SWVA BANCSHARES INC
10KSB, 1999-09-27
SAVINGS INSTITUTION, FEDERALLY CHARTERED
Previous: QUIKBIZ INTERNET GROUP INC, SB-2, 1999-09-27
Next: NAM CORP, 10KSB, 1999-09-27



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

                                   FORM 10-KSB
                                   (Mark One)

[X]      Annual report under Section 13 or 15(d) of the Securities  Exchange Act
         of 1934

For the fiscal year ended June 30, 1999

|_|      Transition report under Section 13 or 15(d) of the Securities  Exchange
         Act of 1934

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

Commission File Number:  0-24674
                         -------

                              SWVA BANCSHARES, INC.
- --------------------------------------------------------------------------------
                 (Name of Small Business Issuer in Its Charter)

                       Virginia                                54-1721629
- -------------------------------------------------           --------------------
         (State or Other Jurisdiction of                    (I.R.S. Employer
         Incorporation or Organization)                     Identification No.)

      302 Second Street, S.W., Roanoke, Virginia                 24011-1597
- -------------------------------------------------           --------------------
         (Address of Principal Executive Offices)              (Zip Code)

                                 (540) 343-0135
                ------------------------------------------------
                (Issuer's Telephone Number, Including Area Code)

Securities  registered  under Section 12(b) of the Exchange Act: None
Securities registered under Section 12(g) of the Exchange Act:

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

         Check whether the issuer: (1) filed all reports required to be filed by
Section 13 or 15(d) of the  Exchange  Act during the past 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
                                                                       ---    --

         Check if there is no  disclosure  of  delinquent  filers in response to
Item 405 of Regulation S-B is not contained in this form, and no disclosure will
be contained,  to the best of  registrant's  knowledge,  in definitive  proxy or
information statements incorporated by reference in Part III of this Form 10-KSB
or any amendment to this Form 10- KSB. [ ]

         State issuer's revenues for its most recent fiscal year.  $6.3 million

         The aggregate  market value of the voting stock held by  non-affiliates
computed by  reference  to the average bid and asked  prices of such stock as of
August 31, 1999, was $3.6 million.

         As of September 1, 1999,  the  registrant  had 423,612 shares of Common
Stock outstanding.

         Transitional Small Business Disclosure Format (check one)
Yes      No   X
    ---      ---

                       DOCUMENTS INCORPORATED BY REFERENCE

1.   Part II -- Portions of the  registrant's  Annual Report to Stockholders for
     the fiscal year ended June 30, 1999.

2.   Part III -- Portions of the registrant's Proxy Statement for Annual Meeting
     of Stockholders to be held on October 13, 1999.


<PAGE>



                                     PART I

         SWVA  Bancshares,  Inc.  (the  "Company")  may from  time to time  make
written or oral "forward- looking statements", including statements contained in
the Company's  filings with the  Securities and Exchange  Commission  (including
this annual  report on Form 10-KSB and the exhibits to the Form 10- KSB), in its
reports to stockholders and in other  communications  by the Company,  which are
made in good faith by the Company  pursuant to the "safe  harbor"  provisions of
the Private Securities Litigation Reform Act of 1995.

         These forward-looking statements involve risks and uncertainties,  such
as statements of the Company's plans,  objectives,  expectations,  estimates and
intentions,  that are subject to change based on various important factors (some
of which are beyond the Company's control). The following factors, among others,
could cause the Company's  financial  performance to differ  materially from the
plans,  objectives,  expectations,  estimates and  intentions  expressed in such
forward-looking statements: the strength of the United States economy in general
and  the  strength  of  the  local  economies  in  which  the  Company  conducts
operations;  the effects of, and changes in, trade, monetary and fiscal policies
and laws,  including  interest  rate  policies of the Board of  Governors of the
Federal  Reserve  System  (the  "FRB"),  inflation,  interest  rate,  market and
monetary fluctuations;  the timely development of and acceptance of new products
and services of the Company and the perceived  overall  value of these  products
and services by users,  including the features,  pricing and quality compared to
competitors'  products and  services;  the  willingness  of users to  substitute
competitors' products and services for the Company's products and services;  the
success of the  Company in  gaining  regulatory  approval  of its  products  and
services,  when required;  the impact of changes in financial services' laws and
regulations   (including  laws  concerning   taxes,   banking,   securities  and
insurance);  technological  changes;  disruption  in data  processing  caused by
computer  malfunctions  associated  with the Year  2000  problem,  acquisitions;
changes in consumer  spending and saving habits;  and the success of the Company
at managing these risks.

         The  Company  cautions  that  this  list of  important  factors  is not
exclusive.  The  Company  does  not  undertake  to  update  any  forward-looking
statement,  whether written or oral, that may be made from time to time by or on
behalf of the Company.

Item 1.  Description of Business.

Business of the Company

         SWVA   Bancshares,   Inc.  (the  "Company")  is  a   Virginia-chartered
corporation  organized in June of 1994 at the  direction  of Southwest  Virginia
Savings Bank, FSB (the "Bank") to acquire all of the capital stock that the Bank
issued  in its  conversion  from the  mutual  to stock  form of  ownership  (the
"Conversion").  On October 7, 1994, the Bank completed the Conversion and became
a wholly owned subsidiary of the Company. In connection with the Conversion, the
Company issued 570,590 shares of its Common Stock, par value $.10 per share (the
"Common  Stock").  The  Company is a unitary  savings and loan  holding  company
which, under existing laws, generally is not restricted in the types of business
activities  in which it may engage  provided  that the Bank  retains a specified
amount of its  assets in  housing-related  investments.  At June 30,  1999,  the
Company  had total  assets of $81.7  million  and  stockholders'  equity of $6.8
million.

         During the year ended June 30,  1996,  the Company  repurchased  27,400
shares of its  Common  Stock at an  aggregate  purchase  price of  approximately
$466,000. The amount repurchased represented approximately 4.5% of the Company's
total shares outstanding prior to the repurchase.

         During the year ended June 30,  1997,  the Company  repurchased  32,206
shares of its  Common  Stock at an  aggregate  purchase  price of  approximately
$495,000. The amount repurchased represented approximately 5.9% of the Company's
total shares outstanding prior to the repurchase.

                                        1

<PAGE>



         During the year ended June 30,  1998,  the Company  repurchased  14,097
shares of its  Common  Stock at an  aggregate  purchase  price of  approximately
$293,000. The amount repurchased represented approximately 2.8% of the Company's
total shares outstanding prior to the repurchase.

         During the year ended June 30,  1999,  the Company  repurchased  73,275
shares of its Common Stock at an aggregate  purchase price of approximately $1.2
million.  The  amount  repurchased  represented   approximately  14.75%  of  the
Company's total shares outstanding prior to the repurchase.


Business of the Bank

         General.  The Bank is primarily engaged in attracting deposits from the
general  public and using those funds to originate  real estate loans on one- to
four-family residences and, to a lesser extent,  construction,  multi-family and
non-residential  real estate  loans,  commercial  loans and consumer  loans.  In
addition,   the  Bank  invests  in  investment  securities  and  mortgage-backed
securities.  The Bank offers its  customers  both ARMs and  fixed-rate  mortgage
loans. ARMs are originated for retention in the Bank's portfolio. Generally, the
Bank sells fixed rate mortgage loans upon  origination in the secondary  market.
Depending on the level of prevailing  interest rates,  the Bank may retain fixed
rate mortgage loans in its portfolio.  Management of the Bank determines whether
to retain fixed rate mortgage loans in its portfolio on the basis of whether the
interest  rate  received  on  the  loan  would  possibly  be  beneficial  to the
profitability  of the Bank's loan  portfolio  over the average life of the loan.
All  commercial  and  consumer  loans are retained in the Bank's  portfolio  and
management  anticipates  that the  future  focus on  these  types of loans  will
generate  new  business  that will enable the Bank to reduce its  dependence  on
mortgage activity.

         The principal  sources of funds for the Bank's  lending  activities are
deposits and the amortization,  repayment and maturity of loans, investments and
mortgage-backed  securities.  The Bank's primary  sources of income are interest
and fees on loans,  interest on investments and  mortgage-backed  securities and
customer service fees. The Bank's primary expense is interest paid on deposits.

         Market Area. The Bank's primary market area consists of Roanoke County,
the City of Roanoke,  the City of Salem,  and the County of Botetourt.  The Bank
regards this area as its "basic"  lending  area,  but loans are also made in the
adjoining counties of Bedford and Franklin.

         The Bank's main office is located at 302 Second  Street,  S.W.,  in the
City of Roanoke, Virginia. The Bank has one branch office located in the City of
Roanoke.  The Bank has another  branch and a loan  production  office located in
Roanoke County, as well as branch offices in Vinton and Salem, Virginia.

         The Roanoke Valley is equidistant from New York and Atlanta,  230 miles
south of  Washington,  D.C.  and 250 miles  west of the Port of  Hampton  Roads,
Virginia.  The  population  in the Roanoke  Valley area has remained  relatively
stable over the past thirty  years and was  269,100  according  to the 1990 U.S.
Census.  The Roanoke  Valley  area enjoys a  diversified  economy  comprised  of
services, retail,  manufacturing,  government offices, finance,  insurance, real
estate, wholesale trade,  transportation,  public utilities,  construction,  and
agriculture.

         The  outlying  region of the Bank's  market area is rural in nature and
may represent  limited  opportunities  for lending and  investment  growth which
could adversely  affect the Bank's ability to achieve asset growth.  The Bank is
the only savings bank  headquartered  in the Roanoke  Valley area.  This area is
also served by branch offices of regional commercial banks and various community
banks and credit unions.


                                        2

<PAGE>



Lending Activities

         General.  The principal lending activity of the Bank is the origination
of  adjustable-rate  mortgage  loans,  fixed rate mortgage  loans and short-term
loans secured by one- to four-family residences. These fixed-rate and adjustable
rate loans are generally  underwritten to conform to standards  required for the
sale of such loans in the secondary  mortgage  market. A majority of these loans
are sold in the  secondary  market  at the time of  origination.  The Bank  also
originates  some  nonconforming  first mortgage loans to serve  community  needs
which are retained in the Banks's portfolio.  Adjustable-rate  mortgage ("ARMs")
loans  comprised  88.86% of total loans  outstanding  on June 30, 1999.  For the
fiscal  year ended June 30, 1999  adjustable-rate  loans  represented  16.49% of
total mortgage loan  originations.  The Bank also originates  nonresidential and
multi-family real estate loans as well as construction loans,  commercial loans,
home equity  loans and consumer  loans.  The Bank will focus on  increasing  its
commercial  and  consumer  lending in fiscal  2000.  These  loans  offer  income
enhancement  through  higher  yields and shorter  terms and tend to reprice on a
more frequent  basis than  long-term  mortgage  loans.  The Bank is making these
types of loans on what  management  believes  is a  conservatively  underwritten
basis. Going forward,  management intends to emphasize these types of lending to
meet the area's credit needs as well as provide the Bank with better  returns in
it's loan portfolio.

         The  following  table sets  forth the  composition  of the Bank's  loan
portfolio in dollar amounts and in percent of the  respective  portfolios at the
dates indicated.
<TABLE>
<CAPTION>
                                                                             At June 30,
                                             -----------------------------------------------------------------------------
                                                             1999                                  1998
                                             ------------------------------------- ---------------------------------------
                                                         Amount             Percent            Amount             Percent
                                                         ------             -------            ------             -------
                                                                           (Dollars in Thousands)
<S>                                                   <C>                 <C>               <C>                 <C>
Mortgage loans
  Residential, one to four family...........            $32,342              68.94%           $38,596              77.03%
  Residential, multifamily..................              4,187               8.92              4,033               8.05
  Nonresidential and land...................              2,071               4.41              2,513               5.02
  Construction..............................              4,024               8.58              2,980               5.95
Non-mortgage loans
  Consumer loans
    Secured personal........................              1,483               3.16                725               1.45
    Unsecured personal......................                 92                .20                 39                .08
    Auto....................................                177                .38                 34                .07
    Home Improvement........................                 38                .08                 35                .07
    Equity line.............................              2,316               4.94              1,023               2.04
    Other...................................                 80                .17                 59                .11
  Commercial
    Secured.................................                105                .22                 26                .05
    Unsecured...............................                  -                  -                 43                .08
                                                         ------           --------            -------           --------
      Total loans receivable................             46,915             100.00%            50,106             100.00%
                                                                          ========                              ========
Less
  Deferred loan fees........................                 42                                    71
  Undisbursed loans in process..............              1,087                                 1,617
  Allowance for credit losses...............                210                                   207
                                                        -------                               -------
  Loans receivable, net ....................            $45,576                               $48,211
                                                         ======                               =======
</TABLE>



                                        3

<PAGE>



         The  following  table  sets  forth  the  maturity  of the  Bank's  loan
portfolio at June 30, 1999. The table does not include  prepayments or scheduled
principal  repayments.  Prepayments and scheduled principal  repayments on loans
totaled  $25.1  million and $20.1  million,  for the fiscal years ended June 30,
1999 and 1998,  respectively.  ARMs are shown as maturing  based on  contractual
maturities.

<TABLE>
<CAPTION>
                                       Residential               Non-                     Consumer
                                           1-4       Multi-    residential                  and
                                      Real Estate(1) Family    and Land    Construction    Other    Total
                                      -------------- ------ ------------- ------------- ---------  ------

<S>                                        <C>     <C>            <C>      <C>           <C>     <C>
Amounts Due:
Within 3 months.......................      $    -  $     -       $    -     $   840      $  590  $ 1,430
3 months to 1 Year....................           7        -            -         849         100      956
                                            ------   ------        -----         ---         ---    -----
   Total due in one year or less......           7        -            -       1,689         690    2,386
                                            ------   ------        -----       -----        ----    -----

After 1 year:
  1 to 3 years........................         117        -            8       1,435         351    1,911
  3 to 5 years........................         413        -           99         900         289    1,701
  5 to 10 years.......................       3,127      990          601           -         392    5,110
  10 to 20 years......................       7,153    2,565        1,363           -       2,569   13,650
  Over 20 years.......................      21,525      632            -           -           -   22,157
                                            ------   ------        -----       -----       -----   ------
   Total due after one year...........      32,335    4,187        2,071       2,335       3,601   44,529
                                            ------    -----        -----       -----       -----   ------
   Total amount due...................     $32,342   $4,187       $2,071      $4,024      $4,291  $46,915
                                            ======    =====        =====       =====       =====   ======

Less:
Allowance for loan loss...............                                                                210
Loans in process......................                                                              1,087
Deferred loan fees....................                                                                 42
                                                                                                  -------
  Loans receivable, net...............                                                            $45,576
                                                                                                  =======
</TABLE>


         The  following  table sets forth the dollar  amount at June 30, 1999 of
all loans due after June 30, 2000, which have pre-determined  interest rates and
which have adjustable interest rates.


                                                      Adjustable
                                     Fixed Rates         Rates          Total
                                     -----------         -----          -----
                                                    (In Thousands)
Residential one- to four-family......   $ 7,566          $24,769        $32,335
Multi-family.........................     3,182            1,005          4,187
Nonresidential and land .............     1,658              413          2,071
Construction.........................     1,435              900          2,335
Consumer and other...................     1,285            2,316          3,601
                                        -------           ------         ------
  Total(1)...........................   $15,126          $29,403        $44,529
                                        =======           ======         ======


(1)      Before deductions for unearned discounts,  deferred loan costs, net and
         allowances for loan losses.

         One- to  Four-Family  Residential  Loans.  The Bank's  primary  lending
activity  consists of the  origination of one- to  four-family,  owner-occupied,
residential  mortgage  loans secured by property  located in the Bank's  primary
market area. At June 30, 1999,  the Bank had $32.3  million,  or 68.94%,  of its
loan portfolio  invested in these loans.  The Bank also offers home equity lines
of  credit  secured  by one- to  four-family  residential  properties  which are
discussed  below under "-- Consumer and Other Loans."  Management  believes that
this policy of focusing on one- to  four-family  lending has been  effective  in
contributing  to net interest  income while reducing credit risk by keeping loan
delinquencies and losses to a minimum.

                                        4

<PAGE>



         The Bank offers ARMs that adjust  every year and have terms of up to 30
years.  Generally,  the interest rate  adjustments  on ARMs are based on the one
year  Treasury  bill index.  These ARMs have interest rate floors of 6%, so that
the interest rate on such loans cannot adjust below such floors. However, during
the fiscal year ended June 30, 1999, the Bank  originated  some ARMs at interest
rates up to 1.00% below such floors,  although  the initial  rates are not below
the  Bank's  costs of  funds  and do not lead to  negative  amortization  of the
balance  on such  loans.  The ARMs  originated  for the Bank's  portfolio  carry
interest rate ceilings up to 5.00% above the initial interest rate on the loans.
The Bank considers the market factors and competitive  rates on loans as well as
its own cost of funds when determining the rates on the loans that it offers.

         The retention of ARMs in the Bank's  portfolio  greatly helps to reduce
the  Bank's  exposure  to  changes  in  interest  rates.   However,   there  are
unquantifiable  credit  risks which could  result from  potential  loan  payment
increases to the borrower as a result of the  repricing of ARMs.  It is possible
that during periods of rapidly  rising  interest  rates,  the risk of default on
ARMs may increase due to the upward adjustment of interest cost to the borrower.
Currently, the ARMs originated by the Bank provide for initial rates of interest
less than the fully  indexed  rates that would  prevail  were the index used for
repricing  applied  initially.  These  loans are  subject to  increased  risk of
delinquency  or  default  when  the  higher,  fully-  indexed  rate of  interest
subsequently comes into effect and replaces the lower initial rate.

         Generally, during periods of rising interest rates, the risk of default
on ARMs is  considered  to be greater  than the risk of default on a  fixed-rate
loan due to the upward  adjustment of interest  costs to the  borrower.  To help
reduce  such risk,  the Bank  qualifies  loans  above 80%  loan-to-value  at the
maximum second year rate, as opposed to the original  interest rate. ARMs may be
made at up to 95% of the loan to value ratio.  The Bank does not originate  ARMs
with negative amortization.

         The Bank also offers conventional  fixed-rate mortgage loans with terms
from 15 to 30 years.  A majority of the 15 to 30 year  fixed-rate  mortgages are
sold in the secondary mortgage market.

         Regulations  limit the amount which a savings  association  may lend in
relationship  to the  appraised  value of the real estate  securing the loan, as
determined  by an appraisal at the time of loan  origination.  Such  regulations
permit a maximum  loan-to-value  ratio of 100% for residential  property and 90%
for all other real estate loans. The Bank's lending policies, however, generally
limit  the  maximum  loan-to-value  ratio to 80% of the  appraised  value of the
property, based on an independent appraisal. When the Bank makes a mortgage loan
in excess of 80% of the  appraised  value or purchase  price,  private  mortgage
insurance  is  required  for at least the amount of the loan in excess of 80% of
the appraised value.

         The  loan-to-value   ratio,   maturity  and  other  provisions  of  the
residential  real  estate  loans made by the Bank  reflect  the policy of making
loans generally below the maximum limits permitted under applicable regulations.
The Bank requires an  independent  appraisal,  title  insurance or an attorney's
opinion, flood hazard insurance (if applicable), and fire and casualty insurance
on all properties securing real estate loans made by the Bank. The Bank reserves
the right to approve the selection of which title insurance  companies' policies
are acceptable to insure the real estate title in the loan transactions.

         While one- to  four-family  residential  real estate loans are normally
originated with 15-30 year terms,  such loans typically  remain  outstanding for
substantially  shorter  periods.  This is because  borrowers  often prepay their
loans in full upon sale of the property  pledged as security or upon refinancing
the original loan. In addition,  substantially  all of the mortgage loans in the
Bank's loan portfolio  contain  due-on-sale  clauses providing that the Bank may
declare the unpaid amount due and payable upon the sale of the property securing
the loan. The Bank enforces these due-on-sale clauses to the extent permitted by
law.

                                        5

<PAGE>



Thus, average loan maturity is a function of, among other factors,  the level of
purchase and sale activity in the real estate market,  prevailing interest rates
and the interest rates payable on outstanding loans.

         Multi-Family  and  Non-residential  Real Estate Loans.  The Bank in the
past has originated  non-residential  real estate and multi-family  loans.  This
type of lending  represents  a small  portion of the Bank's  lending  activities
although  management  anticipates  growth  in  the  respective  portfolio  as we
actively  seek quality  projects.  There were $300,000 in  non-residential  real
estate loans originated  during the fiscal year ended June 30, 1999.  During the
same period, the bank originated $781,000 in multi-family loans.

         Non-residential real estate loans consist of permanent loans secured by
small office buildings,  churches,  shopping centers, and other  non-residential
buildings.  Non-residential  real  estate  and  multi-family  secured  loans are
generally  originated  in  amounts  up to  75%  of the  appraised  value  of the
property.  Such appraised value is determined by an independent  appraiser which
has been  previously  approved  by the Bank.  Multi-family  loans are  generally
secured by apartment buildings of 36 or fewer units.

         Non-residential  real  estate  and  multi-family  loans  are  generally
originated  on  an  adjustable-rate  basis  with  the  interest  rate  adjusting
annually.  Some of these  loans have an  interest  rate that is fixed for two to
three  years and then  adjusts  annually.  The Bank also  makes  some fixed rate
non-residential real estate and multi-family mortgages.

         Loans secured by multi-family and non-residential real estate generally
involve a greater  degree of risk than one- to  four-family  mortgage  loans and
carry larger loan balances.  This  increased  credit risk is a result of several
factors,  including the  concentration of principal in a limited number of loans
and borrowers,  the effects of general  economic  conditions on income producing
properties and the increased difficulty of evaluating and monitoring these types
of loans.  Furthermore,  the repayment of loans secured by  non-residential  and
multi-family real estate is typically dependent upon the successful operation or
management of the related real estate project. If the cash flow from the project
is reduced,  the borrower's ability to repay the loan may be impaired.  The Bank
seeks to minimize these risks in a variety of ways,  including limiting the size
of such loans and strictly scrutinizing the financial condition of the borrower,
the quality of the collateral  and the  management of the property  securing the
loan. The Bank may also obtain  personal  guarantees.  Substantially  all of the
properties  securing the Bank's  non-residential  and  multi-family  real estate
loans are inspected by the Bank's lending personnel before the loan is made. The
Bank generally obtains appraisals on each property in accordance with applicable
regulations.  At June 30, 1999, the largest non-residential or multi-family real
estate loan had a balance of $1.1 million and was secured by  multi-family  real
estate and was performing. See "-- Loans to One Borrower."

         Construction   Lending.   The  Bank  engages  in  construction  lending
involving loans to qualified  borrowers for  construction of one- to four-family
residential  properties and, on a limited basis,  involving  non-residential and
multi-family properties. These properties are located in the Bank's market area.

         Construction  loans are made to builders on a speculative  basis and to
owners  for  construction  of their  primary  residence.  Loans for  speculative
housing construction are made to area builders after a background check has been
made.  The  Bank  usually  will  have  no  more  than  four  construction  loans
outstanding  at any time to any single  builder.  Construction  loans on one- to
four-family properties are generally limited to a maximum loan-to-value ratio of
80%  and  have  a  maximum  maturity  of  12  months.   Construction   loans  on
non-residential  and multi-family  properties are generally limited to a maximum
loan-to-value  ratio of 75% and  have a  maximum  maturity  of 18  months.  Loan
proceeds are disbursed in increments as construction progresses and only after a
physical  inspection  of the  project is made by a  representative  of the Bank.
Accrued interest on loan  disbursements  is paid monthly.  At June 30, 1999, the
Bank had $2.3  million  in  construction  loans  outstanding  to  builders  on a
speculative basis, with

                                        6

<PAGE>



$552,000  in loans in  process  (funds  being  held for  construction  progress)
outstanding and attributed to these loans.

         Construction  loans to owners have either fixed or adjustable rates and
are  underwritten  in  accordance  with the same terms and  requirements  as the
Bank's permanent  mortgages on existing  properties except that the builder must
qualify as an approved  contractor by the Bank, and the loans generally  provide
for disbursement of loan proceeds in stages during the construction  period.  An
approved  contractor is one who has been approved by a title  insurance  company
that will insure the Bank against  mechanics'  liens or whose credit,  financial
statements and experience have been approved by the Bank. Borrowers are required
to  pay  accrued  interest  on  the  outstanding   balance  monthly  during  the
construction  phase.  At June  30,  1999,  there  was  $658,000  outstanding  in
construction  loans to owners  with  $289,000  outstanding  in loans in  process
allocated  to  these  projects.   There  were  $553,000  in  construction  loans
originated on nonresidential and multi-family  properties during the fiscal year
ended June 30, 1999.

         Construction  financing  is  generally  considered  to involve a higher
degree of risk of loss than  long-term  financing  on  improved,  occupied  real
estate.  Risk of loss on a  construction  loan is  dependent  largely  upon  the
accuracy  of the initial  estimate  of the  property's  value at  completion  of
construction  or  development  and the estimated  cost  (including  interest) of
construction. During the construction phase, a number of factors could result in
delays and cost  overruns.  If the  estimate of  construction  cost proves to be
inaccurate,  it may be necessary for the Bank to advance funds beyond the amount
originally  committed to permit completion of the construction.  If the estimate
of value proves to be inaccurate, the Bank may be confronted, at or prior to the
maturity of the loan,  with  collateral  having a value which is insufficient to
assure full repayment. As a result of the foregoing,  construction lending often
involves the  disbursement  of substantial  funds with repayment  dependent,  in
part,  on the success of the  project.  If the Bank is forced to  foreclose on a
property prior to or at completion  due to a default,  there can be no assurance
that the Bank will be able to recover all of the unpaid  balance of, and accrued
interest on, the loan as well as related foreclosure and holding costs. The Bank
has sought to minimize this risk by limiting  construction  lending to qualified
borrowers in the Bank's  market area and by limiting the number of  construction
loans outstanding at any time.

         Consumer  and  Other  Loans.  The Bank  views  consumer  lending  as an
important  component of its lending  operations because consumer loans generally
have  shorter  terms and higher  yields,  thus  reducing  exposure to changes in
interest  rates.  In addition,  the Bank believes that offering  consumer  loans
helps to expand and create stronger ties to its customer base. Consequently, the
Bank has increased its consumer  lending by marketing  home equity loans and all
other types of consumer loans to existing and potential  customers.  Regulations
permit  federally-chartered  savings  associations to make secured and unsecured
consumer loans up to 35% of the Bank's assets. In addition, the Bank has lending
authority  above  the  35%  limit  for  certain  consumer  loans,  such  as home
improvement loans and loans secured by savings accounts.

         Consumer  loans  consist  of  personal  secured  and  unsecured  loans,
automobile,  boat and recreational  vehicle loans,  savings account loans,  home
improvement and home equity loans.

         The Bank also offers a home equity line of credit, which is a revolving
line of credit secured by a first or second mortgage, and which is accessible to
the  customer  by either  writing a check or  requesting  an advance at a branch
office of the Bank. The rate on such loans is adjustable monthly.

         The  underwriting  standards  employed by the Bank for  consumer  loans
include a determination of the applicant's payment history on other debts and an
assessment of ability to meet existing  obligations and payments on the proposed
loan. In addition,  the stability of the applicant's monthly income from primary
employment is considered during the underwriting  process.  Creditworthiness  of
the applicant is of primary

                                        7

<PAGE>



consideration;  however,  the underwriting process also includes a comparison of
the value of the security, if any, in relation to the proposed loan amount.

         The  Bank  is  allowed  to  make  secured  and   unsecured   loans  for
nonresidential,  corporate,  business and 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 Bank's assets.  Non-real  estate  commercial  lending by the Bank has
been limited,  however,  it has significant focus in our forward game plan as we
expand our loan  product  offerings.  These  loans have  generally  been made to
building  contractors  and small  business  operations.  Letters of credit  have
mostly been provided to contractors for use in land development.  The letters of
credit have generally been secured by real estate and generally contain personal
guarantees of the principals of the borrowing entity.

         The aggregate amount of commercial  business loans  outstanding may not
exceed  20% of the  Bank's  assets,  and  amounts in excess of 10% of such total
assets may be used only for small business loans. As of June 30, 1999,  $105,000
or 0.22% of the Bank's loan  portfolio was  categorized  as commercial  business
loans.

         Consumer  and  commercial  loans  entail  greater  credit  risk than do
residential mortgage loans,  particularly in the case of consumer and commercial
loans which are unsecured or secured by assets that depreciate rapidly, which in
the  case of  consumer  loans  include  automobiles,  mobile  homes,  boats  and
recreational  vehicles  and in the case of  commercial  loans  include  business
equipment,  inventories  and  accounts  receivable.  In such cases,  repossessed
collateral  for a  defaulted  consumer  or  commercial  loan may not  provide an
adequate  source  of  repayment  for the  outstanding  loan  and  the  remaining
deficiency often does not warrant further substantial collection efforts against
the borrower.  In  particular,  amounts  realizable  on the sale of  repossessed
automobiles or business  equipment may be  significantly  reduced based upon the
condition  of the  collateral  and the lack of demand  for used  automobiles  or
business equipment.

         Loan Solicitation,  Approval and Processing. The Bank's sources of loan
applications are referrals from existing or past customers, real estate brokers,
call-in and walk-in  customers,  builders and the result of  advertising.  Going
forward, mortgage originators,  branch managers, consumer and commercial lenders
will be proactive in solicitation of new business.

         Specified  officers have  individual loan authority for approval of all
types of credit.  A combination  of the  President  and two other  officers have
authority up to and  including  $250,000.  The  management  loan  committee  has
authority up to and including  $500,000.  All contruction  loans, all letters of
credit, and lines of credit over $25,000 must be approved by the management Loan
Committee.  The  Board of  Directors  Loan  Committee  has  authority  up to and
including  $750,000.  All credits over $750,000 must be approved by the Board of
Directors.  The Bank uses Office of Thrift Supervision (the "OTS") guidelines as
to legal loan limits.

         All loan  authorities  represent total direct and indirect  obligations
owing to Bank to include  unfunded  commitments  and to exclude  debt on primary
residence  secured by First Deed of Trust to the Bank. Debt on primary residence
secured by First Deed of Trust to the Bank is included in total  liability recap
for determination on limit to loans to one borrower.

         The Bank uses  independent  fee  appraisers on all real estate  related
transactions.  Each fee appraiser  used must be state  licensed or certified and
approved by the Bank's  Board of  Directors.  It is the Bank's  policy to obtain
title insurance or an attorney's opinion and certification of title and fire and
casualty  insurance  for all  mortgage  loans.  Flood  insurance is required for
properties located in flood zones.


                                        8

<PAGE>



         Loan Originations,  Purchase, Sales and Repayments. The following table
sets forth the Bank's loan originations, sales, and principal repayments for the
periods indicated.


                                                     Year Ended June 30,
                                                 ---------------------------
                                                  1999                1998
                                                --------            --------
                                                      (In Thousands)
Total gross loans receivable at
  beginning of period........................... $50,106            $52,884

Loans originated:
  One- to four-family residential...............  38,319             27,544
  Multi-family residential......................     781                100
  Non-residential and land......................     300                567
  Construction loans............................   4,713              3,391
  Consumer loans................................   1,796                526
                                                  ------             ------
    Total loans originated......................  45,909             32,128
                                                  ------             ------

Loans purchased:
  One- to four-family residential...............       -                 28
  Multi-family residential......................       -                  -
  Non-residential and land......................   1,313                315
                                                  ------            -------
  Total loans purchased.........................   1,313                343
                                                  ------            -------

Loans sold...................................... (30,742)           (19,796)
                                                 -------            -------

Other loan activity:
  Loan principal repayments..................... (25,125)           (20,061)
  Other (net)...................................   5,454              4,608
                                                 -------            -------
  Net other loan activity....................... (19,671)           (15,453)
                                                 -------            -------

  Total gross loans receivable at
    end of period............................... $46,915            $50,106
                                                 =======            =======



         Loan  Purchases  and Sales.  Prior to 1990 the  Bank's  loan sales were
insignificant.  Any loans  sold  were  individual  loans  with  other  financial
institutions.  The Bank began  originating loans to sell in the secondary market
in 1990. In March 1992, the Bank opened a loan  production  office separate from
its  banking  facilities  to  concentrate  more  activity  for loan sales in the
secondary  market.  The Bank originates  mostly fixed-rate loans for sale in the
secondary  market.  These  loans  include  15  to  30  year,  80%  loan-to-value
conventional  loans (the portion of the loans above 80% are insured with private
mortgage  insurance),  Federal  Housing  Administration  ("FHA")  and  Veteran's
Administration  ("VA") loans.  The Bank uses standard Federal Home Loan Mortgage
Corporation("FHLMC")/Federal     National    Mortgage    Association    ("FNMA")
documentation for its conventional loans.

         Currently,  the Bank sells loans to other  lenders who sell directly to
FHLMC, FNMA and Government  National  Mortgage  Association  ("GNMA").  The Bank
sells the majority of its loans with  servicing  released.  These loans are sold
without recourse.


         Loan Commitments. The Bank issues loan commitments for 60 days or less.
No points are normally  charged for these  commitments.  The Bank will  consider
extended  commitment periods and may charge fees based on the length and type of
commitment. At June 30, 1999, the Bank had $2.5 million of

                                        9

<PAGE>



commitments  to  finance  real  estate  acquisitions  and  construction  and had
contracted to sell $486,000 of such loans.

         Loan  Processing and Servicing  Fees. In addition to interest earned on
loans,  the Bank recognizes fees and service charges which consist  primarily of
fees  charged  for loan  originations  and loans  serviced  for  others and late
charges.  The Bank  recognized loan servicing fees of $6,000 for the fiscal year
ended June 30,  1999.  As of June 30, 1999,  the Bank had no loan fees  deferred
under  GAAP.  As of June 30,  1999,  loans  serviced  for the  Virginia  Housing
Development  Authority  ("VHDA")  totaled  $800,000 and loans serviced for FHLMC
totaled $292,000.

         Loans to One  Borrower.  Savings  associations  are subject to the same
limits as those  applicable to national banks,  which under current  regulations
limit loans-to-one  borrower in an amount equal to 15% of unimpaired capital and
retained income on an unsecured  basis and an additional  amount equal to 10% of
unimpaired  capital  and  retained  income  if the loan is  secured  by  readily
marketable collateral  (generally,  financial  instruments,  not real estate) or
$500,000, whichever is higher. The amount is calculated according to the capital
at the time of the loan and may differ  from  current  calculations.  The Bank's
maximum  loan-to-one  borrower limit was  approximately  $981,000 as of June 30,
1999.

         The Bank's  largest group of loans to one borrower at June 30, 1999 was
$1.1 million which consisted of loans secured by apartment buildings. The second
largest  group of loans to one borrower was  $995,000  which  consisted of loans
secured by duplex  apartment  buildings.  The next largest group of loans to one
borrower was $983,000  which  consisted of loans  secured by single family homes
for sale and developed building lots.

         Loan  Delinquencies.  Loans past due more than 90 days are individually
examined  for  potential  losses and the ultimate  collectibility  of funds due.
Loans are deemed to have no loss exposure if the value of the property  securing
the loan exceeds the  receivable  balance on the loan or collection is probable.
Such loans are kept on an accruing status pending monthly review. Loans that are
deemed  to  contain  a  potential  loss  exposure  to the  Bank  are  placed  on
non-accrual  status  by the Bank  and all  interest  past  due on such  loans is
reserved.  Specific reserves are established to recognize losses on non-accruing
loans on a case-by-case basis.

         Real estate  acquired by the Bank as a result of foreclosure or by deed
in lieu of foreclosure  is classified as foreclosed  real estate until such time
as it is sold. When  foreclosed  real estate is acquired,  it is recorded at the
lower of fair value or cost. Valuations are periodically performed by management
and  subsequent  charges  to income  are taken  when it is  determined  that the
carrying value of the property  exceeds the fair value less  estimated  costs to
sell.


                                       10

<PAGE>



         Non-Performing  Assets.  The  following  table sets  forth  information
regarding  loans which are 90 days or more  delinquent  but on which the Bank is
accruing  interest at the dates  indicated.  At June 30,  1999,  the Bank had no
loans accounted for on a non-accrual basis and no restructured  loans within the
meaning of SFAS 15.
<TABLE>
<CAPTION>
                                                                         At June 30,
                                                                     -----------------
                                                                      1999       1998
                                                                     ------     ------
                                                                       (In Thousands)

<S>                                                                  <C>     <C>
Accruing loans which are contractually past due 90 days or more:
Mortgage loans:
  Permanent loans secured by one-to four- family dwelling units ...   $ 61    $   102
  All other mortgage loans ........................................      -          -
                                                                      ----    -------
Total .............................................................   $ 61    $   102
                                                                      ====    =======
Total non-accruing loans past due 90 days or more .................   $  -      $   -
                                                                      ----    -------
Foreclosed real estate ............................................   $  -    $     -
                                                                      ----    -------
Total non-performing assets .......................................   $  -    $     -
                                                                      ====    =======
Total non-performing loans past due 90 days or more to total loans     .00%       .00%
Total non-performing loans past due 90 days or more to total assets    .00%       .00%
                                                                      ====    =======
Total non-performing assets to total assets .......................    .00%       .00%
                                                                      ====    =======
</TABLE>


         Classified Assets. The Office of Thrift Supervision ("OTS") regulations
provide for a classification  system for problem assets of insured  institutions
which  covers all problem  assets.  Under this  classification  system,  problem
assets of insured  institutions are classified as "substandard,"  "doubtful," or
"loss." 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.  "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
designated  "special  mention" by management  are assets  included on the Bank's
internal  watch list  because of potential  weakness but which do not  currently
warrant classification in one of the aforementioned categories.

         When  an  insured  institution  classifies  problem  assets  as  either
substandard or doubtful,  it may establish general  allowances 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
problem  assets as  "loss,"  it is  required  either  to  establish  a  specific
provision for losses equal to 100% of that portion of the asset so classified or
to  charge  off  such  amount.   An   institution's   determination  as  to  the
classification  of its  assets  and the amount of its  valuation  allowances  is
subject  to  review  by the  OTS,  which  may  recommend  the  establishment  of
additional  general or  specific  loss  allowances.  A portion  of general  loss
allowances  established to cover possible losses related to assets classified as
substandard  or  doubtful  may  be  included  in  determining  an  institution's
regulatory  capital,  while  specific  valuation  allowances  for credit  losses
generally do not qualify as regulatory capital.

                                       11

<PAGE>



         The following table provides further  information  regarding the Bank's
classified assets and allowances for credit losses at June 30, 1999.


                                                  (In Thousands)
          Special Mention...................            $  -
          Substandard.......................             179
          Doubtful assets...................               4
          Loss assets.......................               -
          General loss allowance............             210
          Specific loss allowance...........               -
          Charge-offs.......................              10


         All loans  classified as substandard and were on single family mortgage
loans. The doubtful loan is on an unsecured consumer loan.

         Foreclosed Real Estate. Real estate acquired by the Bank as a result of
foreclosure,  judgment  or by  deed  in lieu of  foreclosure  is  classified  as
foreclosed  real  estate  until it is sold.  When  property  is  acquired  it is
recorded  at the lower of the cost or fair  value.  The Bank held no  foreclosed
real estate at June 30, 1999.

         Allowances for Credit Losses.  The Bank provides  valuation  allowances
for estimated losses from uncollectible loans.  Management's periodic evaluation
of the adequacy of the allowance for credit losses is based on loss  experience,
known and inherent risk in the  portfolio,  prevailing  market  conditions,  and
management's  judgment as to collectibility.  The allowance for credit losses is
increased  by  charges  to  earnings  and  decreased  by  charge-offs   (net  of
recoveries).

         The following  table sets forth the Bank's  allowance for credit losses
and related ratios.

<TABLE>
<CAPTION>

                                                                  At June 30,
                                                             ---------------------
                                                               1999         1998
                                                             --------    ---------
                                                             (Dollars in Thousands)

<S>                                                         <C>          <C>
Total loans ..............................................   $ 46,915     $ 50,106
                                                             ========     ========

Allowance balances (at beginning of period) ..............   $    207     $    217
Provision ................................................         13           33
Net Charge-offs ..........................................        (10)         (43)
                                                             --------     --------
Allowance balance (at end of period) .....................   $    210     $    207
                                                             ========     ========

Allowance for credit losses as a percentage of total loans        .45%         .41%
                                                             ========     ========

</TABLE>


                                       12

<PAGE>



         Allocation of Allowance for Loan Losses. The following table sets forth
the allocation of the Bank's  allowance for loan losses by loan category and the
percent of loans in each category to total loans  receivable,  net, at the dates
indicated.  The  portion  of the loan  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  loan  loss  allowance  is a
valuation reserve applicable to the entire loan portfolio.
<TABLE>
<CAPTION>
                                                                At June 30,
                                       -----------------------------------------------------------
                                               1999                           1998
                                       ----------------------------  -----------------------------
                                                     Percent of                     Percent of
                                                    Loans in Each                  Loans in Each
                                                     Category to                    Category to
                                        Amount       Total Loans      Amount        Total Loans
                                        ------       -----------      ------        -----------
                                                    (Dollars in Thousands)
<S>                                     <C>            <C>            <C>              <C>
Residential, one-four family.....        $ 145           68.94%        $ 142             77.03%
Residential, multifamily.........           19            8.92            20              8.05
Nonresidential and land..........            9            4.41            16              5.02
Construction.....................           18            8.58            14              5.95
Consumer.........................           18            8.93            14              3.82
Commercial.......................            1            0.22             1              0.13
                                          ----          ------          ----            ------
                                         $ 210          100.00%        $ 207            100.00%
                                           ===          ======           ===            ======
</TABLE>

Investment and Mortgage-backed Securities Activities

         Investment  Securities.  The Bank is required under federal regulations
to maintain a minimum amount of liquid assets which may be invested in specified
short-term  securities  and certain  other  investments.  The Bank has generally
maintained  a liquidity  portfolio  well in excess of  regulatory  requirements.
Liquidity  levels may be  increased or  decreased  depending  upon the yields on
investment  alternatives and upon management's judgment as to the attractiveness
of the  yields  then  available  in  relation  to  other  opportunities  and its
expectation of future yield levels,  as well as  management's  projections as to
the short-term  demand for funds to be used in the Bank's loan  origination  and
other  activities.  At June 30,  1999,  the Bank  had an  investment  securities
portfolio  of  approximately  $30.1  million,   consisting   primarily  of  U.S.
government and agency  obligations,  interest bearing deposits,  FHLB stock, and
marketable  equity  securities.  The Bank will  continue  to seek  high  quality
investment  securities  for  liquidity  purposes.  The Bank seeks  high  quality
investment securities up to 30 years in maturity.

         Effective July 1, 1994, the Bank adopted Financial Accounting Standards
Board Statement 115 ("FASB 115"),  "Accounting  for certain  Investments in Debt
and Equity  Securities,"  which resulted in the  reclassification  of investment
securities  and  mortgage-backed  securities  into those which are available for
sale and those which are intended to be held to maturity. The unrealized gain or
loss on the securities classified as available for sale, along with those of the
marketable  equity  securities,  are recognized,  net of the expected income tax
effect, as a separate component of retained earnings.

         Beginning  in 1992,  the Bank  expanded  its  investment  portfolio  to
incorporate ARM Mutual Funds,  primarily  short-term  investments.  These funds,
which  primarily  invest in  adjustable  rate  mortgage-backed  securities,  are
available  for sale and  marked  to  market  at the end of each  month  with all
adjustments  in value  reported to the Board of Directors  monthly.  At June 30,
1999, the Bank had no funds in the ARM Mutual Funds.

                                       13

<PAGE>



         Mortgage-backed   Securities.  The  Bank  has  in  the  past  purchased
mortgage-backed  securities  guaranteed by participation  certificates issued by
the FHLMC and secured by interests in pools of conventional mortgages originated
by the  Bank.  These  mortgage  backed  securities  are  classified  as "held to
maturity".

         Mortgage-backed   securities  are  secured  by  interest  in  pools  of
conventional  mortgages or government  backed mortgage loans originated by other
mortgage lenders.  The Bank may purchase  mortgage-backed  securities from FNMA,
GNMA and FHLMC and generally classifies them as "available for sale". During the
year  ended  June  30,   1999,   the  Bank   purchased   $6.5  million  in  GNMA
mortgage-backed securities.

         Mortgage-backed  securities  provide for monthly  payments of principal
and interest and  generally  have  contractual  maturities  ranging from five to
thirty years.  However, due to expected repayment terms being significantly less
than the underlying  mortgage loan pool  contractual  maturities,  the estimated
lives of these securities could be significantly shorter.

         As of  June  30,  1999,  mortgage-backed  securities  amounted  to $9.6
million or 11.69% of total assets.

Investment and Mortgage-Backed Securities Portfolio

         The  following  table  sets  forth  the  carrying  value of the  Bank's
investment  securities  portfolio,   short-term  investments,  FHLB  stock,  and
mortgage backed and related securities at the dates indicated. At June 30, 1999,
the fair value of the Bank's investment portfolio was $31.7 million.

<TABLE>
<CAPTION>
                                                                              1999                          1998
                                                                   ---------------------------  ---------------------
                                                                           Amortized    Fair    Amortized   Fair
                                                                              Cost      Value     Cost      Value
                                                                              ----      -----     ----      -----
                                                                                    (Dollars in Thousands)
<S>                                                                         <C>       <C>       <C>       <C>
Available for sale securities:
  US Government & Agency Bonds ...........................................   $12,000   $11,476   $ 9,750   $ 9,812
  Federal Home Loan Bank
            of Atlanta Stock .............................................       600       600       961       961
  FNMA mortgage-backed securities ........................................       681       700     1,324     1,369
  GNMA mortgage-backed securities ........................................     8,591     8,412     9,509     9,490
  Municipal Bonds ........................................................     2 442     2,346       930       936
                                                                             -------   -------   -------   -------
                                                                              24,314    23,534    22,474    22,568
                                                                             -------   -------   -------   -------
Held to maturity securities:
  Interest-bearing deposits (1) ..........................................     7,878     7,878     7,840     7,840
  FHLMC participation certificates .......................................       283       292       318       327
                                                                             -------   -------   -------   -------
                                                                               8,161     8,170     8,158     8,167
                                                                             -------   -------   -------   -------
                                      Total investment securities ........   $32,475   $31,704   $30,632   $30,735
                                                                             =======   =======   =======   =======
</TABLE>

- ---------------------
(1) Includes time and overnight deposits which are also cash equivalents.

                                       14

<PAGE>



         The  following  table  sets forth  certain  information  regarding  the
carrying values, weighted average yields and maturities of the Bank's investment
portfolio at June 30, 1999.

<TABLE>
<CAPTION>
                             One Year or Less    One to Five Years  More than Five Years Total Investment Portfolio
                            ------------------- ------------------- -------------------- ---------------------------
                             Amortized  Average Amortized  Average  Amortized  Average   Amortized  Average    Fair
                               Cost      Yield    Cost      Yield     Cost      Yield      Cost      Yield     Value
                            ----------- ------- ---------- -------- ---------- --------- --------- --------- --------
                                       (Dollars in Thousands)

<S>                           <C>         <C>    <C>         <C>    <C>          <C>     <C>         <C>    <C>
Interest-bearing deposits..   $ 7,581     5.55%  $   297     5.68%  $      -         -%   $ 7,878     5.55%  $ 7,878
US Government &
 agency bonds..............         -        -         -        -     12,000      6.92     12,000     6.92    11,476
Mortgage-backed
  securities...............         -        -         -        -      9,555      7.15      9,555     7.15     9,404
FHLB Stock.................       600     7.50         -        -          -         -        600     7.50       600
Municipal Bonds............         -        -         -        -      2,442      4.66      2,442     4.66     2,346
                              -------   ------   -------   ------    -------      ----    -------    -----   -------
  Total....................   $ 8,181     5.69%  $   297     5.68%  $ 23,997      6.78%   $32,475     5.69%  $31,704
                              =======   ======   =======   ======    =======     =====    =======    =====   =======
</TABLE>


Sources of Funds

    General.  The  major  source  of the  Bank's  funds  for  lending  and other
investment  purposes are  deposits,  amortization  and  prepayment  of loans and
mortgage-backed securities,  maturities of investment securities and operations.
Scheduled  loan principal  repayments  are a relatively  stable source of funds,
while  deposit  inflows and  outflows  and loan  prepayments  are  significantly
influenced by general  interest rates and market  conditions.  The Bank has also
utilized advances from the FHLB of Atlanta.

    Deposits. Customer deposits are attracted principally from within the Bank's
primary  market  area  through  the  offering  of a broad  selection  of deposit
instruments including  noninterest-bearing  demand deposit accounts,  negotiable
order of withdrawal  ("NOW")  accounts,  regular  savings,  money market deposit
accounts,  term certificate  accounts,  individual  retirement accounts ("IRAs")
with fixed and variable  rates of interest and club  accounts.  Deposit  account
terms vary according to the minimum balance required,  the time period the funds
must remain on deposit and the interest rate.

    The interest  rates paid by the Bank on deposits are set at the direction of
the asset/liability committee which consists of senior management.  The interest
rates on deposit  account  products are  determined by evaluating  the following
factors: (I) the Bank's anticipated need for cash and the timing of that desired
cash  flow;   (ii)  the  interest   rates  offered  by  other  local   financial
institutions,  and the degree of competition the Bank wishes to maintain;  (iii)
the cost of borrowing  from other  sources  versus the cost of  acquiring  funds
through customer deposits;  and (iv) the Bank's  anticipation of future economic
conditions and related interest rates.

    The Bank relies primarily on its service and longstanding  relationship with
customers to obtain  deposits and does not accept brokered  deposits.  It is the
intent of the Bank's  management to increase  deposits  through  advertising and
marketing.  Products  emphasized  are  checking  accounts  and  certificates  of
deposit.

    Noninterest-bearing  demand  deposit  accounts,  NOW accounts,  money market
accounts, regular savings and club accounts constituted $18.6 million, or 30.02%
of the Bank's deposit portfolio at June 30, 1999. At that date,  certificates of
deposit constituted $43.5 million or 69.98% of the deposit portfolio,  including
certificates  of deposit  with  principal  amounts of  $100,000  or more,  which
constituted $5.6

                                       15

<PAGE>



million or 9.09% of the deposit portfolio.  The Bank generally negotiates retail
rates for certificates of deposit of $95,000 or more.

    The  following  table sets  forth the  distribution  of the  Bank's  deposit
accounts for the periods  indicated and the weighted  average  interest rates on
each category presented.

<TABLE>
<CAPTION>
                                                                           At June 30,
                                       -----------------------------------------------
                                                         1999                                      1998
                                       ----------------------------------------  ----------------------
                                                                     Weighted                                  Weighted
                                                         Percent      Average                     Percent       Average
                                                        of Total      Nominal                    of Total       Nominal
                                          Amount        Deposits       Rate         Amount       Deposits        Rate
                                          ------        --------       ----         ------       --------        ----
                                                                     (Dollars in Thousands)
Demand accounts:
<S>                                         <C>                 <C>          <C>    <C>                   <C>            <C>
  Noninterest-bearing demand deposit..        $1,284              2.07%        .00%   $    953             1.40%          .00%
  NOW.................................         5,434              8.75        1.49      4,768             6.98          1.74
  Money market........................         3,233              5.21        2.52      3,168             4.64          2.96
  Regular savings.....................         8,626             13.89        3.00      7,421            10.87          3.00
  Club................................            62              0.10        2.00         60             0.08          2.00
                                              ------             -----                 ------            -----
     Total............................        18,639             30.02                 16,370            23.97
                                              ------             -----                 ------            -----

  Certificate accounts:
  Fixed rates of interest:
     7 to 91 days.....................            87              0.14        3.00         87             0.12          3.00
     Over 91 to 180 days..............         2,505              4.03        3.99      2,920             4.28          4.65
     Over 181 to 365 days.............        15,121             24.35        4.63     23,491            34.40          5.53
     Over 1 year to 3 years...........        11,506             18.53        5.09     12,162            17.81          5.33
     Over 3 years and up..............           254               .41        5.15        250              .37          5.19
     Other............................         7,475             12.04        5.24      6,133             8.98          5.55
Variable rates of interest
     Up to 1 year.....................             -               .00         .00          -              .00           .00
     Over 1 year......................         6 229             10.03        4.79      6,532             9.57          5.42
Negotiable rate.......................           278               .45        5.05        343              .50          5.56
                                              ------            ------                 ------           ------
         Total........................        43,455             69.98                 51,918            76.03
                                              ------            ------                 ------           ------
         Total deposits...............       $62,094            100.00%       4.07%   $68,288           100.00%         4.70%
                                              ======            ======                 ======           ======
</TABLE>


         The  following  table  sets forth the  amount  and  maturities  of time
deposits at June 30, 1999.


                                           Amount Due
                           -------------------------------------------------
                                                          After
                           June 30,   June 30, June 30,  June 30,
                             2000       2001      2002     2003     Total
                           -------   -------   -------   -------   -------
                                               (In Thousands)

3.00-4.00% .............   $ 1,489   $  --     $  --     $  --     $ 1,489
4.01-5.00% .............    19,935     3,094       320        18    23,367
5.01-6.00% .............    17,597       756        10        36    18,399
6.01-7.00% .............       200      --        --        --         200
                           -------   -------   -------   -------   -------
  Total ................   $39,221   $ 3,850   $   330   $    54   $43,455
                           =======   =======   =======   =======   =======




                                       16

<PAGE>




         The following table indicates the amount of the Bank's  certificates of
deposit  and  other  time  deposits  $100,000  or more by time  remaining  until
maturity as of June 30, 1999.



                                              Certificates
                                               of Deposits
                                             (In Thousands)
Within three months.........................      $1,662
Three through six months....................       1,053
Six through twelve months...................       2,585
Over twelve months..........................         344
                                                  ------
                                                  $5,644
                                                  ======


         Borrowings.  Deposits  are the  primary  source of funds of the  Bank's
lending and investment  activities and for its general  business  purposes.  The
Bank may also obtain  advances from the FHLB of Atlanta to supplement its supply
of lendable funds and to use for investment  activities.  Advances from the FHLB
of Atlanta  would  typically  be secured by a pledge of the Bank's  stock in the
FHLB of Atlanta  and a portion of the Bank's  first  mortgage  loans and certain
other  assets.  The Bank,  if the need arises,  may also access the FRB discount
window to supplement its supply of lendable funds and to meet deposit withdrawal
requirements.  At June 30,  1999,  the Bank had  $12.0  million  in  outstanding
advances  from  FHLB.  The Bank had a  $375,000  outstanding  balance  on a note
payable to the Company as of June 30, 1999.

Competition

         The  Bank  encounters  strong  competition  both in the  attraction  of
deposits  and  origination  of real  estate  and other  loans.  Competition  for
deposits comes  primarily  from numerous  credit  unions,  commercial  banks and
savings  institutions  with offices in the Bank's market area.  Competition  for
loans comes primarily from branches of commercial  banks and mortgage  companies
that operate in the areas which  comprise the Bank's primary market area. Due to
their  size,  many of the  Bank's  competitors  possess  greater  financial  and
marketing  resources.  The  Bank  competes  for  savings  accounts  by  offering
depositors  competitive interest rates and a high level of personal service. The
Bank competes for loans  primarily  through the interest  rates and loan fees it
charges and the efficiency and quality of services it provides  borrowers,  real
estate brokers and contractors.

         Thrift  institutions  can offer a wide range of services to the public,
such as demand  deposits,  trust services and consumer and  commercial  lending.
These  factors,  combined  with  increasingly  sophisticated  depositors,   have
dramatically increased competition for savings dollars among thrift institutions
and other types of  investment  entities,  as well as with  commercial  banks in
regard to loans,  checking  accounts and other types of financial  services.  In
addition, large conglomerates and investment banking firms compete in the market
for financial services.


                                       17

<PAGE>



Subsidiary Activity

         The Bank is  permitted  to invest up to 2% of its assets in the capital
stock of, or secured or unsecured  loans to,  subsidiary  corporations,  with an
additional  investment  of 1% of  assets  when  such  additional  investment  is
utilized primarily for community development  purposes.  Under such limitations,
as of June 30, 1999, the Bank was authorized to invest up to approximately  $1.7
million in the stock of, or loans to,  service  corporations  (based upon the 2%
limitation). As of June 30, 1999, the net book value of the Bank's investment in
its service corporation was approximately $21,000.

         The Bank has one subsidiary,  Southwest  Virginia Service  Corporation,
Inc.  which was  incorporated  in 1975 in the  Commonwealth  of Virginia  and is
engaged in the sale of annuities,  credit life and  disability  insurance to the
borrowers of the Bank. The income from this subsidiary was $5,000 for the fiscal
year ended June 30, 1999.

Employees

         As of June 30, 1999, the Bank had 38 full-time  employees.  None of the
Bank's  employees are  represented by a collective  bargaining  group.  The Bank
believes that its relationship with its employees is good.

Regulation

         Set  forth  below is a brief  description  of  certain  laws  which are
related to the regulation of the Company and the Bank. The following description
does not purport to be complete and is qualified in its entirety by reference to
all applicable laws and regulations.

Company Regulation

         General.  The  Company is a unitary  savings and loan  holding  company
subject to  regulatory  oversight by the OTS. The Company files 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,  should such subsidiaries be formed, 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  Bank and not for the
benefit of stockholders of the Company.

         Qualified  Thrift  Lender Test.  As a unitary  savings and loan holding
company, the Company generally is not subject to activity restrictions, provided
the Bank  satisfies  the Qualified  Thrift  Lender  ("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
savings association  insured by the Savings  Association  Insurance Fund (SAIF")
would become subject to restrictions applicable to bank holding companies unless
such  other  associations  each also  qualify  as a QTL and were  acquired  in a
supervisory acquisition.


                                       18

<PAGE>



Bank Regulation

         General. As a federally  chartered,  SAIF-insured  savings association,
the Bank is subject to extensive  regulation by the OTS and the Federal  Deposit
Insurance  Corporation (the "FDIC").  Lending  activities and other  investments
must comply with various federal statutory and regulatory requirements. The Bank
is also subject to certain reserve requirements promulgated by the FRB.

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

         The Bank 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
U.S. Congress could have a material adverse impact on the Company, the Bank, and
their operations.

         Insurance of Deposit Accounts.  The Bank's deposit accounts 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.

         As a member of the SAIF, the Bank paid an insurance premium to the FDIC
equal to a minimum  of 0.23% of its  total  deposits.  The FDIC  also  maintains
another insurance fund, the Bank Insurance Fund ("BIF"), which primarily insures
commercial  bank  deposits.  Effective  September 30, 1995, the FDIC lowered the
insurance  premium of BIF insured deposits to a range of between 0.04% and 0.31%
of deposits with the result that most commercial banks would pay the lowest rate
of 0.04%.  Effective  January 1, 1996, the annual insurance premium for most BIF
members was lowered to $2,000.  These  reductions in insurance  premiums for BIF
members placed SAIF members at a competitive disadvantage to BIF members.

         Effective  September  30,  1996,  federal  law was revised to mandate a
one-time  special  assessment on SAIF members such as the Bank of  approximately
 .657% of deposits  held on March 31, 1995.  The Savings Bank recorded a $355,000
pre-tax expense for this assessment at September 30 1996.  Beginning  January 1,
1997,  the deposit  insurance  assessment  for most SAIF  members was reduced to
approximately  .065% of  deposits  on an annual  basis  through the end of 1999.
During this same  period,  BIF members will be assessed  approximately  .013% of
deposits.  After 1999,  assessments for BIF and SAIF members may be the same. It
is expected that these continuing assessments for both SAIF and BIF members will
be used

                                       19

<PAGE>



to repay  outstanding  Financing  Corporation bond  obligations.  As a result of
these changes, beginning January 1, 1997, the rate of deposit insurance assessed
the Bank declined by approximately 70%.

         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.

         Dividend and Other Capital  Distribution  Limitations.  OTS regulations
require  the  Bank  to  give  the OTS 30 days  advance  notice  of any  proposed
declaration of dividends to the Company, and the OTS has the authority under its
supervisory  powers to prohibit  the payment of  dividends  to the  Company.  In
addition,  the Bank may not declare or pay a cash  dividend on its capital stock
if the effect of the dividend would be to reduce the  regulatory  capital of the
Bank  below the amount  required  for the  liquidation  account  established  in
connection with the Conversion.
         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.  An
institution  that exceeds all capital  requirements  before and after a proposed
capital  distribution  and has not been advised by the OTS that it is in need of
more than the  normal  supervision  can,  after  prior  notice to the OTS,  make
capital  distributions  during a  calendar  year equal to its net income to date
during the calendar  year plus  retained net income for the preceding two years.
Any additional capital  distributions  require prior regulatory approval. In the
event the Bank's capital fell below its requirements or the OTS notified it that
it was in need of more than  normal  supervision,  the  Bank's  ability  to make
capital  distributions could be further 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.


         Qualified Thrift Lender Test. Savings institutions must meet a QTL test
or the definition of a domestic building and loan association under Section 7701
of the Internal Revenue Code (the "Code").  If the Bank maintains an appropriate
level of qualified  thrift  investments  (primarily  residential  mortgages  and
related  investments,   including  certain   mortgage-related   securities)  and
otherwise  qualifies as a QTL or a domestic  building and loan  association,  it
will continue to enjoy full borrowing  privileges from the FHLB of Atlanta.  The
required  percentage of qualified thrift  investments is 65% of assets while the
Code requires investments of 60% of assets.

         Federal Reserve System. The FRB requires all depository institutions to
maintain  non-interest  bearing  reserves  at  specified  levels  against  their
transaction accounts (primarily checking,  NOW, and Super NOW checking accounts)
and non-personal time deposits.

Item 2. Description of Property.

         (a)  Properties.

         The Bank  conducts  its  business  through a main  office,  four branch
offices and one loan  origination  office.  The Bank  believes  that the current
facilities are adequate to meet the present and immediately foreseeable needs of
the Bank.

                                       20

<PAGE>




         The Bank obtains rental income through the leasing of space in its main
office building.  During the fiscal year ended June 30, 1999, such rental income
was $102,000.

         In the opinion of the management of the Bank, all properties listed are
adequately covered by insurance.

         (b) Investment  Policies.  See "Item 1.  Description of Business" above
for a general  description of the Bank's investment  policies and any regulatory
or Board of  Directors'  percentage  of  assets  limitations  regarding  certain
investments.  All of the Bank's investment policies are reviewed and approved by
the Board of Directors of the Bank,  and such  policies,  subject to  regulatory
restrictions (if any), can be changed without a vote of stockholders. The Bank's
investments are primarily acquired to produce income.

                  (1)  Investments  in Real Estate or  Interests in Real Estate.
See  "Item  1.  Description  of  Business  --  Lending   Activities,"  "Item  1.
Description  of  Business  --  Regulation  --  Bank  Regulation"  and  "Item  2.
Description of Property -- (a) Properties" above.

                  (2)  Investments  in  Real  Estate  Mortgages.  See  "Item  1.
Description  of  Business -- Lending  Activities"  and "Item 1.  Description  of
Business -- Regulation -- Bank Regulation."

                  (3)  Investments  in  Securities  of or  Interests  in Persons
Primarily  Engaged  in Real  Estate  Activities.  See  "Item 1.  Description  of
Business -- Lending  Activities," "Item 1. Description of Business -- Regulation
- --  Bank  Regulation"  and  "Item  1.  Description  of  Business  --  Subsidiary
Activity."

         (C)  Description of Real Estate and Operating Data.

         Not Applicable.

Item 3. Legal Proceedings.

         The Bank, from time to time, is a party to ordinary routine litigation,
which arises in the normal course of business,  such as claims to enforce liens,
condemnation  proceedings  on  properties  in  which  the  Bank  holds  security
interests,  claims involving the making and servicing of real property loans and
other issues incident to the business of the Bank. In the opinion of management,
the resolution of these lawsuits would not have a material adverse effect on the
financial condition or results of operations of the Bank or the Company.

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 fiscal year ended June 30, 1999.


                                       21

<PAGE>


                                     PART II

Item  5.  Market for Common Equity and Related Stockholder Matters.

         The  information  contained  under the section  captioned  "Stock Price
Information"  on page 1of the Company's  Annual Report to  Stockholders  for the
fiscal year ended June 30, 1999 (the "Annual Report"), is incorporated herein by
reference.

Item  6.  Management's  Discussion  and  Analysis  or  Plan  of  Operation.  The
information  contained in the section  captioned  "Management's  Discussion  and
Analysis of Financial  Condition and Results of  Operations" on pages 6 and 7 of
the Annual Report is incorporated herein by reference.

Item  7.  Financial Statements.


         The  following  report and  financial  statements  of the  Company  are
incorporated by reference from the Annual Report.

Report of Independent Auditors

Statement of Financial Condition as of the Fiscal Years Ended
  June 30, 1999 and 1998

Statement of Operations for the Fiscal Years Ended
  June 30, 1999, 1998 and 1997

Statement of Changes in Stockholders' Equity for the Fiscal Years Ended June 30,
  1999, 1998 and 1997

Statement of Cash Flows for the Fiscal Years
  Ended June 30, 1999, 1998 and 1997

Notes to Financial Statements

         The remaining  information appearing in the Annual Report is not deemed
to be filed as part of this report, except as expressly provided herein.

Item  8.  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.


                                       22

<PAGE>

                                    PART III

Item 9. Directors, Executive Officers, Promoters and Control Persons; Compliance
with Section 16(a) of the Exchange Act.

         The information  contained under the section  captioned  "Proposal I --
Election of  Directors"  in the  Company's  definitive  proxy  statement for the
Company's  Annual  Meeting of  Stockholders  to be held on October 13, 1999 (the
"Proxy Statement") is incorporated herein by reference.

         Additional information concerning executive officers is included in the
Proxy Statement in the section  captioned  "Section 16(a)  Beneficial  Ownership
Reporting Compliance."

Item 10.  Executive Compensation.

         The  information  contained  in the  section  captioned  "Proposal I --
Election of  Directors  --  Executive  Compensation"  in the Proxy  Statement is
incorporated herein by reference.
Item 11.  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 first
                  chart in the  section  captioned  "Proposal  I --  Election of
                  Directors" in the Proxy Statement.

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

Item 12.  Certain Relationships and Related Transactions.

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


                                       23

<PAGE>



Item 13. Exhibits, List and Reports on Form 8-K.
<TABLE>
<CAPTION>
         (a)      Exhibits
                 <S>     <C>
                   3.1     Articles of Incorporation of SWVA Bancshares, Inc.*
                   3.2     Bylaws of SWVA Bancshares, Inc.**
                  10.1     Consultant Agreement with B. L. Rakes
                  10.2     Employment Agreement with D. W. Shilling
                  10.3     Employment Agreement with Barbara C. Weddle
                  10.4     Supplemental Executive Retirement Plan for B.L. Rakes***
                  10.5     Supplemental Executive Retirement Plan for Barbara C. Weddle***
                  10.6     1994 Stock Option Plan****
                  10.7     Management Stock Bonus Plan****
                  10.8     1998 Directors Stock Compensation Plan*****
                  10.9     Payment and Release Agreement with B. L. Rakes
                  10.10    Stock Option Agreement with B. L. Rakes
                  13       Annual Report to Stockholders for the fiscal year ended June 30, 1999
                  21       Subsidiaries of the Registrant***
                  23       Consent of Cherry Bekaert & Holland L.L.P.
                  27       Financial Data Schedule
</TABLE>

*     Incorporated by reference to Exhibit 3.1 of the Registration Statement  on
      Form S-1 (SEC File No. 33-80434) filed with the SEC on June 17, 1994.

**    Incorporated by reference to Exhibit 3.2 of the Registrant's  Form  10-QSB
      (SEC File No. 0-24674) filed with the SEC for the fiscal quarter ended
      December 31, 1997.

***   Incorporated  by  reference  to the identically  numbered  exhibit  to the
      Registrant's Form 10-KSB (SEC File No. 0-24674) filed with the SEC for the
      fiscal year ended June 30, 1995.

****  Incorporated  by  reference  to the  identically  numbered  exhibit to the
      Registrant's  Form 10-KSB (SEC File No. 0-24674) for the fiscal year ended
      June 30, 1997.

***** Incorporated by reference to Exhibit 10.1 of the  Registrant's Form 10-QSB
      (SEC File No.  0-24674)  filed  with the SEC for the fiscal quarter  ended
      March 31, 1998.

         (b)      In the last quarter of the fiscal year ended June 30, 1999, no
                  reports on Form 8-K were filed by the Registrant with the SEC.





<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.

                              SWVA BANCSHARES, INC.



                                  By:      /s/ D. W. Shilling
                                           -------------------------------------
                                           D. W. Shilling
                                           President, Chief Executive Officer,
                                           Chief Financial Officer, and Director
                                           (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 September 27, 1999.

<TABLE>
<CAPTION>

<S>                                        <C>
/s/ Barbara C. Weddle                       /s/ D. W. Shilling
- -----------------------------------         --------------------------------------------
Barbara C. Weddle                           D. W. Shilling
Senior Vice President and Secretary         President, Chief Executive Officer,
                                            Chief Financial Officer, and Director
                                            (Principal Executive and Financial Officer)


/s/ Mary G. Staples                         /s/ B. L. Rakes
- -----------------------------------         --------------------------------------------
Mary G. Staples                             B. L. Rakes
Principal Accounting Officer                Chairman of the Board



/s/ F. Courtney Hoge                        /s/ James H. Brock
- -----------------------------------         --------------------------------------------
F. Courtney Hoge                            James H. Brock
Director                                    Director



/s/ Glen C. Combs                           /s/ Michael M. Kessler
- -----------------------------------         --------------------------------------------
Glen C. Combs                               Michael M. Kessler
Director                                    Director

</TABLE>






               EXHIBIT 10.1 Consultant Agreement with B. L. Rakes

<PAGE>
                              Consulting Agreement


         This Consulting Agreement ("Agreement") is entered into this 1st day of
July 1999  ("Effective  Date") by and between  Southwest  Virginia Savings Bank,
FSB,  a  federal  savings  bank  (the  "Company")  with its  place  of  business
headquartered at Roanoke, Virginia and B. L. Rakes ("Consultant").

         WHEREAS, the Company recognize the specialized  knowledge and expertise
of the  Consultant  related  to the  business  affairs of the  industry  and the
Company,  and that upon  retirement of the Consultant as the President and Chief
Executive  Officer,  the Company wishes to enter into a consulting  relationship
with Consultant; and

         WHEREAS,  Consultant has  previously  served the Company and its parent
corporation,  SWVA Bancshares,  Inc. ("Parent") as President and Chief Executive
Office;

         WHEREAS,  Consultant  and the  Company  desire  to  enter  into  such a
consulting relationship upon the terms and conditions hereinafter contained;

         NOW,  THEREFORE,  in consideration of the covenants and terms contained
in this  Agreement  as set forth herein and of the mutual  benefits  accruing to
Company and to Consultant  from the  consulting  relationship  to be established
between the parties by the terms of this Agreement, Company and Consultant agree
as follows:

1.       Consulting Relationship

         Company hereby retains  Consultant,  and Consultant hereby agrees to be
retained by Company, as an independent  contractor,  and not as an employee. The
Consultant  hereby  acknowledges  that he has  resigned  as an  employee  of the
Company and the Parent on or before the Effective Date.

2.       Consulting Service

         Consultant agrees that during the term of this Agreement:

         A.       Consultant  will devote his best efforts to his position as an
                  independent  contractor  and  will  perform  such  duties  and
                  execute the policies of Company as  determined by its board of
                  directors and its President as the Company and  Consultant may
                  mutually  agree  upon  from time to time;  provided  that said
                  duties performed by Consultant shall not be inconsistent  with
                  the nature and character of the duties

                                        1

<PAGE>



                  performed  by  Consultant  for the Company when serving as the
                  President  and  Chief  Executive  Officer.  As an  independent
                  contractor,  Consultant shall not be an officer or employee of
                  the Company and shall not be subject to the direct  control or
                  supervision  of the Company or its  President  with respect to
                  the time spent, research undertaken, or procedures followed in
                  the  performance of consulting  services  rendered  hereunder.
                  During the Term of the Agreement, Consultant agrees to consult
                  with the Company on matters  related to the  business  affairs
                  and operations of the Company,  including  matters that relate
                  to compliance with applicable banking laws and regulations and
                  merger and  acquisition  planning.  It is estimated  that such
                  activities will encompass  approximately 8 to 10 business days
                  per month.

         B.       Consultant  shall  exercise  a  reasonable  degree  of  skill,
                  prudence and care in  performing  the services  referred to in
                  Paragraph A above;

         C.       Except as may be limited by Section 6 hereinafter,  Consultant
                  may be an employee,  officer or director of other companies or
                  entities  and  may  provide  consulting   services  for  other
                  companies or  organizations;  provided that such activities do
                  not  conflict   with  the  services  and  activity   that  the
                  Consultant is actually  rendering to the Company or any of its
                  subsidiaries  or the services or activities of the Company and
                  its subsidiaries;

         D.       Consultant  shall be available  to render  services to Company
                  under this Agreement as requested by the Board of Directors or
                  the  President of the Company  commencing on the first date of
                  the initial  Term of this  Agreement as contained in Section 5
                  herein.  Consultant  shall  not be  obligated  to  render  any
                  services  under this  Agreement  during such period when he is
                  unable to do so due to illness,  disability or injury, subject
                  to the terms of Section 5(b) hereof;

         E.       Consultant  shall be  available  for  service  hereunder  upon
                  receipt of no less than (5) five  days'  written  notice  from
                  Company; and

         F.       Consultant shall not enter into agreements or make commitments
                  on behalf of the  Company  without  prior  written  consent or
                  approval of the Company or its President.

3.       Compensation

         A.       Company agrees to pay  Consultant  for his services  performed
                  under this Agreement and for his commitments and agreements as
                  contained  herein,  including Section 6 herein, at the rate of
                  $40,000 per year  payable no less than  monthly at the rate of
                  $3,333  per  month  throughout  the  Term  of  the  Agreement.
                  Consultant  shall not be entitled to participate in or receive
                  benefits under any Company

                                        2

<PAGE>



                  programs maintained for its employees,  except as specifically
                  agreed to by the  parties.  During the Term of the  Agreement,
                  the Company will also reimburse the Consultant for the monthly
                  premium  expense  related to Consultant  maintaining  Medicare
                  Supplement Insurance (medi-gap).

         B. Other Compensation.  In the event that Consultant serves as a member
of the Board of Directors of the Company, its parent or any of its subsidiaries,
Consultant  shall  be paid the fee  normally  paid  for  such  service  to other
non-employee  directors  and any fees as Chairman of the Board of the Company or
the Parent without regard to any other compensation paid under this Agreement.

4.       Other Conditions

                  Consultant  shall  have no  authority  over  any  employee  or
         officer  of  Company,  except  as  may  be  necessary  in  the  routine
         performance of his duties  hereunder,  nor shall Company be required in
         any  manner  to  implement  any  plans or  suggestions  Consultant  may
         provide.

5.       Term and Termination

                  The term of this  Agreement  shall begin on the Effective Date
         and shall continue for a period of one year thereafter ("Term"), unless
         extended or  terminated  in accordance  with the  provisions  set forth
         below.

                           (a) Termination for Cause.  The Company may terminate
                  this Agreement at any time for "Just Cause."  Termination  for
                  "Just  Cause" shall be defined as  termination  because of the
                  Consultant's personal dishonesty,  willful misconduct,  breach
                  of  fiduciary  duty  involving  personal  profit,  or  willful
                  violation  of any  law,  rule  or  regulation  related  to the
                  business or operations of the Company or its subsidiaries.

                           (b) Death or Disability. In the event of Consultant's
                  death or permanent  disability  as determined by the President
                  of the Company,  this Agreement shall terminate and all rights
                  to receive  payments under the remaining term of the Agreement
                  shall cease.

6.       Non-Competition and Confidential Business

                  Consultant,  during  the  term  of the  Agreement,  will  not,
         without the express written consent of Company,  directly or indirectly
         communicate  or  divulge  to,  or use for his  own  benefit  or for the
         benefit of any other person, firm, association, or corporation,  any of
         the Company's,  or its  subsidiaries'  or  affiliates',  trade secrets,
         proprietary data or other confidential  information  communicated to or
         otherwise learned or acquired by Consultant

                                        3

<PAGE>



         from  the  Company  during  the  Term of this  Agreement,  except  that
         Consultant  may disclose such matters to the extent that  disclosure is
         required (a) in the course of the consulting  relationship with Company
         or  (b)  by  a  court  or  other   governmental   agency  of  competent
         jurisdiction.

                  During the term of this Agreement, Consultant will not contact
         (with a view toward selling any product or service competitive with any
         product  or  service  sold or  proposed  to be sold by  Company  or any
         subsidiary or affiliate of Company) any person,  firm,  association  or
         corporation  (a) to  which  Parent  or  Company  or any  subsidiary  or
         affiliate of Parent sold any product or service,  (b) which  Consultant
         solicited,  contacted  or  otherwise  dealt with on behalf of Parent or
         Company  or any  subsidiary  or  affiliate  of  Parent,  or  (c)  which
         Consultant was otherwise  aware was a client of Parent,  Company or its
         parent or  subsidiary  or  affiliate  of Parent.  During  such  period,
         Consultant  will not  directly  or  indirectly  make any such  contact,
         either  for his own  benefit or for the  benefit  of any other  person,
         firm, association, or corporation.

                  During the term of this  Agreement,  Consultant will not serve
         as an employee, officer, consultant,  director or in any other advisory
         capacity,  whether  compensated  or  uncompensated,  for any  financial
         services organization, corporation or entity (including but not limited
         to an insured depository  institution within the meaning of the Federal
         Deposit  Insurance Act, a federal or state  chartered  credit union, an
         insurance  company,  a mortgage  brokerage or mortgage banking firm, an
         investment  advisory or investment  brokerage  firm, or other financial
         services entity with offices in Virginia.

7.       Independent Contractor

                  The parties hereto agree and acknowledge that the relationship
         between  Company  and  Consultant  shall  be  that  of  an  independent
         contractor  and  not  that  of  employer-employee,   master-servant  or
         principal-agent.  Nothing  in this  Agreement,  or its  implementation,
         shall be construed to be to the contrary.

8.       The Complete Agreement

                  This  Agreement,  and any  attachments  or  exhibits  appended
         hereto,  shall  represent the complete  Agreement  between  Company and
         Consultant  concerning  the subject  matter hereof and  supersedes  all
         prior  agreements  or  understandings,  written or oral.  No  attempted
         modification or waiver of any of the provisions hereof shall be binding
         on either  party  unless made in writing and signed by both  Consultant
         and Company.

9.       Notices

                  Any notice  required or permitted to be given  hereunder shall
         be in writing and shall be effective  three  business  days after it is
         properly sent by registered or certified mail, if

                                        4

<PAGE>



         to the Company to the  President at the  administrative  offices of the
         Company,  or if to  Consultant  to the  address  set forth  beneath his
         signature to this  Agreement,  or to such other address as either party
         may from time to time designate by notice.

10.      Assignability

                  This Agreement may not be assigned by either party without the
         prior  written  consent of the other  party,  except that no consent is
         necessary  for the Company to assign this  Agreement  to a  corporation
         succeeding to  substantially  all the assets or business of the Company
         whether  by  merger,  consolidation,  acquisition  or  otherwise.  This
         Agreement  shall be binding upon  Consultant,  his heirs and  permitted
         assigns and the Company, its successors and permitted assigns.

11.      Severability

                  Each of the  sections  contained  in this  Agreement  shall be
         enforceable independently of every other section in this Agreement, and
         the invalidity or nonenforceability of any section shall not invalidate
         or render  nonenforceable  any other section  contained  herein. If any
         section or provision in a section is found invalid or unenforceable, it
         is the intent of the  parties  that a court of  competent  jurisdiction
         shall  reform  the  section  or   provisions  to  produce  its  nearest
         enforceable economic equivalent.

12.      Arbitration

                  Unless otherwise  mutually agreed to by the Consultant and the
         Company in writing, any controversy or claim arising out of or relating
         to this  Agreement  or the breach  thereof  shall be settled by binding
         arbitration in accordance with the Commercial  Arbitration Rules of the
         American Arbitration  Association,  with such arbitration hearing to be
         held at the offices of the American Arbitration  Association ("AAA") at
         the AAA office nearest to the home office of the Company,  and judgment
         upon the award  rendered  by the  arbitrator(s)  may be  entered in any
         court having jurisdiction thereof. Either the Consultant or the Company
         may file a request for such arbitration with the AAA.

13.      Applicable Law

                  It is the  intention of the parties  hereto that all questions
         and interpretations with respect to the construction and performance of
         this  Agreement and the rights and  liabilities  of the parties  hereto
         shall be determined in accordance with the laws of the  Commonwealth of
         Virginia,  with  respect  to an  matter  or thing  arising  out of this
         Agreement or pursuant thereto.

                                        5







              EXHIBIT 10.2 Employment Agreement with D. W. Shilling




<PAGE>
                              EMPLOYMENT AGREEMENT


         THIS AGREEMENT, is entered into this 19 th day of May 1999, ("Effective
Date") by and between Southwest  Virginia Savings Bank, FSB (the "Savings Bank")
and Mr. D. W. Shilling (the "Executive").

                                   WITNESSETH

         WHEREAS, the Executive has heretofore been employed by the Savings Bank
as the Chief Executive  Officer and is experienced in all phases of the business
of the Savings Bank; and

         WHEREAS,  the  Savings  Bank  desires to be ensured of the  Executive's
continued active participation in the business of the Savings Bank; and

         WHEREAS,  in order to induce the  Executive  to remain in the employ of
the Savings Bank and in consideration  of the Executive's  agreeing to remain in
the employ of the Savings  Bank,  the parties  desire to specify the  continuing
employment relationship between the Savings Bank and the Executive;

         NOW  THEREFORE,  in  consideration  of  the  premises  and  the  mutual
agreements herein contained, the parties hereby agree as follows:

         1.  Employment.  The Savings Bank hereby  employs the  Executive in the
capacity of President and Chief Executive Officer.  The Executive hereby accepts
said employment and agrees to render such administrative and management services
to the Savings Bank and to SWVA  Bancshares,  Inc.  ("Parent")  as are currently
rendered  and as are  customarily  performed  by persons  situated  in a similar
executive capacity. The Executive shall promote the business of the Savings Bank
and Parent. The Executive's other duties shall be such as the Board of Directors
for the Savings Bank (the "Board of Directors" or "Board") may from time to time
reasonably direct, including normal duties as an officer of the Savings Bank.

         2. Term of Employment.  The term of employment of Executive  under this
Agreement  shall be for the period  commencing on the Effective  Date and ending
thirty-six (36) months thereafter  ("Term").  Additionally,  on, or before, each
annual  anniversary  date from the Effective Date, the Term of employment  under
this Agreement shall be extended for up to an additional  period beyond the then
effective  expiration date upon a  determination  and resolution of the Board of
Directors  that the  performance of the Executive has met the  requirements  and
standards of the Board,  and that the Term of such Agreement  shall be extended.
References  herein to the Term of this Agreement shall refer both to the initial
term and successive terms.





<PAGE>



         3.    Compensation, Benefits and Expenses.

               (a) Base Salary.  The Savings Bank shall  compensate  and pay the
Executive during the Term of this Agreement a minimum base salary at the rate of
$105,000 per annum ("Base  Salary"),  payable in cash not less  frequently  than
monthly;  provided,  that the rate of such salary shall be reviewed by the Board
of Directors not less often than annually,  and the Executive  shall be entitled
to receive increases at such percentages or in such amounts as determined by the
Board of Directors. The base salary may not be decreased without the Executive's
express written consent.

               (b)  Discretionary  Bonus.  The  Executive  shall be  entitled to
participate in an equitable manner with all other senior management employees of
the Savings Bank in discretionary bonuses that may be authorized and declared by
the Board of Directors to its senior management executives from time to time. No
other  compensation  provided for in this Agreement shall be deemed a substitute
for the Executive's right to participate in such discretionary  bonuses when and
as declared by the Board.

               (c)  Participation in Benefit and Retirement Plans. The Executive
shall be entitled to  participate in and receive the benefits of any plan of the
Savings Bank which may be or may become applicable to senior management relating
to pension or other retirement benefit plans,  profit-sharing,  stock options or
incentive plans, or other plans,  benefits and privileges given to employees and
executives of the Savings Bank, to the extent  commensurate with his then duties
and responsibilities, as fixed by the Board of Directors of the Savings Bank.

               (d)  Participation in Medical Plans and Insurance  Policies.  The
Executive  shall be entitled to  participate  in and receive the benefits of any
plan or policy of the  Savings  Bank  which may be or may become  applicable  to
senior  management  relating to life insurance,  short and long term disability,
medical, dental, eye-care, prescription drugs or medical reimbursement plans.


               (e) Vacations and Sick Leave.  The Executive shall be entitled to
paid annual vacation leave in accordance  with the policies as established  from
time to time by the  Board of  Directors,  which  shall in no event be less than
four weeks per annum.  The  Executive  shall also be  entitled to an annual sick
leave benefit as established by the Board for senior management employees of the
Savings  Bank.  The  Executive  shall not be entitled to receive any  additional
compensation from the Savings Bank for failure to take a vacation or sick leave,
nor shall he be able to accumulate  unused  vacation or sick leave from one year
to the next, except to the extent authorized by the Board of Directors.

               (f) Expenses.  The Savings Bank shall  reimburse the Executive or
otherwise  provide  for or pay  for  all  reasonable  expenses  incurred  by the
Executive in furtherance  of, or in connection  with the business of the Savings
Bank,  including,  but  not by  way  of  limitation,  automobile  and  traveling
expenses, and all reasonable entertainment expenses, subject to such

                                        2

<PAGE>



reasonable  documentation  and other  limitations  as may be  established by the
Board of Directors of the Savings  Bank.  If such expenses are paid in the first
instance  by the  Executive,  the Savings  Bank shall  reimburse  the  Executive
therefor.

               (g)  Changes in  Benefits.  The  Savings  Bank shall not make any
changes in such plans,  benefits or privileges  previously  described in Section
3(c),  (d) and (e)  which  would  adversely  affect  the  Executive's  rights or
benefits thereunder,  unless such change occurs pursuant to a program applicable
to all  executive  officers  of the  Savings  Bank  and  does  not  result  in a
proportionately  greater  adverse  change in the rights of, or benefits  to, the
Executive  as compared  with any other  executive  officer of the Savings  Bank.
Nothing paid to Executive  under any plan or arrangement  presently in effect or
made available in the future shall be deemed to be in lieu of the salary payable
to Executive pursuant to Section 3(a) hereof.


         4.    Loyalty; Noncompetition.

               (a) The Executive shall devote his full time and attention to the
performance  of his  employment  under  this  Agreement.  During the term of the
Executive's  employment under this Agreement,  the Executive shall not engage in
any business or activity  contrary to the  business  affairs or interests of the
Savings Bank or Parent.

               (b)  Nothing  contained  in this  Section  4 shall be  deemed  to
prevent or limit the right of Executive to invest in the capital  stock or other
securities of any business  dissimilar  from that of the Savings Bank or Parent,
or, solely as a passive or minority investor, in any business.

         5. Standards.  During the term of this  Agreement,  the Executive shall
perform his duties in  accordance  with such  reasonable  standards  expected of
executives with comparable  positions in comparable  organizations and as may be
established from time to time by the Board of Directors.

         6.  Termination and Termination  Pay. The Executive's  employment under
this Agreement shall be terminated upon any of the following occurrences:

               (a) The death of the Executive during the term of this Agreement,
in  which  event  the  Executive's  estate  shall be  entitled  to  receive  the
compensation  due the  Executive  through the last day of the calendar  month in
which Executive's death shall have occurred.

               (b)  The  Board  of  Directors  may  terminate  the   Executive's
employment at any time, but any termination by the Board of Directors other than
termination  for Just  Cause,  shall  not  prejudice  the  Executive's  right to
compensation or other benefits under the Agreement.  The Executive shall have no
right to receive compensation or other benefits for any period after termination
for Just Cause. The Board may within its sole discretion,  acting in good faith,
terminate  the  Executive  for  Just  Cause  and  shall  notify  such  Executive
accordingly. Termination

                                        3

<PAGE>



for "Just Cause" shall include termination  because of the Executive's  personal
dishonesty, incompetence, willful misconduct, breach of fiduciary duty involving
personal profit, intentional failure to perform stated duties, willful violation
of any law,  rule or  regulation  (other  than  traffic  violations  or  similar
offenses) or final  cease-and-desist  order, or material breach of any provision
of the Agreement.

               (c) Except as provided pursuant to Section 9 hereof, in the event
Executive's  employment  under  this  Agreement  is  terminated  by the Board of
Directors without Just Cause, the Savings Bank shall be obligated to continue to
pay the Executive the salary provided pursuant to Section 3(a) herein, up to the
date of termination of the remaining Term of this Agreement, but in no event for
a period of less than twelve  months,  and the cost of Executive  obtaining  all
health,  life,  disability,  and other  benefits  which the  Executive  would be
eligible  to  participate  in through  such date based upon the  benefit  levels
substantially equal to those being provided Executive at the date of termination
of employment.

               (d) The voluntary termination by the Executive during the term of
this  Agreement  with the delivery of no less than 60 days written notice to the
Board of  Directors,  other than  pursuant  to Section  9(b),  in which case the
Executive shall be entitled to receive only the compensation, vested rights, and
all employee benefits up to the date of such termination.

         7.    Regulatory Exclusions.

         (a) If the Executive is suspended  and/or  temporarily  prohibited from
participating  in the conduct of the Savings  Bank's  affairs by a notice served
under Section  8(e)(3) or (g)(1) of the FDIA (12 U.S.C.  1818(e)(3) and (g)(1)),
the Savings Bank's  obligations under the Agreement shall be suspended as of the
date of service, unless stayed by appropriate proceedings. If the charges in the
notice are  dismissed,  the Savings Bank may within its  discretion  (i) pay the
Executive  all  or  part  of  the  compensation   withheld  while  its  contract
obligations were suspended and (ii) reinstate any of its obligations  which were
suspended.

         (b) If the  Executive is removed  and/or  permanently  prohibited  from
participating  in the conduct of the Savings  Bank's  affairs by an order issued
under Sections 8(e)(4) or 8(g)(1) of the Federal Deposit  Insurance Act ("FDIA")
(12 U.S.C.  1818(e)(4)  and (g)(1)),  all  obligations of the Savings Bank under
this Agreement shall  terminate,  as of the effective date of the order, but the
vested rights of the parties shall not be affected.

         (c) If the Savings Bank is in default (as defined in Section 3(x)(1) of
FDIA) all  obligations  under this Agreement  shall  terminate as of the date of
default,  but  this  paragraph  shall  not  affect  any  vested  rights  of  the
contracting parties.

         (d) All obligations under this Agreement shall be terminated, except to
the extent  determined that  continuation of this Agreement is necessary for the
continued  operation of the Savings  Bank:  (i) by the Director of the Office of
Thrift Supervision ("Director of OTS"), or his

                                        4

<PAGE>



or her  designee,  at the time that the Federal  Deposit  Insurance  Corporation
("FDIC")  enters into an agreement to provide  assistance to or on behalf of the
Savings Bank under the authority  contained in Section 13(c) of FDIA; or (ii) by
the Director of the OTS, or his or her  designee,  at the time that the Director
of the OTS,  or his or her  designee  approves a  supervisory  merger to resolve
problems  related to  operation  of the Savings Bank or when the Savings Bank is
determined  by the Director of the OTS to be in an unsafe or unsound  condition.
Any  rights of the  parties  that have  already  vested,  however,  shall not be
affected by such action.

         (e) Notwithstanding  anything herein to the contrary, any payments made
to the Executive  pursuant to the Agreement,  or otherwise,  shall be subject to
and  conditioned  upon  compliance  with 12 USC ss.1828(k)  and any  regulations
promulgated thereunder.

         8. Disability.  If the Executive shall become disabled or incapacitated
to the extent  that he is unable to perform his duties  hereunder,  by reason of
medically determinable physical or mental impairment,  as determined by a doctor
engaged by the Board of Directors,  Executive shall receive the compensation and
benefits  provided  under the  provisions  of disability  insurance  coverage in
effect  for  Savings  Bank  employees.   Upon  returning  to  active   full-time
employment,  the  Executive's  full  compensation as set forth in this Agreement
shall be reinstated as of the date of  commencement of such  activities.  In the
event that the Executive  returns to active employment on other than a full-time
basis,  then his  compensation  (as set forth in Section 3(a) of this Agreement)
shall be reduced in proportion to the time spent in said employment, or as shall
otherwise be agreed to by the parties.

         9.    Change in Control.

               (a) Notwithstanding any provision herein to the contrary,  in the
event of the involuntary  termination of Executive's  employment during the term
of this Agreement following any Change in Control of the Savings Bank or Parent,
or within 24 months  thereafter  of such Change in  Control,  absent Just Cause,
Executive  shall be paid an  amount  equal to the  product  of 2.999  times  the
Executive's  "base  amount" as defined in  Section  280G(b)(3)  of the  Internal
Revenue  Code of 1986,  as amended  (the  "Code")  and  regulations  promulgated
thereunder.  Said sum shall be paid, at the option of  Executive,  either in one
(1) lump sum  within  thirty  (30) days of such  termination  of  service  or in
periodic  payments  over  the  next  36  months  or the  remaining  term of this
Agreement,  whichever  is  less,  as if  Executive's  employment  had  not  been
terminated,  and such  payments  shall be in lieu of any other  future  payments
which the  Executive  would be otherwise  entitled to receive under Section 6 of
this Agreement.  Notwithstanding the forgoing,  all sums payable hereunder shall
be  reduced  in such  manner and to such  extent so that no such  payments  made
hereunder when aggregated with all other payments to be made to the Executive by
the Savings Bank or the Parent shall be deemed an "excess parachute  payment" in
accordance  with  Section  280G of the Code and be  subject  to the  excise  tax
provided at Section  4999(a) of the Code.  The term  "Change in  Control"  shall
refer  to (i) the sale of all,  or a  material  portion,  of the  assets  of the
Savings Bank or the Parent;  (ii) the merger or  recapitalization of the Savings
Bank or the Parent  whereby the Savings Bank or the Parent is not the  surviving
entity; (iii) a change

                                        5

<PAGE>



in control of the Savings Bank or the Parent, as otherwise defined or determined
by the Office of Thrift  Supervision or  regulations  promulgated by it; or (iv)
the acquisition, directly or indirectly, of the beneficial ownership (within the
meaning of that term as it is used in Section 13(d) of the  Securities  Exchange
Act of 1934 and the rules and regulations promulgated thereunder) of twenty-five
percent (25%) or more of the outstanding  voting  securities of the Savings Bank
or the Parent by any person,  trust, entity or group. The term "person" means an
individual  other than the  Executive,  or a  corporation,  partnership,  trust,
association, joint venture, pool, syndicate, sole proprietorship, unincorporated
organization or any other form of entity not specifically listed herein.

               (b)  Notwithstanding any other provision of this Agreement to the
contrary,  Executive may voluntarily terminate his employment during the term of
this Agreement  following a Change in Control of the Savings Bank or Parent,  or
within twenty-four months following such Change in Control,  and Executive shall
thereupon  be entitled to receive the payment  described in Section 9(a) of this
Agreement,  upon the occurrence,  or within 120 days  thereafter,  of any of the
following  events,  which have not been consented to in advance by the Executive
in writing: (i) if Executive would be required to move his personal residence or
perform his principal  executive  functions  more than fifty (50) miles from the
Executive's  primary  office as of the  signing of this  Agreement;  (ii) if the
Savings Bank should fail to maintain  Executive's base compensation in effect as
of the date of the Change in Control and the existing  employee  benefits plans,
including material fringe benefit, stock option and retirement plans, except for
changes  impacting  all  employees  generally;  or (iii) if  Executive  would be
assigned duties and  responsibilities  inconsistent  with his level of skill and
experience.

        10.  Withholding.  All payments  required to be made by the Savings Bank
hereunder to the Executive  shall be subject to the withholding of such amounts,
if any,  relating to tax and other  payroll  deductions  as the Savings Bank may
reasonably  determine  should be  withheld  pursuant  to any  applicable  law or
regulation.

        11.    Successors and Assigns.

               (a) This  Agreement  shall inure to the benefit of and be binding
upon any corporate or other  successor of the Savings Bank or Parent which shall
acquire,  directly  or  indirectly,  by  merger,   consolidation,   purchase  or
otherwise,  all or substantially  all of the assets or stock of the Savings Bank
or Parent.

               (b) Since the  Savings  Bank is  contracting  for the  unique and
personal  skills  of the  Executive,  the  Executive  shall  be  precluded  from
assigning or delegating his rights or duties  hereunder  without first obtaining
the written consent of the Savings Bank.

        12. Amendment;  Waiver. No provisions of this Agreement may be modified,
waived or discharged unless such waiver,  modification or discharge is agreed to
in  writing,  signed by the  Executive  and such  officer or  officers as may be
specifically designated by the Board of Directors of the Savings Bank to sign on
its behalf. No waiver by any party hereto at any time of any breach

                                        6

<PAGE>



by any other party hereto of, or compliance  with, any condition or provision of
this  Agreement  to be performed by such other party shall be deemed a waiver of
similar or  dissimilar  provisions  or conditions at the same or at any prior or
subsequent time.

        13.  Governing  Law.  The  validity,  interpretation,  construction  and
performance of this Agreement shall be governed by the laws of the United States
where  applicable and otherwise by the substantive  laws of the  Commonwealth of
Virginia.

        14.  Nature of  Obligations.  Nothing  contained  herein shall create or
require  the  Savings  Bank to  create a trust of any kind to fund any  benefits
which may be payable hereunder,  and to the extent that the Executive acquires a
right to receive  benefits from the Savings Bank hereunder,  such right shall be
no greater than the right of any unsecured general creditor of the Savings Bank.

        15. Headings.  The section headings  contained in this Agreement are for
reference  purposes  only  and  shall  not  affect  in any  way the  meaning  or
interpretation of this Agreement.

        16.  Severability.  The  provisions  of this  Agreement  shall be deemed
severable  and the  invalidity  or  unenforceability  of any  provision  of this
Agreement  shall  not  affect  the  validity  or  enforceability  of  the  other
provisions of this Agreement, which shall remain in full force and effect.

        17. Arbitration.  Any controversy or claim arising out of or relating to
this  Agreement,  or the breach  thereof,  shall be settled  by  arbitration  in
accordance  with the rules then in effect of the district office of the American
Arbitration  Association ("AAA") nearest to the home office of the Savings Bank,
and  judgment  upon the  award  rendered  may be  entered  in any  court  having
jurisdiction thereof,  except to the extent that the parties may otherwise reach
a mutual settlement of such issue.  Further, the settlement of the dispute to be
approved  by the  Board of the  Savings  Bank may  include a  provision  for the
reimbursement  by the Savings Bank to the Executive for all reasonable costs and
expenses,  including  reasonable  attorneys'  fees,  arising from such  dispute,
proceedings  or  actions,  or the Board of the  Savings  Bank or the  Parent may
authorize such  reimbursement  of such reasonable costs and expenses by separate
action upon a written action and determination of the Board following settlement
of the  dispute.  Such  reimbursement  shall be paid  within  ten  (10)  days of
Executive furnishing to the Savings Bank or Parent evidence, which may be in the
form,  among  other  things,  of a canceled  check or  receipt,  of any costs or
expenses incurred by Executive.

        18. Confidential Information. The Executive acknowledges that during his
or her  employment  he or  she  will  learn  and  have  access  to  confidential
information  regarding  the Savings  Bank and the Parent and its  customers  and
businesses ("Confidential Information").  The Executive agrees and covenants not
to  disclose  or use for his or her own  benefit,  or the  benefit  of any other
person or entity, any such Confidential Information, unless or until the Savings
Bank or the  Parent  consents  to  such  disclosure  or use or such  information
becomes common  knowledge in the industry or is otherwise  legally in the public
domain. The Executive shall not knowingly disclose or reveal to any unauthorized
person any Confidential Information relating to the Savings

                                        7

<PAGE>



Bank, the Parent, or any subsidiaries or affiliates, or to any of the businesses
operated by them, and the Executive  confirms that such information  constitutes
the exclusive  property of the Savings Bank and the Parent.  The Executive shall
not otherwise  knowingly act or conduct himself (a) to the material detriment of
the Savings Bank or the Parent, or its subsidiaries,  or affiliates, or (b) in a
manner which is inimical or contrary to the interests of the Savings Bank or the
Parent.  Executive  acknowledges and agrees that the existence of this Agreement
and its terms and conditions constitutes Confidential Information of the Savings
Bank,  and the  Executive  agrees not to disclose the  Agreement or its contents
without the prior  written  consent of the  Savings  Bank.  Notwithstanding  the
foregoing,  the Savings Bank  reserves the right in its sole  discretion to make
disclosure of this Agreement as it deems  necessary or appropriate in compliance
with its regulatory reporting requirements.  Notwithstanding  anything herein to
the  contrary,  failure by the  Executive to comply with the  provisions of this
Section may result in the immediate termination of the Agreement within the sole
discretion of the Savings Bank,  disciplinary action against the Executive taken
by the Savings Bank,  including but not limited to the termination of employment
of the Executive for breach of the Agreement and the provisions of this Section,
and other remedies that may be available in law or in equity.

        19. Entire Agreement.  This Agreement together with any understanding or
modifications  thereof as agreed to in writing by the parties,  shall constitute
the entire agreement between the parties hereto.



                                        8






            EXHIBIT 10.3 Employment Agreement with Barbara C. Weddle
<PAGE>
                              EMPLOYMENT AGREEMENT


         THIS AGREEMENT, is entered into this 19 th day of May 1999, ("Effective
Date") by and between Southwest  Virginia Savings Bank, FSB (the "Savings Bank")
and Ms. Barbara Weddle (the "Executive").

                                   WITNESSETH

         WHEREAS, the Executive has heretofore been employed by the Savings Bank
as the Senior Vice President and is experienced in all phases of the business of
the Savings Bank; and

         WHEREAS,  the  Savings  Bank  desires to be ensured of the  Executive's
continued active participation in the business of the Savings Bank; and

         WHEREAS,  in order to induce the  Executive  to remain in the employ of
the Savings Bank and in consideration  of the Executive's  agreeing to remain in
the employ of the Savings  Bank,  the parties  desire to specify the  continuing
employment relationship between the Savings Bank and the Executive;

         NOW  THEREFORE,  in  consideration  of  the  premises  and  the  mutual
agreements herein contained, the parties hereby agree as follows:

         1.  Employment.  The Savings Bank hereby  employs the  Executive in the
capacity of Senior Vice President.  The Executive hereby accepts said employment
and agrees to render such  administrative and management services to the Savings
Bank and to SWVA Bancshares,  Inc.  ("Parent") as are currently  rendered and as
are customarily  performed by persons situated in a similar executive  capacity.
The  Executive  shall  promote the business of the Savings Bank and Parent.  The
Executive's other duties shall be such as the Board of Directors for the Savings
Bank (the  "Board of  Directors"  or "Board")  may from time to time  reasonably
direct, including normal duties as an officer of the Savings Bank.

         2. Term of Employment.  The term of employment of Executive  under this
Agreement  shall be for the period  commencing on the Effective  Date and ending
twelve (12) months thereafter ("Term"). Additionally, on, or before, each annual
anniversary  date from the Effective  Date,  the Term of  employment  under this
Agreement  shall be  extended  for up to an  additional  period  beyond the then
effective  expiration date upon a  determination  and resolution of the Board of
Directors  that the  performance of the Executive has met the  requirements  and
standards of the Board,  and that the Term of such Agreement  shall be extended.
References  herein to the Term of this Agreement shall refer both to the initial
term and successive terms.





<PAGE>



         3.    Compensation, Benefits and Expenses.

               (a) Base Salary.  The Savings Bank shall  compensate  and pay the
Executive during the Term of this Agreement a minimum base salary at the rate of
$80,000 per annum  ("Base  Salary"),  payable in cash not less  frequently  than
monthly;  provided,  that the rate of such salary shall be reviewed by the Board
of Directors not less often than annually,  and the Executive  shall be entitled
to receive increases at such percentages or in such amounts as determined by the
Board of Directors. The base salary may not be decreased without the Executive's
express written consent.

               (b)  Discretionary  Bonus.  The  Executive  shall be  entitled to
participate in an equitable manner with all other senior management employees of
the Savings Bank in discretionary bonuses that may be authorized and declared by
the Board of Directors to its senior management executives from time to time. No
other  compensation  provided for in this Agreement shall be deemed a substitute
for the Executive's right to participate in such discretionary  bonuses when and
as declared by the Board.

               (c)  Participation in Benefit and Retirement Plans. The Executive
shall be entitled to  participate in and receive the benefits of any plan of the
Savings Bank which may be or may become applicable to senior management relating
to pension or other retirement benefit plans,  profit-sharing,  stock options or
incentive plans, or other plans,  benefits and privileges given to employees and
executives of the Savings Bank, to the extent  commensurate with her then duties
and responsibilities, as fixed by the Board of Directors of the Savings Bank.

               (d)  Participation in Medical Plans and Insurance  Policies.  The
Executive  shall be entitled to  participate  in and receive the benefits of any
plan or policy of the  Savings  Bank  which may be or may become  applicable  to
senior  management  relating to life insurance,  short and long term disability,
medical, dental, eye-care, prescription drugs or medical reimbursement plans.


               (e) Vacations and Sick Leave.  The Executive shall be entitled to
paid annual vacation leave in accordance  with the policies as established  from
time to time by the  Board of  Directors,  which  shall in no event be less than
four weeks per annum.  The  Executive  shall also be  entitled to an annual sick
leave benefit as established by the Board for senior management employees of the
Savings  Bank.  The  Executive  shall not be entitled to receive any  additional
compensation from the Savings Bank for failure to take a vacation or sick leave,
nor shall he be able to accumulate  unused  vacation or sick leave from one year
to the next, except to the extent authorized by the Board of Directors.

               (f) Expenses.  The Savings Bank shall  reimburse the Executive or
otherwise  provide  for or pay  for  all  reasonable  expenses  incurred  by the
Executive in furtherance  of, or in connection  with the business of the Savings
Bank,  including,  but  not by  way  of  limitation,  automobile  and  traveling
expenses, and all reasonable entertainment expenses, subject to such

                                        2

<PAGE>



reasonable  documentation  and other  limitations  as may be  established by the
Board of Directors of the Savings  Bank.  If such expenses are paid in the first
instance  by the  Executive,  the Savings  Bank shall  reimburse  the  Executive
therefor.

               (g)  Changes in  Benefits.  The  Savings  Bank shall not make any
changes in such plans,  benefits or privileges  previously  described in Section
3(c),  (d) and (e)  which  would  adversely  affect  the  Executive's  rights or
benefits thereunder,  unless such change occurs pursuant to a program applicable
to all  executive  officers  of the  Savings  Bank  and  does  not  result  in a
proportionately  greater  adverse  change in the rights of, or benefits  to, the
Executive  as compared  with any other  executive  officer of the Savings  Bank.
Nothing paid to Executive  under any plan or arrangement  presently in effect or
made available in the future shall be deemed to be in lieu of the salary payable
to Executive pursuant to Section 3(a) hereof.


         4.    Loyalty; Noncompetition.

               (a) The Executive shall devote her full time and attention to the
performance  of her  employment  under  this  Agreement.  During the term of the
Executive's  employment under this Agreement,  the Executive shall not engage in
any business or activity  contrary to the  business  affairs or interests of the
Savings Bank or Parent.

               (b)  Nothing  contained  in this  Section  4 shall be  deemed  to
prevent or limit the right of Executive to invest in the capital  stock or other
securities of any business  dissimilar  from that of the Savings Bank or Parent,
or, solely as a passive or minority investor, in any business.

         5. Standards.  During the term of this  Agreement,  the Executive shall
perform her duties in  accordance  with such  reasonable  standards  expected of
executives with comparable  positions in comparable  organizations and as may be
established from time to time by the Board of Directors.

         6.  Termination and Termination  Pay. The Executive's  employment under
this Agreement shall be terminated upon any of the following occurrences:

               (a) The death of the Executive during the term of this Agreement,
in  which  event  the  Executive's  estate  shall be  entitled  to  receive  the
compensation  due the  Executive  through the last day of the calendar  month in
which Executive's death shall have occurred.

               (b)  The  Board  of  Directors  may  terminate  the   Executive's
employment at any time, but any termination by the Board of Directors other than
termination  for Just  Cause,  shall  not  prejudice  the  Executive's  right to
compensation or other benefits under the Agreement.  The Executive shall have no
right to receive compensation or other benefits for any period after termination
for Just Cause. The Board may within its sole discretion,  acting in good faith,
terminate  the  Executive  for  Just  Cause  and  shall  notify  such  Executive
accordingly. Termination

                                        3

<PAGE>



for "Just Cause" shall include termination  because of the Executive's  personal
dishonesty, incompetence, willful misconduct, breach of fiduciary duty involving
personal profit, intentional failure to perform stated duties, willful violation
of any law,  rule or  regulation  (other  than  traffic  violations  or  similar
offenses) or final  cease-and-desist  order, or material breach of any provision
of the Agreement.

               (c) Except as provided pursuant to Section 9 hereof, in the event
Executive's  employment  under  this  Agreement  is  terminated  by the Board of
Directors without Just Cause, the Savings Bank shall be obligated to continue to
pay the Executive the salary provided pursuant to Section 3(a) herein, up to the
date of termination of the remaining Term of this Agreement, but in no event for
a period of less than twelve  months,  and the cost of Executive  obtaining  all
health,  life,  disability,  and other  benefits  which the  Executive  would be
eligible  to  participate  in through  such date based upon the  benefit  levels
substantially equal to those being provided Executive at the date of termination
of employment.

               (d) The voluntary termination by the Executive during the term of
this  Agreement  with the delivery of no less than 60 days written notice to the
Board of  Directors,  other than  pursuant  to Section  9(b),  in which case the
Executive shall be entitled to receive only the compensation, vested rights, and
all employee benefits up to the date of such termination.

         7.    Regulatory Exclusions.

         (a) If the Executive is suspended  and/or  temporarily  prohibited from
participating  in the conduct of the Savings  Bank's  affairs by a notice served
under Section  8(e)(3) or (g)(1) of the FDIA (12 U.S.C.  1818(e)(3) and (g)(1)),
the Savings Bank's  obligations under the Agreement shall be suspended as of the
date of service, unless stayed by appropriate proceedings. If the charges in the
notice are  dismissed,  the Savings Bank may within its  discretion  (i) pay the
Executive  all  or  part  of  the  compensation   withheld  while  its  contract
obligations were suspended and (ii) reinstate any of its obligations  which were
suspended.

         (b) If the  Executive is removed  and/or  permanently  prohibited  from
participating  in the conduct of the Savings  Bank's  affairs by an order issued
under Sections 8(e)(4) or 8(g)(1) of the Federal Deposit  Insurance Act ("FDIA")
(12 U.S.C.  1818(e)(4)  and (g)(1)),  all  obligations of the Savings Bank under
this Agreement shall  terminate,  as of the effective date of the order, but the
vested rights of the parties shall not be affected.

         (c) If the Savings Bank is in default (as defined in Section 3(x)(1) of
FDIA) all  obligations  under this Agreement  shall  terminate as of the date of
default,  but  this  paragraph  shall  not  affect  any  vested  rights  of  the
contracting parties.

         (d) All obligations under this Agreement shall be terminated, except to
the extent  determined that  continuation of this Agreement is necessary for the
continued  operation of the Savings  Bank:  (i) by the Director of the Office of
Thrift Supervision ("Director of OTS"), or his

                                        4

<PAGE>



or her  designee,  at the time that the Federal  Deposit  Insurance  Corporation
("FDIC")  enters into an agreement to provide  assistance to or on behalf of the
Savings Bank under the authority  contained in Section 13(c) of FDIA; or (ii) by
the Director of the OTS, or his or her  designee,  at the time that the Director
of the OTS,  or his or her  designee  approves a  supervisory  merger to resolve
problems  related to  operation  of the Savings Bank or when the Savings Bank is
determined  by the Director of the OTS to be in an unsafe or unsound  condition.
Any  rights of the  parties  that have  already  vested,  however,  shall not be
affected by such action.

         (e) Notwithstanding  anything herein to the contrary, any payments made
to the Executive  pursuant to the Agreement,  or otherwise,  shall be subject to
and  conditioned  upon  compliance  with 12 USC ss.1828(k)  and any  regulations
promulgated thereunder.

         8. Disability.  If the Executive shall become disabled or incapacitated
to the extent that she is unable to perform her duties  hereunder,  by reason of
medically determinable physical or mental impairment,  as determined by a doctor
engaged by the Board of Directors,  Executive shall receive the compensation and
benefits  provided  under the  provisions  of disability  insurance  coverage in
effect  for  Savings  Bank  employees.   Upon  returning  to  active   full-time
employment,  the  Executive's  full  compensation as set forth in this Agreement
shall be reinstated as of the date of  commencement of such  activities.  In the
event that the Executive  returns to active employment on other than a full-time
basis,  then her  compensation  (as set forth in Section 3(a) of this Agreement)
shall be reduced in proportion to the time spent in said employment, or as shall
otherwise be agreed to by the parties.

         9.    Change in Control.

               (a) Notwithstanding any provision herein to the contrary,  in the
event of the involuntary  termination of Executive's  employment during the term
of this Agreement following any Change in Control of the Savings Bank or Parent,
or within 24 months  thereafter  of such Change in  Control,  absent Just Cause,
Executive   shall  be  paid  an  amount  equal  1.00  times  the  total  taxable
compensation  paid to the  Executive  by the Bank and the Parent  during the one
year period  ending on the day prior to the date of such Change in Control,  but
in no event in an amount in excess of the product of 2.999 times the Executive's
"base amount" as defined in Section  280G(b)(3) of the Internal  Revenue Code of
1986, as amended (the "Code") and regulations promulgated  thereunder.  Said sum
shall be paid,  at the  option of  Executive,  either in one (1) lump sum within
thirty (30) days of such termination of service or in periodic payments over the
next 36 months or the remaining term of this Agreement, whichever is less, as if
Executive's  employment had not been  terminated,  and such payments shall be in
lieu of any  other  future  payments  which  the  Executive  would be  otherwise
entitled  to receive  under  Section 6 of this  Agreement.  Notwithstanding  the
forgoing, all sums payable hereunder shall be reduced in such manner and to such
extent so that no such payments made  hereunder when  aggregated  with all other
payments to be made to the  Executive by the Savings Bank or the Parent shall be
deemed an "excess parachute payment" in accordance with Section 280G of the Code
and be subject to the excise tax  provided at Section  4999(a) of the Code.  The
term "Change in Control" shall refer to

                                        5

<PAGE>



(i) the sale of all, or a material portion, of the assets of the Savings Bank or
the  Parent;  (ii) the merger or  recapitalization  of the  Savings  Bank or the
Parent whereby the Savings Bank or the Parent is not the surviving entity; (iii)
a change in control of the Savings Bank or the Parent,  as otherwise  defined or
determined by the Office of Thrift Supervision or regulations promulgated by it;
or (iv) the  acquisition,  directly or indirectly,  of the beneficial  ownership
(within  the  meaning  of  that  term  as it is used  in  Section  13(d)  of the
Securities  Exchange  Act of 1934  and the  rules  and  regulations  promulgated
thereunder)  of  twenty-five  percent  (25%) or more of the  outstanding  voting
securities  of the Savings  Bank or the Parent by any person,  trust,  entity or
group.  The term "person"  means an individual  other than the  Executive,  or a
corporation,  partnership,  trust, association,  joint venture, pool, syndicate,
sole proprietorship, unincorporated organization or any other form of entity not
specifically listed herein.

               (b)  Notwithstanding any other provision of this Agreement to the
contrary,  Executive may voluntarily terminate her employment during the term of
this Agreement  following a Change in Control of the Savings Bank or Parent,  or
within twenty-four months following such Change in Control,  and Executive shall
thereupon  be entitled to receive the payment  described in Section 9(a) of this
Agreement,  upon the occurrence,  or within 120 days  thereafter,  of any of the
following  events,  which have not been consented to in advance by the Executive
in writing: (i) if Executive would be required to move her personal residence or
perform her principal  executive  functions  more than fifty (50) miles from the
Executive's  primary  office as of the  signing of this  Agreement;  (ii) if the
Savings Bank should fail to maintain  Executive's base compensation in effect as
of the date of the Change in Control and the existing  employee  benefits plans,
including material fringe benefit, stock option and retirement plans, except for
changes  impacting  all  employees  generally;  or (iii) if  Executive  would be
assigned duties and  responsibilities  inconsistent  with her level of skill and
experience.

        10.  Withholding.  All payments  required to be made by the Savings Bank
hereunder to the Executive  shall be subject to the withholding of such amounts,
if any,  relating to tax and other  payroll  deductions  as the Savings Bank may
reasonably  determine  should be  withheld  pursuant  to any  applicable  law or
regulation.

        11.    Successors and Assigns.

               (a) This  Agreement  shall inure to the benefit of and be binding
upon any corporate or other  successor of the Savings Bank or Parent which shall
acquire,  directly  or  indirectly,  by  merger,   consolidation,   purchase  or
otherwise,  all or substantially  all of the assets or stock of the Savings Bank
or Parent.

               (b) Since the  Savings  Bank is  contracting  for the  unique and
personal  skills  of the  Executive,  the  Executive  shall  be  precluded  from
assigning or delegating her rights or duties  hereunder  without first obtaining
the written consent of the Savings Bank.

        12. Amendment;  Waiver. No provisions of this Agreement may be modified,
waived or discharged unless such waiver,  modification or discharge is agreed to
in writing, signed by the

                                        6

<PAGE>



Executive and such officer or officers as may be specifically  designated by the
Board of Directors  of the Savings Bank to sign on its behalf.  No waiver by any
party  hereto  at any time of any  breach  by any  other  party  hereto  of,  or
compliance with, any condition or provision of this Agreement to be performed by
such other party shall be deemed a waiver of similar or dissimilar provisions or
conditions at the same or at any prior or subsequent time.

        13.  Governing  Law.  The  validity,  interpretation,  construction  and
performance of this Agreement shall be governed by the laws of the United States
where  applicable and otherwise by the substantive  laws of the  Commonwealth of
Virginia.

        14.  Nature of  Obligations.  Nothing  contained  herein shall create or
require  the  Savings  Bank to  create a trust of any kind to fund any  benefits
which may be payable hereunder,  and to the extent that the Executive acquires a
right to receive  benefits from the Savings Bank hereunder,  such right shall be
no greater than the right of any unsecured general creditor of the Savings Bank.

        15. Headings.  The section headings  contained in this Agreement are for
reference  purposes  only  and  shall  not  affect  in any  way the  meaning  or
interpretation of this Agreement.

        16.  Severability.  The  provisions  of this  Agreement  shall be deemed
severable  and the  invalidity  or  unenforceability  of any  provision  of this
Agreement  shall  not  affect  the  validity  or  enforceability  of  the  other
provisions of this Agreement, which shall remain in full force and effect.

        17. Arbitration.  Any controversy or claim arising out of or relating to
this  Agreement,  or the breach  thereof,  shall be settled  by  arbitration  in
accordance  with the rules then in effect of the district office of the American
Arbitration  Association ("AAA") nearest to the home office of the Savings Bank,
and  judgment  upon the  award  rendered  may be  entered  in any  court  having
jurisdiction thereof,  except to the extent that the parties may otherwise reach
a mutual settlement of such issue.  Further, the settlement of the dispute to be
approved  by the  Board of the  Savings  Bank may  include a  provision  for the
reimbursement  by the Savings Bank to the Executive for all reasonable costs and
expenses,  including  reasonable  attorneys'  fees,  arising from such  dispute,
proceedings  or  actions,  or the Board of the  Savings  Bank or the  Parent may
authorize such  reimbursement  of such reasonable costs and expenses by separate
action upon a written action and determination of the Board following settlement
of the  dispute.  Such  reimbursement  shall be paid  within  ten  (10)  days of
Executive furnishing to the Savings Bank or Parent evidence, which may be in the
form,  among  other  things,  of a canceled  check or  receipt,  of any costs or
expenses incurred by Executive.

        18. Confidential Information. The Executive acknowledges that during his
or her  employment  he or  she  will  learn  and  have  access  to  confidential
information  regarding  the Savings  Bank and the Parent and its  customers  and
businesses ("Confidential Information").  The Executive agrees and covenants not
to  disclose  or use for his or her own  benefit,  or the  benefit  of any other
person or entity, any such Confidential Information, unless or until the Savings
Bank or the  Parent  consents  to  such  disclosure  or use or such  information
becomes common knowledge

                                        7

<PAGE>



in the  industry or is otherwise  legally in the public  domain.  The  Executive
shall  not  knowingly  disclose  or  reveal  to  any  unauthorized   person  any
Confidential  Information  relating to the  Savings  Bank,  the  Parent,  or any
subsidiaries  or affiliates,  or to any of the businesses  operated by them, and
the Executive confirms that such information  constitutes the exclusive property
of the Savings Bank and the Parent. The Executive shall not otherwise  knowingly
act or conduct herself (a) to the material  detriment of the Savings Bank or the
Parent, or its subsidiaries, or affiliates, or (b) in a manner which is inimical
or  contrary to the  interests  of the  Savings  Bank or the  Parent.  Executive
acknowledges  and agrees that the existence of this  Agreement and its terms and
conditions  constitutes  Confidential  Information  of the Savings Bank, and the
Executive agrees not to disclose the Agreement or its contents without the prior
written consent of the Savings Bank.  Notwithstanding the foregoing, the Savings
Bank  reserves  the  right in its sole  discretion  to make  disclosure  of this
Agreement as it deems necessary or appropriate in compliance with its regulatory
reporting requirements. Notwithstanding anything herein to the contrary, failure
by the Executive to comply with the provisions of this Section may result in the
immediate termination of the Agreement within the sole discretion of the Savings
Bank,  disciplinary  action  against the  Executive  taken by the Savings  Bank,
including but not limited to the  termination of employment of the Executive for
breach of the Agreement and the  provisions of this Section,  and other remedies
that may be available in law or in equity.

        19. Entire Agreement.  This Agreement together with any understanding or
modifications  thereof as agreed to in writing by the parties,  shall constitute
the entire agreement between the parties hereto.



                                        8




           EXHIBIT 10.9 Payment and Release Agreement with B. L. Rakes


<PAGE>
                          PAYMENT AND RELEASE AGREEMENT
                         for benefits payable under the
                    DEFERRED COMPENSATION BENEFITS AGREEMENT
                           for B.L. Rakes, as amended

         This Payment and Release  Agreement (the  "Agreement")  is entered into
this 21st day of April,  1999, by and between  Southwest  Virginia Savings Bank,
FSB (the "Bank") and B.L. Rakes (the "Executive").

         WHEREAS,  the Executive is a participant  in the Deferred  Compensation
Benefits  Agreement for B.L.  Rakes,  as amended (the  "SERP"),  and has accrued
benefits under the SERP; and

         WHEREAS, the Bank has, coincident with the execution of this Agreement,
irrevocably   assigned  the  life  insurance   contract  between  the  Bank  and
New York  Life Ins. Co. ("Insurance  Company") on the life of the Executive (the
"Contract") to the Executive, with such assignment to be effective as of January
1, 2000 (the  "Payment") , in full  settlement of all sums due and payable under
the SERP  (which  Payment is  approximately  equal to the  present  value of the
payments  expected  to  be  made  to  the  Executive  under  the  SERP)  and  in
consideration  of the  covenants  and terms  contained in this  Agreement as set
forth herein and of the mutual benefits accruing to the Bank and the Executive.

         NOW,  THEREFORE,  in consideration of the covenants and terms contained
in this Agreement as set forth herein and of the mutual benefits accruing to the
Bank  and the  Executive  by the  terms  of this  Agreement,  the  Bank  and the
Executive agree as follows:

1.  Release of Claims.  Upon the  acceptance  of and in exchange for the Payment
made hereunder by the Bank,  the Executive  hereby agrees that he, or any person
acting by,  through  or on behalf of the  Executive,  releases  the Bank and any
future successor and all employees and agents of such entities, from any and all
rights and  claims the  Executive  has under the SERP  against  the Bank and any
other  corporation,  entity or person, and the Executive agrees that he will not
institute  any  action or  actions,  cause or  causes  of  action  (in law or in
equity),  suits,  debts, liens,  claims,  demands (known or unknown) in state or
federal court, or with any state,  federal, or local governmental agency arising
from or  attributable to settlement of claims under the SERP, or otherwise under
any  employment  practice  of the Bank,  its agents and all  persons  acting by,
through,  under or in concert with the Bank.  Nothing under this Agreement shall
be  construed  as  limiting  or waiving  the rights of the  Executive  under the
Financial Institutions Retirement Fund Pension Plan maintained by the Bank.




<PAGE>



2.  Transfer and  Assignment.  Effective as of January 1, 2000,  the Bank hereby
irrevocably transfers and assigns all of its rights and interest in the Contract
to the  Executive,  including,  but not limited to, the proceeds of the Contract
otherwise payable to the Bank upon the death of the Executive and any cash value
of the Contract as it exists as of January 1, 2000.

3.  Payment of  Premiums.  The Bank shall  continue  to pay the  premiums on the
Contract  for the period  June 30,  1999  through  December  31,  1999,  as such
premiums shall be due under the Contract.

4. Cash Payment. As of the date of transfer of the Contract to the Executive, on
January 1, 2000, the Bank shall pay to the Executive a cash payment equal to the
estimated  tax savings of the Bank  related to the tax  deduction to be taken by
the Bank related to the transfer of the Contract to the Executive.

5.  Arbitration.  Any  controversy  or claim  arising out of or relating to this
Agreement  shall be settled by arbitration in accordance  with the rules then in
effect of the district office of the American  Arbitration  Association  ("AAA")
nearest to Roanoke, Virginia and judgment upon the award rendered may be entered
in any court having jurisdiction thereof,  except to the extent that the parties
may otherwise reach a mutual settlement of such issue.

6. Complete Agreement.  This Agreement, and any attachments or exhibits appended
hereto,  shall  represent  the  complete  Agreement  between  the  Bank  and the
Executive  concerning  the  subject  matter  hereof  and  supersedes  all  prior
agreements  or  understandings,  written or oral. No attempted  modification  or
waiver of any of the  provisions  hereof shall be binding on either party unless
made in writing and signed by both the Executive and the Bank or any successor.

7.  Severability.  Each of the  sections  contained in this  Agreement  shall be
enforceable  independently  of every other  section in this  Agreement,  and the
invalidity or  nonenforceability  of any section shall not  invalidate or render
nonenforceable  any other section  contained herein. If any section or provision
in a section is found invalid or  unenforceable  it is the intent of the parties
that a court of competent jurisdiction shall reform the section or provisions to
produce its nearest enforceable economic equivalent.

8.  Applicable Law. It is the intention of the parties hereto that all questions
and  interpretations  with respect to the  construction  and performance of this
Agreement  and the  rights  and  liabilities  of the  parties  hereto  shall  be
determined  in  accordance  with the laws of the  Commonwealth  of Virginia with
respect to any matter arising out of this Agreement or pursuant thereto.

9. Further  Assurances.  The Bank and the Executive shall take all other actions
deemed necessary or appropriate to implement this Agreement,  including, but not
limited to execution of any documents required by the Insurance Company in order
to effectuate the assignment of the Contract.




             EXHIBIT 10.10 Stock Option Agreement with B. L. Rakes

<PAGE>
                              SWVA BANCSHARES, INC.

                             STOCK OPTION AGREEMENT



         This  Agreement  constitutes  the award of STOCK OPTIONS for a total of
10,000 shares of Common Stock of SWVA Bancshares,  Inc. (the "Corporation"),  to
B. L. Rakes (the  "Participant")  on such terms and  conditions as are set forth
hereinafter.

          1.      Definitions.  As used herein, the following definitions  shall
apply.

                  "Award" means the grant by the Board of the Corporation  of  a
Stock Option as detailed hereinafter.

                  "Bank" shall mean Southwest Virginia Savings Bank, FSB, or any
predecessor corporation thereto.

                  "Board" shall mean the Board of Directors of the  Corporation,
or any successor or parent corporation thereto.

                  "Code" shall mean the Internal Revenue Code of 1986, as
amended.

                  "Committee" shall mean the Board or the Stock Option Committee
which may be appointed by the Board from time to time.

                  "Common Stock" shall mean common stock of the Corporation,  or
any successor or parent corporation thereto.

                  "Corporation"  shall mean SWVA  Bancshares,  Inc.,  the parent
corporation for the Bank, or any predecessor or Parent thereof.

                  "Director"   shall   mean  a  member   of  the  Board  of  the
Corporation, or any successor or parent corporation thereto.

                  "Director  Emeritus" shall mean a person serving as a director
emeritus,  advisory director,  consulting  director or other similar position as
may be appointed by the Board of Directors of the Bank or the  Corporation  from
time to time.

                  "Disability"  means any  physical or mental  impairment  which
renders the Participant  incapable of continuing in the employment or service of
the Bank or the  Parent  in his  then  current  capacity  as  determined  by the
Committee.




                                      A-1
<PAGE>



                  "Date of Grant" shall mean June 29, 1999.

                  "Employee"  shall mean a person employed by the Corporation or
any present or future Parent or Subsidiary of the Corporation.

                  "Fair  Market  Value"  shall mean:  (i) if the Common Stock is
traded otherwise than on a national  securities  exchange,  then the Fair Market
Value per Share shall be equal to the mean between the last bid and ask price of
such  Common  Stock on such  date or,  if there is no bid and ask  price on said
date,  then on the  immediately  prior business day on which there was a bid and
ask price. If no such bid and ask price is available, then the Fair Market Value
shall be determined by the Committee in good faith;  or (ii) if the Common Stock
is listed on a national  securities  exchange,  then the Fair  Market  Value per
Share shall be not less than the average of the highest and lowest selling price
of such Common Stock on such exchange on such date, or if there were no sales on
said date,  then the Fair Market  Value shall be not less than the mean  between
the last bid and ask price on such date.

                  "Option"  or "Stock  Option"  shall mean an option to purchase
Shares  awarded herein which option is not intended to qualify under Section 422
of the Code.

                  "Optioned  Stock" shall mean Common Stock subject to an Option
granted pursuant to the Agreement.

                  "Parent"  shall mean any present or future  corporation  which
would be a "parent  corporation" as defined in Subsections 424(e) and (g) of the
Code.

                  "Participant" means B. L. Rakes.

                  "Share" shall mean one share of Common Stock.

                  "Subsidiary"  shall  mean any  present  or future  corporation
which would be a "subsidiary  corporation" as defined in Subsections  424(f) and
(g) of the Code.

         2.  Option  Price.  The Option  exercise  price for each Share shall be
equal to 100% of the Fair Market  Value of the Common Stock on the Date of Grant
as determined by the Board of the Corporation, that being $13.00.

         3.       Exerciseability of Options.

                  (a)  Schedule of Exercise.  This Option  shall be  immediately
exercisable  as of the Date of Grant for a period  of not more  that five  years
thereafter, as noted herein.

                  (b)      Method of Exercise.  This Option shall be exercisable
by a written notice which shall:

                             (i) State the election to exercise the Option,  the
         number of  Shares  with  respect  to which it is being  exercised,  the
         person in whose name the stock certificate or certificates for such




                                      A-2
<PAGE>



         Shares of Common  Stock is to be  registered,  his  address  and Social
         Security  Number (or if more than one, the names,  addresses and Social
         Security Numbers of such persons);

                            (ii) Contain such  representations and agreements as
         to the  Participant's  investment intent with respect to such shares of
         Common Stock as may be satisfactory to the Corporation's counsel;

                           (iii) Be signed by the person or persons  entitled to
         exercise the Option and, if the Option is being exercised by any person
         or  persons  other  than the  Participant,  be  accompanied  by  proof,
         satisfactory  to  counsel  for the  Corporation,  of the  right of such
         person or persons to exercise the Option; and

                            (iv) Be in  writing  and  delivered  in person or by
         certified mail to the Treasurer of the Corporation.

         Payment of the  purchase  price of any Shares with respect to which the
Option is being  exercised  shall be by certified or bank  cashier's or teller's
check.  The certificate or  certificates  for shares of Common Stock as to which
the Option shall be exercised  shall be  registered in the name of the person or
persons exercising the Option.

                  (c) Restrictions on Exercise. This Option may not be exercised
if the issuance of the Shares upon such exercise would constitute a violation of
any applicable federal or state securities or other law or valid regulation.  As
a condition to the  Participant's  exercise of this Option,  the Corporation may
require  the  person  exercising  this  Option  to make any  representation  and
warranty  to the  Corporation  as  may be  required  by  any  applicable  law or
regulation.

         4. Non-transferability of Option. This Option may not be transferred in
any manner otherwise than by will or the laws of descent or distribution and may
be exercised during the lifetime of the Participant only by the Participant. The
terms of this Option shall be binding upon the executors, administrators, heirs,
successors and assigns of the Participant.

         5.   Recapitalization, Merger, Consolidation, and Similar Transactions.

                  (a)  Adjustment.   Subject  to  any  required  action  by  the
stockholders  of the  Corporation,  within the sole discretion of the Committee,
the aggregate  number of Shares of Common Stock for which Options may be granted
hereunder,  the number of Shares of Common  Stock  covered  by each  outstanding
Option,  and the  exercise  price per Share of Common Stock of each such Option,
shall all be proportionately adjusted for any increase or decrease in the number
of issued and outstanding Shares of Common Stock resulting from a subdivision or
consolidation   of  Shares   (whether   by  reason  of  merger,   consolidation,
recapitalization,   reclassification,   split-up,   combination  of  shares,  or
otherwise) or the payment of a stock  dividend (but only on the Common Stock) or
any other  increase or  decrease  in the number of such  Shares of Common  Stock
effected  without the receipt of  consideration  by the Corporation  (other than
Shares held by dissenting stockholders).

                  (b)   Extraordinary Corporate Action.  Subject to any required
action by the




                                      A-3
<PAGE>



stockholders  of  the  Corporation,  in the  event  of any  change  in  control,
recapitalization,   merger,   consolidation,   exchange  of  Shares,   spin-off,
reorganization,   tender  offer,   partial  or  complete  liquidation  or  other
extraordinary  corporate action or event, the Committee, in its sole discretion,
shall have the power, prior or subsequent to such action or event to:

                           (i)      appropriately adjust the number of Shares of
Common  Stock  subject to each Option,  the  exercise  price per Share of Common
Stock, and the consideration to be given or received by the Corporation upon the
exercise of any outstanding Option;

                           (ii)    cancel any or all previously granted Options,
provided that appropriate consideration is paid to the Participant in connection
therewith; and/or

                            (iii) make such other adjustments in connection with
the  Agreement  as the  Committee,  in its  sole  discretion,  deems  necessary,
desirable, appropriate or advisable.

         7.       Related Matters.

                  (a)  Payment.  Full  payment  for each  Share of Common  Stock
purchased  upon the exercise of any Stock Option granted herein shall be made at
the time of  exercise  of each such  Stock  Option and shall be paid in cash (in
United States Dollars),  Common Stock or a combination of cash and Common Stock.
Common Stock utilized in full or partial  payment of the exercise price shall be
valued at its fair market value at the date of exercise.  The Corporation  shall
accept full or partial  payment in Common Stock only to the extent  permitted by
applicable  law. No Shares of Common  Stock shall be issued  until full  payment
therefor has been received by the Corporation, and no Participant shall have any
of the rights of a stockholder of the  Corporation  until Shares of Common Stock
are issued to him.

                  (b)  Cashless  Exercise.  A  Participant  who has held a Stock
Option  for at least six months may  engage in the  "cashless  exercise"  of the
Option.  In a cashless  exercise,  a Participant  gives the Corporation  written
notice of the  exercise  of the Option  together  with an order to a  registered
broker-dealer  or  equivalent  third party,  to sell part or all of the Optioned
Stock and to deliver enough of the proceeds to the Corporation to pay the Option
price and any applicable withholding taxes. If the Participant does not sell the
Optioned Stock through a registered  broker-dealer or equivalent third party, he
can give the  Corporation  written  notice of the exercise of the Option and the
third party  purchaser of the Optioned Stock shall pay the Option price plus any
applicable withholding taxes to the Corporation.

                  (c) Transferability.  Any Stock Option granted pursuant to the
Agreement  shall  be  exercised  during  a  Participant's  lifetime  only by the
Participant  to whom it was granted and shall not be assignable or  transferable
otherwise than by will or by the laws of descent and distribution.

                  (d) Effect of Termination of Service.  Upon the termination of
the  Participant's  service  with the  Corporation  and the Bank as an Employee,
Director or Director Emeritus,  the Participant shall  nevertheless  continue to
exercise such Options for the remaining term of such Options.  Such Options of a
deceased  Participant  may be exercised  from the date of his or her death until
the date that such Options would otherwise expire.





                                      A-4
<PAGE>



                  (e)  Change  in  Applicable  Law.  Notwithstanding  any  other
provision contained in the Agreement, in the event of a change in any federal or
state law,  rule or  regulation  which would make the exercise of all or part of
any previously  granted Stock Option  unlawful or subject the Corporation to any
penalty, the Committee may restrict any such exercise without the consent of the
Participant  or other holder  thereof in order to comply with any such law, rule
or regulation or to avoid any such penalty.

                  (f)  Conditions  Upon Issuance of Shares.  Shares shall not be
issued  with  respect  to any  Option  granted  under the  Agreement  unless the
issuance and  delivery of such Shares shall comply with all relevant  provisions
of law, including,  without limitation,  the Securities Act of 1933, as amended,
the  rules  and  regulations  promulgated   thereunder,   any  applicable  state
securities law and the  requirements of any stock exchange upon which the Shares
may then be listed.

         The inability of the  Corporation to obtain from any regulatory body or
authority  deemed by the  Corporation's  counsel to be  necessary  to the lawful
issuance and sale of any Shares  hereunder  shall relieve the Corporation of any
liability in respect of the non-issuance or sale of such Shares.

         As a  condition  to the  exercise  of an Option,  the  Corporation  may
require  the  person  exercising  the  Option to make such  representations  and
warranties as may be necessary to assure the  availability  of an exemption from
the registration requirements of federal or state securities law.

                  (g) Withholding  Tax. The Corporation  shall have the right to
deduct from all amounts paid in cash with  respect to the  cashless  exercise of
Options  under the  Agreement  any taxes  required  by law to be  withheld  with
respect to such cash  payments.  Where a Participant or other person is entitled
to  receive  Shares  pursuant  to the  exercise  of an  Option  pursuant  to the
Agreement,  the  Corporation  shall have the right to require the Participant or
such  other  person to pay the  Corporation  the  amount of any taxes  which the
Corporation  is required to withhold  with respect to such  Shares,  or, in lieu
thereof,  to  retain,  or to sell  without  notice,  a  number  of  such  Shares
sufficient to cover the amount required to be withheld.

                  (h)  Governing  Law.  The  Agreement  shall be governed by and
construed in accordance with the laws of the Commonwealth of Virginia, except to
the extent that federal law shall be deemed to apply.

                  (i)   Administration.   All  decisions,   determinations   and
interpretations  of the Committee  shall be final and  conclusive on all persons
affected thereby.

         8.  Waiver of  Employment  Agreement  Rights.  Upon  execution  of this
Agreement,  the Participant  hereby  irrevocably  agrees to the cancellation and
expiration of the Employment  Agreement  between the  Participant  and the Bank,
dated September 17, 1997, and to the irrevocable and immediate waiver of any and
all rights,  claims and obligations  contained in such Employment Agreement that
the  Participant  may have as  provided  for under  such  Employment  Agreement;
provided however, that the previously vested rights of the Participant shall not
be unaffected.

         9. Successors and Assigns. This Agreement shall inure to the benefit of
and be binding upon any corporate or other successor of the Bank or Parent which
shall acquire,  directly or indirectly,  by merger,  consolidation,  purchase or
otherwise,  all or  substantially  all of the  assets  or  stock  of the Bank or
Parent.




                                      A-5
<PAGE>



         10.  Amendments.  No amendments or additions to this Agreement shall be
binding  upon the  parties  hereto  unless  made in  writing  and signed by both
parties, except as herein otherwise specifically provided.

         11.  Severability.  The  provisions of this  Agreement  shall be deemed
severable and the  invalidity  or  unenforceability  of any provision  shall not
affect the validity or enforceablitiy of the other provisions hereof.

         12. Entire Agreement. This Agreement together with any understanding or
modifications  thereof as agreed to in writing by the parties,  shall constitute
the entire agreement between the parties hereto.





                                      A-6



EXHIBIT 13 Annual Report to Stockholders for the fiscal year ended June 30, 1999

<PAGE>






                              SWVA BANCSHARES, INC.
                               1999 ANNUAL REPORT


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

TABLE OF CONTENTS

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


Corporate Profile and Related Information....................................  1


Stock Market Information.....................................................  1


Selected Financial and Other Data............................................  3


President's Message..........................................................  4


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


Report of Independent Auditors............................................... 16


Consolidated Financial Statements............................................ 17


Notes to Consolidated Financial Statements................................... 23


Office Locations............................................................. 50


Directors and Executive Officers............................................. 50


Other Corporate Information.................................................. 50

                                       i
<PAGE>


                              SWVA BANCSHARES, INC.


Corporate Profile and Related Information

         SWVA  Bancshares,  Inc.  (the  "Company")  is the  parent  company  for
Southwest  Virginia  Savings  Bank,  FSB  ("Southwest  Virginia  Savings" or the
"Savings Bank").  The Company was formed as a Virginia  corporation in June 1994
at the  direction of the Savings  Bank to acquire all of the capital  stock that
the Savings Bank issued upon its conversion from the mutual to the stock form of
ownership (the  "Conversion")  in connection  with a $5.7 million initial public
offering completed on October 7, 1994. The Company is a unitary savings and loan
holding company which,  under existing laws,  generally is not restricted in the
types of business  activities  in which it may engage  provided that the Savings
Bank retains a specified amount of its assets in housing-related investments. At
the present time,  since the Company does not conduct any active  business,  the
Company  does not intend to employ any person  other than  officers but utilizes
the support staff and facilities of the Savings Bank from time to time.

         Southwest Virginia Savings is a federally  chartered stock savings bank
headquartered  in Roanoke,  Virginia.  The  Savings  Bank was founded in 1927 as
Southwest Virginia Building and Loan Association and originally chartered by the
Commonwealth  of Virginia.  In 1990, a federal charter was obtained and the name
was changed to Southwest  Virginia  Savings  Bank,  FSB. Its deposits  have been
federally  insured since 1945. The Savings Bank is a community  oriented savings
institution  offering a variety of  financial  services to meet the needs of the
communities  that it serves.  Southwest  Virginia  Savings conducts its business
from its main office in Roanoke, Virginia, four full service branch offices, one
of which is also  located in the City of  Roanoke,  one in the City of Salem and
two in the County of Roanoke, and a loan production office in Roanoke County.

         The Savings  Bank is primarily  engaged in the  business of  attracting
deposits  from  the  general  public  and  originating  loans  secured  by first
mortgages on one- to  four-family  residences in the Savings Bank's market area.
The Savings Bank also makes  nonresidential  and multi-family real estate loans,
construction loans, consumer loans, commercial loans and other loans.


Stock Market Information

         Since its issuance in October 1994, the Company's common stock has been
traded  over-the-counter  with trades reported in the National  Quotation Bureau
"pink sheets" under the trading symbol of "SWVB".  The following  table reflects
high and low bid  information  as  furnished  by  Wheat  First  Union,  Roanoke,
Virginia. This information reflects inter-dealer prices, without retail mark-up,
mark-down or commission, and may not represent actual trades.

                                                   HIGH              LOW
                                                   ----              ---
      July 1 - September 30, 1997                 21.000            16.000
      October 1 - December 31, 1997               21.000            19.000
      January 1 - March 31, 1998                  21.030            19.750
      April 1 - June 30, 1998                     21.000            20.250
      July 1 - September 30, 1998                 20.380            15.500
      October 1 - December 31, 1998               17.250            10.000
      January 1 - March 31, 1999                  16.030            13.500
      April 1 - June 30, 1999                     15.500            13.000


                                       1
<PAGE>

         The number of  shareholders  of record of common stock as of August 15,
1999 was  approximately  223.  This does not  reflect  the  number of persons or
entities who held stock in "street" name through  various  brokerage  firms.  At
August 15, 1999, there were 423,612 shares outstanding.

         Declarations  of  dividends  by the Board of  Directors  of the Company
depend upon a number of factors,  including the amount of cash and liquid assets
held by the Company,  investment  opportunities  available to the Company or the
Savings Bank, capital requirements,  regulatory  limitations,  the Company's and
the  Savings  Bank's  results  of  operations  and  financial   condition,   tax
considerations  and general economic  conditions.  Certain of these restrictions
are discussed in notes 12 and 14 to the consolidated financial statements.


                           Dividends Declared and Paid

                     Amount Per
Date Declared        Common Share     Record Date            Date Payable
- -------------        ------------     -----------            ------------
February 1, 1995        $0.15         March 1, 1995          March 31, 1995
July 28, 1995           $0.15         August 31, 1995        September 30, 1995
February 21, 1996       $0.15         March 11, 1996         March 31, 1996
August 21, 1996         $0.15         September 9, 1996      September 30, 1996
February 19, 1997       $0.15         March 14, 1997         March 31, 1997
August 20, 1997         $0.15         September 15, 1997     September 30, 1997
September 3, 1997       $1.00         September 15, 1997     September 30, 1997
February 18, 1998       $0.15         March 20, 1998         March 31, 1998
August 19, 1998         $0.20         September 15, 1998     September 30, 1998
February 25, 1999       $0.20         March 15, 1999         March 31, 1999
August 18, 1999         $0.20         September 15, 1999     September 30, 1999



                                       2
<PAGE>
                        SELECTED FINANCIAL AND OTHER DATA
<TABLE>
<CAPTION>
- --------------------------------------------------------------------------------
Financial Condition (Dollars in Thousands)
At June 30,                                              1999             1998            1997             1996             1995

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

<S>                                                      <C>              <C>              <C>             <C>              <C>
Total assets                                             $ 81,714         $ 84,387         $70,753         $ 66,987         $ 66,265
Loans receivable, net                                      45,576           48,211          50,982           46,757           51,064
Mortgage-backed & investment securities                    23,817           22,886          10,074            7,939            7,048
Interest-bearing deposits                                   6,278            5,897           5,304            3,841            3,061
Cash and cash equivalents                                   2,454            3,193           1,276            5,262              830
Savings deposits                                           62,094           68,288          57,933           57,643           54,642
Borrowed funds                                             12,000            7,000           3,500               --            1,800
Equity capital/stockholders' equity                         6,791            8,327           8,602            8,675            9,313
- ------------------------------------------------------------------ ---------------- --------------- ---------------- ---------------


Summary of Operations (Dollars in Thousands)
Year Ended June 30,                                       1999             1998           1997             1996             1995

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

Interest income                                            $5,791           $5,808         $ 5,310           $4,906           $4,539
Interest expense                                            3,338            3,226           2,673            2,622            2,314
   Net interest income                                      2,453            2,582           2,637            2,284            2,225
Provision for credit losses                                    13               33              23               --                1
                                                            -----            -----          ------            -----            -----
  Net interest income after provision
for        credit losses                                    2,440            2,549           2,614            2,284            2,224
Noninterest income                                            575              428             398              455              315
                                                            -----            -----          ------            -----            -----
Noninterest expense                                         2,493            2,198           2,392            2,242            2,045
                                                            -----            -----           -----            -----            -----
Income before income taxes                                    522              779             620              497              494
Provision for income taxes                                    177              318             206              191              190
                                                            -----            -----          ------            -----            -----
     Net income                                          $    345         $    461        $    414         $    306         $    304
                                                          =======          =======         =======          =======          =======
- ------------------------------------------------- ---------------- ---------------- --------------- ---------------- ---------------

Other Selected Data
Year Ended June 30,                                      1999             1998            1997             1996             1995

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

Return on average assets                                     0.42%            0.59%           0.60%            0.46%           0.47%
Return on average equity                                     4.41             5.41            4.87             3.50            3.77
Interest rate spread                                         2.65             3.10            3.55             3.17            3.37
Non-performing loans to total loans                          0.13             0.00            0.10             0.00            0.12
Non-performing loans to total assets                         0.07             0.00            0.08             0.00            0.09
Allowance for credit losses to total loans                   0.45             0.43            0.43             0.40            0.37
- ------------------------------------------------- ---------------- ---------------- --------------- ---------------- ---------------

Per share data
Year Ended June 30,                                      1999             1998            1997             1996             1995

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

Basic earnings per share                                    $ .78            $ .97           $ .85            $ .60             .57
Diluted earnings per share                                    .78              .95             .85              .60             .57
Stockholders' equity                                        14.89            16.76           16.83            15.97           16.32
Dividends                                                     .40             1.30             .30              .30             .15
Dividend payout ratio                                          51%             134%             35%              50%             26%
Average equity to average assets ratio                       9.43            10.98           12.26            13.08           12.38

</TABLE>

                                       3
<PAGE>



                               President's Message


Dear Shareholder:

         We are pleased to provide  this Annual  Report for 1999.  This year was
marked by change . . . change in the management team and the beginning of change
in our corporate culture.

         Our  first  change  in  management  occurred  on  March  1st  with  the
transition  of Mr. John L. Hart to  Chairman  Emeritus,  elevation  of Mr. B. L.
Rakes to Chairman and CEO, and the promotion of D. W. Shilling to President.  In
April we were  saddened  by the death of Mr.  Hart.  Mr.  Hart  served your Bank
faithfully  for  nearly 40 years and is missed  tremendously  by all  within the
Bank,  his legal  community  and his family.  In June,  Mr. Rakes  announced his
retirement and Mr. Shilling was elected Chief Executive Officer.  Mr. Rakes will
remain as Chairman and will serve the Company as  consultant  for one year.  Mr.
Rakes joined our Bank in 1959 and led us skillfully and  diligently.  Guiding us
through the difficult eighties when many thrifts did not survive,  and directing
our conversion to a savings bank in the early nineties, stand as a couple of his
outstanding accomplishments.

         Our change in culture has its beginnings in fiscal 1999, however,  this
change will be more  pronounced  in Year 2000.  The pace of change will  quicken
throughout  the year,  gathering  momentum  as we go. This  culture  change is a
change in how we do business.  Meeting the mortgage  needs of our community will
continue to be our  foundation,  however,  to compete  effectively  then we must
alter our role as a traditional thrift and become more mainstream as a financial
provider.

         For  over 70 years we have  been  primarily  a  mortgage  lender  and a
procurer of savings,  both of which result in satisfied  customers  but leave us
with a narrow net interest margin and low financial returns. Our challenge is to
transition the balance sheet from this dependence on residential real estate and
time deposits to one balanced with  commercial and consumer loans and lower cost
deposits such as checking accounts.  Our commercial lending unit is in place and
actively seeking business. Our concentration is in the small business sector and
commercial real estate,  and we are pleased that the incoming  business has been
of good credit  quality and  competitively  priced.  Business  lending will have
expanded  focus in  fiscal  2000  with loan and  deposit  products  that fit the
financial needs of small business.  As we seek new relationships our business ad
slogan says it best . . . "A community bank banking community business".

         Change in culture must include  change in our process of how we deliver
the right product to the right person.  Historically our deposit  customers have
been savers and a very loyal group to us over the years.  Going  forward we must
recognize that our customers and potential  customers are increasingly  becoming
investors and not savers,  are more  knowledgeable,  and have  fingertip 24 hour
access to financial  alternatives.  How we meet their needs and demands with the
right product, affordably priced, will be a determinant in our future growth and
viability as a bank of choice.  How can we best package our  products,  what new
offerings  can we extend,  and how do we best  deliver  those  products  are all
topical  projects at the present  time.  We plan to have new business and retail
products ready for our community  soon. Part of our delivery needs have been met
with  installation  of ATMs at our Oak  Grove and  Vinton  offices.  These  were
installed  in June and early user  feedback is all  positive.  ATMs at our other
locations will be considered as demand and conditions allow. Also, introduced in
early July is a new credit card product for both consumer and business,  as well
as an enhanced  merchant card program that will allow website  transactions  for
those merchants that sell over the Internet.

        Any discussion of the last fiscal year and the upcoming  fiscal year is
not  complete  without  comment  regarding  our  systems  readiness  for the New
Millennium.  As for Y2K, your Bank is ready.  During the past year a significant
amount of energy, time and resources have been extended as we tested,  re-tested
and tested again.  Contingency plans are in place and we are confident as to our
state of  preparedness.  We

                                       4
<PAGE>

anticipate  a  smooth  New  Year  transition,  although  there  are no  absolute
guarantees  that there won't be any temporary  disruptions.  We are available to
help ensure an easy entry into the new century.  In the  meantime,  we encourage
you to contact any of our branches if you want to know more about our  readiness
and preparation.

         Our  commitment  to the  excellent  quality  service  that we strive to
extend on your each and every visit or transaction will always be a priority. In
fact, as we improve our products,  expand our  financial  menu,  and improve our
delivery system,  we are improving the quality of our service.  We're very proud
of our staff as their measure of service is outstanding. It is our people in the
branches,  in our mortgage department,  in our support areas that must implement
change and they are up to the challenge.  If you are not a customer of our bank,
then try us, I'm confident you'll like our responsive team.

         We   implement   change  to  provide   vehicles  for  both  growth  and
profitability,   although   our  priority  for  the  new  fiscal  year  will  be
profitability. Through profitability we will be able to afford, and to fund, our
future growth,  and through  profitability  we will be able to provide  enhanced
shareholder value. A full discussion and analysis or our financial  condition is
included in your Annual Report.

         On behalf of our Board of Directors,  management and staff we thank you
for your past and continued support. You have a strongly  capitalized  community
bank  that has an  exciting  future  as we share  in the vast  resources  of the
Roanoke  Valley.  Your investment in SWVA  Bancshares,  Inc. is an investment of
value.

                                   Sincerely,



                                   /s/D.W. Shilling
                                   ---------------------------------------------
                                   D. W. Shilling
                                   President & CEO




                                       5
<PAGE>


                                  In Memoriam



                                    Picture






                                  John L. Hart
                               Board of Directors
                                  1960 - 1999
                              Sadly missed by all





                                       6
<PAGE>



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

General

         The  business  of the  Savings  Bank  consists  of  receiving  monetary
deposits from the general public and  reinvesting  those funds  typically in its
primary market area in the form of mortgage loans secured by one- to four-family
residences.  To a lesser extent, the Savings Bank originates nonresidential real
estate, multi-family,  construction, commercial, and consumer loans. The Savings
Bank  also   purchases   U.S.   government   and  federal   agency   securities,
mortgage-backed and mortgage-related  securities and invests in interest-bearing
deposits with other insured financial institutions.

         Currently,  the Savings  Bank's primary market area consists of Roanoke
County, the City of Roanoke, the City of Salem, and the County of Botetourt. The
Savings Bank regards this area as its "basic"  lending area,  but loans are also
made in the adjoining counties of Bedford and Franklin.

         The largest  component of the Savings Bank's net income is net interest
income,  which is the difference  between interest income and interest  expense.
Consequently,  the Savings  Bank's  earnings  are  dependent on its net interest
income,  which is determined by the difference  ("interest rate spread") between
rates of interest earned on  interest-earning  assets and rates of interest paid
on  interest-bearing  liabilities,  and the relative amounts of interest-earning
assets and interest-bearing  liabilities.  The Savings Bank's net income is also
affected by its  provision for losses on loans and  investments,  as well as the
amount of noninterest income and noninterest  expense,  such as compensation and
related  expenses,  federal deposit insurance  premiums,  data processing costs,
occupancy  expenses,  and income  taxes.  Earnings of the Savings  Bank also are
affected   significantly  by  general   economic  and  competitive   conditions,
particularly  changes in market interest rates,  government policies and actions
of  regulatory  authorities  and demand for  financing  of real estate and other
types of loans.

Management Strategy

         The  Savings  Bank's  goal  is  to  serve  its  local  community  as an
independent  community  savings  bank.  Its   consumer-oriented   philosophy  is
dedicated to financing  home ownership and providing  financial  services to its
customers.  The principal  components of the Savings Bank's management strategy,
which are designed to achieve its goal, are discussed below.

         The Savings Bank has been a traditional  lender for one- to four-family
residential  loans since its founding in 1927.  This past fiscal year,  the Bank
generated a total of $40.6 million in mortgage loans of which $28.4 million were
sold in the  secondary  market and $12.2  million  were  retained in the Savings
Bank's  portfolio.  These  types of loans make up 68.94% of the  Savings  Bank's
total loan  portfolio.  Financing  homes for its  community  continues to be the
Savings  Bank's  primary goal,  however  management has initiated a new focus in
commercial  and  consumer  loans this past year for  purposes of  expanding  the
Bank's financial menu,  improving loan yields, and obtaining a better balance in
the loan  portfolio.  The  Bank's  commercial  loan  department  was  formed  in
December,  1998 and is  concentrating  on the small business sector which is the
foundation of stable commerce in any thriving community.  Excellent progress was
made in the first six months in  introducing  the Savings Bank to the commercial
market  resulting  in a growing  pipeline of new  business  and  prospects.  The
consumer  emphasis this past year has been in the home equity arena resulting in
an increase of home equity lines of credit from $2.2 million at June 30, 1998 to
$4.7 million at June 30, 1999, representing a 113% increase.  Consumer loans for
other needs and purposes also  increased as management  and staff  solicited new
business.  Value-added  use of media  and  enhanced  cross-sell  efforts  led to
greatly improved results as non-real estate consumer loans outstanding increased
more than $1 million over the preceding year.

         The Savings Bank  historically  has maintained good asset quality.  Its
emphasis on  one-to-four

                                       7
<PAGE>

family  mortgages  and its  underwriting  policies and practices are intended to
maintain this quality. The new emphasis on commercial and consumer loans may add
credit risk to the loan portfolio due to the risk inherent  nature of the loans.
However,  policies are in place and  practices  are being  monitored in order to
minimize  credit  risk.  Further,  the Savings  Bank's loan loss  provision  and
capital  adequacy justify and support the additional risk. At June 30, 1999, the
Savings Bank had $61,000 in non-performing  assets.  The Savings Bank's ratio of
non-performing loans to total assets at June 30, 1999 was .07%.

         One of the reasons the Savings Bank  converted to a stock  Savings Bank
was to support  growth in savings and lending  activities  as market  conditions
warrant,  which would also leverage the Savings Bank's  existing branch network,
facilities,  and personnel resources.  The assets of the Company increased $26.8
million,  or 48.82%,  from $54.9  million at June 30, 1994,  to $81.7 million at
June 30, 1999. The increase was due primarily to an increase in loans receivable
of $5.2  million  and an  increase  of $16.7  million  in  mortgage  backed  and
investment securities.

         The  Bank  expects  to  continue  to put a  reasonable  portion  of its
originated fixed-rate loans in its portfolio and to purchase mortgage-backed and
related securities during the fiscal year 1999-2000 to enhance asset growth. The
growth is expected to be funded with deposit growth or  borrowings.  The Savings
Bank  expects that its asset growth  policy of retaining  fixed-rate  loans will
increase its interest rate risk.

Asset and Liability Management

         The Savings Bank continues to manage interest rate risk. It has managed
this risk on the asset side of its balance sheet with  adjustable-rate  mortgage
("ARM") loans and government-related  securities.  As regards the Savings Bank's
present and future portfolio of commercial loans, pricing will generally be of a
variable nature based on appropriate money market indexes. Commercial term loans
with longer maturities will generally reprice every 5 to 7 years. Consumer loans
generally  have a maturity of 3 years or less while home equity  lines of credit
are of a variable  nature.  On the  liability  side of its  balance  sheet,  the
Savings Bank has emphasized  certificates  of deposit  ("CDs") with terms of one
year and has managed interest rates paid for deposits. Historically, the Savings
Bank has relied  primarily  upon the cash flows from its  savings  deposits  and
mortgage  repayments  as its  primary  source  of  funds.  Beginning  in  fiscal
1997-1998,  the Savings  Bank used  borrowings  to  leverage  its growth and may
continue to do so in the future.


                                       8
<PAGE>

Average Balance Sheet

         The  following  table sets forth  certain  information  relating to the
Savings  Bank's  average  balance sheet and reflects the average yield on assets
and average cost of liabilities for the periods indicated and the average yields
earned and rates paid.  Such yields and costs are derived by dividing  income or
expense by the average balance of assets or liabilities,  respectively,  for the
periods presented. Average balances are derived from daily average balances.

<TABLE>
<CAPTION>
                                                                              For the Year Ended June 30
                                                ------------------------------------------------------------------------------------
                                                                  1999                                          1998
                                                ------------------------------------------      ------------------------------------
                                                   Average                       Average         Average                   Average
                                                   Balance       Interest      Yield/Cost        Balance       Interest   Yield/Cost
                                                   -------       --------      ----------        -------       --------   ----------

                                                                                  (Dollars in Thousands)
<S>                                              <C>            <C>               <C>          <C>             <C>          <C>
Interest-earning assets:
   Loans receivable, net (1)                       $47,834       $ 3,856            8.06%        $49,531        $ 4,182       8.44%
   Investments and mortgage-backed securities:
      Held to maturity, at cost                        298            23             7.84            337             26        7.87
      Available for sale, FMV (2)                   21,267         1,313             6.17         15,079            986        6.54
   Other investments (3)                            10,514           599             5.70          8,830            614        6.95
                                                   -------         -----                          ------          -----
      Total interest-earning assets                 79,913         5,791             7.25         73,777          5,808        7.87
                                                                   -----                                          -----
Non-interest earning assets                          3,050                                         3,736
                                                   -------                                        ------
      Total assets                                 $82,963                                       $77,513
                                                   =======                                       =======

Interest-bearing liabilities:
   Interest-bearing demand accounts                $ 6,083            87             1.43        $ 5,039             92        1.83
   Regular savings & club accounts                   7,865           235             2.99          7,516            222        2.96
   Money market deposit accounts                     3,130            87             2.78          3,168             94        2.95
   Certificates of deposit                          46,555         2,439             5.24         47,487          2,560        5.39
   Borrowed funds                                    9,043           490             5.42          4,400            258        5.87
                                                    ------         -----                          ------          -----
      Total interest-bearing liabilities            72,676         3,338             4.59         67,610          3,226        4.77
                                                                   -----                                          -----
Non-interest-bearing demand accounts                 1,398                                           450
Non-interest bearing liabilities                     1,064                                           945
Equity                                               7,825                                         8,508
                                                   -------                                        ------
      Total liabilities and equity                 $82,963                                       $77,513
                                                   =======                                       =======
Net-interest income                                               $2,453                                         $2,582
                                                                   =====                                          =====
Interest rate spread (4)                                                             2.65                                      3.10
Net yield on interest-earning assets (5)                                             3.07                                      3.50
Ratio of average interest-earning assets to
average interest-bearing liabilities                                               109.96                                    109.12
Average equity to average total assets                                               9.43                                     10.98
</TABLE>

(1)  Includes loans held for sale and non-accrual loans.
(2)  Calculations based on historical cost.
(3)  Includes FHLB Overnight Account.
(4)  Interest rate spread represents the difference between the average yield on
     interest-earning   assets  and  the   average   cost  of   interest-bearing
     liabilities.
(5)  Net yield on  interest-earning  assets  represents net interest income as a
     percentage of average interest-earning assets.

                                       9
<PAGE>

Rate/Volume Analysis

         The table below sets forth  certain  information  regarding  changes in
interest  income  and  interest  expense  of the  Savings  Bank for the  periods
indicated.   For  each  category  of   interest-earning   and   interest-bearing
liabilities,  information is provided on changes  attributable to (i) changes in
volume (changes in average volume  multiplied by old rate); (ii) changes in rate
multiplied by old average volume);  (iii) and changes in rate volume (changes in
rate multiplied by the change in volume).

<TABLE>
<CAPTION>

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

                                                                   For the Year Ended June 30,

                                       ---------------------------------------  ---------------------------------
                                                    1999 vs. 1998                     1998 vs. 1997
                                                                       (In Thousands)
                                                              Rate/                                Rate/
                                         Volume        Rate   Volume     Net    Volume     Rate    Volume     Net
                                         ------        ----   ------     ---    ------     ----    ------     ---
<S>                                         <C>      <C>      <C>      <C>      <C>      <C>      <C>      <C>
Interest income:
  Loans receivable, net                      $(143)   $(189)   $   6    $(326)   $ (91)   $ (46)   $   1    $(136)
  Mortgage backed
  securities and investments:
    Held to maturity, at cost                   (3)    --       --         (3)      (6)    --       --         (6)
    Available for sale, FMV                    404      (55)     (22)     327      438      (10)      (8)     420
  Other investments                            117     (111)     (21)     (15)     134       64       22      220
                                             -----    -----    -----    -----    -----    -----    -----    -----
    Total interest-earning assets              375     (355)     (37)     (17)     475        8       15      498
                                             -----    -----    -----    -----    -----    -----    -----    -----

Interest expense:
  Deposits:
    Interest-bearing demand                     19      (20)      (4)      (5)      (4)      (7)    --        (11)
     accounts
    Regular savings & club                      10        3     --         13        5       (5)    --       --
     accounts
    Money market deposit                        (1)      (6)    --         (7)     (17)       1     --        (16)
     accounts
    Certificates of deposit                    (50)     (72)       1     (121)     345      102       17      464
  Borrowed funds                               272      (20)     (20)     232      113        2        1      116
                                             -----    -----    -----    -----    -----    -----    -----    -----
                                               250     (115)     (23)     112      442       93     18        553
                                             -----    -----    -----    -----    -----    -----    -----    -----

Change in net interest income                $ 125    $(240)   $ (14)   $(129)   $  33    $ (85)   $  (3)   $ (55)
                                             =====    =====    =====    =====    =====    =====    =====    ======
</TABLE>


                                       10


<PAGE>

                        Comparison of Financial Condition
                          and Results of Operations for
               Fiscal Years Ended June 30, 1999 and June 30, 1998

         Total  assets at June 30, 1999 were $81.7  million as compared to $84.4
million at June 30, 1998, a decrease of $2.7 million.  The decrease was due to a
decrease  in cash and cash  equivalents  and in loans  receivable  offset  by an
increase in investments and interest bearing deposits. Cash and cash equivalents
decreased from $3.2 million at June 30, 1998 to $2.5 million at June 30, 1999, a
decrease of $739,000.  Interest bearing deposits and investments  increased from
$28.8 million at June 30, 1998 to $30.1 million at June 30, 1999, an increase of
$1.3  million.  The  increases  were due  mainly to an  increase  in  investment
securities  purchased using borrowed funds. Net loans receivable  decreased $2.6
million from $48.2  million at June 30, 1998 to $45.6  million at June 30, 1999,
due to decreased  origination of mortgage  loans,  particularly  in the last six
months as the  refinance  market  declined.  Prepaid  expenses  and other assets
increased  $466,000  from $365,000 at June 30, 1998 to $831,000 at June 30, 1999
due to deferred tax adjustment on the unrealized  loss on investment  securities
and prepaid taxes due to decreased income in fiscal year 1999.

         On the liability side, deposits decreased $6.2 million to $62.1 million
at June 30, 1999 from $68.3 million at June 30, 1998 as higher rate certificates
of deposit  matured and were  allowed to roll out in order to reduce the Savings
Bank's cost of funds.  At June 30,  1999,  there were $12.0  million in advances
outstanding  from the  Federal  Home Loan Bank of  Atlanta,  an increase of $5.0
million  from  June  30,  1998.  The  increase  was  due  to  management  taking
opportunity to obtain some long-term funding at reasonable costs.

         The Savings Bank has generally  depended on higher rate certificates of
deposits of 12 months or less over lower rate core deposits in order to fund its
lending  operations.  This was done to manage interest rate risk. This trend may
continue although management is actively seeking lower cost of funding primarily
through  new  deposit  products  to  attract  new  checking  account  customers.
Management may also use borrowings  rather than  certificates of deposit to fund
operations if such borrowings are available at lower rates than  certificates of
deposit.

         Net Income. Net income for the year ended June 30, 1999 was $345,000 as
compared to $461,000  for the year ended June 30,  1998, a decrease of $116,000.
The decrease was mainly due to higher expenses for personnel,  data  processing,
increased  interest  on  borrowings  and Y2K  expense.  A decrease  in income on
mortgage loans was somewhat offset by decreased interest paid on deposits. Basic
per share earnings for the year ended June 30, 1999 was $0.78.

         Interest Income.  Interest income decreased  $17,000 for the year ended
June 30, 1999.  Interest  income was $5.8 million at June 30, 1999. The decrease
was mainly a result in the  decrease  in  earnings  on a smaller  mortgage  loan
portfolio,  a reduction in rates earned on mortgage loans, offset by an increase
in earnings on a larger investment base.

         Interest Expense. Interest expense for the year ended June 30, 1999 was
$3.3 million as compared to $3.2  million for the year ended June 30,  1998,  an
increase of  $112,000.  The  increase  was due mainly to an increase in borrowed
funds partially offset by a decrease in deposit expense.


                                       11
<PAGE>



         Net  Interest  Income.  Net interest  income  decreased  $129,000.  The
decrease  was due mainly to a  reduction  in  mortgage  loans and an increase in
borrowed funds and an increase in investment securities offset by a reduction in
deposits.

         Provision  for Credit  Losses.  The Bank made an addition of $13,000 to
the  provision  for credit  losses for the year ended June 30, 1999.  During the
quarter  ended March,  1999, a $9,000 loss on a consumer loan was charged to the
allowance for credit losses.  The balance in the allowance for credit losses was
$207,000 on June 30, 1998 and $210,000 on June 30, 1999.

         Noninterest Income. Noninterest income increased $147,000 from $428,000
for the year ended June 30, 1998 to $575,000  for the year ended June 30,  1999.
The increase was mainly due to an increase in gain of sale of mortgage loans.

         Noninterest  Expense.  Noninterest  expense increased from $2.2 million
for the year ended  June 30,  1998 to $2.5  million  for the year ended June 30,
1999,  an increase of $295,000.  This was mainly due to an increase in personnel
expense, data processing, advertising, office equipment, supply expenses and Y2K
expenses.

         Management  continues  their  efforts to expand the Banks  products and
services as well as improve its delivery system to enhance quality service. This
years focus on increasing  retail loan  production  has resulted in doubling the
volume of home equity lines  outstanding  and the new Commercial Loan Department
is now  generating  new business and has a significant  amount of commitments to
fund as  well as a  growing  pipeline  of  proposals.  Management  will  also be
focusing on  non-interest  income  through new  revenue  sources  such as credit
insurance,  title  insurance,  credit  cards,  ATM  exchange  fees and  improved
activity   analysis  on  commercial   deposit   accounts.   Management   expects
non-interest  expense to continue to increase as new equipment and improved data
processing  are  necessary  in order to  provide  a quality  level of  financial
services, for instance, new ATMs have been installed at the Oak Grove and Vinton
offices.  During the year, all expense  categories  will be reviewed such as our
method of check  clearing.  The  thrust on  non-interest  income/expenses  is to
improve the Savings Bank's efficiency ratio and thereby increasing profitability
and enhancing shareholder value.

         Comprehensive  Income  (Loss).  Effective  July 1,  1998,  the  Company
adopted FASB Statement No. 130, "Reporting  Comprehensive Income." Statement No.
130 requires the  reporting  of  comprehensive  income in addition to net income
from operations.  Comprehensive  income is a more inclusive  financial reporting
methodology that includes certain  disclosure of certain  financial  information
that has historically not been recognized in the calculation of net income.  For
the year ended June 30, 1999,  unrealized  losses on  Investments  Available for
Sale,  net of tax  effects,  aggregated  $573,000.  These  unrealized  losses on
securities  when  combined with net  operating  income of $345,000  results in a
comprehensive  loss of $228,000 net of the applicable tax effect. For additional
information,  please refer to  Management's  Discussion on Liquidity and Capital
Resources.

         Provision for Income Taxes. The provision for income taxes for the year
ended June 30, 1999 was $177,000 as compared to $318,000 for the year ended June
30, 1998.  The  decrease  was due to  decreased  net income for the year and the
benefit of purchasing $1.5 million in municipal bonds during the year.


                                       12
<PAGE>



Liquidity and Capital Resources

         The Savings Bank's  primary  sources of funds are deposits and proceeds
from principal and interest  payments on loans and  mortgage-backed  securities.
Additional  sources of liquidity are advances from the FHLB of Atlanta and other
borrowings. The Savings Bank may utilize FHLB of Atlanta borrowing in the future
during periods when management of the Savings Bank believes that such borrowings
provide a lower cost source of funds than deposit  accounts and the Savings Bank
desires liquidity in order to help expand its lending operations. Borrowings are
also used to purchase assets to leverage capital.

         The Savings  Bank's most liquid  assets are cash and  cash-equivalents,
which include  investments in highly  liquid,  short-term  investments,  such as
overnight  investments  in the Federal  Home Loan Bank of  Atlanta.  At June 30,
1999, cash and cash equivalents totaled $2.5 million.

         At June 30, 1999, the Savings Bank had $39.2 million in certificates of
deposits  due  within  one  year  and $4.3  million  due in two to three  years.
Management  estimates  that the Savings Bank will retain the deposits or replace
them with new deposits.  At June 30, 1999,  the Savings Bank had $2.5 million in
outstanding commitments to originate mortgages. The Savings Bank intends to fund
these  commitments with present  liquidity,  proceeds from loan repayments,  and
loan sales in the secondary market.

         Regulations  require that the Savings Bank maintain specified levels of
liquidity.  The liquidity is measured as a ratio of cash and certain investments
to  withdrawable  savings.  At June 30,  1999,  the minimum  level of  liquidity
required by regulations  was 4.00%.  The Savings Bank's  liquidity ratio at June
30, 1999 was 30.11% and at June 30, 1998 was 22.94%.

         The Savings Bank is required to maintain  specified  amounts of capital
pursuant to the Financial  Institutions Reform,  Recovery and Enforcement Act of
1989  ("FIRREA") and regulations  promulgated by the OTS. The capital  standards
generally  require the  maintenance of regulatory  capital  sufficient to meet a
tangible  capital  requirement,  a core  capital  requirement  and a  risk-based
capital  requirement.  At June 30, 1999,  the Savings  Bank's  tangible and core
capital  totaled  $6.9  million.  This  amount  exceeded  the  tangible  capital
requirement of $1.2 million by $5.6 million and the core capital  requirement of
$2.5 million by $4.4 million on that date. At June 30, 1999,  the Savings Bank's
risk-based  capital totaled $7.1 million,  which exceeded its risk-based capital
requirement of $3.2 million by $3.9 million.

         Pursuant to FASB No. 130 the Bank is required to record  changes in the
value of its investment portfolio as regards unrealized gains or losses that may
result from movements in interest  rates.  As of June 30, 1999, the Savings Bank
shows unrealized losses, net of tax effect,  totaling $573,000 due to the recent
upward surge in interest rates as the national money markets  reacted to actions
by the  Federal  Open  Market  Committee.  Management  does not  anticipate  the
realization  of the above loss.  The  unrealized  loss does  however  negatively
impact the Bank's  capital.  The unrealized  losses  combined with net operating
income of $345,000 yields a net reduction in the Bank's capital of $228,000, net
of applicable  taxes, and a corresponding  reduction in the book value of common
stock from $16.76 on June 30, 1998 to $14.67 as of June 30,  1999.  Despite this
reduction,  the Bank's capital  continues to exceed  regulatory  requirements as
discussed in the prior  paragraph and continues to be adequate to support future
asset growth.


                                       13
<PAGE>



Impact of Inflation and Changing Prices

         The  financial  statements  and  related  data  have been  prepared  in
accordance  with  generally  accepted  accounting  principles  which require the
measurement of financial  position and operating  results in terms of historical
dollars without  consideration  for changes in the relative  purchasing power of
money over time caused by inflation.

         Unlike industrial  companies,  nearly all of the assets and liabilities
of a financial  institution are monetary in nature. As a result,  interest rates
have a more  significant  impact on a financial  institution's  performance than
general levels of inflation.  Interest rates do not necessarily move in the same
direction or in the same magnitude as the price of goods and services since such
goods and services  are  affected by  inflation.  In the current  interest  rate
environment,  liquidity and the maturity  structure of the Savings Bank's assets
and  liabilities  are  critical to the  maintenance  of  acceptable  performance
levels.

The Year 2000 Issue

         The Bank's Board of Directors has adopted an action plan for addressing
the  computer-related  concerns  raised by Year 2000. An internal  committee has
been appointed by the Board to manage this effort. The Year 2000 committee meets
on a regular  basis to review  and assess  the  current  status of the Year 2000
project.  The committee  then prepares a status  report for  Management  and the
Board of Directors.

Equipment
- ---------
A process to identify all equipment  that may  potentially  be impacted has been
completed.  All outside servicers and major vendors have been contacted in order
to ascertain their  individual  degree of readiness for Year 2000. This includes
items such as the vault, heating,  ventilation and air conditioning controls and
telephones.  All of the  vendors  have  responded  to  these  inquires.  We have
received  certifications of Year 2000 compliance for systems controlled by third
party  providers or  determined  that the systems  should not be impacted by the
Year 2000. The only upgrade needed was to our telephone  system and this upgrade
has been completed.

Internal Computers
- ------------------
All internal computers have been tested for the Year 2000. At this time, we have
found no problems with the computers and software used on the computers. We have
completed  testing with Bisys (our data services  provider  which  processes the
Bank's major loan and deposit applications). This testing involved advancing the
date in a test environment  through various critical dates during the millennium
change.  Transactions  were run on the  test  system  to test the date  handling
portions of the upgraded  software.  No problems  were found during the testing.
With the extensive  testing and lack of problems  found, we are confident of our
ability to provide all services to our customers in the Year 2000 and beyond.

Computers used by our customers
- -------------------------------
Large loan customers have been contacted in order to both instill  awareness and
to determine  their state of readiness for Year 2000.  All  customers  contacted
have  responded.  At this point,  the Bank has no reason to doubt the ability of
any of these  customers  to  continue  to  operate  effectively  in a Year  2000
environment.  We believe that most of our residential borrowers and that none of
our  commercial  borrowers are so dependent on their  computers that a Year 2000
problem  would render them unable to collect  revenue or rent and in turn hinder
their  ability to make loan payments to the Bank.  New large loan  customers and
commercial  customers (both loan and deposit) are asked to complete a form as to
their state of readiness for the Year 2000. We do not expect any material  costs
to address  this risk area.

                                       14
<PAGE>

Cost
- ----
The  committee  has  presented to the Board of
Directors,  and the  Board  has  approved  a Year  2000  budget.  The  budget is
approximately  $35,000. At June 30, 1999, total expenses paid were $30,000.  The
major cost is an upgrade and testing  surcharge paid to Bisys.  (Bisys is a data
services   provider   which   processes   the  Bank's  major  loan  and  deposit
applications.)

Contingency & Cash Plan
- -----------------------
Our data  services  provider has sponsored  five meetings on their  progress and
test plans for the Year 2000.  Starting in November,  1998 and continuing  until
April,  1999, a test facility was set up to provide for formal  testing  between
the Bank and Bisys.  At this time,  we find no reason to believe that Bisys will
not be able to operate properly in January, 2000.

The committee worked with senior management to develop, validate and implement a
Year 2000 liquidity or "Cash" plan. This plan has been completed and approved by
the Board of Directors.

A Contingency  Plan has been prepared by the committee to facilitate the ability
of the Bank to continue  providing an acceptable  level of service to the Bank's
customers in the event that Bisys encounters problems in January, 2000 or we are
unable  to  communicate  with  Bisys.   Procedures  were  already  in  place  to
accommodate interruptions of online service for periods of short duration. These
procedures have been  re-evaluated  for  effectiveness  over a longer  duration.
Appropriate  adjustments have been made and additional  procedures  required for
longer  duration  "down-time"  have been put into place. At the end of December,
1999, we will generate paper backup of all customer  accounts and general ledger
accounts. In the plan, customer payments will be processed manually,  and due to
the size of the Bank, we believe that we would be able to operate in this manner
indefinitely,  until our existing data servicer,  or a  replacement,  is able to
again provide data processing services. This procedure could require changing of
schedules  and the hiring of  temporary  staff  during  this time,  which  would
increase  our cost.  Should it be  necessary  to change data  service  providers
during the beginning of the Year 2000, the cost could be material.



                                       15
<PAGE>

- ------------------
Cherry
Bekaert &
Holland
CERTIFIED PUBLIC
ACCOUNTANTS &
CONSULTANTS
- -----------------




                         Report of Independent Auditors





The Board of Directors and Stockholders
SWVA Bancshares, Inc.
Roanoke, Virginia


We have audited the accompanying  consolidated statements of financial condition
of SWVA Bancshares,  Inc. and Subsidiaries (the "Company"),  as of June 30, 1999
and 1998,  and the  related  consolidated  statements  of income,  comprehensive
income, changes in stockholders' equity, and cash flows for each of the years in
the three-year  period ended June 30, 1999.  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 SWVA Bancshares,
Inc. and  Subsidiaries,  as of June 30, 1999 and 1998,  and the results of their
operations and their cash flows for each of the years in the  three-year  period
ended June 30, 1999 in conformity with generally accepted accounting principles.






Lynchburg, Virginia
August 10, 1999



                                       16
<PAGE>

                     SWVA BANCSHARES, INC. AND SUBSIDIARIES
                 Consolidated Statements of Financial Condition
                             June 30, 1999 and 1998
                                 (In thousands)
<TABLE>
<CAPTION>

                                                                                                     1999           1998
                                                                                                -------------   -------------
<S>                                                                                            <C>             <C>
Assets
   Cash and cash equivalents                                                                    $       2,454   $       3,193
   Interest-bearing deposits                                                                            6,278           5,897
   Investment and mortgage-backed securities
      Held to maturity, at amortized cost (fair value of $292 in 1999 and $327 in 1998)                   283             318
      Available for sale, at fair value                                                                22,934          21,607
      Restricted at cost                                                                                  600             961
   Loans held for sale                                                                                    476           1,608
   Loans receivable, net                                                                               45,576          48,211
   Property and equipment, net                                                                          1,688           1,662
   Accrued interest receivable                                                                            594             565
   Prepaid expenses and other assets                                                                      831             365
                                                                                                  -----------     -----------

          Total assets                                                                          $      81,714   $      84,387
                                                                                                  ===========     ===========



Liabilities and stockholders' equity
Liabilities
   Deposits                                                                                     $      62,094   $      68,288
   Advances from Federal Home Loan Bank                                                                12,000           7,000
   Advances from borrowers for taxes and insurance                                                        210             243
   Other liabilities and deferred income                                                                  619             529
                                                                                                  -----------     -----------

          Total liabilities                                                                            74,923          76,060
                                                                                                  -----------     -----------

Commitments and contingencies

Stockholders' equity
   Preferred stock, par value $.10.  Authorized 275,000 shares, none issued                            -               -
   Common stock, par value $.10.  Authorized 2,225,000 shares, 423,612 and
      496,887 shares outstanding for 1999 and 1998, respectively                                           42              50
   Additional paid-in capital                                                                           2,838           4,050
   Retained earnings, substantially restricted                                                          4,908           4,742
   Unrealized holding loss on securities, available for sale                                      (       515)             58
   Less unearned ESOP shares, 22,819 for 1999 and 27,385 shares for 1998                          (       228)    (       274)
   Less unearned MSBP shares, 14,895 for 1999 and 17,537 shares for 1998                          (       254)    (       299)
                                                                                                  -----------     -----------

          Total stockholders' equity                                                                    6,791           8,327
                                                                                                  -----------     -----------

          Total liabilities and stockholders' equity                                            $      81,714   $      84,387
                                                                                                  ===========     ===========
</TABLE>




See notes to consolidated financial statements.

                                       17
<PAGE>









                            SWVA BANCSHARES, INC. AND
                                  SUBSIDIARIES
           Consolidated Statements of Changes in Stockholders' Equity
                    Years ended June 30, 1999, 1998 and 1997
                    (In thousands, except shares outstanding)
<TABLE>
<CAPTION>
                                                                                        Unrealized
                                                                                         Holding
                                                                                       Gain (Loss)
                                              Common Stock   Additional               on Securities Unearned   Unearned
                                       Shares                 Paid-in     Retained     Available     ESOP        MSBP
                                    Outstanding    Amount     Capital     Earnings     For Sale     Shares      Shares      Total
                                    -----------    ------     -------     --------     --------     ------      ------      -----

<S>                                   <C>        <C>         <C>         <C>         <C>         <C>         <C>         <C>
Balance at June 30, 1996               543,190    $     54    $  4,750    $  4,636    $    (12)   $   (365)   $   (388)   $  8,675

   Net income                             --          --          --           414        --          --          --           414

   Change in unrealized gain on
      available for sale securities       --          --          --          --            41        --          --            41

   Repurchase of common stock          (32,206)         (3)       (492)       --          --          --          --          (495)

   Allocated/earned ESOP shares           --          --            28        --          --            46        --            74

   Allocated/earned MSBP shares           --          --          --          --          --          --            39          39

   Dividends declared and paid
      ($.30 per share)                    --          --          --          (146)       --          --          --          (146)
                                      --------    --------    --------    --------    --------    --------    --------    --------


Balance at June 30, 1997               510,984          51       4,286       4,904          29        (319)       (349)      8,602

   Net income                             --          --          --           461        --          --          --           461

   Change in unrealized gain on
      available for sale securities       --          --          --          --            29        --          --            29

   Repurchase of common stock          (14,097)         (1)       (292)       --          --          --          --          (293)

   Allocated/earned ESOP shares           --          --            47        --          --            45        --            92

   Allocated/earned MSBP shares           --          --             9        --          --          --            50          59

   Dividends declared and paid
      ($1.30 per share)                   --          --          --          (623)       --          --          --          (623)
                                      --------    --------    --------    --------    --------    --------    --------    --------

Balance at June 30, 1998               496,887          50       4,050       4,742          58        (274)       (299)      8,327

   Net income                             --          --          --           345        --          --          --           345

   Change in unrealized gain on
      available for sale securities       --          --          --          --          (573)       --          --          (573)

   Repurchase of common stock          (73,275)         (8)     (1,202)       --          --          --          --        (1,210)

   Allocated/earned ESOP shares           --          --            12        --          --            46        --            58

   Allocated/earned MSBP shares           --          --           (22)       --          --          --            45          23

   Dividends declared and paid
      ($0.40 per share)                   --          --          --          (179)       --          --          --          (179)
                                      --------    --------    --------    --------    --------    --------    --------    --------

Balance at June 30, 1999               423,612    $     42    $  2,838    $  4,908    $   (515)   $   (228)   $   (254)   $  6,791
                                      ========    ========    ========    ========    ========    ========    ========    ========
</TABLE>



See notes to consolidated financial statements.

                                       18
<PAGE>

                     SWVA BANCSHARES, INC. AND SUBSIDIARIES
                        Consolidated Statements of Income
                    Years ended June 30, 1999, 1998 and 1997
                      (In thousands, except per-share data)
<TABLE>
<CAPTION>
                                                                                      1999          1998            1997
                                                                                 -------------  -------------   -------------
<S>                                                                             <C>            <C>             <C>
Interest income
   Loans                                                                         $      3,856   $      4,182    $       4,318
   Mortgage-backed and related securities                                                 592            284              407
   U.S. government obligations including agencies                                         675            705              122
   Interest on municipal bonds                                                             69             23            -
   Other investments, including overnight deposits                                        599            614              463
                                                                                   ----------     ----------      -----------

          Total interest income                                                         5,791          5,808            5,310
                                                                                   ----------     ----------      -----------
Interest expense
   Deposits                                                                             2,848          2,968            2,531
   Borrowed funds                                                                         490            258              142
                                                                                   ----------     ----------      -----------

          Total interest expense                                                        3,338          3,226            2,673
                                                                                   ----------     ----------      -----------

          Net interest income                                                           2,453          2,582            2,637

Provision for credit losses                                                                13             33               23
                                                                                   ----------     ----------      -----------

          Net interest income after provision for credit losses                         2,440          2,549            2,614
                                                                                   ----------     ----------      -----------
Noninterest income
   Loan and other customer service fees                                                   158            137              142
   Gain on sale of mortgage loans                                                         324            210              118
   Gross rental income                                                                    102             98               98
   Other                                                                           (        9)    (       17)              40
                                                                                   ----------     ----------      -----------

          Total noninterest income                                                        575            428              398
                                                                                   ----------     ----------      -----------
Noninterest expense
   Personnel                                                                            1,435          1,285            1,155
   Office occupancy and equipment                                                         335            297              292
   Data processing                                                                        232            179              132
   Federal insurance of accounts                                                           40             38              431
   Advertising                                                                             90             63               64
   Other                                                                                  361            336              318
                                                                                   ----------     ----------      -----------

          Total noninterest expenses                                                    2,493          2,198            2,392
                                                                                   ----------     ----------      -----------

Income before income tax expense                                                          522            779              620

Provision for income taxes                                                                177            318              206
                                                                                   ----------     ----------      -----------

           Net income                                                            $        345   $        461    $         414
                                                                                   ==========     ==========      ===========

Basic earnings per share                                                         $         .78  $         .97   $         .85
Diluted earnings per share                                                       $         .78  $         .95   $         .85
</TABLE>

See notes to consolidated financial statements.

                                       19
<PAGE>



                     SWVA BANCSHARES, INC. AND SUBSIDIARIES
                 Consolidated Statements of Comprehensive Income
                    Years ended June 30, 1999, 1998 and 1997
                                 (In thousands)
<TABLE>
<CAPTION>

                                                                                     1999          1998            1997
                                                                                 -------------  -------------   -------------

<S>                                                                             <C>            <C>             <C>
Net income                                                                       $        345   $        461    $         414

Other comprehensive income, net of tax
   Unrealized gains (losses) on securities                                         (      573)            29               41
                                                                                   ----------     ----------      -----------

          Comprehensive income                                                   $ (      228)  $         490   $         455
                                                                                   ==========     ===========     ===========


</TABLE>



































See notes to consolidated financial statements.

                                       20
<PAGE>

                     SWVA BANCSHARES, INC. AND SUBSIDIARIES
                      Consolidated Statements of Cash Flows
                    Years ended June 30, 1999, 1998 and 1997
                                 (In thousands)
<TABLE>
<CAPTION>
                                                                          Page 1

                                                                                    1999           1998            1997
                                                                                 -------------  -------------   -------------
<S>                                                                             <C>            <C>             <C>
Operating activities
   Net income                                                                    $        345   $        461    $        414
   Adjustments to reconcile net income to net cash provided by
     (used in) operating activities
         ESOP shares allocated                                                             46             92              74
         MSBP shares allocated                                                             45             59              39
         Provision for credit losses                                                       13             33              23
         Provision for depreciation and amortization                                      106             96              87
         Provision for deferred income tax                                                  3     (       19)     (       85)
         Loans originated for sale                                                 (   29,286)    (   20,467)     (    9,695)
         Proceeds from sales of loans originated for sale                              30,742         19,796          10,071
         Gain on sale of loans                                                     (      325)    (      210)     (      118)
         Loss on disposal of fixed assets                                               -                  1               3
         Net increase in other assets                                              (       64)    (      302)     (       77)
         Net increase in other liabilities                                                 44             35              49
         Net gain on sale of investments, available for sale                       (       18)    (       17)     (       43)
                                                                                   ----------     ----------      ----------

          Net cash provided by (used in) operating activities                           1,651     (      442)            742
                                                                                   ----------     ----------      ----------
Investing activities
   Proceeds from sale of FHLB stock                                                       411          -               -
   Proceeds from maturity of investments and interest-bearing deposits                  6,087          6,793           3,839
   Proceeds from sale of investments, available for sale                               11,490          6,257           4,300
   Purchase of investments and interest-bearing deposits                           (    6,468)    (    6,887)     (    5,302)
   Purchase of investments, available for sale                                     (   17,527)    (   20,408)     (    6,488)
   Purchase of FHLB stock                                                          (       50)         -               -
   Purchase of property and equipment                                              (      132)    (       91)     (       94)
   Net (increase) decrease in loans                                                     3,936          3,080      (    4,226)
   Purchase of loans                                                               (    1,313)    (      343)     (       22)
   Principal repayments on mortgage-backed securities                                   3,759          1,018             116
                                                                                   ----------     ----------      ----------

          Net cash provided by (used in) investing activities                             193     (   10,581)     (    7,877)
                                                                                   ----------     ----------      ----------
Financing activities
   Proceeds from advances                                                               7,000          7,000           7,000
   Curtailment of advances and other borrowings                                    (    2,000)    (    3,500)     (    3,500)
   Net increase (decrease) in savings deposits                                     (    6,194)        10,356             290
   Repurchase of stock                                                             (    1,210)    (      293)     (      495)
   Dividends paid                                                                  (      179)    (      623)     (      146)
                                                                                   ----------     ----------      ----------

          Net cash provided by (used in) financing activities                      (    2,583)        12,940           3,149
                                                                                   ----------     ----------      ----------

          Increase (decrease) in cash and cash equivalents                         (      739)         1,917      (    3,986)

Cash and cash equivalents at beginning of year                                          3,193          1,276           5,262
                                                                                   ----------     ----------      ----------

Cash and cash equivalents at end of year                                         $      2,454   $      3,193    $      1,276
                                                                                   ==========     ==========      ==========
</TABLE>

                                   (continued)

                                       21
<PAGE>


                     SWVA BANCSHARES, INC. AND SUBSIDIARIES
                      Consolidated Statements of Cash Flows
                    Years ended June 30, 1999, 1998 and 1997
                                 (In thousands)
                                                                          Page 2

<TABLE>
<CAPTION>
                                                                                    1999           1998            1997
                                                                                 -------------  -------------   -------------
<S>                                                                             <C>            <C>             <C>
Supplemental disclosures:
   Cash paid for
      Interest on deposits and borrowed funds                                    $      3,290   $      3,193    $      2,680
                                                                                   ==========     ==========      ==========

      Income taxes                                                               $        330   $        440    $        172
                                                                                   ==========     ==========      ==========


   Other non-cash activities
      Gross unrealized gain (loss) on securities, available for sale             $ (      780)  $         93    $         44
      Deferred income taxes                                                               265     (       35)     (       15)
                                                                                   ----------     ----------      ----------

             Net unrealized gain (loss)                                          $ (      515)  $         58    $         29
                                                                                   ==========     ==========      ==========


</TABLE>





























See notes to consolidated financial statements.

                                       22
<PAGE>

                     SWVA BANCSHARES, INC. AND SUBSIDIARIES
                   Notes to Consolidated Financial Statements
                          June 30, 1999, 1998 and 1997


SWVA  Bancshares,  Inc.  (Parent  Company),  is a unitary thrift holding company
whose principal asset is its wholly-owned subsidiary, Southwest Virginia Savings
Bank,  FSB  (Bank).  The Bank is a federally  chartered  stock  savings  bank as
provided by the United States Home Owner's Loan Act. The Bank has five locations
in Roanoke, Virginia and the surrounding area. 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  conform with  generally
accepted  accounting  principles  (GAAP).  A brief  description of the Company's
significant accounting policies is presented as follows.


Note 1 - Summary of significant accounting policies

Basis of consolidation

The consolidated  financial  statements include the accounts of SWVA Bancshares,
Inc.,  Southwest  Virginia  Savings  Bank,  its  wholly-owned  subsidiary,   and
Southwest Virginia Service Corporation, the wholly-owned subsidiary of the Bank.
All material  intercompany accounts and transactions have been eliminated in the
consolidation.  The  Company  also  presents  herein  condensed  Parent  Company
financial  information.  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  and disclosure of contingent  assets and liabilities at
the date of the financial  statements  and the reported  amounts of revenues and
expenses  during the reporting  period.  Actual  results could differ from those
estimates.

Material  estimates that are  particularly  susceptible  to  significant  change
relate to the  determination  of the allowance  for credit losses on loans.  The
estimation process may include management obtaining  independent  appraisals for
significant collateral properties,  but the ultimate collectibility and recovery
of carrying  amounts are  susceptible to changes in local real estate market and
other local economic conditions.

Management  uses available  information to recognize  credit losses on loans and
real estate acquired in settlement of loans currently, while future additions to
the allowances may be necessary  based on changes in local economic  conditions.
In  addition,  regulatory  agencies,  as an integral  part of their  examination
process,  periodically  review the Bank's allowances for credit losses on loans.
Such  agencies  may require the Bank to recognize  additions  to the  allowances
based on their  judgments  about  information  available  to them at the time of
their examination.  Because of these factors, it is possible that the allowances
for credit losses on loans could change materially.

                                       23
<PAGE>

                     SWVA BANCSHARES, INC. AND SUBSIDIARIES
                   Notes to Consolidated Financial Statements
                          June 30, 1999, 1998 and 1997


Note 1 - Summary of significant accounting policies (continued)

Cash equivalents

For purposes of the statements of cash flows,  the Company  considers all highly
liquid debt  instruments  with original  maturities,  when  purchased,  of three
months or less to be cash  equivalents.  Cash and cash equivalents for the three
years  presented  include  cash on hand and  demand  deposits.  Certificates  of
deposit with initial  maturities  greater than three months are shown separately
as interest-bearing deposits.

Investment securities

Statement of Financial  Accounting  Standards  No. 115,  Accounting  for Certain
Investments  in  Debt  and  Equity  Securities  (SFAS  115),   requires  certain
securities to be classified as "held to maturity",  "trading" or "available  for
sale", according to management's intent and ability, at the time of purchase.

Debt securities  classified as "held to maturity" are carried at cost,  adjusted
for  amortization  of premium and  accretion  of discount  over the terms of the
securities,  as long as the Company has the ability and  maintains  the positive
intent to hold such securities to maturity. If such securities are sold prior to
maturity,  gains or losses are  recognized  in the year of sale by the  specific
identification method.

Trading securities, if any, are carried at fair value. Realized gains and losses
on sales and  unrealized  changes in fair  values are  included  in  noninterest
income.

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. These restricted
securities are not subject to the investment  security  classifications  of SFAS
115.

Marketable  equity  securities not classified as "trading" or  "restricted"  and
debt securities not classified as "trading" or "held to maturity" are carried at
fair value,  if  marketable,  with  unrealized  gains and losses  excluded  from
earnings and reported as a separate component of stockholders' equity.  Realized
gains and losses on sales are  included in  noninterest  income and are computed
under the specific identification method.

Mortgage-backed and related securities

Mortgage-backed securities, held to maturity,  represent participating interests
in pools of  long-term  first  mortgage  loans  originated  and  serviced by the
issuers of the  securities.  These  securities  are carried at unpaid  principal
balances,  adjusted for  unamortized  premiums and discounts as the Bank has the
ability and intent to hold such  securities to maturity.  Premiums and discounts
are amortized using the interest method over the remaining period to contractual
maturity,  adjusted for  anticipated  prepayments.  If such  securities are sold
prior  to  maturity,   gains  and  losses  are  determined  using  the  specific
identification method.

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.

                                       24
<PAGE>

                     SWVA BANCSHARES, INC. AND SUBSIDIARIES
                   Notes to Consolidated Financial Statements
                          June 30, 1999, 1998 and 1997


Note 1 - Summary of significant accounting policies (continued)

Loans held for sale

Mortgage  loans  originated  and intended for sale in the  secondary  market are
carried  at the lower of cost or  estimated  fair  value in the  aggregate.  Net
unrealized  losses  are  recognized  in a  valuation  allowance  by  charges  to
noninterest income. As of June 30, 1999 and 1998 and for each of the three years
ended  June 30,  1999,  1998 and 1997,  these  loans were  originated  with firm
commitments from independent  third parties to be acquired at fixed prices. As a
result, no unrealized gains or losses have been recognized.

Loans and allowances for credit losses

The  Company  adopted the  provisions  of  Statements  of  Financial  Accounting
Standards  No.114,  Accounting by Creditors for Impairment of a Loan (SFAS 114),
and  Accounting by Creditors for Impairment of a Loan - Income  Recognition  and
Disclosures  (SFAS 118),  as of July 1, 1996.  The  adoption has had no material
effect on the financial position or operating results of the Company nor does it
have any effect on the comparability of financial statement information.

Loans  receivable  that  management  has the intent and  ability to hold for the
foreseeable  future,  or until maturity or pay off, are carried at their face or
par values,  net of unearned  discounts,  participation or whole-loan  interests
owned by  others,  unearned  loan fees,  undisbursed  loans in  process,  and an
allowance for credit losses.

Valuation  allowances  for estimated  credit losses on loans are  established by
charges to income when any material and estimable  decline in value is deemed to
have occurred.  The determination of the adequacy of the valuation  allowance is
based on a detailed  analysis  of  individual  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. A loan
is considered  impaired when,  based on current  information  and events,  it is
probable  that all amounts due  according to the  contractual  terms of the loan
agreement will not be  collectible.  Allowances for impaired loans are generally
determined  based on collateral  values or the present  value of estimated  cash
flows.  The  allowance is increased by a provision for credit  losses,  which is
charged to expense, and reduced by charge-offs, net of recoveries.

Loans that are 90 days or more past due are  individually  reviewed for ultimate
collectibility.  Interest  determined  to be  uncollectible  on  loans  that are
contractually  past due is charged off, or an allowance is established  based on
management's  periodic  evaluation.  The allowance is established by a charge to
interest  income  equal  to all  interest  previously  accrued,  and  income  is
subsequently  recognized  only to the extent  that cash  payments  are  received
until,  in  management's  judgment,  the  borrower's  ability  to make  periodic
interest  and  principal  payments is back to normal,  in which case the loan is
returned to accrual status.

Foreclosed real estate

Foreclosed  real  estate  owned,  if  any,  consists  of  property  acquired  by
foreclosure on delinquent loans or by deed in lieu of foreclosure. Such property
is  recorded  initially  at the lower of cost or fair value and is  subsequently
maintained at the lower of cost or fair value minus the estimated costs to sell.

                                       25
<PAGE>

                     SWVA BANCSHARES, INC. AND SUBSIDIARIES
                   Notes to Consolidated Financial Statements
                          June 30, 1999, 1998 and 1997


Note 1 - Summary of significant accounting policies (continued)

Property, equipment and depreciation

The various  classes of property are stated at cost and are  depreciated  by the
straight-line  method over their  estimated  useful  lives of 10 to 50 years for
buildings  and  improvements  and 3 to 12 years  for  furniture,  fixtures,  and
equipment.   Repairs  are  expensed  as  incurred.   The  cost  and  accumulated
depreciation of property are eliminated from the accounts upon disposal, and any
resulting gain or loss is included in the determination of net income.

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  $1.7
million as of June 30, 1999.

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
July 1, 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  fees  are  accounted  for in  accordance  with  Statement  of
Financial  Accounting  Standards No. 91, Accounting for  Nonrefundable  Fees and
Costs Associated with Originating or Acquiring Loans and Initial Direct Costs of
Leases  (SFAS 91).  Under SFAS 91,  loan  origination  and  commitment  fees and
certain  direct loan  origination  costs are  deferred.  Upon the  expiration of
unfunded commitments,  the related fees are recognized into income as loan fees.
Loan  origination  fees on  funded  commitments  and  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  in interest  income
using the level-yield method over the average life of the loan.

                                       26
<PAGE>

                     SWVA BANCSHARES, INC. AND SUBSIDIARIES
                   Notes to Consolidated Financial Statements
                          June 30, 1999, 1998 and 1997


Note 1 - Summary of significant accounting policies (continued)

Sales of mortgage loans, mortgage-related securities and foreclosed real estate

Gains and losses on the sales of loans,  participation  interest  in loans,  and
foreclosed real estate are accounted for by imputing gain or loss on those sales
where a yield  rate  guaranteed  to the buyer is more or less than the  contract
interest  rate  being  collected,  in the case of loans,  and  where  foreclosed
property is sold on financing  terms more or less  favorable than the prevailing
market terms for similar  property.  Such gains or losses are  recognized in the
financial  statements  for the year of sale.  The Bank services  loans that have
been sold with  servicing  retained.  Such loan balances are not included in the
accompanying consolidated statements of financial condition.

Advertising

The Company expenses most advertising costs as incurred. Such expenses are shown
in the  consolidated  statements  of income.  As of June 30, 1999 and 1998,  the
Company's  statements of financial  condition for each period included $6,000 of
prepaid advertising.

Fair values of financial instruments

The  following  methods and  assumptions  were used by the Company in estimating
fair values of financial instruments as disclosed herein:

    Cash  and  short-term  instruments  -  The  carrying  amounts  of  cash  and
short-term instruments approximate their fair value.


o    Available-for-sale  and  held-to-maturity  securities  -  Fair  values  for
     securities,  excluding  restricted equity  securities,  are based on quoted
     market  prices.   The  carrying  values  of  restricted  equity  securities
     approximate fair values.

o    Loans   receivable  -  Fair  values  are  based  on  carrying   values  for
     variable-rate  loans that reprice frequently and have no significant change
     in credit  risk.  Fair  values for  certain  mortgage  loans (for  example,
     one-to-four  family  residential)  and  other  consumer  loans are based on
     quoted   market  prices  of  similar   loans  sold  in   conjunction   with
     securitization    transactions,    adjusted   for   differences   in   loan
     characteristics.  Fair values for  commercial  real  estate and  commercial
     loans are estimated using  discounted cash flow analyses and interest rates
     currently  being  offered  for loans with  similar  terms to  borrowers  of
     similar credit quality.  Fair values for impaired loans are estimated using
     discounted  cash flow  analyses  or  underlying  collateral  values,  where
     applicable.

o    Deposit liabilities - The fair values disclosed for demand deposits are, by
     definition,  equal to the amount  payable on demand at the  reporting  date
     (that is, their carrying  amounts).  The carrying amounts of variable-rate,
     fixed-term   money-market   accounts  and  certificates  of  deposit  (CDS)
     approximate  their  fair  values at the  reporting  date.  Fair  values for
     fixed-rate CDS are estimated using a discounted cash flow  calculation that
     applies  interest  rates  currently  being  offered  on  certificates  to a
     schedule of aggregated expected monthly maturities on time deposits.

                                       27
<PAGE>


                     SWVA BANCSHARES, INC. AND SUBSIDIARIES
                   Notes to Consolidated Financial Statements
                          June 30, 1999, 1998 and 1997


Note 1 - Summary of significant accounting policies (continued)

o    Short-term  borrowings - The carrying  amounts of federal funds  purchased,
     borrowings under  repurchase  agreements,  and other short-term  borrowings
     maturing within 90 days approximate their fair values. Fair values of other
     short-term  borrowing are  estimated  using  discounted  cash flow analyses
     based on the  Company's  current  incremental  borrowing  rates for similar
     types of borrowing arrangements.

o    Long-term  debt - The  fair  values  of the  Company's  long-term  debt are
     estimated  using  discounted  cash  flow  analyses  based on the  Company's
     current  incremental   borrowing  rates  for  similar  types  of  borrowing
     arrangements.

o    Accrued  interest - The carrying  amounts of accrued  interest  approximate
     their fair values.

o    Off-balance-sheet  instruments - Fair values for off-balance-sheet  lending
     commitments  are based on fees  currently  charged  to enter  into  similar
     agreements,  taking into account the remaining  terms of the agreements and
     counterparties' credit standings.

Conversion to stock ownership

At a  special  meeting  on July 20,  1994,  the  members  of the  Bank  approved
management's plan to convert the Savings Bank from a Federal Mutual to a Federal
Stock Savings Bank. The plan called for the formation of SWVA  Bancshares,  Inc.
which  would own the stock of the Bank upon its  conversion  to a stock  form of
ownership.  The stock of the Parent  Company  would  then be  offered  through a
Subscription and Community Offering to the Bank's  tax-qualified  employee stock
plans, eligible account holders and others. The transaction was in the form of a
pooling of interests.

On October 7, 1994,  the Parent  Company issued 570,590 shares of $.10 par value
common  stock at $10 per share and became the  parent  company of the Bank.  Net
proceeds,  after deducting  conversion  expenses and underwriters'  discounts of
$469,000,  were $5.2 million and are  reflected  as common stock and  additional
paid-in  capital  in  the  accompanying  consolidated  statements  of  financial
condition.  The Parent  Company's  Articles  of  Incorporation  contain  certain
limitations on voting rights and other "anti-takeover" provisions.

As part of the  conversion  to stock form,  the Bank  formed an  Employee  Stock
Ownership Plan (ESOP) for eligible  employees.  The ESOP purchased 45,647 common
shares of the Parent Company issued in the conversion, which purchase was funded
by a loan  from the  Parent  Company.  In  accordance  with  generally  accepted
accounting  principles,  the unpaid balance of the ESOP loan has been eliminated
on 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 the shares  committed to be released.  Contributions to the ESOP
by the Savings Bank are made to fund the principal and interest  payments on the
debt of the  ESOP.  As of June 30,  1999,  a total  of  22,828  shares  had been
released.

                                       28
<PAGE>


                     SWVA BANCSHARES, INC. AND SUBSIDIARIES
                   Notes to Consolidated Financial Statements
                          June 30, 1999, 1998 and 1997


Note 1 - Summary of significant accounting policies (continued)

Impact of new accounting standards

In February 1997, the FASB issued  Earnings per Share (SFAS 128). This statement
is effective for financial  statements,  including  interim  periods  issued for
periods ending after December 15, 1997. SFAS 128 provides for the calculation of
basic and diluted earnings per share, and requires  comparative  information for
prior periods to be restated to conform with this  standard.  Basic earnings per
share  includes no dilution  and is computed  by dividing  income  available  to
common shareholders by the weighted-average  number of common shares outstanding
for the period.  Diluted  earnings per share reflects the potential  dilution of
securities  that could share in earnings of an entity,  similar to fully diluted
earnings per share (see Note 15).  All  previously  reported  earnings per share
amounts have been restated to conform to the  provisions of this new  accounting
standard.

In June 1997, the FASB issued Reporting  Comprehensive  Income (SFAS 130), which
established  standards for reporting and display of  comprehensive  income,  its
components and accumulated balances.  Comprehensive income is defined to include
all changes in equity  except those  resulting  from  investments  by owners and
distributions  to owners.  Among other  disclosures,  SFAS 130 requires that all
items that are required to be recognized under current  accounting  standards as
components of comprehensive  income be reported in a financial statement that is
displayed with the same  prominence as other financial  statements.  SFAS 130 is
effective for financial  statements  for periods  beginning  after  December 15,
1997, and requires comparative information for earlier years to be restated. The
only component of  comprehensive  income to be disclosed under the provisions of
this  statement  is the  changes  in  unrealized  holding  gains  or  losses  on
securities available for sale.

In June 1997, the FASB also issued  Disclosures  about Segments of an Enterprise
and Related  Information  (SFAS  131),  which  changes the way public  companies
report  information  about  segments  of  their  business  in  annual  financial
statements   and  requires   segment   information   in  quarterly   reports  to
shareholders.  It also requires that public business  enterprises report certain
information  about their products and services,  the  geographic  areas in which
they operate, and their major customers.  SFAS 131 is effective for fiscal years
beginning after December 15, 1997. SFAS 131 has not had a material effect on the
Company's financial statements.

In February  1998,  the FASB issued  Employers'  Disclosures  about Pensions and
Other Postretirement  Benefits (SFAS 132), which revises employers'  disclosures
about pension and other  postretirement  benefit plans. SFAS 132 does not change
the  measurement  or  recognition  of  those  plans,  but  requires   additional
information  on changes in benefit  obligations  and fair values of plan assets,
and eliminates certain  disclosures  previously required by SFAS Nos. 87, 88 and
106. SFAS 132 is effective for fiscal years  beginning  after December 15, 1997.
SFAS 132 has not had a material effect on the Company's financial statements.

Reclassifications

Certain items in the 1998 financial  statements have been reclassified to afford
comparability with the 1999 financial statements.

                                       29
<PAGE>

                     SWVA BANCSHARES, INC. AND SUBSIDIARIES
                   Notes to Consolidated Financial Statements
                          June 30, 1999, 1998 and 1997


Note 2 - Investment securities

Investments consisting of U.S. government,  mortgage-backed and other securities
at June 30 of each year were as follows in thousands:

<TABLE>
<CAPTION>
                                                                                         1999
                                                                 ------------------------------------------------------------
                                                                                       Gross Unrealized
                                                                    Amortized    ----------------------------
                                                                     Cost           Gain           Loss           Fair Value
                                                                 --------------  -------------  -------------   -------------
<S>                                                             <C>             <C>            <C>             <C>
Securities, held to maturity
   FHLMC participation certificates                              $          283  $           9  $      -        $         292
                                                                    -----------    -----------    -----------     -----------

Securities, available for sale
   Municipal bonds                                                        2,442         -                  96           2,346
   U.S. Government and agency bonds                                      12,000         -                 524          11,476
   GNMA mortgage-backed securities                                        8,591         -                 179           8,412
   FNMA mortgage-backed securities                                          681             19          -                 700
                                                                    -----------    -----------    -----------     -----------

                                                                         23,714             19            799          22,934
                                                                    -----------    -----------    -----------     -----------

          Total securities                                       $       23,997  $          28  $         799   $      23,226
                                                                    ===========    ===========    ===========     ===========
</TABLE>

<TABLE>
<CAPTION>
                                                                                         1998
                                                                 ------------------------------------------------------------
                                                                                       Gross Unrealized
                                                                    Amortized    ----------------------------
                                                                     Cost           Gain           Loss           Fair Value
                                                                 --------------  -------------  -------------   -------------
<S>                                                             <C>             <C>            <C>             <C>
Securities, held to maturity
   FHLMC participation certificates                              $          318  $           9  $      -        $         327
                                                                    -----------    -----------    -----------     -----------

Securities, available for sale
   Municipal bonds                                                          930              6          -                 936
   U.S. Government and agency bonds                                       9,750             62          -               9,812
   GNMA mortgage-backed securities                                        9,509          -                 19           9,490
   FNMA mortgage-backed securities                                        1,324             45          -               1,369
                                                                    -----------    -----------    -----------     -----------

                                                                         21,513            113             19          21,607
                                                                    -----------    -----------    -----------     -----------

          Total securities                                       $       21,831  $         122  $          19   $      21,934
                                                                    ===========    ===========    ===========     ===========
</TABLE>


                                       30
<PAGE>


                     SWVA BANCSHARES, INC. AND SUBSIDIARIES
                   Notes to Consolidated Financial Statements
                          June 30, 1999, 1998 and 1997


Note 2 - Investment securities (continued)

The amortized cost and estimated fair value of debt securities at June 30, 1999,
by contractual  maturity,  were as follows in thousands.  Expected maturities of
mortgage-backed  securities  will differ  from  contractual  maturities  because
borrowers may have the right to call or prepay  obligations with or without call
or prepayment penalties.  Values of mutual fund shares are not guaranteed by any
government agency.
<TABLE>
<CAPTION>

                                                                         Held to Maturity             Available for Sale
                                                                    -------------------------     ---------------------------
                                                                    Amortized                     Amortized
                                                                     Cost          Fair Value      Cost           Fair Value
                                                                    -----------    -----------    -----------    ------------
<S>                                                             <C>             <C>            <C>             <C>
        Due in one year or less                                  $        -      $       -      $       -       $       -
        Due after one year through five years                             -              -              -               -
        Due after five years through ten years                            -              -              2,500           2,468
        Due after ten years                                               -              -             11,942          11,354
        Mortgage-backed and related securities                              283            292          9,272           9,112
                                                                    -----------    -----------    -----------    ------------

                                                                         $  283       $    292  $      23,714    $     22,934
                                                                    ===========    ===========    ===========    ============
</TABLE>

Proceeds from maturities of interest-bearing  deposits and investments were $6.1
million in 1999, $6.8 million in 1998, and $3.8 million in 1997.  Gross realized
gains and losses on redemption of investments are summarized below in thousands:

<TABLE>
<CAPTION>
                                                                                      1999           1998            1997
                                                                                 -------------- --------------  ----------------


<S>                                                                             <C>            <C>             <C>
        Gross realized gains                                                     $      -       $       -       $          52
        Gross realized losses                                                      (        18)   (        17)    (         9)
                                                                                   -----------    -----------     -----------

                  Net realized gains (losses)                                    $ (        18) $ (        17)  $          43
                                                                                   ===========    ===========     ===========
</TABLE>

Cost was determined by the specific identification method.



                                       31
<PAGE>


                     SWVA BANCSHARES, INC. AND SUBSIDIARIES
                   Notes to Consolidated Financial Statements
                          June 30, 1999, 1998 and 1997


Note 3 - Loans receivable

Loans receivable at June 30 of each year were as follows in thousands:

<TABLE>
<CAPTION>

                                                                                                     1999           1998
                                                                                                -------------   -------------
<S>                                                                                            <C>             <C>
        Mortgage loans
           Residential, one to four family                                                      $      32,342   $      38,596
           Residential, multifamily                                                                     4,187           4,033
           Nonresidential and land                                                                      2,071           2,513
           Construction                                                                                 4,024           2,980
                                                                                                  -----------     -----------

                                                                                                       42,624          48,122
                                                                                                  -----------     -----------

        Non-mortgage loans
           Consumer loans
              Secured personal                                                                          1,483             725
              Unsecured personal                                                                           92              39
              Auto                                                                                        177              34
              Home improvement                                                                             38              35
              Equity line                                                                               2,316           1,023
              Other                                                                                        80              59
           Commercial
              Unsecured                                                                                 -                  26
              Secured                                                                                     105              43
                                                                                                  -----------     -----------

                                                                                                        4,291           1,984
                                                                                                  -----------     -----------

                  Total loans                                                                          46,915          50,106
                                                                                                  -----------     -----------

        Less
           Deferred loan fees                                                                              42              71
           Undisbursed loans in process                                                                 1,087           1,617
           Allowance for credit losses                                                                    210             207
                                                                                                  -----------     -----------

                                                                                                        1,339           1,895
                                                                                                  -----------     -----------

                  Loans receivable, net                                                         $      45,576   $      48,211
                                                                                                  ===========     ===========
</TABLE>

Real estate loans  pledged as  collateral  for Federal Home Loan Bank of Atlanta
advances  totaled  $12  million  and $7  million  as of June 30,  1999 and 1998,
respectively.

                                       32
<PAGE>


                     SWVA BANCSHARES, INC. AND SUBSIDIARIES
                   Notes to Consolidated Financial Statements
                          June 30, 1999, 1998 and 1997


Note 3 - Loans receivable (continued)

Mortgage  loans  serviced  for  others  are  not  included  in the  accompanying
statements of financial condition.  The unpaid principal balances of these loans
at June 30 of each year are summarized as follows in thousands:

<TABLE>
<CAPTION>

                                                                                       1999          1998            1997
                                                                                 -------------  -------------   -------------

<S>                                                                             <C>            <C>             <C>
        Federal Home Loan Mortgage Corporation (FHLMC)                           $         292  $         321   $         379
        Virginia Housing Development Authority (VHDA)                                      800            614             583
                                                                                   -----------    -----------     -----------

                                                                                 $       1,092  $         935   $         962
                                                                                   ===========    ===========     ===========

</TABLE>

Custodial  escrow balances at June 30 of each year maintained in connection with
the foregoing loans serviced are summarized as follows in thousands:

<TABLE>
<CAPTION>
                                                                                                     1999           1998
                                                                                                -------------   -------------
<S>                                                                                             <C>             <C>
        FHLMC                                                                                   $           7   $           6
        VHDA                                                                                                6               6
                                                                                                  -----------     -----------

                                                                                                $          13   $          12
                                                                                                  ===========     ===========
</TABLE>

Activity in the  allowance  for credit losses for the years ended June 30, 1999,
1998 and 1997 is summarized as follows in thousands:

<TABLE>
<CAPTION>
                                                                                      1999           1998           1997
                                                                                 -------------- --------------  -------------

<S>                                                                             <C>            <C>             <C>
        Balance at beginning of year                                             $         207  $         217   $         194
        Provision charged to operations                                                     13             33              23
        Charge-offs                                                                (        10)   (        43)          -
                                                                                   -----------    -----------     -----------

                  Balance at end of year                                         $         210  $         207   $         217
                                                                                   ===========    ===========     ===========

</TABLE>


                                       33
<PAGE>


                     SWVA BANCSHARES, INC. AND SUBSIDIARIES
                   Notes to Consolidated Financial Statements
                          June 30, 1999, 1998 and 1997


Note 3 - Loans receivable (continued)

The  following  table sets forth the maturity of the loan  portfolio at June 30,
1999 in thousands. The table does not include prepayments or scheduled principal
repayments.

<TABLE>
<CAPTION>

                                                   Residential
                                    One to Four     Multi-       Nonresidential                     Consumer
                                     Family         Family        and Land         Construction    and Other      Total
                                     ------         ------        --------         ------------    ---------      -----
<S>                               <C>            <C>          <C>                <C>             <C>            <C>
Amounts due
   Within 3 months                $       -      $     -      $           -      $          840  $        590   $       1,430
   3 months to 1 year                         7        -                  -                 849           100             956
                                    -----------    ---------    ---------------    ------------    ----------     -----------

          Total due within 1 year             7        -                  -               1,689           690           2,386
                                    -----------    ---------    ---------------    ------------    ----------     -----------

   After 1 year
      1 to 3 years                          117        -                      8           1,435           351           1,911
      3 to 5 years                          413        -                     99             900           289           1,701
      5 to 10 years                       3,127          990                601           -               392           5,110
      10 to 20 years                      7,153        2,565              1,363           -             2,569          13,650
      Over 20 years                      21,525          632              -               -             -              22,157
                                    -----------    ---------    ---------------    ------------    ----------     -----------

          Total due after 1 year         32,335        4,187              2,071           2,335         3,601          44,529
                                    -----------    ---------    ---------------    ------------    ----------     -----------

          Total due               $      32,342  $     4,187  $           2,071  $        4,024  $      4,291          46,915
                                    ===========    =========    ===============    ============    ==========     -----------

Less
   Allowance for loan loss                                                                                                210
   Loans in process                                                                                                     1,087
   Deferred loan fees                                                                                                      42
                                                                                                                  -----------

                                                                                                                        1,339

          Loans receivable, net                                                                                 $      45,576
                                                                                                                  ===========
</TABLE>

The following table sets forth the dollar amount (in thousands) of all loans due
after June 30,  2000,  which have  predetermined  interest  rates and which have
floating or adjustable interest rates.

<TABLE>
<CAPTION>
                                                                                                 Floating or
                                                                                    Fixed         Adjustable
                                                                                    Rates          Rates          Total
                                                                                    -----          -----          -----

<S>                                                                             <C>            <C>             <C>
      One to four family                                                         $       7,566  $      24,769   $      32,335
      Multifamily                                                                        3,182          1,005           4,187
      Nonresidential and land                                                            1,658            413           2,071
      Construction                                                                       1,435            900           2,335
      Consumer and other                                                                 1,285          2,316           3,601
                                                                                   -----------    -----------     -----------
                                                                                 $      15,126  $      29,403   $      44,529
                                                                                   ===========    ===========     ===========
</TABLE>

                                       34
<PAGE>


                     SWVA BANCSHARES, INC. AND SUBSIDIARIES
                   Notes to Consolidated Financial Statements
                          June 30, 1999, 1998 and 1997


Note 4 - Foreclosed real estate

There were no foreclosed real estate acquired in settlement of loans at June 30,
1999 and 1998.

The net loss on foreclosed  real estate at June 30 of each year consisted of the
following in thousands:

<TABLE>
<CAPTION>

                                                                                     1999           1998             1997
                                                                                 -------------  -------------   -------------

<S>                                                                             <C>            <C>             <C>
        Net loss on sale of foreclosed real estate                               $       -      $          43   $       -
                                                                                   ===========    ===========     ===========

</TABLE>

Note 5 - Property, equipment and depreciation

Property and equipment at June 30 of each year were as follows in thousands:

<TABLE>
<CAPTION>
                                                                                                      1999           1998
                                                                                                -------------   --------------
<S>                                                                                            <C>             <C>
        Land                                                                                    $         575   $         575
        Office buildings and improvements                                                               1,794           1,788
        Furniture, fixtures and equipment                                                               1,057           1,017
                                                                                                  -----------     -----------

                                                                                                        3,426           3,380

        Less accumulated depreciation                                                                   1,738           1,718
                                                                                                  -----------     -----------

                     Property and equipment, net                                                $       1,688   $       1,662
                                                                                                  ===========     ===========
</TABLE>

Accumulated depreciation at June 30 of each year was as follows in thousands:

<TABLE>
<CAPTION>

                                                                                                       1999          1998
                                                                                                --------------  -------------

<S>                                                                                             <C>             <C>
        Office buildings and improvements                                                       $         937   $         899
        Furniture, fixtures and equipment                                                                 801             819
                                                                                                  -----------     -----------

                                                                                                $       1,738   $       1,718
                                                                                                  ===========     ===========
</TABLE>

Depreciation  expense  for the years ended June 30,  1999,  1998 and 1997 was as
follows in thousands:

<TABLE>
<CAPTION>
                                                                                      1999          1998             1997
                                                                                 -------------- --------------  -------------

<S>                                                                             <C>            <C>             <C>
         Office buildings and improvements                                       $          37  $          37   $          37
         Furniture, fixtures and equipment                                                  70             55              50
                                                                                   -----------    -----------     -----------

                                                                                 $         107  $          92   $          87
                                                                                   ===========    ===========     ===========

</TABLE>

                                       35
<PAGE>


                     SWVA BANCSHARES, INC. AND SUBSIDIARIES
                   Notes to Consolidated Financial Statements
                          June 30, 1999, 1998 and 1997


Note 6 - Accrued interest receivable

Accrued interest receivable at June 30 of each year was as follows in thousands:

<TABLE>
<CAPTION>

                                                                                                      1999           1998
                                                                                                -------------   -------------
<S>                                                                                            <C>             <C>
         Accrued interest on loans                                                              $         261   $         286
         Accrued interest on investments                                                                  333             279
                                                                                                  -----------     -----------

                                                                                                $         594   $         565
                                                                                                  ===========     ===========

</TABLE>

Note 7 - Deposits

Savings  deposits at June 30 of each year,  summarized by interest rate, were as
follows in thousands:

<TABLE>
<CAPTION>
                                                                             1999                          1998
                                                                 -----------------------------  ----------------------------
                                                                      Amount       Percent          Amount        Percent
                                                                      ------       -------          ------        -------
<S>                                                              <C>             <C>            <C>              <C>
    Negotiable order of withdrawal deposits
       Non-interest bearing                                      $        1,284        2.07%    $         953         1.40%
       1.49%                                                              5,434        8.75             -             0.00
       1.74%                                                              -            0.00             4,768         6.98
       2.52%                                                              3,233        5.21             -             0.00
       2.96%                                                              -            0.00             3,168         4.64
                                                                    -----------    --------       -----------     --------

                                                                          9,951       16.03             8,889        13.02
                                                                    -----------    --------       -----------     --------

    Passbooks and statement deposits, 3.00% for each year                 8,688       13.99             7,481        10.95
                                                                    -----------    --------       -----------     --------

    Certificates of deposit and other term deposits
       3.00% to 4.00%                                                     1,489        2.40               240          .35
       4.01% to 5.00%                                                    23,367       37.63             3,082         4.51
       5.01% to 6.00%                                                    18,399       29.63            48,393        70.87
       6.01% to 7.00%                                                       200         .32               200          .29
       7.01% to 8.00%                                                     -             .00                 3          .01
                                                                    -----------    --------       -----------     --------

              Total term deposits                                        43,455       69.98            51,918        76.03
                                                                    -----------    --------       -----------     --------

              Total deposits                                     $       62,094  $   100.00%    $      68,288    $  100.00%
                                                                    ===========    ==========     ===========     ==========
</TABLE>

The aggregate amounts of certificates of deposit with a denomination of $100,000
or more were $5.6 million, $5.8 million, and $5.1 million at June 30, 1999, 1998
and 1997, respectively.

Certain deposit accounts were pledged as collateral for $197,000,  $207,000, and
$171,000 of consumer loans at June 30, 1999, 1998 and 1997, respectively.

                                       36
<PAGE>

                     SWVA BANCSHARES, INC. AND SUBSIDIARIES
                   Notes to Consolidated Financial Statements
                          June 30, 1999, 1998 and 1997


Note 7 - Deposits (continued)

Maturities  of  certificates  of deposit  are  scheduled  for each  fiscal  year
indicated as follows in thousands:

<TABLE>
<CAPTION>

                                                        2000          2001           2002          After 2003        Total
                                                  -------------  --------------  -------------  -------------   --------------

<S>    <C>                                       <C>            <C>             <C>            <C>             <C>
        3.00% to 4.00%                            $       1,489  $        -      $       -      $       -       $       1,489
        4.01% to 5.00%                                   19,935           3,094            320             18          23,367
        5.01% to 6.00%                                   17,597             756             10             36          18,399
        6.01% to 7.00%                                      200           -              -              -                 200
                                                    -----------     -----------    -----------    -----------     -----------

                                                  $      39,221  $        3,850  $         330  $          54   $      43,455
                                                    ===========     ===========    ===========    ===========     ===========
</TABLE>

Interest expense on deposits for the years ended June 30, 1999, 1998 and 1997 is
summarized as follows in thousands:

<TABLE>
<CAPTION>

                                                                                      1999          1998             1997
                                                                                 -------------  -------------   -------------

<S>                                                                             <C>            <C>             <C>
        Money market                                                             $          87  $          93   $         110
        Passbook savings                                                                   234            224             219
        NOW                                                                                 87             92             102
        Club accounts                                                                        1              1               1
        Certificates of deposit                                                          2,439          2,558           2,099
                                                                                   -----------    -----------     -----------

                                                                                 $       2,848  $       2,968   $       2,531
                                                                                   ===========    ===========     ===========

</TABLE>

Note 8 - Borrowed funds

The following  table sets forth certain  information  regarding  advances at the
dates or for the periods indicated in thousands:

<TABLE>
<CAPTION>

                                                                                                    1999            1998
                                                                                                -------------   -------------
<S>                                                                                            <C>             <C>
         FHLB-Atlanta advances
            Balance outstanding at end of year                                                  $      12,000   $       7,000
            Average balance outstanding                                                                 9,043           4,400
            Maximum amount outstanding at any month-end during the year                                12,000           7,000

            Weighted-average interest rate during the year                                              5.42%           5.87%
            Weighted-average interest rate at end of year                                               5.37%           5.63%
</TABLE>

                                       37
<PAGE>

                     SWVA BANCSHARES, INC. AND SUBSIDIARIES
                   Notes to Consolidated Financial Statements
                          June 30, 1999, 1998 and 1997


Note 8 - Borrowed funds (continued)

The following  table sets forth the repayment  schedule at June 30, 1999,  which
includes interest rates and amounts due by year, in thousands:

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

                  2000                      6.00%               $     1,000
                  2002                      5.68%                     2,000
                  2003                      5.52%                     2,000
                  2008                      5.02%                     5,000
                  2009                      5.47%                     2,000
                                                                -----------

                                                                $    12,000
                                                                ===========

As of June 30, 1999,  the line of credit  approved by the Federal Home Loan Bank
was $16 million, of which $4 million remained unused.

Residential loans aggregating $12 million and $7 million were pledged as of June
30,  1999  and  1998,   respectively,   as  collateral  for  the  advances  from
FHLB-Atlanta under a blanket floating lien agreement.


Note 9 - SAIF premium assessment

Pursuant to the Economic Growth and Paperwork  Reduction Act of 1996 (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 $355,000 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
1999 is currently .0610% of assessable deposits and was .0625% in 1998.


Note 10 - Income taxes

The  Bank's  portion  of  the  consolidated   taxable  income  was  computed  by
application  of  Section  593(b)(2)  of the U.S.  Internal  Revenue  Code  which
provides a special deduction for bad debts. The bad debt deduction may be a "tax
preference item" to which a minimum tax may apply.

The 1996 federal tax legislation  repealed the benefits of Section  593(b)(2) of
the U.S.  Internal Revenue Code. For ensuing fiscal years, the Bank will compute
its tax bad debt deduction by use of the "experience method" which is based on a
moving  five-year  average  of actual  loss  experience.  The  legislation  also
provides that "applicable  excess reserves" must be recaptured as taxable income
over five years  beginning in fiscal 1997.  The amount to be  recaptured  is the
excess of the accumulated  reserves since 1987 over the amount allowed by use of
the experience method for those years.

                                       38
<PAGE>

                     SWVA BANCSHARES, INC. AND SUBSIDIARIES
                   Notes to Consolidated Financial Statements
                          June 30, 1999, 1998 and 1997


Note 10 - Income taxes (continued)

The  consolidated  provision for income taxes for the years ended June 30, 1999,
1998 and 1997, consisted of the following elements in thousands:

<TABLE>
<CAPTION>

                                                                                      1999          1998             1997
                                                                                 -------------  -------------   -------------
<S>                                                                              <C>            <C>             <C>
         Tax paid or payable currently
            Federal                                                              $         159  $         304   $         250
            State                                                                           15             33              41
         Income tax deferred, net                                                            3    (        19)    (        85)
                                                                                   -----------    -----------     -----------

                   Total provision for income taxes                              $         177  $         318   $         206
                                                                                   ===========    ===========     ===========
</TABLE>

The  provision  for income taxes  differed  from that  computed at the statutory
corporate rate for the years ended June 30, 1999, 1998 and 1997 as follows:

<TABLE>
<CAPTION>
                                                                                           1999          1998         1997
                                                                                       -----------   -----------  -----------

<S>                                                                                   <C>           <C>          <C>
        Tax at statutory rate                                                              34.0%         34.0%        34.0%
        Increases in taxes resulting from
           State income tax, net of federal tax benefit                                     2.0           2.8          2.0
           Other                                                                       (    6.9)          1.5     (    4.2)
           Permanent non-deductible expenses                                                4.3           2.5          2.2
                                                                                       --------      --------     --------

                  Total provision for income taxes                                         33.4%         40.8%        34.0%
                                                                                       ========      ========     ========
</TABLE>

The significant  components of the net deferred tax asset (liability) at June 30
of each year were as follows in thousands:

<TABLE>
<CAPTION>

                                                                                                      Liability Method
                                                                                                -----------------------------
                                                                                                     1999             1998
                                                                                                -------------   -------------
<S>                                                                                            <C>             <C>
        Components of the deferred tax asset
           Loan fees                                                                            $           3   $           9
           Pension expense                                                                                 76              76
           Stock bonus plan                                                                                24              21
           Accelerated depreciation                                                                     -                  12
           Bad debts                                                                                       13           -
           Unrealized losses on securities, available for sale                                            265           -
                                                                                                  -----------     -----------

                                                                                                          381             118
        Valuation allowance                                                                             -               -
                                                                                                  -----------     -----------

                  Total deferred tax asset                                                                381             118
                                                                                                  -----------     -----------
        Components of the deferred tax liability
           Bad debts                                                                                    -                   8
           Accelerated depreciation                                                                        10           -
           Unrealized gains on securities, available for sale                                           -                  35
                                                                                                  -----------     -----------

                  Total deferred tax liability                                                             10              43
                                                                                                  -----------     -----------

                  Net deferred tax asset                                                        $         371   $          75
                                                                                                  ===========     ===========
</TABLE>

                                       39
<PAGE>



                     SWVA BANCSHARES, INC. AND SUBSIDIARIES
                   Notes to Consolidated Financial Statements
                          June 30, 1999, 1998 and 1997


Note 10 - Income taxes (continued)

The  Company's  consolidated  income  tax  returns  for years not  barred by the
statute of limitations are subject to review by tax authorities.


Note 11 - Comprehensive income

Effective  July 1, 1998,  the Company  adopted the  provisions  of  Statement of
Financial  Accounting Standards No. 130, Reporting  Comprehensive  Income, (SFAS
130). This statement requires the reporting of comprehensive  income in addition
to  net  income  from  operations.  Comprehensive  income  is a  more  inclusive
financial  reporting  methodology  that includes  certain  disclosure of certain
financial   information  that  has  historically  not  been  recognized  in  the
calculation of net income.

The before tax and after tax amount,  as well as the tax (expense) is summarized
below:

<TABLE>
<CAPTION>
                                                                             Tax
                                                                Before     (Expense)     After
                                                                Tax         Benefit       Tax
                                                             ----------   ----------   ----------
<S>                                                         <C>         <C>          <C>
       Year ended June 30, 1999
          Unrealized gains (losses) on securities            $ (   868)  $      295   $ (     573)
                                                               =======     ========     =========

       Year ended June 30, 1998
          Unrealized gains (losses) on securities            $      44   $ (    15)   $        29
                                                               =======     =======      =========

       Year ended June 30, 1997
          Unrealized gains (losses) on securities            $      62   $ (    21)   $        41
                                                               =======     =======      =========

</TABLE>

Note 12 - Retirement plans and employee benefit programs

The Company has a multi-employer defined benefit pension plan with The Financial
Institution's  Retirement  Fund.  Pension  expense is the amount of the required
contribution,  and a liability is recognized  for such  contributions  which are
unpaid at the end of the fiscal year.

Pension  expense  for the three  years  ended  June 30,  1999 was as  follows in
thousands:

<TABLE>
<CAPTION>
                                                                  1999            1998            1997
                                                             -------------    -----------     -----------

<S>                                                          <C>            <C>             <C>
        Pension expense                                      $       -      $       -       $          49
                                                               ===========    ===========     ===========
</TABLE>

The multi-employer  defined benefit plan covers  substantially all employees who
have reached age 21 and who have completed one year of service. The benefits are
based on length of service and high five-year average earnings.  However,  in no
event will the benefits be less than those vested  through June 30, 1992 under a
previous plan.

                                       40
<PAGE>


                     SWVA BANCSHARES, INC. AND SUBSIDIARIES
                   Notes to Consolidated Financial Statements
                          June 30, 1999, 1998 and 1997


Note 12 - Retirement plans and employee benefit programs (continued)

Supplemental executive retirement plan

The Company has deferred  compensation  agreements  with two principal  officers
which  provide for  retirement  benefits  supplementary  to those of the pension
plan.  As of June 30, 1999 and 1998,  cumulative  accruals  under the  contracts
totaled $230,000 and $201,000, respectively, and constituted general obligations
of the Company.

Employee stock ownership plan

At the time of the stock  conversion,  the Bank  established  an Employee  Stock
Ownership  Plan  covering all  full-time  employees  over the age of 21, with at
least 1,000 hours of service  within a plan year.  The ESOP borrowed  funds from
the Company to purchase a total of 45,647 shares of the Company's  common stock,
the loan being  collateralized  by the common stock.  Contributions by the Bank,
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 June 30,  the  released  shares are  allocated  to the
participants  in the  same  proportion  that  their  wages  bear  to  the  total
compensation of all of the participants.  The Company has released 22,828 shares
of the common  stock as of June 30,  1999.  The  Company  recognized  $8,000 and
$12,000 as accrued compensation costs in 1999 and 1998,  respectively.  The fair
value of unearned ESOP shares totaled $296,647 and $558,000 at June 30, 1999 and
1998, respectively. There were no commitments to repurchase ESOP shares.

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.

                                       41
<PAGE>


                     SWVA BANCSHARES, INC. AND SUBSIDIARIES
                   Notes to Consolidated Financial Statements
                          June 30, 1999, 1998 and 1997


Note 12 - Retirement plans and employee benefit programs (continued)

Recognition and retention plan

The stockholders approved the establishment of a Management Stock Bonus Plan and
Trust  (MSBP) on October  25,  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 (22,823 shares).  During
1996,  the Bank  purchased  22,812  shares of the  Company's  common stock at an
average  price of $17.02  per share to be  awarded to  directors,  officers  and
employees in  accordance  with the  provision of the  Recognition  and Retention
Plan.  The costs of the shares  awarded  under 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
June 30,  1999 and 1998,  the  amounts  included in  compensation  expense  were
$42,000 and $63,000, respectively. The status of the shares in this plan at June
30, 1999 is shown as follows:

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

        Balance at June 30, 1997                         4,328          15,844
           Granted                                       -              -
           Vested                                        -         (     2,635)
           Forfeiture                                    -              -
                                                   -----------     ----------

        Balance at June 30, 1998                         4,328          13,209
           Granted                                       -              -
           Vested                                        -         (     2,642)
           Forfeiture                                    -              -
                                                   -----------     ----------

        Balance at June 30, 1999                         4,328          10,567
                                                   ===========     ===========

Stock option plans

The  stockholders  also  approved  the  establishment  of a stock option plan on
October 5, 1995 for directors,  officers and employees. The exercise price under
both plans is $17 per share, the fair market price on the date of the grant. One
is a non-incentive stock option plan, and the other is an incentive stock option
plan.  Rights  to  exercise  options  granted  vest at the rate of 20% per year,
beginning on the first anniversary of the grant. On March 18, 1998, the Board of
Directors  approved the establishment of a stock option plan for directors.  The
exercise  price is $21 per share,  the fair  market  price on the date of grant.
Rights to exercise options are 100% vested as of June 30, 1999.

On April 21, 1999, the Board of Directors  approved the establishment of a stock
option plan for the former  President.  The exercise price is $13 per share, the
fair market price on the date of the grant.  Rights to exercise options are 100%
vested as of June 30, 1999.

                                       42
<PAGE>


                     SWVA BANCSHARES, INC. AND SUBSIDIARIES
                   Notes to Consolidated Financial Statements
                          June 30, 1999, 1998 and 1997


Note 12 - Retirement plans and employee benefit programs (continued)

The weighted-average  option price and weighted-average  remaining term of stock
options awarded and not exercised were as follows as of June 30:

<TABLE>
<CAPTION>
                                                                                                1999            1998
                                                                                             -------------   -------------

<S>                                                                                         <C>             <C>
        Weighted-average price                                                               $       17.01   $       17.01
        Weighted-average term                                                                $        6.45   $        6.45
</TABLE>

A summary of the stock option activity is as follows:

<TABLE>
<CAPTION>

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

<S>                                                                               <C>              <C>                <C>
        Balance at June 30, 1997                                                    13,132           35,142             8,785
           Granted                                                                   -               10,122            10,122
           Vested                                                                    -        (       8,777)            8,777
           Exercised                                                                 -               -                  -
           Forfeiture                                                                -               -                  -
                                                                            --------------    ------------      -------------

        Balance at June 30, 1998                                                    13,132           36,487            27,684
           Granted                                                                   -               10,000            10,000
           Vested                                                                    -        (       8,792)            8,792
           Exercised                                                                 -               -                  -
           Forfeiture                                                                -               -                  -
                                                                            --------------    ------------      -------------

        Balance at June 30, 1999                                                    13,132           37,695            46,476
                                                                            ==============    =============     =============
</TABLE>

The Company  applies APB Opinion 25 in  accounting  for  employee  stock  option
plans. Accordingly, no compensation cost has been recognized in 1999 and 1998.

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 5.65%;  dividend yields of 3.08%;  volatility  factor of 11.5%;
and a weighted-average expected life of the option of 6.45 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.

                                       43
<PAGE>


                     SWVA BANCSHARES, INC. AND SUBSIDIARIES
                   Notes to Consolidated Financial Statements
                          June 30, 1999, 1998 and 1997


Note 12 - Retirement plans and employee benefit programs (continued)

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:

                                               1999        1998       1997
                                             ---------   ---------  ---------

        Pro forma net income                 $     339   $     446  $     413
        Pro forma earnings per share
           Basic                             $     .76   $     .93  $     .86
           Diluted                           $     .76   $     .88  $     .86


Note 13 - Financial instruments with off-balance-sheet risk

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  position.  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. The Company
uses the same credit policies in making commitments and conditional  obligations
as it does for on-balance-sheet instruments.

Commitments  to extend  credit are  agreements  to lend to a customer as long as
there is no violation of any condition established in the contract.  Commitments
generally  have fixed  expiration  dates or other  termination  clauses  and may
require payment of a fee. 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  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.

The Company's  commitments to finance real estate  acquisitions and construction
were $2.5  million at June 30, 1999,  $4.1  million at June 30,  1998,  and $3.0
million at June 30, 1997.  As of June 30, 1999,  the Company had  contracted  to
sell $486,000 of the loans to be financed.  No loss is anticipated.  At June 30,
1999,  outstanding  letters of credit  totaled  $521,000,  and unfunded lines of
credit totaled $2.7 million.  There were no loans sold with recourse in 1999 and
1998.

                                       44
<PAGE>


                     SWVA BANCSHARES, INC. AND SUBSIDIARIES
                   Notes to Consolidated Financial Statements
                          June 30, 1999, 1998 and 1997


Note 14 - Restricted retained earnings

In accordance  with the  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 prospectus.  Such liquidation account is to be maintained
as of the eligibility  record date (March 31, 1993) or supplemental  eligibility
record  date (June 30,  1994) 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 (June
30) of the Bank,  the amount in any  deposit  account is less than the amount in
such deposit  account on March 30, 1993 or June 30,  1994,  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  June  30,  1999,  the
liquidation account, unadjusted for customer withdrawals,  totaled $4.2 million,
and minimum regulatory capital was $3.0 million. See Note 17 for Bank regulatory
capital requirements.


Note 15 - Earnings per share

The  following  table  sets  forth  the  reconciliation  of the  numerators  and
denominators of the basic and diluted earnings per share (EPS) computations:
<TABLE>
<CAPTION>
                                                                                          Year Ended June 30
                                                                          ---------------------------------------------------
                                                                                1999             1998              1997
                                                                          ----------------  ---------------  ----------------
<S>                                                                      <C>               <C>              <C>
           Numerator:
      (a)  Net income available to shareholders                           $           345   $          461   $           414
                                                                            =============     ============      ============


           Denominator:
           Weighted-average shares outstanding                                    471,766          509,008           522,884
           Less: ESOP weighted-average shares                               (      27,385)    (     31,951)     (     36,518)
                                                                            -------------     ------------      ------------

      (b)  Basic EPS weighted-average shares outstanding                          444,381          477,057           486,366

           Effect of dilutive securities:
           Incremental shares attributable to the Stock Option                      -                7,500             -
              Plan and Management Stock Bonus Plan                                  -                2,255             -
                                                                            -------------     ------------      ------------

      (c)  Diluted EPS weighted-average shares outstanding                        444,381          486,812           486,366
                                                                            =============     ============      ============


           Basic earnings per share (a/b)                                 $           .78   $          .97   $           .85
                                                                            =============     ============      ============

           Diluted earnings per share (a/c)                               $           .78   $          .95   $           .85
                                                                            =============     ============      ============
</TABLE>

Earnings  per  share  amounts  for 1997 have been  restated  to comply  with the
provisions of SFAS 128.

                                       45
<PAGE>


                     SWVA BANCSHARES, INC. AND SUBSIDIARIES
                   Notes to Consolidated Financial Statements
                          June 30, 1999, 1998 and 1997


Note 16 - Significant group concentrations of credit risk

The Company  grants  residential,  commercial,  and consumer  loans to customers
mainly in the  southwest  region 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 southwest Virginia region.

At June 30, 1999,  the Company had  commercial  bank deposits of $1.0 million in
excess of the Federal Deposit Insurance Corporation insurance limit.


Note 17 - Bank regulatory matters

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.

The  Office  of  Thrift   Supervision's   capital   regulations  require  thrift
institutions 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 as follows as of June 30, 1999 and 1998, in thousands. 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>
                                                                                          1999
                                                         --------------------------------------------------------------------
                                                                Tangible                  Core                  Risk-based
                                                                Capital                  Capital                  Capital
                                                         -------------------   ----------------------  ----------------------
<S>                                                   <C>             <C>      <C>             <C>     <C>            <C>
Capital
        Regulatory capital computed                   $     6,869     8.3%     $     6,869     8.3%    $     7,079    17.7%
        Minimum capital requirement                         1,238     1.5            2,476     3.0           3,205     8.0
                                                         --------   -----        ---------  ------       ---------  ------

                  Regulatory capital excess           $     5,631     6.8%     $     4,393     5.3%    $     3,874     9.7%
                                                         ========   =======      =========  ========     =========  ========
</TABLE>

<TABLE>
<CAPTION>
                                                                                          1998
                                                         --------------------------------------------------------------------
                                                                Tangible                  Core                  Risk-based
                                                                Capital                  Capital                  Capital
                                                         -------------------   ----------------------  ----------------------
<S>                                                   <C>             <C>      <C>             <C>     <C>            <C>

        Regulatory capital computed                   $     7,683     9.1%     $     7,683     9.1%    $     7,890    20.8%
        Minimum capital requirement                         1,271     1.5            2,542     3.0           3,042     8.0
                                                         --------   -----        ---------  ------       ---------  ------

                  Regulatory capital excess           $     6,412     7.6%     $     5,141     6.1%    $     4,848    12.8%
                                                         ========   =======      =========  ========     =========  ========
</TABLE>

                                       46
<PAGE>


                     SWVA BANCSHARES, INC. AND SUBSIDIARIES
                   Notes to Consolidated Financial Statements
                          June 30, 1999, 1998 and 1997


Note 18 - Related-party transactions

The  Company  has made  loans in the  ordinary  course of  business  to  various
officers  and  directors.  These  loans  are  generally  collateralized  by  the
individuals'  personal  residences  or by savings  accounts in the Company.  The
aggregate  balances of such loans which exceed $60,000 in aggregate  outstanding
amount to any officer or director  for the years ended June 30,  1999,  1998 and
1997 are summarized as follows in thousands:

<TABLE>
<CAPTION>

                                               1999           1998            1997
                                          -------------- -------------   --------------

<S>                                      <C>            <C>             <C>
        Beginning balance                 $         197  $         286   $          49
        Additions                                -              -                  285
        Repayments                          (         3)   (        89)    (        48)
                                            -----------    -----------     -----------

                  Ending balance          $         194  $         197   $         286
                                            ===========    ===========     ===========
</TABLE>

Fees for foreclosures, titles and deeds of trust, paid to a law firm, of which a
director was a principal,  aggregated  $13,860,  $2,575 and $6,625 for the years
ended June 30, 1999, 1998 and 1997, respectively. Insurance commissions received
by a director from business with or for the Company  aggregated  $4,000,  $4,000
and $3,000 for the years ended June 30, 1999, 1998 and 1997, respectively.


Note 19 - Commitments and contingencies

Rental expenses paid under operating leases for a loan office at June 30 of each
year was as follows in thousands:

                                       1999           1998             1997
                                  -------------    -----------     -----------

        Rental expense            $          42    $        25     $        24
                                    ===========    ===========     ===========

The Company  entered into a three-year  lease  agreement for office  space.  The
lease terminates April 30, 2001.

The current minimum annual rental commitments under the noncancelable  operating
lease in effect at June 30, 1999 are as follows in thousands:

                Year Ending                                    Amount
                -----------                                    ------

                    2000                                   $            42
                    2001                                                36
                                                             -------------

                                                           $            78
                                                             =============

                                       47
<PAGE>


                     SWVA BANCSHARES, INC. AND SUBSIDIARIES
                   Notes to Consolidated Financial Statements
                          June 30, 1999, 1998 and 1997


Note 20 - Disclosures about fair value of financial instruments

The estimated fair values of the Company's  financial  instruments as of June 30
of each year are as follows in thousands:

<TABLE>
<CAPTION>
                                                                            1999                          1998
                                                               -----------------------------   ------------------------------
                                                                    Carrying       Fair          Carrying         Fair
                                                                    Amount         Value         Amount           Value
                                                                    ------         -----         ------           -----
<S>                                                           <C>             <C>              <C>             <C>
        Financial assets
           Cash and cash equivalents                           $       2,454   $       2,454    $       3,193   $       3,193
           Interest-bearing deposits                                   6,278           6,278            5,897           5,897
           Investment securities                                      14,442          13,822           11,641          11,709
           Mortgage-backed securities                                  9,555           9,405           11,151          11,186
           Loans receivable, net                                      45,576          45,729           48,211          59,620

        Financial liabilities
           Deposits                                                   62,094          62,094           68,288          68,391
           Advances from Federal Home Loan Bank                       12,000          11,956            7,000           6,913

        Unrecognized financial instruments
           Commitments to purchase securities                          -               -                -               -
           Standby letters of credit issued                              521             521              391             391

</TABLE>

Note 21 - Other noninterest expense

Other  noninterest  expense for the years ended June 30, 1999,  1998 and 1997 is
shown as follows in thousands:

<TABLE>
<CAPTION>
                                                                                      1999          1998            1997
                                                                                 -------------  -------------   -------------
<S>                                                                             <C>            <C>             <C>
        Other noninterest expense
           Contributions                                                         $           5  $           7   $           5
           Dues and subscriptions                                                           18             14              12
           Insurance                                                                        30             31              32
           Office supplies, telephone and postage                                          136            113             101
           Other expenses                                                                   38             41              46
           Professional fees                                                               101            100              91
           Supervisory fees and assessments                                                 33             30              31
                                                                                   -----------    -----------     -----------

                                                                                 $         361  $         336   $         318
                                                                                   ===========    ===========     ===========
</TABLE>

                                       48
<PAGE>

                     SWVA BANCSHARES, INC. AND SUBSIDIARIES
                   Notes to Consolidated Financial Statements
                          June 30, 1999, 1998 and 1997


Note 22 - Selected quarterly financial data (unaudited)

Condensed consolidated financial data for the years ended June 30, 1999 and 1998
is shown as follows in thousands, except per-share data:

<TABLE>
<CAPTION>
                                                                             1999
                                               -------------------------------------------------------------
                                                    First          Second         Third           Fourth
                                                    Quarter        Quarter        Quarter         Quarter
                                                    -------        -------        -------         -------

<S>                                           <C>             <C>            <C>             <C>
Total interest income                          $        1,493  $       1,477  $       1,408   $       1,413
Total interest expense                                    889            864            795             790
                                                  -----------    -----------    -----------     -----------

          Net interest income                             604            613            613             623
Provision for credit losses                                 3              3              3               4
                                                  -----------    -----------    -----------     -----------

          Net interest income after
             provision for credit losses                  601            610            610             619
Other noninterest income                                  149            193            125             108
Noninterest expense                                       613            622            631             627
                                                  -----------    -----------    -----------     -----------

          Income before income tax expense                137            181            104             100
Income tax expense                                         52             70             40              15
                                                  -----------    -----------    -----------     -----------

           Net income                          $           85  $         111  $          64   $          85
                                                  ===========    ===========    ===========     ===========

Basic earnings per share                       $          .18  $         .24  $         .14   $         .21
Diluted earnings per share                                .18            .24            .14             .21
Cash dividends per share                                  .20           -               .20            -
</TABLE>

<TABLE>
<CAPTION>
                                                                          1998
                                               ------------------------------------------------------------
                                                    First          Second         Third           Fourth
                                                    Quarter        Quarter        Quarter         Quarter
                                                    -------        -------        -------         -------

<S>                                           <C>             <C>            <C>             <C>
Total interest income                          $       1,393   $      1,424   $      1,520    $      1,471
Total interest expense                                   718            789            850             869
                                                  ----------     ----------     ----------      ----------

          Net interest income                            675            635            670             602
Provision for credit losses                               24              3              3               3
                                                  ----------     ----------     ----------      ----------

          Net interest income after
            provision for credit losses                  651            632            667             599
Other noninterest income                                  86             84            121             137
Noninterest expense                               (      550)    (      531)    (      547)     (      570)
                                                  ----------     ----------     ----------      ----------

          Income before income tax expense               187            185            241             166
Income tax expense                                        71             70             88              89
                                                  ----------     ----------     ----------      ----------

           Net income                          $         116   $        115   $        153    $         77
                                                  ==========     ==========     ==========      ==========

Basic earnings per share                       $         .24   $        .24   $        .32    $        .17
Diluted earnings per share                               .24            .24            .31             .16
Cash dividends per share                                1.15           -               .15            -
</TABLE>

                                       49
<PAGE>

                                OFFICE LOCATIONS

                                Corporate Office
         SWVA Bancshares, Inc. and Southwest Virginia Savings Bank, FSB
                             302 Second Street, S.W.
                             Roanoke, VA 24011-1597
                                 (540) 343-0135

              Branch Offices - Southwest Virginia Savings Bank, FSB

              1006 Hardy Road                        1611 Hershberger Road
              Vinton, VA                                   Roanoke, VA

              2133 Electric Road                           40 W. Main Street
              Roanoke, VA                                  Salem, VA

                             Loan Production Office
                              Building D, Suite 101
                             2847 Penn Forest Blvd.
                                   Roanoke, VA
<TABLE>
<CAPTION>
                     Board of Directors of SWVA Bancshares, Inc.

                                    B. L. Rakes
                                    Chairman of the Board
                                    Consultant

<S>                                <C>                            <C>
 F. Courtney Hoge                   James H. Brock                 Michael M. Kessler
 Vice Chairman of the Board         President, Rusco Window Co.    President, Kessler Associates, LTD,
 Insurance Sales Representative                                    a photo processor
 New York Life Insurance Co.

 D. W. Shilling                     Barbara C. Weddle              Glen C. Combs
 Executive Officer                  Executive Officer              Vice President, Acosta Sales,
                                                                   a food brokerage company

                          Executive Officers of SWVA Bancshares, Inc.

 D. W. Shilling                    Barbara C. Weddle               Mary G. Staples
 President and Chief               Senior Vice President           Controller and Treasurer
 Executive Officer                 and Secretary

</TABLE>

 Special Counsel:                             Independent Auditors:
 Malizia, Spidi, & Fisch, PC                  Cherry Bekaert & Holland LLP
 One Franklin Square                          828 Main Street, 1700 CFB Building
 1301 K Street, NW, Suite 700 East            Lynchburg, VA  24505
 Washington, D.C.  20005

 Special Counsel for                          Transfer Agent and Registrar:
 Southwest Virginia Savings Bank, FSB:        Registrar & Transfer Company
 Carter Brown & Osborne, P.C.                 10 Commerce Drive
 1401 Franklin Road SW                        Cranford, NJ  07106
 Roanoke, VA   24016                          (908) 272-8511


SWVA  Bancshares,  Inc.'s  Annual  Report for the year ended June 30, 1999 filed
with the Securities and Exchange  Commission on Form 10-KSB is available without
charge upon written request. For a copy of the Form 10-KSB or any other investor
information,  please write or call Barbara C. Weddle,  Senior Vice President and
Secretary at the Company's  Corporate  Office in Roanoke,  Virginia.  The Annual
Meeting of  Stockholders  will be held on October  13, 1999 at 10:30 a.m. at the
Holiday Inn-Tanglewood, 4468 Starkey Road, Roanoke, Virginia.

                                       50



              EXHIBIT 23 Consent of Cherry Bekaert & Holland L.L.P.

<PAGE>

GRAPHIC OMITTED





                        INDEPENDENT ACCOUNTANT'S CONSENT



The Board of Directors and Stockholders
SWVA Bancshares, Inc.


         We consent to incorporation by reference in the Registration  Statement
on Form S-8, of our report dated August 10, 1999,  relating to the  consolidated
balance sheets of SWVA  Bancshares,  Inc. and subsidiary as of June 30, 1999 and
1998 and the related consolidated  statements of income,  stockholders'  equity,
and  cashflows  for the years then ended,  which report  appears in the June 30,
1999 annual report on Form 10-KSB of SWVA Bancshares, Inc.







/s/ Cherry Bekaert & Holland
- -----------------------------
Lynchburg, Virginia
September 27, 1999



<TABLE> <S> <C>


<ARTICLE>                                            9

<LEGEND>
     THIS SCHEDULE  CONTAINS SUMMARY  FINANCIAL  INFORMATION  EXTRACTED FROM THE
     ANNUAL  REPORT ON FORM 10-KSB AND IS QUALIFIED IN ITS ENTIRETY BY REFERENCE
     TO SUCH FINANCIAL INFORMATION.
</LEGEND>

<MULTIPLIER>                                   1000

<S>                                          <C>
<PERIOD-TYPE>                                  12-MOS
<FISCAL-YEAR-END>                              JUN-30-1999
<PERIOD-END>                                   JUN-30-1999
<CASH>                                          2,454
<INT-BEARING-DEPOSITS>                          6,278
<FED-FUNDS-SOLD>                                    0
<TRADING-ASSETS>                                    0
<INVESTMENTS-HELD-FOR-SALE>                    22,934
<INVESTMENTS-CARRYING>                            283
<INVESTMENTS-MARKET>                              290
<LOANS>                                        45,576
<ALLOWANCE>                                       210
<TOTAL-ASSETS>                                 81,714
<DEPOSITS>                                     62,094
<SHORT-TERM>                                   12,000
<LIABILITIES-OTHER>                               829
<LONG-TERM>                                         0
                               0
                                         0
<COMMON>                                           42
<OTHER-SE>                                      6,949
<TOTAL-LIABILITIES-AND-EQUITY>                 81,714
<INTEREST-LOAN>                                 3,856
<INTEREST-INVEST>                               1,935
<INTEREST-OTHER>                                    0
<INTEREST-TOTAL>                                5,791
<INTEREST-DEPOSIT>                              2,848
<INTEREST-EXPENSE>                                490
<INTEREST-INCOME-NET>                           2,453
<LOAN-LOSSES>                                      13
<SECURITIES-GAINS>                                 (9)
<EXPENSE-OTHER>                                 2,493
<INCOME-PRETAX>                                   522
<INCOME-PRE-EXTRAORDINARY>                        522
<EXTRAORDINARY>                                     0
<CHANGES>                                           0
<NET-INCOME>                                      345
<EPS-BASIC>                                     .78
<EPS-DILUTED>                                     .78
<YIELD-ACTUAL>                                   3.07
<LOANS-NON>                                         0
<LOANS-PAST>                                       61
<LOANS-TROUBLED>                                    0
<LOANS-PROBLEM>                                     0
<ALLOWANCE-OPEN>                                  207
<CHARGE-OFFS>                                       0
<RECOVERIES>                                        0
<ALLOWANCE-CLOSE>                                 210
<ALLOWANCE-DOMESTIC>                              210
<ALLOWANCE-FOREIGN>                                 0
<ALLOWANCE-UNALLOCATED>                             0



</TABLE>


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