all medical,  dental,  health,
         and life insurance plans; all vacation, sickness and other leave plans,
         disability  and death benefit  plans;  and all other  employee  benefit
         plans,  contracts  or  arrangements  maintained  or  contributed  to by
         Beckley, BBI or THC for the benefit of any employees, former employees,
         directors,   former   directors,   or   any  of   their   beneficiaries
         (collectively,  the  "Plans").  True and complete  copies of all Plans,
         including,  but not limited to, any trust instruments  and/or insurance
         contracts,  if any, forming a part thereof, and all amendments thereto,
         will be  promptly  supplied  to NewCo  Except  as  provided  in the BBI
         Disclosure Statement, neither Beckley, BBI nor THC maintains, sponsors,
         contributes to or otherwise participates in any "Employee Benefit Plan"
         within the meaning of Section  3(3) of the Employee  Retirement  Income
         Security Act of 1974, as amended ("ERISA"),  any "Multi-employer  Plan"
         within the meaning of Section 3(37) of ERISA,  any  "Multiple  Employer
         Welfare  Arrangement"  within the meaning of Section  3(40) of ERISA or
         would be subject to any withdrawal  liability under any Multi- employer
         Plan.  Except as set forth in the BBI Disclosure  Statement,  each Plan
         which is an  "employee  pension  benefit  plan"  within the  meaning of
         Section  3(2) of ERISA  and which is  intended  to be  qualified  under
         Section  401(a) of the Internal  Revenue Code of 1986,  as amended (the
         "Code") has  received a  determination  letter from the IRS and neither
         Beckley, BBI nor THC is aware of any circumstances reasonably likely to
         result in the revocation or denial of any such favorable  determination
         letter.  All  reports and  returns  with  respect to the Plans (and any
         Plans  previously  maintained  by Beckley or BBI)  required to be filed
         with any governmental  department,  agency, service or other authority,
         including without limitation Internal Revenue Service Form 5500 (Annual
         Report), have been properly and timely filed.

                  (ii) All "Employee  Benefit Plans"  maintained by or otherwise
         covering  employees or former  employees of Beckley,  BBI or THC to the
         extent subject to ERISA,  currently are, and at all times have been, in
         compliance  with all material  provisions  and  requirements  of ERISA.
         There is no pending or  threatened  litigation  relating to any Plan or
         any such Plan  previously  maintained by Beckley,  BBI or THC.  Neither
         Beckley nor BBI nor THC has engaged in a  transaction  with  respect to
         any Plan that  could  subject  Beckley,  BBI or THC to a tax or penalty
         imposed by either  Section 4975 of the Code or Section  502(i) of ERISA
         and none of them has any  welfare or benefit  plan  which  promises  or
         provides for post-retirement or post-employment benefits or payments.

                                       16
<PAGE>

                  (iii) Beckley will promptly  deliver to NewCo a true,  correct
         and complete copy (including  copies of all amendments  thereto) of any
         Retirement  Plan  of  Beckley,  BBI or THC  (the  "Retirement  Plans"),
         together  with true,  correct and  complete  copies of the summary plan
         description   relating  to  the  Retirement   Plans,  the  most  recent
         determination  letter  received from the IRS  regarding the  Retirement
         Plans, and the most recent Annual Report (Form 5500 series) and related
         schedules, if any, for the Retirement Plans.

                  Except  as  disclosed  in the BBI  Disclosure  Statement,  the
         Retirement  Plans are qualified  under the provisions of Section 401(a)
         of the Code,  the trust under each  Retirement  Plan is an exempt trust
         under Section 501(a) of the Code, and a favorable  determination letter
         with respect to each  Retirement  Plan has been obtained.  There are no
         issues  relating to said  qualification  or exemption of any Retirement
         Plan currently  pending before the IRS, the United States Department of
         Labor,  the Pension  Benefit  Guaranty  Corporation  or any court.  The
         Retirement  Plans  and the  administration  thereof  meet (and have met
         since the  establishment  of the Retirement Plan) all of the applicable
         requirements  of  ERISA,  the  Code  and  all  other  laws,  rules  and
         regulations  applicable to the Retirement Plans and do not violate (and
         since the  establishment  of the Retirement Plan have not violated) any
         of the  applicable  provisions of ERISA,  the Code and such other laws,
         rules  and   regulations.   Without  limiting  the  generality  of  the
         foregoing, all reports and returns with respect to the Retirement Plans
         required to be filed with any governmental department, agency, service,
         or other  authority  have been properly and timely filed.  There are no
         issues  or  disputes  with  respect  to  the  Retirement  Plans  or the
         administration  thereof currently existing between Beckley, BBI, or THC
         or any  trustee or other  fiduciary  thereunder,  and any  governmental
         agency,  any  current  or former  employee  of  Beckley,  BBI or THC or
         beneficiary  of any such  employee  or any other  person or entity.  No
         "reportable  event" within the meaning of Section  4043(b) of ERISA has
         occurred at any time with respect to the Retirement Plans.

                  (iv) No liability  under  subtitle C or D of Title IV of ERISA
         has been or is expected  to be  incurred  by  Beckley,  BBI or THC with
         respect to any  Retirement  Plan or with respect to any other  ongoing,
         frozen or terminated defined benefit pension plan currently or formerly
         maintained  by  Beckley,  BBI or THC.  Neither  Beckley nor BBI nor THC
         presently  contributes to a "Multi-employer Plan" or has contributed to
         such a plan.  All  contributions  required  to be made  pursuant to the
         terms of each of the Plans (including without limitation the Retirement
         Plans and any other  "pension  plan" (as  defined  in  Section  3(2) of
         ERISA) maintained by Beckley, BBI or THC) have been timely made. Except
         as disclosed in the BBI Disclosure Statement, no Retirement Plan or any
         other  "pension  plan"  maintained  by  Beckley,  BBI  or  THC  has  an
         "accumulated  funding  deficiency"  (whether or not waived)  within the
         meaning of Section  412 of the Code or  Section  302 of ERISA.  Neither
         Beckley  nor BBI  nor THC has  provided,  or is  required  to  provide,
         security  to any  "pension  plan"  or to  any  "Single  Employer  Plan"
         pursuant to Section  401(a)(29) of the Code. Under the Retirement Plans
         and any other  "pension plan"  maintained by Beckley,  BBI or THC as of
         the last day of the  most  recent  plan  year  ended  prior to the date
         hereof,  the  actuarially  determined  present  value  of all  "benefit
         liabilities,"  within the meaning of Section  4001(a)(16)  of ERISA (as
         determined on the


                                    17
<PAGE>

         basis of the actuarial  assumptions contained in the plan's most recent
         actuarial  valuation)  did not  exceed  the then  current  value of the
         assets  of such  plan,  and there  has been no  material  change in the
         financial  condition  of any such  plan  since the last day of the most
         recent plan year.

                  (v) There are no restrictions on the rights of Beckley, BBI or
         THC to amend or terminate  any Plan  without  incurring  any  liability
         thereunder.  Neither the execution  and delivery of this  Agreement nor
         the consummation of the transactions  contemplated  hereby will (except
         as otherwise specifically provided herein) (A) result in any payment to
         any person (including without limitation any severance  compensation or
         payment,  unemployment  compensation,  "golden parachute" or "change in
         control"  payment,  or  otherwise)  becoming  due  under  any  plan  or
         agreement  to any  director,  officer,  employee,  or  consultant,  (B)
         increase any benefits otherwise payable under any plan or agreement, or
         (C) result in any acceleration of the time of payment or vesting of any
         such  benefit  except  that the  Sellards'  Contract,  the MSBP and BBI
         option plan will accelerate.

x.       Insurance.  Beckley,  BBI and THC have in  effect a  "banker's  blanket
         bond" and other policies of general liability,  casualty, directors and
         officers liability,  employee fidelity, errors and omissions, and other
         property  and  liability  insurance  as  listed  in the BBI  Disclosure
         Statement  (the  "Policies")  . The Policies  provide  coverage in such
         amounts and against such liabilities,  casualties,  losses, or risks as
         is customary or reasonable  for entities  engaged in the  businesses of
         Beckley,  BBI or THC or as is required by applicable law or regulation;
         and, in the  reasonable  opinion of  management of Beckley and BBI, the
         insurance coverage provided under the Policies is considered reasonable
         and  adequate in all respects  for  Beckley,  BBI and THC.  Each of the
         Policies  is in full force and effect and is valid and  enforceable  in
         accordance  with  its  terms,  and is  underwritten  by an  insurer  of
         recognized  financial  responsibility;  and, Beckley,  BBI and THC have
         taken all requisite actions  (including the giving of required notices)
         under each such Policy in order to preserve all rights  thereunder with
         respect to all matters.  Neither  Beckley nor BBI nor THC is in default
         under  the  provisions  of,  has  received  notice of  cancellation  or
         nonrenewal  of or any premium  increase on, or has any knowledge of any
         failure to pay any premium on or any inaccuracy in any  application for
         any Policy. There are no pending claims with respect to any Policy (and
         neither  Beckley nor BBI nor THC is aware of any facts which would form
         the basis of any such claim),  and neither  Beckley nor BBI nor THC has
         knowledge  of any  facts  or of the  occurrence  of any  event  that is
         reasonably likely to form the basis for any such claim.

y.       Insurance  of Deposit.  All  deposits of Beckley are insured by SAIF of
         the FDIC to the maximum extent permitted by law, all deposit  insurance
         premiums  due from  Beckley  to the FDIC  have  been  paid in full in a
         timely  fashion,  and,  to the  best of the  knowledge  and  belief  of
         Beckley's executive officers, no proceedings have been commenced or are
         contemplated by the FDIC or otherwise to terminate such insurance.


                                       18
<PAGE>

z.       Options  Granted;  Awards.  The BBI Disclosure  Statement (i) lists the
         number of  outstanding  options  held by and the name of the holder for
         each person to whom a stock  option has been  granted and  currently is
         outstanding  under any stock  option for  Beckley,  BBI or THC and (ii)
         lists the number of shares  and the name of each  Award  Holder for all
         shares involving the MSBP.

aa.      Obstacles to Regulatory Approval or Tax Treatment.  To the best of the 
         knowledge  and  belief  of BBI,  there  exists  no  fact  or  condition
         (including   Beckley's   record  of   compliance   with  the  Community
         Reinvestment  Act) relating to Beckley,  BBI or THC that may reasonably
         be expected to (i) prevent or materially  impede or delay Beckley,  BBI
         or THC from  obtaining the  regulatory  approvals  required in order to
         consummate  transactions  described  herein,  and,  if any such fact or
         condition  becomes known to Beckley or BBI, BBI shall  promptly (and in
         any  event  within  three  (3) days  after  obtaining  such  knowledge)
         communicate such fact or condition to NewCo.

bb.      Disclosure. To the best of the knowledge and belief of BBI, all written
         statements,   certificates,   schedules,   lists,   or  other   written
         information  furnished  by or on behalf of  Beckley,  BBI or THC at any
         time to NewCo in  connection  with this  Agreement  (including  without
         limitation  the  statements  contained  herein),  when  considered as a
         whole, will be accurate in all material respects.

2.2.     Representations and Warranties of NewCo.  NewCo hereby  represents  and
         warrants to BBI as follows:

a.       Organization;  Standing;  Power.  NewCo  (i)  is  duly  organized   and
         incorporated,  validly  existing and in good standing under the laws of
         West Virginia,  (ii) has all requisite  power and authority  (corporate
         and other) to own its  properties and conduct its business as now being
         conducted,  (iii)  is  duly  qualified  to do  business  and is in good
         standing  in each  other  jurisdiction  in which the  character  of the
         properties owned or leased by it therein or in which the transaction of
         its business makes such qualification necessary except where failure so
         to qualify  would not have a material  adverse  effect on NewCo and its
         affiliates  considered as one  enterprise,  and (iv) is not transacting
         business,  or  operating  any  properties  owned or  leased  by it,  in
         violation  of any  provision  of  federal  or state  law or any rule or
         regulation  promulgated  thereunder,   which  violation  would  have  a
         material  adverse effect on NewCo and its affiliates  considered as one
         enterprise.

b.       Capital  Stock.  NewCo's  authorized  capital  stock  consists  of Five
         Thousand (5,000) shares of common Stock ("NewCo Stock"). As of the date
         of this  Agreement,  an aggregate of Five  Thousand  (5,000)  shares of
         NewCo  Stock had been  issued  and were  outstanding,  all of which are
         owned by  Horizon.  NewCo's  outstanding  capital  stock  has been duly
         authorized and validly issued, and is fully paid and nonassessable.

                                       19
<PAGE>

c.       Authorization  and Validity of Agreement.  This Agreement has been duly
         and validly  approved by NewCo's  Board of  Directors  and executed and
         delivered on NewCo's behalf.  Subject only to approval and ratification
         of this  Agreement by Horizon as the sole  shareholder  of NewCo in the
         manner required by law and required regulatory approvals, (i) NewCo has
         the corporate power and authority to execute and deliver this Agreement
         and to  perform  its  obligations  and  agreements  and  carry  out the
         transactions  described herein, (ii) all corporate proceedings required
         to be taken to  authorize  NewCo to enter  into this  Agreement  and to
         perform its  respective  obligations  and  agreements and carry out the
         transactions  described  herein have been duly and properly taken,  and
         (iii) this  Agreement  constitutes  the valid and binding  agreement of
         NewCo  enforceable  in accordance  with its terms (except to the extent
         enforceability may be limited by (A) applicable bankruptcy, insolvency,
         reorganization,  moratorium or similar laws from time to time in effect
         which  affect  creditors'  rights  generally,  (B) legal and  equitable
         limitations  on  the  availability  of  injunctive   relief,   specific
         performance and other equitable remedies, and (C) general principles of
         equity  and   applicable   laws  or  court   decisions   limiting   the
         enforceability of indemnification provisions).

d.       Validity  of  Transactions;  Absence of  Required  Consents or Waivers.
         Except where the same would not have a material adverse effect on NewCo
         and its affiliates considered as one enterprise,  neither the execution
         and  delivery  of  this   Agreement,   nor  the   consummation  of  the
         transactions  described herein, nor compliance by NewCo with any of its
         obligations or agreements contained herein, will:

                  (i)  conflict  with or  result  in a breach  of the  terms and
         conditions of, or constitute a default or violation under any provision
         of, NewCo's  Certificate of  Incorporation,  Charter or Bylaws,  or any
         contract,  agreement, lease, mortgage, note, bond, indenture,  license,
         or  obligation  or  understanding  (oral or  written) to which NewCo is
         bound  or by  which  it,  its  business,  capital  stock  or any of its
         properties or assets may be affected;

                  (ii)     result  in  the  creation  or imposition of any lien,
         claim, interest, charge, restriction or encumbrance upon any of NewCo's
         properties or assets;

                  (iii) violate any applicable  federal or state  statute,  law,
         rule or regulation,  or any order, writ,  injunction,  or decree of any
         court, administrative or regulatory agency or governmental body;

                  (iv)     result  in  the  acceleration  of  any  obligation or
         indebtedness of NewCo; or,

                  (v)      interfere with or otherwise adversely affect NewCo's
         ability to carry on its business as presently conducted.

                  No consents,  approvals or waivers are required to be obtained
         from any person or entity in  connection  with  NewCo's  execution  and
         delivery of this  Agreement,  or the 

                                       20
<PAGE>

         performance of its obligations or agreements or the consummation of the
         transactions described herein, except for required approvals of NewCo's
         shareholder and of governmental or regulatory authorities.

e.       Obstacles to Regulatory  Approval or Tax Treatment.  To the best of the
         knowledge  and belief of the  executive  officers of NewCo,  no fact or
         condition  (including  the  record  of  compliance  with the  Community
         Reinvestment  Act  by  Raleigh)  relating  to  NewCo  exists  that  may
         reasonably  be expected to (i)  prevent or  materially  impede or delay
         NewCo from  obtaining  the  regulatory  approvals  required in order to
         consummate  transactions  described  herein,  and,  if any such fact or
         condition  becomes  known to the  executive  officers  of NewCo,  NewCo
         promptly (and in any event within three (3) days after  obtaining  such
         knowledge) shall communicate such fact or condition to BBI.

f.       Disclosure.  To the best of the  knowledge  and  belief of  NewCo,  all
         written   statements,   certificates,   schedules,   lists  or  written
         information  furnished  by or on  behalf of NewCo at any time to BBI in
         connection  with  this  Agreement  (including  without  limitation  the
         statements  contained  herein),  when  considered  as a whole,  will be
         accurate and complete in all material respects. Each document delivered
         or to be  delivered  by NewCo to BBI is or will be a true and  complete
         copy of such document,  unmodified except by another document delivered
         by NewCo.

g.       Financial   Capability.   NewCo  has  sufficient   financial  resources
         available to it to consummate the transactions  contemplated herein and
         to make the required Cash Payment.

h.       Other Transactions.  NewCo may have negotiations for the acquisition of
         other  banking  institutions.  Nothing  contained  herein  shall in any
         manner  limit the ability of NewCo or any of its  affiliates  including
         Horizon   to  acquire   additional   banking   institutions   or  other
         corporations,  either  before or after  the  Effective  Date,  for such
         consideration  (cash,  notes,  common or preferred stock) and upon such
         terms and conditions as deemed appropriate by NewCo or Horizon or other
         affiliates as the case may be.  Notwithstanding  the  foregoing,  NewCo
         will not, and will use its best efforts to cause its affiliates to not,
         make  or  agree  to  make  any  acquisition  or take  any  action  that
         materially  adversely  affect its ability to consummate the transaction
         contemplated hereby in a reasonably timely manner.


                          ARTICLE III. COVENANTS OF BBI


3.1.     Affirmative  Covenants  of BBI.  BBI  hereby  covenants  and  agrees as
         follows with NewCo.:

a.       BBI Option Holders.  BBI will use its best efforts to cause each Option
         Holder  listed  in the  BBI  Disclosure  Statement  (as  well  as  each
         additional  person who shall become a BBI Option  Holder after the date
         of this Agreement) to execute and deliver to NewCo prior to the

                                       21
<PAGE>

         Closing the Cancellation Letter relating to cancellation of such option
         rights  in  return  for  the  Cash  Payment  all in  form  and  content
         reasonably satisfactory to NewCo.

b.       Conduct  of  Business  Prior  to  Effective  Time.  While  the  parties
         recognize  that  the  operation  of  Beckley,  BBI  and THC  until  the
         Effective Time is the  responsibility  of Beckley,  BBI , THC and their
         Board of Directors and officers,  BBI agrees that,  between the date of
         this  Agreement  and  the  Effective   Time,   Beckley,   BBI  and  THC
         respectively  will carry on its  business,  in  substantially  the same
         manner as such business  heretofore was  conducted,  and, to the extent
         consistent  with such business and within its reasonable  ability to do
         so, BBI agrees that it and, where applicable, Beckley and THC will:

                  (i) preserve intact their present business organization,  keep
         available their present officers, and preserve their relationships with
         customers, depositors, creditors, correspondents, suppliers, and others
         having business relationships with them;

                  (ii)     maintain all of their  properties  and  equipment  in
         customary repair, order and condition, ordinary wear and tear excepted;

                  (iii)  maintain  their  books of  account  and  records in the
         usual,  regular and ordinary  manner in accordance  with sound business
         practices applied on a consistent basis;

                  (iv) comply with all laws, rules and regulations applicable t
         them, their properties, assets or employees and to the conduct of their
         business;

                  (v)  continue to maintain in force  insurance;  not modify any
         bonds or policies of insurance  in effect as of the date hereof  unless
         the same, as modified, provides substantially equivalent coverage; and,
         not cancel, allow to be terminated or, to the extent available, fail to
         renew, any such bond or policy of insurance unless the same is replaced
         with a bond or policy providing substantially equivalent coverage;

                  (vi) promptly provide to NewCo such information about Beckley,
         BBI and THC and  their  financial  condition,  results  of  operations,
         prospects, businesses, assets, loan portfolio, investments,  properties
         or operations, as NewCo reasonably shall request.

c.       Periodic  Information  Regarding Loans. All new extensions of credit by
         Beckley in excess of $100,000 and any further  extensions  of credit to
         existing  borrowers that have not made timely payments in the past will
         be submitted to NewCo on a before-the-fact basis for NewCo's review but
         not approval within three (3) business days prior to Beckley's issuance
         of a commitment on such loan.

                  Additionally,  Beckley agrees to make available and provide to
         NewCo the  following  information  with  respect to its loans and other
         extensions of credit (such assets herein referred to as "Loans") as  of
         March 31, 1997, and as of the end of each month  thereafter  until

                                       22

<PAGE>



         the Effective Time,  such  information for each month to be in form and
         substance as is usual and  customary in the conduct of its business and
         to be  furnished  within  fifteen  (15)  days of the end of each  month
         ending after the date hereof:

                  (i)      a list of Loans past due for sixty (60) days or  more
         as to principal or interest;

                  (ii) the  amount of the Loan  Loss  Reserve  (to be  furnished
         within fifteen (15) days of the end of each calendar  quarter after the
         date hereof  unless  prepared on a more  frequent  basis),  which shall
         include a list of all classified or "watch list" Loans,  along with the
         outstanding balance and amount specifically  allocated to the Loan Loss
         Reserve for each such classified or "watch list" Loan;

                  (iii)    a list of Loans in nonaccrual status;

                  (iv)     a list  of  all  Loans  over  Fifty  Thousand Dollars
         ($50,000.00) without principal reduction for a period  of  longer  than
         one year;

                  (v)      a list of all foreclosed real property or other  real
         estate owned and all repossessed personal property;

                  (vi) a list of  reworked  or  restructured  Loans  over  Fifty
         Thousand Dollars ($50,000.00) and still outstanding, including original
         terms, restructured terms and status;

                  (vii)    a list of all impaired loans as so  classified  under
         GAAP; and

                  (viii)  a  list  of  any  litigation  by  or  against  Beckley
         pertaining  to any  Loans  or  credits,  which  list  shall  contain  a
         description of circumstances  surrounding such litigation,  its present
         status and management's evaluation of such litigation.

d.       Notice of Certain  Changes or Events.  Following  the execution of this
         Agreement and up to the Effective  Time, BBI promptly will notify NewCo
         in writing of and provide to it such  information  as it shall  request
         regarding (i) any material adverse change in its consolidated financial
         condition,  consolidated results of operations,  business, assets, loan
         portfolio,  investments,  properties or operations, or of the actual or
         prospective occurrence of any condition or event of which it has actual
         knowledge,  which,  with the lapse of time or  otherwise,  may or could
         cause,  create or result in any such material  adverse change,  or (ii)
         the actual or  prospective  existence or occurrence of any condition or
         event of which it has actual knowledge which, with the lapse of time or
         otherwise,   has   caused  or  may  or  could   cause  any   statement,
         representation  or  warranty  of  Beckley,  BBI or THC  herein to be or
         become inaccurate,  misleading or incomplete,  or which has resulted or
         may or could cause,  create or result in the breach or violation of any
         of Beckley's or BBI's  covenants or agreements  contained  herein or in
         the failure of any of the  conditions  described in Paragraphs  6.1. or
         6.3. below.


                                                        23

<PAGE>



e.       Consents to  Assignment  of Leases.  Beckley,  BBI and THC will use its
         best  efforts to obtain all  required  consents  of its  lessors to the
         assignment  to NewCo or Raleigh of their rights and  obligations  under
         any personal  property leases,  each of which consents shall be in such
         form as shall be specified by NewCo.

f.       Further  Action;  Instruments  of Transfer,  etc.  Beckley and BBI each
         covenants  and agrees with NewCo that it (i) will use its best  efforts
         in good  faith  to take or cause to be taken  all  action  required  of
         Beckley,  BBI or THC  hereunder  as  promptly as  practicable  so as to
         permit the  consummation of the  transactions  described  herein at the
         earliest  possible  date,  (ii) shall  perform all acts and execute and
         deliver to NewCo all  documents or  instruments  required  herein or as
         otherwise  shall be  reasonably  necessary or useful to or requested of
         BBI in consummating such  transactions,  and, (iii) will cooperate with
         NewCo in every way in  carrying  out,  and will pursue  diligently  the
         expeditious completion of, such transactions.

g.       Bank Merger.  NewCo and BBI each agrees to promptly  proceed to prepare
         or  cause  to be  prepared  all  documents  and  submit  or cause to be
         submitted all necessary  requests for approvals  required to effect the
         Bank Merger.  Each party agrees to keep the other reasonably advised of
         its actions in this regard and to furnish each other with copies of all
         notices, agreements, filings and matters pertaining thereto.

h.       Sellards' Contract.  As of the close of business on the Effective Time,
         BBI and Beckley shall terminate the employment of Duane K. Sellards and
         shall accrue and  immediately pay such individual in the form of a lump
         sum  payment or  installments  at his  election  the  amounts  due such
         individual  under  Section  12(a) of the  Sellards'  Contract  provided
         Sellards must give written notice of his election to receive a lump sum
         or to receive  periodic  payments to both BBI and NewCo at least thirty
         (30) days prior to commencement of any payments to him.

i.       Benefit  Plans.  On or  prior  to the  Effective  Time,  or as  soon as
         administratively  feasible thereafter,  Beckley and BBI shall take such
         actions as they deem  necessary  and  appropriate  with  respect to the
         termination and distribution of benefits payable under the BBI Employee
         Stock  Ownership Plan and Trust ("ESOP") in accordance  with its terms,
         Beckley's defined benefit plan, the Stock Option Plan, the MSBP and the
         termination of the employment of Duane K. Sellards,  President, and the
         payment  of sums due and  payable  in  accordance  with  the  Sellards'
         Contract.  As of the Effective Time, NewCo shall deliver in immediately
         available funds to the ESOP Trust the Cash Payment per share multiplied
         by the number of shares of BBI Stock  held by the ESOP.  The ESOP shall
         thereafter   immediately  make  distribution  of  benefits.   The  plan
         administrative  committees and plan trustee  committees  (collectively,
         the "Responsible  Parties") in place with respect to such plans, trusts
         and agreements as of the date of the Merger shall remain in place as of
         the Effective Time and thereafter for as long as is deemed necessary to
         finalize all actions associated with such plan termination and benefits
         distribution. Further, the Responsible Parties shall be indemnified for
         all  actions  taken after the  Effective  Time that are  necessary  and
         appropriate  for the

                                       24
<PAGE>

         completion  of their  responsibilities  in the same  manner  as if such
         actions were taken prior to the Effective Time, provided, however, that
         said persons must consult with and follow the reasonable  directives of
         NewCo after the Effective Time.  NewCo agrees that such directives will
         not cause material delay in the distribution of benefits.

3.2.  Negative  Covenants of BBI. BBI hereby covenants and agrees that,  between
the date hereof and the Effective Time, BBI or, if applicable,  Beckley, or THC,
will not do any of the  following  things or take any of the  following  actions
without the prior written consent and  authorization  of NewCo which consent and
authorization shall not be unreasonably withheld:

a.       Amendments to Certificate of Incorporation,  etc. Amend its Certificate
         of Incorporation, Charter or Bylaws.

b.       Change in Capital Stock. (i) Make any change in its authorized  capital
         Stock,  or create any other or additional  authorized  capital Stock or
         other  securities,  or (ii)  issue,  sell,  purchase,  redeem,  retire,
         reclassify,  combine, or split any shares of its capital Stock or other
         securities  (including  securities  convertible into capital Stock), or
         enter into any  agreement  or  understanding  with  respect to any such
         action except  pursuant to Stock benefit plans  currently in effect and
         legally binding commitments currently in effect.

c.       Options,  Warrants  and  Rights.  Grant or issue any new or  additional
         options,  warrants, calls, puts or other rights of any kind relating to
         the  purchase,  redemption or conversion of shares of its capital Stock
         or any other securities (including securities  convertible into capital
         Stock) or enter into any agreement or understanding with respect to any
         such action or to award any further Stock rights under the MSBP.

d.       Dividends.  Declare  or pay any  dividends  on  outstanding  shares  of
         capital Stock or make any other  distributions  on or in respect of any
         shares of its capital Stock or otherwise to its shareholders.

e.       Employment,  Benefit  or  Retirement  Agreements  or  Plans.  Except as
         contemplated  by this Agreement or as required by law (i) enter into or
         become bound by any oral or written  contract,  agreement or commitment
         for the employment or compensation of any director,  officer,  employee
         or consultant  which is not immediately  terminable by Beckley,  BBI or
         THC without  cost or other  liability on no more than thirty (30) days'
         notice; (ii) adopt, enter into or become bound by any new or additional
         profit-sharing,   bonus,  incentive,   change  in  control  or  "golden
         parachute,"  Stock  option,   Stock  purchase,   pension,   retirement,
         insurance  (hospitalization,  life or other),  paid leave (sick  leave,
         vacation leave or other), or similar contract,  agreement,  commitment,
         understanding,  plan, or arrangement  (whether formal or informal) with
         respect to or which  provides  for  benefits  for any of its current or
         former directors,  officers,  employees, or consultants; or (iii) enter
         into or become bound by any contract with or commitment to any labor or
         trade union or association or any collective bargaining group.

                                       25
<PAGE>

f.       Increase in Compensation.  Increase the compensation or benefits of, or
         pay any bonus or other  special or additional  compensation  to, any of
         its directors, officers, employees or consultants, other than standard,
         customary   adjustments  and  merit  increases   consistent  with  past
         practices.

g.       Accounting  Practices.  Make any  changes  in its  accounting  methods,
         practices or procedures or in depreciation  or  amortization  policies,
         schedules  or rates  heretofore  applied  except as required by GAAP or
         governmental regulations or authorities.

h.       Acquisitions;  Additional  Branch  Offices.  Directly or indirectly (i)
         acquire or merge with, or acquire any branch or all or any  significant
         part of the assets of,  any other  person or entity,  (ii) open any new
         branch  office,  or (iii) enter into or become  bound by any  contract,
         agreement,  commitment  or letter of intent  relating  to, or otherwise
         take  or  agree  to  take  any  action  in  furtherance  of,  any  such
         transaction or the opening of a new branch office.

i.       Changes in Business  Practices.  Except as may be required by the FDIC,
         the OTS, or any other  governmental  or other  regulatory  agency or as
         shall be required by applicable law, regulation or this Agreement,  (i)
         change in any material respect the nature of its business or the manner
         in which it  conducts  its  business,  (ii)  discontinue  any  material
         portion  or line of its  business,  or  (iii)  change  in any  material
         respect its lending,  investment,  asset-liability  management or other
         material banking or business policies (except to the extent required by
         Paragraphs  3.1.b.  above).  Beckley and BBI may purchase tail coverage
         under its director and officers liability policy to provide coverage to
         its directors and officers  after the Effective Time in such amount and
         duration  as  shall be  reasonably  available  and at such  cost not to
         exceed Forty  Thousand  Dollars  ($40,000.00).  If NewCo can obtain the
         same  coverage  at less cost then BBI agrees to purchase  the  coverage
         arranged by NewCo.

j.       Exclusive Merger Agreement. Directly or indirectly,  through any person
         (i) encourage,  solicit or attempt to initiate or procure  discussions,
         negotiations  or offers  with or from any person or entity  (other than
         NewCo) relating to a merger or other acquisition of BBI or the purchase
         or acquisition of any BBI Stock, BBI Stock or any THC Stock, any branch
         office of Beckley or all or any significant part of THC's, Beckley's or
         BBI's assets;  or provide  assistance to any person in connection  with
         any such offer;  (ii) except to the extent required by law, disclose to
         any person or entity any information  not customarily  disclosed to the
         public concerning Beckley, BBI or THC or their respective business,  or
         afford  to any  other  person  or  entity  access  to  its  properties,
         facilities,  books or records; (iii) sell or transfer any branch office
         of Beckley or all or any significant part of Beckley's, BBI's, or THC's
         assets to any other person or entity;  or (iv) subject to its fiduciary
         duty to its  shareholders  enter into or become bound by any  contract,
         agreement,  commitment  or letter of intent  relating  to, or otherwise
         take  or  agree  to  take  any  action  in  furtherance  of,  any  such
         transaction.

k.       Acquisition or Disposition of Assets. (i) Sell or lease (as lessor), or
         enter  into or  become  bound by any  contract,  agreement,  option  or
         commitment relating to the sale, lease (as lessor)


                                       26
<PAGE>

         or other  disposition of any real estate; or sell or lease (as lessor),
         or enter into or become  bound by any  contract,  agreement,  option or
         commitment relating to the sale, lease (as lessor) or other disposition
         of any  equipment or any other fixed or capital  asset (other than real
         estate)  having  a book  value or a fair  market  value,  whichever  is
         greater,  of  more  than  Fifty  Thousand  Dollars  ($50,000)  for  any
         individual item or asset, or more than Fifty Thousand Dollars ($50,000)
         in the aggregate for all such items or assets;

                  (ii)  Purchase or lease (as  lessee),  or enter into or become
         bound by any contract,  agreement, option or commitment relating to the
         purchase,  lease (as lessee) or other acquisition of any real property;
         or purchase or lease (as lessee),  or enter into or become bound by any
         contract,  agreement,  option or  commitment  relating to the purchase,
         lease (as lessee) or other  acquisition  of any  equipment or any other
         fixed  assets  (other than real  estate)  having a purchase  price,  or
         involving aggregate lease payments, in excess of Fifty Thousand Dollars
         ($50,000) for any  individual  item or asset,  or more than One Hundred
         Thousand  Dollars  ($100,000)  in the  aggregate  for all such items or
         assets;

                  (iii) Sell,  purchase or  repurchase,  or enter into or become
         bound  by any  contract,  agreement,  option  or  commitment  to  sell,
         purchase  or   repurchase,   any  loan  or  other   receivable  or  any
         participation  in any  loan  or  other  receivable  other  than  in the
         ordinary course of business or as required by the OTS or the FDIC; or

                  (iv) Sell or dispose of, or enter into or become  bound by any
         contract, agreement, option or commitment relating to the sale or other
         disposition  of, any other asset (whether  tangible or intangible,  and
         including  without  limitation  any trade name,  trademark,  copyright,
         service mark or intellectual  property right or license); or assign its
         right to or otherwise  give any other person its  permission or consent
         to use or do business under the corporate  name of Beckley,  BBI or THC
         or any name similar thereto; or release,  transfer or waive any license
         or right granted to it by any other person to use any trademark,  trade
         name, copyright, service mark, or intellectual property right.

                  Notwithstanding the foregoing,  Beckley may foreclose,  bid in
         or otherwise dispose of Loan Collateral (real or personal) according to
         its usual and customary practice.

l.       Debt;  Liabilities.  Except  in the  ordinary  course  of its  business
         consistent with its past  practices,  (i) enter into or become bound by
         any promissory  note,  loan agreement or other agreement or arrangement
         pertaining to its borrowing of money, (ii) assume,  guarantee,  endorse
         or otherwise  become  responsible  or liable for any  obligation of any
         other  person  or  entity,  or  (iii)  incur  any  other  liability  or
         obligation (absolute or contingent).

m.       Liens; Encumbrances.  Mortgage, pledge or subject any of its assets to,
         or permit any of its assets to become or (with the  exception  of those
         liens and  encumbrances  specifically  described in the BBI  Disclosure
         Statement) remain subject to, any lien or any other encumbrance  (other
         than in the  ordinary  course  of  business  consistent  with  its past
         practices 

                                       27
<PAGE>

         in  connection  with  securing of public  funds,  deposits,  repurchase
         agreements or other similar operating matters).

n.       Waiver of Rights.  Waive,  release or compromise any material rights in
         its favor  (except in the ordinary  course of business)  except in good
         faith for fair value in money or money's worth,  nor waive,  release or
         compromise any rights against or with respect to any of  its  officers,
         directors or shareholders or members of families of officers, directors
         or shareholders.

o.       Retirement Contributions. Notwithstanding anything in this Agreement to
         the contrary, Beckley or BBI will make a cash contributions to the ESOP
         on or  before  the  Effective  Date  in an  amount  not to  exceed  the
         outstanding  principal  balance  on the  ESOP  promissory  note  by and
         between  the ESOP  Trust and BBI;  provided  that such  Beckley  or BBI
         contributions  shall be limited  to the extent  that it will not exceed
         the limits of tax deductibility  under the Code for any ESOP plan years
         ending on or before the Effective Time. Such contributions shall not be
         considered in  determining  whether  there has been a material  adverse
         change to the business operations or financial statements of Beckley or
         BBI.


                         ARTICLE IV. COVENANTS OF NEWCO

4.1.     Covenants of Raleigh. NewCo hereby covenants and agrees as follows with
         BBI:

a.       Employment  Agreement.  (i) The existing employment  agreement with the
         President of Beckley (a true copy of which has been furnished to NewCo)
         shall be terminated  at the Effective  Time with payments as called for
         therein to be made (if not previously  paid by BBI or Beckley) by NewCo
         or BBI.  (ii)  NewCo will use its best  efforts  to retain all  Beckley
         employees (other than Sellards) after the Merger. Any individual (other
         than Duane Sellards) employed by Beckley at the Effective Time shall be
         entitled to severance  compensation equal to three (3) months salary if
         not retained by NewCo or Raleigh. For purposes hereof, "retained" shall
         mean the offer of continuation of employment  under  substantially  the
         same  terms with the same or  similar  duties at a location  in Raleigh
         County,  West Virginia for a period of at least one (1) year subject to
         termination for cause. "Cause" shall mean dishonesty, unexcused absence
         from  work or gross  insubordination.  NewCo or  Raleigh  will give any
         employee  at least  thirty  (30) days notice that he or she will not be
         retained after the Merger.

b.       Employee Benefits. NewCo agrees that after the Merger, all employees of
         Beckley  and  dependents  covered  under the  Beckley  health  plans or
         welfare  plans as the case may be that are retained by NewCo or Raleigh
         shall (i) be covered  under the Raleigh  health plan with no  uninsured
         waiting periods or exclusion for pre-existing conditions,  (ii) receive
         credit for prior service at Beckley under the Raleigh vacation plan and
         receive  credit (up to a maximum of ninety  (90) days) for unused  sick
         days  under the  Raleigh  sick leave  plan,  (iii)  immediately

                                       28
<PAGE>

         become  participants  in the Raleigh  pension and 401(k) plan, and (iv)
         immediately  be entitled to vested  benefits  under the Raleigh  401(k)
         plan.  The normal vesting  schedule will apply for the Raleigh  pension
         plan  with no  credit  for  past  service  as a  Beckley  employee.  In
         addition, all retained employees shall be eligible to otherwise receive
         benefits available to other Raleigh employees similarly situated.


                          ARTICLE V. MUTUAL AGREEMENTS

5.1.     Shareholders Meeting; Proxy Statement.

a.       Meeting  of  Shareholders.  BBI shall  cause a special  meeting  of its
         shareholders  (the  "Shareholders  Meetings")  to be  held  as  soon as
         reasonably possible for the purpose of BBI's shareholders voting on the
         approval of the Merger.  BBI shall act upon approval of the Bank Merger
         by no later than June 30, 1997. In connection with the call and conduct
         of  and  all  other  matters  relating  to  the  Shareholders   Meeting
         (including the  solicitation  of proxies),  BBI shall fully comply with
         all  provisions  of  applicable  law and  regulations  and  with  BBI's
         respective governing instruments.

b.       Preparation and  Distribution of Proxy  Statement.  BBI shall prepare a
         "Proxy Statement" for distribution to BBI's shareholders as BBI's proxy
         statement  relating  to BBI's  solicitation  of proxies  for use at its
         shareholders  meeting.  The Proxy  Statement  shall be in such form and
         shall contain or be accompanied  by such  information as is required by
         applicable law and regulations.  BBI shall use its best efforts to file
         such statement with the SEC by July 1, 1997.

c.       Recommendation of BBI's Board of Directors and Voting of Shares. Unless
         due to a material change in circumstances or for any other reason BBI's
         Board of Directors reasonably believes that such a recommendation would
         violate the directors'  fiduciary  duties or obligations as such to BBI
         or to its  shareholders,  BBI's Board of Directors  shall  recommend to
         BBI's  shareholders  that  they vote  their  shares of BBI Stock at the
         Shareholders  Meeting  to ratify and  approve  this  Agreement  and the
         Merger,  and the Proxy Statement mailed to BBI's  shareholders  will so
         indicate and state that BBI's Board of Directors  considers  the Merger
         to be advisable and in the best interests of BBI and its  shareholders.
         Each director of BBI has agreed and  represented to BBI for the benefit
         of NewCo that he or she  intends to vote all shares of BBI Stock  owned
         by him or her in favor of the Agreement and the Merger.

d.       Information for Proxy Statement.  NewCo, Beckley and BBI each agrees to
         promptly  respond and to use its best  efforts to cause its  directors,
         officers,  accountants and affiliates to promptly respond,  to requests
         by BBI and its  counsel  for  information  for  inclusion  in the Proxy
         Statement.  NewCo, Beckley and BBI each hereby covenants with the other
         that none of the information  provided by it for inclusion in the Proxy
         Statement will, at the time of its

                                       29
<PAGE>

         mailing to  shareholders,  contain any untrue  statement  of a material
         fact or omit  any  material  fact  required  to be  stated  therein  or
         necessary in order to make the statements  contained therein,  in light
         of the circumstances  under which they were made, not misleading;  and,
         at all times  following  such mailing up to and including the Effective
         Time, none of such information contained in the Proxy Statement,  as it
         may be amended or supplemented,  will contain any untrue statement of a
         material fact or omit any material  fact required to be stated  therein
         or  necessary in order to make the  statements  contained  therein,  in
         light of the circumstances under which they were made, not misleading.

5.2.  Regulatory  Approvals.  As  soon as  practicable  after  the  date of this
Agreement, NewCo, Raleigh, Beckley and BBI each shall prepare and file, or cause
to be prepared and filed, all applications for regulatory  approvals and actions
as may be required of them, respectively, by applicable law and regulations with
respect to the Merger and the Bank Merger  (including  applications to the FDIC,
the West Virginia Board,  the OTS and to any other  applicable  federal or state
banking,  or other  regulatory  authority).  Each  such  party  shall  use their
respective  best  efforts  in good  faith to  obtain  all  necessary  regulatory
approvals  required for consummation of the mergers described herein.  Each such
party  shall  cooperate  with  each  other  party  in  the  preparation  of  all
applications to regulatory authorities and, upon request, promptly shall furnish
all documents, information,  financial statements, or other material that may be
required by any other party to complete any such  application;  and,  before the
filing  therefore,  each party to this Agreement  shall have the right to review
and comment on the form and content of any such  application  to be filed by any
other party. Should the appearance of any of the officers, directors, employees,
or counsel of any of the parties  hereto be  requested  by any other party or by
any governmental  agency at any hearing in connection with any such application,
such party shall promptly use its best efforts to arrange for such appearance.

5.3.  Access.  Following  the date of this  Agreement  and to and  including the
Effective  Time,  Beckley , BBI and THC shall  provide NewCo and Raleigh and its
employees,  accountants,  counsel, or other representatives,  with access to all
its  books,   records,   files,  and  other  information   (whether   maintained
electronically or otherwise),  to all its properties and facilities,  and to all
its employees, accountants, counsel, and consultants as NewCo shall, in its sole
discretion, consider to be necessary or appropriate; provided, however, that any
investigation or reviews conducted by NewCo ("Due Diligence") shall be performed
in such a manner as will not  interfere  unreasonably  with  Beckley's  or BBI's
normal  operations  or  with  Beckley's   relationship  with  its  customers  or
employees,  and shall be conducted in accordance with procedures  established by
the parties having due regard for the foregoing. NewCo shall provide Beckley and
its representatives  with such access to such records as may be necessary for an
evaluation of the financial  ability of NewCo to complete this  acquisition  and
remit the Cash Payment.

5.4. Costs.  Subject to the provisions of Paragraph 7.3.  below,  and whether or
not this Agreement shall be terminated or the Merger shall be consummated, NewCo
and Beckley each shall pay its own legal, accounting and financial advisory fees
and all its other costs and  expenses  incurred or to be incurred in  connection
with the execution and performance of its obligations under this Agreement

                                       30
<PAGE>

or otherwise in connection  with this Agreement and the  transactions  described
herein (including without  limitation all accounting fees, legal fees,  printing
costs, travel expenses, and the cost of fairness opinions).

5.5.  Announcements.  BBI and NewCo each  agrees  that no person  other than the
parties to this  Agreement is  authorized  to make any public  announcements  or
statements about this Agreement or any of the transactions described herein, and
that,  without the prior review and consent of the others  (which  consent shall
not  unreasonably  be denied or  delayed),  no party  hereto may make any public
announcement,  statement or  disclosure  as to the terms and  conditions of this
Agreement or the transactions  described herein,  except for such disclosures as
may be required  incidental  to obtaining the prior  approval of any  regulatory
agency or official to the  consummation of the  transactions  described  herein.
However, notwithstanding anything contained herein to the contrary, prior review
and consent  shall not be  required  if in the good faith  opinion of counsel to
NewCo or BBI any such disclosure by NewCo or BBI is required by law or otherwise
is prudent.

5.6. Confidentiality.  NewCo, Beckley and BBI each agrees that it shall treat as
confidential and not disclose to any unauthorized  person any documents or other
information  obtained  from or learned  about the other during the course of the
negotiation   of  this  Agreement  and  the  carrying  out  of  the  events  and
transactions  described  herein  (including any information  obtained during the
course of any due  diligence  investigation  or review  provided  for  herein or
otherwise) and which  documents or other  information  relates in any way to the
business, operations,  personnel, customers or financial condition of such other
party; and, that it will not use any such documents or other information for any
purpose  except for the purposes for which such documents and  information  were
provided to it and in furtherance of the transactions described herein. However,
the above  obligations of  confidentiality  shall not prohibit the disclosure of
any such document or  information  by any party to this  Agreement to the extent
(i) such document or information is then available generally to the public or is
already known to the person or entity to whom  disclosure is proposed to be made
(other than  through the  previous  actions of such party in  violation  of this
Paragraph  5.6),  (ii)  such  document  or  information  was  available  to  the
disclosing  party on a  nonconfidential  basis prior to the same being  obtained
pursuant to this Agreement, (iii) disclosure is required by subpoena or order of
a court or  regulatory  authority  of competent  jurisdiction,  or by the SEC or
other  regulatory  authorities  in connection  with the  transactions  described
herein,  or (iv) to the extent that, in the reasonable  opinion of legal counsel
to such party, disclosure otherwise is required by law.

         In the event this Agreement is terminated for any reason,  then each of
the parties hereto immediately shall return to the other party all copies of any
and all documents or other written materials or information  (including computer
generated  and  stored  data) of or  relating  to such  other  party  which were
obtained from them during the course of the  negotiation  of this  Agreement and
the carrying out of the events and transactions described herein (whether during
the course of any due diligence  investigation  or review provided for herein or
otherwise) and which  documents or other  information  relates in any way to the
business, operations,  personnel, customers or financial condition of such other
party.

                                       31
<PAGE>

         The parties'  obligations of confidentiality  under this Paragraph 5.6.
shall survive and remain in effect following any termination of this Agreement.

5.7.  Tax-Free  Reorganization.  NewCo and Beckley each undertakes and agrees to
use its best  efforts  to  cause  the  Bank  Merger  to  qualify  as a  tax-free
"reorganization"  within the meaning of Section 368 of the Code and that neither
shall take or permit its representatives to take any action that would cause the
Bank  Merger to fail to so qualify as a tax-free  reorganization.  NewCo and BBI
each  undertakes  and  agrees to use their  best  efforts to cause the Merger to
qualify as a purchase of stock within the meaning of Section 368(a) of the Code.

5.8. Transition Team. NewCo and Beckley shall create a transition team comprised
of management of Beckley and staff and representatives of NewCo (the "Transition
Team"). The purpose of the Transition Team shall be to provide detailed guidance
to NewCo in fulfilling and  consummating  the Merger.  The Transition Team shall
meet as needed until the Effective  Time.  Members of the Transition  Team shall
receive  no  compensation  for such  service.  After  the  Effective  Time,  the
directors of Beckley  shall serve as advisory,  non-voting  directors of Raleigh
for a period of six (6) months. As advisory  directors such persons shall attend
meetings  as  requested,  provide  advice  and  information  with  regard to the
previous  operations of Beckley,  actively support the operations of Raleigh and
use their best efforts to cause the  continuation  of customer  loan and deposit
business  with Raleigh.  Advisory  directors  shall be paid Two Hundred  Dollars
($200.00) per month.


                   ARTICLE VI. CONDITIONS PRECEDENT TO MERGER

6.1. Conditions to all Parties' Obligations. Notwithstanding any other provision
of this  Agreement to the contrary,  the  obligations  of each of the parties to
this  Agreement  to  consummate  the  transactions  described  herein  shall  be
conditioned upon the satisfaction of each of the following  conditions precedent
on or prior to the Closing Date:

a.  Approval  by  Governmental   Regulatory   Authorities;   No  Disadvantageous
    Conditions.

                  (i) The Merger described  herein shall have been approved,  to
         the extent required by law, by the OTS, the FDIC, and the West Virginia
         Board,  and  by  all  other  governmental  or  regulatory  agencies  or
         authorities having jurisdiction over such transactions;

                  (ii) No governmental  or regulatory  agency or authority shall
         have  withdrawn  its approval of the Merger or imposed any condition on
         the Merger or  conditioned  its approval  thereof,  which  condition is
         reasonably  deemed  by  NewCo  to  be  materially   disadvantageous  or
         burdensome  or  to so  materially  adversely  impact  the  economic  or
         business   benefits  of  this  Agreement  to  NewCo  as  to  render  it
         inadvisable for it to consummate the Merger;

                                       32
<PAGE>

                  (iii)  All  waiting  periods  required   following   necessary
         approvals of the Merger by regulatory agencies and by the United States
         Department of Justice shall have expired,  and, in connection with such
         review, no objection to the Merger shall have been raised; and

                  (iv) All other consents,  approvals and  permissions,  and the
         satisfaction  of  all  of  the   requirements   prescribed  by  law  or
         regulation,  necessary to the  carrying out of the Merger  contemplated
         herein shall have been procured.

b.       Adverse Proceedings, Injunction, Etc. There shall not be (i) any order,
         decree or injunction  of any court or agency of competent  jurisdiction
         which enjoins or prohibits the Merger or any of the other  transactions
         described  herein or any of the parties  hereto from  consummating  any
         such transaction,  (ii) any pending or threatened  investigation of the
         Merger  or  any  of  such  other  transactions  by  the  United  States
         Department  of Justice,  or any actual or threatened  litigation  under
         federal  antitrust  laws  relating  to the  Merger  or any  other  such
         transaction,  (iii)  any  suit,  action  or  proceeding  by any  person
         (including  any  governmental,  administrative  or regulatory  agency),
         pending or threatened before any court or governmental  agency in which
         it is sought to restrain or prohibit BBI or NewCo from consummating the
         Merger  or  carrying  out  any of  the  terms  or  provisions  of  this
         Agreement,  or (iv) any other suit, claim, action or proceeding pending
         or threatened against NewCo or BBI or any of their respective  officers
         or directors which shall reasonably be considered by NewCo or BBI to be
         materially  burdensome in relation to the proposed Merger or materially
         adverse in relation to the financial condition,  results of operations,
         prospects, businesses, assets, loan portfolio, investments, properties,
         or  operations  of  either  such  corporation,  and  which has not been
         dismissed,  terminated or resolved to the  satisfaction  of all parties
         hereto within ninety (90) days of the institution or threat thereof.

c.       Approval by Shareholders. The shareholder of NewCo and the shareholders
         of BBI  and  Beckley  shall  each  have  duly  approved,  ratified  and
         confirmed this Agreement and the transaction  contemplated  herein, all
         to the extent required by and in accordance with the provisions of this
         Agreement,   applicable   law,  and  applicable   provisions  of  their
         respective governing instruments.

d.       No  Termination  or  Abandonment.  This  Agreement  shall not have been
         terminated or abandoned by any party hereto.

e.       Date to Complete.  The Merger shall have been  completed by January 10,
         1998.

6.2.  Additional  Conditions  to BBI's  Obligations.  Notwithstanding  any other
provision of this  Agreement  to the  contrary,  BBI's  separate  obligation  to
consummate  the  transactions  described  herein shall be  conditioned  upon the
satisfaction  of each of the following  conditions  precedent on or prior to the
Closing Date:

                                       33
<PAGE>

a.       Compliance  with  Laws.  NewCo  shall  have  complied  in all  material
         respects with all federal and state laws and regulations  applicable to
         the transactions described herein and where the violation of or failure
         to comply with any such law or regulation  could or may have a material
         adverse  effect on the  consolidated  financial  condition,  results of
         operations, prospects, businesses, assets, loan portfolio, investments,
         properties, or operations of NewCo and its affiliates considered as one
         enterprise.

b.       NewCo's  Representations  and Warranties and Performance of Agreements;
         Officers'  Certificate.  Unless  waived in writing  by BBI as  provided
         below, each of the representations and warranties of NewCo contained in
         this  Agreement  shall have been true and correct as of the date hereof
         and shall remain true and correct on and as of the Effective  Time with
         the same force and effect as though made on and as of such date, except
         (i) for changes which are not, in the  aggregate,  material and adverse
         to  the  consolidated  financial  condition,   results  of  operations,
         prospects, businesses, assets, loan portfolio, investments,  properties
         or operations of NewCo and its affiliates considered as one enterprise,
         and (ii) as otherwise  contemplated by this Agreement;  and NewCo shall
         have  performed  in all  material  respects  all  of  its  obligations,
         covenants and  agreements  hereunder to be performed by it on or before
         the Closing Date.

                  BBI shall have received a certificate  dated as of the Closing
         Date and executed by NewCo to the foregoing effect and as to such other
         matters as may be reasonably requested by BBI.

c.       Legal Opinion of Horizon Counsel. BBI shall have received from Robinson
         & McElwee LLP,  counsel for NewCo,  a written  opinion  dated as of the
         Closing Date and substantially in the form of Exhibit B attached hereto
         or otherwise in form and substance reasonably satisfactory to BBI.

d.       Other Documents and Information from Raleigh. NewCo shall have provided
         to BBI correct and complete copies of its Certificate of Incorporation,
         Bylaws,  and  board  resolutions  (all  certified  by  its  Secretary),
         together with  certificates  of the incumbency of its officers and such
         other closing documents and information as may be reasonably  requested
         by BBI or its counsel.

e.       Certificate of Merger;  Other  Actions.  A Certificate of Merger in the
         form  described in Paragraph  1.7.  above shall have been duly executed
         and delivered by NewCo as provided in that Paragraph.

f.       Acceptance  by  BBI's  Counsel.  The form and  substance  of all  legal
         matters  described herein or related to the  transactions  contemplated
         herein shall be reasonably acceptable to BBI's legal counsel.

                                       34
<PAGE>

g.       Fairness  Opinion.  Beckley  and  BBI  shall  have  received  from  its
         financial  advisor,  Baxter  Fentriss  and Co., a written  opinion (the
         "Fairness  Opinion"),  dated as of a date  prior to the  mailing of the
         Proxy  Statement  to  BBI's  shareholders  in  connection  with the BBI
         Shareholders  Meeting,  to the effect  that the terms of the Merger are
         fair, from a financial point of view, to BBI and its shareholders.

h.       Horizon  Guarantee.  Horizon  shall have agreed in writing to guarantee
         the payment of all obligations or liabilities of NewCo by no later than
         June 30, 1997.

6.3.  Additional  Conditions to NewCo's  Obligations.  Notwithstanding any other
provision of this Agreement to the contrary,  NewCo's  obligations to consummate
the transactions  described herein shall be conditioned upon the satisfaction of
each of the following conditions precedent on or prior to the Closing Date:

a.       Material  Adverse  Change.  There shall not have  occurred any material
         adverse  change in the  consolidated  financial  condition,  results of
         operations,   businesses,  assets,  loan  portfolio,   investments,  or
         properties  of BBI,  and  there  shall not have  occurred  any event or
         development  and there shall not exist any  condition  or  circumstance
         which, with the lapse of time or otherwise,  may or could cause, create
         or result in any such material adverse change.

b.       Compliance with Laws. BBI shall have complied in all material  respects
         with all  federal  and state  laws and  regulations  applicable  to the
         transactions  described herein and where the violation of or failure to
         comply  with any such law or  regulation  could or may have a  material
         adverse  effect on the  consolidated  financial  condition,  results of
         operations,  prospects, business assets, loan portfolio, properties, or
         operations of BBI or Beckley.

c.       BBI's  Representations  and Warranties  and  Performance of Agreements;
         Officers'  Certificate.  Unless  waived in writing by NewCo as provided
         below, each of the  representations  and warranties of BBI contained in
         this Agreement as  supplemented  by the BBI Disclosure  Statement shall
         have been true and correct as of the date hereof and shall  remain true
         and  correct  on and as of the  Effective  Time with the same force and
         effect as though  made on and as of such date,  except (i) for  changes
         which  are  not,  in  the  aggregate,   material  and  adverse  to  the
         consolidated  financial condition,  results of operations,  businesses,
         assets, loan portfolio, investments, and properties of BBI, and (ii) as
         otherwise contemplated by this Agreement;  and BBI shall have performed
         in all material respects all its obligations,  covenants and agreements
         hereunder to be performed by it on or before the Closing Date.

                  NewCo  shall  have  received  a  certificate  dated  as of the
         Closing Date and executed by BBI and its President and Chief  Financial
         Officer to the foregoing  effect and as to such other matters as may be
         reasonably requested by NewCo.

                                       35
<PAGE>

d.       Cancellation Letters from Option Holders. NewCo shall have received the
         Cancellation  Letters  in form and  content  satisfactory  to NewCo and
         signed by all persons listed in the BBI Disclosure  Statement as Option
         Holders.

e.       Legal  Opinion of Beckley  Counsel.  NewCo  shall  have  received  from
         Malizia,  Spidi,  Sloane & Fisch,  P.C.,  counsel to Beckley and BBI, a
         written opinion,  dated as of the Closing Date and substantially in the
         form of Exhibit C attached  hereto or otherwise  in form and  substance
         reasonably satisfactory to NewCo.

f.       Other  Documents and  Information  from BBI. BBI shall have provided to
         NewCo   correct   and   complete   copies  of  BBI's   Certificate   of
         Incorporation,  Bylaws  and  board  and  shareholder  resolutions  (all
         certified  by  BBI's  Secretary),  together  with  certificates  of the
         incumbency  of BBI's  officers  and such other  closing  documents  and
         information as may be reasonably requested by NewCo or its counsel.

g.       Consents  to  Assignment  of  Leases.  Beckley  and BBI shall each have
         obtained all required consents to the assignment to NewCo of its rights
         and  obligations  under any  personal  property  lease  material to the
         business  of  Beckley  or BBI or any  Real  Property  Lease,  and  such
         consents  shall be in such form and substance as shall be  satisfactory
         to NewCo.

h.       Certificate of Merger;  Other  Actions.  A Certificate of Merger in the
         form  described in Paragraph  1.7.  above shall have been duly executed
         and delivered by BBI as provided in that Paragraph.

i.       Completion  of Due  Diligence.  By no later than June 30,  1997,  NewCo
         shall have  completed  its Due  Diligence and shall be satisfied in its
         sole discretion with the results of that examination.

j.       Acceptance  by NewCo's  Counsel.  The form and  substance  of all legal
         matters  described herein or related to the  transactions  contemplated
         herein shall be reasonably acceptable to NewCo's legal counsel.

k.       Fairness  Opinion.   NewCo  shall  have  received  a  letter  from  its
         investment  advisor  prior  to June  30,  1997 in  form  and  substance
         satisfactory  to NewCo that the  transaction  is fair from a  financial
         standpoint to the shareholder of NewCo.

l.       Bank  Merger.  The Bank  Merger  shall be capable of being  consummated
         contemporaneously  with  Closing of the  Merger  without  any  material
         adverse  condition  or  limitation  which  would  prevent,  hinder,  or
         restrict NewCo from  continuing the operations of Beckley and BBI after
         the Merger in the same  manner as said  operations  had been  conducted
         previously and BBI shall have approved the Bank Merger by June 30, 1997
         in its capacity as sole shareholder of Beckley.

                                       36
<PAGE>

                   ARTICLE VII. TERMINATION; BREACH; REMEDIES

7.1.  Mutual  Termination.  At any time prior to the Effective Time (and whether
before or after approval  hereof by the  shareholders  of BBI and/or approval by
the  shareholder  of NewCo),  this  Agreement  may be  terminated  by the mutual
agreement of NewCo and BBI. Upon any such mutual termination, all obligations of
BBI and NewCo  hereunder  shall terminate and each party shall pay its own costs
and expenses as provided herein.

7.2. Unilateral Termination. This Agreement may be terminated by either NewCo or
BBI  (whether  before  or after  approval  hereof by BBI's  shareholders  and/or
approval by the  shareholder  of NewCo) upon written notice to the other parties
and under the circumstances described below.

a.       Termination  by New. Co. This  Agreement  may be terminated by NewCo by
         action of its Board of Directors or Executive Committee:

                  (i) if any of the conditions to the obligations of NewCo shall
         not have been materially  satisfied or effectively waived in writing by
         NewCo  (except to the extent that the failure of such  condition  to be
         satisfied has been caused by the failure of NewCo to satisfy any of its
         obligations, covenants or agreements contained herein);

                  (ii)     if BBI shall have violated or failed to fully perform
         any of its obligations, covenants or agreements contained herein in any
         material respect;

                  (iii)  if  NewCo  determines  at any  time  that  any of BBI's
         representations  or  warranties  contained  herein  and  in  any  other
         certificate or writing delivered  pursuant to this Agreement shall have
         been false or  misleading  in any material  respect when made,  or that
         there has  occurred any event or  development  or that there exists any
         condition or  circumstance  which has caused or, with the lapse of time
         or otherwise, may or could cause any such representations or warranties
         to become false or misleading in any material respect;

                  (iv) if BBI's  shareholders  do not  ratify  and  approve  the
         Merger  and/or do not ratify and approve this  Agreement and the Merger
         to the extent required by law.

                  (v)    if NewCo's shareholder does not ratify and approve this
         Agreement and the Merger by June 30, 1997.

         However,  before  NewCo may  terminate  this  Agreement  for any of the
reasons  specified above in (i), (ii) or (iii) of this paragraph,  it shall give
written  notice to BBI as provided  herein stating its intent to terminate and a
description of the specific breach, default, violation or other condition giving
rise to its right to so  terminate,  and,  such  termination  by NewCo shall not
become  effective  if,  within  thirty  (30) days  following  the giving of such
notice,  BBI shall cure such  breach,  default  or  violation  or  satisfy  such
condition to the reasonable  satisfaction  of NewCo.  In the event BBI cannot or
does not cure such breach, default or violation or satisfy such condition to the
reasonable 

                                       37
<PAGE>

satisfaction  of NewCo  within such  thirty  (30) day  period,  NewCo shall have
thirty (30) days to notify BBI of its intention to terminate this  Agreement.  A
failure to so notify  BBI will be deemed to be a waiver by NewCo of the  breach,
default or violation pursuant to Paragraph 9.2. below.

b.       Termination by BBI.  This Agreement may be terminated by BBI:

                  (i) if any of the  conditions to the  obligations of BBI shall
         not have been satisfied or effectively waived in writing by BBI (except
         to the extent that the failure of such  condition to be  satisfied  has
         been caused by the  failure of BBI to satisfy  any of its  obligations,
         covenants or agreements contained herein);

                  (ii)   if NewCo shall have violated or failed to fully perform
         any of its obligations, covenants or agreements contained herein in any
         material respect;

                  (iii)  if BBI  determines  at any  time  that  any of  NewCo's
         representations  and  warranties  contained  herein  or  in  any  other
         certificate or writing delivered  pursuant to this Agreement shall have
         been false or  misleading  in any material  respect when made,  or that
         there has  occurred any event or  development  or that there exists any
         condition or  circumstance  which has caused or, with the lapse of time
         or otherwise, may or could cause any such representations or warranties
         to become false or misleading in any material respect;

                  (iv)     if BBI's shareholders do not ratify and  approve  the
         Merger and do not ratify and approve this Agreement and  the Merger  to
         the extent required by law; or

                  (v)      if NewCo's shareholder does not  ratify  and  approve
         this Agreement and the Merger; or

                  (vi)     if BBI does not receive from  its  investment advisor
         the Fairness Opinion in a form reasonably satisfactory to BBI  and  its
         counsel; or

                  (vii)    if the Merger is not completed  by  January 10, 1998;
         or

                  (viii)  If  prior  to  the  Effective   Time,  a  corporation,
         partnership,  person or other  entity or group  shall  have made a bona
         fide proposal that Beckley and/or BBI has considered and that the Board
         of  Directors  of Beckley  and/or  BBI  believes,  in good faith  after
         consultation  with its financial  advisors,  is more favorable,  from a
         financial point of view, to the shareholders of Beckley and/or BBI than
         the  proposal  set  forth in this  Agreement  (a  Superior  Proposal");
         provided,  that NewCo does not make,  within four (4) business  days of
         NewCo's  receiving notice of such third-party  proposal,  an offer that
         the Board of Directors of Beckley  and/or BBI  believes,  in good faith
         after  consultation  with  its  financial  advisor,   is  at  least  as
         favorable,  from a  financial  point of view,  to the  shareholders  of
         Beckley and/or BBI as such Superior Proposal.

                                       38
<PAGE>

         However, before BBI may terminate this Agreement for any of the reasons
specified above in clause (i), (ii),  (iii), or (v) of this paragraph,  it shall
give written notice to NewCo as provided  herein stating its intent to terminate
and a description of the specific breach, default, violation, or other condition
giving rise to its right to so terminate, and, such termination by BBI shall not
become  effective  if,  within  thirty  (30) days  following  the giving of such
notice,  NewCo shall cure such  breach,  default or  violation  or satisfy  such
condition to the  reasonable  satisfaction  of BBI. In the event NewCo cannot or
does not cure such breach, default or violation or satisfy such condition to the
reasonable  satisfaction  of BBI within such  thirty (30) day period,  BBI shall
have  thirty  (30) days to  notify  NewCo of its  intention  to  terminate  this
Agreement.  A failure to so notify NewCo will be deemed to be a waiver by BBI of
the breach, default or violation pursuant to Paragraph 9.2. below.

7.3.  Breach;  Remedies.  Except as otherwise  provided below, in the event of a
material breach by BBI of any of its representations or warranties  contained in
this Agreement or in any other certificate or writing delivered pursuant to this
Agreement,  or in the event of its failure to perform or violation of any of its
obligations,  agreements  or covenants  contained in  Paragraphs  3.1 or 3.2, or
Paragraphs 5.1.  through 5.9. of this Agreement,  then NewCo may, in addition to
other  remedies  available to it under law or equity  terminate  this  Agreement
prior to the Effective Time.

         In the  event of a breach  by  NewCo of any of its  representations  or
warranties  contained  in this  Agreement,  or in the  event of its  failure  to
perform  or  violation  of any  of  its  obligations,  agreements  or  covenants
contained in this Agreement,  then BBI may terminate this Agreement prior to the
Effective  Time. In the event of any such  termination of this Agreement by BBI,
then BBI may elect to either (i) receive reimbursement from NewCo for up to (but
not more than) One Hundred Fifty Thousand Dollars ($150,000.00) in out-of-pocket
expenses  which  actually  have been  incurred  by BBI,  or (ii) to  pursue  its
remedies at law. If BBI elects to be  reimbursed,  it must notify  NewCo of that
election within thirty (30) days of termination.

7.4 Payment upon  Termination  -  Subsequent  Acquisition  Transaction.  If this
Agreement is terminated by Beckley  and/or BBI pursuant to Section 7.2(b) (viii)
and prior  thereto  Beckley  and/or BBI shall have  entered into an agreement to
engage in an Acquisition Event (as defined herein) or an Acquisition Event shall
have  occurred  or the Board of  Directors  of  Beckley  and/or  BBI shall  have
authorized or approved an Acquisition Event or shall have publicly  announced an
intention  to  authorize  or  approve  or  shall  have   recommended   that  the
shareholders of Beckley and/or BBI approve or accept any Acquisition Event, then
Beckley and/or BBI shall promptly,  but in no event later than five (5) business
days after the first of such events shall have  occurred,  pay NewCo a fee equal
to Five Hundred Thousand Dollars ($500,000).

         "Acquisition  Event"  means  any  of  the  following:   (i)  a  merger,
consolidation or similar transaction  involving Beckley,  BBI, or any successor;
(ii) a  purchase,  lease or other  acquisition  in one or a  series  of  related
transactions of assets of Beckley or BBI; (iii) a purchase or other  acquisition
(including  by  way  of  merger,  consolidation,  share  exchange  or a  similar
transaction) in one or a series of related  transactions of beneficial ownership
of securities representing 25% or more of the

                                       39
<PAGE>

voting power of Beckley or BBI, in each case with or by a person or entity other
than NewCo or an affiliate of NewCo.


                          ARTICLE VIII. INDEMNIFICATION

8.1.  Agreement to Indemnify.  BBI and NewCo hereby agree that in the event this
Agreement is terminated for any reason and the Merger is not  consummated,  then
they will indemnify each other as provided below.

a.       By BBI. BBI shall  indemnify,  hold  harmless and defend NewCo from and
         against any and all claims, disputes, demands, causes of action, suits,
         proceedings,  losses,  damages,  liabilities,  obligations,  costs  and
         expenses  of  every  kind  and  nature,  including  without  limitation
         reasonable  attorneys'  fees and legal costs and expenses in connection
         therewith,  whether  known or  unknown,  and  whether  now  existing or
         hereafter  arising,   which  may  be  threatened   against,   incurred,
         undertaken, received or paid by NewCo:

                  (i) in connection with or which arise out of or result from or
         are based upon (A) BBI's  operations  or business  transactions  or its
         relationship with any of its employees,  or (B) BBI's failure to comply
         with  any  statute  or  regulation  of  any  federal,  state  or  local
         government  or  agency  (or  any  political   subdivision  thereof)  in
         connection with the transactions described in this Agreement;

                  (ii) in  connection  with or which arise out of or result from
         or are based upon any fact,  condition or circumstance that constitutes
         a  material  breach by BBI of,  or any  inaccuracy,  incompleteness  or
         inadequacy  in, any of its  representations  or warranties  under or in
         connection with this Agreement, or any failure of BBI to perform any of
         its covenants,  agreements or obligations  under or in connection  with
         this Agreement; and

                  (iii) in connection  with or which arise out of or result from
         or are based upon any information  provided by BBI which is included in
         the Proxy Statement and which information causes the Proxy Statement at
         the time of its mailing to BBI's shareholders  to  contain  any  untrue
         statement of a material fact or to omit any material fact  required  to
         be  stated  therein  or  necessary  in  order  to  make  the statements
         contained therein, in light of the circumstances under which they  were
         made, not false or misleading.

b.       By NewCo. NewCo shall indemnify,  hold harmless and defend BBI from and
         against any and all claims, disputes, demands, causes of action, suits,
         proceedings,  losses,  damages,  liabilities,  obligations,  costs, and
         expenses  of  every  kind  and  nature,  including  without  limitation
         reasonable  attorneys'  fees and legal costs and expenses in connection
         therewith,  whether  known or  unknown,  and  whether  now  existing or
         hereafter  arising,   which  may  be  threatened   against,   incurred,
         undertaken, received or paid by BBI:

                                       40
<PAGE>

                  (i) in connection with or which arise out of or result from or
         are based upon (A) NewCo's  operations or business  transactions or its
         relationship  with any of its  employees,  or (B)  NewCo's  failure  to
         comply with any statute or  regulation  of any federal,  state or local
         government  or  agency  (or  any  political   subdivision  thereof)  in
         connection with the transactions described in this Agreement;

                  (ii) in  connection  with or which arise out of or result from
         or  are  based  upon  of  any  fact,  condition  or  circumstance  that
         constitutes a breach by NewCo of, or any inaccuracy,  incompleteness or
         inadequacy  in, any of its  representations  or warranties  under or in
         connection with this Agreement,  or any failure of NewCo to perform any
         of its covenants, agreements or obligations under or in connection with
         this Agreement; and,

                  (iii) in connection  with or which arise out of or result from
         or are based upon any  information  provided by it which is included in
         the Proxy Statement and which information causes the Proxy Statement at
         the time of its  mailing to BBI's  shareholders  to contain  any untrue
         statement of a material  fact or to omit any material  fact required to
         be  stated  therein  or  necessary  in  order  to make  the  statements
         contained therein,  in light of the circumstances under which they were
         made, not false or misleading.


8.2.     Procedure for Claiming Indemnification.

a.       By NewCo. If any matter subject to indemnification  hereunder arises in
         the  form  of  a  claim  against  NewCo,  its  successors  and  assigns
         (collectively,  "Indemnitee")  (herein  referred  to as a "Third  Party
         Claim"),  the  applicable  Indemnitee  promptly  shall give  notice and
         details  thereof,  including  copies  of all  pleadings  and  pertinent
         documents,  to BBI. Within fifteen (15) days of such notice, BBI either
         (i) shall  pay the  Third  Party  Claim  either in full or upon  agreed
         compromise  or (ii) shall notify the  applicable  Indemnitee  and NewCo
         that BBI disputes  the Third Party Claim and intends to defend  against
         it, and  thereafter  shall so defend and pay any adverse final judgment
         or award in regard thereto. Such defense shall be controlled by BBI and
         the  cost of such  defense  shall  be  borne  by BBI  except  that  the
         applicable  Indemnitee  shall  have the  right to  participate  in such
         defense at its own expense and provided that BBI shall have no right in
         connection  with any such defense or the  resolution  of any such Third
         Party Claim to impose any cost, restriction, limitation or condition of
         any kind upon any of the parties comprising Indemnitee hereunder. NewCo
         agrees  that it  shall  cooperate  in all  reasonable  respects  in the
         defense of any such Third  Party  Claim,  including  making  personnel,
         books and records  relevant to the Third Party Claim  available  to BBI
         without charge therefor except for out-of-pocket expenses. If BBI fails
         to take action  within  fifteen (15) days as  hereinabove  provided or,
         having taken such action,  thereafter  fails  diligently  to defend and
         resolve the Third Party Claim, the parties comprising  Indemnitee shall
         have the right to pay,  compromise  or defend the Third Party Claim and
         to assert the  indemnification  provisions hereof.  Each of the parties
         comprising  Indemnitee  also 

                                       41
<PAGE>

         shall have the right, exercisable in good faith, to take such action as
         may be  necessary  to avoid a default  prior to the  assumption  of the
         defense of the Third Party Claim by BBI.

b.       By BBI. If any matter subject to  indemnification  hereunder  arises in
         the form of a claim against BBI or its successors  and assigns  (herein
         referred to as a "Third Party  Claim"),  BBI promptly shall give notice
         and details  thereof,  including  copies of all pleadings and pertinent
         documents,  to NewCo Within  fifteen  (15) days of such  notice,  NewCo
         either  (i)  shall  pay the Third  Party  Claim  either in full or upon
         agreed  compromise  or (ii) shall  notify BBI that NewCo  disputes  the
         Third  Party Claim and  intends to defend  against  it, and  thereafter
         shall so defend and pay any adverse  final  judgment or award in regard
         thereto. Such defense shall be controlled by NewCo and the cost of such
         defense shall be borne by NewCo except that BBI shall have the right to
         participate  in such defense at its own expense and provided that NewCo
         shall  have no  right  in  connection  with  any  such  defense  or the
         resolution   of  any  such  Third  Party  Claim  to  impose  any  cost,
         restriction,  limitation  or condition of any kind upon BBI. BBI agrees
         that it shall  cooperate in all  reasonable  respects in the defense of
         any such Third  Party  Claim,  including  making  personnel,  books and
         records  relevant to the Third Party Claim  available to NewCo  without
         charge therefor except for  out-of-pocket  expenses.  If NewCo fails to
         take action within fifteen (15) days as hereinabove provided or, having
         taken such action,  thereafter  fails  diligently to defend and resolve
         the Third Party Claim,  BBI shall have the right to pay,  compromise or
         defend  the  Third  Party  Claim  and  to  assert  the  indemnification
         provisions hereof.  BBI also shall have the right,  exercisable in good
         faith, to take such action as may be necessary to avoid a default prior
         to the assumption of the defense of the Third Party Claim by NewCo.


                      ARTICLE IX. MISCELLANEOUS PROVISIONS

9.1.  Survival  of  Representations,   Warranties,   Indemnification  and  Other
Agreements.

a.       Representations,  Warranties  and Other  Agreements.  Other  than those
         representations,  warranties,  agreements and covenants  which by their
         terms are intended to survive the Merger, none of the  representations,
         warranties or agreements  herein shall survive the effectiveness of the
         Merger,  and no party shall have any right after the Effective  Time to
         recover  damages  or any  other  relief  from any  other  party to this
         Agreement by reason of any breach of  representation  or warranty,  any
         nonfulfillment or nonperformance of any agreement  contained herein, or
         otherwise.

b.       Indemnification.    The   parties'   indemnification   agreements   and
         obligations  contained  herein shall become effective only in the event
         this Agreement is terminated, and neither of the parties shall have any
         obligations   under  Paragraph  8.1.  in  the  event  of  or  following
         consummation of the Merger.

                                       42
<PAGE>

9.2. Waiver. Any term or condition of this Agreement may be waived (except as to
matters of regulatory  approvals and approvals required by law), either in whole
or in part,  at any time by the party  which is,  and  whose  shareholders  are,
entitled to the benefits thereof; provided,  however, that any such waiver shall
be effective only upon a  determination  by the waiving party (through action of
its  Board of  Directors)  that  such  waiver  would not  adversely  affect  the
interests of the waiving party or its shareholders;  and, provided further, that
no waiver  of any term or  condition  of this  Agreement  by any party  shall be
effective unless such waiver is in writing and signed by the waiving party or as
provided in Paragraphs  7.2.a. and 7.2.b.  above, or be construed to be a waiver
of any succeeding  breach of the same term or condition.  No failure or delay of
any party to exercise any power,  or to insist upon a strict  compliance  by any
other party of any  obligation,  and no custom or practice at variance  with any
terms hereof, shall constitute a waiver of the right of any party to demand full
and complete compliance with such terms.

9.3. Amendment.  This Agreement may be amended,  modified or supplemented at any
time or from time to time prior to the  Effective  Time,  and  either  before or
after its  approval  by the  shareholders  of BBI,  by an  agreement  in writing
approved by a majority of the Boards of  Directors  of NewCo and BBI executed in
the same manner as this Agreement.

9.4. Notices. All notices and other communications hereunder shall be in writing
and  shall be  deemed to have been  duly  given if  delivered  personally  or by
courier, or mailed by certified mail, return receipt requested, postage prepaid,
and addressed as follows:

         If to Beckley or BBI, to:          Beckley Bancorp Inc.
                                            President and CEO
                                            Attn:  Mr. Duane K. Sellards
                                            200 Main Street
                                            Post Office Box 1069
                                            Beckley, West Virginia  25802-1069


         With a copy to:                    Malizia, Spidi, Sloane & Fisch, P.C.
                                            Attn: John J. Spidi, Esq.
                                            One Franklin Square
                                            1301 K St., N.W., Suite 700 East
                                            Washington, DC 20005

         If to NewCo, to:                   HB Acquisition Company
                                            Attn: Mr. C. Duane Blankenship
                                            President


                                       43
<PAGE>

                                            One Park Avenue
                                            Box D
                                            Beckley, West Virginia 25802-2803


         With copy to:                      Edward M. Payne, III, Esquire
                                            File, Payne, Scherer & File
                                            Law Building
                                            130 Main Street
                                            Beckley, West Virginia  25801


                                            David K. Higgins, Esquire
                                            Robinson & McElwee LLP
                                            Post Office Box 1791
                                            Charleston, West Virginia 25326


         If to Raleigh, to:                 Bank of Raleigh
                                            Attn: Mr. Frank S. Harkins, Jr.
                                            President
                                            One Park Avenue
                                            Box D
                                            Beckley, West Virginia 25802-2803


         With copy to:                      Edward M. Payne, III, Esquire
                                            File, Payne, Scherer & File
                                            Law Building
                                            130 Main Street
                                            Beckley, West Virginia  25801


                                            David K. Higgins, Esquire
                                            Robinson & McElwee LLP
                                            Post Office Box 1791
                                            Charleston, West Virginia 25326

9.5.  Further  Assurance.  BBI and NewCo each agree to furnish to the other such
further  assurances  with respect to the matters  contemplated  herein and their
respective  agreements,  covenants,  representations  and  warranties  contained
herein,  including  the  opinion  of legal  counsel,  as such  other  party  may
reasonably request.

                                       44

<PAGE>




9.6. Headings and Captions. Headings and captions of the sections and paragraphs
of this  Agreement  have been inserted for  convenience of reference only and do
not constitute a part hereof.

9.7.  Entire  Agreement.  This  Agreement  (including all schedules and exhibits
attached hereto and all documents incorporated herein by reference) contains the
entire  agreement  of the parties  with  respect to the  transactions  described
herein and supersedes any and all other oral or written  agreements)  heretofore
made,  and  there  are  no  representations  or  inducements  by or  to,  or any
agreements between,  any of the parties hereto other than those contained herein
in writing.

9.8. Severability of Provisions. The invalidity or unenforceability of any term,
phrase, clause, paragraph,  restriction,  covenant, agreement or other provision
hereof  shall in no way  affect  the  validity  or  enforceability  of any other
provision or part hereof.

9.9. Assignment. Except to the extent provided for restructuring, this Agreement
may not be assigned by any party hereto except with the prior written consent of
the other parties hereto.

9.10.  Counterparts.  Any number of counterparts of this Agreement may be signed
and delivered,  each of which shall be considered an original and which together
shall constitute one agreement.

9.11.  Governing  Law.  This  Agreement  is made in and shall be  construed  and
enforced in accordance with the laws of West Virginia.

9.12.  Inspection.  Any right of NewCo  hereunder to  investigate or inspect the
assets,  books,  records,  files,  and other  information of BBI in no way shall
establish any presumption that NewCo should have conducted any  investigation or
that such right has been  exercised by NewCo,  its agents,  representatives,  or
others.  Any  investigations or inspections that have been made by NewCo, by its
agents, representatives, or others prior to the Closing Date shall not be deemed
in any way in derogation or limitation  of the  covenants,  representations  and
warranties made by or on behalf of BBI in this Agreement.

                      [This space left blank intentionally]






                                        45

<PAGE>

         IN WITNESS WHEREOF,  NewCo,  Raleigh, BBI, and Beckley have each caused
this  Agreement to be executed in its name by its duly  authorized  officers and
its corporate seal to be affixed hereto as of the date first above written.


                             HB ACQUISITION COMPANY


                             By:/s/C. Duane Blankenship
                                ------------------------------------------------
                             Its: President
[CORPORATE SEAL]

                                /s/ E. M. Payne
                                ------------------------------------------------
                             Its: Secretary


                             BANK OF RALEIGH


                             By: /s/ Charles S. Houck
                                ------------------------------------------------
                             Its: Executive Vice President
[CORPORATE SEAL]

                              BECKLEY BANCORP, INC.


                              By: /s/ Duane K. Sellards
                                ------------------------------------------------
                              Its: President

[CORPORATE SEAL]
                              By: /s/ Ned H. Ragland, Jr.
                                ------------------------------------------------
                              Its:  Secretary


                              BECKLEY FEDERAL SAVINGS BANK


                              By: /s/ Duane K. Sellards
                                ------------------------------------------------
                              Its: President
[CORPORATE SEAL]




                                       46

<PAGE>



                                    EXHIBIT A

                          AGREEMENT AND PLAN OF MERGER



         THIS AGREEMENT AND PLAN OF MERGER (the  "Agreement"),  made and entered
into as of the ______ day of ________,  1997, by and between BANK OF RALEIGH,  a
West Virginia state banking  corporation  with its principal  offices located in
Beckley,  West Virginia,  (hereinafter  "Raleigh"),  and BECKLEY FEDERAL SAVINGS
BANK, a federal  savings bank national  banking  association  with its principal
offices located in Beckley, West Virginia, (hereinafter "Beckley").

         WHEREAS,  Beckley is a federal savings bank with its principal  offices
located   in   Beckley,   West   Virginia   with  an   authorized   capital   of
$__________________  divided into _______  shares of common stock with par value
of __________  Dollars ($______) and __________ shares of preferred stock with a
par  value of  ________  Dollars  ($_______)  and a  capital  stock  account  of
$__________ consisting of ________ issued and outstanding shares, with a surplus
of  $__________  and  undivided   profits,   including   retained   earnings  of
$____________ as of ___________________, 1997; and

         WHEREAS, all of the issued and outstanding stock of Beckley is owned by
Beckley Bancorp, Inc., a Delaware corporation; and

         WHEREAS,  Raleigh  is a West  Virginia  state  bank with its  principal
offices  located  in  Beckley,  West  Virginia  with an  authorized  capital  of
$__________________  divided into _______  shares of common stock with par value
of __________  Dollars  ($______)  and a capital  stock  account of  $__________
consisting  of  ________  issued  and  outstanding  shares,  with a  surplus  of
$__________ and undivided profits,  including retained earnings of $____________
as of ___________________, 1997; and

         WHEREAS, all of the issued and outstanding stock of Raleigh is owned by
Horizon Bancorp, Inc., a West Virginia corporation; and

         WHEREAS, pursuant to the terms and conditions of that certain Agreement
and Plan of Merger dated as of May ____, 1997,  Beckley Bancorp,  Inc., the sole
shareholder  of Beckley,  and HB  Acquisition  Company will merge,  with Beckley
Bancorp,  Inc. as the  surviving  corporation  and a wholly owned  subsidiary of
Horizon Bancorp, Inc. (the "Prior Merger"); and

         WHEREAS,  immediately  after  consummation  of the  Prior  Merger,  and
subject to receipt of all regulatory  and  shareholder  approvals,  Beckley will
merge with and into Raleigh, with Raleigh as the surviving corporation, pursuant
to this Agreement; and



                                  Exhibit A - 1

<PAGE>

         WHEREAS,  the Board of  Directors of Beckley and the Board of Directors
of Raleigh have each approved this  Agreement and have  authorized the execution
hereof in counterparts.

         NOW, THEREFORE, for and in consideration of the promises and the mutual
agreements  hereinafter  set forth,  and in  accordance  with the  provisions of
applicable law, the parties agree as follows:

SECTION 1:  THE MERGER

         (1) The Merger.  On the Effective Date (as defined  herein) and subject
to the terms and  conditions  hereof,  Beckley shall merge with and into Raleigh
(the  "Merger"),  under the charter of Raleigh.  Raleigh  shall be the surviving
bank  (hereinafter  sometimes called the "Surviving Bank") and shall conduct its
banking operations under the title of Bank of Raleigh.

         (2)      General Effect of Merger.  From and after the Effective Date:

                  (a) The  corporate  existence of Beckley  shall be merged into
and continued in Raleigh as the Surviving  Bank, and the Surviving Bank shall be
deemed  to be the same  business  and  corporate  entity as  Raleigh.  As of the
Effective  Date, the separate  existence and corporate  organization  of Beckley
shall cease.

                  (b) All of the  rights,  franchises,  powers,  privileges  and
permissions  of Raleigh and Beckley in and to every type of asset and  property,
real,  personal and mixed, and choses in action shall be passed to and be vested
in Raleigh as the  Surviving  Bank by virtue of the merger,  without any further
act, deed,  order or decree,  and Raleigh,  as the Surviving Bank, shall automat
ically, without any order or other action on the part of any court or otherwise,
hold and enjoy all  rights of  property,  franchises  and  interests,  including
appointments,  designations,  nominations  and all other rights and interests as
trustee, executor, administrator, registrar, transfer agent, guardian, assignee,
receiver,  committee  or other  fiduciary,  in the same  manner  and to the same
extent as were held or enjoyed by  Raleigh or Beckley  immediately  prior to the
Effective Date.

                  (c) Raleigh as the Surviving Bank shall be responsible for all
liabilities,  duties, obligations and undertakings of every kind and description
of Raleigh and Beckley as they existed immediately prior to the Effective Date.

SECTION 2:  THE SURVIVING BANK

         (1) Title.  Unless and until the same shall be  properly  changed,  the
name of and title  under  which the  Surviving  Bank shall  conduct  its banking
operations shall be Bank of Raleigh.

         (2) Business Locations. The main and branch offices and other places of
business of the Surviving  Bank shall be the same  locations used by Raleigh and
Beckley immediately prior to the Effective Date.



                                  Exhibit A - 2

<PAGE>

         (3)  Articles of  Incorporation,  Charter and Bylaws.  The  Articles of
Incorporation,  Charter  and Bylaws of  Raleigh,  as in effect on the  Effective
Date,  shall continue  unchanged as the Articles of  Incorporation,  Charter and
Bylaws of the Surviving Bank.

         (4) Directors  and  Officers.  The directors and officers of Raleigh on
the Effective Date shall continue as the directors and officers of the Surviving
Bank and said  directors  and officers  shall hold office as  prescribed  in the
Bylaws of Raleigh  and  applicable  law until their  successors  shall have been
elected and shall qualify.

SECTION 3:  ON THE EFFECTIVE DATE OF THE MERGER

         (1) Conversion of Shares. On the Effective Date, Horizon Bancorp,  Inc.
will own all of the outstanding  shares of Bank of Raleigh as well as all of the
outstanding shares of Beckley Bancorp,  Inc., which in turns will own all of the
outstanding  shares of Beckley.  On the Effective  Date, all of the  outstanding
shares of  Beckley  shall be  surrendered  and  canceled.  The shares of Raleigh
outstanding  as of the  Effective  Date shall be  unaffected  as a result of the
Merger. No new shares of stock shall be issued by reason of this Merger.

SECTION 4:  REGULATORY APPROVAL

         Prior to the Effective  Date,  Raleigh and Beckley shall use their best
efforts in good faith to take or cause to be taken as  promptly  as  practicable
all such  steps as  shall  be  necessary  to  obtain  all  necessary  regulatory
approvals.

SECTION 5:        CONDITIONS PRECEDENT, CLOSING DATE AND EFFECTIVE DATE

         (1) Conditions  Precedent.  The  consummation of this Agreement and the
Merger is conditioned upon the following:

                  (a) The sole  shareholder of Raleigh and the sole  shareholder
of Beckley shall each have approved this Agreement as required by law.

                  (b) All required regulatory approvals shall have been obtained
and all other consents,  approvals and  permissions and the  satisfaction of all
the  requirements  prescribed  by law which are necessary to the carrying out of
the transactions contemplated hereby shall have been procured; and

                  (c) All delay periods and all periods for review, objection or
appeal of or to any of the  consents,  approvals or  permissions  required  with
respect to the consummation of the Merger and this Agreement shall have expired.

         (2)     Closing Date.  The closing shall be held at such time and place
as Raleigh and Beckley shall agree upon. The time and date of closing are herein
called the "Closing Date".


                                  Exhibit A - 3

<PAGE>

         (3) Effective  Date. The Merger shall become  effective (the "Effective
Date") on the date on which the Certificate of Merger is issued by the Secretary
of State of West Virginia.

SECTION 6:  TERMINATION OF AGREEMENT

         (1)  Grounds  for  Termination.  This  Agreement  and the  transactions
contemplated hereby may be terminated at any time prior to the Effective Date by
the mutual written consent of Raleigh and Beckley.

         (2)  Automatic  Termination.  In the  event  the  Prior  Merger  is not
consummated  as of January 10, 1998,  then this  Agreement  shall  automatically
terminate as of midnight of said date,  unless extended by the mutual  agreement
of the parties.

         (3)  Effect  of  Termination;  Right  to  Proceed.  In the  event  this
Agreement shall be terminated as hereinabove  provided,  all further obligations
of Raleigh and Beckley under this  Agreement  shall  terminate  without  further
liability of Raleigh to Beckley or Beckley to Raleigh.

SECTION 7:  GOVERNING LAW, SUCCESSORS AND ASSIGNS, COUNTERPARTS,
            ENTIRE AGREEMENT

         This  Agreement  (a) shall be  governed by and  construed  under and in
accordance  with the laws of the United  States of  America  and of the State of
West  Virginia;  (b) shall be binding upon and shall inure to the benefit of the
parties hereto and their respective successors and assigns,  provided,  however,
that this Agreement may not be assigned by any party without the written consent
of the other parties  hereto;  (c) may be executed in one or more  counterparts,
all of which shall be considered  one and the same  agreement,  and shall become
effective  and binding as to Raleigh and Beckley  when one or more  counterparts
shall have been signed and  delivered by Raleigh and  Beckley;  and (d) embodies
the entire agreement and understanding,  and supersedes all prior agreements and
understandings,  between  Raleigh  and Beckley  relating  to the subject  matter
hereof.

SECTION 8:  EFFECT OF CAPTIONS

         The captions in this  Agreement are included for  convenience  only and
shall not in any way affect the  interpretation  or  construction  of any of the
provisions hereof.

SECTION 9:  AMENDMENTS

         This  Agreement may be amended by the written  agreement of Raleigh and
Beckley at any time prior to the Closing  Date with  respect to any of the terms
contained herein.

SECTION 10: WAIVER

                                  Exhibit A - 4

<PAGE>

         Except with  respect to required  approvals  of  applicable  regulatory
authorities and shareholders,  either party may, by written instrument signed by
its  President at any time,  extend the time for the  performance  of any of the
obligations or other acts of the other and may waive, with respect to the other:
(i)  compliance  with  any of the  covenants,  undertakings  or  agreements,  or
satisfaction  of any of the  conditions  to its  obligations  contained  in this
Agreement, and/or (ii) the performance of any obligations set out herein.


SECTION 11:  EXPENSES

         Unless otherwise agreed, each of the parties hereto will pay, without a
right of reimbursement  from the other party and whether or not the transactions
contemplated by this Agreement  shall be  consummated,  the costs incurred by it
incident to the performance of its  obligations  under this Agreement and to the
consummation of the Merger and of the other  transactions  contemplated  herein,
including the fees and  disbursements  of counsel,  accountants  and consultants
employed by such party in connection therewith.

SECTION 12:  AGREEMENT TO TAKE NECESSARY AND DESIRABLE ACTIONS

          Raleigh  and  Beckley  each agree to execute  and  deliver  such other
documents,  certificates,  agreements  and other writings and to take such other
actions as may be necessary or  desirable  in order to  consummate  or implement
expeditiously the transactions contemplated by this Agreement.

         IN WITNESS WHEREOF, Raleigh and Beckley have each caused this Agreement
to be executed on its behalf by its officers duly authorized all by a resolution
of their  respective  boards of directors,  and witness the signature  hereto of
each said boards of directors as of the day and year first above written.


                                 BANK OF RALEIGH


                                 -----------------------------------
                                                         , President
                                 ------------------------

ATTEST:

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

- ----------



                                  BECKLEY FEDERAL SAVINGS BANK


                                  Exhibit A - 5
<PAGE>

                                  -----------------------------------
                                                          , President
                                  ------------------------

ATTEST:

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

- ---------------,


                                 Exhibit A - 6
<PAGE>



                                    EXHIBIT B

           Form of Legal Opinion of Counsel for HB Acquisition Company


                            ________________, 199___

Beckley Bancorp, Inc.

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

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



Gentlemen and Ladies:
         We have acted as counsel to HB Acquisition Company ("HBAC") and Bank of
Raleigh  ("Raleigh") in connection  with the Agreement and Plan of Merger by and
between HBAC,  Raleigh,  Beckley  Bancorp,  Inc.  ("BBI"),  and Beckley  Federal
Savings Bank ("Beckley") dated May ______,  1997, (the  "Agreement")  whereunder
HBAC and BBI will merge,  with BBI as the surviving  corporation (the "Merger").
As such counsel,  we have reviewed such  organizational  documents,  indentures,
contracts,  deeds,  instruments,  minutes, actions of the Board of Directors and
shareholders of HBAC and such other  documents as we have deemed  necessary as a
basis for the  opinions  expressed  herein,  which are  being  delivered  to you
pursuant to the Agreement.  Capitalized terms appearing herein and not otherwise
defined are used as defined in the Agreement.

         In reviewing the documents  referred to above,  we have assumed without
inquiry the genuineness of all signatures,  and the conformity with originals of
all  documents  submitted to us as copies.  We have assumed that BBI has and had
the power to enter into and to perform the Merger,  and all other instruments in
which its joinder is contemplated in connection with the Agreement. We have also
assumed  BBI's due  authorization,  execution  and delivery of the Agreement and
other  instruments  described  therein  and the  validity,  binding  effect  and
enforceability  thereof with respect to BBI in accordance with their  respective
terms. We have relied as to certain factual matters on  representations  of HBAC
contained  in the  Agreement,  on  certificates  of officers of HBAC and certain
public officials or agencies.

         Whenever we state our opinion to be to our knowledge,  we mean that our
attorneys who have given  substantive  legal attention to representation of HBAC
in the transaction  have not made any  investigation to acquire actual knowledge
of the existence or absence of the facts forming the basis for such opinion, but
are without information  generally which contradicts the existence or absence of
the facts forming the basis for such opinion.


                                  Exhibit B - 1

<PAGE>



         Based upon and  subject to the  foregoing  and the  qualifications  set
forth below, it is our opinion that, except as disclosed in the Agreement or the
Disclosure Statement given by HBAC in connection therewith:

1.       HBAC (i) is duly organized and  incorporated,  validly  existing and in
         good standing under the laws of West  Virginia,  (ii) has all requisite
         power and authority  (corporate  and other) to own its  properties  and
         conduct  its  businesses  as now  being  conducted,  and  (iii) is duly
         qualified to do business and is in good  standing in West Virginia and,
         to our knowledge,  in each other jurisdiction in which the character of
         the  properties  owned  or  leased  by  it  therein  or  in  which  the
         transaction  of its  respective  businesses  makes  such  qualification
         necessary, except where failure so to qualify would not have a material
         adverse  effect  on  HBAC,   and  its  affiliates   considered  as  one
         enterprise.

2.       HBAC's  authorized  capital  stock  consists of ________  (___________)
         shares of One Dollar  ($1.00) par value per share  common  stock ("HBAC
         Stock").  All of the  outstanding  shares of HBAC are owned by  Horizon
         Bancorp, Inc.

3.       HBAC has the  corporate  power and authority to execute and deliver the
         Agreement and to perform its  obligations  and agreements and carry out
         the transactions  described therein; the Board of Directors of HBAC has
         taken all action required by law, its Certificate of Incorporation  and
         its Bylaws to authorize the  execution  and delivery of the  Agreement;
         and the Board of Directors and the sole  shareholder  of HBAC has taken
         all  action   required  by  applicable  law  and  its   Certificate  of
         Incorporation and Bylaws to authorize the Merger.

4.       The   execution  and  delivery  of  the  Agreement  did  not,  and  the
         consummation of the  transactions  described  therein will not, violate
         any provision of, the Certificate of  Incorporation  or Bylaws of HBAC,
         or, to our knowledge, any contract,  agreement,  lease, mortgage, note,
         bond, indenture,  license, or obligation or understanding to which HBAC
         is a party  or  which  is  material  to the  business  of HBAC  and its
         affiliates  considered  as one  enterprise,  or any order,  judgment or
         decree known to us to be  applicable  to HBAC or result in the creation
         of any security  interest,  lien, charge or encumbrance upon any of the
         property or assets of HBAC under any material  instrument  or agreement
         know to us to which it is a party.

5.       The Agreement has been executed and delivered by HBAC, and is, assuming
         due  authorization,  execution and delivery by BBI and Beckley, a valid
         and binding  agreement of HBAC in accordance  with its terms (except to
         the extent enforceability may be limited by (A) applicable  bankruptcy,
         insolvency,  reorganization,  moratorium  or similar  laws from time to
         time in effect which affect creditors' rights generally,  (B) legal and
         equitable   limitations  on  the  availability  of  injunctive  relief,
         specific   performance  and  other  equitable  remedies,   (C)  general
         principles  of  equity  governing  and  limiting  the  availability  of
         specific  performance,  injunctive relief and other equitable  remedies
         and  (D)  applicable  laws  and  regulations  and 


                                  Exhibit B - 2

<PAGE>
         the application of principles of public policy underlying such laws and
         regulations limiting the enforceability of indemnification provisions).


 6.      We  are  not  aware  of  any  material   suit,   legal   proceeding  or
         investigation pending or threatened, against HBAC, except as previously
         disclosed  in the HBAC  Disclosure  Statement  and other than  ordinary
         routine  litigation  incidental  to the  business  of  HBAC;  provided,
         however,  that we are not  counsel to HBAC in any  litigation  and with
         respect to  litigation we are relying  solely upon the  representations
         and  warranties of HBAC made in the Agreement  with respect to material
         litigation and on HBAC's officer's certificate.

4.       The   execution  and  delivery  of  the  Agreement  did  not,  and  the
         consummation of the  transactions  described  therein will not, violate
         any provision of, the Certificate of  Incorporation  or Bylaws of HBAC,
         or, to our knowledge, any contract,  agreement,  lease, mortgage, note,
         bond, indenture,  license, or obligation or understanding to which HBAC
         is a party  or  which  is  material  to the  business  of HBAC  and its
         affiliates  considered  as one  enterprise,  or any order,  judgment or
         decree known to us to be  applicable  to HBAC or result in the creation
         of any security  interest,  lien, charge or encumbrance upon any of the
         property or assets of HBAC under any material  instrument  or agreement
         know to us to which it is a party.

5.       No consents,  approvals or waivers are required to be obtained from any
         person or entity in  connection  with HBAC's  execution and delivery of
         the Agreement, or, to our knowledge, the performance of its obligations
         or  agreements  or  the  consummation  of  the  transactions  described
         therein,  except for required  approvals of  governmental or regulatory
         authorities and shareholders which have been obtained.

         We are  licensed  to practice  in the State of West  Virginia,  and our
opinions are not intended to, and do not, cover the laws of any other state.  To
the extent  that  matters as to which we have opined may be governed by the laws
of any other state,  our opinions are given as if such matters were  governed by
the laws of the State of West  Virginia.  Our  opinion  is based  upon  reported
decisions of the West  Virginia  Supreme  Court of Appeals as of the date hereof
and we assume no  obligation  to advise you of  changes  that may  hereafter  be
brought to our attention.

         The opinions rendered herein are solely for your benefit and are not to
be used, circulated or otherwise referred to without our prior written consent.



                                         Very truly yours,



                                  Exhibit B - 3

<PAGE>



                                    EXHIBIT C

           Form of Legal Opinion of Counsel for Beckley Bancorp, Inc.


                            _________________, 199___


HB Acquisition Company

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

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



Gentlemen and Ladies:
         We have acted as special counsel to Beckley  Bancorp,  Inc. ("BBI") and
Beckley  Federal  Beckley  ("Beckley") in connection with in connection with the
Agreement  and Plan of Merger by and between HB  Acquisition  Company  ("HBAC"),
Bank of Raleigh,  BBI, and Beckley  dated May ______,  1997,  (the  "Agreement")
whereunder HBAC and BBI will merge,  with BBI as the surviving  corporation (the
"Merger").  This opinion is given  pursuant to Section  6.3(e) of the Agreement.
Capitalized  terms not otherwise  defined  herein shall have the meanings as set
forth in the Agreement.

         As special  counsel for BBI and Beckley we have examined such corporate
records, certificates and other documents, and such questions of law, as we have
considered  necessary or appropriate  for the purpose of rendering this opinion.
In the  course  of our  examination  we  have  assumed  the  genuineness  of all
signatures  on original  documents,  and the due  execution  and delivery of all
documents requiring due execution and delivery for the effectiveness thereof. As
to matters of fact relating to our opinion,  we have relied on certificates  and
written  statements of officers of BBI and Beckley and upon the  representations
and  warranties  of BBI and  Beckley  made in the  Agreement.  With  respect  to
questions of good standing,  we have relied solely upon the official  letters of
appropriate governmental  authorities.  We have also assumed for the purposes of
the  opinions  expressed  herein  that  the  Agreement  is a valid  and  binding
obligation of HBAC.

         Each of the opinions hereinafter  expressed is subject to the following
further   qualifications   whether   or  not   such   opinions   refer  to  such
qualifications:

         (1) We have made no  independent  investigation  as to the  accuracy or
completeness of any representation, warranty, data or other factual information,
written or oral,  set forth  herein,  made

                                  Exhibit C - 1

<PAGE>

or furnished in connection with the Agreement or the  transactions  contemplated
thereby or in any of the other documents referred to herein.


         (2)  Attorneys at our firm are licensed to practice law in the District
of Columbia. The opinions expressed herein are limited to the federal securities
and banking laws and regulations and Delaware laws applicable to BBI and Beckley
in  connection  with the  Merger and the  Agreement,  and we do not opine on any
other federal law or the laws of any other applicable jurisdiction.

         (3) We have  acted as special  counsel  solely in  connection  with the
application of federal  securities and banking laws and regulations and Delaware
laws  applicable to the Merger and the Agreement  and,  consequently,  there may
exist matters of a legal nature concerning BBI and Beckley or affiliated parties
in connection with which we have not been consulted and have not represented BBI
or Beckley.

         (4) Our opinions  below are limited to the matters  expressly set forth
in this opinion  letter,  and no opinion is to be implied or inferred beyond the
matters stated. Without limiting the foregoing,  we express no opinion as to the
anti-fraud provisions of federal and state securities laws.

         (5) We  offer  no  opinion  and  do  not  purport  to  opine  as to the
enforceability of provisions  contained in any documents  relating to the Merger
or  contemplated  by the  Agreement or documents as to which BBI or Beckley is a
party (a) relating to disclaimers,  liability  limitations with respect to third
parties,  releases,  or legal or equitable rights, or discharges of defenses and
remedies, (b) fixing the amount of liquidated damages, (c) requiring the payment
of interest on interest, (d) providing for indemnification or contribution,  and
(e) relating to the payment of attorney's fees.

         (6) This opinion  should in no way be construed as an opinion as to the
materiality of the contents of the Proxy Statement.

         (7)  Except  as  otherwise  expressly  stated,  this  opinion  shall be
governed and  interpreted  in accordance  with the Legal  Opinion  Accord of the
American Bar Association Section of Business Law (1991).

         Based upon and  subject to the  foregoing  and the  qualifications  set
forth below, it is our opinion that, except as disclosed in the Agreement or the
Disclosure Statement given by BBI in connection therewith:

1.       BBI (i) is duly  organized and  incorporated,  validly  existing and in
         good standing (as a unitary savings and loan holding company) under the
         laws of the  State  of  Delaware;  (ii)  has all  requisite  power  and
         authority   (corporate  and  other)  to  own,  lease  and  operate  its
         properties  and to carry on its  business as now being  conducted;  and
         (iii) is duly  qualified to do business in the State of West  Virginia,
         and,  to our  knowledge,  in  each  other  jurisdiction  in  which  the
         character of the properties owned,  leased or operated by it therein or
         in which  the  transaction 


                                 Exhibit C - 2
<PAGE>

         of its business made such qualification necessary, except where failure
         so to qualify would not have a material  adverse  effect on BBI and its
         subsidiaries considered as one enterprise.

2.       Beckley (i) is duly organized and  incorporated,  validly  existing and
         has a corporate  existence (as a federal Beckley) under the laws of the
         United States of America;  (ii) has all  requisite  power and authority
         (corporate  and other) to own,  lease and operate its properties and to
         carry on its business as now being conducted; and (iii) has a corporate
         existence  in West  Virginia,  and,  to our  knowledge,  in each  other
         jurisdiction in which the character of the properties owned,  leased or
         operated  by it therein  or in which the  transaction  of its  business
         makes such qualification necessary,  except where failure so to qualify
         would not have a material adverse effect on Beckley.

3.       BBI and Beckley each has the  corporate  power and authority to execute
         and deliver the Agreement and to perform its respective obligations and
         agreements and carry out the transactions  described therein; the Board
         of Directors of BBI and Beckley have each taken all action  required by
         law, its Certificate of Incorporation,  Charter and Bylaws to authorize
         the execution and delivery of the Agreement; and the Board of Directors
         and the  shareholders  of BBI and  Beckley  have each  taken all action
         required  by  applicable  law and  its  Certificate  of  Incorporation,
         Charter and Bylaws to authorize the Merger.

4.       The   execution  and  delivery  of  the  Agreement  did  not,  and  the
         consummation of the  transactions  described  therein will not, violate
         any provision of, the Certificate of  Incorporation or Bylaws of BBI or
         the Charter or Bylaws of Beckley,  or, to our knowledge,  any contract,
         agreement,   lease,  mortgage,  note,  bond,  indenture,   license,  or
         obligation or understanding to which BBI or Beckley is a party or which
         is material to the business of BBI and Beckley taken as a whole, or any
         order,  judgment  or  decree  known  to us to be  applicable  to BBI or
         Beckley  or result in the  creation  of any  security  interest,  lien,
         charge  or  encumbrance  upon any of the  property  or assets of BBI or
         Beckley under any material  instrument or agreement know to us to which
         it is a party.

5.       The Agreement  has been executed and delivered by BBI and Beckley,  and
         is, assuming due authorization, execution and delivery by HBAC, a valid
         and binding agreement of BBI and Beckley in accordance with its terms.

 6.      We  are  not  aware  of  any  material   suit,   legal   proceeding  or
         investigation pending or threatened,  against BBI or Beckley, except as
         previously  disclosed in the BBI  Disclosure  Statement  and other than
         ordinary  routine  litigation  incidental  to the  business  of BBI and
         Beckley;  provided,  however, that we are not counsel to BBI or Beckley
         in any  litigation and with respect to litigation we are relying solely
         upon the  representations and warranties of BBI and Beckley made in the
         Agreement with respect to material  litigation  and on BBI's  officer's
         certificate.

7.       Each outstanding share of BBI stock and Beckley stock (i) has been duly
         authorized and is validly issued and outstanding, and is fully paid and
         nonassessable.  Except  as  disclosed  in 


                                 Exhibit C - 3
<PAGE>

         the  Agreement  or in the BBI  Disclosure  Statement,  neither  BBI nor
         Beckley  has  any  outstanding  (i)  securities  or  other  obligations
         (including  debentures or other debt instruments) which are convertible
         into shares of BBI Stock or Beckley Stock or into any other  securities
         of BBI or  Beckley,  (ii)  options,  warrants,  rights,  calls or other
         commitments  of any  nature  which  entitle  any  person to  receive or
         acquire  any  shares  of BBI  Stock  or  Beckley  Stock  or  any  other
         securities  of BBI or  Beckley,  or  (iii)  plan,  agreement  or  other
         arrangement  pursuant to which shares of BBI Stock or Beckley  Stock or
         any other securities of BBI or Beckley, or options,  warrants,  rights,
         calls or other commitments of any nature pertaining thereto,  have been
         or may be issued.

8.       No term or provision of the Certificate of  Incorporation  or Bylaws of
         BBI or the  Charter  or Bylaws of  Beckley,  or to our  knowledge,  any
         mortgage, indenture,  agreement, contract or other instruments known to
         us to which BBI or Beckley is a party or which may be binding  upon its
         respective  properties,  requires the consent or  authorization  of any
         other  person,  firm or  corporation  as a condition  precedent  to the
         consummation of the Merger.

9.       No consent or approval by any governmental  authority is required under
         the laws of the United  States of America or the State of  Delaware  in
         connection  with the  execution  and delivery by BBI and Beckley of the
         Agreement or the consummation of the  transactions  contemplated by the
         Agreement, other than those approvals contemplated by the Agreement.

10.      The Proxy Statement delivered to the shareholders of BBI complied as to
         form  in all  material  respects  with  applicable  regulations  of the
         Securities and Exchange Commission.

         As used in the opinions expressed herein, the phrase "to our knowledge"
used herein refers only to the actual current  knowledge of the attorneys within
our firm who have given  substantive  attention to BBI or Beckley in  connection
with the  transactions  contemplated  by the  Agreement and does not (a) include
constructive  notice  of  matters  or  information,  or (b)  imply  that we have
undertaken any  independent  investigation  (i) with any persons  outside of our
firm or (ii) as to the accuracy or completeness  of any factual  representation,
information  or matter made or furnished  in  connection  with the  transactions
contemplated by the Agreement. Furthermore, such reference means only that we do
not know of any fact or circumstances  contradicting the statements made herein,
and does not imply that we know the  statements  to be correct or have any basis
for such statements.

         This opinion is being rendered  solely for the benefit of the addressee
hereof and may not be relied upon by, nor may copies be delivered  to, any other
person without our prior written  consent.  This opinion is given as of the date
hereof, is expressly limited to the facts existing as of such date and we assume
no  obligations  to advise you of changes  that may  hereafter be brought to our
attention.

                                           Very truly yours,


                                           MALIZIA, SPIDI, SLOANE & FISCH, P.C.


                                  Exhibit C - 4
<PAGE>
                                                                         ANNEX B

                    [Baxter Fentriss and Company Letterhead]






                                  May 30, 1997





The Board of Directors
Beckley Bancorp, Inc.
200 Main Street
Beckley, West Virginia  25801

Dear Members of the Board:

Beckley Bancorp,  Inc., Beckley,  West Virginia ("Beckley") and Horizon Bancorp,
Inc.,  Beckley,  West  Virginia  ("Horizon")  have  entered  into  an  agreement
providing for the acquisition of Beckley by Horizon  ("Acquisition").  The terms
of the  Acquisition  are set forth in the Agreement and Plan of Merger dated May
30, 1997.

The terms of the Acquisition  provide that, with the possible exception of those
shares as to which  dissenter's  rights may be  perfected,  each common share of
Beckley will be  converted  into the right to receive  $25.64  cash,  subject to
certain adjustments ("Consideration").

You have asked our opinion as to whether the  proposed  transaction  pursuant to
the term of the Acquisition  are fair to the respective  shareholders of Beckley
from a financial point of view.

In  rendering  our  opinion,  we  have  evaluated  the  consolidated   financial
statements of Beckley available to us from published  sources.  In addition,  we
have, among other things:  (a) to the extent deemed relevant,  analyzed selected
public information of certain other financial  institutions and compared Beckley
and Horizon from a financial point of view to the other financial  institutions:
(b) considered the historical  market price of the common stock of Beckley;  (c)
compared the terms of the Acquisition with the terms of certain other comparable
transactions to the extent information concerning such acquisitions was publicly
available;  (d)  reviewed  the  drafts of the  Agreement  and Plan of Merger and
related  documents;  and (e) made such other  analyses  and  examinations  as we
deemed  necessary.  We also met with  various  senior  officers  of Beckley  and
Horizon to discuss the foregoing as well as other matters that may be relevant.




<PAGE>


                           Baxter Fentriss and Company
                               Richmond, Virginia


We  have  not  independently   verified  the  financial  and  other  information
concerning  Beckley,  or Horizon,  or other data which we have considered in our
review.  We have assumed the accuracy and completeness of all such  information;
however,  we have no reason to believe that such information is not accurate and
complete.  Our  conclusion  is  rendered  on  the  basis  of  securities  market
conditions prevailing as of the date hereof and on the conditions and prospects,
financial and  otherwise,  of Beckley and Horizon as they exist and are known to
us as of March 31, 1997.

We have acted as financial advisor to Beckley in connection with the Acquisition
and will receive from Beckley a fee for our services,  a significant  portion of
which is contingent upon the consummation of the Acquisition.

It is  understood  that this  opinion  may be  included  in its  entirety in any
communication  by  Beckley  or the Board of  Directors  to the  stockholders  of
Beckley.  The  opinion  may  not,  however,  be  summarized,  excerpted  from or
otherwise publicly referred to without our prior written consent.

Based on the foregoing,  and subject to the limitations  described above, we are
of the opinion that the  consideration  is fair to the  shareholders  of Beckley
from a financial point of view.

Sincerely,


/s/ Baxter Fentriss and Company
Baxter Fentriss and Company



<PAGE>

                                                                         ANNEX C

                GENERAL CORPORATION LAW OF THE STATE OF DELAWARE

ss.262 Appraisal Rights.

         (a) Any  stockholder of a corporation of this State who holds shares of
stock on the date of the making of a demand  pursuant to subsection  (d) of this
section with respect to such shares,  who continuously holds such shares through
the effective date of the merger or  consolidation,  who has otherwise  complied
with  subsection  (d) of this section and who has neither  voted in favor of the
merger or consolidation  nor consented  thereto in writing pursuant to ss.228 of
this title  shall be entitled  to an  appraisal  by the Court of Chancery of the
fair  value  of his  shares  of  stock  under  the  circumstances  described  in
subsections  (b) and (c) of this  section.  As used in this  section,  the  word
"stockholder"  means a holder of record of stock in a stock corporation and also
a member of record of a nonstock corporation; the words "stock" and "share" mean
and  include  what is  ordinarily  meant by those words and also  membership  or
membership  interest  of a  member  of a  nonstock  corporation;  and the  words
"depository  receipt" mean a receipt or other instrument  issued by a depository
representing an interest in one or more shares, or fractions thereof,  solely of
stock of a corporation, which stock is deposited with the depository.

         (b) Appraisal  rights shall be available for the shares of any class or
series of stock of a constituent  corporation in a merger or consolidation to be
effected  pursuant to ss.251 (other than a merger effected pursuant to ss.251(g)
of this title), ss.252, ss.254, ss.257, ss.258, ss.263 or ss.264 of this title:

                  (1)  Provided,  however,  that no appraisal  rights under this
section shall be available for the shares of any class or series of stock, which
stock, or depository  receipts in respect  thereof,  at the record date fixed to
determine  the  stockholders  entitled  to receive  notice of and to vote at the
meeting of  stockholders  to act upon the agreement of merger or  consolidation,
were  either (i) listed on a national  securities  exchange or  designated  as a
national  market  system  security  on an  interdealer  quotation  system by the
National Association of Securities Dealers,  Inc. or (ii) held of record by more
than 2,000  holders;  and further  provided  that no  appraisal  rights shall be
available  for any shares of stock of the  constituent  corporation  surviving a
merger if the merger did not require for its approval the vote of the holders of
the surviving corporation as provided in subsection (f) of ss.251 of this title.

                  (2)   Notwithstanding   paragraph  (1)  of  this   subsection,
appraisal  rights  under this section  shall be available  for the shares of any
class or series of stock of a constituent corporation if the holders thereof are
required by the terms of an  agreement  of merger or  consolidation  pursuant to
ss.ss.251,  252,  254,  257,  258,  263 and 264 of this title to accept for such
stock anything except:

                           a.    Shares of stock of the corporation surviving or
resulting from such merger or consolidation, or depository receipts  in  respect
thereof;

                                       C-1

<PAGE>




                           b.       Shares of stock of any other corporation, or
depository  receipts in respect  thereof,  which  shares of stock or  depository
receipts at the  effective  date of the merger or  consolidation  will be either
listed on a national  securities  exchange or  designated  as a national  market
system security on an interdealer  quotation system by the National  Association
of Securities Dealers, Inc. or held of record by more than 2,000 holders;

                           c.    Cash in lieu of fractional shares or fractional
depository receipts described in the foregoing  subparagraphs a. and b. of  this
paragraph; or

                           d. Any combination of the shares of stock, depository
receipts and cash in lieu of fractional shares or fractional depository receipts
described in the foregoing subparagraphs a., b. and c. of this paragraph.

                  (3) In the  event all of the  stock of a  subsidiary  Delaware
corporation  party to a merger  effected under ss.253 of this title is not owned
by the parent  corporation  immediately  prior to the merger,  appraisal  rights
shall be available for the shares of the subsidiary Delaware corporation.

         (c) Any  corporation  may provide in its  certificate of  incorporation
that  appraisal  rights under this section  shall be available for the shares of
any class or series of its stock as a result of an amendment to its  certificate
of  incorporation,  any merger or  consolidation  in which the  corporation is a
constituent corporation or the sale of all or substantially all of the assets of
the corporation.  If the certificate of incorporation contains such a provision,
the procedures of this section, including those set forth in subsections (d) and
(e) of this section, shall apply as nearly as is practicable.

         (d)      Appraisal rights shall be perfected as follows:

                  (1) If a proposed merger or consolidation  for which appraisal
rights are  provided  under this  section is to be  submitted  for approval at a
meeting of  stockholders,  the  corporation,  not less than 20 days prior to the
meeting,  shall notify each of its  stockholders who was such on the record date
for such meeting with respect to shares for which appraisal rights are available
pursuant to subsections  (b) or (c) hereof that  appraisal  rights are available
for any or all of the shares of the constituent corporations,  and shall include
in such notice a copy of this section.  Each stockholder  electing to demand the
appraisal of his shares shall deliver to the  corporation,  before the taking of
the vote on the merger or  consolidation,  a written demand for appraisal of his
shares.  Such demand will be sufficient if it reasonably informs the corporation
of the identity of the stockholder  and that the stockholder  intends thereby to
demand  the  appraisal  of his  shares.  A proxy or vote  against  the merger or
consolidation shall not constitute such a demand. A stockholder electing to take
such action must do so by a separate written demand as herein  provided.  Within
10 days after the effective date of such merger or consolidation,  the surviving
or resulting  corporation  shall  notify each  stockholder  of each  constituent
corporation  who has complied with this subsection and has not voted in favor of
or

                                       C-2

<PAGE>



consented  to the  merger  or  consolidation  of the  date  that the  merger  or
consolidation has become effective; or

                  (2) If the merger or  consolidation  was approved  pursuant to
ss.228 or ss.253 of this title, each constituent corporation,  either before the
effective  date of the merger or  consolidation  or within ten days  thereafter,
shall  notify  each of the  holders  of any  class  or  series  of stock of such
constituent  corporation who are entitled to appraisal rights of the approval of
the merger or  consolidation  and that appraisal rights are available for any or
all shares of such class or series of stock of such constituent corporation, and
shall  include in such  notice a copy of this  section;  provided  that,  if the
notice is given on or after the effective  date of the merger or  consolidation,
such notice shall be given by the surviving or resulting corporation to all such
holders of any class or series of stock of a  constituent  corporation  that are
entitled to  appraisal  rights.  Such notice may,  and, if given on or after the
effective  date  of  the  merger  or  consolidation,  shall,  also  notify  such
stockholders  of  the  effective  date  of  the  merger  or  consolidation.  Any
stockholder  entitled to appraisal  rights may, within 20 days after the date of
mailing  of such  notice,  demand in writing  from the  surviving  or  resulting
corporation  the  appraisal  of  such  holder's  shares.  Such  demand  will  be
sufficient  if it  reasonably  informs the  corporation  of the  identity of the
stockholder and that the stockholder  intends thereby to demand the appraisal of
such  holder's  shares.  If such  notice  did  not  notify  stockholders  of the
effective date of the merger or consolidation,  either (i) each such constituent
corporation  shall send a second notice before the effective  date of the merger
or  consolidation  notifying each of the holders of any class or series of stock
of such  constituent  corporation  that are entitled to appraisal  rights of the
effective date of the merger or consolidation or (ii) the surviving or resulting
corporation  shall send such a second notice to all such holders on or within 10
days after such effective date; provided, however, that if such second notice is
sent more than 20 days  following the sending of the first  notice,  such second
notice need only be sent to each stockholder who is entitled to appraisal rights
and who has demanded  appraisal of such holder's  shares in accordance with this
subsection.  An  affidavit of the  secretary  or  assistant  secretary or of the
transfer  agent of the  corporation  that is required to give either notice that
such  notice has been given  shall,  in the  absence  of fraud,  be prima  facie
evidence  of  the  facts  stated  therein.   For  purposes  of  determining  the
stockholders entitled to receive either notice, each constituent corporation may
fix, in advance,  a record date that shall be not more than 10 days prior to the
date the notice is given, provided,  that if the notice is given on or after the
effective  date of the merger or  consolidation,  the record  date shall be such
effective  date. If no record date is fixed and the notice is given prior to the
effective  date,  the record date shall be the close of business on the day next
preceding the day on which the notice is given.

         (e)  Within  120  days  after  the  effective  date  of the  merger  or
consolidation, the surviving or resulting corporation or any stockholder who has
complied with  subsections  (a) and (d) hereof and who is otherwise  entitled to
appraisal  rights,  may file a petition  in the Court of  Chancery  demanding  a
determination   of  the   value  of  the   stock   of  all  such   stockholders.
Notwithstanding  the  foregoing,  at any time within 60 days after the effective
date of the merger or  consolidation,  any  stockholder  shall have the right to
withdraw  his demand for  appraisal  and to accept  the terms  offered  upon the
merger or consolidation. Within 120 days after the

                                       C-3

<PAGE>



effective date of the merger or consolidation,  any stockholder who has complied
with the  requirements of subsections (a) and (d) hereof,  upon written request,
shall be  entitled  to  receive  from the  corporation  surviving  the merger or
resulting from the  consolidation a statement setting forth the aggregate number
of shares not voted in favor of the merger or consolidation  and with respect to
which  demands for  appraisal  have been  received and the  aggregate  number of
holders  of  such  shares.  Such  written  statement  shall  be  mailed  to  the
stockholder  within 10 days after his written  request  for such a statement  is
received  by the  surviving  or  resulting  corporation  or within 10 days after
expiration of the period for delivery of demands for appraisal under  subsection
(d) hereof, whichever is later.

         (f) Upon the filing of any such petition by a stockholder, service of a
copy thereof  shall be made upon the surviving or resulting  corporation,  which
shall  within 20 days after such  service  file in the office of the Register in
Chancery in which the petition was filed a duly  verified  list  containing  the
names and  addresses of all  stockholders  who have  demanded  payment for their
shares and with whom  agreements  as to the value of their  shares have not been
reached by the  surviving or  resulting  corporation.  If the petition  shall be
filed  by  the  surviving  or  resulting  corporation,  the  petition  shall  be
accompanied  by such a duly  verified  list.  The  Register in  Chancery,  if so
ordered by the  Court,  shall  give  notice of the time and place  fixed for the
hearing of such  petition by  registered  or certified  mail to the surviving or
resulting corporation and to the stockholders shown on the list at the addresses
therein  stated.  Such notice shall also be given by 1 or more  publications  at
least  1 week  before  the  date  of the  hearing,  in a  newspaper  of  general
circulation published in the City of Wilmington, Delaware or such publication as
the Court deems  advisable.  The forms of the notices by mail and by publication
shall be  approved  by the Court,  and the costs  thereof  shall be borne by the
surviving or resulting corporation.

         (g) At the  hearing on such  petition,  the Court shall  determine  the
stockholders  who having complied with this section and who have become entitled
to appraisal rights. The Court may require the stockholders who have demanded an
appraisal for their shares and who hold stock  represented  by  certificates  to
submit  their  certificates  of stock to the  Register in Chancery  for notation
thereon of the pendency of the  appraisal  proceedings;  and if any  stockholder
fails to comply with such direction, the Court may dismiss the proceedings as to
such stockholder.

         (h) After  determining the stockholders  entitled to an appraisal,  the
Court shall appraise the shares,  determining  their fair value exclusive of any
element of value arising from the accomplishment or expectation of the merger or
consolidation,  together  with a fair rate of interest,  if any, to be paid upon
the amount  determined to be the fair value. In determining such fair value, the
Court shall take into account all relevant factors. In determining the fair rate
of interest, the Court may consider all relevant factors,  including the rate of
interest which the surviving or resulting  corporation  would have had to pay to
borrow money  during the pendency of the  proceeding.  Upon  application  by the
surviving or resulting corporation or by any stockholder entitled to participate
in the appraisal proceeding, the Court may, in its discretion,  permit discovery
or other pretrial  proceedings and may proceed to trial upon the appraisal prior
to the final  determination  of the  stockholder  entitled to an appraisal.  Any
stockholder whose

                                       C-4

<PAGE>


name  appears  on the  list  filed by the  surviving  or  resulting  corporation
pursuant  to  subsection   (f)  of  this  section  and  who  has  submitted  his
certificates  of stock to the  Register in Chancery,  if such is  required,  may
participate fully in all proceedings  until it is finally  determined that he is
not entitled to appraisal rights under this section.

         (i) The Court shall direct the payment of the fair value of the shares,
together with interest, if any, by the surviving or resulting corporation to the
stockholders entitled thereto.  Interest may be simple or compound, as the Court
may direct.  Payment shall be so made to each such  stockholder,  in the case of
holders of  uncertificated  stock  forthwith,  and the case of holders of shares
represented  by  certificates  upon  the  surrender  to the  corporation  of the
certificates  representing  such stock.  The  Court's  decree may be enforced as
other decrees in the Court of Chancery may be enforced,  whether such  surviving
or resulting corporation be a corporation of this State or of any state.

         (j) The  costs of the  proceeding  may be  determined  by the Court and
taxed upon the parties as the Court deems equitable in the  circumstances.  Upon
application  of a  stockholder,  the Court  may  order  all or a portion  of the
expenses   incurred  by  any   stockholder  in  connection  with  the  appraisal
proceeding,  including,  without limitation,  reasonable attorney's fees and the
fees and  expenses of experts,  to be charged pro rata  against the value of all
the shares entitled to an appraisal.

         (k) From and after the effective  date of the merger or  consolidation,
no stockholder  who has demanded his appraisal  rights as provided in subsection
(d) of this  section  shall be entitled to vote such stock for any purpose or to
receive  payment  of  dividends  or other  distributions  on the  stock  (except
dividends or other  distributions  payable to  stockholders  of record at a date
which is prior to the effective date of the merger or consolidation);  provided,
however,  that if no petition  for an  appraisal  shall be filed within the time
provided in subsection (e) of this section, or if such stockholder shall deliver
to the surviving or resulting corporation a written withdrawal of his demand for
an appraisal and an acceptance of the merger or consolidation,  either within 60
days after the  effective  date of the merger or  consolidation  as  provided in
subsection  (e) of this section or thereafter  with the written  approval of the
corporation,  then the right of such  stockholder  to an appraisal  shall cease.
Notwithstanding the foregoing,  no appraisal proceeding in the Court of Chancery
shall be dismissed as to any stockholder  without the approval of the Court, and
such approval may be conditioned upon such terms as the Court deems just.

         (l) The shares of the surviving or resulting  corporation  to which the
shares  of such  objecting  stockholders  would  have  been  converted  had they
assented to the merger or consolidation  shall have the status of authorized and
unissued shares of the surviving or resulting corporation.  (Last amended by Ch.
262, L. '96, eff.2-1-96 and Ch. 349, L. '96, eff. 7-1-96).


                                       C-5


<PAGE>
                                                                       EXHIBIT 1

                             BECKLEY BANCORP, INC.

                                  [EAGLE LOGO]

                                 ANNUAL REPORT

                                      1996

<PAGE>
Contents

Letter to Stockholders..................................................    1

Selected Five-Year Financial and Other Data.............................    2

Management's Discussion and Analysis....................................    3

Report of Independent Accountants.......................................   10

Consolidated Financial Statements.......................................   11

Notes to Consolidated Financial Statements..............................   16

Directors and Executive Officers........................................   32

Corporate Information.......................................Inside Back Cover


<PAGE>



To Our Stockholders:

         We are pleased to provide you with this  report on the  performance  of
Beckley  Bancorp,  Inc.  for 1996.  This year has  brought  many  changes to the
regulatory  environment  in which we  operate.  We  believe  that  most of these
changes will be beneficial to the Corporation and the Savings Bank industry as a
whole.

         As discussed in detail in this report,  the issue of deposit  insurance
premiums  has been of great  concern  to us.  For  over a year,  our  subsidiary
Savings  Bank was forced to operate at a material  competitive  disadvantage  to
commercial  banks due to a premium  disparity  between the Bank  Insurance  Fund
("BIF"),   whose  members  are  primarily  commercial  banks,  and  the  Savings
Association  Insurance Fund ("SAIF"), of which we are a member. On September 30,
1996,  the  President  signed a bill into law which  significantly  reduced  the
premiums paid by the Savings  Bank.  Although this law is expected to reduce the
amount  of  deposit  insurance  premiums  paid  by the  Savings  Bank in 1997 by
approximately  70%, the enactment of this law did not come without a price.  The
law required all SAIF insured  institutions,  such as our Savings Bank, to pay a
one-time  special  assessment to fully  capitalize  the SAIF which resulted in a
charge to pre-tax income of $212,000 during the third quarter.  As a result, the
Savings Bank experienced its first quarterly loss since its founding.

         The newly  enacted law also  addressed  the merger of the two insurance
funds and the possibility of requiring thrift institutions,  such as the Savings
Bank,  to convert to a commercial  bank charter.  In addition,  the enactment of
another law addressed  the bad debt  reserves of the Savings  Bank.  The Savings
Bank has previously deducted  approximately $1.4 million for income tax purposes
for bad debt  reserves.  Prior to the  enactment  of this new law,  a number  of
factors,  including  the  conversion to a commercial  bank  charter,  would have
triggered the recapture of all or part of such reserves.  The tax impact of such
recapture  would have had a  significant  negative  impact on the  earnings  and
capital of the Savings Bank. However, because of this law, the Savings Bank will
now be able to complete more  effectively  with commercial banks or convert to a
commercial bank charter without fear of facing such a severe income tax burden.

         As previously  discussed,  the one-time  special SAIF  assessment had a
significant  negative impact on our net income for the year. Net income for 1996
was  $276,000  which is a  $120,000,  or a 30%,  decrease  from a net  income of
$396,000  for  1995.   However,   excluding  the  special  SAIF  assessment  for
comparative  purposes,  net  income  for  1996  would  have  been  approximately
$407,000,  or a 3% increase  over 1995.  The average 


<PAGE>

yield on interest earning assets  increased  slightly to 7.07% while the average
cost of interest  bearing  liabilities  also  experienced  a slight  increase to
4.19%.  This resulted in a slight reduction in the net yield on interest earning
assets to 3.91%

         Our lending portfolio  continues to perform at above average levels and
is an area of which we are particularly proud. At December 31, 1996, accumulated
non-accruing  loans totalled only 0.26% of total loans.  Total loans  receivable
increased  by  $4.3  million,   or  26.18%,   during  the  year.  Mortgage  loan
originations  totalled $4.5 million and non-mortgage loan originations  totalled
$5.9  million.  The  majority  of  mortgage  loans  originated  during  the year
consisted of loans secured by one- to four-family  dwellings.  Non-mortgage loan
originations consisted primarily of loans secured by automobiles. We are pleased
to be able to assist the members of our local community in financing their homes
and automobiles.

         Total  assets  increased to $46 million  during the year.  The year end
equity to assets ratio stood at 24.5%

         During the year ended December 31, 1996, the  Corporation  paid regular
cash dividends  totalling  $0.26 per common share and a special cash dividend of
$0.07 per share.  In January 1997,  the Board of Directors  declared a $0.08 per
common share special cash dividend in addition to a semi-annual cash dividend of
$0.14 per common  share.  We are pleased to be able to pay these  dividends  and
will determine future dividends based on the Corporation's  relative performance
along with other factors.

         We are pleased with our 1996  performance and are now  concentrating on
1997.  The Board and  management  are  continually  looking  for ways to improve
long-term  shareholder  value.  As always,  we  appreciate  the strong and loyal
support  that our  stockholders  and  employees  have  given us and ask for your
continued support in the future.

/s/ Tracy L. Riffe
Tracy L. Riffe
Chairman of the Board


/s/ Duane K. Sellards
Duane K. Sellards
President and
Chief Executive Officer

                                       1

<PAGE>
                   SELECTED FIVE YEAR FINANCIAL AND OTHER DATA
<TABLE>
<CAPTION>
                                               Year Ended December 31,
                               ---------------------------------------------------
                                 1996(1)     1995       1994(2)    1993       1992
                                 ----        ----       ----       ----       ----
                                              (In Thousands)
Selected financial 
  condition data:
<S>                            <C>        <C>        <C>        <C>        <C>     
  Total assets                 $ 45,964   $ 45,213   $ 42,372   $ 37,883   $ 36,680
  Loans receivable, net          16,484     15,966     13,792     12,086     10,917
  Investment securities(3)        6,995      9,014     11,412      1,061      5,545
  Collateralized mortgage-
    backed obligations 
    and other mortgage-
    backed securities(3)         16,484     17,954     14,546     17,189     12,489
  Deposit accounts               32,246     33,427     32,191     32,790     31,727
  Shareholders' equity           11,282     11,268      9,843      4,868      4,653

Selected operations data:
Interest income                   3,097     3,109       2,417      2,245      2,355 
Interest expense                  1,382     1,312       1,067      1,136      1,413
- -----------------------------------------------------------------------------------
  Net interest income             1,715     1,707       1,350      1,109        942
Provision for loan losses            52        81          30         15          3
- -----------------------------------------------------------------------------------
Net interest income after                                     
  provision for loan losses       1,663     1,626       1,320      1,094        942
Non-interest income                  61        60          50         51         39
Gain on sale of securities           26        35           -          -          -
Non-interest expense              1,306     1,101         961        819        759
- -----------------------------------------------------------------------------------
Income before income taxes          444       620         409        326        219
Income tax expense                  168       224         144        111         79
- -----------------------------------------------------------------------------------
   Net income                       276       396         265        215        140
- -----------------------------------------------------------------------------------
                                                                
Earnings per share(4)           $   .47   $   .69    $    .29        N/A        N/A
===================================================================================

Selected Operating Ratios:
Return on average assets           0.62%     0.90%       0.65%      0.57%      0.39%

Return on average equity           2.47%     3.72%       3.57%      4.52%      3.07%

Average equity to               
  average assets                  24.94%    24.27%      18.27%     12.70%     12.78%

Net interest rate spread           2.88%     3.03%       2.84%      2.68%      2.24%

Non-performing assets to 
  total assets                     0.12%     0.12%       0.10%      0.36%      0.34%

Dividend payout ratio             70.21%    34.78%          0%        N/A        N/A

Number of:
  Real estate loans 
    outstanding                     445       442         439        458        476
  Deposit accounts                4,370     4,479       4,355      4,494      4,426
  Full service offices                2         2           2          2          2

(1)   During the third  quarter  of 1996,  the FDIC  issued a  one-time  special
      assessment on all SAIF insured  institutions.  This assessment of $212,000
      reduced income before taxes by $212,000.  If this  assessment had not been
      made,  net income  would have been  $409,000  and earnings per share would
      have been $0.69. See Note 12 to the Consolidated Financial Statements.

(2)   One July 7, 1994 the  Corporation  issued  595,125 shares of common stock.
      Net proceeds from the stock issuance  totalled  $5,599,272.  See Note 2 to
      the Consolidated Financial Statements.

(3)   On January 1, 1994,  the  Corporation  adopted  the  Financial  Accounting
      Standards  Board's ("FASB")  Statement of Accounting  Standards Number 115
      ("SFAS" 115). As a result of adopting SFAS 115, the  securities  which are
      classified  as  "available-for-sale"  are  reported  at  fair  value.  See
      "Management's   Discussion   and  Analysis  -  Impact  of  New  Accounting
      Standards" for detailed information.

(4)   Earnings per share are based on the weighted  average number of common and
      common equivalent  shares  outstanding.  For 1994,  earnings per share was
      based on net income  subsequent  to the  Corporation's  issuance of common
      stock  on  July  7,  1994.  See  Note  1  to  the  Consolidated  Financial
      Statements.
</TABLE>
                                       2
<PAGE>


BECKLEY BANCORP, INC. AND SUBSIDIARY

Management's Discussion and Analysis of Financial Condition and
Results of Operations

Business of the Corporation and Beckley Federal Savings Bank

      Beckley  Bancorp,   Inc.  (the  "Corporation")  is  a  Delaware  chartered
corporation  with its  headquarters  located  in  Beckley,  West  Virginia.  The
Corporation  was  organized in March 1994 at the  direction  of Beckley  Federal
Savings  Bank (the  "Savings  Bank")  for the  purpose of  acquiring  all of the
capital stock that the Savings Bank issued upon its  conversion  from the mutual
to stock  form of  ownership.  The  Corporation  is a unitary  savings  and loan
holding company which,  under existing laws,  generally is not restricted in the
types of business  activities  in which it may engage  provided that the Savings
Bank retains a specified amount of its assets in housing-related investments. At
the present time,  because the Corporation does not conduct any active business,
the Corporation does not intend to employ any persons other than officers of the
Savings  Bank.  The  Corporation  utilizes the support staff of the Savings Bank
from time to time.

      Beckley  Federal is a federally  chartered  stock  savings bank located in
Beckley,  West  Virginia.  The Savings Bank was initially  chartered in December
1939  under  the  name of  Beckley  Federal  Savings  and Loan  Association  and
commenced operations in early 1940. In 1990, the Savings Bank changed its mutual
charter from that of a federal savings and loan association to that of a federal
savings bank and concurrently  changed its name to Beckley Federal Savings Bank.
The  Savings  Bank's  deposits  are  federally  insured by the  Federal  Deposit
Insurance  Corporation  ("FDIC").   Beckley  Federal  is  primarily  engaged  in
attracting  deposits from the general  public and using those funds to originate
mortgage loans for the purchase or refinance of single-family  homes in Beckley,
West   Virginia   and   surrounding   communities   and  for  the   purchase  of
mortgage-backed and other securities.  To a lesser extent, the Savings Bank also
originates consumer loans,  construction loans and  non-residential  real estate
loans.

      The largest  component  of the  Corporation's  net income is net  interest
income,  which is the difference  between interest income and interest  expense.
Consequently,  the  Corporation's  earnings  are  primarily  dependent on it net
interest  income,  which is determined  by (i) the  difference  ("interest  rate
spread") between rates of interest earned on  interest-earning  assets and rates
paid  on  interest-bearing   liabilities,  and  (ii)  the  relative  amounts  of
interest-earning assets and interest-bearing liabilities.  Because most deposits
react  more  quickly  to market  interest  rate  movements  than do  traditional
mortgage loans and long term investment securities due to their shorter terms to
maturity,  sharp increases in interest rates will generally adversely affect the
Corporation's  earnings.  The  Corporation's  net income is also affected by its
provision  for loan  losses,  as well as the amount of  non-interest  income and
non-interest expenses, such as salaries and employee benefits, deposit insurance
premiums,  occupancy  and  equipment  costs  and  income  taxes.  Each of  these
components is discussed under "Results of Operations".

      Currently,  the Federal Deposit Insurance Corporation ("FDIC") administers
two separate insurance funds, the Bank Insurance Fund ("BIF"), whose members are
primarily commercial banks, and the Savings Association Insurance Fund ("SAIF"),
whose members are primarily  savings  associations  such as the Savings Bank. In
September 1995, the FDIC lowered the insurance premium for members of the BIF to
a range of between 0.04% and 0.31% of deposits. Additionally,  effective January
1996,  the total  annual  premium for most BIF members was further  reduced to a
flat fee of $2,000.  During this  period,  the Savings Bank was paying an annual
insurance premium to the SAIF equal to 0.23% of deposits.  This disparity placed
all  SAIF  members,  including  the  Savings  Bank,  at a  material  competitive
disadvantage.

      On  September  30,  1996,  a bill was  signed  into  law by the  President
mandating a one-time  special  premium  assessment  on the  deposits of all SAIF
members of  approximately  .657% based on the March 31, 1995  assessment base to
fully capitalize the SAIF. This resulted in the Bank incurring a one-time charge
of $212,000 on September 30, 1996. As a result of this new law, the Savings Bank
expects to pay a premium  equal to .065% of insured  deposits for the years 1997
through  1999.  During these years,  most BIF  institutions  are expected to pay
premiums equal to .013% of deposits.  Thereafter,  assessments  for BIF and SAIF
members should be equal.

                                                                              3

<PAGE>

      The new law  also  contained  additional  provisions  which  are of  great
importance to the Savings Bank. The U.S.  Department of the Treasury is required
to  provide  Congress  with a  report,  due in early  1997,  on the  effects  of
re-chartering thrifts to bank charters. Depending on the report, the possibility
exists that all thrifts  will be required to obtain a bank  charter.  If this is
done on or before  January 1, 1999, the BIF and SAIF will be merged at that time
and assessments for both BIF and SAIF insured  institutions will become equal on
that date.

      An additional bill was signed into law during 1996 addressing the bad debt
reserves of thrift  institutions.  Under prior law, if the Savings  Bank were to
change to a commercial bank charter, fail to maintain at least 60% of its assets
as "qualifying  assets",  as defined in the Internal  Revenue Code, or be merged
into a  commercial  bank,  it would be required  to, in effect,  reverse the tax
deductions  previously taken for additions to its bad debt reserves.  The amount
of pre-1988  reserves on the books of the Savings Bank at December 31, 1996, for
which no current or deferred  provision  for income taxes had been  established,
was approximately $1.4 million. As a result of the enactment of the new law, the
Savings Bank will now be able to change to a commercial bank charter,  diversify
its asset  structure  or be merged  into a  commercial  bank  without  having to
recapture any of its pre-1988 reserve additions.  Any reserves accumulated above
the December 31, 1987 level will be subject to  recapture.  The Savings Bank has
not added to its bad debt reserve since the December 1987 level.

      As  discussed  in detail in the  Corporation's  1995  Annual  Report,  the
Savings  Bank is planning on  constructing  a new office  building on a piece of
property  currently  owned  which is  adjacent  to its branch  facility.  Due to
unexpected  delays in the  architectural  process and the winter weather season,
construction has not yet begun.  Prior to the end of the second quarter of 1997,
the Board will again review the plans and anticipated  costs associated with the
proposed building before giving final approval to commence construction.

      As of December  31,  1996,  the Savings  Bank has  incurred  approximately
$112,000 in  architectural  and  engineering  fees  associated with the proposed
building.  Such fees are expected to be  capitalized  as part of the cost of the
project.  Should the project be  terminated  for any  reason,  such fees will be
charged to non-interest  expense in the period in which  termination  occurs and
net income will likely be reduced by a material amount.

Financial Condition

      At December 31, 1996, the Corporation's  total assets were $45.96 million,
increasing $0.75 million, or 1.7% from $45.21 million at December 31, 1995. This
increase was  primarily  due to an increase in loans  receivable  and  partially
offset  by  decreases  in  investment  securities  and  collateralized  mortgage
obligations and other mortgage-backed securities.

      Cash and cash equivalents  decreased slightly during the year. At December
31, 1996,  cash and cash  equivalents  totalled $1.25 million  compared to $1.37
million one year earlier.  This decrease is equal to $0.12 million,  or 8.8% and
is primarily attributable to a $0.05 million decrease in the balance in interest
bearing deposits and a $.07 million decrease in cash and due from banks.

      The Corporation's  investment securities decreased $2.02 million, or 22.4%
from $9.01  million at December 31, 1995 to $6.99  million at December 31, 1996.
This decrease is the result of a $3.00 million decrease in the amortized cost of
securities  classified  as  held-to-maturity  and  partially  offset  by a $0.75
million   increase  in  the   amortized   cost  of   securities   classified  as
available-for-sale,  a $0.23 million  increase in the gross  unrealized gains on
securities classified as available-for-sale.

      Collateralized  mortgage obligations and other mortgage-backed  securities
decreased  $1.47  million,  or 8.2% to $16.48  million at December 31, 1996 from
$17.95  million one year earlier.  This  decrease  resulted from a $0.45 million
decrease in the unrealized gains on securities  classified as available-for-sale
and principal repayments and prepayments of $1.02 million.

      Net loans  increased  $4.21  million,  or 26.4%  from  $15.97  million  at
December  31, 1995 to $20.18  million at December  31,  1996.  This  increase is
primarily   attributable   to  a  net  increase  in  loans  made  to  customers.
Approximately  500 non-mortgage  loans were originated during the year totalling
$5.91 million net of principal  repayments of $2.71 million.  This represents an
increase of 118.6% to $5.90  million

4
<PAGE>

at December 31, 1996 from $2.70  million at December  31, 1995.  The increase in
the non-mortgage loan portfolio  primarily  consists of loans secured by new and
used automobiles.  Mortgage loan  originations  totalled $4.49 million which was
offset by principal  repayments of $3.44 million. As a result of the substantial
increase in the non-mortgage  loan portfolio,  the allowance for loan losses was
increased by $0.05 million.

      Bank premises and equipment  increased $0.11 million,  or 24.9% from $0.44
million at  December  31,  1995 to $0.55  million at  December  31,  1996.  This
increase is primarily  due to  expenditures  relating to the proposed new office
building and partially offset by depreciation  expense. See the previous section
entitled  "Business of the  Corporation  and Beckley  Federal  Savings Bank" for
details of such expenditures and the proposed office building.

      Total liabilities  increased $0.73 million, or 2.2% from $33.95 million at
December  31, 1995 to $34.68  million at December  31,  1996.  This  increase is
primarily  attributable  to an increase in advances  from the Federal  Home Loan
Bank and partially offset by a decrease in deposit accounts.

      Deposit accounts  decreased $1.18 million,  or 3.5% from $33.43 million at
December 31, 1995 to $32.25 million at December 31, 1996.  This is the result of
decreases in the balances in passbook savings and NOW/Super NOW and money market
checking  accounts  which is partially  offset by an increase in the balances in
certificate of deposit accounts.

      Income taxes payable  decreased $0.01 million,  or 100% from $0.01 million
at December 31, 1995 to $0 at December 31, 1996. This is the result of decreased
taxable  income in 1996 resulting in a small prepaid income tax balance which is
included in other assets.

      Federal Home Loan Bank advances  increased from $0 at December 31, 1995 to
$2.00 million at December 31, 1996. The Bank has used these funds for investment
in short-term government agency securities. Details of the advances can be found
in Note 9 to the Consolidated Financial Statements.

      Deferred income taxes decreased $0.1 million, or 43.7% to $0.12 million at
December 31, 1996 from $0.22 million one year earlier.  This is primarily due to
a decrease in the fair values of securities classified as available-for-sale.

      Shareholders'  equity increased $0.01 million, or 0.1% from $11.27 million
at December 31, 1995 to $11.28  million at December 31, 1996.  This  increase is
primarily  attributable  to net income of $0.28  million.  Several other factors
affected the separate  components of  stockholders'  equity  including  dividend
payments,  Employee  Stock  Ownership  Plan  allocations  and  the  issuance  of
additional  shares  of common  stock to the  Management  Stock  Bonus  Plan.  In
addition,  the  Corporation  experienced  a $0.14  million  decrease  in the net
unrealized gain on securities classified as available-for-sale.  Please refer to
the Consolidated  Statements of Changes in Stockholders' Equity, which is a part
of the Consolidated Financial Statements, for specific details.

Results of Operation

      Net income for the year ended  December  31,  1996  decreased  $120,000 or
30.4% to $276,000  from  $396,000 for the year ended  December  31,  1995.  This
decrease  was  primarily  due to a one-time  special  assessment  by the Savings
Association  Insurance  Fund.  This  assessment  resulted in a pre-tax charge to
income of $212,000.  See the section  entitled  "Business of the Corporation and
Beckley Federal Savings Bank for specific  information on this  assessment.  Had
this  assessment  not been made  during the year,  net income for the year ended
December 31, 1996 would have  increased  approximately  $11,000 to $407,000,  or
2.8% over the previous year.

      Interest income  increased  $78,000,  or 2.6% from $3,019,000 for the year
ended  December  31, 1995 to  $3,097,000  for the year ended  December 31, 1996.
Increased  interest  income on loans  and  collateralized  mortgage  obligations
partially  offset by  decreased  interest  income on  investments  and  interest
bearing deposits represents a majority of the increase. The Rate/Volume Analysis
Table included herein provides  additional detail on the separate  components of
interest income.

      Interest  expense for the year ended December 31, 1996 increased  $69,000,
or 5.3% to $1,382,000 from $1,313,000 for the year ended December 31, 1995.

                                                                              5
<PAGE>
Average Balance Sheet
- ---------------------

      The following table sets forth certain information  relating to the Bank's
average  balance sheet and reflects the average yield on assets and average cost
of liabilities for the periods indicated and the average yields earned and rates
paid.  Such yields and costs are  derived by  dividing  income or expense by the
average balance of assets or liabilities,  respectively, for the periods shown.
Average  balances  are  derived  from month end  balances.  Management  does not
believe that the use of month end balances instead of average daily balances has
caused  any  material  difference  in the  information  presented.  
<TABLE>
<CAPTION>
                                                                       Year Ended December 31,
                                  -------------------------------------------------------------------------------------------------
                                                1996                             1995                            1994
                                  --------------------------------   ------------------------------   -----------------------------
                                  Average                Average     Average               Average    Average             Average
                                  Balance     Interest  Yield/Cost   Balance   Interest  Yield/Cost   Balance  Interest  Yield/Cost
                                  -------     --------  ----------   --------  --------  ----------   -------  --------  ----------
<S>                               <C>          <C>           <C>     <C>       <C>          <C>      <C>        <C>        <C>  
Interest-earning assets:
  Loans receivable(1)             $ 18,523     $ 1,539       8.31%   $ 14,933  $ 1,244      8.33%    $ 12,909   $ 1,065    8.25%
  Collateralized mortgage-
    obligations and other                                                            
    mortgage-backed securities      17,136       1,120       6.54      16,792    1,146      6.82       16,624       916    5.51
  Investment securities(2)           7,976         427       5.35      10,848      617      5.69        9,933       426    4.29
  Other interest-earning 
    assets(3)                          173          11       6.36         174       12      6.90          172        10    5.81
                                  --------     -------      -----    --------  -------     -----     --------   -------    ----
    Total interest-earning                                                               
       assets                     $ 43,808     $ 3,097       7.07%   $ 42,747  $ 3,019      7.06%    $ 39,638   $ 2,417    6.10%
                                  ========     =======       ====    ========  =======      ====     ========   =======    ====
Noninterest-earning assets             968                              1,091                             987
                                  --------                           --------                        --------  
      Total assets                $ 44,776                           $ 43,838                        $ 40,625
                                  ========                           ========                        ========
 Interest-bearing liabilities:                                                             
   Deposit accounts               $ 32,270       1,345        4.17   $ 32,580    1,312      4.03     $ 32,775   $ 1,067       3.26
   Other interest bearing        
     liabilities                       692          37        5.85          -        -         -            -         -          -
                                  --------     -------       -----   --------  -------      ----     --------   -------       ----
      Total interest-bearing                                                               
       liabilities                $ 32,962     $ 1,382        4.19%  $ 32,580  $ 1,312      4.03%    $ 32,775   $ 1,067       4.86%
                                  ========     =======        ====   ========  =======      ====     ========   =======       ====
Non-interest-bearing liabilities.      648                                620                             427
                                  --------                            -------                        --------  
      Total liabilities           $ 33,610                           $ 32,200                        $ 33,202
                                  ========                           ========                        ========
Retained earnings'                  11,166                             10,638                           7,423
                                  --------                            --------                       --------  
      Total liabilities and                                                                
       retained earnings          $ 44,776                           $ 43,838                        $ 40,625
                                  ========                           ========                        ========
Net interest income                           $  1,715                         $ 1,707                          $ 1,350           
                                              ========                         =======                          =======     

Interest rate spread (4)                                      2.88%                         3.03%                            2.84%
                                                            ======                        ======                           ====== 
Net yield on interest earning 
  assets(5)                                                   3.91%                         3.99%                            3.41%
                                                            ======                        ======                           ======
Ratio of average interest-
  earning assets to average
  interest-bearing liabilities                              135.75%                        131.21%                         120.94%
                                                            ======                        =======                          ======
</TABLE>
- -----------------------------------
(1)  Average balances include non accrual loans.
(2)  Includes interest bearing deposits in other financial institutions.
(3)  Consists primarily of FHLB stock.
(4)  Interest-rate  spread represents the difference between the average yield
     on interest-earning   assets  and  the   average   cost  of   interest-
     bearing liabilities.
(5)  Net yield on interest earning assets represents net interest income as a
     percentage of average interest-earning assets.

                                       6
<PAGE>



Rate\Volume Analysis
- ---------------------

      The table  below  sets  forth  certain  information  regarding  changes in
interest income and interest expense of the Bank for 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
(changes in average  volume  multiplied  by prior  rate),  (ii)  changes in rate
(changes in rate  multiplied by prior volume),  and (iii) changes in rate-volume
(changes in rate multiplied by the change in average volume).

<TABLE>
<CAPTION>

                                                            Year Ended December 31,
                                      ------------------------------------------------------------------------------------
                                                      1996 vs. 1995                          1995 vs. 1994
                                      ----------------------------------------     ---------------------------------------
                                                 Increase (Decrease)                       Increase (Decrease)
                                                         Due to                                  Due to
                                      ----------------------------------------     ---------------------------------------
                                                             Rate/                                      Rate/                     
                                       Volume      Rate      Volume       Net      Volume       Rate    Volume       Net    
                                      --------   --------  --------     ------    ---------   -------  ---------   -------   
                                                              (In Thousands)                                                 
<S>                                   <C>        <C>        <C>        <C>        <C>        <C>       <C>        <C>        
Interest-income:                                                                                                     
  Loans receivable                    $   299    $    (3)   $    (1)   $   295    $   167     $   10    $    2    $   179
  Collateralized mortgage
    obligations and other
    mortgage-backed securities             22        (47)        (1)       (26)         9        219         2        230
  Investment securities                  (163)       (37)        10       (190)        39        139        13        191
  Other interest earning assets             -         (1)         -        (1)          -          2         -          2
                                      -------    -------    -------    -------    -------    -------   -------    -------    
     Total interest-earning assets    $   158    $   (88)   $     8    $    78    $   215    $   370   $    17    $   602
                                      =======    =======    =======    =======    =======    =======   =======    =======
                                                                                                                             
Interest-expense:                                                                                                
  Savings accounts                    $   (12)   $    45    $     0    $    33    $    (6)   $   253   $    (2)   $   245    
  Other interest-bearing
    liabilities                             -          -         37         37          -          -         -          -

      Total interest-bearing
        liabilities                   $   (12)   $    45    $    37    $    70    $    (6)   $   253   $    (2)   $   245
                                      =======    =======    =======    =======    =======    =======   =======    =======
  Net change in net interest income   $   170    $   133    $   (29)   $     8    $   221    $   117   $    19    $   357   
                                      =======    =======    =======    =======    =======    =======   =======    =======    

</TABLE> 


This  increase  was mainly due to an  increase  in the  average  yields  paid on
deposit  accounts  and interest  expense on advances  from the Federal Home Loan
Bank.  For the year ended  December 31, 1996,  the average yield paid on deposit
accounts was 4.17% compared to 4.03% for the year ended December 31, 1995.

      Net interest income increased  $8,000, or 0.5% for the year ended December
31, 1996 to $1,715,000  from  $1,707,000  for the year ended  December 31, 1995.
This slight  increase  was the result of  increased  interest  income  which was
partially offset by increased interest expense. The average interest rate spread
decreased  to 2.88%  from  3.03% and the net yield on  interest  earning  assets
decreased to 3.91% from 3.99%.

      The  allowance for loan losses was increased by $52,000 for the year ended
December 31, 1996 compared to an increase of $81,000 for the year ended December
31, 1995. The increase in this  allowance is charged  against income through the
provision for loan losses.  The provision for loan losses is adjusted to reflect
the  results  of  management's  periodic  evaluation  of  the  adequacy  of  the
Corporation's  allowance  for such  losses.  The  adequacy of the  allowance  is
determined  by an evaluation  of the loan  portfolio  including an evaluation of
each delinquent  loan, past loan loss experience,  current economic  conditions,
volume,  growth and the  composition of the loan  portfolio,  and other relevant
factors.  The adequacy of the allowance is reviewed on a quarterly basis.  While
the  Corporation  maintains  its  allowance  for  losses  on loans at a level it
considers  to be  adequate  to provide  for  potential  losses,  there can be no
assurance  that further  additions  will not be made to the  allowance  and that
losses,  if any,  will not exceed  the amount  provided  by the  allowance.  The
increase in the provision for the year ended December 31, 1996 was primarily

                                                                             7
<PAGE>

due to an increase in the size of the Corporation's non-mortgage loan portfolio,
which  generally  has a higher  level of credit risk than loans  secured by real
property.

      Non-interest  income decreased by $8,000,  or 8.5% to $87,000 for the year
ended  December 31, 1996 from $95,000 for the year ended  December 31, 1995. The
primary  contributor  to  this  decrease  was a  $35,000  gain on the  sales  of
collateralized mortgage obligations and investment securities for the year ended
December 31, 1995 versus a $26,000 gain on the sale of investment securities for
the year ended December 31, 1996.

      Non-interest  expenses increased by $205,000, or 18.7% from $1,101,000 for
the year ended  December 31, 1995 to $1,306,000  for the year ended December 31,
1996. This increase is the direct result of a one-time special assessment of the
Savings  Association  Insurance  Fund  of  $212,000.  See the  section  entitled
"Business  of the  Corporation  and Beckley  Federal  Savings  Bank for specific
information on this assessment.  Excluding the effect of the special assessment,
non-interest  expenses  decreased by $6,000,  or 0.6%.  Occupancy  and equipment
expense  increased  by $10,000  and other  non-interest  expenses  decreased  by
$4,000. Data processing expenses decreased by $8,000.

      Income tax expense decreased $56,000, or 24.9% from $224,000 (an effective
tax rate of 35.9% on taxable  income for federal and state income taxes) for the
year ended  December  31, 1995 to $168,000  (an  effective  tax rate of 36.2% on
taxable  income for federal and state income taxes) for the year ended  December
31, 1996. The primary reason for this decrease was a decrease in pre-tax income.

Asset and Liability Management / Management Strategy

      The Savings Bank's investment  strategy remains focused on the origination
of one-to-four  family  mortgage loans and  relatively  short term  non-mortgage
loans combined with investments in  mortgage-backed  and other securities issued
and  guaranteed  by agencies of the U.S.  Government  and  government  sponsored
enterprises.  The Savings Bank's mortgage lending programs allow it to serve the
housing needs of its local community by offering  long-term fixed and adjustable
rate loans.  Although the long-term fixed rate loans increase the Savings Bank's
interest rate risk,  the Savings Bank uses  adjustable  rate mortgage  loans and
adjustable rate mortgage-backed securities to minimize this risk. Investments in
agency  securities  are  generally  directed into  instruments  having either an
adjustable interest rate or a maturity of three years or less.

      To  provide  for a  stable  source  of  funding  for  the  Savings  Bank's
investment  objectives,  the Savings Bank continually manages the interest rates
it pays on its deposits.  Through its deposit management strategies, the Savings
Bank has historically been able to control its cost of funds while maintaining a
stable  deposit  base and  providing  convenient  and  quality  services  to its
customers.  These  strategies  have also  allowed the  Savings  Bank to maintain
profitability  and a strong capital  position through growth at a rate that does
not exceed its ability to generate earnings.

Liquidity and Capital Resources

      The Savings Bank is required to maintain  minimum levels of liquid assets,
as defined by the Office of Thrift  Supervision  (the "OTS).  This  requirement,
which may be varied from time to time,  depending  upon economic  conditions and
deposit flows, is based upon a percentage of deposits and short-term borrowings.
The required  minimum ratio is currently  5%. The Savings Bank has  historically
maintained a level of liquid  assets in excess of regulatory  requirements,  and
the  Savings  Bank's  liquidity  ratio  averaged  20.12%  during the month ended
December 31, 1996.  The Savings  Bank  manages its  liquidity  ratio to meet its
funding needs including"  deposit outflows;  disbursement of payments  collected
from borrowers for taxes and insurance;  and loan principal  disbursements.  The
Savings Bank also manages its  liquidity  ratio to meet its asset and  liability
management objectives.

      The Savings Bank's primary sources of funds are deposits, amortization and
prepayment of loans, maturities of investment securities and funds provided from
operations.  While scheduled loan repayments are a relatively predictable source
of funds,  deposit flows and loan prepayments are greatly  influenced by general
interest rates, economic

8
<PAGE>

 conditions and competition. The Savings Bank strives to
manage the pricing of its  deposits to maintain a balanced  stream of cash flows
commensurate with its loan commitments and other predictable  funding needs. The
Savings Bank also has other sources of liquidity if a need for additional  funds
arises.  Additional sources of funds include advances from the Federal Home Loan
Bank of  Pittsburgh  along with readily  marketable  investment  securities  and
mortgage-backed and related securities.

      The Savings Bank  anticipates that it will have sufficient funds available
to meet  its  current  loan  commitments,  normal  savings  withdrawals  and the
proposed  construction  project.  At December  31,  1996,  the Savings  Bank had
outstanding  loan commitments of $133,000.  In addition,  it had certificates of
deposit scheduled to mature within one year of $15,722,000.  Management believes
that a substantial portion of such deposits will remain with the Savings Bank.

      As required by the Financial Institutions Reform, Recovery and Enforcement
Act of 1989 ("FIRREA"),  the OTS prescribed three separate  standards of capital
adequacy.  The  regulations  require  financial  institutions  to  have  minimum
tangible capital equal to 1.50% of tangible  assets;  minimum core capital equal
to 3.00% of adjusted tangible assets;  and minimum  risk-based  capital equal to
8.00% of risk-adjusted  assets. At December 31, 1996, the Savings Bank's capital
was well in excess of regulatory  requirements as follows:  Tangible Capital was
equal to 16.9% of tangible  assets;  Core Capital was equal to 16.9% of adjusted
tangible  assets;  and  Risk-based  Capital was equal to 42.4% of  risk-adjusted
assets.  For additional detail on the Savings Bank's capital position,  see Note
12 to the Consolidated Financial Statements.

      In August  1993,  the OTS adopted a final rule  incorporating  an interest
rate risk component into the risk-based capital  regulation.  Under the rule, an
institution  with a greater than  "normal"  level of interest  rate risk will be
subject  to a  deduction  of its  interest  rate risk  component  from its total
capital for purposes of calculating the risk-based capital requirement.  Because
the Savings  Bank's  asset size was less than $300  million  and its  risk-based
capital  ratio was in excess of 12% at December  31, 1996,  it is not  currently
subject to the interest rate risk component.

Impact of New Accounting Standards

      In October 1995,  the Financial  Accounting  Standards  Board (the "FASB")
issued  Statement of Financial  Accounting  Standards  Number 123 ("SFAS  123"),
"Accounting  for  Stock-Based  Compensation,"  which  became  effective  for the
Corporation beginning January 1, 1996. SFAS 123 requires increased disclosure of
compensation  expense  arising  from  both  fixed  and  performance-based  stock
compensation plans. Such expense will be measured as the fair value of the award
at the date it is granted using an option  pricing model.  SFAS 123  encourages,
rather than  requires,  companies to adopt a new method that  accounts for stock
compensation awards based on their estimated fair value. Companies are permitted
to continue accounting for stock-based  compensation under Accounting Principles
Board ("APB")  Opinion No. 25,  however,  certain items must be disclosed in the
notes to the financial statements. The Corporation has continued its application
of APB 25 in the consolidated  financial  statements and has disclosed pro forma
net income and  earnings  per share in a Note 11 to the  Consolidated  Financial
Statements, determined as if the Corporation had applied the new method.

Impact of Inflation and Changing Prices

      The  consolidated  financial  statements  of  the  Corporation  and  notes
thereto,  presented  elsewhere  herein,  have been prepared in  accordance  with
generally accepted accounting principles ("GAAP"). GAAP requires the measurement
of  financial  position and  operating  results in terms of  historical  dollars
without  considering the change in the relative  purchasing  power of money over
time and due to inflation. The impact of inflation is reflected in the increased
cost of the Corporation's operations.  Unlike most industrial companies,  nearly
all of the assets and liabilities of the Corporation are monetary in nature.  As
a result, interest rates have a greater impact on the Corporation's  performance
than does the  effects of general  levels of  inflation.  Interest  rates do not
necessarily  move in the same  direction  or to the same  extent as the price of
goods and services.

                                       9







<PAGE>





                          INDEPENDENT AUDITOR'S REPORT




To The Board of Directors and Stockholders of
Beckley Bancorp, Inc. and Subsidiary
Beckley, West Virginia


   We  have  audited  the  accompanying  consolidated  statements  of  financial
condition of Beckley  Bancorp,  Inc. and  Subsidiary as of December 31, 1996 and
1995,   and  the  related   consolidated   statements  of  income,   changes  in
stockholders'  equity and cash  flows for each of the three  years in the period
ended December 31, 1996. These financial  statements are the  responsibility  of
the  Bank's  management.  Our  responsibility  is to express an opinion on these
financial statements based on our audits.

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

   In our  opinion,  the  consolidated  financial  statements  referred to above
present fairly, in all material respects, the consolidated financial position of
Beckley  Bancorp,  Inc. and Subsidiary as of December 31, 1996 and 1995, and the
results of their consolidated operations and cash flows for each of the years in
the  three-year  period ended  December 31, 1996, in conformity  with  generally
accepted accounting principles.




/s/ Mason & Bashaw
Certified Public Accountants






Beckley, West Virginia
January 27, 1997


                                       10
<PAGE>


                      BECKLEY BANCORP, INC. AND SUBSIDIARY

Consolidated Statements of Financial Condition

<TABLE>
<CAPTION>


                                                                                 December 31,
                                                                              1996            1995
- -----------------------------------------------------------------------------------------------------
ASSETS
<S>                                                                      <C>             <C>         
Cash and Cash Equivalents (Note 1)                                       $  1,249,750    $  1,370,888
Investment Securities (Notes 1 and 3)
  Available-for-sale (at fair value)                                        5,997,247       5,021,058
  Held-to-maturity (fair values of $997,500 and
   $3,993,000, respectively)                                                  997,417       3,992,627

Collateralized Mortgage Obligations and Other
  Mortgage-backed Securities (Notes 1 and 4)
  Available-for-sale (at fair value)                                       16,483,878      17,953,830

Loans receivable, net (Notes 1 and 5)                                      20,180,072      15,965,582
Bank premises and equipment (Notes 1 and 6)                                   550,853         440,929
Federal Home Loan Bank stock - at cost                                        171,900         175,900
Accrued interest receivable (Note 7)                                          268,456         252,892
Other assets                                                                   64,501          39,626
- ------------------------------------------------------------------------------------------------------
  TOTAL ASSETS                                                           $ 45,964,074    $ 45,213,332
======================================================================================================

LIABILITIES AND STOCKHOLDERS' EQUITY
Liabilities
  Deposit accounts (Note 8)                                              $ 32,246,179    $ 33,426,976
  Income taxes payable (Note 10)                                                   xx          98,609
  Federal Home Loan Bank advances (Note 9)                                  2,000,000              xx
  Deferred income tax (Notes 1 and 10)                                        121,470         215,579
  Other liabilities                                                           314,466         203,914
- ------------------------------------------------------------------------------------------------------
   Total Liabilities                                                       34,682,115      33,945,078
======================================================================================================

Commitments (Note 13)

Stockholders' Equity (Note 2)
  Preferred stock (par value of $.01 per share,
   250,000 shares authorized; no shares issued
   and outstanding)                                                                xx              xx
  Common stock (par value of $.10 per share,
   1,250,000 shares authorized; 601,465 shares
   issued and outstanding)                                                     60,146          60,146
  Additional paid-in capital                                                5,674,043       5,659,403
  Retained earnings, substantially restricted (Notes 2 and 10)            105,474,077       5,390,944
  Net unrealized gain on securities available-for-sale                        285,649         425,522
  Unearned compensation - ESOP (Note 11)                                     (153,289)       (184,818)
  Unearned compensation - Management Stock Bonus Plan (Note 11)               (58,667)        (82,943)
- ------------------------------------------------------------------------------------------------------
   Total Stockholders' Equity                                              11,281,959      11,268,254
======================================================================================================
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY                               $ 45,964,074    $ 45,213,332
======================================================================================================
</TABLE>


The accompanying notes are an integral part of these statements.



                                                                           11
<PAGE>


BECKLEY BANCORP, INC. AND SUBSIDIARY

Consolidated Statements of Income

<TABLE>
<CAPTION>


                                                       Years Ended December 31, 
                                                    1996         1995        1994
- ------------------------------------------------------------------------------------
INTEREST AND DIVIDEND INCOME:
<S>                                              <C>          <C>         <C>       
  Loans, including certain fees                  $1,539,467   $1,244,361  $1,064,541
  Investment securities                             340,773      422,872     120,508
  Mortgage-backed securities                        313,440      364,835     347,732
  Collateralized mortgage obligations               806,347      781,501     567,971
  Interest bearing deposit accounts                  72,462      182,170     295,885
  Dividends, FHLB and other                          24,580       23,508      20,594
- ------------------------------------------------------------------------------------
   Total Interest Income                          3,097,069    3,019,247   2,417,231
- ------------------------------------------------------------------------------------

INTEREST EXPENSE:
  Deposits                                        1,344,909    1,312,569   1,061,352
  Other                                              37,107           xx       6,334
- ------------------------------------------------------------------------------------
   Total Interest Expense                         1,382,016    1,312,569   1,067,686
- ------------------------------------------------------------------------------------

Net Interest Income                               1,715,053    1,706,678   1,349,545
Provision for losses on loans (Notes 1 and 5)        52,000       81,000      30,000
- ------------------------------------------------------------------------------------
Net Interest Income After Provision For
  Losses On Loans                                 1,663,053    1,625,678   1,319,545
- ------------------------------------------------------------------------------------

NONINTEREST INCOME:
  Service charges on deposit accounts                48,418       46,657      40,865
  Gain on sale of investments available-for-
   sale (Note 3)                                     25,688        4,901          xx
  Gain on sale of collateralized mortgage
   obligations available-for-sale (Note 4)               xx       30,010          xx
  Other income                                       13,097       13,692       9,561
- ------------------------------------------------------------------------------------
   Total Noninterest Income                          87,203       95,260      50,426
- ------------------------------------------------------------------------------------

NONINTEREST EXPENSES:
  Salaries and employee benefits (Note 11)          515,203      515,233     469,603
  Occupancy and equipment expense                    79,916       70,508      66,022
  Savings Association Insurance Fund assessment
   (Note 12)                                        211,647           xx          xx
  Federal insurance premiums                         71,425       74,393      77,864
  Data processing expenses                          112,564      120,730     112,744
  Other (Note 14)                                   315,567      319,876     235,260
- ------------------------------------------------------------------------------------
   Total Noninterest Expenses                     1,306,322    1,100,740     961,493
- ------------------------------------------------------------------------------------

Income Before Income Taxes                          443,934      620,198     408,478
Provision for income taxes (Note 10)                168,416      224,404     143,667
- ------------------------------------------------------------------------------------

Net Income                                       $  275,518   $  395,794  $  264,811
====================================================================================


Earnings Per Common Share (For Period 
  Subsequent to Initial Issuance of Common 
  Stock on July 7, 1994)                         $      .47   $      .69  $      .29
====================================================================================

</TABLE>


The accompanying notes are an integral part of these statements.


12

<PAGE>

                                           BECKLEY BANCORP, INC. AND SUBSIDIARY

CONSOLIDATED  STATEMENTS OF CHANGES IN STOCKHOLDERS' EQUITY

<TABLE>
<CAPTION>


                                               Years Ended December 31, 1996, 1995 and 1994

                                                                          Additional
                                                                Common     Paid-In
                                                                Stock      Capital
- ------------------------------------------------------------------------------------

<S>                                                             <C>       <C>       
Balance at January 1, 1994                                      $    xx   $       xx

Net unrealized gain upon adoption of FASB 115,
  net of income taxes (Note 1)                                       xx           xx

Sale and issuance of 595,125 shares of common stock
  (Note 2)                                                       59,512    5,539,760

Change in unrealized gain (loss) on securities
  available-for-sale, net of tax (Note 1)                            xx           xx

Common stock committed to be released for allocation -
  ESOP (Note 10)                                                     xx           xx

Increase in fair market value over cost of ESOP shares
  committed to be released (Note 10)                                 xx        2,232

Net income for year ended December 31, 1994                          xx           xx
- ------------------------------------------------------------------------------------

Balance at December 31, 1994                                     59,512    5,541,992

Dividends on common stock                                            xx           xx

Additional shares issued (6,340)/purchased (800) for
  Management Stock Bonus Plan - at market value (Note 10)           634      107,146

Common stock committed to be released for allocation - ESOP          xx           xx

Increase in fair market value over cost of ESOP shares
  committed to be released                                           xx       10,265

Amortization of unearned compensation - Management Stock
  Bonus Plan                                                         xx           xx

Change in unrealized gain (loss) on securities available-
  for-sale, net of tax (Notes 3 and 4)                               xx           xx

Net income for year ended December 31, 1995                          xx           xx
                                                               --------   ----------

Balance at December 31, 1995                                     60,146    5,659,403

Dividends on common stock                                            xx           xx

Common stock committed to be released for allocation - ESOP          xx           xx

Increase in fair market value over cost of ESOP shares
  committed to be released                                           xx       14,640

Amortization of unearned compensation - Management
  Stock Bonus Plan                                                   xx           xx

Change in unrealized gain on securities available-for-sale,
  net of tax (Notes 3 and 4)                                         xx           xx

Net income for year ended December 31, 1996                          xx           xx
- ------------------------------------------------------------------------------------

Balance at December 31, 1996                                    $60,146   $5,674,043
====================================================================================

</TABLE>










<TABLE>
<CAPTION>
                                                                  Years Ended December 31, 1996, 1995 and 1994

                                                              Unrealized                    Unearned
                                                               Retained       Gain (Loss)                 Compensation
                                                               Earnings -     on Securities    Unearned     Management
                                                              Substantially    Available-     Compensa-       Stock
                                                               Restricted       for-Sale      tion - ESOP   Bonus Plan      Total
- ----------------------------------------------------------------------------------------------------------------------------------
<S>                                                         <C>             <C>             <C>          <C>           <C>        
Balance at January 1, 1994                                  $   4,868,027   $          xx   $       xx   $         xx  $ 4,868,027
                                                            
Net unrealized gain upon adoption of FASB 115,              
  net of income taxes (Note 1)                                         xx         395,248           xx             xx      395,248
                                                            
Sale and issuance of 595,125 shares of common stock         
  (Note 2)                                                             xx              xx     (238,050)            xx    5,361,222
                                                            
Change in unrealized gain (loss) on securities              
  available-for-sale, net of tax (Note 1)                              xx      (1,072,218)          xx             xx   (1,072,218)
                                                            
Common stock committed to be released for allocation -      
  ESOP (Note 10)                                                       xx              xx       23,805             xx       23,805
                                                            
Increase in fair market value over cost of ESOP shares      
  committed to be released (Note 10)                                   xx              xx           xx             xx        2,232
                                                            
Net income for year ended December 31, 1994                       264,811              xx           xx             xx      264,811
- ------------------------------------------------------------------------------------------------------------------------------------

Balance at December 31, 1994                                    5,132,838        (676,970)    (214,245)            xx    9,843,127
                                                            
Dividends on common stock                                        (137,688)             xx           xx             xx     (137,688)
                                                            
Additional shares issued (6,340)/purchased (800) for        
  Management Stock Bonus Plan - at market value (Note 10)              xx              xx           xx       (121,380)     (13,600)
                                                            
Common stock committed to be released for allocation - ESOP            xx              xx       29,427             xx       29,427
                                                            
Increase in fair market value over cost of ESOP shares      
  committed to be released                                             xx              xx           xx             xx       10,265
                                                            
Amortization of unearned compensation - Management Stock    
  Bonus Plan                                                           xx              xx           xx         38,437       38,437
                                                            
Change in unrealized gain (loss) on securities available-   
  for-sale, net of tax (Notes 3 and 4)                                 xx       1,102,492           xx             xx    1,102,492
                                                            
Net income for year ended December 31, 1995                       395,794              xx           xx             xx      395,794
- -----------------------------------------------------------------------------------------------------------------------------------

Balance at December 31, 1995                                    5,390,944         425,522     (184,818)       (82,943)  11,268,254
                                                                                                                       
Dividends on common stock                                        (192,385)             xx           xx             xx     (192,385)
                                                            
Common stock committed to be released for allocation - ESOP            xx              xx       31,529             xx       31,529
                                                            
Increase in fair market value over cost of ESOP shares      
  committed to be released                                             xx              xx           xx             xx       14,640
                                                            
Amortization of unearned compensation - Management          
  Stock Bonus Plan                                                     xx              xx           xx         24,276       24,276
                                                            
Change in unrealized gain on securities available-for-sale, 
  net of tax (Notes 3 and 4)                                           xx        (139,873)          xx             xx     (139,873)
                                                            
Net income for year ended December 31, 1996                       275,518              xx           xx             xx      275,518
- ----------------------------------------------------------------------------------------------------------------------------------

Balance at December 31, 1996                                $   5,474,077   $     285,649   $  (153,28)  $    (58,667) $11,281,959
===================================================================================================================================
</TABLE>

The accompanying notes are an integral part of these statements.
                                                                             13

<PAGE>


BECKLEY BANCORP, INC. AND SUBSIDIARY

Consolidated Statements of Cash Flows 

<TABLE>
<CAPTION>


                                                                            Years Ended December 31,
                                                                      1996            1995            1994
- ---------------------------------------------------------------------------------------------------------------
CASH FLOWS PROVIDED BY OPERATING
   ACTIVITIES:
<S>                                                               <C>             <C>             <C>         
  Interest and dividends received                                 $  3,041,730    $  3,026,274    $  2,300,986
  Service charges and other income                                      61,515          60,349          50,426
  Interest paid                                                     (1,344,939)     (1,312,566)     (1,067,631)
  Cash paid to employees and suppliers                              (1,239,677)     (1,007,379)       (903,142)
  Income taxes paid                                                   (294,814)       (187,266)       (148,257)
- ---------------------------------------------------------------------------------------------------------------
   Net Cash Provided By Operating Activities                           223,815         579,412         232,382
- ---------------------------------------------------------------------------------------------------------------

CASH FLOWS PROVIDED (USED) BY INVESTING
  ACTIVITIES:
  Proceeds from sale of securities available for sale:
   Investment security                                                  50,688         960,938              xx
   Collateralized mortgage obligation                                       xx         993,589              xx
  Purchases of investment securities:
   Available-for-sale                                               (3,000,000)     (4,201,663)     (3,417,570)
   Held-to-maturity                                                 (3,492,054)    (48,898,192)     (6,700,000)
  Purchases of CMO and mortgage-backed securities:
   Available-for-sale                                                       xx      (3,920,001)     (4,555,114)
  Proceeds from maturities or calls of
   investment securities:
    Available-for-sale                                               2,250,000       3,500,000              xx
    Held-to-maturity                                                 6,500,000      51,580,082              xx
  Principal repayments on CMO's and mortgage-backed securities:
    Available-for-sale                                               1,015,981         812,151       5,874,397
  Net increase in loans to customers                                (4,258,689)     (2,251,727)     (1,744,870)
  Redemption (purchase) of FHLB stock                                    4,000          (6,500)         10,700
  Purchases of equipment                                               (19,656)        (21,655)        (21,540)
  Payments for architectural fees                                     (110,337)             xx              xx
- ---------------------------------------------------------------------------------------------------------------
   Net Cash Used By Investing Activities                            (1,060,067)     (1,452,978)    (10,553,99)
- ---------------------------------------------------------------------------------------------------------------

CASH FLOWS PROVIDED BY FINANCING
  ACTIVITIES:
  Net decrease in customers' deposit accounts                       (1,180,797)     (1,235,743)       (599,131)
  Advances from FHLB                                                 2,000,000              xx              xx
  Changes in other liabilities                                          88,296         (93,473)         94,737
  Acquisition of common stock for MSBP plan                                 xx         (13,600)             xx
  Net proceeds from sale of stock                                           xx              xx       5,599,272
  Dividends paid                                                      (192,385)       (137,688)             xx
  Purchase of stock by ESOP                                                 xx              xx        (238,050)
- ---------------------------------------------------------------------------------------------------------------
   Net Cash Provided By Financing Activities                           715,114         990,982       4,856,828
- ---------------------------------------------------------------------------------------------------------------

(Decrease) Increase in Cash and Cash Equivalents                      (121,138)        117,416      (5,464,787)
Cash and cash equivalents, beginning of year                         1,370,888       1,253,472       6,718,259
- ---------------------------------------------------------------------------------------------------------------

Cash and Cash Equivalents, End of Year (Note 1)                    $ 1,249,750    $  1,370,888    $  1,253,472
===============================================================================================================

</TABLE>

The accompanying notes are an integral part of these statements.

14

                                      
<PAGE>


                                            BECKLEY BANCORP, INC. AND SUBSIDIARY

Consolidated Statements of Cash Flows (continued) 

<TABLE>
<CAPTION>
                                     
                                                        Years Ended December 31,
                                                    1996         1995         1994
- --------------------------------------------------------------------------------------

RECONCILEMENT OF NET INCOME TO NET CASH
  PROVIDED BY OPERATING ACTIVITIES:

<S>                                               <C>          <C>          <C>      
Net income                                        $ 275,518    $ 395,794    $ 264,811
Adjustments to reconcile net income to net cash
  provided by operating activities:
   Depreciation                                      20,069       15,079       13,038
   (Accretion) and amortization - net               (31,974)     (16,302)     (19,062)
   Provision for loan losses                         52,000       81,000       30,000
   Deferred income tax credit                       (11,962)     (24,996)      (7,646)
   Gain on sale of securities                       (25,688)     (34,911)          xx
   Deferred loan fees                                (7,801)      (2,807)       8,878
   ESOP benefits amortized                           31,529       29,427       23,805
   Amortization of unearned compensation - MSBP      24,276       38,437           xx
   Increase in fair value of ESOP plan shares
     committed to be released for allocation         14,640       10,265        2,232
   (Increase) decrease in accrued interest
     receivable and other assets                    (24,612)      30,458     (102,563)
   Increase in prepaid income taxes                 (15,827)          xx           xx
   Increase (decrease) in accrued interest
     payable and other liabilities                   22,256       (4,166)      15,833
   (Decrease) increase in income taxes payable      (98,609)      62,134        3,056
- ---------------------------------------------------------------------------------------
   Net Cash Provided By Operating Activities      $ 223,815    $ 579,412    $ 232,382
=======================================================================================

</TABLE>

The accompanying notes are an integral part of these statements.




                                                                             15

<PAGE>


BECKLEY BANCORP, INC. AND SUBSIDIARY

Notes to Consolidated Financial Statements

Note 1 - Summary of Significant Accounting Policies

   Beckley  Bancorp,  Inc.'s  (the  "Parent  Company")  principal  asset  is its
wholly-owned subsidiary,  Beckley Federal Savings Bank (the "Savings Bank"). The
Savings Bank is a federally  chartered stock savings bank organized and existing
under the laws of the United  States Home  Owner's  Loan Act.  The Savings  Bank
provides a variety of financial  services to individual  and business  customers
through its two locations in Beckley, West Virginia. This Southern West Virginia
area has been  historically  dependent on the coal mining  industry.  The Bank's
primary deposit products are interest-bearing  checking, savings and certificate
accounts. Its primary lending product is single-family residential loans.

    BASIS OF  ACCOUNTING:  The  accounting  and  reporting  practices of Beckley
Bancorp,  Inc. and Subsidiary  conform,  in all material respects,  to generally
accepted accounting principles ("GAAP") and to practices within the savings bank
industry. The following is a summary of the significant policies.

    PRINCIPLES OF CONSOLIDATION:  The consolidated  financial statements include
the accounts of Beckley  Bancorp,  Inc. and Beckley  Federal  Savings Bank,  its
wholly owned  subsidiary.  All material  intercompany  accounts and transactions
have been eliminated in the consolidation.

   CASH AND CASH  EQUIVALENTS:  For purposes of reporting  cash flows,  cash and
cash equivalents include cash on hand, demand deposits with banks and short-term
interest  bearing  deposits  at the  Federal  Home Loan  Bank  with an  original
maturity of three  months or less.  Cash and cash  equivalents  at December  31,
1996, 1995 and 1994 are detailed as follows:

                                      1996         1995          1994
                                   ----------   -----------   ----------
Cash and due from banks            $  333,952    $  405,754   $  576,772
FHLB demand deposit                   915,798       965,134      676,700
                                   ----------   -----------   ----------
                                   $1,249,750    $1,370,888   $1,253,472
                                   ==========   ===========   ==========

   INVESTMENT,  CMO'S AND OTHER MORTGAGE-BACKED  SECURITIES:  FASB Statement No.
115, "Accounting for Certain Investments in Debt and Equity Securities" requires
that debt  securities  that the Company has both the positive intent and ability
to hold to maturity  be carried at  amortized  cost.  Debt  securities  that the
Company does not have the positive intent or ability to hold to maturity and all
marketable equity securities are classified as available-for-sale and carried at
estimated  fair  value.  Unrealized  holding  gains  and  losses  on  securities
classified  as  available-  for-sale  are  carried  as a separate  component  of
shareholders' equity, net of taxes.

   The Bank's  mortgage-backed and related securities consist of mortgage-backed
participation   certificates  (PC's)  and  collateralized  mortgage  obligations
(CMO's).  All of these  securities  have  been  issued by the  Federal  National
Mortgage Association ("FNMA"),  Federal Home Loan Mortgage Corporation ("FHLMC")
and Government National Mortgage Association  ("GNMA").  The Bank's PC portfolio
consists of both fixed-rate and adjustable-rate instruments while the Bank's CMO
portfolio  consists  entirely  of  adjustable-rate   instruments.   All  of  the
adjustable-rate  instruments  have interest  rates that reset monthly based on a
widely-used  cost of funds index. At December 31, 1996, none of the Bank's CMO's
were classified as high risk under the Federal Financial Institution Examination
Council's  guidelines,  as  adopted by the  Office of Thrift  Supervision  under
thrift bulletin 52, for this type of investment.

   Prior to January 1, 1994,  the Bank  classified  all  investments  in equity,
debt, CMO and mortgage-backed securities as held for investment.  Because of the
issuance of Statement 115, the Bank reevaluated its investment policies and as a
result  concluded  that  all of its  investment  securities  (equity,  debt  and
mortgage-backed) should be classified as available-for-sale upon adoption of the
Statement.  Application  of the new rules resulted in an increase of $395,248 in
equity,  net of a $252,699 tax effect,  as of January 1, 1994,  representing the
recognition in equity of the unrealized appreciation at January 1, 1994.

   Effective November 15, 1995, the FASB offered entities a one-time opportunity
to reclassify their accounting securities among Statement 115's three categories
(trading,  available-for-sale  and  held-to-maturity).  The  Bank  has  made  no
reclassifications under the provisions which expired December 31, 1995.

   The  amortized  cost of debt  securities  classified as  held-to-maturity  or
available-  for-sale is adjusted for  amortization  of premiums and accretion of
discounts to maturity,  or in the case of mortgage-backed  securities,  over the
estimated life of the security. Such amortization is included in interest income
from   investments.   Interest  and   dividends  

16

<PAGE>

                                            BECKLEY BANCORP, INC. AND SUBSIDIARY

Notes to the Consolidated Financial Statements

Note 1 - Summary of Significant Accounting Policies

are included in income from  investments,  while principal  payments received on
mortgage-backed   securities  reduce  the  original  investment.   The  cost  of
securities sold is based on the specific identification method.

   LOANS:  Loans are stated at the unpaid principal amount  outstanding,  net of
unearned income,  deferred fees and the allowance for losses.  Interest on loans
is credited to income as earned and  accrued,  only if deemed  collectible.  The
Bank  discontinues  recognizing  accrued  interest  when a loan is  specifically
determined  to be impaired or when payment of interest  becomes past due by more
than ninety days. Unpaid interest  previously accrued on those loans is reversed
from income. Non- accrual loans may be restored to accrual status when principal
and  interest  become  current and full  payment of  principal  and  interest is
expected.

    Loan  origination fees and certain costs of originating and closing mortgage
loans are deferred and recognized over the life of the loans as an adjustment of
yield. These amounts are not considered material to operations.

   ALLOWANCE FOR LOSSES ON LOANS: The allowance for loan losses is maintained at
a level believed  adequate by management to absorb  potential losses in the loan
portfolio.  The amount of the allowance is based upon management's evaluation of
the  collectibility  of the  loan  portfolio,  including  historical  loan  loss
experience,  growth and  composition of the loan  portfolio,  known and inherent
risks in the portfolio,  current economic  conditions,  adverse situations which
may  affect the  borrower's  ability to repay,  and the  estimated  value of any
underlying collateral.  The allowance is increased by provisions for loan losses
charged against income, and reduced by charge-offs, net of recoveries.

   Additions  to the  allowance  for  loan  losses  on  mortgage  loans  are not
deductible  for Federal  income tax purposes.  A separate bad debt deduction for
income  tax  purposes  has been  established  (see  Note 10).  Additions  to the
allowance  for losses on consumer  loans are  generally  tax  deductible  to the
extent that charge-offs are made during the tax year.

   REAL  ESTATE  ACQUIRED  IN  SETTLEMENT  OF LOANS:  Real  estate  acquired  in
settlement  of loans is  recorded,  on the date  acquired,  at the  lower of the
Bank's  cost or  management's  estimate  of its fair  market  value.  Subsequent
adjustments  made to reflect any decline in value  below  management's  original
estimates are charged to current  operations through the provision for losses on
real estate owned.  Operating  expenses of such properties,  related income, and
gains and losses on their disposition are included in operations.  The Bank held
no real estate acquired in the settlement of loans at December 31, 1996 or 1995.

   BANK PREMISES AND EQUIPMENT:  Office  properties and equipment are carried at
cost less accumulated  depreciation.  Depreciation is computed  primarily on the
straight-line  method  over  the  estimated  useful  lives  of the  assets.  The
estimated  useful  lives  used  to  compute   depreciation  are:  buildings  and
improvements, ten to forty years; and furniture, fixtures and equipment, five to
ten years.

   INCOME  TAXES:  The Bank has  adopted  SFAS No. 109,  "Accounting  for Income
Taxes," which requires an asset and liability  approach to financial  accounting
and  reporting  for  income  taxes (see Note 10).  The  difference  between  the
financial  statement  and tax  bases of assets  and  liabilities  is  determined
annually.  Deferred  income tax assets and  liabilities  are  computed for those
differences  that have future tax consequences  using the currently  enacted tax
rates.  Valuation  allowances  are  established,  if  necessary,  to reduce  the
deferred  tax asset to the amount that will more  likely  than not be  realized.
Income tax expense is the current tax payable or refundable  for the period plus
or minus the net change in the  deferred  tax assets and  liabilities.  The Bank
files a  consolidated  return with its  subsidiary  and allocates tax provisions
based upon the entities separate taxable income.

    EARNINGS PER SHARE: The Company completed its initial stock offering on July
7, 1994,  and,  accordingly,  earnings  per share for 1994 was  computed  on net
income  subsequent to July 7, 1994 and the weighted average number of common and
common  equivalent shares  outstanding.  Common equivalent shares include shares
issuable  upon exercise of dilutive  options  outstanding  determined  under the
treasury stock method.  The Company accounts for the shares acquired by its ESOP
in accordance  with  Statement of Position 93-6 and the shares  acquired for its
Management  Stock Bonus Plan  ("MSBP") in a manner  similar to the ESOP  shares;
shares  acquired by the ESOP are not  considered in the weighted  average shares
outstanding  until the shares are  committed  for  allocation  to an  employee's
individual account.  The weighted average number of common and common equivalent
shares outstanding for the periods indicated below are:

                                                                             17

<PAGE>
BECKLEY BANCORP, INC. AND SUBSIDIARY

Notes to Consolidated Financial Statements

Note 1 - Summary of Significant Accounting Policies (Continued)

   July 27, 1994 through December 31, 1994             571,320 shares
   January 1, 1995 through December 31, 1995           574,050 shares
   January 1, 1996 through December 31, 1996           584,965 shares
===============================================================================

   USE OF ESTIMATES:  The preparation of the financial  statements in conformity
with GAAP requires  management to make estimates and assumptions that affect the
reported amounts in the financial  statements.  Actual results could differ from
those estimates.  Two such material  estimates are the allowance for loan losses
and fair value of  financial  instruments  (Note 15).  Management  uses  current
available  information to determine the allowance amount each reporting  period.
Changes in local  economic  conditions,  requirements  of  regulators  and other
factors may require the bank to make further additions to the allowance for loan
losses.  Therefore,  it is reasonably possible that these estimates could change
materially in the future.

   NEW ACCOUNTING PRONOUNCEMENTS:  The Financial Accounting Standards Board
(FASB) has issued the following pronouncements.

   The FASB has issued SFAS No. 122,  "Accounting  for Mortgage  Service Rights"
and SFAS No. 125,  "Accounting  for Transfers and Servicing of Financial  Assets
and  Extinguishments  of  Liabilities."  SFAS No.  122  deals  with  selling  or
securitizing of loans when mortgage servicing rights are retained. SFAS No. 125,
which is effective  after December 31, 1996,  provides  accounting and reporting
standards for transfers and servicing of financial assets and extinguishments of
liabilities.

    During 1996, Beckley Bancorp, Inc. and Subsidiary did not sell or securitize
loans and retain the mortgage  servicing rights.  Management does not anticipate
that  SFAS  No.  122 and No.  125  will  have any  impact  upon its  prospective
financial statements.

   RECLASSIFICATIONS:  Certain amounts in the 1994 and 1995 financial statements
have been reclassified to conform with the 1996 presentation.

   OTHER POLICIES:  Accounting policies regarding benefit plans and the fair
values of financial instruments are disclosed in Notes 11 and 15, respectively.

Note 2 - Conversion to Stock Ownership

   At a special  meeting  on June 27,  1994,  the  members of the  Savings  Bank
approved  management's  plan  to  convert  the  Savings  Bank  from a  federally
chartered mutual savings bank to a federally chartered stock savings bank. Under
the plan, the Parent Company  acquired 100% of the stock of the Savings Bank for
$2,799,636.  As part of the conversion to stock form, the Savings Bank formed an
Employee  Stock  Ownership  Plan("ESOP")  for eligible  employees (see Note 11).
Shares of the Parent Company were offered for  subscription to eligible  members
of the Savings Bank,  the Savings  Bank's  Employee  Stock  Ownership  Plan (the
"ESOP") and certain other  persons,  as of specified  dates,  subject to various
subscription  priorities.  All stock was purchased in the subscription offering.
The transaction was in the form of a pooling of interests.

   On July 7, 1994,  Beckley  Bancorp,  Inc. (a Delaware  Corporation)  sold and
issued 595,125 shares of $.10 par value common stock at $10 per share (inclusive
of 23,805  shares  acquired  by the ESOP) and became  the parent  company of the
Savings Bank.  Net proceeds of  $5,599,272,  representing  gross proceeds net of
accumulated  conversion  and  underwriting  cost of $351,978,  were reflected as
common stock and additional  paid-in  capital in the  accompanying  statement of
financial condition.

   In accordance with OTS  Regulations,  at the time of conversion,  the Savings
Bank segregated and restricted  $4,868,027 of retained earnings in a liquidation
account for the  benefit of eligible  deposit  account  holders who  continue to
maintain their accounts at the Savings Bank after the  conversion.  In the event
of a complete liquidation of the Savings Bank subsequent to the conversion, each
eligible  account  holder will be entitled  to receive a  distribution  from the
liquidation account in an amount  proportionate to the current adjusted balances
of all qualifying  deposits then held. The  liquidation  account will be reduced
annually  at December  31st to the extent that  eligible  account  holders  have
reduced  their  qualifying   deposits.   The  liquidation  account  approximated
$1,812,000 at December 31, 1996.

   Subsequent to the conversion,  the Parent Company or the Savings Bank may not
declare  or pay a cash  dividend  on any of its  shares of  common  stock if the
effect would reduce  stockholders'  equity below either the amount  required for
the liquidation  account  discussed above or the applicable  regulatory  capital
requirements  or  if  such  declaration  and  payment  would  otherwise  violate
regulatory requirements.

18

<PAGE>

                                           BECKLEY BANCORP, INC. AND SUBSIDIARY

Notes to Consolidated Financial Statements

Note 3 - Investment Securities

   The  following  is  a  summary  of  available-for-sale  and  held-to-maturity
securities:

<TABLE>
<CAPTION>


                                              Available-for-Sale Securities
- ------------------------------------------------------------------------------------
                                                    Gross       Gross      Estimated
                                     Amortized    Unrealized  Unrealized     Fair
                                        Cost        Gains       Losses       Value
====================================================================================
December 31, 1996
FHLB - Floating rate
  (Weighted average interest rate
<S>                                  <C>          <C>         <C>          <C>       
  of 4.31%)                          $1,985,878   $    2,820  $    (928)   $1,987,770
FHLB callable bonds - Fixed rate
  (Weighted average interest rate
  of 5.87%)                           2,000,000           xx    (20,211)    1,979,789
FHLMC callable bond - Fixed rate
  (Weighted average interest rate
  of 8%)                              1,000,000        8,167         xx     1,008,167
FHLMC stock                              36,249      985,272         xx     1,021,521
- ------------------------------------------------------------------------------------
                                     $5,022,127   $ 996,259   $ (21,139)   $5,997,247
====================================================================================
</TABLE>

<TABLE>
<CAPTION>

                                               Held-to-Maturity Security
- -------------------------------------------------------------------------------------
                                                    Gross       Gross      Estimated
                                     Amortized    Unrealized  Unrealized     Fair
                                        Cost        Gains       Losses       Value
- -------------------------------------------------------------------------------------
December 31, 1996
<S>                                  <C>          <C>         <C>          <C>       
FHLB - Discount note                 $  997,417   $       83  $       xx   $  997,500
=====================================================================================

Weighted average interest rate             5.47%
=====================================================================================
</TABLE>


<TABLE>
<CAPTION>


                                              Available-for-Sale Securities
- --------------------------------------------------------------------------------------
                                                    Gross       Gross      Estimated
                                     Amortized    Unrealized  Unrealized     Fair
                                        Cost        Gains       Losses       Value
- --------------------------------------------------------------------------------------
December 31, 1995
FHLB - Floating rate
  (Weighted average interest rate
<S>                                  <C>          <C>         <C>         <C>       
  of 4.59%)                          $1,969,502   $    7,347  $  (20,000) $1,956,849
FHLB callable bonds - Fixed rate
  (Weighted average interest rate
  of 6.88%)                           2,003,750         933           xx   2,004,683
U.S. Treasury Bill (interest rate
  of 5.39%)                             243,244         589           xx     243,833
FHLMC stock and other marketable
  securities                             61,249     754,444           xx     815,693
- ------------------------------------------------------------------------------------
                                     $4,277,745   $  763,313  $  (20,000) $5,021,058
====================================================================================
</TABLE>


<TABLE>
<CAPTION>


                                               Held-to-Maturity Security
- --------------------------------------------------------------------------------------
                                                    Gross       Gross      Estimated
                                     Amortized    Unrealized  Unrealized     Fair
                                        Cost        Gains       Losses       Value
- --------------------------------------------------------------------------------------
December 31, 1995
<S>                                  <C>          <C>         <C>          <C>       
FHLB - Discount note                 $3,992,627   $      373  $       xx   $3,993,000
======================================================================================
Weighted average interest rate             5.53%
======================================================================================
</TABLE>

                                                                             19
<PAGE>
BECKLEY BANCORP, INC. AND SUBSIDIARY

Notes to Consolidated Financial Statements

Note 3 - Investment Securities (continued)

   The  gross  realized  gain on sales  proceeds  of  $50,688  and  $960,938  on
available-  for-sale  securities  totaled $25,688 and $4,901 for the years ended
December 31, 1996 and 1995. There were no realized  losses.  There were no sales
of investments  securities  during 1994. The  adjustment,  net of income tax, to
unrealized gains (losses) on  available-for-sale  investment securities included
as a separate component of shareholders'  equity totaled $146,039,  $332,165 and
($118,427) in 1996, 1995 and 1994, respectively.

   The  amortized  cost and  estimated  fair value of  investment  securities at
December 31, 1996, by contractual maturity, are shown below. Expected maturities
will differ from  contractual  maturities  because the issuers of the securities
may have the right to prepay obligations without prepayment penalties.

                                                               Estimated
                                                  Amortized       Fair
                                                    Cost         Value
============================================================================
   Available-for-Sale:
     Due in one year or less                      $1,495,017   $1,494,878
     Due after one year through five years         2,490,861    2,472,681
     Due after five years through ten years        1,000,000    1,008,167
- ----------------------------------------------------------------------------
                                                   4,985,878    4,975,726
     Equity securities                                36,249    1,021,521
- ----------------------------------------------------------------------------
                                                  $5,022,127   $5,997,247
============================================================================

   Held-to-Maturity:
     Due in one year or less                      $  997,417   $  997,500
============================================================================

   Investment  securities  with a carrying value of $495,806 had been pledged to
secure public deposits at December 31, 1996. There were no pledged securities at
December 31, 1995.

Note  4  -  Collateralized   Mortgage  Obligations  and  Other   Mortgage-Backed
Securities

   The following is a summary of collateralized  mortgage  obligations and other
mortgage-backed securities:
<TABLE>
<CAPTION>
                                             Available-for-Sale Securities
- -------------------------------------------------------------------------------------
                                                  Gross        Gross      Estimated
                                   Amortized    Unrealized  Unrealized       Fair
                                      Cost        Gains       Losses        Value
=====================================================================================
<S>                               <C>          <C>         <C>           <C>        
December 31, 1996
Floating rate collateralized 
 mortgage obligations:
   FNMA issues                    $ 9,636,540  $   11,682  $  (459,549)  $ 9,188,673
   FHLMC issues                     3,028,047      21,887      (109,055)   2,940,879
(Weighted average interest
  rate of 6.15%)

Mortgage-backed P.C.'s:
  GNMA fixed rate                     471,942      47,711            xx      519,653
  FHLMC fixed rate                    529,346      25,226            xx      554,572
  FNMA fixed rate                       7,132         905            xx        8,037
  FHLMC adj. rate                      89,033          xx        (1,933)      87,100
  FNMA adj. rate                    3,243,548         528       (59,112)   3,184,964
- --------------------------------------------------------------------------------------
(Weighted average interest
  rate of 6.88%)                  $17,005,588  $  107,939  $  (629,649)  $16,483,878
======================================================================================
</TABLE>

20

<PAGE>

                                           BECKLEY BANCORP, INC. AND SUBSIDIARY

Notes to Consolidated Financial Statements

Note  4  -  Collateralized   Mortgage  Obligations  and  Other   Mortgage-Backed
Securities (Continued)

<TABLE>
<CAPTION>
                                             Available-for-Sale Securities
- ------------------------------------------------------------------------------------
                                                  Gross        Gross      Estimated
                                   Amortized    Unrealized  Unrealized       Fair
                                      Cost        Gains       Losses        Value
====================================================================================
December 31, 1995
Floating rate collateralized 
 mortgage obligations:
<S>                               <C>          <C>         <C>           <C>        
   FNMA issues                    $10,025,926  $   15,784  $  (144,678)  $ 9,897,032
   FHLMC issues                     3,027,816      26,796       (52,043)   3,002,569
(Weighted average interest
  rate of 6.44%)

Mortgage-backed P.C.'s:
  GNMA fixed rate                     616,790      62,226            xx      679,016
  FHLMC fixed rate                    611,621      32,394            xx      644,015
  FNMA fixed rate                       7,322         858            xx        8,180
  FHLMC adj. rate                     102,107          xx        (1,072)     101,035
  FNMA adj. rate                    3,630,133      13,714       (21,864)   3,621,983
- ------------------------------------------------------------------------------------
(Weighted average interest
  rate of 7.15%)
                                  $18,021,715  $  151,772  $  (219,657)  $17,953,830
====================================================================================
</TABLE>

    The Bank has no principal only,  interest only, or residual  tranches in its
collateralized mortgage obligation portfolio.

   The gross realized gain on sales  proceeds of $993,589 on  available-for-sale
collateralized  mortgage obligations totaled $30,010 for the year ended December
31,  1995.  There were no sales of these  securities  during 1996 and 1995.  The
adjustment,   net   of   income   tax,   to   unrealized   gains   (losses)   on
available-for-sale collateralized mortgage obligations and other mortgage-backed
securities  included as a separate  component of  shareholders'  equity  totaled
($285,912), $770,327 and ($953,791) in 1996, 1995 and 1994, respectively.

   There  were  no  pledged   collateralized   mortgage  obligations  and  other
mortgage-backed securities at December 31, 1996 and 1995.

Note 5 - Loans Receivable

   Loans receivable at December 31, 1996 and 1995, consisted of the following:

                                                      1996          1995
==============================================================================
   First mortgage loans:
     One to four family dwellings                  $13,101,985   $12,213,937
     Commercial                                      1,408,898     1,237,487
     Construction                                       96,231       102,650
   Loans secured by deposits                           616,719       616,829
   Consumer installment loans:
     Auto and other personal                         5,179,214     2,056,542
     Commercial                                        103,538        24,907
- -----------------------------------------------------------------------------
      Total Loans                                   20,506,585    16,252,352

   Less:   Allowance for losses                       (303,183)     (255,000)
           Net deferred loan fees and reserve for
           uncollected interest.                       (23,330)      (31,770)
- -----------------------------------------------------------------------------
                                                   $20,180,072   $15,965,582
=============================================================================
   Weighted average interest rate                         8.14%         8.34%
=============================================================================

                                                                             21

<PAGE>
BECKLEY BANCORP, INC. AND SUBSIDIARY
Notes to Consolidated Financial Statements
Note 5 - Loans Receivable (continued)

   Nonaccruing loans at December 31 were as follows:

                                               1996          1995
=====================================================================

   Accumulated nonaccruing loans            $    53,176   $    52,978
=====================================================================

   Interest and fees on loans would have  increased  $1,166,  $1,805 and $288 in
1996,  1995 and 1994,  respectively,  if  nonaccruing  loans  had been  accruing
interest at contract rates.  Interest income recorded on such loans during 1996,
1995 and 1994 totaled $7,142, $2,923 and $2,998, respectively.

   Activity in the allowance for loan losses is summarized as follows:

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

   Balance, beginning of year           $255,000   $174,000   $144,000
   Provision for loan losses              52,000     81,000     30,000
   Loans charged-off                      (3,817)        xx         xx
- -----------------------------------------------------------------------
   Balance, end of year                 $303,183   $255,000   $174,000
=======================================================================

   The Bank primarily originates single-family residential mortgage loans within
the Raleigh County,  West Virginia area.  General policy is to lend up to 80% of
the appraised  value of the property  securing the loan.  Historically,  Raleigh
County  has been  subject  to  economic  fluctuations  within  the  coal  mining
industry.

   Loans   delinquent   over  90  days  for  principal  and  interest   payments
approximated  .26% of the total loan  balances at December 31, 1996.  Management
anticipates  no loss on these loans due to the  collateral  value  exceeding the
loan principal outstanding.

   The Bank was  required to adopt the  provisions  of FASB 114  "Accounting  by
Creditors for  Impairment of a Loan" and FASB 118  "Accounting  by Creditors for
Impairment of a Loan - Income  Recognition  and  Disclosures"  during 1995.  The
statements  require that impaired  loans that are within their scope be measured
on the present  value of expected  future  cash flows  discounted  at the loan's
effective interest rate, or as a practical  expedient,  at the loan's observable
market  price  or the  fair  market  value  of the  collateral  if the  loan  is
collateral  dependent.  Management  has evaluated the loan portfolio at December
31, 1996 and 1995 and have determined that no impaired loans existed.

   The Bank has granted  loans to certain  directors and officers of the Savings
Bank.  Related party loans are made on substantially  the same terms,  including
interest rates and  collateral,  as those  prevailing at the time for comparable
transactions  with unrelated persons and do not involve more than normal risk of
collectibility.  The  aggregate  dollar  amount of these loans was  $289,154 and
$196,946 at December 31, 1996 and 1995,  respectively.  During  1996,  new loans
were $149,384 and repayments totaled $57,176.

Note 6 - Bank Premises and Equipment

   The following is a detail of office  properties and equipment at December 31,
1996 and 1995:
                                                      1996       1995
=========================================================================

   Land and land improvements                       $379,953   $379,953
   Office building - main                             74,332     74,332
   Office building - branch                           86,570     86,570
   Architectural fees, survey and other costs -
     1729 Harper Road                                112,492      2,155
   Equipment, furniture and fixtures                 317,064    299,566
- -------------------------------------------------------------------------
                                                     970,411    842,576
   Accumulated depreciation                          419,558    401,647
- -------------------------------------------------------------------------
                                                    $550,853   $440,929
=========================================================================

   Architectural  fees,  survey  and  other  costs  are  related  to the  future
construction of a new main office at 1729 Harper Road,  Beckley,  West Virginia.
The most recent proposal to construct the facility, as designed, totalled $1.513
million.  Management is evaluating the construction  costs and  consideration is
being given to reducing the size of the currently  designed  facility.  The Bank
has not entered into any formal contracts to construct the new main office.

22

<PAGE>
                                           BECKLEY BANCORP, INC. AND SUBSIDIARY

Notes to Consolidated Financial Statements

Note 7 - Accrued Interest Receivable

   Accrued interest receivable at December 31 is summarized as follows:


                                                          1996      1995
===========================================================================

   Interest bearing deposits                           $  4,473   $ 14,291
   Investment securities                                 55,835     39,977
   Collateralized mortgage obligations                   61,186     66,144
   Mortgage-backed securities                            28,950     34,367
   Loans                                                118,012     98,113
- ----------------------------------------------------------------------------
                                                       $268,456   $252,892
============================================================================

Note 8 - Deposit Accounts

   Deposit accounts at December 31 are comprised of:

<TABLE>
<CAPTION>
                                             December 31,
                                                 1996
               Account Type                  Interest Rate     1996          1995
========================================================================================
<S>                                          <C>           <C>             <C>        
   Commercial NOW and business checking       0.00 - 1.0%   $   105,267   $   256,046
   Passbook, including 90 day and club
     accounts                                3.06 - 3.94%     7,368,380    8,140,105
   NOW/SuperNOW accounts                     2.00 - 2.47%     3,377,686    4,141,468
   Money market checking                     2.00 - 2.90%     1,366,923    1,584,198
   Savings certificates                       3.00 - 4.0%       312,653    5,802,065
                                              4.01 - 5.0%     4,760,677    1,487,940
                                              5.01 - 6.0%    13,829,657    8,497,439
                                              6.01 - 7.0%     1,032,581    3,416,416
                                              7.01 - 8.0%        92,355      101,299
- ----------------------------------------------------------------------------------------
                                                            $32,246,179   $33,426,976
=========================================================================================
</TABLE>

   The  weighted  average  interest  rate of all  deposits  for the years  ended
December 31, 1996 and 1995 was 4.25% and 4.03%, respectively.

   The  aggregate  amount of  certificates  of deposit of  $100,000  or more was
$3,839,000 at December 31, 1996 and $3,537,000 at December 31, 1995.

   Scheduled  maturities  of savings  certificates  at December  31, 1996 are as
follows:

                                                        Weighted
                                                        Average
                                                        Interest
                                            Balance       Rate
===================================================================

   Under 3 months                         $ 5,438,402    4.93%
   4 to 12 months                          10,283,477    5.15%
   13 to 36 months                          4,257,356    5.51%
   37 to 48 months                             48,688    5.29%
- -------------------------------------------------------------------
                                          $20,027,923    5.17%

===================================================================

   Interest  expense by deposit  category for the years ended  December 31 is as
follows:

                                          1996         1995          1994
===============================================================================

   Passbook savings, including 90-day
     and club accounts                    234,410    $  271,436   $  369,379
   NOW and money market accounts          123,473       145,326      150,429
   Savings certificates                   987,026       895,807      541,544
- -------------------------------------------------------------------------------
                                        1,344,909    $1,312,569   $1,061,352
===============================================================================


                                                                            23

<PAGE>
BECKLEY BANCORP, INC. AND SUBSIDIARY

Notes to Consolidated Financial Statements

Note 9 - Advances from Federal Home Loan Bank

   Advances from the Federal Home Loan Bank at December 31, 1996 are as follows:


Short-term fixed rate - 5.93%,
   due 1/15/97                                   $1,000,000
Repo plus - 5.55%, due 3/18/97                    1,000,000
- ------------------------------------------------------------
                                                 $2,000,000
============================================================
The advances are unsecured with principal and interest  payable at maturity.  At
December 31, 1996, the Bank had a remaining  unsecured credit line of $1,473,000
with the  Federal  Home Loan Bank  ("FHLB").  The Bank also has the  capacity to
borrow up to $13.5  million in  additional  funds  from the FHLB  using  certain
assets as collateral.

Note 10 - Income Taxes

   The Bank has previously  qualified under  provisions of the Internal  Revenue
Code that allowed a special bad debt deduction limited generally to a percentage
of otherwise taxable income  ("percentage of taxable income method") and subject
to certain  limitations  based upon  aggregate  loans and  deposits.  Under such
provisions, the Bank had established a bad debt reserve, for income tax purposes
only,  of  approximately  $1,464,000.  As a result of the Small  Business Act of
1996, the  "percentage  of taxable  income  method" has been  eliminated for tax
years  beginning  after  December 31, 1995.  The Bank is now required to use the
"experience  method" for establishing bad debt reserves for income tax purposes.
The reserve  previously  established will become the Bank's beginning balance of
its experience reserve.  Such reserves will be used to absorb losses on mortgage
loans for income tax purposes.

   All or a portion of the  $1,464,000  may be  subject to income tax  recapture
only if the  Bank  should  liquidate  or if the  balance  in its  mortgage  loan
portfolio  at the end of any year falls below the balance in such  portfolio  at
December 31, 1987.  Under these  circumstances,  all or a portion of the reserve
would be subject to Federal income tax at the then applicable rates.  Management
does not  anticipate the occurrence of any event that would cause any portion of
this reserve to be subject to recapture.

   Income tax expense for the years ending December 31 is summarized as follows:


                                1996       1995        1994
================================================================
   Federal:
     Current                  $166,830    $236,121   $140,140
     Deferred                  (10,933)    (23,240)    (7,066)

   State:
     Current                    13,548      13,279     11,173
     Deferred                   (1,029)     (1,756)      (580)
- ----------------------------------------------------------------
                              $168,416    $224,404   $143,667
================================================================
   A reconciliation of the differences between the tax provision and tax expense
computed by applying the federal statutory income tax rate is as follows:


                                                  1996       1995        1994
================================================================================
   Statutory Federal income tax rate                  34%         34%        34%
- --------------------------------------------------------------------------------
   Expected income tax expense at federal rate  $150,900    $210,800   $138,900
     Increase (decrease) in provision
      resulting from:
        State income taxes, net of
         federal benefit                           8,942       9,065      7,400
        Dividends received deduction              (3,275)     (2,810)    (2,475)
        Other                                     11,849       7,349       (158)
- -------------------------------------------------------------------------------
                                                $168,416    $224,404   $143,667
===============================================================================
Income tax expense applicable to securities transactions approximated $9,200 and
$13,000 for the years ended December 31, 1996 and 1995, respectively.

   The net deferred tax liability in the accompanying balance sheet includes the
following amounts of deferred tax assets and liabilities:

24

<PAGE>
                                           BECKLEY BANCORP, INC. AND SUBSIDIARY

Notes to Consolidated Financial Statements

Note 10 - Income Taxes (continued)

                                                          1996        1995
==============================================================================
   Deferred tax asset:
     Deferred loan fees                                 $   4,275   $   5,992
     Consumer loan loss reserve                            56,601      41,382
     Accrued health insurance                               7,156       7,524
     Unearned management stock bonus plan                   5,103       5,326
- ------------------------------------------------------------------------------
                                                           73,135      60,224
     Less valuation allowance                              (7,156)     (7,524)
- ------------------------------------------------------------------------------
                                                           65,979      52,700
- ------------------------------------------------------------------------------
   Deferred tax liability:
     Post 1987 tax loan loss reserve                         (295)       (295)
     Accelerated depreciation for tax purposes            (19,392)    (18,075)
     Unrealized gain on securities available-for-sale
      (Note 1)                                           (167,762)   (249,909)
- ------------------------------------------------------------------------------
                                                         (187,449)   (268,279)
- ------------------------------------------------------------------------------
   Net Deferred Tax Liability                           $(121,470)  $(215,579)
==============================================================================
    The valuation  allowance was established to reduce the deferred tax asset to
the amount that will more likely than not be realized.

Note 11 - Benefit Plans

   Employee Retirement Plan:

   Beckley  Federal  Savings Bank  participates  in the  Financial  Institutions
Retirement  Fund  multi-employer  pension  plan.  This  noncontributory  defined
benefit  plan covers all  eligible  employees  meeting  certain  service and age
requirements.  The plan  operates  on a fiscal year ending on June 30, and it is
the policy of the Bank to fund the normal cost of the plan.  Plan  contributions
for the years  ending  June 30,  1997,  1996 and 1995 were  $4,647,  $17,398 and
$38,709,  respectively.  Due to the fully  funded  status of the plan,  the 1996
contribution  was  reduced  below  previous  levels  due  to a  future  employee
contribution  offset of $25,011.  Pension plan expense was $10,958,  $29,017 and
$35,270 for the years ended  December 31, 1996,  1995 and 1994. If the plan ever
became  underfunded and the Bank withdrew from the plan, it would be responsible
for its  share  of any  unfunded  benefit  obligations.  The data  available  at
December  31,  1996 from the  administrators  of the plan is not  sufficient  to
develop or determine the Bank's share of the pension plan's accumulated  benefit
obligation,  or the  net  assets  attributable  to the  plan.  The  Bank  has no
intention of withdrawing from the plan.

   Employee Stock Ownership Plan:

   At the time of the stock conversion, the Savings Bank established an employer
leveraged  Employee  Stock  Ownership  Plan  ("ESOP")  that covers all full-time
employees,  age 21 and with one year of service. The ESOP borrowed $238,050 from
the Parent Company to purchase 23,805 shares of the Company's  common stock, the
loan being  collateralized  by the common  stock.  The Savings Bank makes annual
contributions  of $23,805 to the ESOP,  which is equal to the ESOP debt  service
requirement. As shares are committed to be released from collateral, the Savings
Bank  reports  compensation  expense  equal to the current  market  price of the
shares, and the shares become  outstanding for earnings per share  computations.
Dividends  on  allocated  ESOP shares are  recorded  as a reduction  in retained
earnings;  dividends  on  unallocated  ESOP  shares are  retained to service the
ESOP's loan from the Company. ESOP compensation expense was $48,121, $41,596 and
$26,037 for the years ended December 31, 1996, 1995 and 1994. The ESOP shares as
of December 31, 1996 were as follows:


Allocated shares                                          4,787
Shares committed to be released                           3,153
Unreleased shares                                        15,329
- ----------------------------------------------------------------
             Total ESOP Shares                           23,269
================================================================
Fair value of unreleased shares at
             December 31, 1996                         $264,425
================================================================

                                                                             25
<PAGE>

BECKLEY BANCORP, INC. AND SUBSIDIARY

Notes to Consolidated Financial Statements

Note 11 - Benefit Plans (continued)

   Management Stock Bonus Plan:

   Upon  approval  by the  Stockholders  on  May  23,  1995,  the  Savings  Bank
established a Management Stock Bonus Plan ("MSBP"), the objective of which is to
reward and retain  personnel  of  experience  and  ability in key  positions  of
responsibility  with the  Savings  Bank.  A  maximum  of  23,805  shares  can be
purchased  by the  Plan.  Upon  the  adoption  of the  Plan,  five  non-employee
Directors and one employee Director were awarded 1,190  non-forfeitable,  except
for cause,  plan shares each to be  allocated at the rate of one-fifth as of the
Effective  Date and an  additional  one-fifth  following  each of the next  four
successive years. The total plan shares to be awarded to non-employee  directors
shall not  exceed  5,950 in the  aggregate  under the Plan.  All  employees  are
eligible  to  receive  benefits  under  the  MSBP at the  sole  discretion  of a
committee of not less than three non-employee members of the Savings Bank Board.
The MSBP is managed by trustees  who are  non-employee  directors of the Savings
Bank.

    The MSBP purchased  7,140 shares of the Parent  Company's stock for $121,380
during  1995.  Of the  shares  purchased,  6,340  were  newly  issued by Beckley
Bancorp,  Inc. These shares were granted in the form of restricted stock payable
20% upon date of award (May 23, 1995) and the remaining  shares issuable equally
over a four-year  period  beginning  May 23, 1996.  Compensation  expense in the
amount of the fair market  value of the common stock at the date of grant to the
individual,  will be  recognized  over the  period  during  which the shares are
payable.  A  recipient  of such  restricted  stock is entitled to all voting and
other stockholder rights (including the right to receive dividends on issued and
non-issued shares),  except that the shares, while restricted,  may not be sold,
pledged or otherwise  disposed of. If a recipient of such restricted stock grant
terminates  employment  for reasons other than death,  disability or retirement,
the recipient forfeits all rights to the unissued shares under  restriction.  If
the  participant's  service  terminates  as  a  result  of  death,   disability,
retirement or a change in control of the Savings Bank, all  restrictions  expire
and all  shares  unissued  become  unrestricted.  The  Board  of  Directors  can
terminate the MSBP at any time, and if it does so, any shares not allocated will
revert to the Company.

   Compensation  expense  under the plan was  $20,751  and $36,914 for the years
ending December 31, 1996 and 1995, respectively.

   Stock Option Plan:

   Upon approval of the  Stockholders,  on May 23, 1995,  Beckley Bancorp,  Inc.
adopted the 1994 Stock Option Plan. The aggregate  number of shares with respect
to which awards may be made pursuant to the Plan was limited to 59,512.  On June
11,  1996,  the Board of Directors  of the Company  adopted the 1996  Directors'
Stock Option Plan. A total of 30,000 shares were  transferred from the 1994 Plan
into the 1996 Plan. The purpose of the Plans is to provide additional  incentive
to certain officers,  directors and key employees by facilitating their purchase
of a stock  interest in the Company.  The Option Plans provide for a term of ten
years,  after  which no  awards  may be made,  unless  such  Plans  are  earlier
terminated by the Board of Directors.

   The  Option  Plans  are  administered  by  a  committee   consisting  of  the
non-employee  members of the Board of Directors  (the "Option  Committee").  The
Option Committee selects the employees to whom options are to be granted and the
number of shares to be  granted.  The option  price may not be less than 100% of
the fair  market  value of the  shares on the date of the  grant,  and no option
shall be  exercisable  after the expiration of ten years from the grant date. In
the case of any director or employee  who owns more than 10% of the  outstanding
common stock at the time the option is granted, the option price may not be less
than 110% of the fair market  value of the shares on the date of the grant,  and
the option shall not be exercisable  after the expiration of five years from the
grant date. The exercise price may be paid in cash,  shares of the common stock,
or a combination of both.

   The following table provides  details of the activity within the Option Plans
during the twelve-month period ended December 31, 1996:

                                                                  Weighted-
                                                                   Average
                                                                  Exercise
                                                       Options      Price
=============================================================================

   Outstanding, January 1                                17,250      $15.63

     Granted                                             42,262      $18.25
     Exercised                                               xx
     Forfeited                                             (123)     $18.25

- -----------------------------------------------------------------------------
   Outstanding, December 31                              59,389      $17.49
=============================================================================
   Exercisable at end of year                            58,868      $17.48
=============================================================================
   Weighted-average fair value of options granted
     during the year                                      $5.46
=============================================================================

26

<PAGE>

                                           BECKLEY BANCORP, INC. AND SUBSIDIARY

Notes to Consolidated Financial Statements

Note 11 - Benefit Plans (continued)

   No options have expired under the Plans.  The exercise  prices on the options
outstanding  range  from  $15.625  to $18.25 per  share.  The  weighted  average
remaining life of the options outstanding is 9.2 years.

   Financial  Accounting  Standard  No. 123,  which became  effective  for 1996,
requires pro forma  disclosures  for companies  that do not adopt its fair value
accounting method for stock-based compensation.  Accordingly,  the following pro
forma information  presents net income and earnings per share had the Standard's
fair value method been used to measure compensation cost for stock option plans.
Compensation  cost  actually  recognized  for stock  options was $0 for 1996 and
1995.

                                                1996       1995
==================================================================

   Net income as reported                     $275,518   $395,794
   Pro forma net income                       $ 97,606   $337,830

   Earnings per share as reported             $    .47   $    .69
   Pro forma earnings per share               $    .17   $    .59
==================================================================
   In future  years,  the pro forma effect of not applying  this standard is not
expected  to  increase as  additional  options  are not  expected to be granted.
However, if additional options are granted in future years, the granting of such
options will likely increase the pro forma effect of not applying this standard.

   The value of the  options  granted  were  estimated  using the  Black-Scholes
Option Value Model. For the options granted in 1995, the significant assumptions
used were (1) a risk-free interest rate of 6.50%, (2) a volatility factor on the
stock price of  .066542,  (3) an expected  dividend  yield of 2.00%,  and (4) an
estimated life of ten years.  For the options granted in 1996,  assumptions used
were  (1)  a   weighted-average   risk-free   interest  rate  of  6.84%,  (2)  a
weighted-average volatility factor of .090948, (3) an expected dividend yield of
2.00%, and (4) a weighted-average estimated life of ten years.

Note 12 - Regulatory Requirements and Restrictions

   Beckley  Federal  Savings Bank is subject to  requirements  and  restrictions
imposed by various federal regulators.  These requirements,  among other things,
establish  minimum  levels of capital  and require  that  minimum  cash  reserve
balances be maintained.

   The  Savings  Bank  currently  exceeds  the  following   regulatory   capital
requirements issued by the Office of Thrift Supervision pursuant to FIRREA: 1.5%
tangible capital  requirement,  3% core capital  requirement and 8% risked-based
capital requirement.  The following schedule shows the Savings Bank's compliance
with regulatory capital standards at December 31, 1996:

<TABLE>
<CAPTION>
                                                              (In Thousands)
                                                                             Risk-
                                                       Tangible    Core      Based
                                                       Capital    Capital   Capital
=====================================================================================

<S>                                                    <C>        <C>       <C>    
   Total stockholder's equity of Savings Bank          $  8,009   $ 8,009   $ 8,009

   Adjustments:
     Net unrealized gain on securities available 
       for sale                                            (286)     (286)     (286)
     Allowance for loan losses (limited to 1.25% of
      risk-weighted assets)                                  xx        xx       235

   Regulatory capital - computed                          7,723     7,723     7,958
   Minimum capital requirement                              685     1,371     1,503
- -------------------------------------------------------------------------------------
   Regulatory capital - excess                         $  7,038   $ 6,352   $ 6,455
=====================================================================================
   Regulatory capital - requirement                         1.5%      3.0%      8.0%      
   Regulatory capital - computed                           16.9%     16.9%     42.4%      

</TABLE>

   At December 31, 1996,  regulatory assets used in computing  tangible and core
capital  requirements were $45,690,000.  Total risk weighted assets at this date
were $18,790,000.

   There were no  material  differences  between  the net  income  and  retained
earnings  presented  in  these  financial  statements  and  those  reported  for
regulatory  purposes for each of the years ended  December  31,  1996,  1995 and
1994.

                                                                           27

<PAGE>

BECKLEY BANCORP, INC. AND SUBSIDIARY

Notes to Consolidated Financial Statements

Note 12 - Regulatory Requirements and Restrictions (continued)

   The Federal Deposit Insurance  Corporation ("FDIC") currently administers two
separate  deposit  insurance  funds,  the Bank  Insurance  Fund  ("BIF") and the
Savings Association  Insurance Fund ("SAIF").  Due to the BIF being fully funded
and SAIF being underfunded, effective September 30, 1995, the FDIC substantially
lowered the insurance  premium of the BIF members while  maintaining  the higher
rate for all SAIF  members.  Additionally,  effective  January  1996,  the total
annual  premium for most BIF  members  was lowered  further to a flat $2,000 per
year.  These  reductions  in  insurance  premiums  for BIF  members  placed SAIF
members,  such  as the  bank,  at a  material  competitive  disadvantage  to BIF
members.

   Effective  September 30, 1996,  federal law was revised to mandate a one-time
special premium  assessment on SAIF members,  such as the Bank, of approximately
65.7%  per  $100 of  insured  deposits  held on  March  31,  1995.  The  special
assessment was made to fully  capitalize the SAIF to be at par with the BIF. The
Bank  recorded a $211,647  pre-tax  expense  for this  assessment  during  1996.
Beginning January 1, 1997,  deposit insurance  assessments for SAIF members were
reduced to  approximately  6.4% per $100 of insured  deposits on an annual basis
through the end of 1999. During this same period, BIF members are expected to be
assessed  approximately 1.3% per $100 of insured deposits.  Beginning January 1,
2000,  assessments  for the BIF and SAIF  members  should be the same rate.  The
higher  premiums paid by SAIF members during this period will be used to pay the
obligations of the Financing  Corporations  debt obligation.  Assuming the above
reduction,  beginning  January 1, 1997,  the rate of deposit  insurance  premium
assessed the Bank will decline by approximately 70%.

Note 13 - Commitments

   Loan  commitments at December 31, 1996 were $133,000 for fixed and adjustable
rate real  estate  loans.  The  weighted  average  interest  rate on these  loan
commitments  was 7.30% and they were  approved  under  normal loan  underwriting
standards established by the Bank.

   Effective  March  1,  1993,  Beckley  Federal  Savings  Bank  entered  into a
five-year  agreement  with  FiServ,  Inc.  for  the use of its  data  processing
services.  The contract calls for annual increases over the prior year price not
to exceed 4%. The Bank may  terminate  the agreement by giving 180 days' written
notice.  Total expense relating to the agreement was $49,789 in 1996, $52,818 in
1995 and $51,126 in 1994.

   Effective January 1, 1997, the Bank entered into an employment agreement with
President Duane K. Sellards.  The agreement is for a term of three years and has
a base salary of  $116,000.  The  agreement is  terminable  by the Bank for just
cause,  as defined by the agreement.  Termination  without just cause requires a
continuation of the agreement while an involuntary  termination  requires a lump
sum payment.

   On January 22, 1997, the Board of Directors of Beckley  Federal  Savings Bank
received approval from the Office of Thrift Supervision to declare,  at its next
regular  meeting,  a cash dividend to the Parent equal to 100% of the net income
for the year  ended  December  31,  1996.  On  January  14,  1997,  the Board of
Directors of Beckley Bancorp,  Inc. declared a $0.14 per share cash dividend and
$.08  special  dividend  payable  on  February  18,  1997  to the  Corporation's
shareholder's of record as of January 31, 1997.

Note 14 - Other Expenses

   Other operating expenses for the years ended 1996, 1995 and 1994 include:

<TABLE>
<CAPTION>
                                                       1996        1995       1994
=====================================================================================

<S>                                                   <C>        <C>        <C>     
   Director's fees                                    $ 39,600   $ 39,000   $ 39,000
   Management stock bonus plan - Non-employee
     directors                                          17,292     30,762         xx
   Payroll taxes                                        32,926     32,152     30,219
   Personal property, franchise and other taxes         39,166     27,052     23,128
   Legal, auditing and examinations                     70,145     82,676     47,593
   Other                                               116,438    108,234     95,320
- --------------------------------------------------------------------------------------
                                                      $315,567   $319,876   $235,260
======================================================================================
</TABLE>

28
<PAGE>

                                           BECKLEY BANCORP, INC. AND SUBSIDIARY

Notes to Consolidated Financial Statements

Note 15 - Fair Value of Financial Instruments

   The  following   disclosures   of  the  estimated  fair  value  of  financial
instruments  are made in  accordance  with  the  requirements  of SFAS No.  107,
"Disclosures  about Fair Value of Financial  Instruments."  The Bank adopted the
provisions  of SFAS No.  107  during  the year  ended  December  31,  1995.  The
estimated fair value amounts have been determined by Beckley  Bancorp,  Inc. and
Subsidiary  using  available  market   information  and  appropriate   valuation
methodologies. However, considerable judgment is required in interpreting market
data  to  develop  the  estimates  of fair  value.  Accordingly,  the  estimates
presented  herein are not  necessarily  indicative of the amounts the Bank could
realize in a current market exchange.  The use of different  market  assumptions
and/or estimation methodologies may have a material effect on the estimated fair
value amounts.

   The Bank's  estimated  fair value of financial  instruments as of December 31
are as follows (in thousands):
<TABLE>
<CAPTION>

                                                   1996                  1995
- ---------------------------------------------------------------------------------------
                                            Carrying  Estimated   Carrying Estimated
                                            Amount    Fair Value  Amount   Fair Value
=======================================================================================
   Assets:
<S>                                         <C>       <C>        <C>       <C>      
     Cash and cash equivalents              $ 1,250   $   1,250  $  1,371  $   1,371
     Investment securities:
      Available-for-sale                      5,997       5,997     5,021      5,021
      Held-to-maturity                          997         997     3,993      3,993
     CMO's and other mortgage-backed
      securities - available-for-sale        16,484      16,484    17,954     17,954
     Loans receivable, net                   20,180      20,283    15,966     16,337
     Federal Home Loan Bank stock               172         172       176        176

   Liabilities:
     Demand and savings deposits             12,218      12,218    14,122     14,122
     Certificates of deposit                 20,028      20,038    19,305     19,336
     Federal Home Loan Bank advances          2,000       2,000        xx         xx

</TABLE>

<TABLE>
<CAPTION>

                                                   1996                  1995
- --------------------------------------------------------------------------------------
                                            Contract  Estimated   Contract Estimated
                                              or      Unrealized    or     Unrealized
                                            Notional    Gain      Notional   Gain
                                            Amount     (Loss)     Amount    (Loss)
======================================================================================
   Off-balance sheet financial instruments:
<S>                                         <C>       <C>         <C>      <C>       
     Lending commitments, fixed rate        $    133  $       xx  $     69 $        2
======================================================================================
</TABLE>
   The following  methods and assumptions  were used to determine the fair value
of financial instruments:

      Cash and Cash  Equivalents - For cash and cash  equivalents,  the carrying
      amount is a reasonable estimate of fair value.

      Investment  Securities  - Fair  values are based on quotes  provided  by a
      recognized pricing service.

      Collateralized  and Other  Mortgage-Backed  Securities  - Fair  values are
      based on quotes provided by a recognized pricing service.

      Loans  Receivable - Fair values are estimated for portfolios  with similar
      financial  characteristics.  Loans are segregated by type,  such as single
      family  residential   mortgages,   multi-family   residential   mortgages,
      non-residential  and  installment  loans.  Each loan  category  is further
      segmented into fixed and variable  interest rate  categories.  Future cash
      flows of these  loans  are  discounted  using the  current  rates at which
      similar loans would be made to borrowers  with similar  credit ratings and
      for the same remaining maturities.

                                                                           29

<PAGE>
                                           BECKLEY BANCORP, INC. AND SUBSIDIARY

Notes to Consolidated Financial Statements

Note 15 - Fair Value of Financial Instruments (continued)

      Federal Home Loan Bank Stock - The carrying  value of capital stock of the
      Federal Home Loan Bank approximates its fair value.

      Demand Deposits - The fair value of NOW accounts and savings  accounts was
      the amount payable on demand at the reporting date.

      Time  Certificates  - The fair value was  determined  using the discounted
      cash flow method. The discount rate used was the rate currently offered on
      similar products.

      Federal Home Loan Bank advance - The fair value was  determined  using the
      discounted cash flow method. The discount rate used was the rate currently
      offered on similar products.

      Loan Commitments - Fixed Rate - The estimated fair value of commitments to
      originate  fixed-rate loans is determined based on the difference  between
      current levels of interest rates and the committed rates.

   The fair value estimates presented herein are based on pertinent  information
available to management as of December 31, 1996 and 1995. Although management is
not aware of any factors  that would  significantly  affect the  estimated  fair
value amounts, such amounts have not been comprehensively  revalued for purposes
of these financial statements since that date.  Therefore,  current estimates of
fair value may differ significantly from the amounts presented herein.

Note 16 - Parent Company Only Condensed Financial Information

   Beckley  Bancorp,  Inc.  was  organized  to serve as the holding  company for
Beckley Federal Savings Bank and began operations on July 7, 1994 in conjunction
with the Savings Bank's  mutual-to-stock  conversion  and the Company's  initial
public  offering of common stock.  The Company's  (Parent  company only) balance
sheets as of December  31, 1996 and 1995 and  related  statements  of income and
cash flows for  December  31,  1996 and 1995 and for the period  from  inception
(July 7, 1994) to December 31, 1994 are as follows:


BECKLEY BANCORP, INC.
BALANCE SHEETS
December 31, 1996 and 1995                            1996          1995
=============================================================================
Assets
  Cash and cash equivalents                        $   120,341   $  288,036
  Investment in Beckley Federal Savings Bank         8,008,569    8,196,801
  Loan to Beckley Federal Savings Bank               3,010,000    2,617,000
  Loan to Savings Bank ESOP                            153,289      184,818
  Other                                                    942        1,192
- -----------------------------------------------------------------------------
   Total Assets                                    $11,293,141   $11,287,847
=============================================================================

Liabilities and Stockholders' Equity
  Other liabilities                                $     3,945   $     8,420
  Income taxes payable                                   7,237        11,173
  Stockholders' Equity                              11,281,959    11,268,254
- -----------------------------------------------------------------------------
   Total Liabilities and Stockholders' Equity      $11,293,141   $11,287,847
=============================================================================


30
<PAGE>
                                           BECKLEY BANCORP, INC. AND SUBSIDIARY

Notes to Consolidated Financial Statements

Note 16 - Parent Company Only Condensed Financial Information (continued)

STATEMENTS OF INCOME
<TABLE>
<CAPTION>
Years Ended December 31, 1996, 1995 and
Period From Inception (July 7, 1994) to 
December 31, 1994                                1996         1995          1994
====================================================================================
Income:
<S>                                           <C>          <C>           <C>       
  Interest on loans                           $  140,112   $   139,626   $   65,352
  Dividends from subsidiary                      358,880       241,778           xx
- -------------------------------------------------------------------------------------
                                                 498,992       381,404       65,352
- -------------------------------------------------------------------------------------
Professional fees and other expenses              62,259        75,518       28,828
- -------------------------------------------------------------------------------------
Income before income taxes and (excess
  dividends) equity in undistributed earnings
  of subsidiary                                  436,733       305,886       36,524
Provision for income taxes                        31,171        27,194       13,491
- -------------------------------------------------------------------------------------
                                                 405,562       278,692       23,033

(Excess dividends) equity in undistributed
  net income of subsidiary                      (130,044)      117,102      241,778
- -------------------------------------------------------------------------------------
Net Income                                    $   275,518  $   395,794   $   264,811
=====================================================================================
</TABLE>
<TABLE>
<CAPTION>
STATEMENTS OF CASH FLOWS
Years Ended December 31, 1996, 1995 and
Period From Inception (July 7, 1994) to 
December 31, 1994                                1996         1995          1994
=====================================================================================
<S>                                            <C>          <C>          <C>       
Cash Flows From Operating Activities:
  Net income                                   $  275,518   $  395,794   $  264,811
  Adjustments to reconcile net income to net
  cash provided by operating activities:
   Excess dividends (equity) in undistributed
     net income of subsidiary                    130,044      (117,102)    (241,778)
   Decrease (increase) in other assets               250        (1,192)          xx
   Increase in other liabilities                  (8,411)        4,318       15,275
   Other                                         (11,240)           xx           xx
- -------------------------------------------------------------------------------------
     Net Cash Provided by Operations             386,161       281,818       38,308
- -------------------------------------------------------------------------------------
Cash Flows From (Used by) Investing Activities:
  Payments received on loans                      31,529        29,427           xx
  Loans originated, net of payments             (393,000)           xx   (2,617,000)
  Purchase of Savings Bank subsidiary stock           xx            xx   (2,799,636)
- -------------------------------------------------------------------------------------
   Net Cash (Used) Provided by Investing
     Activities                                 (361,471)       29,427   (5,416,636)
- --------------------------------------------------------------------------------------
Cash Flows (Used by) From Financing Activities:
  Proceeds from issuance of common stock for
   Management Stock Bonus Plan                        xx       107,780           xx
  Cash dividends paid                           (192,385)     (137,688)          xx
  Proceeds from sale of stock - net                   xx            xx    5,599,272
  Purchase of stock by ESOP less payments             xx            xx     (214,245)
- --------------------------------------------------------------------------------------
   Net Cash (Used) Provided by Financing
     Activities                                 (192,385)      (29,908)   5,385,027
- --------------------------------------------------------------------------------------
(Decrease) increase in cash and cash
  equivalents                                   (167,695)      281,337        6,699
Cash and cash equivalents, beginning of year     288,036         6,699           xx
======================================================================================
Cash and Cash Equivalents, End of Year        $   120,341  $   288,036   $     6,699
======================================================================================
Supplemental Disclosures:
  Interest Paid                               $        xx  $        xx   $     6,334
======================================================================================
  Income Taxes Paid                           $    34,857  $    20,942   $        xx
======================================================================================
</TABLE>
                                       31
<PAGE>



Directors and Officers

Board of Directors of Beckley Bancorp, Inc.
and Beckley Federal Savings Bank

         Robert N. File
         Attorney-At-Law, Partner
         File, Payne, Scherer & File

         Arnold Graybeal
         Vice President and Treasurer
         Boyce, Graybeal & Sayre, Inc.

         James H. Perry, Jr.
         Real Estate Sales Agent
         Coldwell-Banker, Raleigh Real Estate Center

         Ned H. Ragland, Jr.
         Attorney-At-Law, Proprietor
         Ragland Law Offices

         Tracy L. Riffe
         Chairman of the Board
         Retired President & CEO
         of Beckley Federal Savings Bank

         Duane K. Sellards
         President and Chief Executive Officer

Executive Officers of Beckley Bancorp, Inc.
and Beckley Federal Savings Bank

         Tracy L. Riffe
         Chairman of the Board

         Duane K. Sellards
         President and
         Chief Executive Officer

         Ned H. Ragland, Jr.
         Secretary and Treasurer

         Brian K. Pate
         Vice President and
         Chief Financial Officer

         Janet F. Zutaut
         Vice President of
         Beckley Federal Savings Bank




                                       32



<PAGE>
         Corporate Information
         Corporate Offices
         200 Main Street, P.O. Box 1069
         Beckley, West Virginia  25802-1069
         Telephone:  (304) 252-6201

         Transfer Agent
         American Securities Transfer & Trust, Inc.
         938 Quail Street, Suite 101
         Lakewood, Colorado  80215-5513
         Telephone:  (303) 234-5300

         Stock Listing
         Over-the-Counter Market (NASD Bulletin Board)
         Trading Symbol:  BCKB

         Independent Auditors
         Mason and Bashaw, CPA's, A.C.
         112 Main Street
         Beckley, West Virginia  25801

         Special Counsel
         Malizia, Spidi, Sloane & Fisch, P.C.
         One Franklin Square
         1301 K Street, N.W., Suite 700 East
         Washington, D.C.  20005

         Annual Meeting
         The  Annual  Meeting  of  Stockholders  will be held at 10:00  a.m.  on
         Tuesday,  May 20, 1997, at the Raleigh County Armory Civic Center,  200
         Armory Drive, Beckley, West Virginia.

         FORM 10-K
         A copy of the Corporation's Annual Report on Form 10-KSB, as filed with
         the  Securities  and Exchange  Commission,  will be  furnished  without
         charge to  stockholders  as of the record  date upon  written  request.
         Requests should be directed to the Corporate Offices,  Attention: Chief
         Financial Officer.

Quarterly Stock and Dividend Information

      Since its issuance in July 1994, the  Corporation's  common stock has been
traded in the over-the-counter market. The following table reflects high and low
bids  information  as  published  by the  National  Quotation  Bureau,  Inc. The
quotations reflect inter-dealer prices,  without retail mark-up,  mark-down,  or
commission, and may not represent actual transactions.

                                 HIGH        LOW

Jan. 1. 1995 - March 31, 1995      13 5/8    11
April 1, 1995 - June 30, 1995      14 1/2    12 1/2
July 1, 1995 - Sept. 30, 1995      14 1/2    12 1/2
Oct. 1, 1995 - Dec. 31, 1995       16        13 5/8
Jan. 1, 1996 - March 31, 1996      16 1/2    16
April 1, 1996 - June 30, 1996      16 1/2    16 1/2
July 1, 1996 - Sept, 30, 1996      17        16 1/2
Oct. 1, 1996 - Dec. 31, 1996       16 1/2    16 1/2

      The number of stockholders of record of common stock as of March 15, 1997,
was  approximately  259. This does not reflect the number of persons or entities
who held stock in nominee or "street" name through various  brokerage  firms. At
March 15, 1997, there were 601, 465 shares of common stock outstanding.

      On January 14, 1997, the Board of Directors of the Corporation  declared a
$0.14 per share regular  semi-annual cash dividend and a $0.08 per share special
cash dividend  payable on February 18th to  stockholders of record as of January
31st.  The  Corporation  expects to continue  its policy of paying  regular cash
dividends;  however,  further  declarations  of dividends by the  Corporation's
Board of  Directors  will  depend on a number of factors,  including  investment
opportunities  available  to  the  Corporation  or  the  Savings  Bank,  capital
requirements,  regulatory limitations,  the Corporation's and the Savings Bank's
results of operations and financial condition, tax considerations,  and general
economic conditions.

      Because the Savings Bank meets its fully phased-in  capital  requirements,
it is permitted to pay  dividends to the  Corporation  during any calendar  year
equal to the greater of (1) 100% of its net income,  plus an amount  that would
reduce by one-half its "surplus capital ratio" (defined as the amount of capital
in excess of the fully  phased-in  requirement) at the beginning of the calendar
year,  or (2) 75% of its net income  over the most recent  four-quarter  period.
Under Delaware law, the Corporation may pay dividends to its  stockholders in an
amount of its  surplus  (the amount of capital in excess of the par value of its
surplus.)
<PAGE>















[LOGO]

BECKLEY BANCORP, INC.
200 Main Street, P.O. Box 1069
Beckley, West Virginia 25802-1069
Telephone (304) 252-6201





<PAGE>
                                                                       EXHIBIT 2
                                  UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                                   FORM 10-QSB

(Mark One)

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

For the quarterly period ended   MARCH 31, 1997
                                 -----------------------------------------------

        TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
- ----    SECURITES EXCHANGE ACT OF 1934

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

Commission File Number:     0-23878
                            ----------------------------------------------------

                              BECKLEY BANCORP, INC.
- --------------------------------------------------------------------------------
        (Exact name of small business issuer as specified in its charter)

           DELAWARE                        55-0733525
- --------------------------------------------------------------------------------
(State or other jurisdiction      (I.R.S. Employer Identification No.)
of incorporation or organization)

     200 MAIN STREET, BECKLEY, WEST VIRGINIA                      25801
- --------------------------------------------------------------------------------
(Address of principal executive offices)                        (Zip Code)

                                 (304) 252-6201
- --------------------------------------------------------------------------------
              (Registrant's telephone number, including area code)

                                       N/A
- --------------------------------------------------------------------------------
              (Former name, former address and former fiscal year,
                         if changed since last report)


        Indicate by check mark whether the regristrant (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.
                                                      X  Yes            No
                                                     ---            ---

        Indicate  the  number  of  shares  outstanding  of each of the  issuer's
classes of common stock as of April 25, 1997:

                      Class                             Outstanding
                      -----                             -----------

          $.10 par value common stock                 601,465 shares



<PAGE>

                              BECKLEY BANCORP, INC.

                                      INDEX




PART I - FINANCIAL INFORMATION
- ------------------------------


        Item 1. - Financial Statements
        ------
               Consolidated Statements of Financial Position
               as of March 31, 1997 (Unaudited) and as of
               December 31, 1996                                         1

               Consolidated Statements of Income for the
               Three Months Ended March 31, 1997 and
               1996 (Unaudited)                                          2

               Consolidated Statements of Cash Flows for
               the Three Months Ended March 31, 1997
               and 1996 (Unaudited)                                  3 - 4

               Consolidated Statements of Shareholders'
               Equity for the Three Months Ended March
               31, 1997 and 1996 (Unaudited)                             5

               Notes to Consolidated Financial
               Statements (Unaudited)                                6 - 8


        Item 2. - Managements Discussion and Analysis of
                      Financial Condition and Results of
                      Operations                                    9 - 13



PART II - OTHER INFORMATION


        Item 5. - Other Information                                     13
        -------


        Item 6. - Exhibits and Reports on Form 8-K                      13
        -------



SIGNATURES                                                              14



<PAGE>
        BECKLEY BANCORP, INC.
        PART I - FINANCIAL INFORMATION, Item 1. - Financial Statements
        CONSOLIDATED STATEMENTS OF FINANCIAL POSITION
        (Amounts in Thousands)
<TABLE>
<CAPTION>


                                                                       March 31,               December 31,
                                                                          1997                     1996
                                                                    --------------           --------------
                                                                       (Unaudited)                  *1
        ASSETS
<S>                                                                 <C>                      <C>          
        Cash and due from banks                                     $         388            $         334
        Interest bearing deposits in other banks                            1,522                      916
        Securities available for sale                                       4,961                    5,997
        Securities held-to-maturity (market
           value of $997)                                                      --                      997
        Collateralized mortgage obligations and
           other mortgage-backed securities
           available-for-sale                                              16,289                   16,484
        Loans receivable, net - Note 4                                     20,403                   20,180
        Bank premises and equipment, at cost
           net of accumulated depreciation                                    545                      551
        Federal Home Loan Bank stock - at cost                                175                      172
        Accrued interest receivable                                           285                      268
        Other assets                                                           55                       65
                                                                    -------------            -------------
           TOTAL ASSETS                                                    44,623                   45,964
                                                                    -------------            -------------
        LIABILITIES AND
           STOCKHOLDERS' EQUITY
        LIABILITIES
        Deposit accounts                                                   32,975                   32,246
        Short-term borrowings                                                  --                    2,000
        Deferred income tax liability                                          90                      121
        Accrued expenses and other liabilities                                344                      315
                                                                    -------------            -------------
           TOTAL LIABILITIES                                               33,409                   34,682
                                                                    -------------            -------------

        STOCKHOLDERS' EQUITY
        Preferred stock, $.01 par value,
           250,000 shares authorized, none issued                              --                       --
        Common stock, $.10 par value,
           1,250,000 shares authorized,
           601,465 shares issued and outstanding                               60                       60
        Additional paid-in-capital                                          5,678                    5,674
        Retained earnings (substantially restricted)                        5,438                    5,474
        Unearned ESOP shares, at cost                                        (142)                    (153)
        Unearned MSBP shares, at cost                                         (52)                     (59)
        Net unrealized gain on
           securities available for sale                                      232                      286
                                                                    -------------            -------------
           TOTAL STOCKHOLDERS' EQUITY                                      11,214                   11,282
                                                                    -------------            -------------
           TOTAL LIABILITIES AND
              STOCKHOLDERS' EQUITY                                  $      44,623            $      45,964
                                                                    =============            =============
</TABLE>

        *1 - Derived from the audited financial statements.

        The accompanying notes are an integral part of these statements.


<PAGE>
         BECKLEY BANCORP, INC.
         PART I - FINANCIAL INFORMATION, Item 1. - (Continued)
         CONSOLIDATED STATEMENTS OF INCOME (UNAUDITED)
         (Amounts in Thousands, Except Per Share Data)
<TABLE>
<CAPTION>

                                                                                      Three Months
                                                                                         Ended
                                                                                       March 31,
                                                                              -----------------------------
                                                                                 1997                1996
                                                                              --------            ---------

         INTEREST AND DIVIDEND INCOME
<S>                                                                           <C>                 <C>    
            Loans, including certain fees                                     $   419             $   363
            Investment securities                                                  78                  85
            Collateralized mortgage obligations and
               other mortgage-backed securities                                   267                 294
            Interest bearing deposit accounts                                      19                  25
            Dividends, FHLB and other                                               6                   6
                                                                              -------             -------
               TOTAL INTEREST INCOME                                              789                 773
                                                                              -------             -------
         INTEREST EXPENSE
            Deposit Accounts                                                      346                 332
            Other                                                                  16                  --
                                                                              -------             -------
               TOTAL INTEREST EXPENSE                                             362                 332
                                                                              -------             -------
         NET INTEREST INCOME                                                      427                 441

         Provision for losses on loans                                              2                  15
                                                                              -------             -------
         NET INTEREST INCOME AFTER
            PROVISION FOR LOSSES ON LOANS                                         425                 426
                                                                              -------             -------

         NON-INTEREST INCOME
            Service charges on deposit accounts                                    13                  11
            Other income                                                            4                   4
                                                                              -------             -------
  
               TOTAL NON-INTEREST INCOME                                           17                  15
                                                                              -------             -------

         NON-INTEREST EXPENSE
            Salaries and employee benefits                                        138                 137
            Occupancy and equipment expense                                        21                  22
            Federal deposit insurance premiums                                      5                  19
            Service bureau and other data processing                               31                  32
            Other                                                                 100                  90
                                                                              -------             -------
               TOTAL NON-INTEREST EXPENSE                                         295                 300
                                                                              -------             -------

         INCOME BEFORE INCOME TAXES                                               147                 141
                                                                              -------             -------
         Provision for income taxes                                                54                  55
                                                                              -------             -------
         NET INCOME                                                           $    93             $    86
                                                                              =======             =======

         EARNINGS PER COMMON SHARE - Note 3                                     $0.16               $0.15
                                                                              =======             =======

</TABLE>

         The accompanying notes are an integral part of these statements.




<PAGE>

     BECKLEY BANCORP, INC.
     PART I - FINANCIAL INFORMATION, Item 1. - (Continued)
     CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED)
     (Amounts in thousands)
<TABLE>
<CAPTION>
                                                                Three Months Ended March 31,
                                                                1997                  1996
                                                            --------------        --------------

     OPERATING ACTIVITIES:

<S>                                                         <C>                   <C>        
     Net Income                                             $        93           $        86

     Adjustments to reconcile net income to net
        cash provided by operating activities:
        Depreciation                                                  6                     6
        (Accretion) and amortization, net                           (16)                  (16)
        Provision for losses on loans                                 2                    15
        Decrease in deferred loan fees                               (3)                   (4)
        Amortized ESOP benefits                                      16                    15
        Amortized MSBP compensation                                   6                     5
        Increase in accrued income and
           other assets                                              (7)                  (17)
        Increase (decrease) in accrued expenses and
           other liabilities                                         29                  (143)
                                                            -----------           -----------
        NET CASH PROVIDED BY OPERATING
           ACTIVITIES                                               126                   (53)
                                                            -----------           -----------
     INVESTING ACTIVITIES:

     Principal repayments and redemptions on
        collateralized mortgage obligations and
        other mortgage-backed securities
        - Available-for-sale                                        150                   225
     Purchases of investment securities
        - Available-for-sale                                         --                (1,000)
        - Held-to-maturity                                       (2,491)               (2,495)
     Proceeds from maturities or calls of
        investment securities
        - Available-for-sale                                      1,000                 1,000
        - Held-to-maturity                                        3,500                 6,500
     Net (increase) decrease in loans made
        to customers                                               (222)               (1,644)
     Redemption of Federal Home Loan Bank stock                      --                     4
     Purchase of Federal Home Loan Bank stock                        (3)                   --
     Additions to premises and equipment                             --                   (11)
                                                            -----------           -----------
        NET CASH PROVIDED (USED) BY INVESTING
           ACTIVITIES                                       $     1,934           $     2,579
                                                            ===========           ===========

</TABLE>

     The accompanying notes are an integral part of these statements.

<PAGE>


     BECKLEY BANCORP, INC.
     PART I - FINANCIAL INFORMATION, Item 1. - (Continued)
     CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED) (Continued)
     (Amounts in thousands)
<TABLE>
<CAPTION>
                                                                Three Months Ended March 31,
                                                                 1997                  1996
                                                            -------------         -------------

     FINANCING ACTIVITIES:

<S>                                                         <C>                   <C>         
     Net increase/(decrease) in deposit accounts            $       729           $    (1,006)
     Proceeds from short-term borrowings                          1,000                    --
     Maturities of short-term borrowings                         (3,000)                   --
     Cash dividends paid on common stock                           (129)                 (116)
                                                            -----------           ----------- 
        NET CASH PROVIDED BY FINANCING
           ACTIVITIES                                            (1,400)               (1,122)
                                                            -----------           ----------- 
     Increase in cash and cash equivalents                          660                 1,404
     Cash and cash equivalents, beginning
        of year                                                   1,250                 1,371
                                                            -----------           ----------- 
        CASH AND CASH EQUIVALENTS,
           END OF PERIOD                                    $     1,910           $     2,775
                                                            ===========           ===========




     SUPPLEMENTAL DISCLOSURE OF CASH FLOW
        INFORMATION

     Cash paid during the period for:

        Interest                                            $       357           $       327
                                                            ===========           ===========

        Income taxes                                        $        --           $       101
                                                            ===========           ===========

</TABLE>




     The accompanying notes are an integral part of these statements.



<PAGE>

      BECKLEY BANCORP, INC.
      PART I - FINANCIAL INFORMATION, Item 1. - (Continued)
      CONSOLIDATED STATEMENTS OF SHAREHOLDERS' EQUITY (UNAUDITED)
      (Amounts in thousands)
<TABLE>
<CAPTION>
                                                                                                             Unrealized
                                                                                                               Gains/
                                                                                                             (Losses) on
                                                           Additional              Deferred     Unearned      Available
                                                Common      Paid-in     Retained     ESOP         MSBP        For-Sale
                                                 Stock      Capital     Earnings   Benefit    Compensation   Securities     TOTAL
                                             ----------  -----------  ---------  ---------  -------------    ----------  ----------


 THREE MONTHS ENDED MARCH 31, 1996

<S>                                          <C>         <C>          <C>        <C>        <C>              <C>         <C>     
 Balance, December 31, 1995                  $       60  $     5,659  $   5,391  $    (185) $         (83)          426  $ 11,268

 Payment of $0.13 per share regular
    cash dividend on February 15, 1996                                      (75)                                              (75)

 Payment of $0.07 per share special
    cash dividend on February 15, 1996                                      (41)                                              (41)

 Net income, three months ended
    March 31, 1996                                                           86                                                86

 Change in unrealized gain/(loss)
    on available-for-sale
    securities, net of tax                                                                                          (50)      (50)

 Change in unearned ESOP shares                                    4                    11                                     15

 Change in unearned MSBP shares                                   (1)                                   6                       5
                                             ----------  -----------  ---------  ---------  -------------   -----------  --------

 Balance, March 31, 1996                     $       60  $     5,662  $   5,361  $    (174) $         (77)          376  $ 11,208
                                             ==========  ===========  =========  =========  =============   ===========  ========



 THREE MONTHS ENDED MARCH 31, 1997

 Balance, December 31, 1996                  $       60  $     5,674  $   5,474  $    (153) $         (59)          286  $ 11,282

 Payment of $0.14 per share regular
    cash dividend on February 18, 1997                                      (82)                                              (82)

 Payment of $0.08 per share special
    cash dividend on February 18, 1997                                      (47)                                              (47)

 Net income, three months ended
    March 31, 1997                                                           93                                                93

 Change in unrealized gain/(loss)
    on available-for-sale
    securities, net of tax                                                                                          (54)      (54)

 Change in unearned ESOP shares                                    5                    11                                     16

 Change in unearned MSBP shares                                   (1)                                   7                       6
                                             ----------  -----------  ---------  ---------  -------------  ------------  --------

 Balance, March 31, 1997                     $       60  $     5,678  $   5,438  $    (142) $         (52)          232  $ 11,214
                                             ==========  ===========  =========  =========  =============  ============  ========

</TABLE>



      The accompanying notes are an integral part of these statements


<PAGE>

BECKLEY BANCORP, INC.
PART I - FINANCIAL INFORMATION / Item 1.- (Continued)

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


NOTE 1.  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES


        PRINCIPLES  OF  CONSOLIDATION:   The  unaudited  consolidated  financial
        statements   include  the  accounts  of  Beckley   Bancorp,   Inc.  (the
        "Corporation")  and Beckley Federal  Savings Bank (the "Savings  Bank"),
        its wholly owned subsidiary.  All significant  intercompany balances and
        transactions have been eliminated in consolidation.

        BASIS OF ACCOUNTING:  The accompanying  unaudited consolidated financial
        statements   were  prepared  in  accordance   with  generally   accepted
        accounting   principles  for  interim  financial  information  and  with
        instructions   for  Form  10-QSB  and  Article  10  of  Regulation  S-X.
        Accordingly,  they  do  not  include  all  information  and  disclosures
        required  by  generally  accepted  accounting  principles  for  complete
        financial  statements.  However,  all normal recurring  adjustments have
        been made which, in the opinion of management, are necessary to the fair
        presentation of the financial statements.

        The results of  operations  for the three month  period  ended March 31,
        1997 are not necessarily indicative of the results which may be expected
        for the year ending December 31, 1997.

        LOANS: Loans are stated at the unpaid principal amount outstanding,  net
        of unearned income, deferred fees and the allowance for losses. Interest
        on loans is  credited  to income as earned and  accrued,  only if deemed
        collectible.  The Bank discontinues  recognizing accrued interest when a
        loan is  specifically  determined  to be  impaired  or when  payment  of
        interest  becomes  past due by more than ninety  days.  Unpaid  interest
        previously  accrued on these loans is reversed from income.  Non-accrual
        loans may be restored  to accrual  status when  principal  and  interest
        become current and full payment of principal and interest is expected.

        Loan  origination  fees and  certain  costs of  originating  and closing
        mortgage loans are deferred and recognized over the life of the loans as
        an adjustment of yield.  These  amounts are not  considered  material to
        operations.

        ALLOWANCE FOR LOSSES ON LOANS:  The allowance for loan losses
        is maintained at a level believed adequate by management to
        absorb potential losses in the loan portfolio.  The amount of
        the allowance is based upon management's evaluation of the




<PAGE>



NOTE 1.  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)

        collectibility  of the loan  portfolio.  The amount of the  allowance is
        based upon  management's  evaluation of the  collectibility  of the loan
        portfolio,   including  historical  loan  loss  experience,  growth  and
        composition  of the loan  portfolio,  known  and  inherent  risks in the
        portfolio,  current economic  conditions,  adverse  situations which may
        affect the borrowers'  ability to repay,  and the estimated value of any
        underlying collateral. The allowance is increased by provisions for loan
        losses  charged  against  income,  and  reduced by  charge-offs,  net of
        recoveries.

        REAL ESTATE  ACQUIRED IN  SETTLEMENT OF LOANS:  Real estate  acquired in
        settlement of loans is recorded,  on the date acquired,  at the lower of
        the Bank's  cost or  management's  estimate  of its fair  market  value.
        Subsequent  adjustments  made to  reflect  any  decline  in value  below
        management's  original  estimates  are  charged  to  current  operations
        through  the  provision  for  losses  on real  estate  owned.  Operating
        expenses of such  properties,  related  income,  and gains and losses on
        their  disposition  are  included in  operations.  The Bank held no real
        estate acquired in settlement of loans at March 31, 1997 or December 31,
        1996.


NOTE 2.  EARNINGS PER SHARE

        Earnings per share were computed  using the weighted  average  number of
        common and  common  equivalent  shares  outstanding.  Common  equivalent
        shares  include  shares  issuable  upon  exercise  of  dilutive  options
        outstanding  determined under the treasury stock method. The Corporation
        accounts  for  the  shares  acquired  by its  ESOP  in  accordance  with
        Statement of Position  93-6 and the shares  acquired for its  Management
        Stock Bonus Plan ("MSBP") in a manner similar to the ESOP shares; shares
        acquired by the ESOP and MSBP are not considered in the weighted average
        shares  outstanding  until the shares are  committed  for  allocation or
        allocated to an employee's individual account.
















<PAGE>



NOTE 3  LOANS RECEIVABLE

        Loans  receivable at March 31, 1997 and December 31, 1996,  consisted of
        the following:
<TABLE>
<CAPTION>

                                                                     (In thousands)
                                                               Mar 31,            Dec 31,
                                                               1997                 1996
                                                            ----------            -------
<S>                                                       <C>                   <C>      
        First mortgage loans:
               One to four family dwellings               $   13,070            $  13,102
               Multi-family dwellings and
                 non-residential property                      1,521                1,409
               Construction                                      188                   96
        Loans secured by deposits                                605                  616
        Non-mortgage loans, consumer
               and commercial                                  5,344                5,283
                                                          ----------            ---------
        TOTAL LOANS                                           20,728               20,506

        Less:
               Allowance for losses                             (305)                (303)
               Net deferred loan fees and
                      reserve for uncollected
                      interest                                   (20)                 (23)
                                                          -----------           ----------


        LOANS RECEIVABLE, NET                             $   20,403            $  20,180
                                                          -----------           ---------


        Non-accruing loans at March 31
               and December 31 were
               as follows:                                $       94            $      53
                                                          -----------           ---------
</TABLE>


        In accordance with the provisions of FASB 114,  "Accounting by Creditors
        for  Impairment of a Loan," and FASB 118,  "Accounting  by Creditors for
        Impairment of a Loan - Income  Recognition  and  Disclosures,"  the Bank
        measures  impaired  loans on the present  value of expected  future cash
        flows  discounted  at  the  loan's  effective  interest  rate  or,  as a
        practical  expedient,  at the loan's observable market price or the fair
        market  value of the  collateral  if the loan is  collateral  dependent.
        Management has evaluated the loan  portfolio and has determined  that no
        impaired loans existed at March 31, 1997 or December 31, 1996.




<PAGE>



BECKLEY BANCORP, INC.
PART I - FINANCIAL INFORMATION
Item 2. - Management's Discussion and Analysis of Financial
          Condition and Results of Operations

MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION

Total Assets decreased by $1.3 million,  or 2.8%, from $45.9 million at December
31,  1996 to $44.6  million  at March 31,  1997.  This  decrease  was  primarily
attributable to the maturities of $2.0 million in investment securities of which
the  proceeds  were used to repay  short  term  borrowings.  This  decrease  was
partially  offset by an increase in cash and cash  equivalents  of $0.7 million,
which resulted from an increase in deposit account balances.

Cash and Cash Equivalents increased $0.7 million, or 58.3%, from $1.2 million at
December 31, 1996 to $1.9 million at March 31, 1997. This increase was primarily
due to an increase in deposit account balances.

Investment  Securities decreased by $2.0 million, or 28.6%, from $7.0 million at
December  31,  1996 to $5.0  million  at  March  31,  1997.  This  decrease  was
attributable to the maturity of a $1.0 million  short-term  investment  security
classified  as  held-to-  maturity  and a  $1.0  million  short-term  investment
security classified as available-for-sale. The proceeds from the maturities were
used to repay short-term borrowings of $2.0 million.

Collateralized   Mortgage  Obligations  and  Other  Mortgage-Backed   Securities
decreased  $0.2  million,  or 1.2%,  from $16.5  million at December 31, 1996 to
$16.3 million at March 31, 1997.  This decrease was due to principal  repayments
on the securities.

Loans Receivable increased $0.2 million, or 1.0%, from $20.2 million at December
31, 1996 to $20.4  million at March 31, 1997.  This  increase was  primarily the
result of small increases in both mortgage and  non-mortgage  loans  receivable.
Management  increased  the  allowance  for losses on loans by $2,000  during the
quarter.  There were no  charge-offs  during the  quarter.  The  increase in the
allowance for losses on loans is further  discussed in "Management's  Discussion
and Analysis of Results of Operations - Provision for Losses on Loans."

Total  Liabilities  decreased  $1.3  million,  or 3.7%,  from  $34.7  million at
December  31,  1996 to $33.4  million  at March  31,  1997.  This  decrease  was
primarily  due to a $2.0 million  decrease in  short-term  borrowings  which was
partially offset by a $0.7 million increase in deposit account balances.








<PAGE>



BECKLEY BANCORP, INC.
PART I - FINANCIAL INFORMATION, Item 2. - (Continued)

MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
(Continued)

Deposit Accounts increased $0.7 million, or 2.2%, from $32.2 million at December
31, 1996 to $32.9  million at March 31,  1997.  This  increase was the result of
approximately   $0.4  million  of  customer   deposits  in  excess  of  customer
withdrawals  and $0.3  million  interest  being  credited  to  customer  deposit
accounts during the quarter.

Short-term  borrowings  decreased  $2.0  million,  or 100%, to zero at March 31,
1997. This decrease resulted from the maturities of such borrowings.

Stockholders'  Equity  decreased  $0.1 million,  or 0.9%,  from $11.3 million at
December  31,  1996 to $11.2  million  at March  31,  1997.  This  decrease  was
primarily  due to the payment of regular and special cash  dividends on February
18, 1997 of $129,000 and a $54,000 decrease,  net of income taxes, in the market
value of  securities  classified as  available-for-sale.  These  decreases  were
partially offset by the Corporation's net income for the quarter of $93,000.

MANAGEMENT'S DISCUSSION AND ANALYSIS OF RESULTS OF OPERATIONS FOR
THE THREE MONTHS ENDED MARCH 31, 1997

Net income for the three month period ended March 31, 1997 increased  $7,000, or
8.1% from $86,000 for the same period in 1996 to $93,000 in 1997.  This increase
was primarily due to a decrease in non-interest expense.

Interest  income for the three  month  period  ended  March 31,  1997  increased
$16,000, or 2.1%, from $773,000 for the same period in 1996 to $789,000 in 1997.
This  increase  was  the  result  of  increased  interest  income  on  loans  of
approximately  $56,000.  This  increase was  partially  offset by a decreases in
interest income on collateralized mortgage obligations and other mortgage-backed
securities  of  approximately  $27,000  and in  interest  income  on  investment
securites of  approximately  $7,000 and on interest  bearing deposit accounts of
approximately  $6,000. The increases and decreases in the separate components of
interest income were primarily the result of changes in the average  balances of
the investments relating to each component.

Interest  expense for the three  month  period  ended  March 31, 1997  increased
$30,000, or 9.0%, from $332,000 for the same period in 1996 to $362,000 in 1997.
This increase was primarily due to interest expense on short-term  borrowings of
$16,000  and  increased  interest  expense on deposit  accounts  of $14,000 as a
result of a general  market  increase  in the  average  interest  rates  paid on
deposit accounts.


<PAGE>




BECKLEY BANCORP, INC.
PART I - FINANCIAL INFORMATION, Item 2. - (Continued)

MANAGEMENT'S DISCUSSION AND ANALYSIS OF RESULTS OF OPERATIONS FOR
THE THREE MONTHS ENDED MARCH 31, 1997 (Continued)

Net interest  income for the three month  period ended March 31, 1997  decreased
$14,000, or 3.2%, from $441,000 for the same period in 1996 to $427,000 in 1997.
This decrease was primarily due to a $30,000  increase in interest expense which
was partially offset by a $16,000 increase in interest income.

Provision  for loan losses was  increased  by $2,000 for the three month  period
ended March 31,  1997  compared to an increase of $15,000 for the same period in
1996.  Management's  periodic  evaluation  of the adequacy of the  allowance for
losses on loans, which included an evaluation of each delinquent loan, past loan
loss experience,  current economic conditions, volume, growth and composition of
the loan portfolio and other relevant factors,  at March 31, 1997 indicated that
the  allowance  should be increased by $2,000.  As indicated by the  evaluation,
management  increased the allowance for losses on loans primarily to reflect the
inherent risk  associated  with the growth in the  non-mortgage  loan portfolio.
Although,  at March 31, 1997,  management believed the allowance to be adequate,
there can be no assurances that further  additions will not be made and that any
losses that may occur will not exceed the amount provided by the allowance.

Non-interest  expense for the three month period ended March 31, 1996  decreased
$5,000,  or 1.7%, from $300,000 for the same period in 1996 to $295,000 in 1997.
This  decrease  was  primarily  due to a $14,000,  or 73.7%  decrease in federal
deposit  insurance  premiums.  The  decrease in deposit  insurance  premiums was
partially  offset  by a net  increase  of  $9,000  in the  other  components  of
non-interest expense.

LIQUIDITY AND CAPITAL RESOURCES

The Savings Bank is required to maintain  minimum  levels of liquid  assets,  as
defined by the Office of Thrift Supervision (OTS) regulations. This requirement,
which may be varied from time to time  depending  upon economic  conditions  and
deposit flows, is based upon a percentage of deposits and short-term borrowings.
The required  minimum ratio is currently 5%. The Savings Bank's  liquidity ratio
averaged 16.7% during March,  1997. The Savings Bank manages its liquidity ratio
to meet its funding needs, including: deposit outflows; disbursement of payments
collected  from   borrowers  for  taxes  and   insurance;   and  loan  principal
disbursements.  The Savings  Bank also manages its  liquidity  ratio to meet its
asset and liability management objectives.






<PAGE>




BECKLEY BANCORP, INC.
PART I - FINANCIAL INFORMATION, Item 2. - (Continued)

LIQUIDITY AND CAPITAL RESOURCES (Continued)

In addition to funds  provided  from  operations,  the  Savings  Bank's  primary
sources  of funds  are:  savings  deposits;  principal  repayments  on loans and
mortgage-backed  and  related  securities;  and  matured  or  called  investment
securities.  If necessary, the Savings Bank has the ability to borrow funds from
the Federal Home Loan Bank of Pittsburgh, although the need is not anticipated.

Scheduled loan  repayments and maturing  investment  securities are a relatively
predictable source of funds.  However,  savings deposit flows and prepayments on
loans and mortgage-backed and related securities are significantly influenced by
changes in market interest rates,  economic  conditions,  and  competition.  The
Savings  Bank  strives  to manage  the  pricing of its  deposits  to  maintain a
balanced stream of cash flows  commensurate  with its loan commitments and other
predictable funding needs.

The Savings  Bank  invests its excess  funds in an  interest  bearing  overnight
deposit  account with the Federal Home Loan Bank of  Pittsburgh.  This  provides
sufficient  liquidity to meet immediate loan  commitment and savings  withdrawal
funding requirements. When applicable, cash in excess of immediate funding needs
is  invested  into  longer-term  investments  and  mortgage-backed  and  related
securities  which typically earn a higher yield than overnight  deposits.  These
types of investments may qualify as liquid  investments  under OTS  regulations,
depending upon their stated maturities.

The Savings Bank  anticipates  that it will have  sufficient  funds available to
meet its current loan commitments and normal savings  withdrawals.  At March 31,
1997 the Savings Bank had outstanding loan  commitments of $6,000.  In addition,
it had  certificates  of deposit  scheduled  to mature  within one year of $16.0
million.  Management  believes that a substantial  portion of such deposits will
remain with the Savings Bank.

As required by the Financial  Institutions Reform,  Recovery and Enforcement Act
of 1989  (FIRREA),  the  Office of Thrift  Supervision  (OTS)  prescribed  three
separate  standards  of capital  adequacy.  The  regulations  require  financial
institutions to have minimum tangible capital equal to 1.50% of tangible assets;
minimum core capital  equal to 3.00% of adjusted  tangible  assets;  and minimum
risk-based capital equal to 8.00% of risk-weighted assets.









<PAGE>



BECKLEY BANCORP, INC.
PART I - FINANCIAL INFORMATION, Item 2. - (Continued)

LIQUIDITY AND CAPITAL RESOURCES (Continued)

The following table sets forth the Savings Bank's regulatory capital position at
March 31, 1997, as compared to the minimum regulatory requirements:

                                            Amount          Percent of
                                            ------          ----------
                                        (in thousands)   Adjusted Assets
                                        --------------   ---------------
Tangible Capital:1
        Actual                              $7,606           17.13%
        Required                               666            1.50%
                                            ------           ------
        Excess                              $6,940           15.63%
                                            ------           ------

Core Capital:1
        Actual                              $7,606           17.13%
        Required                             1,332            3.00%
                                            ------           ------
        Excess                              $6,274           14.13%
                                            ------           ------

Risk-Based Capital:2
        Actual                              $7,840           42.06%
        Required                             1,491            8.00%
                                            ------           ------
        Excess                              $6,349           34.06%
                                            ------           ------

        1 Based on tangible and core assets of $44,398
        2 Based on risk-weighted assets of $18,640


PART II - OTHER INFORMATION
Item 5. - Other Information

        Dividend  Payments - On January 14, 1997,  the Board of Directors of the
Corporation  declared a $0.14 per share regular semi-annual cash dividend and an
$0.08  per  share  special  cash  dividend  payable  on  February  18,  1997  to
stockholders  of record as of  January  31,  1997.  The  Corporation  expects to
continue  its policy of paying  regular  semi-annual  cash  dividends;  however,
further declarations of dividends will depend on a number of factors,  including
investment opportunities, capital requirements,  regulatory limitations, results
of operations and financial condition, tax considerations,  and general economic
conditions.


Item 6. - Exhibits and Reports on Form 8-K

(a)     None

(b)     No reports on Form 8-K were filed during the quarter for which
        this report is filed.





<PAGE>




BECKLEY BANCORP, INC.

SIGNATURES

Pursuant  to the  requirements  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.

                                       BECKLEY BANCORP, INC.



Date:  April 30, 1997                  By:  /s/ Duane K. Sellards
      -------------------                  ----------------------
                                              DUANE K. SELLARDS
                                              President and Chief
                                              Executive Officer


Date:  April 30, 1997                  By:  /s/ Brian K. Pate
      -------------------                  ------------------
                                              BRIAN K. PATE
                                              Vice President and Chief
                                              Financial Officer
<PAGE>



                                 REVOCABLE PROXY
                              BECKLEY BANCORP, INC.


              PROXY FOR SPECIAL MEETING OF STOCKHOLDERS TO BE HELD
                                ON ________, 1997

         The undersigned  stockholder of Beckley  Bancorp,  Inc. (the "Company")
hereby  constitutes  and appoints the Proxy Committee of the Board of Directors,
and each of them, as the true and lawful  proxies and  attorneys-in-fact  of the
undersigned,  with full power of  substitution in each of them, to represent and
to vote, as designated on the reverse  hereof,  all shares of common stock,  par
value $0.10 per share,  of the Company that the  undersigned is entitled to vote
at the  Special  Meeting  of  Stockholders  of the  Company  to be  held  in the
____________ Room of the Raleigh County  Armory-Civic  Center, 200 Armory Drive,
Beckley, West Virginia, on ______,  ________, 1997, at __________ __.m., Eastern
time, and at any and all adjournments  thereof.  The undersigned  hereby revokes
any  proxy  previously  given  and  acknowledges   receipt  of  a  copy  of  the
accompanying  Proxy  Statement  for the  Special  Meeting  and Notice of Special
Meeting of Stockholders.

         THIS PROXY WHEN PROPERLY EXECUTED WILL BE VOTED AS DIRECTED HEREIN
BY THE UNDERSIGNED STOCKHOLDER.  IF NO DIRECTION IS INDICATED, IT WILL BE
VOTED "FOR" THE PROPOSALS.

                                                        FOR    AGAINST   ABSTAIN
                                                        ---    -------   -------

1.   To consider and vote upon a proposal to approve    [  ]     [  ]      [  ]
     the Agreement and Plan of Merger, dated as of
     May 30, 1997, by and among the Company,
     Beckley Federal Savings Bank ("the Savings
     Bank"), HB Acquisition Company ("HBAC"),
     and Bank of Raleigh ("Raleigh"), pursuant to
     which (i) HBAC would merge with the
     Company (the "Corporate Merger") and the
     Savings Bank would merge with Raleigh, (ii)
     each outstanding share of the Company common
     stock (excluding certain shares held by the
     Company or by stockholders who have properly
     exercised dissenter's rights) would be converted
     into the right to receive a cash payment of
     $25.64 from HBAC upon completion of the
     Corporate Merger (each outstanding stock option
     would also be entitled to receive $25.64, less the
     option exercise price), all on and subject to the
     terms and conditions contained therein.

2.   To approve a proposal to adjourn the Special
     Meeting to permit further solicitation  of proxies
     in the event  that an  insufficient  number of
     shares  is  present  in  person  or by  proxy 
     to  approve  the  Merger Agreement.                FOR    AGAINST   ABSTAIN
                                                        ---    -------   -------
                                                        [  ]     [  ]      [  ]
<PAGE>

                THIS PROXY IS SOLICITED BY THE BOARD OF DIRECTORS

         Should  the  undersigned  be present  and elect to vote at the  Special
Meeting, or at any adjournment or adjournments  thereof,  and after notification
to the  Secretary  of the  Company at the Special  Meeting of the  stockholder's
decision to terminate this proxy,  the power of said attorneys and proxies shall
be deemed  terminated and of no further force and effect.  The  undersigned  may
also revoke this proxy by filing a subsequently  dated proxy or by notifying the
Secretary of the Company of his or her decision to terminate this proxy.

         The  undersigned  acknowledges  receipt  from the Company  prior to the
execution of this proxy of a Notice of the Meeting and a Proxy  Statement  dated
______________________, 1997.


                                               Please check here if you plan
Dated:                , 1997             |_|   to attend the Special Meeting.
       ---------------



- --------------------------------               ---------------------------------
PRINT NAME OF STOCKHOLDER                      PRINT NAME OF STOCKHOLDER



- --------------------------------               ---------------------------------
SIGNATURE OF STOCKHOLDER                       SIGNATURE OF STOCKHOLDER


Please sign  exactly as your name  appears on this proxy card.  When  signing as
attorney,  executor,  administrator,  trustee or guardian, please give your full
title. If shares are held jointly, each holder should sign.


- --------------------------------------------------------------------------------
           PLEASE COMPLETE, DATE, SIGN AND MAIL THIS PROXY PROMPTLY IN
                     THE ENCLOSED POSTAGE-PREPAID ENVELOPE.
- --------------------------------------------------------------------------------

<PAGE>


                                  SCHEDULE 14A
                                 (Rule 14a-101)

                     INFORMATION REQUIRED IN PROXY STATEMENT

                            SCHEDULE 14A INFORMATION
           Proxy Statement Pursuant to Section 14(a) of the Securities
                      Exchange Act of 1934 (Amendment No. )


Filed by the registrant [X]
Filed by a party other than the registrant [ ]

Check the appropriate box:
[X] Preliminary Proxy Statement     [ ]  Confidential, for use of the Commission
                                         Only (as permitted by Rule 14a-6(e)(2))
[ ] Definitive Proxy Statement
[ ] Definitive Additional Materials
[ ] Soliciting Material pursuant to ss. 240.14a-11(c) or ss. 240.14a-12

                              Beckley Bancorp, Inc.
                              ---------------------
                (Name of Registrant as Specified in Its Charter)

- ----------------------
    (Name of Person(s) Filing Proxy Statement, if other than the Registrant)

Payment of filing fee (Check the appropriate box):
  [ ]     No fee required
  [X]     Fee computed on table below per Exchange Act Rules 14a-6(i)(1) and
          0-11.

          (1) Title of each class of securities to which transaction applies:
common stock, $0.10 par value per share; option, right to buy
- --------------------------------------------------------------------------------

          (2) Aggregate number of securities to which transaction applies:
660,854
- --------------------------------------------------------------------------------

          (3) Per unit price or other underlying  value of transaction  computed
pursuant  to Exchange  Act Rule 0-11.  (set forth the amount on which the filing
fee is calculated  and state how it was  determined):
601,465  shares @ $25.64; 0,000  options @ $7.39;  29,389  options @ $10.015; 
- --------------------------------------------------------------------------------
660,854 shares and options with assumed additional consideration @ $0.02.
- --------------------------------------------------------------------------------

          (4) Proposed maximum aggregate value of transaction:
             $15,950,809.91
- --------------------------------------------------------------------------------
          (5)  Total fee paid:
                     $3,190.16
                     ---------

  [ ]   Fee paid previously with preliminary materials.

  [ ] Check box if any part of the fee is offset as  provided  by  Exchange  Act
Rule  0-11(a)(2)  and identify the filing for which the  offsetting fee was paid
previously.  Identify the previous filing by registration  statement  number, or
the Form or Schedule and the date of its filing.

          (1) Amount previously paid:
- --------------------------------------------------------------------------------

          (2) Form, Schedule or Registration Statement No.:
- --------------------------------------------------------------------------------

          (3) Filing Party:
- --------------------------------------------------------------------------------

          (4) Date Filed:
- --------------------------------------------------------------------------------



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