FFVA FINANCIAL CORP
10-K, 1997-03-27
SAVINGS INSTITUTION, FEDERALLY CHARTERED
Previous: AMERICAN CENTURY STRATEGIC ASSET ALLOCATIONS INC, 485BPOS, 1997-03-27
Next: SLB MID WEST FUTURES FUND LP, 10-K, 1997-03-27





                      SECURITIES AND EXCHANGE COMMISSION
                            Washington, D.C. 20549

                                   FORM 10-K

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

For the fiscal year ended        December 31, 1996
                          -----------------------------------------------------


                                     - OR -

|_|   TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
      EXCHANGE ACT OF 1934 [NO FEE REQUIRED]

For the transition period from _________________  to  _____________________


SEC File Number:  0-24668

                           FFVA FINANCIAL CORPORATION
- --------------------------------------------------------------------------------
             (Exact name of Registrant as specified in its Charter)

                  Virginia                                     74-2712490
- -------------------------------------------            ------------------------
       (State or other jurisdiction of                       (I.R.S. Employer
      of incorporation or organization)                    Identification No.)

925 Main Street, Lynchburg, Virginia                           24504
- ----------------------------------------                     ----------
(Address of principal executive offices)                     (Zip Code)

Registrant's telephone number, including area code:              (804) 845-2371
                                                                 --------------
Securities registered pursuant to Section 12(b) of the Act:           None
                                                                 --------------
Securities registered pursuant to Section 12(g) of the Act:

                     Common Stock, par value $0.10 per share
                     ---------------------------------------
                                (Title of Class)

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

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

      The aggregate market value of the voting stock held by  non-affiliates  of
the Registrant,  based upon the last sale price of such stock on March 17, 1997,
was $93.7 million. (4,073,014 shares at $23.00 per share).

      As of March 17, 1997, the Registrant had 4,542,552  shares of Common Stock
outstanding.

                      DOCUMENTS INCORPORATED BY REFERENCE

1.   Parts  II  and  IV  --  Portions  of  the  Registrant's  Annual  Report  to
     Stockholders for the year ended December 31, 1996.
2.   Part III -- Portions of the Registrant's Proxy Statement for Annual Meeting
     of Stockholders to be held on April 22, 1997.


<PAGE>



                                    PART I

Item 1. Business
- -----------------

General

      FFVA  Financial  Corporation  ("Registrant"  or  "Company")  is a  unitary
savings and loan  holding  company that was  incorporated  in May 1994 under the
laws of the  Commonwealth  of Virginia for the purpose of  acquiring  all of the
common  stock of First  Federal  Savings Bank of Lynchburg  (the  "Bank").  This
acquisition  occurred  in October of 1994 at which time the Bank  simultaneously
converted  from a mutual  to  stock  institution,  sold  all of its  outstanding
capital stock to the Company and the Company made its initial public offering of
common  stock.  As of December 31, 1996,  the Company had total assets of $533.8
million,  total  deposits of $397.4  million and  stockholders'  equity of $74.5
million or 13.95% of total assets under generally accepted accounting principles
("GAAP").  The only  subsidiary  of the  Company  is the  Bank.  The Bank has no
subsidiaries at this time.

      The Bank is a federally  chartered  capital  stock savings bank located in
Lynchburg,  Virginia.  The Bank was founded in 1923 as Lynchburg Mutual Building
and Loan Association and operated under a charter granted by the Commonwealth of
Virginia.  A federal  charter  was  obtained in 1936 and the name was changed to
First  Federal  Savings and Loan  Association  of Lynchburg.  In 1988,  the Bank
obtained a federal  savings bank  charter and changed its name to First  Federal
Savings Bank of  Lynchburg.  The Bank's  deposits are  federally  insured by the
Savings  Association  Insurance Fund ("SAIF"),  as  administered  by the Federal
Deposit Insurance Corporation ("FDIC").

      The Company  directs and plans the  activities of the Bank,  the Company's
primary asset.  The Company's  business  activities to date have been limited to
its investment in the Bank, other equity investments, loans made to the Bank for
use in the  normal  course of the Bank's  business,  and loans made to the First
Federal  Savings Bank Employee Stock  Ownership Plan ("ESOP") to enable the ESOP
to purchase shares of the Company's common stock in the initial public offering.
References  to the  Company  include  the Bank,  unless  the  context  otherwise
indicates.

      The Company  offers a variety of  financial  services to meet the needs of
the  communities  it serves.  The  Company's  principal  business is  attracting
deposits from the general  public and investing  those  deposits,  together with
funds generated from  operations,  to originate one- to four-family  residential
mortgage loans. To a lesser extent, the Company invests in multi-family mortgage
loans,  commercial  real  estate  loans,   construction  loans,  land  and  land
development  loans and  consumer  and other  loans.  The Company also invests in
mortgaged-backed  securities and investment  securities.  The Company's revenues
are  derived   principally  from  interest  earned  on  its  mortgage  loan  and
mortgage-backed securities portfolios and interest and dividends received on its
investment  securities.  The Company's primary sources of funds are deposits and
principal  and  interest   payments  on  loans,   mortgage-backed   and  related
securities, investment securities and borrowings.

      The  Company  operates  from its main office  located at 925 Main  Street,
Lynchburg,  Virginia and eleven branch  offices.  The Bank has five locations in
the  City  of  Lynchburg,  Virginia,  and  locations  at  Altavista,  Farmville,
Keysville,  Madison  Heights,  South Boston (2), and South Hill,  Virginia.  The
office located in Keysville was acquired from Crestar  Financial  Corporation in
August 1995. The office located in Madison  Heights was completed and opened for
business in June 1996. The Company's  primary  market area includes,  but is not
limited to, the City of Lynchburg, and all or portions of Amherst,

                                      1

<PAGE>



Appomattox,  Bedford, Brunswick,  Buckingham,  Campbell, Charlotte,  Cumberland,
Halifax,  Lunenburg,  Mecklenburg,  Nelson, Nottaway,  Pittsylvania,  and Prince
Edward Counties in Virginia.

Lending Activities

      Loan  Portfolio   Composition.   The  Company's  loan  portfolio  consists
primarily of  conventional  first  mortgage loans secured by one- to four-family
residences  and,  to a lesser  extent,  multi-family,  commercial  real  estate,
construction,  land  and land  development  loans,  consumer  and  other  loans.
Consumer  loans in the  Company's  portfolio  at December  31, 1996  principally
consisted of loans secured by deposits, loans secured by real estate, automobile
loans, mobile home loans and small business loans.

      The Company's  primary  lending  strategy is to originate  adjustable  and
fixed-rate one- to four-family  mortgages for portfolio.  From time to time, the
Company may chose to limit  interest rate risk exposure on fixed-rate  mortgages
by serving as closing agent for various mortgage corporations. This relationship
allows  the  Company  to earn fee  income  on loans  produced  as agent  without
subjecting  the  Company  to undue  interest  rate risk  exposure.  The  Company
continues  to monitor the interest  rate  environment  and evaluate  loan volume
related to interest  rate risk.  The Company  continues  to pursue high  quality
multi-family  and commercial  real estate loans in the Company's  primary market
area. The Company also continued to aggressively  market short term consumer and
small  business  loans  during  1996,  as year end  balances  increased to $32.4
million from $20.8 million.





                                      2

<PAGE>



      The  following  table sets forth the  composition  of the  Company's  loan
portfolio in dollar amounts and in percentage at the dates indicated.

<TABLE>
<CAPTION>

                                                                          At December 31,
                                 --------------------------------------------------------------------------------------------------
                                        1992                 1993               1994                 1995               1996
                                 --------------------  ------------------  ------------------  ------------------  ----------------
                                           Percent of          Percent of          Percent of          Percent of         Percent of
                                 Amount      Total     Amount    Total     Amount    Total     Amount    Total     Amount    Total
                                 ------    ----------  ------  ----------  ------  ----------  ------  ----------  ------ ----------
                                                                          (Dollars in Thousands)
Mortgage Loans:
<S>                             <C>         <C>      <C>        <C>       <C>       <C>       <C>       <C>       <C>        <C>   
  One- to four-family(1)....... $211,675     78.47%  $207,649    76.60%   $212,872   77.21%   $220,433   73.73%   $232,237    70.52%
  Multi-family ................   11,484      4.26     12,123     4.47      11,626    4.21      15,361    5.14      15,226     4.62
  Commercial real estate.......   26,729      9.91     26,872     9.91      28,882   10.48      30,414   10.17      35,006    10.63
  Construction ................    6,742      2.50     11,245     4.15       6,707    2.43       9,453    3.16      12,554     3.81
  Land and land development....    1,819       .67      2,829     1.05       2,725     .99       2,494     .83       1,939      .59
                                --------    ------   --------   ------    --------  ------    --------  ------    --------   ------ 
    Total .....................  258,449     95.81    260,718    96.18     262,812   95.32     278,155   93.03     296,962    90.17
Consumer and other loans.......   11,310      4.19     10,364     3.82      12,906    4.68      20,831    6.97      32,389     9.83
                                --------    ------   --------   ------    --------  ------    --------  ------    --------   ------ 
    Total loans receivable.....  269,759    100.00%   271,082   100.00%    275,718  100.00%    298,986  100.00%    329,351   100.00%
                                            ======              ======              ======              ======               ======


Less:
  Loans in process ............    2,900                5,964               3,138               3,585                3,533
  Unearned discounts and
   deferred loan fees .........    1,170                1,073                 994                 969                  980
  Allowance for credit losses..    2,359                2,576               3,054               3,217                3,310
                                --------             --------            --------            --------             --------  
  Loans receivable, net........ $263,330             $261,469            $268,532            $291,215             $321,528
                                ========             ========            ========            ========             ========

</TABLE>

        ----------------------
        (1)   Includes home equity loans on one- to four-family residences.

                                               3

<PAGE>



      Loan Maturity.  The following  table sets forth certain  information as of
December  31,  1996,  regarding  the  dollar  amount  of loans  maturing  in the
Company's portfolio based on their contractual terms to maturity.  ARM loans are
included  in the period in which  interest  rates are next  scheduled  to adjust
rather than the period in which they contractually  mature.  Fixed rate mortgage
loans and  construction  loans  are  included  in the  period in which the final
contractual repayment is due.

<TABLE>
<CAPTION>
                                                               After
                                                                One
                                                     Within   Through      After
                                                      One      Five        Five
                                                      Year     Years       Years     Total
                                                     -----    -------      -----     -----
                                                                 (In Thousands)
Real estate loans:
  Permanent mortgage loans including,
<S>                                                <C>        <C>        <C>        <C>     
     multi-family and commercial real estate....   $115,548   $ 52,075   $116,785   $284,408
  Construction loans, net ......................      7,998      1,023         --      9,021
                                                   --------   --------   --------   --------
Total real estate loans ........................    123,546     53,098    116,785    293,429
  Consumer and other loans .....................     10,252      6,809      2,289     19,350
  Commercial installment loans .................     10,099      2,563        377     13,039
                                                   --------   --------   --------   --------
      Total loans ..............................   $143,897   $ 62,470   $119,451   $325,818
                                                   ========   ========   ========   ========
</TABLE>


      One- to Four-Family  Mortgage Lending.  The Company offers both fixed rate
and ARM  loans  secured  by one- to  four-family  residences,  most of which are
located in the  Company's  primary  market area.  The majority of such loans are
secured by  property  which  typically  serves as the primary  residence  of the
owner.  Sources  of  loan  originations   typically  include  existing  or  past
customers,  building  contractors,  members  of the local  communities  and real
estate agents in the Company's lending area.

      The Company generally originates one- to four-family  residential mortgage
loans in amounts up to 80% of the lower of the appraised  value or selling price
of the property  securing the loan.  One- to  four-family  mortgage loans may be
originated in amounts up to 95% of the lower of the  appraised  value or selling
price of the mortgaged  property,  provided that the property is  owner-occupied
and private  mortgage  insurance  ("PMI") is provided on the amount in excess of
80% of the  lesser of the  appraised  value or  selling  price.  Mortgage  loans
originated by the Company  generally include  due-on-sale  clauses which provide
the Company  with the  contractual  right to deem the loan  immediately  due and
payable in the event  that the  borrower  transfers  ownership  of the  property
without the Company's  consent.  Due-on- sale clauses are an important  means of
adjusting the rates on the Company's  fixed-rate mortgage loan portfolio and the
Company has generally exercised its rights under these clauses.

      The Company currently offers ARM loans that adjust annually as well as ARM
loans that adjust  annually  after the first  three years or adjust  every three
years after the first three year period. The Company offers ARM loans with terms
up to 30 years. The Company's ARM loans typically carry an initial interest rate
below  the  fully-indexed  rate for the loan.  The  initial  discounted  rate is
determined by the Company in accordance with market and competitive factors. The
Company's ARM loans adjust by a maximum of 2.0% per adjustment,  with a lifetime
cap of 6%.

      The  volume and types of ARM loans  originated  by the  Company  have been
affected by such market factors as the level of interest rates,  competition and
consumer  preferences.  The Company will  continue to offer ARM loans,  however,
there  can be no  assurance  that  in the  future  the  Company  will be able to
originate  a  sufficient  volume  of ARM  loans  to  increase  or  maintain  the
proportion that these

                                      4

<PAGE>



loans bear to total loans.  In fact, the proportion of ARM loans  outstanding as
compared  to total  mortgage  loans has  declined  during 1995 and 1996 due to a
relatively stable and affordable fixed rate lending environment.

      The  origination  of ARM loans  helps  reduce the  Company's  exposure  to
increases in interest  rates.  However,  ARM loans  generally  pose credit risks
different  from the risks  inherent  in fixed rate loans,  primarily  because as
interest  rates rise,  the  underlying  payments of the borrower  rise,  thereby
increasing the potential for default.  In order to minimize risks,  borrowers of
ARM loans are  qualified  at the maximum  first  adjustment  rate at the time of
origination. The Company has not originated, nor does it currently originate ARM
loans which provide for negative amortization.

      The Company offers fixed rate mortgage loans with terms of 10 to 30 years,
which amortize monthly.  Interest rates charged on fixed rate mortgage loans are
competitively priced based on market conditions and the Company's cost of funds.
From time to time,  the Company has chosen to limit  interest rate risk exposure
on  fixed-rate  mortgages  by  serving  as closing  agent for  various  mortgage
corporations.  During 1994,  1995 and 1996,  fees earned in this  capacity  were
$196,000, $105,000, and $64,000, respectively.

      The  Company has in the past sold a portion of its  conforming  fixed rate
mortgage loans in the secondary  market to federal  agencies while retaining the
servicing  rights on such loans sold.  As of December  31, 1996,  the  Company's
portfolio of loans serviced for others totalled approximately $5.9 million.

      Multi-Family Lending. The Company originates  multi-family loans generally
with contractual  terms of up to 25 years.  These loans are secured by apartment
buildings  and are made in amounts of up to 80% of the lower of appraised  value
or selling  price of the property.  In making such loans,  the Company bases its
underwriting  decision  primarily on the net operating  income  generated by the
real estate to support the debt service,  the financial resources and the income
level of the borrower,  the borrower's  experience in owning or managing similar
property, the marketability of the property and the Company's lending experience
with the borrower.  The Company  generally  requires  personal  guarantees  from
borrowers.

      Commercial Real Estate  Lending.  The Company  originates  commercial real
estate loans that are  generally  secured by  properties  used  exclusively  for
business purposes such as retail stores, mini- warehouse units, churches, hotels
and professional  office buildings  located  primarily in the Company's  primary
market area.  The Company's  commercial  real estate loans are generally made in
amounts up to the lower of 80% of the  appraised  value or selling  price of the
property.  These  loans are  generally  made with terms of up to 15 years.  Most
commercial  real estate  loans are ARMs or five to 10 year  balloons.  In making
such loans,  the Company  considers the net operating income of the property and
the borrower's  expertise,  financial  strength and credit history.  The Company
generally  requires personal  guarantees from the borrowers or the principals of
the borrowing entity.

      Since payments on loans secured by commercial  real estate  properties are
often  dependent on the  successful  operation or management of the  properties,
repayment of such loans may be subject to a greater extent to adverse conditions
in the real  estate  market  or the  economy.  As a  result,  loans  secured  by
commercial  real estate  properties  generally  involve a greater degree of risk
than residential mortgage loans.


                                      5

<PAGE>



      Construction  Loans. The Company's  construction loans primarily have been
made to finance the construction of one- to four-family  residential  properties
and, to a lesser extent,  multi-family  residential  and commercial  real estate
properties.  Construction  loans  generally are made to customers of the Company
and developers and contractors in the Company's lending area. The Company offers
construction  loans in amounts up to 80% of the appraised  value of the property
securing the loan.  Loan proceeds are  disbursed in  increments as  construction
progresses  and as  inspections  warrant.  Single-family  residential  loans are
structured to allow the borrower to pay interest only on the funds  advanced for
construction  for a period of up to 18 months.  Multi-family and commercial real
estate  construction  loans are  originated for up to one year with the borrower
paying a variable  rate of interest  indexed to prime rate as  published  in The
Wall  Street  Journal.  Upon or prior to  completion  of the  construction,  the
borrower generally applies to the Company for a permanent loan.

      Construction  financing is generally considered to involve a higher degree
of risk of loss than  long-term  financing on improved,  occupied real estate as
the builder may encounter cost over-runs or  construction  delays.  As a result,
construction  lending often involves the disbursement of substantial  funds with
repayment  dependent,  in part, on the success of the construction.  At December
31, 1996,  the Company had $12.6  million,  or 3.81% of its total loan portfolio
invested in  construction  loans.  At that date, the Company had originated $3.9
million in construction  loans to various local contractors on unsold properties
located in the Company's primary market area.

      Land and Land  Development  Loans.  The Company  originates  loans for the
acquisition  and development of property to contractors  and  individuals.  Land
development  loans  typically  are  short-term  loans.  The Company  offers land
development  loans in amounts up to 75% of the  appraised  value of the property
securing the loan.  Loan proceeds are  disbursed in  increments  as  development
progresses and as inspections warrant. Land development loans are originated for
up to five years with the borrower  paying  interest only,  indexed to the prime
rate as published in The Wall Street Journal.  Land development  loans generally
are made to customers of the Company and  developers and  contractors  with whom
the Company has had prior lending experience.

      In addition  to land  development  loans,  the  Company  originates  loans
secured by improved lots and raw land. The Company offers lot loans of up to 75%
of lesser of the  appraised  value or selling  price of the  property.  Raw land
(unimproved)  loan to value is limited to 65%. Such loans have terms of up to 15
years.  Land and land development  lending is generally  considered to involve a
higher  degree of risk of loss than  long-term  financing on improved,  occupied
real estate.

      Consumer and Other Loans.  The Company also offers  secured and  unsecured
consumer  loans.  The  primary  collateral  for secured  loans  consists of real
estate,  automobiles,  and deposits,  however  other types of collateral  may be
considered. In underwriting consumer loans, the Company considers the borrower's
credit history,  an analysis of the borrower's  income,  expenses and ability to
repay  the loan and the value of the  collateral,  if any.  Federal  regulations
allow the Company to make secured and unsecured  consumer  loans of up to 35% of
the Company's assets.  In addition,  the Company has lending authority above the
35% limit for certain consumer loans,  such as home improvement  loans and loans
secured by savings accounts.

      The Company may make secured or unsecured loans for commercial, corporate,
business or agricultural  purposes,  including the issuance of letters of credit
secured by real estate, business equipment, inventories, accounts receivable and
cash  equivalents  in amounts not exceeding 10% of the Company's  assets.  These
loans are generally for the purpose of small business operations.

                                      6

<PAGE>




      Consumer  and  business  loans  generally  involve  more risk  than  first
mortgage  one- to  four-family  residential  real estate  loans.  In the case of
certain  collateralized  consumer and business  loans,  the value of repossessed
collateral may not prove to be an adequate source of repayment. In addition, the
collateral may be less marketable than single family real estate.  Further,  the
application  of various  federal  and state  laws,  including  federal and state
bankruptcy  and  insolvency  laws,  may limit the amount which can be recovered.
These loans may also give rise to claims and defenses by a borrower  against the
Company,  and a borrower  may be able to assert  against the Company  claims and
defenses which it has against the seller of the underlying collateral.





                                      7

<PAGE>



     Delinquent Loans. At December 31, 1994, 1995 and 1996, delinquencies in the
Company's portfolio were as follows:

<TABLE>
<CAPTION>

                                 At December 31, 1994                At December 31, 1995                 At December 31, 1996
                         ----------------------------------- -----------------------------------  ----------------------------------
                              60-89 Days     90 Days or More     60-89 Days      90 Days or More      60-89 Days     90 Days or More
                         ----------------- ----------------- -----------------  ----------------  ----------------- ----------------
                         Number  Principal Number  Principal Number  Principal  Number Principal  Number  Principal Number Principal
                           of     Balance    of     Balance    of     Balance     of    Balance     of     Balance    of    Balance
                          Loans   of Loans  Loans   of Loans  Loans   of Loans  Loans   of Loans   Loans   of Loans Loans   of Loans
                          -----   --------  -----   --------  -----   --------  -----   --------   -----   -------- -----   --------

                                                                   (Dollars in Thousands)

<S>                          <C>   <C>         <C>   <C>         <C>   <C>         <C>    <C>         <C>    <C>       <C>   <C>  
One- to four-family....        7   $  140       16   $  656        7   $   233      18    $  729       13    $ 469      12   $  619
Multi-family...........       --       --       --       --       --        --      --        --       --       --      --       --
Commercial real estate.       --       --        4    1,730       --        --       4     1,776       --       --      --       --
Construction ..........       --       --       --       --       --        --      --        --       --       --      --       --
Land and land development     --       --        1      150       --        --      --        --       --       --      --       --
                            ----   ------     ----    -----   ------    ------  ------   -------   ------   ------  ------    -----
   Total mortgage loans        7      140       21    2,536        7       233      22     2,505       13      469      12      619
Other loans............       --       --        6       23        3         9      12        93       12      166      11       67
                            ----   ------      ---   ------    -----     -----   -----     -----    -----    -----   -----    -----
   Total loans.........        7   $  140       27   $2,559       10    $  242      34    $2,598       25   $  635      23   $  686
                             ===    =====      ===    =====    =====     =====   =====     =====    =====    =====   =====    =====
Delinquent loans to 
 net loans.............      .09%     .05%     .36%     .95%     .12%      .08%    .42%      .89%     .30%     .20%    .27%     .21%
Delinquent loans to 
 total loans..........       .09%     .05%     .36%     .93%     .12%      .08%    .42%      .88%     .30%     .19%    .27%     .21%

</TABLE>



                                      8

<PAGE>



      Non-Performing   Assets.   The  following  table  sets  forth  information
regarding non-accrual loans and loans that are 90 days or more delinquent but on
which the  Company is  accruing  interest  at the dates  indicated.  The Company
continues  accruing  interest on loans  delinquent 90 days or more past due, but
reserves  100% of the interest due on such loans,  thus  effecting a non-accrual
status.  This  policy  was  established  at the  request of the Office of Thrift
Supervision ("OTS").

<TABLE>
<CAPTION>

                                                                                   At December 31,
                                                                   ----------------------------------------------
                                                                    1992      1993     1994       1995      1996
                                                                   ------    ------   ------     ------    ------
                                                                                (Dollars in Thousands)
Loans accounted for on a non-accrual basis:
Mortgage loans:
<S>                                                                <C>       <C>       <C>       <C>       <C>   
  One- to four-family ..........................................   $1,000    $  866    $  656    $  677    $  619
  All other mortgage loans .....................................    5,206     3,669     2,814     1,776     1,074
Consumer and other loans .......................................       --        --        --        --        67
                                                                   ------    ------    ------    ------    ------
    Total(1) ...................................................    6,206     4,535     3,470     2,453     1,760
                                                                   ------    ------    ------    ------    ------
Accruing loans which are contractually past due 90 days or more:
Mortgage loans:
  Permanent loans secured by one- to four-
    family dwelling units ......................................       --        --        --        52        --
  All other mortgage loans .....................................       --        --        --        --        --
Consumer and other loans .......................................       73        13        23        93        --
                                                                   ------    ------    ------    ------    ------
    Total ......................................................       73        13        23       145        --
                                                                   ------    ------    ------    ------    ------
    Total non-performing loans .................................    6,279     4,548     3,493     2,598     1,760
    Total foreclosed real estate ...............................      249       400        85        --       154
                                                                   ------    ------    ------    ------    ------
    Total non-performing assets(2) .............................   $6,528    $4,948    $3,578    $2,598    $1,914
                                                                   ======    ======    ======    ======    ======
Restructured loans .............................................   $  656    $  372    $   --    $   --    $   --
Non-performing loans to net loans ..............................     2.38%     1.74%     1.30%      .89%      .55%
Non-performing loans to total loans ............................     2.33%     1.68%     1.28%      .88%      .54%
    Total non-performing assets to total
       assets ..................................................     1.79%     1.30%      .81%      .52%      .36%
</TABLE>

- -----------------------------------
(1)  The amount of  interest  income  which would have been  recorded  under the
     original  terms of such  nonperforming  loans was $225,000,  $135,000,  and
     $44,000  for  the  years  ended   December  31,  1994,   1995,   and  1996,
     respectively.   During  the  year  ended  December  31,  1996,  $36,000  of
     delinquent  interest was reserved on non-accrual  loans,  while $108,000 of
     interest was included in interest  income as a result of non-accrual  loans
     being  paid-off or being returned to a full accrual  status.  Consequently,
     interest income was increased  $72,000 for the year ended December 31, 1996
     as a result of  changes  in the  status of  non-accrual  loans.  Changes in
     accrued interest on nonperforming  consumer loans are disregarded  based on
     immateriality.
(2)  All non-performing  assets at December 31, 1996 were included in classified
     assets at that date.

      The reduction in  non-performing  assets from $2.6 million at December 31,
1995 to $1.9 million at December 31, 1996 resulted  primarily from the payoff of
a  delinquent  commercial  real estate loan  secured by property  located in the
Lynchburg  area.  At December  31,  1996  non-performing  loans  included a $1.1
million loan participation secured by a shopping center in Bedford, Virginia.

      Classified Assets. Federal regulations and the Company's Classification of
Assets  Policy  provide  for  the  classification  of  loans  and  other  assets
considered by the OTS to be of lesser  quality as  "Substandard,"  "Doubtful" or
"Loss"  assets.  An  asset  is  considered  Substandard  if it  is  inadequately
protected by the current net worth and paying  capacity of the obligor or of the
collateral pledged, if any.

                                      9

<PAGE>



Substandard  assets include those  characterized  by the "distinct  possibility"
that the insured  institution  will sustain "some loss" if the  deficiencies are
not corrected. Assets classified as Doubtful have all of the weaknesses inherent
in  those  classified   Substandard  with  the  added  characteristic  that  the
weaknesses  present make  "collection  or  liquidation in full," on the basis of
currently  existing facts,  conditions,  and values,  "highly  questionable  and
improbable." Assets classified as Loss are those considered  "uncollectible" and
of such little value that their  continuance as assets without the establishment
of a specific  loss  reserve is not  warranted.  Assets  which do not  currently
expose the insured  institution to sufficient risk to warrant  classification in
one of the  aforementioned  categories but possess weaknesses are required to be
designated "Special Mention" by management.

      When an insured  institution  classifies  one or more assets,  or portions
thereof,  as  Substandard  or  Doubtful,  it is required to  establish a general
allowance for credit losses in an amount deemed prudent by  management.  General
allowances  represent loss allowances  which have been  established to recognize
the inherent risk associated with lending activities, but which, unlike specific
allowances,  have not been  allocated  to  particular  problem  assets.  When an
insured institution classifies one or more assets, or portions thereof, as Loss,
it is required either to establish a specific allowance for losses equal to 100%
of the amount of the asset so  classified  or to  charge-off  such  amount.  The
Company's policies provide that the senior management and the Board of Directors
regularly  review  problem  loans and review  quarterly  all  classified  assets
reported to the OTS.

      The following table sets forth the Company's classified assets at December
31, 1996.

                                           At
                                       December 31,
                                          1996
                                      --------------
                                      (In Thousands)

Special Mention...............           $  813
Substandard...................            3,257
Doubtful......................               --
Loss..........................               29
                                         ------
 Total........................           $4,099
                                         ======



      The Company's most significant  classified  asset is a loan  participation
secured by a shopping  center in Bedford,  Virginia.  At December 31, 1996, this
loan had a balance of $1.1 million and was classified Substandard.

Allowance for Credit Losses

      The  allowance for credit  losses is  established  through a provision for
credit losses based on management's  evaluation of the risk inherent in its loan
portfolio  and the regional  and  national  economy.  The  determination  of the
adequacy  of the  valuation  allowance  is  based  on a  detailed  analysis  and
classification   of  loans  with  known  or  anticipated   adverse   performance
characteristics,  and includes  consideration of historical  patterns,  industry
experience,  current  economic  conditions,  changes  in  composition  and  risk
characteristics of the loan portfolio,  and other factors deemed relevant to the
collectibility  of  the  loans  currently  outstanding.   In  addition,  various
regulatory agencies, as an integral

                                      10

<PAGE>



part of their examination  process,  periodically review the Company's allowance
for credit losses and valuation of foreclosed real estate.  Such authorities may
require the  Company to  recognize  additions  to the  allowance  based on their
judgments about information available to them at the time of their examination.

      When  the  Company  determines  that an asset  should  be  classified,  it
generally  does not  establish  a specific  allowance  for such asset  unless it
determines  that such  asset may result in a loss.  The  Company  may,  however,
increase its general  valuation  allowance in an amount deemed prudent.  General
valuation  allowances  represent loss allowances  which have been established to
recognize  the inherent  risk  associated  with lending  activities,  but which,
unlike  specific  allowances,  have not been  allocated  to  particular  problem
assets.  The Company's  determination as to the classification of its assets and
the amount of its  valuation  allowances is subject to review by the OTS and the
FDIC which can order the  establishment  of additional  general or specific loss
allowances.

      The Company  provided  $255,000  and $60,000 to its  allowance  for credit
losses for the years ended December 31, 1995 and 1996, respectively. At December
31, 1996,  the total  allowance  was $3.3  million,  which  included  $29,000 in
specific valuation  allowances with the remaining balance  representing  general
valuation   allowances.   Adjustments  to  the  allowance  reflect  management's
evaluation  of the  risks  inherent  in its loan  portfolio.  The  Company  will
continue to monitor and modify the level of its  allowance  for credit losses in
order to maintain a level which  management  considers  adequate.  For the years
ended  December 31, 1995 and 1996,  the Company had  charge-offs of $154,000 and
$27,000, respectively, against this allowance.

      The following table sets forth an analysis of the Company's  allowance for
credit losses for the periods indicated.

<TABLE>
<CAPTION>

                                                                          For the Year Ended December 31,
                                                               ---------------------------------------------------
                                                                 1992       1993       1994      1995        1996
                                                               --------  ---------   --------  --------    -------
                                                                              (Dollars in Thousands)

<S>                                                            <C>        <C>        <C>        <C>        <C>    
Balance at beginning of period .............................   $ 1,652    $ 2,359    $ 2,576    $ 3,054    $ 3,217
Provision for credit losses ................................       726        900        600        255         60
Charge-offs:
  Mortgage loans ...........................................        55        698        196         14         15
  Other loans ..............................................        26         12          2        140         12
Recoveries:
  Mortgage loans ...........................................        55          5         52          8          6
  Other loans ..............................................         7         22         24         54         54
                                                               -------    -------    -------    -------    -------
Balance at end of period ...................................   $ 2,359    $ 2,576    $ 3,054    $ 3,217    $ 3,310
                                                               =======    =======    =======    =======    =======
Ratio of net charge-offs (recoveries) during the period to
  average net loans outstanding during the period...........        01%       .26%       .05%       .03%      (.01)%
Ratio of allowance for credit losses to net loans receivable
  at the end of the period .................................       .90        .99       1.14       1.10       1.03
Ratio of allowance for credit losses to total
  non-performing assets at the end of the priod.............     36.14      52.06      85.35     123.83     172.94
Ratio of allowance for credit losses to
  non-performing loans at the end of the period.............     37.57      56.64      87.43     123.83     188.07

</TABLE>




                                       11

<PAGE>



      The following  table sets forth the allocation of the Company's  allowance
for credit  losses by loan category and the percent of loans in each category to
total loans receivable,  at the dates indicated.  The portion of the credit loss
allowance allocated to each loan category does not represent the total available
for  future  losses  which may occur  within the loan  category  since the total
credit loss  allowance  is a  valuation  reserve  applicable  to the entire loan
portfolio.

<TABLE>
<CAPTION>
                                                                               At December 31,
                               ----------------------------------------------------------------------------------------------------
                                      1992                  1993                  1994                  1995                  1996
                               -------------------  -------------------  ------------------    ------------------ -----------------
                                       Percent of           Percent of          Percent of            Percent of          Percent of
                                        Loans to             Loans to            Loans to              Loans to            Loans of
                               Amount  Total Loans  Amount  Total Loans  Amount Total Loans    Amount Total Loans Amount Total Loans
                               ------  -----------  ------  -----------  ------ -----------    ------ ----------- ------ -----------
                                                                       (Dollars in Thousands)
At end of period allocated to:
<S>                             <C>        <C>      <C>         <C>       <C>       <C>        <C>         <C>     <C>        <C>   
  One- to four-family.......... $  221     78.47%   $  230      76.60%    $  203    77.21%     $  301      73.73   $  235     70.52%
  Multi-family.................     57      4.26        61       4.47         58     4.21          77       5.14       77      4.62
  Commercial real estate.......  1,166      9.91       984       9.91      1,201    10.48       1,108      10.17      839     10.63
  Construction.................     42      2.50       152       4.15         34     2.43          68       3.16       82      3.81
  Land and land development....     70       .67        73       1.05         58      .99          25        .83       19       .59
  Consumer and other loans.....    258      4.19       205       3.82        229     4.68         260       6.97      412      9.83
  Unallocated general reserves.    545        --       871         --      1,271       --       1,378         --    1,646        --
                                 -----    ------     -----      -----      ----- --------       -----      -----    -----    ------
      Total allowance.......... $2,359    100.00%   $2,576     100.00%    $3,054   100.00%     $3,217     100.00%  $3,310    100.00%
                                 =====    ======     =====     ======      =====   ======       =====     ======    =====    ======

</TABLE>


                                       12

<PAGE>



Investment Activities

      Federally  chartered savings  institutions have the authority to invest in
various types of liquid assets, including U.S. Treasury obligations,  securities
of various federal  agencies,  certain  certificates of deposit of insured banks
and savings institutions,  certain bankers'  acceptances,  repurchase agreements
and federal funds. Subject to various restrictions,  federally chartered savings
institutions may also invest their assets in commercial paper,  investment grade
corporate  debt  securities  and  mutual  funds  whose  assets  conform  to  the
investments  that  a  federally   chartered  savings  institution  is  otherwise
authorized to make  directly.  Additionally,  the Company must maintain  minimum
levels of  investments  that  qualify as liquid  assets  under OTS  regulations.
Historically,  the Company has  maintained  liquid  assets above the minimum OTS
requirements  and at a level  believed to be  adequate to meet its normal  daily
activities.  In addition, the Company may invest in mortgage-backed and mortgage
related securities,  such as collateralized mortgage obligations,  to supplement
its lending activities.

      The  investment  policy of the Company,  which is approved by the Board of
Directors  and   implemented   by  the  Company's   President  and  Senior  Vice
President/Treasurer,   is  designed   primarily  to  manage  the  interest  rate
sensitivity  of its  overall  assets and  liabilities,  to  generate a favorable
return without  incurring undue interest rate and credit risk, to complement the
Company's  lending  activities  and  to  provide  and  maintain  liquidity.   In
establishing its investment  strategies,  the Company considers its business and
growth plans,  the economic  environment,  its interest rate  sensitivity  "gap"
position,  the types of securities to be held, and other factors.  The President
presents a monthly  report to the Board of Directors  detailing  all  investment
activity and commitments to purchase securities.

      Securities  which are  classified  as held to maturity are  accounted  for
based on  historical  cost  adjusted for  amortization  of premiums or discounts
using the level yield method. Securities classified as held to maturity totalled
$82.9 million as of December 31, 1996. The held to maturity  portfolio  consists
primarily of U.S.  Government  obligations  and  securities  of various  federal
agencies,  mortgage-backed  and related securities.  Mortgage-backed  securities
held to  maturity  consists of fixed rate,  five year,  and seven year  balloons
insured  or  guaranteed  by  either  FNMA  or  FHLMC.   Mortgage-backed  related
securities  held  to  maturity   consist  of  adjustable  rate  and  fixed  rate
collateralized   mortgage  obligations.   All  of  the  collateralized  mortgage
obligations  are also  guaranteed  by FNMA or FHLMC with the  exception of $10.6
million in "AAA" rated private mortgage collateral.

      Mortgage-backed  and related  securities  typically are issued with stated
principal amounts, and the securities are backed by pools of mortgage loans with
varying interest rates and maturities. The interest rate risk characteristics of
the underlying pool of mortgages as well as the  prepayments  risk are passed on
to the holder of the mortgage-backed  securities.  Consequently,  in a declining
interest rate environment there is a risk that  mortgage-backed  securities will
prepay faster than  anticipated  and the Company may not be able to reinvest the
cash flow from  prepaid  mortgage-backed  securities  into  comparable  yielding
investments.   In  a  rising   interest  rate   environment  the  value  of  the
mortgage-backed  securities may be impaired and the  mortgage-backed  securities
with fixed-rate  underlying  mortgage loans will be worth less as investors seek
higher yielding investments.

      Securities  that are classified as available for sale are accounted for at
their market  value,  with  unrealized  gains and losses  reported as a separate
component of capital designated as "unrealized holding gains/losses on available
for sale  securities."  Securities  classified  as available  for sale  totalled
$106.6  million as of December 31, 1996.  Equity  capital was  increased for the
period  ending  December  31,  1996  as a  result  of this  adjustment.  The net
unrealized  holding gain on available for sale securities  totalled $1.2 million
at December 31, 1996.  The available for sale  portfolio  consists  primarily of
U.S.  Government   obligations  and  securities  of  various  federal  agencies,
investment grade corporate obligations,

                                      13

<PAGE>



and 30-year fixed and adjustable rate mortgage-backed securities issued by GNMA,
FHLMC,  and FNMA.  While the market value of U.S.  Government and federal agency
securities  are directly  related to changes in interest rates after the time of
purchase,  the market value of the investment  grade corporate  securities could
also be affected by upgrades or  downgrades  in the credit rating of the issuer.
The market value of both fixed and adjustable rate mortgage-backed securities is
not only affected by changes in the general level of interest rates, but is also
affected by prepayment experience and changes in prepayment  assumptions.  While
adjustable rate mortgage-backed  securities tend to exhibit more price stability
than fixed  rate  mortgage-backed  securities,  their  market  value may also be
influenced  by the  annual and  lifetime  caps to which  they are  subject.  The
interest rate risk associated with adjustable mortgage-backed securities is that
if interest rates increase to such an extent that full interest rate adjustments
cannot be made as a result of the annual or lifetime  caps,  the market value of
such securities may be adversely affected despite its adjustable rate features.

      The  following  table sets  forth the  carrying  and market  values of the
Company's investment securities portfolio, short-term investments,  FHLB-Atlanta
stock, and  mortgage-backed  and related  securities at the dates indicated.  At
December  31,  1996,  the market value of the  Company's  investment  securities
portfolio and mortgage-backed securities portfolio were $61.4 million and $131.6
million, respectively.

<TABLE>
<CAPTION>
                                                 1994                  1995                 1996
                                         ---------------------   -----------------   --------------------
                                         Carrying      Market    Carrying   Market    Carrying    Market
                                           Value       Value      Value     Value      Value      Value
                                         ---------  ----------   --------  -------   ----------  --------
                                                                   (In Thousands)
Investment securities held to maturity:
 U.S. Government and related
<S>                                        <C>       <C>        <C>        <C>        <C>        <C>     
  securities and agency obligations....    $27,986   $ 26,750   $ 31,482   $ 32,209   $ 35,558   $ 35,756
 Corporate obligations ................     21,888     21,150         --         --         --         --
 Other debt securities ................      1,485      1,427      1,832      1,836        732        742
                                          --------   --------   --------   --------   --------   --------
   Total ..............................     51,359     49,327     33,314     34,045     36,290     36,498
Investment securities,
  available for sale ..................     25,875     25,875     34,724     34,724     21,652     21,652
 FHLB-Atlanta stock ...................      3,075      3,075      3,075      3,075      3,268      3,268
                                          --------   --------   --------   --------   --------   --------
Total investment securities ...........   $ 80,309   $ 78,277   $ 71,113   $ 71,844   $ 61,210   $ 61,418
                                          ========   ========   ========   ========   ========   ========
Mortgage-backed and related
  securities held to maturity:
  Agency backed fixed rate ............   $ 38,339   $ 36,973   $ 12,857   $ 12,920   $ 11,892   $ 11,844
  Agency backed adjustable rate.......       2,582      2,545         --         --         --         --
Collateralized mortgage obligations,
  variable rate .......................         --         --     12,145     12,539     16,413     16,748
Collateralized mortgage obligations,
  fixed rate ..........................     10,920     10,299     10,944     11,012     18,265     18,146
                                          --------   --------   --------   --------   --------   --------
   Total ..............................     51,841     49,817     35,946     36,471     46,570     46,738
Mortgage-backed and related
  securities available for sale........     13,024     13,024     78,844     78,844     84,899     84,899
                                          --------   --------   --------   --------   --------   --------
Total mortgage-backed and
  related securities ..................   $ 64,865   $ 62,841   $114,790   $115,315   $131,469   $131,637
                                          ========   ========   ========   ========   ========   ========

</TABLE>

      There were no investment securities issued by any one entity (exclusive of
obligations  of the U.S.  Government or federal  agencies) with a total carrying
value in excess of 10% of the Company's equity capital at December 31, 1996.

                                      14

<PAGE>



Investment Portfolio Maturities

      The following table sets forth certain information  regarding the carrying
values,  weighted  average  yields  and  expected  maturities  of the  Company's
investment securities portfolio as of December 31, 1996. Expected maturities may
differ from  contractual  maturities  because issuers may have the right to call
some  obligations  without  penalty.   Market  value  adjustments   recorded  in
compliance  with SFAS 115 are not considered  when computing the yields and cost
of securities.

<TABLE>
<CAPTION>
                                                                           At December 31, 1996    
                                   -------------------------------------------------------------------------------------------------
                                                                                                                    Total
                                   One Year or Less  One to Five Years Five to Ten Years  After Ten Years    Investment Securities
                                   ----------------- ----------------- ----------------- -----------------  ------------------------
                                            Weighted          Weighted          Weighted          Weighted          Weighted
                                   Carrying Average  Carrying Average  Carrying Average  Carrying Average   Carrying Average  Market
                                    Value    Yield    Value    Yield    Value    Yield    Value    Yield      Value   Yield   Value
                                   -------  -------  -------  -------  -------  -------  -------  -------    ------- -------- ------

Investment securities held to 
 maturity:
U.S. Government and related
   securities and agency 
<S>                                <C>       <C>      <C>        <C>   <C>       <C>      <C>       <C>     <C>        <C>   <C>    
   obligations.....................$ 8,000   7.69     $21,579    7.12% $ 4,000   7.10%    $ 1,979   7.19%   $35,558    7.25% $35,756
Other asset-backed securities .....     --     --         732   10.24       --     --         --      --        732   10.24      742
                                   -------   ----     -------    ----  -------   ----     -------   ----    -------    ----  -------
Total, held to maturity ...........  8,000   7.69      22,311    7.22    4,000   7.10       1,979   7.19     36,290    7.31   36,498
                                   -------            -------          -------            -------           -------          -------
                                                                                                         
Investment securities available 
  for sale:                                                                    
U.S. Government and related
  securities and agency 
  obligations .....................  2,024   7.18       4,039    6.48       --     --          --     --      6,063    6.72    6,063
Corporate obligations .............  5,023   5.78       4,082    7.29       --     --       1,003   7.89     10,108    6.59   10,108
                                   -------   ----     -------    ----  -------   ----     -------   ----    -------    ----  -------
Total available for sale ..........  7,047   6.17       8,121    6.87       --     --       1,003   7.89     16,171    6.64   16,171
                                   -------   ----     -------    ----  -------   ----     -------   ----    -------    ----  -------
Preferred stock and other equity 
  securities.......................  2,491     --          --      --       --     --       2,990     --      5,481      --    5,481
                                   -------   ----     -------    ----  -------   ----     -------   ----    -------    ----  -------
Total investment securities .......$17,538   6.98%    $30,432    7.13% $ 4,000   7.10%    $ 5,972   7.43%   $57,942    7.10% $58,150
                                   =======   ====     =======    ====  =======   ====     =======   ====    =======    ====  =======
</TABLE>



                                              15

<PAGE>



      The  following  table  sets  forth  the  carrying  value  of  Registrant's
mortgage-backed securities portfolio at the dates indicated.

                                                                     Weighted
                                                                     Average
                                                                     Rate at
                                  December 31,     December 31,     December 31,
                                      1995             1996             1996
                                      ----             ----             ----
Held to maturity:                              (Dollars in Thousands)

Agency backed, fixed rate....      $ 12,857         $ 11,892           6.59%
CMOs, fixed rate.............        10,944           18,265           6.46%
CMOs, adjustable rate........        12,145           16,413           6.86%
                                   --------         --------           ---- 
  Total held to maturity.....        35,946           46,570           6.63%
                                   --------         --------           ---- 

Available for Sale:

Agency backed, fixed rate....        27,429           40,181           8.05%
Agency backed, adjustable rate       50,591           44,118           6.79%
CMOs, fixed rate.............           824              600           7.79%
                                   --------         --------           ---- 
  Total available for sale...        78,844           84,899           7.39%
                                   --------         --------           ---- 
Total mortgage-backed securities   $114,790         $131,469           7.12%
                                   ========         ========           ==== 



      Mortgage-Backed  Securities  Maturity.  The following table sets forth the
contractual  maturity of Registrant's  mortgage-backed  securities  portfolio at
December 31, 1996. The table does not include scheduled  principal  payments and
estimated prepayments.

                                           Contractual
                                         Maturities Due
                                         --------------
                                         (In Thousands)

Less than 1 year.......................    $     74
1 to 5 years...........................      10,067
5 to 10 years..........................       4,789
Over 10 years..........................     116,539
                                           --------
     Total mortgage-backed securities..    $131,469
                                           ========





                                       16

<PAGE>



      The   following   table  sets  forth  the   activity   in  the   Company's
mortgage-backed securities during the periods indicated.

<TABLE>
<CAPTION>


                                                      Year Ended December 31,
                                                ------------------------------------
                                                   1994         1995        1996
                                                ---------   -----------  -----------
                                                       (Dollars in Thousands)
Mortgage-backed securities:
<S>                                             <C>          <C>         <C>      
At beginning of period ......................   $  40,109    $ 64,865    $ 114,790

   Mortgage-backed securities purchased......      42,012      57,388       46,544
   Mortgage-backed securities sold ..........      (2,801)         --       (5,183)
   Provision appreciation (depreciation) in
     market value ...........................      (1,438)      3,256         (189)
   Amortization and repayments ..............     (13,017)    (10,719)     (24,493)
                                                ---------    ---------    ---------
   Balance of mortgage-backed and related
      securities at end of period ...........   $  64,865    $114,790    $ 131,469
                                                =========    =========    =========

</TABLE>


Sources of Funds

      Deposits.  The Company offers a variety of deposit accounts having a range
of interest  rates and terms.  The Company  presently  offers  regular  savings,
interest-bearing  checking,   noninterest-bearing  checking,  money  market  and
certificate accounts (including  retirement  accounts).  The flow of deposits is
influenced  significantly by general economic conditions,  changes in prevailing
interest rates, pricing of deposits and competition.  The Company's deposits are
primarily  obtained from areas  surrounding its twelve offices,  and the Company
relies primarily on service and  long-standing  relationships  with customers to
attract and retain these  deposits.  Deposits  increased $19.4 million to $397.4
million at December  31, 1996 from $378.0  million at  December  31,  1995.  The
weighted  average rate of deposits  decreased from 4.96% at December 31, 1995 to
4.71% at December 31, 1996,  as interest  rates  remained  fairly  stable during
1996.  The  opening of our newest  branch  office in Madison  Heights,  Virginia
(Amherst  County)  contributed  a $2.8  million  deposit  gain in six  months of
operations.

      When  management  determines  the levels of the Company's  deposit  rates,
consideration is given to local competition,  U.S. Treasury securities offerings
and the rates charged on other sources of funds.

                                      17

<PAGE>



      The following table sets forth the  distribution of the Company's  deposit
accounts at the dates indicated and the weighted  average nominal interest rates
on each category of deposits presented.  The Company does not have a significant
amount of deposits from out-of-state sources.

<TABLE>
<CAPTION>

                                                                              At December 31,
                                ----------------------------------------------------------------------------------------------------
                                              1994                                1995                             1996
                                --------------------------------   --------------------------------   ------------------------------
                                                        Weighted                           Weighted                         Weighted
                                             Percent    Average                  Percent    Average              Percent    Average
                                             to Total   Nominal                  to Total   Nominal              to Total   Nominal
                                 Amount      Deposits    Rate      Amount        Deposits    Rate     Amount     Deposits    Rate
                                --------   ----------- ---------   -------       --------  --------   ------     --------- ---------
                                                                      (Dollars in Thousands)
Transaction accounts:
  Noninterest-bearing
<S>                             <C>            <C>       <C>      <C>            <C>        <C>     <C>          <C>        <C>
   checking accounts ........   $  3,274          .97%     --%    $  6,218         1.65%      --%   $  6,790       1.71%      --%
  NOW and Super NOW .........     26,048         7.72    2.76       30,664         8.11     2.76      32,957       8.29     2.30
  Money market ..............     52,130        15.46    3.41       45,642        12.08     3.58      43,735      11.00     3.52
  Savings ...................     32,314         9.58    3.00       33,956         8.98     3.00      34,520       8.69     3.03
                                --------       ------             --------       ------             --------     ------      
       Total ................    113,766        33.73    3.05      116,480        30.82     3.00     118,002      29.69     2.83
                                --------       ------             --------       ------             --------     ------     

Certificate accounts:
 Contractual maturities:
   Within 12 months .........    137,840        40.87    4.96      163,861        43.35     5.66     158,156      39.80     5.21
   12-36 months .............     46,905        13.91    5.57       55,844        14.77     5.84      86,648      21.80     5.61
   Beyond 36 months .........     38,745        11.49    5.87       41,790        11.06     6.51      34,629       8.71     6.51
                                --------       ------             --------       ------             --------     ------      
      Total .................    223,490        66.27    5.25      261,495        69.18     5.83     279,433      70.31     5.50
                                --------       ------             --------       ------             --------     ------        
      Total deposits.........   $337,256       100.00%   4.50%    $377,975       100.00%    4.96%   $397,435     100.00%    4.71%
                                ========       ======             ========       ======             ========     ======     

</TABLE>


      The following table indicates the amount of the Company's  certificates of
deposit of $100,000 or more by time  remaining  until  maturity at December  31,
1996.

                                          Certificates
Maturity Period                            of Deposits
                                          --------------
                                          (In Thousands)
Within three months..................         $ 8,934
Three through six months.............           4,980
Six through twelve months............           9,595
Over twelve months...................          17,080
                                              -------
                                              $40,589
                                              =======



                                       18

<PAGE>



Borrowings

      Deposits are the Company's  primary source of funds.  The Company's policy
has been to utilize  borrowings to meet liquidity needs and when they are a less
costly  source of funds or can be  invested  at a positive  rate of return.  The
Company may obtain from the FHLB-Atlanta advances which are generally secured by
a blanket lien against the Company's  mortgage loan  portfolio.  At December 31,
1996,  the  Company  had  $41.0  million  in   outstanding   advances  from  the
FHLB-Atlanta.  The Company,  from time to time, also makes use of other forms of
borrowings,  primarily reverse repurchase agreements.  At December 31, 1996, the
Company  had  $19.0  million  in  outstanding   reverse  repurchase   agreements
collateralized by mortgage backed and mortgage related securities.  The weighted
average interest rate for all borrowed funds was 5.69% at December 31, 1996.

      The  following  table  sets forth  certain  information  regarding  FHLB -
Atlanta advances and other borrowings at the dates or for the periods indicated.

<TABLE>
<CAPTION>

                                                                 At or for the Year
                                                                 Ended December 31,
                                                           -----------------------------
                                                            1994        1995       1996
                                                           ------      ------     ------
                                                              (Dollars in Thousands)

<S>                                                        <C>        <C>        <C>    
Average balance outstanding ............................   $13,199    $30,702    $50,236
Maximum amount outstanding at any month-end
  during the period ....................................    19,250     43,250     60,000
Balance outstanding at end of period ...................    11,250     29,250     60,000
Weighted average interest rate during the period .......      6.74%      6.36%      5.57%
Weighted average interest rate at the end of period.....      7.14%      5.97%      5.69%

</TABLE>


      The  following  table  sets  forth at  December  31,  1996  the  repayment
schedule,  interest  rates  and  amounts  of  FHLB-Atlanta  advances  and  other
borrowings due by year.

              Interest
Year Due        Rate          Amount
- --------      --------        ------
                          (In Thousands)

1997           5.66%          $56,000
1998           5.51             2,000
1999             --                --
2000           6.16             2,000
                              -------
                              $60,000


Personnel

      As of December 31,  1996,  the Company had 132  full-time  and 8 part-time
employees.  None of the  Company's  employees  are  represented  by a collective
bargaining  group. The Company believes that its relationship with its employees
is good.


                                      19

<PAGE>



Regulation

      Set forth below is a brief description of certain laws which relate to the
regulation of the Company.  The description  does not purport to be complete and
is qualified in its entirety by reference to  applicable  laws and  regulations.
Unless otherwise indicated, this section discusses regulations that apply to the
Company indirectly through their direct  application to the Bank.  However,  the
section  entitled  "Company  Regulation"  applies to the Company rather than the
Bank.

      General. As a federally chartered,  SAIF-insured savings association,  the
Company is  subject to  extensive  regulation  by the OTS and the FDIC.  Lending
activities and other  investments must comply with various federal statutory and
regulatory  requirements.  The  Company  is  also  subject  to  certain  reserve
requirements promulgated by the Board of Governors of the Federal Reserve System
(the "Federal Reserve Board").

      The OTS, in conjunction with the FDIC,  regularly examines the Company and
prepares  reports for the  consideration  of the Company's Board of Directors on
any  deficiencies  that they find in the  Company's  operations.  The  Company's
relationship  with its  depositors  and  borrowers is also  regulated to a great
extent by federal law,  especially  in such matters as the  ownership of savings
accounts and the form and content of the Company's mortgage documents.

      The Company  must file reports  with the OTS and the FDIC  concerning  its
activities  and  financial  condition,   in  addition  to  obtaining  regulatory
approvals  prior to entering into certain  transactions  such as mergers with or
acquisitions  of other savings  institutions.  This  regulation and  supervision
establishes a comprehensive  framework of activities in which an institution can
engage and is intended  primarily for the protection of the SAIF and depositors.
The  regulatory  structure  also  gives  the  regulatory  authorities  extensive
discretion in connection with their  supervisory and enforcement  activities and
examination  policies,  including policies with respect to the classification of
assets and the  establishment  of adequate  loan loss  reserves  for  regulatory
purposes.  Any change in such  regulations,  whether by the OTS, the FDIC or the
Congress could have a material adverse impact on the Company and its operations.
The Company,  as a holding  company,  is also  required to file certain  reports
with,  and otherwise  comply with the rules and  regulations  of the OTS and the
Securities and Exchange Commission ("SEC").

Insurance of Deposit Accounts

      The  deposit  accounts  held by the  Company  are insured by the SAIF to a
maximum of $100,000 for each insured member (as defined by law and  regulation).
Insurance  of deposits  may be  terminated  by the FDIC upon a finding  that the
institution  has  engaged  in unsafe or  unsound  practices,  is in an unsafe or
unsound  condition to continue  operations or has violated any  applicable  law,
regulation,  rule, order or condition  imposed by the FDIC or the  institution's
primary regulator.

      The FDIC charges an annual  assessment for the insurance of deposits based
on the risk a particular  institution poses to its deposit insurance fund. Under
this system as of September 30, 1996,  SAIF members paid within a range of 23 to
31 basis points (23 cents to 31 cents per $100 of domestic deposits),  depending
upon the institution's risk classification. This risk classification is based on
an institution's capital group and supervisory subgroup assignment.  Pursuant to
a law adopted during 1996, the FDIC imposed a special assessment on SAIF members
to capitalize the SAIF at the designated reserve level of 1.25% as of October 1,
1996.  Based on the  Company's  deposits  as of  March  31,  1995,  the date for
measuring  the  amount  of the  special  assessment  pursuant  to the  Act,  the
assessment  for the  Company  totalled  $2.2  million.  The FDIC has lowered the
premium for deposit  insurance to a level  necessary to maintain the SAIF at its
required reserve level. As of January 1, 1997, the Company was not required

                                      20

<PAGE>



to pay any deposit insurance premium;  however, the FDIC may choose to reinstate
premiums in the future.

      The Company  will pay, in addition to its deposit  insurance  premium as a
member of the SAIF, an amount equal to approximately 6.6 basis points toward the
retirement of Financing  Corporation bonds ("Fico Bonds") issued in the 1980s to
assist in the  recovery of the savings  and loan  industry.  Members of the Bank
Insurance  Fund  ("BIF"),  by contrast,  will pay, in addition to their  deposit
insurance  premium,  approximately  1.3 basis  points.  Beginning  no later than
January  1,  2000,  the rate paid to  retire  the Fico  Bonds  will be equal for
members of the BIF and the SAIF.  By January 1, 1999,  the BIF and the SAIF will
be merged,  provided  there are no  financial  institutions  still  chartered as
savings  associations.  Should the insurance  funds be merged before  January 1,
2000,  the rate paid by all  members  of this new fund to retire  the Fico Bonds
would be equal.

Regulatory Capital Requirements

      OTS capital regulations require savings institutions to meet three capital
standards:  (1) tangible capital equal to 1.5% of total adjusted  assets,  (2) a
leverage ratio (core capital) equal to at least 3% of total adjusted assets, and
(3) a  risk-based  capital  requirement  equal  to 8.0% of  total  risk-weighted
assets.

      Savings  associations  with a greater than "normal" level of interest rate
exposure may, in the future,  become  subject to a deduction from capital for an
interest  rate  risk  ("IRR")   component  for  purposes  of  calculating  their
risk-based capital requirement.

      The Company is not under any agreement with regulatory  authorities nor is
it aware of any current  recommendations by the regulatory authorities which, if
they were to be implemented,  would have a material effect on liquidity, capital
resources or operations of the Company.

Prompt Corrective Action

      Banking  regulators  are  required  to take  certain  supervisory  actions
against  undercapitalized  institutions,  the severity of which depends upon the
institution's  degree of  capitalization.  Under the OTS rules,  an  institution
shall be deemed to be (i) "well  capitalized" if it has total risk-based capital
of  10.0% or more,  has a Tier I  risk-based  capital  ratio  (core or  leverage
capital to  risk-weighted  assets) of 6.0% or more, has a leverage capital ratio
of 5.0% or more and is not subject to any order or final  capital  directive  to
meet and  maintain  a  specific  capital  level for any  capital  measure,  (ii)
"adequately  capitalized" if it has a total risk-based  capital ratio of 8.0% or
more, a Tier I risked -based ratio of 4.0% or more and a leverage  capital ratio
of 4.0% or more  (3.0%  under  certain  circumstances)  and  does  not  meet the
definition of "well  capitalized",  (iii)  "undercapitalized"  if it has a total
risk-based  capital  ratio that is less than 6.0%, a Tier I  risk-based  capital
ratio that is less than 4.0% or a leverage  capital ratio that is less than 4.0%
(3.0% in certain circumstances), (iv) "significantly undercapitalized" if it has
a total  risk-based  capital  ratio that is less than 6.0%,  a Tier I risk-based
capital  ratio that is less than 3.0% or a leverage  capital  ratio that is less
than 3.0% and (v)  "critically  undercapitalized"  if it has a ratio of tangible
equity to total  assets  that is equal to or less than 2.0% In  addition,  under
certain   circumstances,   a  federal  banking  agency  may  reclassify  a  well
capitalized  institution as adequately capitalized and may require an adequately
capitalized  institution  or an  undercapitalized  institution  to  comply  with
supervisory  actions as if it were in the next lower  category  (except that the
FDIC  may  not  reclassify  a  significantly   undercapitalized  institution  as
critically undercapitalized).


                                      21

<PAGE>



      Immediately upon becoming undercapitalized, an institution becomes subject
to  restrictive  provisions.  The  appropriate  federal  banking  agency  for an
undercapitalized   institution   also  may  take  any  number  of  discretionary
supervisory  actions  if the  agency  determines  that any of these  actions  is
necessary to resolve the problems of the  institution at the least possible long
term cost to the deposit  insurance fund,  subject in certain cases to specified
procedures.

      The Company is currently a well capitalized institution.

Dividend and Other Capital Distribution Limitations

      Under  Virginia  law,  the Company may pay any cash  dividend,  so long as
after  giving  effect to the  dividend,  the Company will (1) be able to pay its
bills in the usual course of business;  and (2) the Company's  total assets will
not be less than the sum of its total  liabilities plus the amount that would be
needed, if the Company were to be dissolved at the time of the distribution,  to
satisfy  the  preferential   rights  upon  dissolution  of  shareholders   whose
preferential  rights are  superior to those  receiving  the  distribution.  With
respect  to stock  dividends,  shares  may be issued  pro rata and  without  the
requirement that shareholders pay for any part of the dividend.

      The Bank,  however,  is  subject  to OTS  restrictions  on the  payment of
dividends to its sole  stockholder FFVA Financial  Corporation.  OTS regulations
require  the  Bank  to  give  the OTS 30 days  advance  notice  of any  proposed
declaration  of dividends  and the OTS has the authority  under its  supervisory
powers to  prohibit  the payment of  dividends.  In  addition,  the Bank may not
declare or pay a cash dividend on its capital stock if the effect  thereof would
be to reduce the  regulatory  capital of the Bank below the amount  required for
the  liquidation  account  created  in  connection  with  the  mutual  to  stock
conversion of the Bank.

      OTS  regulations  impose  limitations  upon all capital  distributions  by
savings  institutions,  such  as  cash  dividends,  payments  to  repurchase  or
otherwise acquire its shares, payments to shareholders of another institution in
a cash-out  merger and other  distributions  charged against  capital.  The rule
establishes  three tiers of  institutions,  based primarily on an  institution's
capital  level.  An  institution  that  exceeds  all  fully  phased-in   capital
requirements  before  and  after  a  proposed  capital   distribution  ("Tier  1
institution")  and has not  been  advised  by the OTS that it is in need of more
than the normal  supervision can, after prior notice but without the approval of
the OTS, make capital  distributions during a calendar year equal to the greater
of (i) 100% of its net income to date during the  calendar  year plus the amount
that would reduce by one-half its "surplus  capital  ratio" (the excess  capital
over its fully phased-in capital  requirements) at the beginning of the calendar
year,  or (ii) 75% of its net income over the most recent four  quarter  period.
Any additional capital  distributions  require prior regulatory approval.  As of
December 31, 1996,  the Bank was a Tier 1  institution.  In the event the Bank's
capital fell below its fully  phased-in  requirement or the OTS notified it that
it was in need of more than  normal  supervision,  the  Bank's  ability  to make
capital distributions to the Company could be restricted.  In addition,  the OTS
could prohibit a proposed capital  distribution by any institution,  which would
otherwise  be  permitted  by the  regulation,  if the OTS  determines  that such
distribution would constitute an unsafe or unsound practice.

      Finally,  a  savings  association  is  prohibited  from  making a  capital
distribution if, after making the distribution, the savings association would be
"undercapitalized"   (not  meet  any  one  of  its  minimum  regulatory  capital
requirements).


                                       22

<PAGE>



Qualified Thrift Lender Test

      The  Home  Owners  Loan  Act  ("HOLA"),   as  amended,   requires  savings
institutions  to meet a qualified  thrift  lender  ("QTL")  test. If the Company
maintains  at least 65% of its  portfolio  assets  (defined as all assets  minus
intangible  assets,  property used by the institution in conducting its business
and liquid assets equal to 10% of total assets) in Qualified Thrift  Investments
(primarily  residential  mortgages and related  investments,  including  certain
mortgage-backed  securities)  ("QTIs") and otherwise qualifies as a QTL, it will
continue to enjoy full borrowing  privileges  from the FHLB of Atlanta.  Certain
assets are subject to a percentage  limitation  of 20% of portfolio  assets.  In
addition,  savings  associations may include shares of stock of the Federal Home
Loan Banks,  FNMA and FHLMC as qualifying QTIs.  Compliance with the QTL test is
measured on a monthly  basis in nine out of every 12 months.  As of December 31,
1996, the Company was in compliance with its QTL requirement  with 87.14% of its
total assets invested in QTIs.

      A savings association that does not meet a QTL test must either convert to
a bank charter or comply with the following restrictions on its operations:  (i)
the  savings  association  may not  engage in any new  activity  or make any new
investment,  directly or  indirectly,  unless such  activity  or  investment  is
permissible  for a  national  bank;  (ii) the  branching  powers of the  savings
association  shall be restricted to those of a national bank;  (iii) the savings
association shall not be eligible to obtain any advances from its FHLB; and (iv)
payment of  dividends by the savings  association  shall be subject to the rules
regarding payment of dividends by a national bank.

Liquidity Requirements

      All savings associations are required to maintain an average daily balance
of liquid assets,  as defined by the OTS,  equal to a certain  percentage of the
sum of its  average  daily  balance of net  withdrawable  deposit  accounts  and
borrowings payable in one year or less. The liquidity  requirement may vary from
time to time (between 4% and 10%) depending upon economic conditions and savings
flows of all  savings  associations.  The Company  was in  compliance  with this
requirement on December 31, 1996.

Federal Home Loan Bank System

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

      As a member, the Company is required to purchase and maintain stock in the
FHLB of  Atlanta  in an  amount  equal to at least  1% of its  aggregate  unpaid
residential  mortgage loans, home purchase  contracts or similar  obligations at
the  beginning  of each year.  As of  December  31,  1996,  the Company had $3.3
million in FHLB stock, which was in compliance with this requirement.


                                       23

<PAGE>



Company Regulation

      The  Company is a unitary  savings  and loan  holding  company  subject to
regulatory  oversight  by the OTS.  As such,  the  Company is  required  to file
reports with the OTS and is subject to regulation and examination by the OTS. In
addition,  the OTS has  enforcement  authority  over  the  Company  and its non-
savings  association  subsidiaries  which also  permits  the OTS to  restrict or
prohibit  activities  that are determined to be a serious risk to the subsidiary
savings association. This regulation and oversight is intended primarily for the
protection of the depositors of the Company's subsidiary savings association and
not for stockholders of the Company.

      As a unitary savings and loan holding  company,  the Company  generally is
not subject to activity  restrictions,  provided the Company  satisfies  the QTL
test.  If the  Company  acquires  control of another  savings  association  as a
separate  subsidiary,  it  would  become a  multiple  savings  and loan  holding
company,  and the activities of the Company and any of its  subsidiaries  (other
than  the Bank or any  other  SAIF-insured  savings  association)  would  become
subject to such  restrictions  unless such other  associations each qualify as a
QTL and were acquired in a supervisory acquisition.

      The Company must obtain approval from the OTS before acquiring  control of
any other SAIF- insured association.  Such acquisitions are generally prohibited
if they  result in a  multiple  savings  and loan  holding  company  controlling
savings  associations  in  more  than  one  state.   However,   such  interstate
acquisitions  are  permitted  based  on  specific  state  authorization  or in a
supervisory acquisition of a failing savings association.

Recent and Proposed Legislation

      Bills  have  been  introduced  to  congressional   committees  that  would
consolidate the OTS with the Office of the Comptroller of the Currency  ("OCC").
The resulting agency would regulate all federally chartered commercial banks and
thrift institutions.  In the event that the OTS is consolidated with the OCC, it
is possible that the thrift  charter  could be  eliminated  and thrifts could be
forced to convert to commercial banks.  Legislation  passed in 1996 required the
recapture  (for income tax  purposes)  of the Bank's post 1987  additions to bad
debt reserves;  however,  the Bank's  management does not believe this recapture
has had a material effect on the earnings of the Bank or the Company because the
Bank has previously  provided  deferred  taxes on its bad debt  reserves.  Under
current law and regulations, a unitary savings and loan holding company, such as
the  Company,  which  has only  one  thrift  subsidiary  such as the  Bank,  has
essentially unlimited investment  authority.  Legislation has also been proposed
which, if enacted, would limit the non-banking related activities of savings and
loan holding companies to those activities permitted for bank holding companies.


                                      24

<PAGE>



Executive Officers of the Registrant
- ------------------------------------

      The following  individuals were executive officers of the Registrant as of
December 31, 1996:


Name                          Age(1)     Positions Held With the Registrant
- ----                          ------     ----------------------------------

James L. Davidson, Jr.          63       President, and Chief Executive Officer

E. L. (Ron) Rash, Jr.           45       Executive Vice President

Ronald W. Neblett               49       Senior Vice President and Treasurer

Margaret C. Burnette            52       Senior Vice President and Secretary

- ---------------------------
(1)   At December 31, 1996.


      The following is a description of the principal  occupation and employment
of the executive  officers of the Registrant as of December 31, 1996,  during at
least the past five years.

     James L. Davidson, Jr., has served as a director of the Bank since 1965 and
was  appointed  President  in  1975.  Mr.  Davidson's  employment  with the Bank
commenced in 1961. Mr. Davidson has also served as director of the Company since
its formation in 1994.

     E.L.  (Ron) Rash,  Jr., has served as Executive  Vice President of the Bank
since December  1995.  Prior to that he served as a Senior Vice President of the
Bank.  Mr. Rash has been  employed  by the Bank for 17 years.  Mr. Rash has also
served as an executive officer of the Company since its formation in 1994.

     Ronald W. Neblett,  CPA, has served as Senior Vice  President and Treasurer
of the Bank since January 1985. Mr. Neblett has been employed by the Bank for 25
years. Mr. Neblett has also served as an executive  officer of the Company since
its formation in 1994.

     Margaret C.  Burnette has served as Senior Vice  President and Secretary of
the Bank since January 1985. Ms. Burnette has been employed with the Bank for 33
years. Ms. Burnette has also served as an executive officer of the Company since
its formation in 1994.

Item 2. Properties
- ------------------

Properties
- ----------

      The  Company  conducts  its  business  through  its main office and eleven
branch offices.


                                      25

<PAGE>



Item 3. Legal Proceedings
- -------------------------

      There  are  various   claims  and   lawsuits  in  which  the  Company  are
periodically involved, such as claims to enforce liens, condemnation proceedings
on properties in which the Company holds security  interests,  claims  involving
the making and servicing of real property loans and other issues incident to the
Company's business.  In the opinion of management,  no material loss is expected
from any of such pending claims or lawsuits.

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

      No matter was  submitted to a vote of security  holders  during the fourth
quarter of the most recent fiscal year.

                                    PART II

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

      The  information  contained  under  the  section  captioned  "Stock  Price
Information" on page 53 of the Company's  Annual Report to Stockholders  for the
fiscal year ended  December  31, 1996 (the  "Annual  Report"),  is  incorporated
herein by reference.

Item  6.  Selected Financial Data
- ---------------------------------

      The information  contained in the table captioned  "Selected  Consolidated
Financial and Other Data" and "Selected  Consolidated Financial Ratios and Other
Data" on pages 3 and 4 of the Annual Report is incorporated herein by reference.

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

      The  information   contained  in  the  section   captioned   "Management's
Discussion  and Analysis of Financial  Condition and Results of  Operations"  on
pages 5 to 16 of the Annual Report is incorporated herein by reference.

Item  8.  Financial Statements and Supplementary Data
- -----------------------------------------------------

      The   Registrant's   financial   statements   listed  under  Item  14  are
incorporated herein by reference.

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

      There were no changes in or  disagreements  with accountants on accounting
and financial disclosure during the last fiscal year.

                                   PART III

Item 10.  Directors and Executive Officers of the Registrant
- ------------------------------------------------------------

      The information  contained under the section  captioned  "Information With
Respect to Nominees  for  Director and  Directors  Continuing  in Office" in the
Registrant's  definitive proxy statement for the Registrant's  Annual Meeting of
Stockholders  to  be  held  on  April  22,  1997  (the  "Proxy   Statement")  is
incorporated herein by reference.


                                      26

<PAGE>



      Additional  information  concerning executive officers is included in this
report under "Part I Executive  Officers of the  Registrant" and included in the
Proxy Statement in the section  captioned  "Section 16(a)  Beneficial  Ownership
Reporting Compliance."

Item 11.  Executive Compensation
- --------------------------------

      The information contained in the section captioned "Director and Executive
Officer   Compensation"  in  the  Proxy  Statement  is  incorporated  herein  by
reference.

Item 12.  Security Ownership of Certain Beneficial Owners and Management
- ------------------------------------------------------------------------

      (a)   Security Ownership of Certain Beneficial Owners

            Information   required  by  this  item  is  incorporated  herein  by
            reference to the section captioned "Voting  Securities and Principal
            Holders Thereof" in the Proxy Statement.

      (b)   Security Ownership of Management

            Information   required  by  this  item  is  incorporated  herein  by
            reference to the chart in the section captioned  "Voting  Securities
            and  Principal  Holders  Thereof"  and to the  chart in the  section
            captioned  "Information  With  Respect to Nominees  for Director and
            Directors Continuing in Office" in the Proxy Statement.

      (c)   Management of the Registrant knows of no arrangements, including any
            pledge by any person of securities of the Registrant,  the operation
            of which may at a  subsequent  date result in a change in control of
            the Registrant.

Item 13.  Certain Relationships and Related Transactions
- --------------------------------------------------------

      The information  required by this item is incorporated herein by reference
to the section captioned "Certain Relationships and Related Transactions" in the
Proxy Statement.

                                    PART IV

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

      (a)   The following documents are filed as a part of this report:

            1. The following financial  statements and the report of independent
accountants  of the  Registrant  included in the Annual Report are  incorporated
herein by reference and also in Item 8 hereof.

     Report of Independent Auditors

     Consolidated  Statements of Financial Condition as of December 31, 1995 and
     1996

     Consolidated  Statements  of  Stockholders'  Equity  for  the  Years  Ended
     December 31, 1994, 1995 and 1996

     Consolidated  Statements  of Income for the Years Ended  December 31, 1994,
     1995 and 1996


                                      27

<PAGE>



     Consolidated  Statements  of Cash Flows for the Years  Ended  December  31,
     1994, 1995 and 1996

     Notes to Consolidated Financial Statement

            2. Financial  Statement Schedules for which provision is made in the
applicable accounting  regulations of the SEC are not required under the related
instructions or are inapplicable and therefore have been omitted.

            3.  The   following   exhibits   are  included  in  this  Report  or
incorporated herein by reference:

            (a)   List of Exhibits:

             3(i)   Restated   Articles  of   Incorporation  of  FFVA  Financial
                    Corporation*

             3(ii)  Bylaws of FFVA Financial Corporation

             11     Statement regarding computation of per share earnings

             13     Portions of the Annual Report to Stockholders for the fiscal
                    year ended December 31, 1996

             21     Subsidiaries of the Registrant**

             23     Consent from Cherry, Bekaert & Holland, L.L.P. regarding the
                    incorporation by reference of their report into a previously
                    filed Registration Statement on Form S-8 originally filed by
                    the Registrant  with the Securities and Exchange  Commission
                    on September 28, 1995

             27     Financial Data Schedule***

             (b)    On November  13,  1996,  the Company  filed a Form 8-K which
                    indicated  its  receipt  of  regulatory   authorization   to
                    repurchase up to 502,255 shares of the Company's outstanding
                    common stock.








- ---------------------
*    Incorporated by reference to the  registration  statement on Form S-1 (File
     No. 33-79540) declared effective by the Commission on August 12, 1994.
**   Incorporated by reference to the Form 10-K filed on March 28, 1995 with the
     Commission for the fiscal year ended December 31, 1994.
***  Provided in electronic filing only.


                                      28

<PAGE>
                                  SIGNATURES

      Pursuant  to the  requirements  of Section  13 or 15(d) of the  Securities
Exchange Act of 1934, the registrant has duly caused this report to be signed on
its behalf by the undersigned, thereunto duly authorized as of March 25, 1997.

                                          FFVA FINANCIAL CORPORATION


                                          By: /s/ James L. Davidson, Jr.
                                              ---------------------------
                                              James L. Davidson, Jr.
                                              President and Chief Executive 
                                               Officer
                                              (Duly Authorized Representative)

      Pursuant to the  requirement of the Securities  Exchange Act of 1934, this
report  has  been  signed  below  by the  following  persons  on  behalf  of the
registrant and in the capacities indicated as of March 25, 1997.


/s/ James L. Davidson, Jr.                   /s/ Ronald W. Neblett
- -----------------------------------          ----------------------------------
James L. Davidson, Jr.                       Ronald W. Neblett
President, Chief Executive Officer,          Senior Vice President and Treasurer
and Director                                 (Principal Financial and Accounting
(Principal Executive Officer)                  Officer)


/s/ John W. Ferguson, Jr.                     /s/ James K. Candler
- -----------------------------------           ---------------------------------
John W. Ferguson, Jr.                         James K. Candler
Chairman of the Board                         Director


/s/ James E. McCausland                       /s/ Thomas P. Whitten
- -----------------------------------           ---------------------------------
James E. McCausland                           Thomas P. Whitten
Director                                      Director


/s/ Edward A. Hunt, Jr.                       /s/ V. Howard Belcher
- -----------------------------------           --------------------------------- 
Edward A. Hunt, Jr.                           V. Howard Belcher
Director                                      Director


/s/ Charles R. W. Schoew                      /s/ Thomas O. Doyle
- -----------------------------------           ---------------------------------
Charles R. W. Schoew                          Thomas O. Doyle
Director                                      Director







                                 EXHIBIT 3(II)




<PAGE>


                                   BYLAWS OF

                          FFVA FINANCIAL CORPORATION


                                   ARTICLE I

                                  DEFINITIONS

      Terms defined in the Articles of Incorporation  of this Corporation  shall
have the same meaning when used in these Bylaws.

                                  ARTICLE II

                                    OFFICES

      SECTION 1.  Registered  and Other Offices.  The registered  office of FFVA
Financial Corporation (hereinafter called the "Corporation") in the Commonwealth
of  Virginia  shall  be at 925  Main  Street,  Lynchburg,  Virginia  24504.  The
Corporation also may have an office or offices and keep the books and records of
the Corporation, in accordance with the laws of the Commonwealth of Virginia, at
such other place or places either within or without the Commonwealth of Virginia
as the Board of Directors of the  Corporation may from time to time determine or
the business may require.

                                  ARTICLE III

                            MEETING OF STOCKHOLDERS

      SECTION 1. Place of Meetings.  All meetings of the  stockholders  shall be
held at the  principal  office  of the  Corporation  at 925  West  Main  Street,
Lynchburg,  Virginia  24504,  or at such  other  place  within  or  without  the
Commonwealth  of  Virginia  as may from  time to time be  fixed by the  Board of
Directors.

      SECTION 2. Annual  Meetings.  The annual  meeting of  stockholders  of the
Corporation  for the election of directors and for the transaction of such other
business as may  properly  come  before the meeting  shall be held either (i) at
2:00 p.m. on the second Wednesday of April of each year, (ii) at such other date
and time as the Board of Directors shall designate.

      SECTION 3. Special Meetings. Special meetings of the stockholders, for any
purposes or  purposes,  may be called by the Chairman of the Board or a majority
of the Board of  Directors,  and only such  other  persons  as are  specifically
permitted to call special meetings by the Virginia Stock Corporation Act.

      SECTION 4. Notices of Meetings. Except as may otherwise be required by the
Virginia Stock  Corporation Act, notice of each meeting of stockholders,  annual
or  special,  shall be in writing  and shall  state the place  where it is to be
held, the date and hour of the meeting,  and, in the case of a special  meeting,
the purpose or  purposes  thereof,  and a copy  thereof  shall be served  either
personally or by mail upon each  stockholder of record  entitled to vote at such
meeting, not less than ten (10) or more than sixty (60) days before the meeting,
except  that notice of a  stockholders'  meeting to act on an  amendment  of the
Articles of Incorporation,  a plan of merger or share exchange,  a proposed sale
of assets or the


<PAGE>



dissolution of the Corporation shall be given not less than twenty-five (25) nor
more than  sixty (60) days  before  the  meeting  date.  If mailed,  it shall be
directed to such  stockholder at his or her address as it appears on the records
of the  Corporation.  (Notices  of any  meeting  of  stockholders  shall  not be
required to be given to any  stockholder who shall attend such meeting in person
or by proxy except when the stockholder  attends the meeting for the express and
sole purpose of objecting,  at the beginning of the meeting,  to the transaction
of any business because the meeting is not lawfully called or convened,  or that
insufficient  notice  thereof  was  given.  Notice of any  adjourned  meeting of
stockholders  need not be given  except as  otherwise  provided in this  Article
III.)

      SECTION 5. Stockholder  List. The Secretary of the Corporation shall make,
at least ten (10) days before each meeting of  stockholders,  a complete list of
the  stockholders  entitled to vote at such meeting or any adjournment  thereof,
with the  address  of and the number of shares  held by each.  The list shall be
arranged  by voting  group and within  each  voting  group by class or series of
shares.  The original  share  transfer books shall be prima facie evidence as to
who are the  stockholders  entitled to examine such list or transfer books or to
vote at any meeting of stockholders.

      SECTION 6.  Quorum.  Except as otherwise  provided by the  Virginia  Stock
Corporation  Act, at each meeting of the  stockholders  of the  Corporation  the
holders of shares  sufficient to cast a majority of the votes represented by all
voting shares of the Corporation  issued and outstanding and entitled to vote at
such meeting,  present in person or by proxy, shall constitute a quorum.  Shares
entitled to vote as a separate  voting group may take action on a matter only if
a quorum of those shares exists with respect to that matter.

      SECTION 7. Adjournments.  Whether or not a quorum is present at any annual
or special meeting of  stockholders,  a majority in interest of those present in
person or by proxy and  entitled to vote may  adjourn  the meeting  from time to
time to  another  time or place,  at which  time,  if a quorum is  present,  any
business may be  transacted  which might have been  transacted at the meeting as
originally  called.  Notice  need not be given of the  adjourned  meeting if the
date,  time and  place  thereof  are  announced  at the  meeting  at  which  the
adjournment  is  taken,  unless a new  record  date is fixed  for the  adjourned
meeting  (which  shall be done in the event that the meeting is  adjourned  to a
date more than 120 days after the date fixed for the original meeting), in which
event a notice of the adjourned  meeting shall be given to each  stockholder  of
record entitled to vote at the meeting.

      SECTION  8.  Organization.  Each  meeting  of the  stockholders  shall  be
presided  over by the  Chairman  of the Board,  or in his or her  absence by the
President,  or if neither the Chairman of the Board nor the President is present
by an Executive or Senior Vice President.

      SECTION 9. Order of Business. The order of business at all meetings of the
stockholders shall be as determined by the designated chairman of the meeting.

      SECTION 10. Voting. At each meeting of the stockholders, every stockholder
of record of the Corporation  entitled to vote at such meeting shall be entitled
to vote the common or other shares of voting  stock  standing in his or her name
on the books of the Corporation and entitled to be voted at such meeting:

            (i) At the time fixed  pursuant to Article  VIII of these  Bylaws as
the record date for the determination of stockholders  entitled to notice of and
to vote at such meeting, or


                                   - 2 -

<PAGE>



            (ii) If no such record date shall have been fixed, then at the close
of business on the day next preceding the day on which notice of such meeting is
given, or

            (iii) If notice of such meeting shall have been waived,  than at the
close of business  on the day next  preceding  the day on which such  meeting is
held.

      Each share of common  stock shall be  entitled to one vote per share.  The
holders of the Common Stock or any other equity  securities  of the  Corporation
have no right to cumulate  votes for the  election of  directors.  Each share of
other voting stock of the Corporation  shall be entitled to such number of votes
as may be provided in the Articles of  Incorporation or resolutions of the Board
of Directors of the Corporation  establishing such stock. Except as permitted by
law,  shares of its own stock  belonging to the  Corporation  shall not be voted
directly or  indirectly.  Every  stockholder  entitled to vote at any meeting of
stockholders may cast such vote in person or by proxy appointed by an instrument
in writing,  signed by such  stockholder or his or her duly authorized  attorney
and delivered to the secretary of the meeting; provided,  however, that no proxy
shall be voted  after  eleven  (11)  months  from its  date,  unless  the  proxy
expressly  provides for a longer  duration.  At all meetings of the stockholders
all matters  (except where other  provision is made by law or by the Articles of
Incorporation, as amended, or by these Bylaws) shall be decided by a majority of
the votes cast by the stockholders present in person or by proxy and entitled to
vote thereof, provided that a quorum is present.

      SECTION 11.  Inspectors.  For each meeting of  stockholders,  the Board of
Directors  shall appoint one, two or three  inspectors  of election.  If for any
meeting the  inspectors  appointed by the Board of Directors  shall be unable to
act or the Board of Directors shall fail to appoint such inspectors,  inspectors
may be  appointed  at  the  meeting  by the  chairman  thereof.  The  inspectors
appointed to act at any meeting of the  stockholders,  before  entering upon the
discharge of their  duties,  shall be sworn  faithfully to execute the duties of
inspectors at such meeting with strict impartiality and according to the best of
their  ability,  and the  oath so  taken  shall  be  subscribed  by  them.  Such
inspectors  shall  conduct  the voting in each  election  of  directors  and, as
directed by the Board of Directors or the chairman of the meeting, voting on any
other  matter  voted on at such  meeting,  and after  the  voting  shall  make a
certificate  of the vote  taken.  No  director  or  candidate  for the office of
director  shall act as an inspector  for the election of  directors.  Inspectors
need not be stockholders.

      SECTION 12. New  Business.  Any new  business to be taken up at the annual
meeting  shall  be  stated  in  writing  and  filed  with the  Secretary  of the
Corporation at least ten (10) days before the date of the annual meeting; but no
other proposal shall be acted upon at the annual  meeting.  Any  stockholder may
make any other  proposal at the annual meeting and the same may be discussed and
considered,  but unless  stated in writing and filed with the Secretary at least
ten (10) days before the meeting, such proposal shall be laid over for action at
an adjourned, special, or annual meeting of the stockholders taking place thirty
(30) days or more thereafter. This provision shall not prevent the consideration
and  approval  or  disapproval  at the annual  meeting  of reports of  officers,
directors, and committees;  but in connection with such reports, no new business
shall be acted upon at such  annual  meeting  unless  stated and filed as herein
provided.

      SECTION 13.  Informal  action by  stockholders.  Any action required to be
taken at a meeting of the  stockholders,  or any other action which may be taken
at a meeting  of  stockholders,  may be taken  without a meeting  if  consent in
writing,  setting  forth  the  action  so  taken,  shall  be given by all of the
stockholders entitled to vote with respect to the subject matter.


                                   - 3 -

<PAGE>



                                   ARTICLE IV

                                    DIRECTORS

      SECTION 1. General Powers.  The Board of Directors shall manage and direct
the management of the business and affairs of the  Corporation  and may exercise
all such authority and powers of the Corporation and do all such lawful acts and
things as are not by law, the Articles of  Incorporation,  as amended,  or these
Bylaws directed or required to be exercised or done by the stockholders.

      SECTION 2. Number. The Board of Directors of the Corporation shall consist
of ten (10) members,  and shall be divided into classes and elected as set forth
in the Articles of Incorporation.

      SECTION 3.  Nominations  of  Directors.  Nominations  for the  election of
directors may be made by the Board of Directors or by any  stockholder  entitled
to vote for the  election of  directors.  The Board of Directors  shall  appoint
three or more directors to act as a nominating committee for selecting the Board
of Director nominees for election as directors.  Except in the case of a nominee
substituted as a result of the death or other  incapacity of a Board of Director
nominee,  the  nominating  committee  shall deliver  written  nominations to the
secretary  at  least  20 days  prior  to the  date of the  annual  meeting.  All
nominations  made by the nominating  committee shall be ratified by the Board of
Directors.  Stockholder  nominations  shall be made in the  manner  and with the
effect provided in the Articles of Incorporation.

      SECTION 4. Quorum. At any meeting of the Board of Directors, a majority of
the directors then holding office shall  constitute a quorum for the transaction
of  business   except  where   otherwise   provided  by  law,  the  Articles  of
Incorporation  or these  Bylaws.  In the absence of a quorum,  a majority of the
directors  present  may  adjourn  the  meeting to some future time not more than
thirty (30) days later.

      SECTION  5.  Voting.  At all  meetings  of the  Board of  Directors,  each
director present shall have one vote. At all meetings of the Board of Directors,
all  questions,  the  manner of  deciding  which is not  otherwise  specifically
regulated  by law,  the  Articles of  Incorporation  or these  Bylaws,  shall be
determined by a majority of the directors present at the meeting.

      SECTION 6. Place of Meeting.  The Board of Directors may hold its meetings
at such place or places  within or without the  Commonwealth  of Virginia as the
Board of Directors  from time to time may  determine or as shall be specified or
fixed in the respective notices or waivers of notice thereof.

      SECTION  7.  Annual  Meeting.  The Board of  Directors  shall meet for the
purpose of the  organization,  the election of officers and the  transaction  of
other business,  as soon as practicable  after each annual election of directors
on the same day and at the same place at which such  election is held or at such
other  time or  place as shall be  specified  in a notice  given as  hereinafter
provided  for  special  meetings of the Board of  Directors  or in a consent and
waiver of notice thereof signed by all the directors.

      SECTION 8. Regular  Meetings.  Regular  meetings of the Board of Directors
shall be held at such times and places as the Board of Directors  by  resolution
may determine.  If any day fixed for a regular  meeting shall be a legal holiday
at the place  where the  meeting is to be held,  then the  meeting  which  would
otherwise  be held on that day  shall be held at said  place at the same hour on
the next succeeding business day not a legal holiday. Notice of regular meetings
need not be given.

                                   - 4 -

<PAGE>




      SECTION 9.  Special  Meetings;  Notice.  Special  meetings of the Board of
Directors  shall be held  whenever  called  by the  Chairman  of the  Board or a
majority of the Board of Directors.  Notice of each such meeting shall be mailed
to each director, addressed to him or her at his or her residence or usual place
of  business,  at least three (3) days before the day on which the meeting is to
be held;  or shall be sent to him or her at such  place by  telegraph,  cable or
wireless,  or be delivered  personally  or by  telephone  not later than the day
before the day on which the meeting is to be held. Except as otherwise expressly
required by law or these Bylaws, the purpose of any special meeting shall not be
required to be stated in the notice thereof.  Notice of any meeting of the Board
of  Directors  shall not be  required to be given to any  director  who shall be
present at such meeting.

      SECTION 10. Telephone Meetings.  The Board of Directors may hold a meeting
by conference  telephone or similar  communications  equipment by means of which
all persons  participating  in the  meeting can hear each other.  Notice of such
meeting,  if any,  shall be given as  provided  in Section 9 and shall give each
director the telephone number at which, or other manner in which, he or she will
be called.

      SECTION 11. Action Without a Meeting.  Any action required or permitted to
be taken by the Board of Directors  at a meeting may be taken  without a meeting
if a consent in writing,  setting forth the action so taken,  shall be signed by
all of the directors.

      SECTION 12. Organization.  At each meeting of the Board of Directors,  the
Chairman of the Board or in his or her absence, the president,  or in his or her
absence a director chosen by a majority of the directors  present,  shall act as
chairman of such meeting and preside  thereat.  The Secretary,  or in his or her
absence of the Secretary and the Assistant Secretaries,  any person appointed by
the  chairman,  shall  act as  secretary  of the  meeting  and keep the  minutes
thereof.

      SECTION 13. Order of Business.  At all meetings of the Board of Directors,
business  shall be  transacted  in the order  determined  by the chairman of the
meeting, subject to the approval of the Board of Directors.

      SECTION 14.  Resignations.  Any  director may resign at any time by giving
written  notice  to  the  Chairman  of the  Board  or to  the  Secretary  of the
Corporation.  Such resignation  shall take effect upon receipt of such notice or
at any later time specified  therein;  and, unless otherwise  specified therein,
the acceptance of such resignation shall not be necessary to make it effective.

      SECTION 15.  Removal of  Directors.  Any  director or the entire  Board of
Directors  may be  removed  only  in the  manner  provided  in the  Articles  of
Incorporation.

      SECTION  16.  Election  of  Directors.  Directors  are to be  elected by a
plurality  of votes cast by the shares  entitled  to vote in the  election  at a
meeting of  stockholders  at which a quorum is  present.  If, at any  meeting of
stockholders, due to a vacancy or vacancies or otherwise, directors of more than
one class of the Board of Directors  are to be elected,  each class of directors
to be elected at the  meeting  shall be  elected  in a  separate  election  by a
plurality vote.

      SECTION  17.  Compensation.   Directors,   as  such,  may  receive  annual
compensation  for their  services.  In addition,  by  resolution of the Board of
Directors,  a reasonable  fixed sum, and reasonable  expenses of attendance,  if
any, may be allowed for actual attendance at each regular or special meeting

                                   - 5 -

<PAGE>



of the Board of Directors.  Members of either standing or special committees may
be allowed such compensation for actual attendance at committee  meetings as the
Board of Directors may determine.

      SECTION 18.  Presumption of Assent.  A director of the  Corporation who is
present at a meeting of the Board of Directors at which action on any  corporate
matter is taken shall be presumed to have  assented to the action  taken  unless
his  dissent or  abstention  shall be entered in the  minutes of the  meeting or
unless he shall file a written  dissent to such action with the person acting as
the  secretary of the meeting  before the  adjournment  thereof or shall forward
such dissent by registered mail to the Secretary of the Corporation  within five
(5) days after the date a copy of the minutes of the meeting is  received.  Such
right to  dissent  shall  not  apply to a  director  who  voted in favor of such
action.

                                   ARTICLE V

                        EXECUTIVE AND OTHER COMMITTEES

      SECTION 1. Executive Committee.  The Board of Directors may, by resolution
passed by a majority of the Board of Directors, designate an Executive Committee
to consist of three or more members of the Board of Directors.

      SECTION 2. Vacancies.  A majority of the Board of Directors shall have the
power to change the  membership of the Executive  Committee at any time, to fill
vacancies  therein and to  discharge  the  Executive  Committee or to remove any
member thereof  (including the Chairman),  either with or without cause,  at any
time.

      SECTION 3.  Executive  Committee To Report.  All  completed  action by the
Executive  Committee  shall be reported to the Board of Directors at its meeting
next  succeeding  such action or at its meeting held in the month  following the
taking of such action.

      SECTION 4. Procedure. Meetings of the Executive Committee shall be held at
such times and places as the Chairman of the Executive  Committee may determine.
The  Executive  Committee,  by a vote of a majority of its members,  may fix its
rules of procedure,  determine its manner of acting and specify what notice,  if
any,  of  meetings  shall be given,  except as the Board of  Directors  shall by
resolution otherwise provide.

      SECTION 5. Powers.  Except as otherwise provided by law or the Articles of
Incorporation, the Executive Committee shall have and may exercise the powers of
the Board of  Directors  in the  management  of the  business and affairs of the
Corporation in the intervals  between  meetings of the Board of Directors in all
cases in which  specific  directions  shall not have been  given by the Board of
Directors,  and shall have power to authorize the seal of the  Corporation to be
affixed to all papers which may require it.

      SECTION 6. Other  Committees  The Board of Directors  may, by  resolutions
passed by a majority of the Board of Directors designate members of the Board of
Directors to  constitute  other  committees  which shall in each case consist of
such number of  directors,  and shall have and may execute such powers as may be
determined  and  specified  in the  respective  resolutions  appointing  them. A
majority  of all  the  members  of any  such  committee  may fix  its  rules  of
procedure,  determine  its manner of acting and fix the time and place,  whether
within or without the Commonwealth of Virginia, of its meetings and specify what
notice thereof, if any, shall be given, except that a majority of the Board of

                                   - 6 -

<PAGE>



directors shall have the power to change the membership of any such committee at
any time, to fill  vacancies  therein and to discharge any such  committee or to
remove any member thereof, either with or without cause, at any time.

                                  ARTICLE VI

                                   OFFICERS

      SECTION 1. Titles.  The principal  officers of the Corporation  shall be a
Chief  Executive  Officer,  a  President,  one or more  Executive or Senior Vice
Presidents,  a Secretary  and a  Treasurer.  Other  officers may be appointed in
accordance  with the  provisions  of this  Article  VI.  One person may hold the
office and perform the duties of any two or more of said officers.

      SECTION 2. Election, Term of Office and Qualifications. The officers shall
be elected  annually by the Board of Directors.  Each officer,  except as may be
appointed  in  accordance  with the  provisions  of this  Article VI, shall hold
office until his or her  successor  shall have been chosen and shall  qualify or
until his or her death or until he or she shall have resigned or until he or she
shall have been removed in the manner hereinafter provided.

      SECTION 3.  Appointed  Officers.  The Board of Directors  may from time to
time appoint or delegate the  appointment  of such other  officers and assistant
officers and agents as it may deem  necessary  including  one or more  Assistant
Secretaries  and one or more  Assistant  Treasurers.  Such  officers  shall hold
office for such period, have such authority and perform such duties,  subject to
the control of the Board of Directors, as are in these Bylaws provided or as the
Chief  Executive  Officer,  president or the Board of Directors may from time to
time prescribe. The Chief Executive Officer or President shall have authority to
appoint and remove agents and employees and to prescribe their powers and duties
and may authorize any other officer or officers to do so.

      SECTION 4. Removal. Any officer elected or appointed directly by the Board
of Directors may only be removed,  either with or without cause,  at any time by
the vote of the majority of the Board of Directors.

      SECTION  5.  Resignation.  Any  officer  may  resign at any time by giving
written  notice  to  the  Chief  Executive  Officer  or to the  Secretary.  Such
resignation  shall take effect upon  receipt of such notice or at any later time
specified therein; and unless otherwise specified therein the acceptance of such
resignation shall not be necessary to make it effective.

      SECTION  6.  Vacancies.   A  vacancy  in  any  office  because  of  death,
resignation,  removal or other causes shall be filled for the unexpired  portion
of the term in the manner  prescribed  by these  Bylaws for regular  election or
appointment to such office.

      SECTION 7. The  Chairman  of the Board.  The  Chairman  of the Board shall
preside at all meetings of the stockholders and the Board of Directors and shall
perform  such  other  duties  as the  Board of  Directors  may from time to time
prescribe.

      SECTION 8. Chief Executive  Officer.  The Chief  Executive  Officer shall,
subject to the Board of Directors,  have general charge of the business  affairs
and property of the  Corporation.  Unless  otherwise  designated by the Board of
Directors, the President shall also be the Chief Executive Officer.

                                   - 7 -

<PAGE>




      SECTION  9. The  President.  In the  absence  or  inability  to act of the
Chairman  of the  Board,  the  President  shall,  when  present,  preside at all
meetings of the Board of Directors and the  stockholders.  The  President  shall
have such  other  powers  and  perform  such  duties as may from time to time be
assigned  to him or her by the Board of  Directors  or as may be  prescribed  by
these Bylaws.

      SECTION 10. Executive or Senior Vice Presidents.  Each Executive or Senior
Vice  president  shall have such powers and perform such duties as may from time
to time be assigned to him or her by the Board of Directors, the Chief Executive
Officer or as may be prescribed in these Bylaws.

      SECTION 11. Vice President. Each Vice president shall have such powers and
perform  such  duties as may from time to time be  assigned to him or her by the
Board of Directors or as may be prescribed in these Bylaws.

      SECTION 12. The Secretary.  The Secretary shall attend all meetings of the
Board of Directors and record all its proceedings.  He or she may give, or cause
to be given,  notice of all  stockholders'  and  directors'  meetings  and shall
perform such other duties as may be  prescribed by the Board of Directors or the
President.  The Secretary may certify all votes,  resolutions and actions of the
stockholders and of the Board of Directors.

      SECTION 13. The Treasurer. The Treasurer shall have charge and custody of,
and be responsible  for all funds and securities of the  Corporation,  and shall
deposit  all such  funds in the name of the  Corporation  in such banks or other
depositories  as shall be selected or  authorized to be selected by the Board of
Directors;  shall render or cause to be rendered a statement of the condition of
the  finances  of the  Corporation  at all  regular  meetings  of the  Board  of
Directors,  and a full financial report of the Corporation at the annual meeting
of  stockholders,  if called upon so to do;  shall  receive and give receipt for
moneys due and payable to the Corporation  from any source  whatsoever;  and, in
general,  shall perform or cause to be performed all the duties  incident to the
office of  Treasurer  and such other duties as from time to time may be assigned
to him or her by the Board of Directors or as may be prescribed in these Bylaws.

      SECTION 14.  Assistant  Secretaries  and Assistant  Treasurers.  Assistant
Secretaries and Assistant  Treasurers  shall perform such duties as from time to
time may be  assigned  to them by the  Board,  the  President,  Chief  Executive
Officer or the  Secretary  or  Treasurer,  respectively.  At the  request of the
Secretary  or the  Treasurer,  or in case of his or her absence or  inability to
act, any Assistant Secretary or Assistant  Treasurer,  respectively,  may act in
his or her place.

      SECTION 15.  Indemnification  of Directors,  Officers,  Etc. Directors and
officers of the Corporation  shall,  and agents and employees of the Corporation
may be indemnified in the manner provided in the Articles of Incorporation.  The
Corporation  may  purchase and  maintain  liability  insurance on behalf of such
persons or to protect itself against liability for such  indemnification  to the
extent authorized by Article 8 of the Articles of  Incorporation.  The duties of
the  Corporation to indemnify and to advance  expenses to any person as provided
in the Articles of  Incorporation  shall be in the nature of a contract  between
the Corporation and each such person, and no amendment or repeal of Article 8 of
the Articles of  Incorporation,  and no amendment or termination of any trust or
other fund created pursuant thereto, shall alter to the detriment of such person
the right of such person to the advance of expenses or  indemnification  related
to a claim  based on an act or failure  to act which  took  place  prior to such
amendment, repeal or termination.


                                   - 8 -

<PAGE>



      SECTION 16. Liability of Directors or Officers.  The personal liability of
a director or officer of the Corporation shall be limited in the manner provided
in the Articles of Incorporation.

                                  ARTICLE VII

                    CONTRACTS, CHECKS, BANK ACCOUNTS, ETC.

      SECTION 1. Execution of Contracts The Board of Directors may authorize any
officer,  employee or agent,  in the name and on behalf of the  Corporation,  to
enter into any  contract or execute and  satisfy  any  instrument,  and any such
authority  may be  general or  confined  to  specific  instances,  or  otherwise
limited.

      SECTION 2. Loans.  The Chief  Executive  Officer,  President  or any other
officer, employee or agent authorized by the Bylaws or by the Board of Directors
may effect  loans and  advances at any time for the  Corporation  from any bank,
trust company or other institutions or from any firm,  corporation or individual
and for such loans and advances may make,  execute and deliver promissory notes,
bonds or other certificates or evidences of indebtedness of the Corporation, and
when  authorized so to do may pledge and  hypothecate or transfer any securities
or other property of the Corporation as security for any such loans or advances.
Such authority conferred by the Board of Directors may be general or confined to
specific instances or otherwise limited.

      SECTION 3. Checks,  Drafts,  Etc. All checks,  drafts and other orders for
the payment of money out of the funds of the  Corporation and all notes or other
evidences of indebtedness  of the  Corporation  shall be signed on behalf of the
corporation  in such a  manner  as  shall  from  time to time be  determined  by
resolution of the Board of Directors.

      SECTION 4. Deposits.  The funds of the Corporation not otherwise  employed
shall be  deposited  from time to time to the order of the  Corporation  in such
banks,  trust  companies or other  depositories  as the Board of  Directors  may
select or as may be selected by an officer, employee or agent of the Corporation
to whom such power may from time to time be delegated by the Board of Directors.

      SECTION 5. General and Special Bank Accounts. The Board of Directors,  the
Chief  Executive  Officer,  the  President  or any  other  officer  or  officers
designated by the Board of Directors may from time to time authorize the opening
and  keeping of  general  and  special  bank  accounts  with such  banks,  trust
companies or other depositories as may be selected by the President or any other
officer or officers or agent or agents to whom power in that respect  shall have
been  delegated by the Board of Directors.  The Board of Directors may make such
special  rules  and  regulations  with  respect  to  such  bank  accounts,   not
inconsistent with the provisions of these Bylaws, as it may deem expedient.

                                 ARTICLE VIII

                                 CAPITAL STOCK

      SECTION 1. Certificates of Stock. Every holder of shares of stock shall be
entitled to have a  certificate,  in such form as the Board of  Directors  shall
prescribe, certifying the number and class of shares of stock of the Corporation
owned by him or her.  Each such  certificate  shall be signed in the name of the
Corporation  by the  Chairman of the Board,  the Chief  Executive  Officer,  the
President or an Executive or Senior Vice President or a Vice President,  and the
Treasurer or an Assistant Treasurer or

                                   - 9 -

<PAGE>



the  Secretary or an Assistant  Secretary.  Signatures  of such  officers may be
facsimiles to the extent  permitted by the Virginia  Stock  Corporation  Act. In
case any officer or officers who shall have signed, or whose facsimile signature
or  signatures  shall have been used on, any such  certificate  or  certificates
shall  cease  to  be  such  officer  or  officers,  whether  because  of  death,
resignation or otherwise,  before such  certificate or  certificates  shall have
been  delivered  by  the  Corporation,  such  certificate  or  certificates  may
nevertheless be adopted by the Corporation and be issued and delivered as though
the person or persons who shall have signed such  certificate or certificates or
whose  facsimile  signature or  signatures  shall have been used thereon had not
ceased to be such officer or officers.  A record shall be kept of the respective
names of the persons,  firms or  corporations  owning the stock  represented  by
certificates for stock of the Corporation,  the number of shares  represented by
such certificates,  respectively, and the respective dates thereof, and, in case
of  cancellation,  the  respective  dates  of  cancellation.  Every  certificate
surrendered to the  Corporation for exchange or transfer shall be canceled and a
new certificate or certificates shall not be issued in exchange for any existing
certificates until such existing certificate shall have been so canceled, except
in cases otherwise provided for in this Article VIII.

      SECTION 2.  Transfer  of Shares.  Each  transfer of shares of stock of the
Corporation shall be made only on the books of the Corporation by the registered
holder  thereof,  or by his or her  attorney  thereunto  authorized  by power of
attorney duly executed and filed with the Secretary of the Corporation,  or with
a transfer agent appointed as is in this Article VIII provided, upon the payment
of any taxes thereon and the surrender of the  certificate or  certificates  for
such shares properly endorsed. The person in whose name shares of stock stand on
the books of the Corporation  shall be deemed the owner thereof for all purposes
as regards the Corporation;  provided that whenever any transfer of shares shall
be made for collateral  security and not absolutely,  such fact, if known to the
Corporation or to any such agent, shall be so expressed in the entry of transfer
if requested by both the transferor and transferee.

      SECTION 3. Date for Determining  Stockholders of Record. In order that the
Corporation may determine the  stockholders  entitled to notice of or to vote at
any meeting of stockholders or any adjournment  thereof,  or entitled to receive
payment of any dividend or other  distribution  or  allotment of any rights,  or
entitled to exercise any rights in respect of any change, conversion or exchange
of stock or for the purpose of any other lawful  action,  the Board of directors
may fix, in advance,  a record  date,  which shall not be more than seventy (70)
nor less  than ten (10)  days  before  the date of such  meeting,  nor more than
seventy (70) days prior to any other action, except as otherwise required by the
Virginia Stock  Corporation  Act. A determination  of  stockholders  entitled to
notice of or to vote at a stockholders' meeting is effective for any adjournment
of the meeting unless the Board of Directors  fixes a new record date,  which it
shall do if the meeting is  adjourned to a date more than one hundred and twenty
(120) days after the date fixed for the original meeting.

      SECTION 4. Lost, Destroyed, and Mutilated Certificates.  The holder of any
shares of stock of the Corporation  for which the certificate  therefor has been
lost,  destroyed or mutilated,  shall immediately notify the Corporation of such
loss, destruction or mutilation.  The Board of Directors may, in its discretion,
and after  the  expiration  of such  period  of time as it may  determine  to be
advisable,  cause  to  be  issued  to  such  stockholder  a new  certificate  or
certificates  for  shares  of  stock,   upon  the  surrender  of  the  mutilated
certificate,  or in case of loss or destruction of the  certificate,  upon proof
satisfactory  to the Board of  Directors  of such loss or  destruction,  and the
Board of  Directors  may,  in its  discretion,  require  the  owner of the lost,
destroyed or mutilated certificate, or his or her legal representatives, to give
the  Corporation  a bond, in such sum and with such surety or sureties as it may
direct, to indemnify the Corporation  against any claim that may be made against
it on  account  of the  alleged  loss,  destruction  or  mutilation  of any such
certificate or the issuance of such new certificate.

                                   - 10 -

<PAGE>



      SECTION 5.  Examination of Books by  Stockholders.  The Board of Directors
shall,  subject to any applicable  statutes,  have the power to determine,  from
time to time,  whether and to what extent and at what times and places and under
what conditions the accounts and books and documents of the corporation,  or any
of  them,  shall  be  opened  to  the  inspection  of the  stockholders;  and no
stockholder  shall have any right to inspect  any account or book or document of
the  Corporation,  except as  conferred  by any such  statute,  unless and until
authorized  so  to do  by  resolution  of  the  Board  of  Directors  or of  the
stockholders of the Corporation.

                                  ARTICLE IX

                               WAIVER OF NOTICE

      Whenever any notice whatever is required to be given by these Bylaws or by
the Articles of Incorporation, or by statute, the person entitled thereto may in
person,  or in the case of a stockholder  by his or her attorney  thereunto duly
authorized,  waive such notice in writing (including telegraph,  cable, radio or
wireless),  whether  before or after the meeting,  or other matter in respect of
which such  notice is to be given,  and in such event  such  notice  need not be
given to such person and such waiver shall be equivalent to such notice, and any
action to be taken after such notice or after the lapse of a  prescribed  period
of time may be taken  without such notice and without the lapse of any period of
time.

                                   ARTICLE X

                                     SEAL

      The seal of the  Corporation  shall be in the form of a circle  and  shall
bear the name of the Corporation and the year of its incorporation.

                                  ARTICLE XI

                                  FISCAL YEAR

      The fiscal year of the Corporation shall begin on the first day of January
and end on the last day of December in each year.

                                  ARTICLE XII

                                  AMENDMENTS

      These  Bylaws  (including,  without  limitation,  this Article XII) may be
altered,  amended  or  repealed  or new  bylaws may be adopted in the manner set
forth in the Articles of Incorporation.


                                   - 11 -













                                  EXHIBIT 11


<PAGE>






                                                                    EXHIBIT 11


                          FFVA FINANCIAL CORPORATION

             STATEMENT REGARDING COMPUTATION OF EARNINGS PER SHARE

<TABLE>
<CAPTION>

                                                                 Year Ended December 31,
                                                                  1995(1)        1996
                                                               -----------    -----------
Primary earnings per share:
<S>                                                            <C>            <C>      
  Weighted average number of shares outstanding ............     6,074,184      5,211,750
  Average unallocated ESOP shares ..........................      (266,060)      (231,031)
  Incremental shares attributed to outstanding options......        56,160        156,243
                                                               -----------    -----------
  Weighted average number of common stock
    equivalents ............................................     5,864,284      5,136,962
                                                               ===========    ===========
  Net income ...............................................   $ 6,474,000    $ 5,463,000
                                                               ===========    ===========

Primary earnings per common and common
equivalent share ...........................................   $      1.11    $      1.06
                                                               ===========    ===========

Earnings per share assuming full dilution:
  Weighted average number of shares outstanding ............     6,074,184      5,211,750
  Average unallocated ESOP shares ..........................      (266,060)      (231,031)
  Incremental shares attributed to outstanding options......        56,160        239,576
                                                               -----------    -----------
  Weighted average number of common stock
    equivalents ............................................     5,864,284      5,220,295
                                                               ===========    ===========
  Net income ...............................................   $ 6,474,000    $ 5,463,000
                                                               ===========    ===========
Fully diluted earnings per common and common
equivalent share............................................   $      1.11    $      1.05
                                                               ===========    ===========
</TABLE>


      The  Company  accounts  for the  shares  acquired  by the  Employee  Stock
Ownership Plan ("ESOP") in accordance  with  Statement of Position 93-6:  shares
controlled  by the  ESOP  are not  considered  in the  weighted  average  shares
outstanding until the shares are committed for allocation.

(1) Adjusted to reflect the two-for-one stock split paid June 5, 1996.





                                  EXHIBIT 13


<PAGE>


                SELECTED CONSOLIDATED FINANCIAL AND OTHER DATA
<TABLE>
<CAPTION>


                                                          At December 31,
                                            -----------------------------------------
                                              1992        1993       1994       1995       1996
                                              ----        ----       ----       ----       ----
                                                                (In Thousands)
Selected financial data:
<S>                                         <C>        <C>        <C>        <C>        <C>     
  Total assets ..........................   $365,018   $379,585   $440,603   $497,290   $533,826
  Loans receivable, net .................    263,330    261,469    268,532    291,215    321,528
  Mortgage-backed securities ............     41,305     40,109     64,865    114,790    131,469
  Investment securities .................     43,207     49,010     80,309     71,113     61,210
  Cash and cash equivalents .............      8,154     17,393     16,387      7,683      6,634
  Deposits ..............................    333,295    335,976    337,256    377,975    397,435
  Other borrowings ......................      6,500     12,500     11,250     29,250     60,000
  Equity capital/stockholders' equity....     23,772     29,753     90,859     88,059     74,481

</TABLE>

<TABLE>
<CAPTION>

                                           For the Year Ended December 31,
                                  ---------------------------------------------------
                                    1992     1993      1994        1995        1996
                                  -------   -------   -------     -------     -------
                                                   (In Thousands)
Selected operating data:
<S>                               <C>       <C>       <C>         <C>         <C>    
Interest income ...............   $29,962   $28,430   $29,380     $37,683     $40,993
Interest expense ..............    17,742    14,726    14,783      19,212      21,182
                                  -------   -------   -------     -------     -------
  Net interest income .........    12,220    13,704    14,597      18,471      19,811
Provision for credit losses ...       726       900       600         255          60
                                  -------   -------   -------     -------     -------
  Net interest income after                                                  
   provision for credit losses     11,494    12,804    13,997      18,216      19,751
                                  -------   -------   -------     -------     -------
Noninterest income ............     1,699     1,700       896       1,054       1,321
                                  -------   -------   -------     -------     -------
Noninterest expense ...........     6,974     7,134     7,496       9,084      12,569 (3)
                                  -------   -------   -------     -------     -------
Income before income taxes and                                               
 extraordinary item ...........     6,219     7,370     7,397      10,186       8,503
Income tax expense ............     2,303     2,702     2,694       3,712       3,040
                                  -------   -------   -------     -------     -------
  Net income before                                                          
   extraordinary item .........     3,916     4,668     4,703       6,474       5,463
Cumulative effect at January 1,                                              
 1993 of change in accounting                                                
 for income taxes .............        --       679        --          --          --
                                  -------   -------   -------     -------     -------
  Net income ..................   $ 3,916   $ 5,347   $ 4,703     $ 6,474     $ 5,463
                                  =======   =======   =======     =======     =======
                                                                             
Per Share Data:                                                              
  Net income per share(1) .....        --        --     $0.79(2)  $  1.11(2)  $  1.06
  Dividends per share .........        --        --        --     $  0.30(2)  $ 0.375
                                                                           
</TABLE>

- ------------------------------
(1)   Based on the weighted  average number of shares of common stock and common
      stock equivalents outstanding.
(2)   Restated for two for one stock split paid June 5, 1996.
(3)   Includes a $2,230 one-time assessment to recapitalize SAIF.

                                       3
<PAGE>



             SELECTED CONSOLIDATED FINANCIAL RATIOS AND OTHER DATA
<TABLE>
<CAPTION>


                                                             At or For the Year Ended December 31,
                                                 -------------------------------------------------------------
                                                    1992         1993          1994        1995         1996
                                                 ---------     --------     ---------    --------     --------
<S>                                                <C>          <C>          <C>          <C>          <C>  
Performance Ratios:
Return on average assets (net income
  divided by average total assets) .......           1.09%        1.43%        1.17%        1.35%        1.05%

Return on average equity (net income
  divided by average equity) .............          18.03        20.05        10.63         7.15         6.68

Interest rate spread during period (1)....           3.33         3.62         3.40         3.12         3.30

Net interest margin (2) ..................           3.51         3.81         3.75         3.97         3.94

Net yield on average interest-earning
  assets .................................           8.61         7.91         7.56         8.10         8.16

Net interest income after provision for
credit losses, to total noninterest
expenses .................................         164.81       179.48       186.73       200.53       157.14

Noninterest expense to average assets.....           1.93         1.91         1.86         1.89         2.41

Asset Quality Ratios:
Non-performing loans to total assets......           1.72         1.20          .79          .52          .33
Non-performing loans to total loans ......           2.33         1.68         1.28          .88          .54
Non-performing assets to total assets.....           1.79         1.30          .81          .52          .36
Allowance for credit losses to
  non-performing assets ..................          36.14        52.06        85.35       123.83       172.94


Capital Ratios:
Average equity to average assets ratio
  (average equity divided by average total
  assets) ................................           6.02         7.15        10.99        18.88        15.68
Capital to assets at period end ..........           6.51         7.84        20.62        17.71        13.95

Average interest-earning assets to average
  interest-bearing liabilities ...........         103.65       104.72       109.40       120.62       115.23

Other data:
Number of:
  Real estate loans outstanding(3) .......          5,873        5,470        5,172        5,104        4,982
  Deposit accounts .......................         36,398       35,546       37,189       42,839       43,311
  Full service offices ...................             10           10           10           11           12

</TABLE>

- ---------------------------------
(1)   Interest rate spread  represents the difference  between the average yield
      on  interest-earning  assets  and the  average  cost  of  interest-bearing
      liabilities.
(2)   Net interest  margin is net interest  income  before  provision for credit
      losses divided by average interest-earning assets.
(3)   Does not include open-end lines of credit.

                                       4
<PAGE>



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



Business of the Company
- -----------------------

      FFVA  Financial  Corporation  (the  "Company")  is a Virginia  corporation
organized in May 1994. On October 12, 1994, the Company acquired all the capital
stock of First Federal  Savings Bank of Lynchburg (the "Bank") in the conversion
of the Bank from a federal  mutual savings bank to a federal stock savings bank.
The Company, as a unitary savings and loan holding company, under existing laws,
generally is not restricted in the types of business  activities in which it may
engage  provided  that the Bank  retains a  specified  amount  of its  assets in
housing-related investments.

      Management  believes  that the  holding  company  structure  will  provide
flexibility for possible diversification of business activities through existing
or newly-formed  subsidiaries,  or through  acquisitions of or mergers with both
savings  institutions and commercial banks, as well as other financial  services
related companies.

      The  Company's  business  activities  to date  have  been  limited  to its
investment in the Bank, other equity investments, and loans made to the Bank for
use in the normal course of its business,  and to the First Federal Savings Bank
Employee  Stock  Ownership  Plan (the "ESOP") which enabled the ESOP to purchase
shares of the Company's common stock in the initial public  offering.  The loans
bear interest rates and have terms and conditions  which prevailed in the market
place at the time they were originated. During the year ended December 31, 1996,
the Company repurchased and retired 1,013,712 shares of its common stock through
open market transactions.

Business of the Bank
- --------------------

      The business of the Bank consists  principally of attracting deposits from
the general  public and using such deposits to originate  mortgage loans secured
by one- to four-family  residences  and to purchase U.S.  Government and federal
agency securities,  mortgage-backed  and related securities and other investment
securities.   To  a  lesser  extent,  the  Bank  also  originates  multi-family,
commercial real estate, construction, land and land development and consumer and
other  loans.  The Bank's  profitability  depends  primarily on its net interest
income  which is the  difference  between the income it receives on its loan and
investment  portfolios and its cost of funds, which consists of interest paid on
deposits and borrowed funds.  To a lesser extent,  the Bank's  profitability  is
also  affected  by the level of other  noninterest  income and  expenses.  Other
noninterest  income consists of fees of loans,  customer service charges,  gains
from sale of  investments  and other  miscellaneous  income.  Other  noninterest
expenses  consist of personnel,  occupancy  related  expenses,  federal  deposit
insurance premiums, data processing, advertising and other operating expenses.

      The operations of the Bank are influenced  significantly by local economic
conditions  and  by  policies  of  financial  institution  regulatory  agencies,
including  the OTS and the  FDIC.  The  Bank's  cost of funds is  influenced  by
interest  rates  on  competing  investments  and by  rates  offered  on  similar
investments by competing  financial  institutions  in the Bank's market area, as
well as general market  interest rates.  Lending  activities are affected by the
demand for  financing of real estate and other types of loans,  which in turn is
affected by the interest rates at which such financing may be offered.


                                       5
<PAGE>



Asset/Liability Management
- --------------------------

      The Company's  earnings depend to a significant extent on its net interest
income,  which is the  difference  between  (i) the  interest  income  on loans,
mortgage-backed  securities and  investments,  and (ii) the interest  expense on
deposits  and  borrowings.  The  Company is subject  to  interest  rate risk and
corresponding  fluctuations in its net interest  income,  to the extent that its
interest-bearing  liabilities  and  interest-earning  assets  do not  mature  or
reprice at the same time. Asset/liability management policies are employed in an
effort to reduce the Company's  exposure to interest  rate risk by matching,  to
the  extent  deemed  feasible  and  appropriate,  the  repricing  periods of the
Company's  interest-earning assets and interest-bearing  liabilities and thereby
reducing the volatility of net interest income.

      The matching of the repricing  characteristics  of assets and  liabilities
may be analyzed by examinining  the extent to which such assets and  liabilities
are "interest rate sensitive" and by monitoring an  institution's  interest rate
sensitivity  "gap." An asset or liability is said to be interest rate  sensitive
within a specific time period if it will mature or reprice within that same time
period.  The interest rate sensitivity gap is defined as the difference  between
the  amount  of  interest-earning   assets   anticipated,   based  upon  certain
assumptions, to mature or reprice within a specific time frame and the amount of
interest-bearing  liabilities  anticipated,  based on  certain  assumptions,  to
mature or reprice within that same time frame. A gap is considered positive when
the amount of interest  rate  sensitive  assets  maturing or repricing  within a
specific time frame exceeds the amount of interest  rate  sensitive  liabilities
maturing or repricing within that same time frame. A gap is considered  negative
when the amount of interest  rate  sensitive  liabilities  maturing or repricing
within a specific  time frame  exceeds  the amount of  interest  rate  sensitive
assets  maturing  or  repricing  within the same time frame.  Accordingly,  in a
rising interest rate environment, an institution with a positive gap would be in
a better position to invest in higher yielding assets, which would result in the
yield  on  its  assets  repricing  at a  pace  greater  than  the  cost  of  its
interest-bearing  liabilities.  During a period of falling  interest  rates,  an
institution  with a positive  gap would tend to have its assets  repricing  at a
faster  rate than one with a negative  gap,  which  would tend to  restrain  the
growth of or reduce its net interest income.

      The one year  cumulative  gap expressed as a percentage of earning  assets
was  calculated  to be a  negative  1.10% at  December  31,  1996.  The ratio of
interest-bearing assets to interest-bearing liabilities at December 31, 1996 was
114.53%.  Total  interest  earning assets  increased  $35.4 million during 1996,
while interest-bearing liabilities increased by $49.6 million.

      The Company  seeks to limit its exposure to interest  rate risk,  in part,
through the origination of ARM loans and shorter-term consumer loans. Management
believes that,  although  investment in ARM loans may reduce short-term earnings
below amounts  obtainable through  investments in fixed-rate  mortgage loans, an
ARM loan  portfolio  reduces the  Company's  exposure to adverse  interest  rate
fluctuations  and  enhances  longer  term   profitability.   While  the  Company
originates  fixed-rate mortgage loans, it monitors the outstanding  balances and
terms of all fixed rate  mortgage  loans to ensure  that the  addition  of these
assets do not result in undue risk.

      A  large   portion  of  the   Company's   assets  have  been  invested  in
mortgage-backed and mortgage-related  securities and investment  securities with
short  and  intermediate  average  lives.  While the  Company's  mortgage-backed
securities  portfolio does contain  approximately $82.7 million of loans with 30
year terms,  $43.2 million of these securities were  collateralized by ARM loans
as of December 31,  1996.  The  investment  policy of the Company is designed to
manage the interest rate sensitivity of its assets and liabilities,  to generate
a favorable return without incurring undue interest rate risk, to supplement the
Company's lending activities, and to provide and maintain liquidity.




                                       6
<PAGE>
      The following table sets forth the amount of  interest-earning  assets and
interest-bearing  liabilities  outstanding  at  December  31,  1996,  which  are
anticipated by the Company,  based upon certain assumptions  described below, to
reprice or mature in each of the future  time  periods  shown.  Except as stated
below,  the  amounts of assets and  liabilities  shown  which  reprice or mature
during a particular  period were  determined in  accordance  with the earlier of
term to repricing or the contractual terms of the asset or liability. Prepayment
rates for mortgage loans,  mortgage-backed  securities and other loans are based
upon national  prepayment  estimates  published by major Wall Street  investment
banking firms,  depending upon the coupon rate of the asset.  Deposit decay rate
assumptions  supplied by the Federal Home Loan Bank of Atlanta have been applied
to demand deposit accounts,  savings accounts and money market deposit accounts.
Management believes that these assumptions are appropriate and reasonable.
<TABLE>
<CAPTION>
                                                                          At December 31, 1996
                                             -------------------------------------------------------------------------------------
                                                                                                  Over      
                                                Less        Three                    Over One     Three
                                                Than      Months to      Six to      Through     Through        Over
                                               Three         Six         Twelve       Three       Five         Five
                                               Months       Months       Months       Years       Years        Years        Total
                                               ------       ------       ------       ------      -----        -----        -----
                                                                           (Dollars in Thousands)
Interest-earning assets:
  Mortgage loans and mortgage-backed
<S>                                           <C>           <C>        <C>          <C>          <C>         <C>         <C>      
  and related securities(1)(2)..............  $  70,482     $ 35,427   $ 112,006    $ 67,180     $ 48,205    $88,230     $ 421,530
  Consumer and other loans(1)...............     17,894        1,112       2,026       5,942        5,348         --        32,322
  Investments and interest-earning
    deposits(2)(3) .........................      6,542        3,500      12,001      21,972        8,314      9,965        62,294
                                              ---------     --------   ---------    --------     --------   ---------    ---------
      Total interest-earning assets.........     94,918       40,039     126,033      95,094       61,867     98,195       516,146
                                              ---------     --------   ---------    --------     --------   ---------    ---------
Interest-bearing liabilities:
NOW and Super NOW accounts .................      3,620        3,225       5,433      11,239        3,007      6,437        32,961
Savings accounts ...........................      1,571        1,500       2,797       8,913        5,810     13,929        34,520
Money market deposit accounts...............     14,129        9,564      10,858       4,812        2,290      2,078        43,731
Certificates of deposit ....................     47,126       37,010      74,021      86,647       34,629         --       279,433
                                              ---------     --------   ---------    --------     --------   ---------    ---------
      Total interest-bearing deposits(4)....     66,446       51,299      93,109     111,611       45,736     22,444       390,645
                                              ---------    ---------   ---------   ---------     ---------  ---------    ---------
FHLB-Atlanta advances and other
 borrowed funds ............................     49,000        2,000       5,000       2,000        2,000         --        60,000
                                              ---------     --------   ---------    --------     --------   ---------    ---------
      Total interest-bearing liabilities ...    115,446       53,299      98,109     113,611       47,736      22,444      450,645
                                              ---------     --------   ---------    --------     --------   ---------    ---------
Interest sensitivity gap....................  $ (20,528)    $(13,260)  $  27,924    $(18,517)    $ 14,131      75,751    $  65,501
                                              =========    =========   =========   =========     =========  =========    =========
Cumulative interest sensitivity gap.........  $ (20,528)    $(33,788)  $  (5,864)   $(24,381)    $(10,250)  $  65,501
                                              =========     ========   =========    ========     ========   =========

Cumulative interest sensitivity gap
  as a percentage of total assets...........      (3.85)%      (6.33)%     (1.10)%      (4.57)%      (1.92)%    12.27%       12.27%
Ratio of interest-earning assets to
interest-bearing liabilities................      82.22 %      79.98 %      97.80%      93.59 %      97.61 %   114.53%      114.53%

</TABLE>

- -------------------------------------
(1)  For purposes of the gap  analysis,  mortgage and other loans are reduced by
     non-performing  loans,  but are not  reduced  by the  allowance  for credit
     losses.
(2)  Includes  assets  available  for sale,  but does not include mark to market
     adjustments reflected in unrealized holding gain (loss).
(3)  Includes interest-bearing cash equivalents.
(4)  Does not include noninterest-bearing deposits totalling $6,790.

      Certain  shortcomings are inherent in the method of analysis  presented in
the foregoing  table.  For example,  although certain assets and liabilities may
have similar  maturities  or periods to  repricing,  they may react in different
degrees to changes in market interest rates. Also, the interest rates on certain
types of assets and  liabilities  may  fluctuate in advance of changes in market
interest  rates,  while  interest rates on other types may lag behind changes in
market rates.  Additionally,  certain assets,  such as ARM loans,  have features
which restrict changes in interest rates on a short-term basis and over the life
of the asset.  Further,  in the event of a change in interest rates,  prepayment
and early  withdrawal  levels  would  likely  deviate  significantly  from those
assumed  in  calculating  the  table.  As a result of these  limitations,  it is
difficult to correlate changes in net interest income to changes in the level of
interest rates.


                                       7
<PAGE>
Analysis of Net Interest Income
- -------------------------------

      The  following  table  sets  forth  certain  information  relating  to the
Company's  statements of financial  condition  and  statements of income for the
years ended December 31, 1994,  1995, and 1996 and reflects the average yield on
assets and average cost of liabilities  for the periods  indicated.  Such yields
and costs are  derived by dividing  income or expense by the average  balance of
assets and 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.   The  average  balances  of  loans
receivable  include  loans  on  which  the  Company  has  discontinued  accruing
interest.  The yields and costs include fees which are considered adjustments to
yields.  Market value  adjustments  recorded in compliance with SFAS 115 are not
considered when computing the yields and costs of securities.
<TABLE>
<CAPTION>
                                                                       Year Ended December 31,
                                  -------------------------------------------------------------------------------------------------
                                                1994                             1995                            1996
                                  --------------------------------   ------------------------------   -----------------------------
                                  Average                Average     Average               Average    Average             Average
                                  Balance     Interest  Yield/Cost   Balance   Interest  Yield/Cost   Balance  Interest  Yield/Cost
                                  -------     --------  ----------   --------  --------  ----------   -------  --------  ----------
                                                                              (In Thousands)
Assets:
Interest-earning assets:
<S>                               <C>          <C>           <C>     <C>       <C>          <C>      <C>        <C>        <C>  
  Mortgage loans, net............ $251,935     $20,717       8.22%   $266,097  $23,437      8.81%    $279,433   $24,714    8.84%
  Consumer and other loans,                                                                
   net ..........................   10,888       1,018       9.35      16,224    1,703     10.50       25,911     2,487    9.60
  Mortgage-backed and related                                                              
   securities(1) ................   51,526       3,333       6.47      99,829    6,884      6.90      123,959     8,662    6.99
  Overnight and short term                                                                 
    deposits ....................   12,470         488       3.91       5,945      422      7.10        4,361       283    6.49
  Investment securities(1)(2)....   61,939       3,824       6.17      76,903    5,237      6.81       68,561     4,847    7.07
                                  --------     -------               --------  -------               --------   -------    
    Total interest-earning                                                               
       assets ...................  388,758      29,380       7.56     464,998   37,683      8.10      502,225    40,993    8.16
                                               -------                         -------                          -------    
Noninterest-earning assets.......   13,739                             14,664                          19,162
                                  --------                           --------                        --------  
      Total assets .............. $402,497                           $479,662                        $521,387
                                  ========                           ========                        ========
Liabilities and Stockholders'                                                              
 Equity:                                                                                   
 Interest-bearing liabilities:                                                             
  Deposits:                                                                                
   Transaction accounts.......... $ 89,728       2,684        2.99    $ 80,140   2,555      3.19     $ 82,527   $ 2,319       2.81
   Savings and certificates......  252,438      11,210        4.44     274,675  14,705      5.35      303,085    16,063       5.30
                                  --------     -------                -------- -------               --------   -------    
      Total deposits ............  342,166      13,894        4.06     354,815  17,260      4.86      385,612    18,382       4.77
  FHLB advances and other                                                                  
   borrowings ...................   13,199         889        6.74      30,702   1,952      6.36       50,236     2,800       5.57
                                  --------     -------                --------  -------               --------   -------    
      Total interest-bearing                                                               
       liabilities ..............  355,365      14,783        4.16     385,517  19,212      4.98      435,848    21,182       4.86
                                               -------                          -------                          -------
Other liabilities ...............    2,890                               3,604                          3,801
                                  --------                            --------                       --------  
      Total liabilities..........  358,255                             389,121                        439,649
                                  --------                            --------                       -------- 
Stockholders' equity ............   44,242                              90,541                         81,738
                                  --------                            --------                       --------  
      Total liabilities and                                                                
       stockholders' equity...... $402,497                            $479,662                       $521,387
                                  ========                            ========                       ========
Net interest income/interest                                                                                             
 rate spread(3) .................             $ 14,597        3.40%            $18,471      3.12%               $19,811      3.30%
                                              ========                         =======                          =======     
Net earning assets/net interest                                                            
 margin(4) ...................... $ 33,393                    3.75%    $79,481              3.97%     $66,377                3.94%
                                  ========                             =======                        =======     
Ratio of interest-earning assets                                                           
 to interest-bearing liabilities.   109.40%                             120.62%                        115.23%
                                   =======                             =======                        ======= 
</TABLE>
- -----------------------------------
(1)  Includes assets available for sale.
(2)  Includes FHLB-Atlanta stock.
(3)  Interest-rate  spread represents the difference between the average rate on
     interest-earning   assets  and  the   average   cost  of   interest-bearing
     liabilities.
(4)  Net interest margin represents net interest income before the provision for
     credit losses divided by average interest-earning assets.

                                       8
<PAGE>



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

      The following table presents the extent to which changes in interest rates
and  changes  in the  volume of  interest-earning  assets  and  interest-bearing
liabilities  have affected the Company's  interest  income and interest  expense
during the periods  indicated.  Information  is provided in each  category  with
respect to (i)  changes  attributable  to changes in volume  (changes  in volume
multiplied by prior rate), (ii) changes attributable to changes in rate (changes
in rate  multiplied  by prior  volume),  and (iii) the net  change.  The changes
attributable  to the  combined  impact  of volume  and rate have been  allocated
proportionately to the changes due to volume and the changes due to rate.

<TABLE>
<CAPTION>

                                                            Year Ended December 31,
                                      ---------------------------------------------------------------
                                                1995 vs. 1994                1996 vs. 1995
                                      -----------------------------     -----------------------------
                                             Increase (Decrease)           Increase (Decrease)
                                                  Due to                          Due to
                                      -----------------------------     -----------------------------
                                       Volume      Rate       Net       Volume      Rate        Net
                                      --------   --------  --------     ------    ---------   -------
                                                              (In Thousands)
Interest-earning assets:
<S>                                   <C>        <C>        <C>        <C>        <C>        <C>    
  Mortgage loans, net .............   $ 1,201    $ 1,519    $ 2,720    $ 1,179    $    98    $ 1,277
  Consumer and other loans ........       548        137        685        941       (157)       784
  Mortgage-backed and related
    securities(1) .................     3,317        234      3,551      1,685         93      1,778
  Overnight and short term deposits      (337)       271        (66)      (105)       (34)      (139)
  Investment securities(1)(2) .....       991        422      1,413       (584)       194       (390)
                                      -------    -------    -------    -------    -------    -------
      Total .......................     5,720      2,583      8,303      3,116        194      3,310
                                      -------    -------    -------    -------    -------    -------

Interest-bearing liabilities:
  Transaction accounts ............      (298)       169       (129)        74       (310)      (236)
  Savings and certificate accounts      1,048      2,447      3,495      1,507       (149)     1,358
                                      -------    -------    -------    -------    -------    -------
      Total deposits ..............       750      2,616      3,366      1,581       (459)     1,122
  Borrowings ......................     1,115        (52)     1,063      1,114       (266)       848
                                      -------    -------    -------    -------    -------    -------
      Total .......................     1,865      2,564      4,429      2,695       (725)     1,970
                                      -------    -------    -------    -------    -------    -------
  Net change in net interest income   $ 3,855    $    19    $ 3,874    $   421    $   919    $ 1,340
                                      =======    =======    =======    =======    =======    =======

</TABLE>

- ---------------------------------
(1)   Includes assets available for sale.
(2)   Investment securities include FHLB-Atlanta stock.


Financial Condition and Results of Operation

Comparison of Financial Condition at December 31, 1995 and 1996

      General.  Total assets increased $36.5 million or 7.34%, to $533.8 million
at December  31,  1996 from $497.3  million at  December  31,  1995,  reflecting
increases in the Company's loan and mortgage-backed securities portfolio.

      Loans Receivable, Net. The Company's loans receivable, net increased $30.3
million or 10.41% to $321.5  million at December 31, 1996 from $291.2 million at
December 31, 1995. The loan categories  experiencing the most significant growth
during 1996 were the residential, one to four family category which increased by
$11.8 million,  the consumer loan category which increased by $11.6 million, and
the commercial loan category which increased by $4.6 million.



                                       9
<PAGE>




      Mortgage-backed   Securities.  The  Company's  mortgage-backed  securities
portfolio  increased $16.7 million, or 14.55%, to $131.5 million at December 31,
1996  from  $114.8  million  at  December  31,  1995.  The  Company's  portfolio
encompasses a variety of both fixed rate and adjustable  rate products.  A total
of $84.9 million  mortgage-backed  securities  are  designated as "available for
sale," while $46.6 million are  classified as "held to maturity" at December 31,
1996.

      Investment Securities.  The Company's investment securities decreased $9.9
million or 13.92% to $61.2  million at December  31, 1996 from $71.1  million at
December 31, 1995 as the Company  concentrated  its asset growth in the loan and
mortgage-backed securities portfolios during 1996.

      Deposits.  The  Company's  deposits  increased  $19.4  million or 5.13% to
$397.4 million at December 31, 1996 from $378.0 million at December 31, 1995.

      Advances  from FHLB and Other  Borrowed  Money.  Advances from the Federal
Home Loan  Bank of  Atlanta  increased  by $11.7  million  to $41.0  million  at
December  31, 1996 from $29.3  million at December 31,  1995.  During 1996,  the
Company also entered into reverse  repurchase  agreements  with a regional bank.
The balance outstanding under reverse repurchase agreements at December 31, 1996
was $19.0 million.  Funds from the additional  borrowings  were used to fund the
purchase of mortgage backed securities and collateralized  mortgage  obligations
and to fund the growth of the Company's loan portfolio.

      Stockholders'  Equity.  Stockholders'  equity decreased $13.6 million from
$88.1  million at December 31, 1995 to $74.5  million at December 31, 1996.  The
decrease in  stockholders'  equity was a result of the  Company's  repurchase of
1,013,712  shares of common stock at a cost of $18.0  million  during 1996.  The
decrease  in  stockholders'  equity  which  occurred  as a result  of the  stock
repurchases  was  partially  offset by income  from  operations.  Other  factors
contributing  to the  decrease  was a  decrease  in the  value of the  Company's
"available  for sale"  portfolio  as  reflected  in the value of the  unrealized
holding gain component of stockholders' equity and the payment of cash dividends
totalling  $1.9  million.  At December 31,  1996,  the ratio of capital to total
assets was 13.95%.

Comparison of Operating Results for the Years Ended December 31, 1995 and 1996

      Net Income. Net income decreased $1.0 million to $5.5 million for the year
ended  December 31, 1996 from $6.5 million for the year ended December 31, 1995.
This decrease was primarily due to a special FDIC assessment to recapitalize the
SAIF portion of the insurance  fund.  The Company's  portion of this  assessment
totalled $2.2 million.  Excluding the special  assessment,  non interest expense
increased a total of $1.3 million.  This was partially  offset by an increase of
$1.3 million in the  Company's  net interest  income to $19.8 million from $18.5
million in the prior  year.  Income tax  expense  also  decreased  $670,000 as a
result.

      Interest Income.  Interest income increased approximately $3.3 million, or
8.8%,  from $37.7  million  for the 1995  period to $41.0  million  for the 1996
period. This increase was primarily due to a $37.2 million, or 8.0%, increase in
the average  balance of total  interest  earning  assets from $465.0  million at
December 31, 1995 to $502.2  million at December 31, 1996.  The average yield on
interest earning assets was 8.10% for the year ended December 31, 1995 and 8.16%
for the year ended December 31, 1996.

      Interest Expense.  Interest expense increased $2.0 million, or 10.42% from
$19.2  million for the 1995 period to $21.2  million for the 1996  period,  as a
result  of an  increase  in  deposits  and other  interest-bearing  liabilities.
Average  interest-bearing  liabilities  increased $50.3 million or 13.05%,  from

                                       10
<PAGE>

$385.5  million in the 1995  period to $435.8  million in the 1996  period.  The
average  cost of  interest-bearing  liabilities  decreased  12 basis points from
4.98% in the 1995 period to 4.86% in the 1996 period.

     Net Interest Income. Net interest income for the 1996 period increased $1.3
million or 7.03% from $18.5 million for the 1995 period to $19.8 million for the
1996  period.  There was an increase in the  average  interest  rate spread from
3.12%  for the 1995  period  to 3.30% for the 1996  period  which was  partially
offset by a 5.39% decrease in the ratio of  interest-earning  assets to interest
bearing  liabilities.  The decrease in the ratio of  interest-earning  assets to
interest-bearing  liabilities  can be attributed  to the  Company's  decision to
repurchase  over one million  shares of common stock at a cost of $18.0  million
during 1996.

      Provision for Credit Losses.  The provision for credit losses decreased by
$195,000  from  $255,000 for the 1995 period to $60,000 for the 1996 period.  At
December 31, 1996, allowances for credit losses were $3.3 million,  representing
1.01% of total loans and 188.07% of non-performing  loans. The Company maintains
an allowance for credit losses at a level  considered  adequate to absorb credit
losses. The determination of the adequacy of the valuation allowance is based on
a  detailed  analysis  of loans with known or  anticipated  adverse  performance
characteristics,  and includes  consideration of historical  patterns,  industry
experience,  current  economic  conditions,  changes  in  composition  and  risk
characteristics of the loan portfolio,  and other factors deemed relevant to the
collectibility  of the loans  outstanding.  The Company  maintains a loan review
system which allows for a periodic  review of its loan  portfolio  and the early
identification of potential problem loans. Such system takes into consideration,
among other things,  delinquency  status,  size of loans, type of collateral and
financial  condition  of the  borrowers.  Specific  credit loss  allowances  are
established for identified  loans based on a review of such  information  and/or
appraisals of the  underlying  collateral.  General  credit loss  allowances are
based upon a combination of factors including, but not limited to, actual credit
loss  experience,  composition  of  the  loan  portfolio  and  current  economic
conditions.  Although  management  believes that adequate general allowances for
losses have been  established,  actual losses are  dependent  upon future events
and,  as such,  further  additions  to the  level  of the  general  credit  loss
allowance may be necessary.

      Noninterest Income.  Noninterest income increased 18.18% from $1.1 million
for the 1995 period to $1.3 million for the 1996 period primarily as a result of
a $182,000 increase from $431,000 to $613,000 in other income.

      Noninterest Expense.  Noninterest expense increased $3.5 million or 38.46%
from $9.1 million for the 1995 period to $12.6 million for the 1996 period.  The
Company  recorded  an  expense  of $2.2  million  for a  one-time  special  FDIC
assessment  to  recapitalize  the  SAIF  portion  of the  insurance  fund  which
accounted  for 62.86% of the increase.  The Company also  experienced a $900,000
increase in  compensation  and employee  benefit  plan  expense.  A  significant
portion of this increase can be attributed to increased staff  requirements as a
result of growth  experienced by the Company,  partially due to the opening of a
new  branch  office  in 1996 and  increased  benefit  plan  costs as a result of
growth.  Office  occupancy and equipment  costs and data  processing  costs also
increased as a result of the additional branches and new accounts.

      Income Taxes.  The provision for income taxes  decreased from $3.7 million
in 1995 to $3.0  million  in 1996 as a result  of the  Company's  decreased  net
income for 1996.

Comparison of Financial Condition at December 31, 1994 and 1995

      General. Total assets increased $56.7 million or 12.87%, to $497.3 million
at December  31,  1995 from $440.6  million at  December  31,  1994,  reflecting
increases in the Company's loan and mortgage-backed securities portfolio.

                                       11
<PAGE>

      Loans Receivable, Net. The Company's loans receivable, net increased $22.7
million or 8.45% to $291.2  million at December 31, 1995 from $268.5  million at
December 31, 1994.  Growth in the loan portfolio during 1995 was concentrated in
the residential, one to four family category which increased by $7.6 million and
the consumer loan category which increased by $7.9 million.

      Mortgage-backed   Securities.  The  Company's  mortgage-backed  securities
portfolio  increased $49.9 million, or 76.89%, to $114.8 million at December 31,
1995  from  $64.9  million  at  December  31,  1994.  The  Company's   portfolio
encompasses  a variety of both  fixed rate and  adjustable  rate  products.  The
Company's   purchases   during  1995  were   concentrated   in  adjustable  rate
mortgage-backed  securities  which  comprise  approximately  54%  of  the  total
mortgage-backed  securities  portfolio as of December 31, 1995. A total of $78.8
million  mortgage-backed  securities  were  designated as "available  for sale,"
while $35.9 million were classified as "held to maturity" at December 31, 1995.

      Investment Securities.  The Company's investment securities decreased $9.2
million or 11.46% to $71.1  million at December  31, 1995 from $80.3  million at
December 31, 1994 as the Company  concentrated  its asset growth in the loan and
mortgage-backed securities portfolios during 1995.

      Deposits.  The  Company's  deposits  increased  $40.7 million or 12.07% to
$378.0  million at December  31, 1995 from $337.3  million at December 31, 1994.
The  acquisition  of the  Keysville  Branch  of  Crestar  Financial  Corporation
resulted in deposit growth of approximately  $22.0 million,  while the remaining
deposit growth was generated in the normal course of business.

      Advances  from FHLB.  Advances  from the Federal Home Loan Bank of Atlanta
increased  by $18.0  million to $29.3  million at  December  31, 1995 from $11.3
million at December 31,  1994.  During March 1995,  the Company  borrowed  $25.0
million from the Federal  Home Loan Bank under a variable  rate  advance.  These
proceeds  were used to fund the  purchase  of  adjustable  rate  mortgage-backed
securities. A portion of the advance was repaid prior to year end.

      Stockholders'  Equity.  Stockholders'  equity  decreased $2.8 million from
$90.9  million at December 31, 1994 to $88.1  million at December 31, 1995.  The
decrease in stockholders' equity was a direct result of the Company's repurchase
of 300,000  shares of common  stock at a cost of $8.5 million  during 1995.  The
decrease  in  stockholders'  equity  which  occurred  as a result  of the  stock
repurchases  was partially  offset by income from  operations and an increase in
the value of the Company's  "available  for sale"  portfolio as reflected in the
value of the unrealized  holding gain component of stockholders'  equity.  Other
factors contributing to the decrease was the Company's purchase of 80,000 shares
of common stock to be held in the Management Stock Bonus Plan and the payment of
cash  dividends  totalling  $1.8  million.  At December 31,  1995,  the ratio of
capital to total assets was 17.71%.

Comparison of Operating Results for the Years Ended December 31, 1994 and 1995

      Net Income. Net income increased $1.8 million to $6.5 million for the year
ended  December 31, 1995 from $4.7 million for the year ended December 31, 1994.
This  increase was primarily due to an increase of $3.9 million in the Company's
net interest  income to $18.5 million from $14.6 million in the prior year. This
increase in net interest income was partially  offset by a $1.6 million increase
in noninterest expense and a $1.0 million increase in income tax expense.

                                       12
<PAGE>

     Interest Income.  Interest income increased  approximately $8.3 million, or
28.2%,  from $29.4  million  for the 1994  period to $37.7  million for the 1995
period. This increase was primarily due to an increase in the average balance of
total  interest  earning  assets  during 1995  coupled with an increase in their
average yield.  Average  interest  earning assets  increased  $76.2 million,  or
19.60% from $388.8  million at December  31, 1994 to $465.0  million at December
31, 1995. The average yield on interest earning assets increased .54% from 7.56%
for the year ended  December  31, 1994 to 8.10% for the year ended  December 31,
1995.

      Interest Expense.  Interest expense increased $4.4 million, or 29.73% from
$14.8  million for the 1994 period to $19.2  million for the 1995  period,  as a
result of an increase in deposits and other interest-bearing liabilities, and an
increase in the average cost paid on those interest-bearing liabilities. Average
interest-bearing  liabilities  increased  $30.1  million or 8.47%,  from  $355.4
million in the 1994  period to $385.5  million in the 1995  period.  At the same
time, the average cost of interest-bearing liabilities increased 82 basis points
from 4.16% in the 1994 period to 4.98% in the 1995 period.

      Net Interest  Income.  Net interest  income for the 1995 period  increased
$3.9 million or 26.71% from $14.6  million for the 1994 period to $18.5  million
for the 1995 period.  The increase in net interest  income was  primarily due to
increased  earnings as a result of the  investment of net  conversion  proceeds.
There  was an  11.22%  increase  in the  ratio  of  interest-earning  assets  to
interest-bearing  liabilities  which was partially  offset by a reduction in the
average  interest  rate  spread  from 3.40% for the 1994 period to 3.12% for the
1995 period.

      Provision for Credit Losses.  The provision for credit losses decreased by
$345,000 from  $600,000 for the 1994 period to $255,000 for the 1995 period.  At
December 31, 1995, allowances for credit losses were $3.2 million,  representing
1.08% of total loans and 123.83% of non-performing loans.

      Noninterest  Income.  Noninterest  income increased $158,000 from $896,000
for the 1994 period to $1,054,000 for the 1995 period primarily as a result of a
$191,000 increase from $18,000 to $209,000 in income recognized from the sale of
investment securities.

      Noninterest Expense.  Noninterest expense increased $1.6 million or 21.33%
from $7.5 million for the 1994 period to $9.1  million for the 1994 period.  The
increase  resulted  primarily from a $1.1 million  increase in compensation  and
employee benefit plan expense.

      A significant portion of the increase can be attributed to increased staff
requirements as a result of growth experienced by the company,  partially due to
the purchase of a new branch in 1995. The Company experienced  increased benefit
plan costs as a result of this  growth and the  implementation  of a  Management
Stock Bonus Plan. The Company also adopted an Employee  Stock  Ownership Plan in
conjunction with the Bank's  conversion to stock form. Other operating  expenses
including  professional fees,  printing and supplies,  and various  registration
fees and charges also  increased as a result of the  Company's  conversion  to a
publicly held company.

      Income Taxes.  The provision for income taxes  increased from $2.7 million
in 1994 to $3.7  million  in 1995 as a result  of the  Company's  increased  net
income for 1995.

                                       13
<PAGE>

Liquidity and Capital Resources
- -------------------------------

     The  Company's  liquidity  is a product  of its  operating,  investing  and
financing  activities.  The  Company's  primary  sources of funds are  deposits,
borrowings,  amortization,  prepayments and maturities of outstanding  loans and
mortgage-backed  securities,  maturities  of  investment  securities  and  funds
provided from  operations.  While  scheduled  payments from the  amortization of
loans and  mortgage-backed  securities  and maturing  investment  securities are
relatively  predictable sources of funds, deposit flows and loan prepayments are
greatly   influenced  by  general  interest  rates,   economic   conditions  and
competition. In addition, the Company invests excess funds in overnight deposits
to fund cash  requirements  experienced  in the normal  course of business.  The
Company has been able to generate  sufficient  cash through its deposits as well
as  borrowings  (consisting  of  advances  from the FHLB of Atlanta  and reverse
repurchase  agreements).  At December 31, 1996, the Company had $41.0 million of
outstanding advances from the FHLB of Atlanta and $19.0 million outstanding with
a regional bank under reverse repurchase agreements.

      Liquidity  management is both a daily and  long-term  function of business
management.  Excess cash is  generally  invested  in  overnight  deposits.  On a
longer-term  basis,  the Company  maintains a strategy of purchasing  investment
securities and  mortgage-backed  securities.  The Company attempts to ladder the
maturities  of  its  investment  portfolio  to  provide  an  ongoing  source  of
liquidity.  The Company uses its sources of funds  primarily to meet its ongoing
commitments, to pay maturing savings certificates and savings withdrawals,  fund
loan  commitments  and maintain a portfolio of  mortgage-backed  and  investment
securities.   At  December  31,  1996,  the  total  approved  loan   commitments
outstanding amounted to $4.0 million. At the same date, commitments under unused
lines of credit amounted to $20.0 million.  Certificates of deposit scheduled to
mature  in one  year  or less at  December  31,  1996  totaled  $158.2  million.
Management  believes that a significant portion of maturing deposits will remain
with the Company.  The Bank had an average  liquidity ratio of 12.00% during the
quarter ended  December 31, 1996,  which  exceeded the required  minimum  liquid
asset ratio of 5.0%.

      The bank's  deposits  are  insured up to the legal  maximum by the Savings
Associations  Insurance Fund ("SAIF") as  administered by the FDIC. In the past,
First Federal and most other SAIF members have paid an annual insurance  premium
between .23% and .31% of total  deposits  held.  Effective  January 1, 1996, the
FDIC lowered the annual insurance premium for most members of the Bank Insurance
Fund ("BIF"),  primarily commercial banks, to $2,000. Recent federal legislation
required  the FDIC to impose a  one-time  assessment  on all  members of SAIF in
order to  recapitalize  the SAIF to the federally  mandated level of 1.25%.  The
assessment  equalled .65% of an institutions  domestic  deposits as of March 31,
1995 and was  approximately  $2.2 million for First Federal  Savings Bank.  SAIF
premiums have been lowered which will reduce somewhat the competitive  advantage
commercial banks have had regarding deposit insurance premiums.

      On August 20,  1996,  The Small  Business Job  Protection  Act of 1996 was
signed into law.  Under this law, the tax bad debt reserve  method that had been
available to thrift  institutions  was repealed  for tax years  beginning  after
1995.  According  to  the  legislation,   applicable  excess  reserves  must  be
recaptured as income over five years  beginning  with fiscal 1997. The amount to
be recaptured is the excess of the  accumulated  reserves since fiscal 1987 over
the  amount  allowed  by use of the actual  charge-off  method for those  years.
Thrifts can delay those payments by two years if they meet a residential lending
requirement.  Since  the  Bank has  provided  deferred  taxes on those  bad debt
reserves accumulated since 1987, management believes that the enactment of these
proposals  will  have no  material  effect  on the  earnings  of the Bank or the
Company.

                                       14
<PAGE>

      At December 31, 1996,  the Bank had  regulatory  capital which was well in
excess of  applicable  limits.  At December 31,  1996,  the Bank was required to
maintain tangible capital of 1.5% of adjusted total assets, core capital of 3.0%
of adjusted  total  assets,  and  risk-based  capital of 8.0% of adjusted  risk-
weighted  assets.  At December 31, 1996, the Bank's  tangible  capital was $53.0
million,  or 9.95% of adjusted total assets,  core capital was $53.0 million, or
9.95% of adjusted  total assets and  risk-based  capital was $56.3  million,  or
20.60% of adjusted  risk-weighted  assets,  exceeding the  requirements by $45.0
million, $37.0 million, and $34.4 million, respectively.

      The following table sets forth the Bank's capital position at December 31,
1996, as compared to the minimum regulatory capital  requirements imposed by the
OTS at that date.
                                                           December 31, 1996
                                                         -----------------------
                                                                      Percent of
                                                                       Adjusted
                                                          Amount        Assets
                                                         --------      ---------
                                                         (Dollars in Thousands)
First Federal Savings Bank
- --------------------------

Tangible Capital:
Regulatory capital...................................    $52,973          9.95%
Regulatory requirement...............................    $ 7,984          1.50%
                                                         -------         -----

     Excess..........................................    $44,989          8.45%
                                                          ======         =====
Core Capital:
Regulatory capital ..................................    $52,973          9.95%
Regulatory requirement...............................    $15,967          3.00%
                                                         -------         -----
     Excess..........................................    $37,006          6.95%
                                                          ======         =====
Risk-Based Capital:
Regulatory capital...................................    $56,254         20.60%
Regulatory requirement...............................    $21,846          8.00%
                                                         -------         -----
      Excess.........................................    $34,408         12.60%
                                                          ======         =====


Impact of new accounting standards:


      In April 1995, the FASB issued SFAS 121, "Accounting for the Impairment of
Long-Lived  Assets and for Long-Lived  Assets to be Disposed Of".  Statement 121
establishes standards for recognizing and measuring the impairment of long-lived
assets, certain identifiable intangibles, and goodwill, when an entity is unable
to recover the carrying amount of those assets. This statement was effective for
fiscal years  beginning after December 15, 1995. SFAS 121 has not had a material
effect on the Company's financial statements.

      In May 1995, the FASB issued SFAS 122,  "Accounting for Mortgage Servicing
Rights". This Statement amends SFAS 65, "Accounting for Certain Mortgage Banking
Activities", to require that a mortgage banking enterprise recognize as separate
assets rights to service  mortgage  loans for others,  however  those  servicing
rights are acquired.  This Statement requires that a mortgage banking enterprise
assess its capitalized  mortgage  servicing  rights for impairment  based on the
fair value of those rights.  SFAS 122 was  effective for fiscal years  beginning
after December 15, 1995.  SFAS 122 was to be applied  prospectively  and has not
had a material effect on the Company's financial statements.

                                       15
<PAGE>
     In October 1995, the FASB issued SFAS No. 123,  Accounting for  Stock-Based
Compensation,  which became effective for the Company beginning January 1, 1996.
SFAS No. 123 requires increased  disclosure of compensation expense arising from
both fixed and performance stock compensation plans. Such expense is measured as
the fair  value of the award at the date it is granted  using an  option-pricing
model  that takes into  account  the  exercise  price and  expected  volatility,
expected dividends on the stock and the expected risk-free rate of return during
the term of the  option.  The  compensation  cost would be  recognized  over the
service period, usually the period from the grant date to the vesting date. SFAS
No. 123 encourages,  rather than requires,  companies to adopt a new method that
accounts for stock  compensation  awards based on their  estimated fair value at
the date  they are  granted.  Companies  are  permitted,  however,  to  continue
accounting under Accounting Principles Board ("APB") Opinion No. 25. The Company
will continue to apply APB Opinion No. 25 in their financial  statements and has
disclosed pro forma net income and earnings per share in a footnote,  determined
as if the Company had applied the new method.

      In June,  1996,  the FASB issued SFAS 125,  "Accounting  for Transfers and
Servicing of Financial Assets and Extinguishment of Liabilities". This statement
provides  accounting  and  reporting  standards  for  transfers and servicing of
financial  assets  and  extinguishment  of  liabilities.  After  a  transfer  of
financial  assets,  an entity  recognizes the financial and servicing  assets it
controls and the liabilities it has incurred, derecognizes financial assets when
control has been surrendered, and derecognizes liabilities when extinguished. In
addition,  a transfer of  financial  assets in which the  transferor  surrenders
control  over  those  assets  is  accounted  for as a sale  to the  extent  that
consideration  other than  beneficial  interests  in the  transferred  assets is
received in  exchange.  SFAS 125 is effective  for  transfers  and  servicing of
financial assets and extinguishment of liabilities  occurring after December 31,
1996  and  is to be  applied  prospectively.  Management  does  not  expect  the
application  of this  pronouncement  to have a material  effect on the financial
statements of the company.

Impact of Inflation and Changing Prices

      The  Financial  Statements  and Notes thereto  presented  herein have been
prepared in accordance  with GAAP,  which require the  measurement  of financial
position  and  operating   results  in  terms  of  historical   dollars  without
considering the changes in the relative  purchasing power of money over time due
to inflation.  The impact of inflation is reflected in the increased cost of the
Company's operations.  Unlike industrial companies, nearly all of the assets and
liabilities  of the Company are  monetary.  As a result,  interest  rates have a
greater  impact on the  Company's  performance  than do 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.


                                       16
<PAGE>



[GRAPHIC OMITTED]








                         Report of Independent Auditors







The Board of Directors and Stockholders
FFVA Financial Corporation
Lynchburg, Virginia


We have audited the accompanying  consolidated statements of financial condition
of FFVA Financial  Corporation  and Subsidiary as of December 31, 1995 and 1996,
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 Company'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 audit to obtain
reasonable assurance about whether the financial statements are free of material
misstatement.  An audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statements.  An audit also includes
assessing the  accounting  principles  used and  significant  estimates  made by
management,  as well as evaluating the overall financial statement presentation.
We believe that our audits provide a reasonable basis for our opinion.

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



/s/ Cherry, Bekaert & Holland, L.L.P.


Lynchburg, Virginia
January 31, 1997

                                       17
<PAGE>






                       FFVA FINANCIAL CORPORATION AND SUBSIDIARY
                    Consolidated Statements of Financial Condition

<TABLE>
<CAPTION>

                                                                                  December 31
                                                                              -------------------
                                                                                1995       1996
                                                                              --------   --------
                                                                              (Dollars in thousands)
Assets
<S>                                                                           <C>        <C>     
   Cash and cash equivalents                                                  $  7,683   $  6,634
   Investment securities, held to maturity (estimated market
      of $34,045 and $36,498 in 1995 and 1996, respectively)                    33,314     36,290
   Investment securities, available for sale, at market                         34,724     21,652
   Investment securities, restricted, at cost                                    3,075      3,268
   Mortgage-backed securities, held to maturity (estimated market
      of $36,471 and $46,738 in 1995 and 1996, respectively)                    35,946     46,570
   Mortgage-backed securities, available for sale, at market                    78,844     84,899
   Loans receivable, net                                                       291,215    321,528
   Foreclosed real estate                                                           --        154
   Property and equipment, net                                                   5,665      6,283
   Accrued interest receivable                                                   4,092      4,054
   Prepaid expenses and other assets                                             1,004        886
   Goodwill                                                                      1,728      1,608
                                                                              --------   --------

          Total assets                                                        $497,290   $533,826
                                                                              ========   ========


Liabilities and stockholders' equity
Liabilities
   Deposits                                                                   $377,975   $397,435
   Advances from Federal Home Loan Bank and other borrowed funds                29,250     60,000
   Advances from borrowers for taxes and insurance                               1,071        917
   Other liabilities                                                               935        993
                                                                              --------   --------

          Total liabilities                                                    409,231    459,345
                                                                              --------   --------

Commitments and contingencies

Stockholders' equity
   Preferred stock, par value $.10.  Authorized 500,000 shares, none issued         --         --
   Common stock, par value $.10.  Authorized 11,500,000 shares, 2,851,832
      and 4,692,552 shares outstanding for 1995 and 1996, respectively             285        469
   Additional paid-in capital                                                   55,057     45,336
   Less unearned ESOP and MSBP shares                                           (4,615)    (3,726)
   Retained earnings, substantially restricted                                  35,824     31,220
   Unrealized holding gain on securities, available for sale                     1,508      1,182
                                                                              --------   --------

          Total stockholders' equity                                            88,059     74,481
                                                                              --------   --------

          Total liabilities and stockholders' equity                          $497,290   $533,826
                                                                              ========   ========
</TABLE>
                                                                      


See notes to consolidated financial statements.

                                       18
<PAGE>
                        FFVA FINANCIAL CORPORATION AND SUBSIDIARY
               Consolidated Statements of Changes in Stockholders' Equity

<TABLE>
<CAPTION>                                                               
                                                                                        Unrealized
                                                                                        Gain (Loss)
                                                Common Stock                            on Assets          
                                           --------------------  Additional             Available    Unearned   Unearned
                                             Shares               Paid-in   Retained       For         ESOP       MSBP
                                           Outstanding   Amount   Capital   Earnings     Sale, Net    Shares     Shares      Total
                                           -----------   ------   -------   --------     ---------    ------     ------      -----
                                                              (Dollars in thousands, except per-share data)

<S>                                        <C>            <C>    <C>        <C>          <C>          <C>       <C>       <C>    
Balance at December 31, 1993                      --     $  --   $     --   $ 29,119     $  634       $    --   $   --    $  29,753
   Net income                                     --        --         --      4,703         --            --       --        4,703

   Change in unrealized gain (loss)
      on assets, available for sale, net          --        --         --         --    ( 1,954)           --       --       (1,954)

   Sale of stock                           3,151,832       315     60,761         --         --        (3,149)      --       57,927

   Allocated/earned ESOP shares                   --        --        (47)        --         --           477       --          430
                                           ---------       ---     ------   --------     -------     --------  -------     --------

Balance at December 31, 1994               3,151,832       315     60,714     33,822     (1,320)       (2,672)      --       90,859

   Net income                                     --        --         --      6,474         --            --       --        6,474

   Change in unrealized gain (loss)
      on assets, available for sale, net          --        --         --         --      2,828            --       --        2,828

   Purchase of unearned MSBP
      shares                                      --        --         --         --         --            --   (2,276)      (2,276)

   Repurchase of common stock               (300,000)      (30)    (5,784)    (2,706)        --            --       --       (8,520)

   Cash dividends paid ($.60 per
      pre-split share)                            --        --         --     (1,766)        --            --       --       (1,766)

   Allocated/earned ESOP shares                   --        --        127         --         --           333       --          460
                                           ---------       ---     ------   --------     -------     --------  -------     --------

Balance at December 31, 1995               2,851,832       285     55,057     35,824      1,508        (2,339)  (2,276)      88,059

   Net income                                     --        --         --      5,463         --            --       --        5,463

   Change in unrealized gain (loss)
      on assets, available for sale, net          --        --         --         --       (326)           --       --         (326)

   Allocation of unearned MSBP
      shares                                      --        --        (97)        --         --            --      550          453

   Repurchase of common stock,
      pre-split                             (139,000)      (14)    (2,680)    (1,564)        --            --       --       (4,258)

   Two-for-one stock split                 2,713,832       271       (271)        --         --            --       --           --

   Repurchase of common stock,
      post-split                            (735,712)      (73)    (7,055)    (6,600)        --            --       --      (13,728)

   Cash dividends paid ($.375 per
      share)                                      --        --         --     (1,903)         --           --       --       (1,903)

   Allocated/earned ESOP shares                   --        --        351         --          --          339       --          690

   Exercise of stock options                   1,600        --         31         --          --           --       --           31
                                           ---------       ---     ------   --------     -------     --------  -------     --------

Balance at December 31, 1996               4,692,552      $469    $45,336   $ 31,220     $ 1,182     $ (2,000) $(1,726)    $ 74,481
                                           =========       ===     ======   ========     =======     ========  =======     ========

</TABLE>


See notes to consolidated financial statements.

                                       19
<PAGE>
                       FFVA FINANCIAL CORPORATION AND SUBSIDIARY
                           Consolidated Statements of Income

<TABLE>
<CAPTION>
                                                                                 Year Ended December 31
                                                                              ----------------------------
                                                                                 1994      1995     1996
                                                                              ---------  -------- --------
                                                                     (Dollars in thousands, except per-share data)
Interest income
<S>                                                                            <C>       <C>       <C>    
   Loans                                                                       $21,735   $25,140   $27,201
   Mortgage-backed securities                                                    3,282     6,884     8,662
   U.S. Government obligations, agencies, and other investments
      including overnight deposits                                               4,363     5,659     5,130
                                                                               -------   -------   -------

          Total interest income                                                 29,380    37,683    40,993
                                                                               -------   -------   -------
Interest expense
   Deposits                                                                     13,894    17,260    18,382
   Borrowed money                                                                  889     1,952     2,800
                                                                               -------   -------   -------

          Total interest expense                                                14,783    19,212    21,182
                                                                               -------   -------   -------
          Net interest income                                                   14,597    18,471    19,811
Provision for credit losses                                                        600       255        60
                                                                               -------   -------   -------

          Net interest income after provision for credit losses                 13,997    18,216    19,751
                                                                               -------   -------   -------

Noninterest income
   Service charges and fees on loans                                               496       423       456
   Net gain on sale of investments                                                  18       209       251
   Net gain (loss) on sale of equipment                                             (3)       (9)        1
   Other income                                                                    385       431       613
                                                                               -------   -------   -------

          Total noninterest income                                                 896     1,054     1,321
                                                                               -------   -------   -------

Noninterest expenses
   Compensation and other personnel costs                                        4,037     5,089     5,973
   Office occupancy and equipment                                                  923       944     1,039
   Federal insurance of accounts                                                   772       780       774
   SAIF premium assessment                                                          --        --     2,230
   Data processing                                                                 677       788       940
   Advertising                                                                     250       325       328
   Net loss on foreclosed real estate                                               14        11         2
   Other                                                                           823     1,147     1,283
                                                                               -------   -------   -------

          Total noninterest expense                                              7,496     9,084    12,569
                                                                               -------   -------   -------

          Income before income tax expense                                       7,397    10,186     8,503
Income tax expense                                                               2,694     3,712     3,040
                                                                               -------   -------   -------

          Net income                                                           $ 4,703   $ 6,474   $ 5,463
                                                                               =======   =======   =======

Primary earnings per share                                                     $   .79*  $  1.11*  $  1.06
Fully diluted earnings per share                                               $   .79*  $  1.11*  $  1.05


</TABLE>

* Restated to reflect two-for-one stock split paid June 5, 1996

See notes to consolidated financial statements.

                                       20
<PAGE>






                       FFVA FINANCIAL CORPORATION AND SUBSIDIARY
                         Consolidated Statements of Cash Flows

                                                                          Page 1
<TABLE>
<CAPTION>


                                                                                      Year Ended December 31
                                                                              ----------------------------------
                                                                                 1994        1995         1996
                                                                              --------    --------     ---------
                                                                                      (Dollars in thousands)
Operating activities
<S>                                                                            <C>         <C>         <C>     
   Net income                                                                  $  4,703    $  6,474    $  5,463
   Adjustments to reconcile net income to net cash provided by
      operating activities
         Provision for credit losses                                                600         255          60
         (Gain) loss on disposition of equipment                                      3           9          (1)
         Provision for depreciation and amortization                                381         450         604
         Amortization of premium on sale of loans                                    41          26          23
         Deferred income taxes                                                       89         142         130
         Realized investment security gains, net                                    (18)       (209)       (251)
         Loss on sale of foreclosed real estate                                      --           9           2
         (Increase) decrease in interest receivable                                (874)       (563)         38
         (Increase) decrease in other assets                                      2,806        (840)        139
         Increase (decrease) in other liabilities                                  (166)        778         (59)
                                                                                -------     -------     ------- 

          Net cash provided by operating activities                               7,565       6,531       6,148
                                                                                -------     -------     ------- 

Investing activities
   Proceeds from maturities of investment securities, held to maturity            7,063      16,316       7,097
   Purchases of investment securities, held to maturity, and FHLB stock         (33,321)    (26,932)    (10,266)
   Proceeds from sales of investment securities, available for sale              10,938      21,301      22,698
   Purchases of investment securities, available for sale                       (17,564)        (65)     (9,842)
   Proceeds from collections on mortgage-backed securities, held to maturity     13,531       6,570       6,263
   Purchase of mortgage-backed securities, held to maturity                     (30,263)    (19,766)    (16,887)
   Proceeds from sales of and collections on mortgage-backed
      securities, available for sale                                              2,275       4,149      23,555
   Purchases of mortgage-backed securities, available for sale                  (11,749)    (37,622)    (29,657)
   Net increase in loans receivable                                              (7,704)    (22,964)    (30,396)
   Purchases of premises and equipment                                             (479)     (1,352)     (1,101)
   Purchases of foreclosed real estate                                             (168)       (120)       (212)
   Proceeds from sales of foreclosed real estate                                    483         196          56
   Proceeds from sales of equipment                                                  --         161          --
   Payment of branch acquisition premiums (goodwill)                                 --      (1,724)         --
                                                                                -------     -------     ------- 

          Net cash used by investing activities                                 (66,958)    (61,852)    (38,692)
                                                                                -------     -------     ------- 

</TABLE>



                                   (continued)

                                       21
<PAGE>






                       FFVA FINANCIAL CORPORATION AND SUBSIDIARY
                         Consolidated Statements of Cash Flows

                                                                        Page 2

<TABLE>
<CAPTION>


                                                                                  Year Ended December 31
                                                                            --------------------------------
                                                                              1994        1995         1996
                                                                            --------    --------     -------
                                                                                  (Dollars in thousands)
Financing activities
<S>                                                                         <C>         <C>         <C>     
   Net increase in deposit accounts                                         $  1,280    $ 19,068    $ 19,460
   Acquisition of deposits                                                        --      21,651          --
   Proceeds from advances and other borrowed money                            15,589      36,880      74,980
   Repayments of advances and other borrowed money                           (16,839)    (18,880)    (44,230)
   Proceeds from sale of stock                                                61,076          --          --
   Purchase of stock by ESOP                                                  (3,149)         --          --
   Allocation of ESOP shares                                                     430         460         690
   Repurchase of common stock                                                     --      (8,520)    (17,986)
   Purchase MSBP shares                                                           --      (2,276)         --
   Payment of cash dividends                                                      --      (1,766)     (1,903)
   Allocation of MSBP shares                                                      --          --         453
   Proceeds from exercise of options                                              --          --          31
                                                                             -------    --------    --------

          Net cash provided by financing activities                           58,387      46,617      31,495
                                                                             -------    --------    --------

          Decrease in cash and cash equivalents                               (1,006)     (8,704)     (1,049)

Cash and cash equivalents at beginning of year                                17,393      16,387       7,683
                                                                             -------    --------    --------

Cash and cash equivalents at end of year                                    $ 16,387    $  7,683    $  6,634
                                                                            ========    ========    ========



Supplemental disclosures
   Gross unrealized gain (loss) on securities, available for sale            $(2,095)   $  2,376    $  1,861
   Deferred income tax                                                           775        (868)       (679)
                                                                             -------    --------    --------

          Net unrealized gain (loss) on securities, available for sale       $(1,320)   $  1,508    $  1,182
                                                                             =======    ========    ========



   Cash paid for:
      Interest on deposits and borrowed funds                               $ 14,828    $  19,231   $ 21,056
      Income taxes                                                             2,797        3,514      2,942



</TABLE>


See notes to consolidated financial statements.

                                       22
<PAGE>






                    FFVA FINANCIAL CORPORATION AND SUBSIDIARY
                   Notes to Consolidated Financial Statements
                        December 31, 1994, 1995 and 1996
       (Columnar dollars in notes are in thousands, except per-share data)


FFVA Financial  Corporation (the "Parent" or  "Corporation") is a unitary thrift
holding  company whose  principal asset is its  wholly-owned  subsidiary,  First
Federal Savings Bank of Lynchburg (the "Bank" or "First Federal"). First Federal
is a federally  chartered  savings bank,  organized under the United States Home
Owner's  Loan  Act.  The  Bank  has five  locations  in the  City of  Lynchburg,
Virginia,  and locations at Altavista,  Farmville,  Keysville,  Madison Heights,
South Boston (2) and South Hill,  Virginia.  In these  financial  statements the
consolidated group is referred to collectively as the "Company."

The Office of Thrift Supervision  ("OTS") is the primary regulator for federally
chartered savings  associations,  as well as savings and loan holding companies.
The Federal  Deposit  Insurance  Corporation  ("FDIC")  is the  federal  deposit
insurance  administrator for both banks and savings  associations.  The FDIC has
specified  authority to prescribe  and enforce such  regulations  and issue such
orders  as it deems  necessary  to  prevent  actions  or  practices  by  savings
associations  that pose a serious  threat to the Savings  Association  Insurance
Fund ("SAIF").

The accounting  and reporting  policies of the Company and the Bank conform with
generally  accepted  accounting  principles  ("GAAP").  A brief  description  of
significant accounting policies is presented below.


Note 1 - Summary of significant accounting policies

Principles of consolidation

The  consolidated  financial  statements  include the accounts of FFVA Financial
Corporation  and its  wholly-owned  subsidiary,  First  Federal  Savings Bank of
Lynchburg.  All  material  intercompany  accounts  and  transactions  have  been
eliminated  in the  consolidation.  Prior year  amounts  are  reclassified  when
necessary to conform with current year classifications.

Estimates

The  preparation  of  financial  statements  in  conformity  with GAAP  requires
management to make estimates and assumptions that affect the reported amounts of
assets and liabilities at the date of the financial  statements and the reported
amounts of revenues and expenses  during the reporting  period.  Actual  results
could differ from those estimates.

Cash and cash equivalents

For purposes of the statements of cash flows,  the Company  considers all highly
liquid debt instruments with maturities of three months or less, when purchased,
to be cash  equivalents.  Cash  and cash  equivalents  for the  years  presented
consisted  of cash on hand,  funds  due  from  banks,  and  federal  funds  sold
(overnight deposits).

                                       23
<PAGE>






                   Notes to Consolidated Financial Statements


Note 1 - Summary of significant accounting policies (continued)

Debt and equity securities

The  Company  adopted  the  provisions  of  Statement  of  Financial  Accounting
Standards  No.  115,  Accounting  for  Certain  Investments  in Debt and  Equity
Securities  (SFAS  115),  as of  December  31,  1993.  SFAS  115  requires  that
securities be designated in one of three categories; held to maturity, available
for sale,  or trading.  On December 13, 1995,  the Bank  transferred  a total of
$57,700,000 investment and mortgage-backed  securities from the held to maturity
category to the  available  for sale  category in  accordance  with the one-time
reclassification  granted  by the  Financial  Accounting  Standards  Board  in a
special report concerning the implementation of SFAS 115 (see Notes 3 and 4).

The  Company  adopted  the  provisions  of  Statement  of  Financial  Accounting
Standards No. 119,  Disclosure About Derivative  Financial  Instruments and Fair
Value of  Financial  Instruments  (SFAS  119),  as of January 1, 1995.  SFAS 119
requires  information  about all  derivative  financial  instruments,  including
separate  disclosures for instruments held or issued for trading and non-trading
purposes.  In addition,  certain  amendments have been made to SFAS 105 and SFAS
107 relating to additional  disclosures for derivative financial instruments and
the fair value of financial instruments.

Investment securities, held to maturity

Investment  securities,  held to maturity,  are stated at cost, and adjusted for
amortization of premium and accretion of discount using the interest method over
the terms of the  securities.  This  category of  securities  is not adjusted to
market value as management has the ability and maintains the positive  intent to
hold these securities to maturity.

Mortgage-backed and related securities, held to maturity

Mortgage-backed securities, held to maturity,  represent participating interests
in pools of 5 to 30-year  first-mortgage  loans  originated  and serviced by the
issuers of the  securities.  These  securities  are purchased  with the positive
intent and  ability of being held to their  maturity  and are  carried at unpaid
principal  balances,  adjusted for unamortized  premiums and unearned discounts.
Premiums  and  discounts  are  amortized  using  the  interest  method  over the
remaining period to contractual maturity, adjusted for prepayments.

Securities, available for sale

Securities  classified  as  available  for sale consist of U.S.  Government  and
agency securities,  corporate  obligations,  and mortgage-backed  securities and
other related mortgage-backed  products.  Securities classified as available for
sale are carried at their  current  market  value.  The  difference  between the
amortized  cost and  current  market  value,  net of  deferred  income  tax,  is
reflected  as a component  of equity  capital and is  designated  as  unrealized
holding gain/loss on securities available for sale.

Investment securities, restricted

Due to the nature of, and  restrictions  placed upon the Company's  common stock
investment in the Federal Home Loan Bank of Atlanta,  these securities have been
classified  as  restricted   equity   securities   and  carried  at  cost  which
approximates  market.  These  restricted  securities  are  not  subject  to  the
investment security classifications of SFAS 115.

                                       24
<PAGE>






                   Notes to Consolidated Financial Statements


Note 1 - Summary of significant accounting policies (continued)

Loans and allowance for credit losses

The  allowance  for  credit  losses  is  maintained  at a  level  considered  by
management to be adequate to absorb future loan losses currently inherent in the
loan  portfolio.  Management's  assessment  of the adequacy of the  allowance is
based upon type and  volume of the loan  portfolio,  past loan loss  experience,
existing and anticipated  economic  conditions,  and other factors which deserve
current recognition in estimating future loan losses. Additions to the allowance
are charged to operations. Loans are charged to the allowance account, partially
or wholly,  at the time management  determines  collectibility  is not probable.
Recoveries  on  previously  charged  off loans  are  credited  to the  allowance
account.  Management's assessment of the adequacy of the allowance is subject to
evaluation and adjustment by the Company's regulators.

Effective January 1, 1995, the Company adopted Statement of Financial Accounting
Standards No. 114 (SFAS 114),  Accounting by Creditors for  Impairment of a Loan
(as amended by SFAS No. 118,  Accounting by Creditors for  Impairment of a Loan-
Income Recognition and Disclosures). The effect of adopting these new accounting
standards was  immaterial to the operating  results of the Company for the years
ended December 31, 1995 and 1996.

Under SFAS 114, a loan is considered to be impaired when it is probable that the
Company will be unable to collect all principal and interest  amounts  according
to the contractual terms of the loan agreement.  The allowance for credit losses
related to loans  identified as impaired is primarily based on the excess of the
loan's  current  outstanding  principal  balance over the estimated  fair market
value of the related  collateral.  For a loan that is not  collateral-dependent,
the  allowance  is  recorded  at the amount by which the  outstanding  principal
balance  exceeds the current best  estimate of the future cash flows on the loan
discounted at the loan's original  effective  interest rate. Prior to January 1,
1995,  the allowance for credit losses for all loans which would have  qualified
as impaired  under the new  accounting  standards was  primarily  based upon the
estimated fair market value of the related collateral.

For impaired  loans that are on nonaccrual  status,  cash payments  received are
generally applied to reduce the outstanding principal balance. However, all or a
portion of a cash payment  received on a nonaccrual  loan may be  recognized  as
interest income to the extent allowed by the loan contract,  assuming management
expects to fully collect the remaining principal balance on the loan.

Foreclosed real estate

Foreclosed  real estate  consists of property  acquired in  settlement of loans,
whether  through actual  foreclosure or  in-substance  foreclosure on delinquent
loans.  Such property is stated initially at the lower of cost or fair value and
is  subsequently  maintained  at the lower of cost or fair value less  estimated
cost to sell.

Property, equipment and depreciation

The various  classes of property are stated at cost and are  depreciated  by the
straight-line method over estimated useful lives of 20 to 40 years for buildings
and 3.5 to 10 years for  furniture and  equipment.  Leasehold  improvements  are
capitalized and amortized by the straight-line  method over the shorter of their
estimated  useful  lives or the terms of the  leases.  Repairs  are  expensed as
incurred. The cost and accumulated  depreciation of property are eliminated from
the accounts upon disposal of the  property,  and any resulting  gain or loss is
included in the determination of net income.

                                       25
<PAGE>






                   Notes to Consolidated Financial Statements


Note 1 - Summary of significant accounting policies (continued)

Income taxes

Deferred  income taxes are  recognized  for the tax  consequences  of "temporary
differences" by applying enacted  statutory tax rates applicable to future years
to  differences  between the financial  statement  carrying  amounts and the tax
bases of existing  assets and  liabilities.  The effect of a change in tax rates
upon  deferred  taxes is  recognized  in income in the period that  includes the
enactment date.

Prior to 1996,  savings  banks  that met  certain  definitional  tests and other
conditions  prescribed  by  the  Internal  Revenue  Code  were  allowed,  within
limitations,  to deduct from taxable  income an allowance for bad debts based on
actual  loss  experience,  a  percentage  of taxable  income  (8%)  before  such
deduction,  or an amount based on a percentage of eligible loans. The cumulative
bad debt  reserve,  upon  which no  taxes  have  been  paid,  was  approximately
$6,330,000 as of December 31, 1996.

As a result of 1996 tax  legislation,  the Company will compute its tax bad debt
deduction by use of the actual charge-off  method,  for tax years beginning with
1996.  According  to the  legislation,  "applicable  excess  reserves"  must  be
recaptured as taxable  income over five years  beginning  with fiscal year 1997.
Thrifts can delay those payments by two years if they meet a residential lending
requirement.  The  amount to be  recaptured  is the  excess  of the  accumulated
reserves  since  1987 over the amount  allowed  by use of the actual  charge-off
method for those years.  Since the Bank has provided deferred taxes on those bad
debt  reserves  accumulated  since 1987,  management  does not believe  that the
legislation will have a material effect on the Company's financial statements.

Loan origination fees, costs, discounts and premiums

Loan origination and commitment fees and certain direct loan  origination  costs
are deferred. Upon the expiration of unfunded commitments,  the related fees are
recognized  in income as loan fees.  Loan  origination  fees on loans and funded
commitments and their related direct costs are amortized into income on loans as
yield  adjustments  over  the  contractual  life  of  related  loans  using  the
level-yield method.

Discounts  and premiums on loans  purchased  are  recognized as income using the
level-yield method over the average life of the loan.

Sales of foreclosed real estate

If foreclosed  real estate is sold on financing  terms more  favorable  than the
prevailing market terms for loans with similar collateral, a loss is imputed and
recognized in the financial statements for the year of the sale.

Advertising

The Company expenses  advertising costs as incurred.  Such expenses are shown in
the consolidated  statements of income; no amounts of advertising are carried as
assets.

                                       26
<PAGE>






                   Notes to Consolidated Financial Statements


Note 1 - Summary of significant accounting policies (continued)

Earnings per share

Earnings  per share of common  stock for the years ended  December  31, 1995 and
1996 have been determined by dividing the net income for the twelve-month period
by the  calculated  weighted-average  number of common  stock and  common  stock
equivalents. The December 31, 1994 calculation was computed as if the conversion
from mutual  ownership to stock  ownership  had occurred on the first day of the
fiscal year rather than on October 12,  1994.  Shares  acquired by the  employee
stock  ownership  plans  (ESOP)  are  accounted  for in  accordance  with  AICPA
Statement of Position 93-6 and are not considered in the weighted-average shares
outstanding  until the shares have been earned by the employees and/or committed
to be  released.  The  weighted-average  number of common and common  equivalent
shares outstanding for the periods indicated are as follows:

                                                   Primary   Fully Diluted
                                                    Shares      Shares
                                                  ---------  -------------

      October 12, 1994 - December 31, 1994        5,994,038*   5,994,038*
      January 1, 1995 - December 31, 1995         5,864,284*   5,864,284*
      January 1, 1996 - December 31, 1996         5,136,962    5,220,295

*Restated to reflect two-for-one stock split paid June 5, 1996

Conversion to stock ownership

On October 12, 1994, the  Corporation was formed to be the parent company of the
Bank.  Net  proceeds  from the sale of the  Corporation's  common  stock,  after
deducting  conversion expenses and underwriters'  discounts of $1,960,000,  were
$61,076,640 and are reflected as common stock and additional  paid-in capital in
the accompanying consolidated statements of financial condition (see Note 14).

As part of the  conversion  to stock form,  the  Company  formed an ESOP for the
eligible employees. The ESOP purchased common stock of the Company issued in the
conversion.  The purchase was funded by a loan from the Company.  In  accordance
with generally accepted  accounting  principles,  the unpaid balance of the ESOP
loan has been eliminated from the Company's consolidated statements of financial
condition. Stockholders' equity has been reduced by the aggregate purchase price
of the  shares  owned  by the  ESOP  net of  shares  that  have  been  released.
Contributions  to the ESOP by the  Company  are made to fund the  principal  and
interest  payments on the debt of the ESOP.  As of December  31,  1996,  114,934
shares had been released and 200,000 shares remain unallocated.

Impact of new accounting standards

In  April  1995,  the  Financial  Accounting  Standards  Board  ("FASB")  issued
Accounting for the Impairment of Long-Lived  Assets and for Long-Lived Assets to
be Disposed Of (SFAS 121). This statement  established standards for recognizing
and  measuring  the  impairment  of  long-lived  assets,   certain  identifiable
intangibles,  and  goodwill,  when an entity is unable to recover  the  carrying
amount of those assets.  This  statement  was  effective for the year  beginning
January  1,  1996.  SFAS  121 has not had a  material  effect  on the  Company's
financial statements.

                                       27
<PAGE>






                   Notes to Consolidated Financial Statements


Note 1 - Summary of significant accounting policies (continued)

In May 1995,  the FASB issued  Accounting  for Mortgage  Servicing  Rights (SFAS
122). This statement amended  Accounting for Certain Mortgage Banking Activities
(SFAS 65), to require that a mortgage banking  enterprise  recognize as separate
assets  rights to service  mortgage  loans for others  however  those  servicing
rights are acquired.  This statement requires that a mortgage banking enterprise
assess its capitalized  mortgage  servicing  rights for impairment  based on the
fair value of those rights.  This statement was effective for the year beginning
January  1,  1996.  SFAS  122 has not had a  material  effect  on the  Company's
financial statements.

In October 1995, the FASB issued Accounting for Stock-Based  Compensation  (SFAS
123),  which became  effective for the Company  beginning  January 1, 1996. This
statement  required  increased  disclosure of compensation  expense arising from
both fixed and performance stock compensation plans. Such expense is measured as
the fair  value of the award at the date it is granted  using an  option-pricing
model  that takes into  account  the  exercise  price and  expected  volatility,
expected dividends on the stock and the expected risk-free rate of return during
the term of the option.  The  compensation  cost is recognized  over the service
period,  usually the period from the grant date to the  vesting  date.  SFAS 123
encourages,  rather than requires, companies to adopt a new method that accounts
for stock  compensation  awards based on their  estimated fair value at the date
they are granted. Companies are permitted, however, to continue accounting under
Accounting  Principles  Board ("APB") Opinion No. 25. The Company has elected to
continue to apply APB Opinion No. 25 in their  financial  statements.  Pro forma
net  income  and  earnings  per  share  are  presented  in  accordance  with the
requirements of SFAS 123 (see Note 15).

In June 1996, the Financial  Accounting  Standards Board issued its Statement of
Financial Accounting Standards No. 125 (SFAS 125),  Accounting for Transfers and
Servicing of Financial Assets and Extinguishments of Liabilities. This Statement
provides  accounting  and  reporting  standards  for  transfers and servicing of
financial  assets  and  extinguishments  of  liabilities.  After a  transfer  of
financial  assets,  an entity  recognizes the financial and servicing  assets it
controls and the liabilities it has incurred, derecognizes financial assets when
control has been surrendered, and derecognizes liabilities when extinguished. In
addition,  a transfer of  financial  assets in which the  transferor  surrenders
control  over  those  assets  is  accounted  for as a sale  to the  extent  that
consideration  other  than  beneficial  interest  in the  transferred  assets is
received in  exchange.  SFAS 125 is effective  for  transfers  and  servicing of
financial assets and extinguishments of liabilities occurring after December 31,
1996,  and is to be  applied  prospectively.  Management  does  not  expect  the
application  of this  pronouncement  to have a material  effect on the financial
statements of the Company.


Note 2 - Interest-earning deposits

Cash  and  cash  equivalents  included   interest-earning   federal  funds  sold
(overnight  deposits) totaling $4,413,000 at December 31, 1995 and $1,270,000 at
December 31, 1996.

                                       28
<PAGE>






                   Notes to Consolidated Financial Statements


Note 3 - Investment securities

Investments consisted of U.S. Government and agency securities,  corporate,  and
other securities as follows:

<TABLE>
<CAPTION>

                                                          December 31, 1995 
                                               -----------------------------------------
                                                          Gross Unrealized  
                                               Amortized  ----------------   Estimated
                                                Costs     Gains    Losses   Market Value
                                               ---------  -----    -------  ------------  
Held to maturity                                                            
<S>                                            <C>       <C>       <C>        <C>    
   U.S. Government and agency obligations      $31,482   $   746   $    19    $32,209
   Other asset-backed securities                 1,832        13         9      1,836
                                               -------   -------   -------    -------
                                                                            
                                               $33,314   $   759   $    28    $34,045
                                               =======   =======   =======    =======
                                                                            
Available for sale                                                          
   U.S. Government and agency obligations      $10,996   $   308   $    16    $11,288
   Corporate obligations                        20,618       225        53     20,790
   FHLMC preferred stock and other corporate                                
      equity securities                          2,598        48        --      2,646
                                               -------   -------   -------    -------
                                                                            
                                               $34,212   $   581   $    69    $34,724
                                               =======   =======   =======    =======

</TABLE>

<TABLE>
<CAPTION>
                                                                           
                                                       December 31, 1996
                                           ------------------------------------------
                                                       Gross Unrealized   
                                           Amortized   ----------------   Estimated
                                             Costs     Gains    Losses   Market Value
                                           ---------   -----    ------   ------------
Held to maturity
<S>                                         <C>       <C>       <C>        <C>    
   U.S. Government and agency obligations   $35,558   $   315   $   117    $35,756
   Other asset-backed securities                732        10        --        742
                                            -------   -------   -------    -------
                                                                         
                                            $36,290   $   325   $   117    $36,498
                                            =======   =======   =======    =======
                                                                         
Available for sale                                                       
   U.S. Government and agency obligations   $ 5,999   $    64   $   --     $ 6,063
   Corporate obligations                      9,985       126        3      10,108
   FHLMC/FNMA preferred stock and other                                  
      corporate equity securities             5,481        --       --       5,481
                                            -------   -------   -------    -------
                                                                         
                                            $21,465   $   190   $     3    $21,652
                                            =======   =======   =======    =======
</TABLE>

                                       29
<PAGE>






                   Notes to Consolidated Financial Statements


Note 3 - Investment securities (continued)

The amortized cost and estimated market value of the debt securities at December
31,  1996,  are as follows in  thousands.  Expected  maturities  may differ from
contractual  maturities  because  issuers  may  have  the  right  to  call  some
obligations without penalty.
<TABLE>
<CAPTION>

                                                      Held to Maturity          Available for Sale
                                                    ----------------------  --------------------------
                                                    Amortized   Estimated    Amortized      Estimated
                                                      Cost     Market Value     Cost       Market Value
                                                    ---------  ------------   ---------   ------------
                                                              
      <S>                                           <C>          <C>           <C>           <C>    
      Due in one year or less                       $ 8,000      $ 8,118       $ 7,014       $ 7,047
      Due after one year through five years          22,311       22,455         7,974         8,121
      Due after five years                            5,979        5,925           996         1,003
                                                    -------      -------       -------       -------
                                                                                           
                                                     36,290       36,498        15,984        16,171
                                                                                           
      Other equity securities                            --           --         5,481         5,481
                                                    -------      -------       -------       -------
                                                                                          
                                                    $36,290      $36,498       $21,465       $21,652
                                                    =======      =======       =======        =======
</TABLE>



Note 4 - Mortgage-backed securities

The amortized costs and estimated  market values of  mortgage-backed  securities
are summarized as follows:

<TABLE>
<CAPTION>
                                                                           December 31, 1995
                                                               ---------------------------------------------
                                                                            Gross Unrealized     
                                                               Amortized    ----------------     Estimated
                                                                 Costs      Gains     Losses    Market Value
                                                               ----------   -----     ------    ------------

<S>                                                            <C>        <C>        <C>          <C>     
     Mortgage-backed securities, held to maturity              $ 35,946   $    701   $    176     $ 36,471
     Mortgage-backed securities, available for sale              76,980      1,866          2       78,844
                                                               --------   --------   --------     --------
                                                                112,926   $  2,567   $    178     $115,315
                                                               ========   ========   ========     ========
</TABLE>

<TABLE>
<CAPTION>

                                                                                  December 31, 1996
                                                                ---------------------------------------------
                                                                              Gross Unrealized    
                                                                  Amortized   ----------------    Estimated
                                                                   Costs      Gains     Losses   Market Value
                                                                ---------     -----     ------   -------------

<S>                                                              <C>        <C>        <C>         <C>     
     Mortgage-backed securities, held to maturity                $ 46,570   $    484   $    316    $ 46,738
     Mortgage-backed securities, available for sale                83,224      1,756         81      84,899
                                                                 --------   --------   --------    --------

                                                                 $129,794   $  2,240   $    397    $131,637
                                                                 ========   ========   ========    ========
</TABLE>

                                       30
<PAGE>






                      Notes to Consolidated Financial Statements


Note 4 - Mortgage-backed securities (continued)

Gross realized gains and gross  realized  losses on sales of  available-for-sale
securities were as follows:

                                                           1994    1995    1996
                                                           ----    ----    ----
   Gross realized gains
      U.S. Government and agency securities                $ 96   $  215  $ 135
      Mortgage-backed securities                             10       --     99
      Option fees earned                                     --       --     42
                                                           ----   ------  -----
                                                           $106   $  215  $ 276
                                                           ====   ======  =====
   
   Gross realized losses
      U.S. Government and agency securities                $178   $    6  $  25
      Mortgage-backed securities                              3       --     --
      Mutual funds invested in mortgage-backed securities    18       --     --
                                                           ----   ------  -----
   
                                                           $199   $    6  $  25
                                                           ====   ======  =====
   
   Approximate income tax on net gain (loss)               $(34)  $   76  $  90
                                                           ====   ======  =====


Note 5 - Loans receivable

Loans receivable at the end of each year were as follows:

<TABLE>
<CAPTION>


                                                                      December 31
                                                                  -------------------
                                                                    1995      1996
                                                                  --------  ---------
      Mortgage loans:
<S>                                                               <C>       <C>     
         Residential, one to four family                          $220,433  $232,237
         Residential, multi-family                                  15,361    15,226
         Construction                                                9,453    12,554
         Land and land development loans                             2,494     1,939
         Commercial                                                 30,414    35,006
      Other loans:
         Consumer loans                                             19,514    31,097
         Loans to depositors secured by savings                      1,317     1,292
                                                                   -------   -------

                Total                                              298,986   329,351
      Less:
         Undisbursed portion of loans in process                    (3,585)   (3,533)
         Deferred loan fees and costs, net                            (969)     (980)
         Allowance for credit losses                                (3,217)   (3,310)
                                                                   --------  -------

                Total                                             $291,215  $321,528
                                                                   =======   =======
</TABLE>


Residential real estate loans have been pledged under a blanket floating lien to
the Federal Home Loan Bank of Atlanta as collateral  for advances from that bank
(see Note 11).

                                       31
<PAGE>


                      Notes to Consolidated Financial Statements


Note 5 - Loans receivable (continued)

An analysis of the allowance for credit losses is as follows:

                                                 Year Ended December 31
                                               ------------------------
                                                1994     1995     1996
                                               ------  -------   ------

      Balance at beginning of year             $2,576   $3,054   $3,217
      Provision charged to operations             600      255       60
      Loans charged off                          (198)    (154)     (27)
      Recoveries of loans charged off              76       62       60
                                                -----    -----    -----

                Balance at end of year         $ 3,054  $3,217   $3,310
                                                 =====   =====    =====

At December 31, 1995 and 1996,  the Company had no loans that were  specifically
classified  as impaired.  During the year ended  December 31, 1995,  the Company
recognized  as impaired two related loans with an average  aggregate  balance of
approximately $1,095,000. The loans were renegotiated during 1995 to correct the
impairment.


Note 6 - Loan servicing

Mortgage  loans  serviced  for  others  are  not  included  in the  accompanying
statements of financial condition.  The unpaid principal balances of these loans
are summarized as follows:

                                                  December 31
                                           -----------------------
                                            1994     1995     1996
                                           ------   ------   -----

      FHLMC                                $ 8,206  $ 6,961  $ 5,821
      Other investors                           88       86       85
                                            ------   ------   ------

                                           $ 8,294  $ 7,047  $ 5,906
                                            ======   ======   ======

Custodial  escrow  balances  maintained  in connection  with the foregoing  loan
servicing were $65,000 and $57,000 at December 31, 1995 and 1996, respectively.


Note 7 - Foreclosed real estate

Foreclosed  real estate acquired in settlement of loans, at the lower of cost or
fair value, totaled $-0- at December 31, 1995 and $154,000 at December 31, 1996.

The net loss on foreclosed real estate consisted of:

                                                     Year Ended December 31
                                                    ------------------------
                                                     1994     1995     1996
                                                    ------   ------   ------

      Maintenance, utilities, taxes and insurance   $    14  $     2  $   -
      Net loss on sale of foreclosed real estate          -        9      2
                                                     ------   ------   ----

                Net loss                            $    14  $    11  $   2
                                                     ======   ======   ====

                                       32
<PAGE>






                   Notes to Consolidated Financial Statements


Note 8 - Property, equipment and depreciation

Property and equipment were as follows:

                                                            December 31
                                                       ---------------------   
                                                          1995       1996
                                                       ---------   ---------
      Land                                             $   1,474   $ 1,474
      Building                                             4,162     4,586
      Leasehold improvements                                  31        24
      Furniture, fixtures and equipment                    3,128     3,463
      Autos                                                   56        83
                                                        --------   -------

                                                           8,851     9,630
      Less accumulated depreciation                        3,186     3,347
                                                        --------   -------

                Net property and equipment             $   5,665   $ 6,283
                                                        ========   =======


Note 9 - Accrued interest receivable

Accrued interest receivable was as follows:

                                                                December 31
                                                           --------------------
                                                              1995       1996
                                                           ---------  ---------

       Interest on loans                                   $  1,968   $  2,147
       Interest and dividends on investment securities        1,361      1,065
       Interest on mortgage-backed securities                   763        842
                                                            -------    -------

                                                           $  4,092   $  4,054
                                                            =======    =======


Note 10 - Deposits

Savings deposits, summarized by interest rate, were as follows:

                                                           December 31
                                                      ---------------------
                                                         1995       1996
                                                      ----------  ---------
      Negotiable order of withdrawal deposits
         2.25% to 3.50%                               $  76,306   $  76,692
         Non-interest bearing                             6,218       6,790
                                                      ---------   ---------

                Total NOW deposits                       82,524      83,482

      Passbook and statement deposits, 3.00%             33,956      34,520
      Certificates of deposit                           261,495     279,433
                                                      ---------   ---------

                                                      $ 377,975   $ 397,435
                                                      =========   =========

                                       33
<PAGE>






                   Notes to Consolidated Financial Statements


Note 10 - Deposits (continued)

Certain  large  certificates  of  deposit,  including  municipal  deposits,  are
collateralized by mortgage-backed  securities with market values at December 31,
1995 and 1996 of approximately $1,623,000 and $1,424,000, respectively.

The aggregate  amounts of certificates of deposit with minimum  denominations of
$100,000  were  $30,865,000  and  $40,589,000  at  December  31,  1995 and 1996,
respectively.

At December 31, 1996,  scheduled maturities of certificates of deposit by actual
maturity  for  fixed-rate  certificates  and  by the  next  repricing  date  for
variable-rate  certificates  and  the  weighted-average-contract  rates  were as
follows:

                                      Weighted-
           Maturity in               Average Rate             Balance
      -----------------------      ----------------       --------------

         One year or less                5.214%            $   158,156
        One to three years               5.610%                 86,648
       More than three years             6.505%                 34,629
                                                           -----------

                                                           $   279,433
                                                           ===========


Note 11 - Borrowed funds

At December 31, 1996, the Company had  $41,000,000 in outstanding  advances from
the  Federal  Home Loan Bank of Atlanta  (FHLB -  Atlanta)  and  $19,000,000  in
outstanding reverse repurchase agreements.

The following table sets forth certain information  regarding advances and other
borrowings at the dates or for the periods indicated:

<TABLE>
<CAPTION>
                                                                  Year Ended December 31
                                                                  ----------------------
                                                                     1995        1996
                                                                  ---------    ---------

<S>                                                                 <C>        <C>    
Average balance outstanding                                         $ 30,702   $50,236
Maximum amount outstanding at any month-end during the period         43,250    60,000
Balance outstanding at end of period                                  29,250    60,000
Weighted-average interest rate during the period                        6.36%     5.57%
Weighted-average interest rate at the end of period                     5.97%     5.69%

</TABLE>
                                       34
<PAGE>






                   Notes to Consolidated Financial Statements


Note 11 - Borrowed funds (continued)

The  following  table sets forth the  repayment  schedule at December  31, 1996,
which includes interest rates and amounts due by year in thousands:

             Year Due              Interest Rate              Amount
             --------              -------------              ------

               1997                    5.66%               $    56,000
               1998                    5.51%                     2,000
               2000                    6.16%                     2,000
                                                           -----------

                                                           $    60,000
                                                           ===========

Residential real estate loans aggregating $54,667,000 at December 31, 1996, have
been pledged as collateral  for advances from the FHLB - Atlanta under a blanket
floating lien agreement.

The par value of the  mortgage-backed  securities  collateralizing  the  reverse
repurchase agreements was $19.5 million at December 31, 1996.


Note 12 - SAIF premium assessment

Pursuant to the Economic Growth and Paperwork Reduction Act of 1996 (the "Act"),
the FDIC imposed a special  assessment on SAIF members to capitalize the SAIF at
the  designated  reserve level of 1.25% of insured  deposits as of September 30,
1996.  Based on the  Company's  deposits  as of  March  31,  1995,  the date for
measuring the amount of the special assessment  pursuant to the Act, the Company
paid a special  assessment of $2,230,000 on November 27, 1996 to capitalize  the
SAIF.  The FDIC  has  lowered  the  premium  for  deposit  insurance  to a level
necessary to maintain the SAIF at its required reserve level. The Bank's premium
for deposit insurance for 1997 is currently .0648% of assessable deposits.


Note 13 - Income taxes

The provision for income taxes, in thousands, is summarized as follows:

                                                    Year Ended December 31
                                                   -----------------------
                                                    1994    1995     1996
                                                   ------  -------  ------

      Federal                                      $2,379  $3,293   $2,565
      State                                           226     277      345
                                                    -----   -----    -----

                                                    2,605   3,570    2,910

      Deferred tax expense                             89     142      130
                                                    -----   -----    -----

                Total provision for income taxes   $2,694  $3,712   $3,040
                                                    =====   =====    =====

                                       35
<PAGE>






                      Notes to Consolidated Financial Statements


Note 13 - Income taxes (continued)

The provision for income tax expense differs from that computed at the statutory
tax rate as follows:

<TABLE>
<CAPTION>
                                                                         Year Ended December 31
                                                            --------------------------------------------------
                                                                     Amount           Percent of Pretax Income
                                                            ------------------------  ------------------------
                                                             1994     1995     1996    1994    1995     1996
                                                            ------   ------   ------  ------  ------   -------

<S>                                                         <C>      <C>      <C>      <C>     <C>       <C> 
Tax at statutory rate                                       $2,515   $3,463   $2,891   34.0    34.0      34.0
Increase (decrease) in taxes resulting from:
   State income taxes, net of federal tax benefit              149      183      228    2.0     1.8       2.7
   Other                                                        30       66      (79)    .4      .6       (.9)
                                                            ------   ------   ------   ----    ----      ----
            Income tax expense                              $2,694   $3,712   $3,040   36.4    36.4      35.8
                                                            ======   ======   ======   ====    ====      ====
</TABLE>


The significant  components of the net deferred tax (liability) asset are listed
as follows:

<TABLE>
<CAPTION>
                                                                      December 31
                                                                  --------------------
                                                                     1995      1996
                                                                  ---------  ---------
      Components of the deferred tax asset
<S>                                                               <C>       <C>     
         Tax bad debt reserves                                    $    700  $    727
         Deferred income                                               240       150
         Stock bonus plan                                              166       163
                                                                   -------    ------

                                                                     1,106     1,040
      Valuation allowance                                               -          -
                                                                   -------    ------

                Total deferred tax asset                             1,106     1,040
                                                                   -------    ------

      Components of the deferred tax liability
         Accelerated depreciation                                     (230)     (281)
         Loan sale imputed gain                                        (13)       (8)
         Pension expense                                               (33)      (51)
         Unrealized appreciation on securities, available for sale    (868)     (679)
                                                                   --------   -------

                Total deferred tax liability                        (1,144)   (1,019)
                                                                   --------   -------

                Net deferred tax (liability) asset                $    (38) $     21
                                                                   ========   ======
</TABLE>

The Company's  federal income tax returns have been examined by tax  authorities
through 1992.

                                       36
<PAGE>


                   Notes to Consolidated Financial Statements


Note 14 - Restricted retained earnings

In accordance with the current regulations  concerning  conversion from a mutual
to a stock  organization,  the Bank was  required  to  establish  a  liquidation
account equal to its net worth as of the latest statement of financial condition
contained in the final  offering  circular.  Such  liquidation  account is to be
maintained, as of the eligibility record date December 31, 1992, for the benefit
of  depositors  who  continue to maintain  their  deposits in the Bank after the
conversion,  in the event of a complete liquidation of the Bank. If, however, on
any annual closing date of the Bank  subsequent to December 31, 1992, the amount
in any  deposit  account  is less than the  amount in such  deposit  account  on
December 31, 1992, then the interest in the liquidation account relating to such
deposit  account  would be  reduced by the  amount of such  reduction,  and such
interest will cease to exist if such deposit account is closed. The Bank may not
declare or pay a cash  dividend,  or repurchase  any of its capital stock if the
effect  thereof would cause the net worth of the Bank to be reduced below either
the  amount  required  for the  liquidation  account or the  minimum  regulatory
capital requirements.  At December 31, 1996, the unadjusted  liquidation account
totaled $30,017,000, and minimum regulatory capital was $21,846,000.


Note 15 - Retirement plans and employee benefit programs

The  Company  has  a  noncontributory  defined  benefit  pension  plan  covering
substantially  all of its employees.  The benefits are based on years of service
and the employee's  compensation  during the last five years of employment.  The
Company's funding policy is to contribute annually the maximum amount allowed by
law.  Contributions are intended to provide not only for benefits  attributed to
service to date, but also for those expected to be earned in the future.

Net  periodic  pension  cost  for  1994,  1995 and 1996  include  the  following
components based on the actuaries' report in thousands:

<TABLE>
<CAPTION>


                                                           Year Ended December 31
                                                       ------------------------------
                                                         1994       1995      1996
                                                       -------    --------  ---------

<S>                                                    <C>        <C>       <C>     
      Service cost, benefits earned during the period  $    219   $    203  $    245
      Interest cost on projected benefit obligation         305        324       375
      Actual return on plan assets                         (245)      (257)     (327)
      Net amortization and deferral                          58         58        58
                                                         ------    -------    ------

                Net periodic pension cost              $    337   $    328  $    351
                                                         ======    =======    ======
</TABLE>

                                       37
<PAGE>






                   Notes to Consolidated Financial Statements


Note 15 - Retirement plans and employee benefit programs (continued)

The  following  table sets forth the funded  status of the plan and the  amounts
recognized in the Company's statements of financial condition:

<TABLE>
<CAPTION>

                                                                                December 31
                                                                       ----------------------------
                                                                        1994        1995     1996
                                                                       --------    -------  -------
Accumulated benefit obligation including $2,637,000,
<S>                                                                    <C>         <C>      <C>   
   $2,995,000, and $3,489,000 in vested benefits                       $2,747      $3,124   $3,641
Additional benefits due to projected future compensation levels         1,635       1,700    1,921
                                                                       ------      ------   ------

          Projected benefit obligation                                  4,382       4,824    5,562
                                                                       ------      ------   ------

Plan assets at fair value                                               3,452       4,398    5,078*
                                                                       ------      ------   ------

Projected benefit obligation in excess of plan assets                    (930)       (426)    (484)
Unrecognized prior service cost                                           807         742      676
Unrecognized net (gain) loss                                              272        (129)      34
Unrecognized transitional asset                                           (99)        (92)     (84)
                                                                       ------      ------   ------

         Prepaid pension cost                                          $   50      $   95   $  142
                                                                       ======      ======   ======
</TABLE>

* Includes $294,000 of savings deposits in the Bank at December 31, 1996.

Assumptions used in determining the net periodic pension cost were:

                                                         1994    1995    1996
                                                         ----    ----    -----
      Discount rate                                      7.5%     7.5%    7.5%
      Rate of increase in compensation levels            6.0%     6.0%    6.0%
      Expected long-term rate of return on assets        7.5%     7.5%    7.5%

Employee stock ownership plan

The Company has an ESOP  covering all full-time  employees,  over the age of 21,
with at least one year of service.  The ESOP borrowed  funds from the Company to
purchase 314,934 (157,467  pre-split)  shares of the Company's common stock, the
loan being  collateralized  by the common stock.  Contributions  by the Company,
along with dividends received on unallocated  shares, are used to repay the loan
with shares being  released from the  Company's  lien  proportional  to the loan
repayments.  Annually on December 31, the released  shares are  allocated to the
participants  in the  same  proportion  that  their  wages  bear  to  the  total
compensation of all the participants.  A total of 33,304 (16,652  pre-split) and
33,852 shares of the Company's  common stock were released for allocation to the
Plan   Participants   during  the  years  ended  December  31,  1995  and  1996,
respectively.

                                       38
<PAGE>






                   Notes to Consolidated Financial Statements


Note 15 - Retirement plans and employee benefit programs (continued)

The Company accounts for its ESOP in accordance with Statement of Position 93-6.
Accordingly,  the shares  pledged as  collateral  are reported as a reduction of
stockholders' equity in the consolidated  statements of financial condition.  As
shares are released from collateral,  the Company 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  of  retained  earnings;   dividends  on
unallocated  ESOP shares are recorded as a reduction  of debt.  The total amount
charged to expense for the years ended December 31, 1995 and 1996,  based on SOP
No. 93-6, was $460,000 and $690,000, respectively. The fair value of the 200,000
unearned  ESOP  shares  at  December  31,  1996 was  $4,100,000.  There  were no
commitments to repurchase ESOP shares.

Recognition and retention plan

The  stockholders  approved the  establishment  of a Management Stock Bonus Plan
(MSBP) and Trust (the plan) on April 27,  1995.  The plan  states that the Trust
shall not purchase more than 4% of the  aggregate  shares of common stock issued
by the Company in the mutual-to-stock conversion of the Bank (252,146 post-split
shares).  During  1995,  the Bank  purchased  160,000  post-split  shares of the
Company's  common stock at an average  adjusted  price of $14.25 per share to be
awarded to directors, officers and employees in accordance with the provision of
the plan.  The costs of the shares  held by the plan are  recorded  as  unearned
compensation,  a contra  equity  account,  and are  recognized  as an expense in
accordance  with the vesting  requirements  under the plan.  For the years ended
December 31, 1995 and 1996, the amounts  included in  compensation  expense were
$453,000 and  $628,000,  respectively.  The status of the shares in this plan at
December 31, 1996 is shown as follows:

                                                    Unawarded   Awarded
                                                      Shares     Shares
                                                    ---------   --------

      Total established by plan                      126,073           -
      Granted                                       (123,552)    123,552
      Vested                                               -           -
                                                    --------    --------

               Balance at December 31, 1995           2,521      123,552

      Granted                                             -            -
      Vested                                              -      (24,714)
      Forfeiture                                        838         (838)
      Two-for-one stock split                         3,359       98,000
                                                   --------     --------

                Balance at December 31, 1996          6,718      196,000
                                                   ========     ========

                                       39
<PAGE>






                   Notes to Consolidated Financial Statements


Note 15 - Retirement plans and employee benefit programs (continued)

Stock option plans

The stockholders also approved the establishment of a stock option plan on April
27, 1995 for  directors,  officers and  employees.  The exercise price under the
plan is $12.50 per share,  the fair market price,  adjusted for the stock split,
on the date of the grant. Both non-incentive stock options,  and incentive stock
options may be granted under the plan.  Rights to exercise  options granted vest
at the rate of 20% per year,  beginning on the first anniversary of the grant. A
summary of the stock option activity is as follows:

<TABLE>
<CAPTION>

                                         Available    Options      Vested and
                                         for Grant  Outstanding   Exercisable
                                         ---------  -----------   -----------

<S>                                      <C>          <C>           <C>        
At inception                              315,183          --           --
Granted                                  (308,884)    308,884           --
Vested                                         --          --           --
                                         --------     -------       ------
                                                                   
          Balance at December 31, 1995      6,299     308,884           --
Granted                                        --          --           --
Vested                                         --     (61,777)      61,777
Exercised                                      --          --       (4,333)
Forfeiture                                  2,096      (2,096)          --
Two-for-one stock split                     8,395     245,011       60,777
                                         --------     -------       ------
                                                                   
          Balance at December 31, 1996     16,790     490,022      118,221
                                         ========     =======      =======
</TABLE>


The Company  applies APB Opinion 25 in  accounting  for  employee  stock  option
plans. Accordingly, no compensation cost has been recognized in 1995 and 1996.

Pro forma information regarding net income and earnings per share is required by
SFAS 123,  and has been  determined  as if the  Company  had  accounted  for its
employee stock options under the fair value method of that  Statement.  The fair
value for these options was estimated at the date of grant using a Black-Scholes
option pricing model with the following weighted-average assumptions:  risk-free
interest rate of 6.89%; dividend yields of 3.20%;  volatility factor of 27%; and
a weighted-average expected life of the option of 6.76 years.

The Black-Scholes option valuation model was developed for use in estimating the
fair value of traded  options which have no vesting  restrictions  and are fully
transferable.  In addition,  option valuation models require the input of highly
subjective  assumptions  including the expected stock price volatility.  Because
the  Company's  employee  stock  options  have   characteristics   significantly
different from those of traded  options,  and because  changes in the subjective
input assumptions can materially affect the fair value estimate, in management's
opinion,  the  existing  models do not  necessarily  provide a  reliable  single
measure of the fair value of its employee stock options.

For purposes of pro forma  disclosures,  the estimated fair value of the options
is amortized to expense over the options'  vesting  period.  The  Company's  pro
forma information follows:
                                                1995          1996
                                               -------      -------
      Pro forma net income                     $ 5,908      $ 4,865
      Pro forma earnings per share
         Primary                               $  1.01      $   .95
         Fully diluted                         $  1.01      $   .93

                                       40
<PAGE>






                   Notes to Consolidated Financial Statements


Note 16 - Commitments and contingencies

The Company had outstanding commitments to purchase  mortgage-backed  securities
having a face value of  $9,669,000  for  $9,889,000  as of  December  31,  1995.
Additionally,  the Company was contingently  liable for the possible purchase of
$5,000,000 of 7% FHLMC  participations as a result of the sale of a "put" option
expiring in February 1996.

There were no outstanding commitments to purchase or sell securities at December
31, 1996.

The Company is lessee under a ten-year  lease,  effective  January 1991, for its
branch  bank space in River Ridge Mall,  Lynchburg,  Virginia.  Base rent is due
monthly in advance.  Rent may be increased due to increases in real estate taxes
and insurance.  In addition to rent,  monthly charges for the marketing fund and
pro rata  utilities  are  billed  to the  Company.  The  minimum  annual  rental
commitment under the above  noncancelable  lease is $34,200 through December 31,
2000.  Total  rent  expense  in  1994,  1995 and  1996  for all  cancelable  and
non-cancelable leases was $54,000, $55,000 and $59,000, respectively.

The Company is party to financial instruments with off-balance-sheet risk in the
normal course of business to meet the financing  needs of its  customers.  These
financial  instruments consist primarily of commitments to extend credit.  These
instruments  involve,  to varying degrees,  elements of credit risk in excess of
the amount recognized in the statements of financial condition.  The contract or
notional  amounts of those  instruments  reflect the extent of  involvement  the
Company has in particular classes of financial instruments.

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

<TABLE>
<CAPTION>
                                                                      Contract or Notional Amount
                                                                      ---------------------------
                                                                               December 31
                                                                      ---------------------------
                                                                             1995       1996
                                                                           ---------  --------
Financial instruments whose contract amounts represent credit risk
<S>                                                                        <C>      <C>  
   Commitments to finance real estate acquisitions and construction        $ 3,818   $ 3,962
   Unfunded lines-of-credit                                                 21,037    19,955
                                                                           -------   -------

                                                                           $24,855   $23,917
                                                                           =======   =======
</TABLE>

Commitments  to extend  credit are  agreements  to lend to a customer as long as
there is no violation of any condition established in the contract.  Commitments
generally  have fixed  expiration  dates or other  termination  clauses  and may
require payment of a fee. Since many of the commitments are expected to be drawn
upon, the total commitment amounts generally represent future cash requirements.
The Company evaluates each customer's credit-worthiness on a case-by-case basis.
The amount of collateral,  if deemed  necessary by the Company upon extension of
credit,  is  based  on  management's  credit  evaluation  of the  counter-party.
Collateral normally consists of real property.

Fixed  rate  loan  commitments  totaled  $3,027,000,  and  adjustable  rate loan
commitments  totaled  $935,000 at December  31,  1996.  All present  outstanding
commitments expire in 90 days or less.

The Company had issued  $1,520,000 and $791,000 in standby  letters of credit as
of  December   31,  1995  and  1996,   respectively;   a  portion  of  which  is
collateralized  by cash on deposit with the Company.  A standby letter of credit
represents  a  potential  liability  of the  Company in the event  that  certain
contractual  obligations  of the Company's  loan  customers are not met, but the
Company does not expect to fund these letters of credit.

                                       41
<PAGE>
  





                   Notes to Consolidated Financial Statements


Note 17 - Financial instruments with off-balance-sheet risk

During 1996, the Company  entered into interest rate swap  agreements  ("swaps")
for purposes of managing its interest rate sensitivity.  The Company  designates
swaps to on-balance-sheet instruments to alter the interest rate characteristics
of such instruments and to modify interest rate  sensitivity.  Swaps involve the
periodic exchange of payments over the life of the agreements.  Amounts received
or paid on swaps are used to manage interest rate  sensitivity.  At December 31,
1996, the Company had two swap agreements  outstanding,  the net effect of which
is to effectively convert $7.0 million of variable rate FHLB advances to a fixed
rate of 5.20% until January 1998 and $8.0 million of variable rate FHLB advances
to a fixed rate of 5.27% until February 1999. Changes in the fair value of swaps
are not reflected in the accompanying  financial statements.  The estimated fair
value of these  instruments  at December  31, 1996 was  $245,000.  There were no
interest rate swaps outstanding at December 31, 1995.

The Company's credit exposure on swaps is limited to the value of the swaps that
have  become  favorable  to the  Company in the event of  nonperformance  by the
counterparties.  The Company does not require collateral from  counterparties on
its existing  agreements.  The Company  actively  monitors the credit ratings of
counterparties and does not anticipate nonperformance by the counterparties with
which it transacts its swaps.


Note 18 - Significant group concentrations of credit risk

The Company grants residential,  commercial,  and installment loans to customers
mainly in the Central and Southside regions of Virginia.  The Company has a loan
portfolio,  consisting  principally  of  residential  mortgage  loans and is not
dependent upon any particular  economic sector although the portfolio as a whole
may be  affected  by general  economic  factors  of the  Central  and  Southside
Virginia regions.

The Company  maintains cash balances at several financial  institutions  located
within its market area.  Accounts at each institution are insured by the Federal
Deposit  Insurance  Corporation up to $100,000.  Uninsured  balances  aggregated
$3,063,000 at December 31, 1995 and $3,342,000 at December 31, 1996. The Company
has  invested  in  bonds  issued  by  major  national  corporations.  Such  bond
investments,  with par values  aggregating  $20,500,000 at December 31, 1995 and
$9,000,000 at December 31, 1996,  have been limited to  $3,000,000  par value in
any one issuer.


Note 19 - Related-party transactions

The  Company  has made  loans in the  ordinary  course of  business  to  various
officers and directors  generally  collateralized  by the individuals'  personal
residences or by savings accounts in the Savings Bank. The aggregate balances of
such loans which exceed $60,000 in aggregate outstanding amount to any executive
officer or director, in thousands, is summarized as follows:

                                                 1995      1996
                                               --------  --------
      Beginning balance                        $    295  $    272
      Additions                                       -         -
      Repayments                                    (23)      (25)
                                               --------- --------

                Ending balance                 $    272  $    247
                                               ========  ========

                                       42
<PAGE>






                   Notes to Consolidated Financial Statements


Note 20 - Reduced income

Loans are placed on  nonaccrual  when a loan is  specifically  determined  to be
impaired or when  principal or interest is delinquent  for 90 days or more.  Any
unpaid  interest  previously  accrued on those  loans is reversed  from  income.
Interest  income  generally is not recognized on specific  impaired loans unless
the likelihood of further loss is remote.  Interest  income on other  nonaccrual
loans is recognized only to the extent of interest payments received.

This activity resulted in lost income shown as follows:

                                                         Year Ended December 31
                                                         ----------------------
                                                           1994  1995    1996
                                                         ------- ----  --------
Interest removed on non-accrued loans or not accrued on
   loans under foreclosure                                $ 23   $151   $ 35
Net interest reserved (recovered) on delinquent loans      (55)   (89)   (92)
                                                          ----   ----   ----

          Reduced (recovered) income                      $(32)  $ 62   $(57)
                                                          ====   ====   ==== 
                                                       

Note 21 - Regulatory capital

The Bank is subject to various regulatory capital  requirements  administered by
the federal banking agencies.  Failure to meet minimum capital  requirements can
initiate  certain  mandatory and possibly  additional  discretionary  actions by
regulators  that,  if  undertaken,  could have a direct  material  effect on the
Bank's  financial   statements.   Under  capital  adequacy  guidelines  and  the
regulatory  framework for prompt corrective  action, the Bank must meet specific
capital  guidelines  that involve  quantitative  measures of the Bank's  assets,
liabilities,  and certain off-balance-sheet items as calculated under regulatory
accounting  practices.  The Bank's capital amounts and  classification  are also
subject to  qualitative  judgments  by the  regulators  about  components,  risk
weightings, and other factors.

As of December 31, 1996, the most recent  notification from the Office of Thrift
Supervision  categorized  the Bank as "well  capitalized"  under the  regulatory
framework for prompt corrective action.  There are no conditions or events since
that  notification  that  management  believes  have  changed the  institution's
category.

The Bank is required by the Office of Thrift  Supervision to maintain capital at
least sufficient to meet three requirements: tangible capital, core capital, and
risk-based capital.  Management has determined that the Bank's capital meets and
exceeds all three capital  requirements shown as follows as of December 31, 1995
and 1996.

                                       43
<PAGE>






                   Notes to Consolidated Financial Statements


Note 21 - Regulatory capital (continued)

Tangible and core capital  levels are shown as a  percentage  of adjusted  total
assets.  Risk-based  capital  levels are shown as a percentage of  risk-weighted
assets.

<TABLE>
<CAPTION>
                                                                          First Federal Savings Bank
                                                  --------------------------------------------------------------------------
                                                      Tangible Capital            Core Capital          Risk-Based Capital
                                                  ------------------------   --------------------    -----------------------
December 31, 1995
<S>                                                <C>              <C>      <C>          <C>        <C>             <C>
   GAAP Capital                                    $   69,518                $69,518                 $ 69,518
   Goodwill and other intangible assets                (1,728)                (1,728)                  (1,728)
   Qualifying general loan allowance                       --                     --                    3,193
                                                   ----------                -------                 --------

          Regulatory capital computed                  67,790       13.66%    67,790      13.66%       70,983        26.76%

   Minimum capital requirement                          7,444        1.50     14,888       3.00        21,222         8.00
                                                   ----------       -----    -------      -----      --------        -----

          Regulatory capital excess                    60,346       12.16%   $52,902      10.66%     $ 49,761        18.76%
                                                   ==========       =====    =======      =====      ========        =====
</TABLE>

<TABLE>
<CAPTION>
                                                                          First Federal Savings Bank
                                                  --------------------------------------------------------------------------
                                                      Tangible Capital            Core Capital          Risk-Based Capital
                                                  ------------------------   --------------------    -----------------------

December 31, 1996
<S>                                                  <C>             <C>     <C>           <C>       <C>             <C>
   GAAP Capital                                      $ 55,763                $ 55,763                $ 55,763
   Unrealized gain on securities,
      available for sale                               (1,182)                 (1,182)                 (1,182)
   Goodwill and other intangible assets                (1,608)                 (1,608)                 (1,608)
   Qualifying general loan allowance                       --                      --                   3,281
                                                     --------                --------                --------

          Regulatory capital computed                  52,973        9.95%     52,973      9.95%       56,254        20.60%

   Minimum capital requirement                          7,984        1.50      15,967      3.00        21,846         8.00
                                                     --------      ------    --------     -----      --------        -----

          Regulatory capital excess                    44,989        8.45%   $ 37,006      6.95%     $ 34,408        12.60%
                                                     ========      ======    ========     =====      ========        =====

</TABLE>

Note 22 - Disclosures about fair value of financial instruments

The following  methods and  assumptions  were used to estimate the fair value of
each class of financial instruments for which it is practicable to estimate that
value.

Cash and short-term investments

For cash  and  short-term  investments,  the  carrying  amount  is a  reasonable
estimate of fair value.

Investment securities and mortgage-backed securities

The fair  value of  investment  securities  and  mortgage-backed  securities  is
determined by reference to exchange or dealer- quoted market prices. If a quoted
market  price is not  available,  fair value is estimated  using  quoted  market
prices for similar securities.

                                       44
<PAGE>


                   Notes to Consolidated Financial Statements


Note 22 - Disclosures about fair value of financial instruments (continued)

Loans receivable

For certain homogeneous  categories of loans, such as some residential mortgages
and consumer  loans,  fair value is estimated using the quoted market prices for
securities   backed  by  similar  loans,   adjusted  for   differences  in  loan
characteristics.  The  fair  value of other  types  of  loans  is  estimated  by
discounting the future cash flows using the current rates at which similar loans
would  be made  to  borrowers  with  similar  credit  ratings  and for the  same
remaining maturities.

Deposit liabilities

The fair value of demand deposits,  savings  accounts,  and certain money market
deposits is the amount  payable on demand at the reporting  date. The fair value
of fixed-maturity certificates of deposit is estimated using the rates currently
offered for deposits of similar remaining maturities.

Long-term debt

Rates  currently  available  to the  Company  for debt  with  similar  terms and
remaining maturities are used to estimate fair value of existing debt.

Commitments  to  extend  credit,   standby  letters  of  credit,  and  financial
guarantees written

The fair value of commitments is estimated  using the fees currently  charged to
enter into similar  agreements,  taking into account the remaining  terms of the
agreements  and  the  present  credit-worthiness  of  the  counter-parties.  For
fixed-rate loan  commitments,  fair value also considers the difference  between
current  levels of interest  rates and the  committed  rates.  The fair value of
guarantees and letters of credit is based on fees currently  charged for similar
agreements or on the estimated  cost to terminate  them or otherwise  settle the
obligations with the counter-parties at the reporting date.

The estimated fair values of the Company's financial instruments are as follows:

<TABLE>
<CAPTION>

                                              December 31, 1995    December 31, 1996
                                             -------------------   ------------------
                                              Carrying    Fair      Carrying   Fair
                                               Amount     Value     Amount     Value
                                             ----------  -------   ---------  -------
      Financial assets
<S>                                          <C>        <C>        <C>       <C>     
         Cash and cash equivalents           $   7,683  $  7,683   $  6,634  $  6,634
         Investment securities                  71,113    71,844     61,210    61,418
         Mortgage-backed securities            114,790   115,315    131,469   131,637
         Loans receivable, net                 291,215   298,056    321,528   326,366

      Financial liabilities
         Deposits                              377,975   381,270    397,435   397,640
         Advances from Federal Home Loan Bank
            and other borrowed funds            29,250    29,383     60,000    60,017

      Unrecognized financial instruments
         Commitments to purchase securities      9,889     9,959          -         -
         Standby letters of credit issued        1,520     1,520        791       791
         Interest rate swaps                         -         -          -       245

</TABLE>
                                       45
<PAGE>






                   Notes to Consolidated Financial Statements


Note 23 - Condensed parent company information

The following shows FFVA Financial  Corporation's  condensed financial condition
as of and for the years ended December 31, 1995 and 1996 and operations and cash
flows for the years 1994, 1995 and 1996:

<TABLE>
<CAPTION>

                                    Balance Sheets

                                                                     1995      1996
                                                                     ----      ----
      Assets
<S>                                                               <C>       <C>      
         Cash                                                     $   1,084 $     443
         Investments                                                     65       490
         Investment in bank subsidiary                               66,411    52,037
         Loan to bank subsidiary's ESOP                               2,339     2,000
         Note receivable from bank subsidiary                        18,000    19,000
         Other assets                                                   160       511
                                                                   --------   -------

                Total assets                                      $  88,059 $  74,481
                                                                   ========   =======

      Liabilities and stockholders' equity
         Liabilities                                              $       - $       -
         Stockholders' equity                                        88,059    74,481
                                                                   --------   -------

                Total liabilities and stockholders' equity        $  88,059 $  74,481
                                                                   ========   =======
</TABLE>


                                 Statements of Income
<TABLE>
<CAPTION>

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

<S>                                                             <C>        <C>      <C>     
Dividends from bank subsidiary                                  $   --     $   --   $ 20,000
Interest income                                                    519      1,750        803
Other income                                                        --         --          6
                                                                ------     ------   --------

                                                                   519      1,750     20,809
Noninterest expense                                                  5        141        163
                                                                ------     ------   --------

          Income before income tax expense and equity
             in undistributed earnings of subsidiary               514      1,609     20,646

Income tax expense                                                 194        612        246
                                                                ------     ------   --------

          Income before equity in undistributed earnings of
             subsidiary                                            320        997     20,400

Equity in undistributed earnings of subsidiary                   4,383      5,477      5,063
Distribution of subsidiary retained earnings                        --         --    (20,000)
                                                                ------     ------   --------

          Net income                                            $4,703     $6,474   $  5,463
                                                                ======     ======   ========
</TABLE>

                                       46
<PAGE>






                   Notes to Consolidated Financial Statements


Note 23 - Condensed parent company information (continued)


                            Statements of Cash Flows

<TABLE>
<CAPTION>

                                                                         1994        1995        1996
                                                                      --------    --------    --------
Cash flows from operating activities
<S>                                                                   <C>         <C>         <C>     
   Net income                                                         $  4,703    $  6,474    $  5,463
   Adjustments to reconcile net income to net cash provided by
      operating activities
         Equity in undistributed earnings of subsidiary                 (4,383)     (5,477)     (5,063)
         Dividend from subsidiary                                           --          --      20,000
         Increase (decrease) in other liabilities                           73         (73)         --
         Increase in other assets                                           --         (33)        (97)
                                                                      --------    --------    --------

          Net cash provided by operations                                  393         891      20,303
                                                                      --------    --------    --------
Cash flows from investing activities
   Net (increase) decrease in loans receivable                         (26,570)      9,333        (661)
   Purchase of subsidiary stock                                        (30,538)         --          --
   Purchase of investment securities                                        --         (65)       (425)
                                                                      --------    --------    --------
          Net cash provided by (used in) investing activities          (57,108)      9,268      (1,086)
                                                                      --------    --------    --------

Cash flows from financing activities
   Proceeds from exercise of stock options                                  --          --          31
   Proceeds from sale of stock                                          57,926          --          --
   Repurchase of common stock                                               --      (8,520)    (17,986)
   Payment of cash dividends                                                --      (1,766)     (1,903)
                                                                      --------    --------    --------
   Net cash provided by (used in) financing activities                  57,926     (10,286)    (19,858)
                                                                      --------    --------    --------
   Net increase (decrease) in cash and cash equivalents                  1,211        (127)       (641)

Cash and cash equivalents at beginning of year                              --       1,211       1,084
                                                                      --------    --------    --------

Cash and cash equivalents at end of year                              $  1,211    $  1,084    $    443
                                                                      ========    ========    ========
</TABLE>

                                       47
<PAGE>






                   Notes to Consolidated Financial Statements


Note 24 - Quarterly condensed consolidated statements of income - unaudited

<TABLE>
<CAPTION>
                                                                                     1995
                                                                     -----------------------------------
                                                                      First    Second    Third   Fourth
                                                                     Quarter   Quarter  Quarter  Quarter
                                                                     -------   -------  -------  -------

<S>                                                                  <C>      <C>      <C>      <C>    
Interest income                                                      $ 8,608  $ 9,421  $ 9,724  $ 9,930
Interest expense                                                       4,103    4,808    5,085    5,216
                                                                     -------  -------  -------  -------

          Net interest income                                          4,505    4,613    4,639    4,714
Provision for credit losses                                               75       75       75       30
                                                                     -------  -------  -------  -------

          Net interest income after provision for credit losses        4,430    4,538    4,564    4,684
Net gain on sale of investments                                           46       52      100       11
Noninterest income                                                       184      173      240      248
Noninterest expense                                                    2,093    2,220    2,391    2,380
                                                                     -------  -------  -------  -------

          Income before income tax expense                             2,567    2,543    2,513    2,563
Income tax expense                                                       935      940      923      914
                                                                     -------  -------  -------  -------

          Net income                                                 $ 1,632  $ 1,603  $ 1,590    1,649
                                                                     =======  =======  =======    =====

Earnings per share, primary                                             .270*    .270*    .280*   .300*
Earnings per share, fully diluted                                       .270*    .270*    .280*   .300*
Dividends paid per share                                                .075*    .075*    .075*   .075*

</TABLE>

<TABLE>
<CAPTION>
                                                                                    1996
                                                                    -----------------------------------
                                                                     First    Second    Third   Fourth
                                                                    Quarter   Quarter  Quarter  Quarter
                                                                    -------   -------  -------  -------
<S>                                                                 <C>       <C>      <C>      <C>    
Interest income                                                     $ 9,986   $10,155  $10,407  $10,445
Interest expense                                                      5,199     5,215    5,361    5,407
                                                                    -------   -------  -------  -------

          Net interest income                                         4,787     4,940    5,046    5,038
Provision for credit losses                                              60        --       --       --
                                                                    -------   -------  -------  -------

          Net interest income after provision for credit losses       4,727     4,940    5,046    5,038
Net gain on sale of investments                                          91        --        9      151
Noninterest income                                                      242       290      262      276
Noninterest expense                                                   2,569     2,631    4,753    2,616
                                                                    -------   -------  -------  -------

          Income before income tax expense                            2,491     2,599      564    2,849
Income tax expense                                                      882       889      206    1,063
                                                                    -------   -------  -------  -------

          Net income                                                $ 1,609   $ 1,710  $   358  $ 1,786
                                                                    =======   =======  =======  =======

Earnings per share, primary                                            .300*    .320      .070     .370
Earnings per share, fully diluted                                      .300*    .320      .070     .370
Dividends paid per share                                               .075*    .100      .100     .100

</TABLE>


*Restated to reflect two-for-one stock split paid June 5, 1996

                                       48
<PAGE>





                   Notes to Consolidated Financial Statements


Note 25 - Branch acquisition

On August 18, 1995, pursuant to a Branch Sale Agreement between Crestar Bank and
the  Company's  subsidiary,  the Bank acquired  selected  assets and assumed all
deposits of Crestar's  Keysville,  Virginia branch office. The Bank received net
funds of  approximately  $17.8 million in cash,  $1.6 million in selected loans,
and $451,000 in office  premises and equipment in exchange for assuming  deposit
liabilities of $21.7 million.

The  acquisition  was  accounted  for under the  purchase  method of  accounting
whereby the purchase price was allocated to the underlying  assets  acquired and
liabilities assumed based on their value at the date of acquisition.  The excess
purchase price over the value of net assets acquired was recorded as goodwill of
$1.7 million which is being  amortized over 15 years.  The results of operations
of the acquired  branch have been included with those of the Bank, and therefore
of the Company, since the acquisition date.


Note 26 - Capital stock

On April 25, 1996, the Company's Board of Directors approved a two-for-one split
of the Company's  common stock in the form of a 100% stock dividend payable June
5,  1996 to  stockholders  of record as of May 15,  1996.  A total of  2,713,832
shares of common stock was issued in connection  with the split.  The stated par
value per share was not changed from $0.10. A total of $271,383 was reclassified
from the Company's  additional  paid-in capital account to the Company's  common
stock  account.  Appropriate  share and per-share  amounts have been restated to
retroactively reflect the stock split.

                                       49
<PAGE>
     Stock Price  Information - There were  4,642,552  shares of common stock of
FFVA Financial  Corporation  outstanding on March 1, 1997, held by approximately
1,600  stockholders  of record (not  including the number of persons or entities
holding the stock in nominee or street name through  various  brokerage  firms).
The graph and table reflect the stock price as published by the Nasdaq  National
Market and the dividends paid for the respective periods.

<TABLE>
<CAPTION>
            Quarter                                                                                                Div./Share
             Ended                                     High                            Low                            Paid
             -----                                     ----                            ---                            ----

<S>                                                   <C>                              <C>                           <C>   
March 1995(1)                                         $11.50                           $9.32                         $0.075

June 1995(1)                                          $14.13                          $11.25                         $0.075

September 1995(1)                                     $14.63                          $13.38                         $0.075

December 1995(1)                                      $14.63                          $13.38                         $0.075

March 1996(1)                                         $16.13                          $13.50                         $0.075

June 1996                                             $18.50                          $14.63                         $0.100

September 1996                                        $18.50                          $15.75                         $0.100

December 1996                                         $22.00                          $17.75                         $0.100

</TABLE>

- -----------------------------
        (1)       Restated to reflect two-for-one stock split paid June 5, 1996.
                  Federal regulations may limit dividend amounts.

                                       53









                                  EXHIBIT 23


<PAGE>

[LOGO]
- -----------------
CHERRY
BEKAERT &
HOLLAND
CERTIFIED PUBLIC
ACCOUNTANTS &
CONSULTANTS
- -----------------



                         INDEPENDENT AUDITORS' CONSENT


We consent to the  incorporation  by reference  of our report dated  January 31,
1997, on the financial  statements of FFVA  Financial  Corporation  for the year
ended  December  31, 1996,  into the  Registration  Statement on Form S-8,  with
respect to the Company's  Stock Option Plan  originally  filed by FFVA Financial
Corporation with the Securities and Exchange Commission on September 28, 1995.






                                    /s/ Cherry, Bekaert & Holland, L.L.P.
                                    Cherry, Bekaert & Holland, L.L.P.


March 20, 1997
Lynchburg, Virginia








<TABLE> <S> <C>



<ARTICLE>                                            9
<MULTIPLIER>                                      1000
       
<S>                                            <C>
<PERIOD-TYPE>                                  12-MOS
<FISCAL-YEAR-END>                              DEC-31-1996
<PERIOD-END>                                   DEC-31-1996
<CASH>                                               5,364
<INT-BEARING-DEPOSITS>                                   0
<FED-FUNDS-SOLD>                                     1,270
<TRADING-ASSETS>                                         0
<INVESTMENTS-HELD-FOR-SALE>                        106,551
<INVESTMENTS-CARRYING>                              86,128
<INVESTMENTS-MARKET>                                86,504
<LOANS>                                            324,838
<ALLOWANCE>                                          3,310
<TOTAL-ASSETS>                                     533,826
<DEPOSITS>                                         397,435
<SHORT-TERM>                                        56,000
<LIABILITIES-OTHER>                                  1,910
<LONG-TERM>                                          4,000
                                    0
                                              0
<COMMON>                                               469
<OTHER-SE>                                          74,012
<TOTAL-LIABILITIES-AND-EQUITY>                     533,826
<INTEREST-LOAN>                                     27,201
<INTEREST-INVEST>                                   13,792
<INTEREST-OTHER>                                         0
<INTEREST-TOTAL>                                    40,993
<INTEREST-DEPOSIT>                                  18,382
<INTEREST-EXPENSE>                                  21,182
<INTEREST-INCOME-NET>                               19,811
<LOAN-LOSSES>                                           60
<SECURITIES-GAINS>                                     251
<EXPENSE-OTHER>                                     12,569
<INCOME-PRETAX>                                      8,503
<INCOME-PRE-EXTRAORDINARY>                           8,503
<EXTRAORDINARY>                                          0
<CHANGES>                                                0
<NET-INCOME>                                         5,463
<EPS-PRIMARY>                                         1.06
<EPS-DILUTED>                                         1.05
<YIELD-ACTUAL>                                        8.16
<LOANS-NON>                                          1,760
<LOANS-PAST>                                             0
<LOANS-TROUBLED>                                         0
<LOANS-PROBLEM>                                          0
<ALLOWANCE-OPEN>                                     3,217
<CHARGE-OFFS>                                           27
<RECOVERIES>                                            60
<ALLOWANCE-CLOSE>                                    3,310
<ALLOWANCE-DOMESTIC>                                 1,664
<ALLOWANCE-FOREIGN>                                      0
<ALLOWANCE-UNALLOCATED>                              1,646
        


</TABLE>


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