JAMES RIVER BANKSHARES INC
S-4, 1999-05-12
STATE COMMERCIAL BANKS
Previous: ARTISAN FUNDS INC, 13F-NT, 1999-05-12
Next: EMERGING MARKETS MANAGEMENT LLC, 13F-HR, 1999-05-12




             AS FILED WITH THE SECURITIES AND EXCHANGE COMMISSION ON
                                   MAY 12 1999

                          REGISTRATION NO. 333 - _____

                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549

                                   FORM S - 4

                             REGISTRATION STATEMENT
                                      UNDER
                           THE SECURITIES ACT OF 1933

                          JAMES RIVER BANKSHARES, INC.
             (Exact name of registrant as specified in its charter)
<TABLE>
<S>                                            <C>                          <C>
           VIRGINIA                             0-26314                    54-1740210
(State or other jurisdiction of      (Primary Standard Industrial            (I.R.S.
incorporation or organization)        Classification Code Number)        Identification)
</TABLE>

                                1514 HOLLAND ROAD
                             SUFFOLK, VIRGINIA 23434
                                 (757) 934-8100
               (Address, including zip code, and telephone number,
        including area code, of registrant's principal executive offices)

                              DONALD W. FULTON, JR.
                SENIOR VICE PRESIDENT AND CHIEF FINANCIAL OFFICER
                                1514 HOLLAND ROAD
                             SUFFOLK, VIRGINIA 23434
                                 (757) 934-8100
            (Name, address, including zip code, and telephone number,
                   including area code, of agent for service)

                                   COPIES TO:

      JODY M. WAGNER, ESQ.                        WAYNE A. WHITHAM, JR., ESQ.
    KAUFMAN & CANOLES, P.C.               WILLIAMS, MULLEN, CHRISTIAN & DOBBINS
 ONE COMMERCIAL PLACE, SUITE 2000                    TWO JAMES CENTER
        P.O. BOX 3037                             1021 EAST CARY STREET
      NORFOLK, VA 23514                               P.O. BOX 1320
        (757) 624-3294                          RICHMOND, VA  23210-1320
                                                       (804) 783-6473

<PAGE>

APPROXIMATE DATE OF COMMENCEMENT OF PROPOSED SALE TO THE PUBLIC:

        As soon as practicable following the effectiveness of this Registration
Statement.

        If the securities being registered on this Form are being offered in
connection with the formation of a holding company and there is compliance with
General Instruction G, check the following box. [ ]

        If this Form is filed to register additional securities for an offering
pursuant to Rule 462(b) under the Securities Act, check the following box and
list the Securities Act registration statement number of the earlier effective
registration statement for the same offering. [ ]

        If this Form is a post-effective amendment filed pursuant to Rule 462(d)
under the Securities Act, check the following box and list the Securities Act
registration statement number of the earlier effective registration statement
for the same offering. [ ]

<TABLE>
<CAPTION>

===============================================================================================
<S>                       <C>            <C>                  <C>                  <C>
TITLE OF EACH CLASS OF   AMOUNT TO BE    PROPOSED MAXIMUM     PROPOSED MAXIMUM     AMOUNT OF
   SECURITIES TO BE       REGISTERED    OFFERING PRICE PER   AGGREGATE OFFERING   REGISTRATION
      REGISTERED                             SHARE(1)             PRICE(1)            FEE
======================== ============== ==================== ==================== =============
  Common Stock, $5.00       843,978            $8.91            $7,519,843.98      $2,090.51
       par value
======================== ============== ==================== ==================== =============

</TABLE>

(1) Estimated solely for the purpose of calculating the registration fee
pursuant to Rule 457(f), based on $25.83, the book value of the common stock of
State Bank of Remington, Inc. on March 31, 1999.

        THE REGISTRANT HEREBY AMENDS THIS REGISTRATION STATEMENT ON SUCH DATE OR
DATES AS MAY BE NECESSARY TO DELAY ITS EFFECTIVE DATE UNTIL THE REGISTRANT SHALL
FILE A FURTHER AMENDMENT WHICH SPECIFICALLY STATES THAT THIS REGISTRATION
STATEMENT SHALL THEREAFTER BECOME EFFECTIVE IN ACCORDANCE WITH SECTION 5(A) OF
THE SECURITIES ACT OF 1933 OR UNTIL THIS REGISTRATION STATEMENT SHALL BECOME
EFFECTIVE ON SUCH DATE AS THE COMMISSION, ACTING PURSUANT TO SAID SECTION 8(A),
MAY DETERMINE.


<PAGE>

                  MERGER PROPOSED - YOUR VOTE IS VERY IMPORTANT


       The Boards of Directors of James River Bankshares, Inc. and State Bank of
Remington, Inc. have agreed on a merger agreement that provides for the
combination of the two companies. After the merger, James River will have total
assets of almost $500 million and will span the area from Suffolk to Remington,
Virginia.

        If shareholders of both companies approve the proposals related to the
merger, State Bank will become a wholly owned subsidiary of James River and
State Bank shareholders will receive 2.9 shares of James River common stock for
each share of State Bank common stock they own. James River shareholders will
continue to hold their existing shares of James River common stock after the
merger. We estimate that upon completion of the merger, approximately 18.4% of
the outstanding James River common stock will be owned by current State Bank
shareholders and approximately 81.6% will be owned by persons who are James
River shareholders just before the merger is completed.

        We cannot complete the merger unless shareholders of State Bank (equal
to more than two-thirds of the holders of State Bank common stock) approve the
merger agreement and shareholders of James River approve the issuance of shares
to holders of State Bank common stock. Approval of the other James River annual
meeting matters is not a condition to the merger.

       We have each scheduled meetings for our shareholders to vote on these
matters. In James River's case, the meeting will be an annual meeting of
shareholders at which shareholders will also elect directors and ratify the
appointment of auditors. In State Bank's case, the meeting will be a special
meeting at which shareholders will only be asked to consider the proposed
merger. WHETHER OR NOT YOU PLAN TO ATTEND YOUR SHAREHOLDER MEETING, PLEASE TAKE
THE TIME TO VOTE BY COMPLETING AND MAILING THE ENCLOSED PROXY CARD TO us. If you
sign, date and mail your proxy card without indicating how you want to vote,
your proxy will be counted as a vote in favor of the transaction. In the case of
State Bank shareholders, if you do not return your card, the effect will be a
vote against the merger. If your shares are held in "street name," you must
instruct your broker in order to vote.

The dates, times and places of the meetings are as follows:

        FOR JAMES RIVER SHAREHOLDERS:

               _________, 1999, ____ _.m.

               __________________________
               __________________________

        FOR STATE BANK SHAREHOLDERS:

               _________, 1999, ____ _.m.

               __________________________
               __________________________

        The document accompanying this letter contains additional information
regarding the merger agreement, the proposed merger and the two companies. We
encourage you to read this entire document carefully. You can also obtain more
information about James River in documents James River has filed with the
Securities and Exchange Commission.

       We strongly support this strategic merger of James River and State Bank
and appreciate your prompt attention to this very important matter.

____________________________
Harold U. Blythe
PRESIDENT
JAMES RIVER BANKSHARES, INC.


____________________________
Larry B. Olinger
PRESIDENT
STATE BANK OF REMINGTON, INC.

<TABLE>
<S> <C>
- ----------------------------------------------------------------------------------------------
Neither the  Securities  and  Exchange  Commission  nor any state  securities  commission  has
approved or  disapproved  of these  securities or passed upon the adequacy or accuracy of this
document.  Any  representation to the contrary is a criminal offense.  The securities  offered
hereby  are  not  savings  accounts,  deposits  or  other  obligations  of a bank  or  savings
association  and are not insured by the Federal  Deposit  Insurance  Corporation  or any other
government agency.
- ----------------------------------------------------------------------------------------------
</TABLE>

The date of this joint proxy statement/prospectus is _________ __, 1999 and it
is first being mailed to shareholders on or about _________ __, 1999.
<PAGE>




                        TABLE OF CONTENTS


                           CHAPTER I

   QUESTIONS AND ANSWERS ABOUT THE MERGER .................1
   WHO CAN HELP ANSWER YOUR QUESTIONS .....................3
   SUMMARY ................................................4
     The Companies ........................................4
     Recommendations ......................................4
     Reasons for the Merger ...............................5
     The Meetings .........................................5
     Votes Required .......................................5
     Record Date; Voting Power ............................5
     Opinion of State Bank's Financial Advisor.............6
     No Appraisal Rights ..................................6
     James River to Use Pooling of Interest
        Accounting Treatment...............................6
     Comparative Per Share Market Price ...................6
     Fee for Termination ..................................6
     Share Ownership of Management ........................7
     Benefits to Management in the Merger .................7
     Conditions that Must be Satisfied for the Merger
        to Occur...........................................7
     Termination of the Merger Agreement ..................8
     Effective Date Expected: Third Quarter of 1999 .......8
     Other James River Annual Meeting Matters..............8
     Selected Historical Financial Data ...................9
     Selected Proforma Financial Data ....................10
     Comparative Per Share Data ..........................11
   CAUTIONARY STATEMENT CONCERNING
      FORWARD-LOOKING STATEMENTS..........................12
   THE MERGER ............................................12
     Background of the Merger ............................12
     State Bank's Reasons for the Merger and
        Recommendation of State Bank Board................14
     Opinion of the State Bank's Financial Advisor .......15
     James River's Reasons for the Merger and
        Recommendation of James River Board...............18
     Accounting Treatment ................................19
     Material Federal Income Tax Consequences
        of the Merger.....................................19
     Absence of Appraisal Rights .........................20
   PRO FORMA FINANCIAL INFORMATION .......................21
   INTERESTS OF CERTAIN PERSONS IN THE MERGER.............27
   CERTAIN DIFFERENCES IN RIGHTS OF SHAREHOLDERS..........27
   TERMS OF THE MERGER AGREEMENT .........................28
     Representations and Warranties;
       Conditions to the Merger...........................28
     Regulatory Approvals ................................28
     Business Pending the Merger .........................29
     No Solicitation; Board Action .......................29
     Effective Date ......................................30
     Surrender of Stock Certificates .....................30
     Waiver, Amendment and Termination ...................30
     Resales of James River Common Stock .................31
     Expenses of the Merger and Termination Fee ..........31
   MARKET PRICES AND DIVIDENDS ...........................32

                          CHAPTER II

           INFORMATION ABOUT THE MEETINGS AND VOTING
     General ..............................................1
     James River Meeting ..................................1
     State Bank Meeting ...................................3

                          CHAPTER III

                    DESCRIPTION OF STATE BANK
   BUSINESS OF STATE BANK .................................1
     General ..............................................1
     Lending Activities ...................................1
     Supervision and Regulation ...........................3
     Employees ............................................4
     Competition ..........................................4
     Properties ...........................................4
   STATE BANK SELECTED FINANCIAL INFORMATION...............5
   MANAGEMENT'S DISCUSSION AND ANALYSIS OF
     FINANCIAL CONDITION AND RESULTS OF OPERATIONS.........6
   STATE BANK OWNERSHIP OF MANAGEMENT ....................21

                          CHAPTER IV

                         LEGAL MATTERS

   COMPARATIVE RIGHTS OF SHAREHOLDERS .....................1
     General ..............................................1
     Authorized Capital ...................................1
     Preemptive Rights ....................................1
     Dividend Rights ......................................2
     Voting Rights ........................................2
     Shareholder Meetings .................................2
     Directors ............................................2
     Anti-Takeover Provisions .............................2
     Director and Officer Exculpation .....................3
     Indemnification ......................................4
   RESALES OF JAMES RIVER COMMON STOCK ....................4
   EXPERTS ................................................5
   LEGAL OPINIONS .........................................5

                           CHAPTER V

             OTHER MATTERS-JAMES RIVER ANNUAL MEETING

   ELECTION OF DIRECTORS ..................................1
   RATIFICATION OF APPOINTMENT OF INDEPENDENT AUDITORS....13

                           CHAPTER VI
   SUBMISSION OF PROPOSALS FOR 2000 .......................1
   WHERE YOU CAN FIND MORE INFORMATION ....................1

                             ANNEXES

   Annex A   Agreement and Plan of Merger
   Annex B   Opinion of McKinnon & Co., Inc.
   Annex C   Financial Statements of State Bank of Remington, Inc.
<PAGE>
                          CHAPTER I


            QUESTIONS AND ANSWERS ABOUT THE MERGER


Q: WHY IS STATE BANK MERGING WITH JAMES RIVER?

A: Both the State Bank board of directors and the James River board of directors
believe the merger is in the best interests of their respective companies and
will provide significant benefits to their respective shareholders, customers
and employees. The boards believe the merger will create a company with enhanced
financial performance which will be better positioned to be a strong competitor
in the rapidly changing and consolidating financial services industry in
Virginia. To review the background and reasons for the merger in greater detail,
see pages I-12 through I-19.

Q: WHAT WILL I RECEIVE IN THE MERGER?

A: STATE BANK SHAREHOLDERS. State Bank shareholders will receive 2.9 shares
of James River common stock in exchange for each share of State Bank common
stock they hold. This is the "exchange ratio." James River will not issue
fractional shares in the merger. Instead, State Bank shareholders will receive a
cash payment, without interest, for the value of any fraction of a share of
James River common stock that they would otherwise be entitled to receive based
upon the market value (as determined in the merger agreement) of a share of
James River common stock at the time of the merger.

        JAMES RIVER SHAREHOLDERS. Each share of James River common stock held by
James River shareholders will continue to represent one share of James River
common stock following the merger. After the merger, State Bank's former
shareholders will own approximately 18.4% of James River's outstanding shares of
common stock and current James River shareholders will own approximately 81.6%
of James River's outstanding shares of common stock.

FOR EXAMPLE:

         o IF YOU OWN 100 SHARES OF STATE BANK COMMON STOCK, AFTER THE MERGER
YOU WILL RECEIVE 290 SHARES OF JAMES RIVER COMMON STOCK.

         o IF YOU OWN 15 SHARES OF STATE BANK COMMON STOCK, AFTER THE MERGER YOU
WILL RECEIVE 43 SHARES OF JAMES RIVER COMMON STOCK AND A CHECK FOR THE MARKET
VALUE OF 0.5 TIMES THE MARKET VALUE OF ONE SHARE OF JAMES RIVER COMMON STOCK.

         o IF YOU OWN 100 SHARES OF JAMES RIVER COMMON STOCK, AFTER THE MERGER
THOSE SHARES WILL CONTINUE TO REPRESENT 100 SHARES OF JAMES RIVER COMMON STOCK.

Q: WHAT WILL MY DIVIDENDS BE AFTER THE MERGER?

A: In 1998, James River increased its dividend to $0.48 per share per year,
payable quarterly at the rate of $0.12 per share per quarter. The board
continued this payment rate in the first quarter of 1999 and intends to continue
dividends at this rate, however, James River cannot assure these payments. The
James River board will use its discretion to decide whether and when to declare
dividends and in what amount, and it will consider all relevant factors in doing
so.

Q: WHAT HAPPENS AS THE MARKET PRICE OF JAMES RIVER COMMON STOCK FLUCTUATES?

A: The exchange ratio is fixed at 2.9 shares of James River common stock
for each share of State Bank common stock. Since the market value of James River
common stock will fluctuate before and after the closing of the merger, the
value of the James River common stock that State Bank shareholders will receive
in the merger will fluctuate as well and could increase or decrease. State Bank
shareholders should obtain current market prices for shares of James River
common stock and shares of State Bank common stock.

Q: WHEN IS THE MERGER EXPECTED TO BE COMPLETED?

A: We are working to complete the merger during the third quarter of 1999.

<PAGE>

Q: WHAT ARE THE TAX CONSEQUENCES OF THE MERGER TO ME?

A: STATE BANK SHAREHOLDERS. We expect that the exchange of shares by State
Bank shareholders generally will be tax-free to State Bank shareholders for U.S.
federal income tax purposes. State Bank shareholders will, however, have to pay
taxes on cash received for fractional shares. To review the tax consequences to
State Bank shareholders in greater detail, see pages I-19 and I-20. Your tax
consequences may depend on your personal situation. You should consult your tax
advisor for a full understanding of the tax consequences of the merger to you.

        JAMES  RIVER  SHAREHOLDERS.  The merger  will have no tax  consequences
to James River shareholders.

Q: WHAT AM I BEING ASKED TO VOTE UPON?

A: STATE BANK SHAREHOLDERS: You are being asked to approve the merger
agreement which provides for the merger of State Bank into a James River
subsidiary, to effectively make State Bank a wholly owned subsidiary of James
River, and the issuance of 2.9 shares of James River common stock for each
outstanding share of State Bank common stock. Approval of the proposal requires
the affirmative vote of more than two-thirds of the outstanding shares of State
Bank common stock.

        THE STATE BANK BOARD HAS UNANIMOUSLY APPROVED AND ADOPTED THE MERGER
AGREEMENT AND RECOMMENDS VOTING FOR THE APPROVAL OF THE MERGER AGREEMENT.

        JAMES RIVER SHAREHOLDERS: You are being asked to approve the issuance of
James River common stock to State Bank shareholders in connection with the
merger. Approval of the proposal requires the affirmative vote of a majority of
the shares voted, and the shares voted must represent over 50% of the shares
entitled to vote.

        THE JAMES RIVER BOARD HAS UNANIMOUSLY APPROVED AND ADOPTED THE MERGER
AGREEMENT AND THE STOCK ISSUANCE AND RECOMMENDS VOTING FOR THE APPROVAL OF THE
STOCK ISSUANCE.

Q: WHAT SHOULD I DO NOW?

A: Just indicate on your proxy card how you want to vote, and sign and mail
it in the enclosed envelope as soon as possible, so that your shares will be
represented at your meeting.

        If you sign and send in your proxy and do not indicate how you want to
vote, your proxy will be voted in the case of the State Bank shareholders in
favor of the proposal to approve and adopt the merger agreement, and, in the
case of James River shareholders, in favor of the issuance of James River common
stock in the merger. IF YOU ARE A STATE BANK SHAREHOLDER AND YOU DO NOT SIGN AND
SEND IN YOUR PROXY OR YOU ABSTAIN, IT WILL HAVE THE EFFECT OF A VOTE AGAINST THE
MERGER, AS APPROVAL REQUIRES THE AFFIRMATIVE VOTE OF MORE THAN TWO-THIRDS OF THE
SHARES OUTSTANDING. If you are a James River shareholder and you do not sign and
send in your proxy or you abstain, your shares will not be counted as having
voted at the James River meeting.

        You may attend your shareholders' meeting and vote your shares in
person, rather than voting by proxy. In addition, you may withdraw your proxy up
to and including the day of your shareholders' meeting by following the
directions on pages II-1 through II-4 and either change your vote or attend your
shareholders, meeting and vote in person.

Q: IF MY SHARES ARE HELD IN "STREET  NAME" BY MY BROKER,  WILL MY BROKER VOTE MY
SHARES FOR ME?

A: Your broker will vote your shares of State Bank common stock or James
River common stock only if you provide instructions on how to vote. You should
instruct your broker how to vote your shares, following the directions your
broker provides. IF YOU DO NOT PROVIDE INSTRUCTIONS TO YOUR BROKER, YOUR SHARES
WILL NOT BE VOTED. If you are a State Bank shareholder and do not provide
instructions to your broker, your shares will not be voted and this will have
the effect of voting against the merger.

Q: SHOULD I SEND IN MY STOCK CERTIFICATES NOW?

A: No. If you are a State Bank shareholder, after the merger is completed
we will send you written instructions for exchanging your State Bank common
stock certificates for James River common stock certificates. If you are a James
River shareholder, the merger will not require you to take any action regarding
your James River common stock certificates.


<PAGE>

                       WHO CAN HELP ANSWER YOUR QUESTIONS

        If you want additional copies of this document, or if you want to ask
any questions about the merger, you should contact:

                             JAMES RIVER SHAREHOLDERS:
                             Harold U. Blythe
                             President
                             James River Bankshares, Inc.
                             1514 Holland Road
                             Suffolk, Virginia 23434
                             Telephone: (757) 934-8100

                             STATE BANK SHAREHOLDERS:
                             Larry B. Olinger
                             President
                             State Bank of Remington, Inc.
                             P.O. Box 158
                             Remington, Virginia 22734
                             Telephone: (540) 439-3233

<PAGE>

                                     SUMMARY

        THIS SUMMARY HIGHLIGHTS SELECTED INFORMATION FROM THIS DOCUMENT AND MAY
NOT CONTAIN ALL THE INFORMATION THAT IS IMPORTANT TO YOU. FOR A MORE COMPLETE
UNDERSTANDING OF THE MERGER AND FOR A MORE COMPLETE DESCRIPTION OF THE LEGAL
TERMS OF THE MERGER, YOU SHOULD READ THIS ENTIRE DOCUMENT CAREFULLY, AS WELL AS
THE ADDITIONAL DOCUMENTS TO WHICH WE REFER YOU, INCLUDING THE MERGER AGREEMENT.
SEE "WHERE YOU CAN FIND MORE INFORMATION" (PAGE VI-1).


                                THE COMPANIES


JAMES RIVER BANKSHARES, INC.
1514 Holland Road
Suffolk, Virginia 23434
(757) 934-8100


       James River is a Virginia bank holding company that began operations June
1, 1995. James River now has four operating bank subsidiaries with a total of 24
banking offices that conduct operations from the Tidewater Region of
Southeastern Virginia to the tri-city areas of Hopewell, Petersburg and Colonial
Heights and in South-central Virginia. James River's banking subsidiaries are
members of the Federal Reserve System and their deposits are insured by the
Federal Deposit Insurance Corporation. In addition to the banking subsidiaries,
James River has a consumer finance subsidiary, a consumer equity lending
subsidiary, a support services subsidiary, and one of its banking subsidiaries
operates a mortgage lending subsidiary. On March 31, 1999, James River had total
assets of $414.0 million, total deposits of $366.8 million, total loans of
$282.3 million and shareholders' equity of $43.7 million.

       James River stock is listed and traded on the NASDAQ National Market
System under the symbol "JRBK."

STATE BANK OF REMINGTON, INC.
P.O. Box 158
Remington, Virginia 22734
(540) 439-3233

       State Bank of Remington is a Virginia commercial bank chartered in 1913.
It is a member of the Federal Reserve, and its deposits are insured by the
Federal Deposit Insurance Corporation. State Bank's headquarters are, and have
always been, in the Town of Remington, in Southern Fauquier County, Virginia.
State Bank operates two branch offices, opened in 1971 and 1975, extending
operations into the neighboring communities of Catlett and Bealeton, Virginia.
On March 31, 1999, State Bank had total assets of $70.2 million, total deposits
of $62.1 million, total loans of $39.3 million, and shareholders' equity of $7.5
million.

THE EXCHANGE RATIO IS 2.9 SHARES OF JAMES RIVER COMMON STOCK FOR EACH SHARE OF
STATE BANK COMMON STOCK.

       The merger agreement provides that each share of State Bank common stock
will be converted into 2.9 shares of James River common stock on the effective
date of the merger. Accordingly, the 291,027 shares of State Bank common stock
will be converted into approximately 843,978 shares of James River common stock.
Fractional shares of James River common stock will not be issued, and State Bank
shareholders will receive cash payment, without interest, for the value of any
fraction of a share of James River common stock that they would otherwise be
entitled to receive based upon the market value of a share of James River common
stock at the time of the merger.

RECOMMENDATIONS

       The James River board of directors and the State Bank board of directors
have each unanimously approved and adopted the merger agreement. The State Bank
board recommends a vote FOR approval of the merger agreement and the
transactions contemplated thereby. The James River board recommends a vote FOR
approval of issuance of shares of James River common stock to holders of State
Bank common stock pursuant to the merger agreement. You also should refer to the
reasons that the boards considered in determining whether to approve and adopt
the merger agreement on pages I-14 through I-19.

<PAGE>

                             REASONS FOR THE MERGER

       The James River board and State Bank board each carefully considered the
merger decision. Each board had several reasons for approving the merger. A few
of the reasons are set forth below. For a complete discussion, see pages I-14
through I-19.

JAMES RIVER:

o  The merger with State Bank will expand James River's reach into Fauquier
   County, an attractive region of Virginia, and afford new expansion
   opportunities into adjacent areas such as Warrenton, Manassas,
   Fredericksburg and Culpeper.

o  The merger will allow James River to spread certain administrative and
   operational costs over a larger base and to realize a limited amount of
   direct cost savings.

o  The compatibility of State Bank and James River, including community bank
   operating philosophies and similarity of products and customer orientation.

STATE BANK:

o  The fact that James River common stock is more liquid since it is traded on
   the NASDAQ National Market while State Bank common stock is traded only
   internally by State Bank personnel matching prospective buyers and sellers.

o  The terms of the merger agreement, including the exchange ratio and the
   provisions that will permit State Bank to continue operations as a separate
   banking entity with its current management and board.

o  The compatibility of State Bank's and James River's community bank operating
   philosophies and the similarity of products and customer orientation.

o  An association with James River will result in State Bank's participation in
   a banking organization with 27 offices in Virginia and the Board's
   conclusion that the resulting geographic diversification and economies of
   scale would enable State Bank to compete more effectively in the financial
   services industry of the future.

o  The representation of McKinnon & Company to the board, that as of such date,
   the exchange ratio was fair from a financial point of view to the State Bank
   shareholders.

o  The expectation that the merger will be tax-free for federal income tax
   purposes to State Bank and its shareholders, except for cash paid instead of
   fractional shares.


                     THE MEETINGS (PAGES II-1 THROUGH II-4)

       JAMES RIVER. The James River meeting will be held at
__________________________, Virginia, at ____ _.m., local time, on ___________,
1999. At the James River meeting, James River shareholders will be asked to
consider and vote upon a proposal to approve the issuance of James River common
stock in connection with the merger.

       STATE BANK. The State Bank meeting will be held at
_________________________ __________________, Virginia, at ____ _.m., local
time, on ___________, 1999. At the State Bank meeting, State Bank shareholders
will be asked to consider and vote upon a proposal to approve and adopt the
merger agreement.

                      VOTES REQUIRED (PAGES II-1 AND II-3)

        JAMES RIVER. Approval by the James River shareholders of the proposal to
approve the issuance of James River common stock will require a greater number
of votes cast in favor of the proposal than the number of votes cast opposing
such proposal, and that the total number of votes cast on the proposal must
represent over 50% of the shares entitled to vote.

        STATE BANK. Approval by the State Bank shareholders of the proposal to
approve and adopt the merger agreement will require the affirmative vote of more
than two-thirds of the shares of State Bank common stock outstanding.

                 RECORD DATE; VOTING POWER (PAGES II-1 AND II-3)

        JAMES RIVER. You are entitled to vote at the James River meeting if you
owned shares on __________, 1999, the James River record date. As of such date,
there were ___________ shares of James River common stock issued and outstanding
held by approximately ______ holders of record. James River shareholders are
entitled to one vote per share on any matter that may properly come before the
James River meeting.

<PAGE>

        STATE BANK. You are entitled to vote at the State Bank meeting if you
owned shares on __________, 1999, the State Bank record date. On that date,
there were 291,027 shares of State Bank common stock issued and outstanding held
by approximately 421 holders of record. State Bank shareholders are entitled to
one vote per share on any matter that may properly come before the State Bank
meeting.

              OPINION OF STATE BANK'S FINANCIAL ADVISOR (PAGE I-15)

        At the January 21, 1999, meeting of the State Bank board, McKinnon &
Company, Inc., financial advisor to State Bank board, gave its opinion to the
State Bank board that as of such date, the exchange ratio was fair to the State
Bank shareholders from a financial point of view. McKinnon & Company
subsequently confirmed its January 21, 1999 opinion by delivery to the State
Bank board of a written opinion dated as of the date of this document. A copy of
the fairness opinion, setting forth the information reviewed, assumptions made
and matters considered, is attached to this document as Annex B. State Bank
shareholders should read the fairness opinion of McKinnon & Company in its
entirety.

                         NO APPRAISAL RIGHTS (PAGE I-20)

        Under Virginia law, you have no right to an appraisal of the fair value
of your shares in connection with the merger.

     JAMES RIVER TO USE POOLING OF INTEREST ACCOUNTING TREATMENT (PAGE I-19)

        We expect that the merger will be accounted for as a pooling of
interests. This will enhance future earnings of James River by avoiding the
creation of goodwill relating to the merger and enable James River to also avoid
charges against future earnings resulting from amortizing goodwill. This
accounting method also means that after the merger James River will report
financial results as if State Bank had always been combined with James River.

                 COMPARATIVE PER SHARE MARKET PRICE INFORMATION

        State Bank common stock is traded on a sporadic basis in private
transactions often by State bank personnel matching prospective buyers and
sellers. To State Bank management's knowledge, the last sales of State Bank
common stock took place in the fall of 1998 at prices ranging from $27 to $28
per share.

        James River common stock is traded on the NASDAQ National Market System
under the symbol "JRBK." James River common stock is thinly traded. On February
17, 1999, the last full trading day before State Bank and James River issued a
joint press release announcing the merger, James River common stock closed at
$17.00. On ________, 1999, James River common stock closed at $____.

                       FEE FOR TERMINATION (SEE PAGE I-31)

        State Bank would be required to pay James River $400,000 to compensate
James River for its external and internal costs associated with the merger if
the merger agreement is terminated because

(1)     a condition of the merger was not satisfied;

(2)     and one of the following events occurred:

        (a)   State Bank entered into an agreement with another party to

               (i)   acquire, merge or consolidate or enter into any similar
                     transaction,

               (ii)  purchase, lease or otherwise acquire all or substantially
                     all of the assets of State Bank, or

               (iii) purchase or otherwise acquire directly from State Bank
                     securities representing 10% or more of the voting power of
                     State Bank;

        (b)   any person acquired beneficial ownership or the right to acquire
beneficial ownership of 20% or more of the outstanding shares of State Bank
common stock after the date of the merger agreement; or

        (c)   after the date of the merger agreement, any person made a proposal
to State Bank by a public announcement or written communication that is or
becomes subject to public disclosure to acquire the State Bank by merger, share
exchange, consolidation, purchase of all or substantially all of the assets or
any other similar transaction; and

<PAGE>

(3)     within six months after the termination of the merger agreement, State
        Bank enters into an agreement to be acquired by such person.

        This provision is intended to discourage another party from interferring
with the merger agreement between James River and State Bank.

              SHARE OWNERSHIP OF MANAGEMENT (PAGES III-21 AND V-10)

        On the James River record date, the executive officers and directors of
James River, including their affiliates, had voting power with respect to an
aggregate of ____________ shares of James River common stock, or approximately
_____% of the shares of James River common stock then outstanding.

        On the State Bank record date, the executive officers and directors of
State Bank, including their affiliates, had voting power with respect to an
aggregate of ____________ shares of State Bank common stock, or approximately
______% of the shares of State Bank common stock then outstanding.

        We currently expect that the directors and executive officers of James
River and State Bank will vote their shares of James River common stock and
State Bank common stock, respectively, FOR the merger-related proposals.

                BENEFITS TO MANAGEMENT IN THE MERGER (PAGE I-27)

        When considering the recommendation of the State Bank board, you should
be aware that some State Bank directors and officers have interests in the
merger that differ from the interests of other State Bank shareholders. One
director of State Bank, ________________________, will become a director of
James River and will receive a fee of $1,000 per month. All State Bank directors
(including Mr. ____________, who will serve on both James River's and State
Bank's boards initially) will receive annual retainers and monthly fees for
service on the State Bank board. Based on the existing schedule utilized by
James River, State Bank's directors will receive an annual retainer of $3,000,
payable in equal monthly installments, an additional $150 for each monthly board
meeting attended and $75 for each committee meeting attended. The chairman of
the board of State Bank, John A. Berna, will receive a fee of $200 per monthly
board meeting, rather that the $150 fee paid to other directors. The directors
of James River and its subsidiary banks have the option of receiving registered
shares of James River common stock in lieu of receiving cash payments for
directors' fees.

        In connection with the merger, Larry B. Olinger, President and Chief
Executive Officer of State Bank, and James E. Underhill, Chief Financial Officer
of State Bank, will amend their existing change of control agreements with State
Bank to provide that the agreements will terminate three years and two years,
respectively, from the effective date of the merger. It is anticipated that
after his change of control agreement expires, Mr. Olinger will execute a
standard employment agreement utilized by James River for its executive
officers, which employment agreement provides some protections to the officers
in the event of a change in control. For a description of the James River
agreements, see "Information Regarding Directors and Executive Officers -
Executive Officers Employment Agreements" at V-5.

        The State Bank board was aware of these and other interests and
considered them before approving and adopting the merger agreement.

      CONDITIONS THAT MUST BE SATISFIED FOR THE MERGER TO OCCUR (PAGE I-28)

        The following conditions must be met for us to complete the merger:

o       approval by James River  shareholders of the issuance of shares of James
        River common stock in connection with the merger;

o       approval by State Bank shareholders of the merger agreement;

o       the continuing  effectiveness of James River's  registration  statement
        filed with the Securities and Exchange Commission;

o       receipt by James River of a letter from its accountants stating that the
        merger qualifies for pooling of interests accounting treatment; and

o       receipt of an opinion of James River's counsel that the merger will be
        treated for U.S. federal income tax purposes as a reorganization within
        the meaning of Section 368 of the Internal Revenue Code of 1986, as
        amended.

        We cannot complete the merger unless we obtain the approval of the Board
of Governors of the Federal Reserve System and the Virginia State Corporation
Commission. On May __, 1999, James River filed applications with the Federal
Reserve Board and the Virginia State Corporation Commission. While we cannot
predict whether or when we will obtain all required regulatory approvals, we see
no reason why the approvals will not be obtained in a timely manner.

<PAGE>

        Unless prohibited by law, either State Bank or James River could elect
to waive a condition that has not been satisfied and complete the merger anyway.

                 TERMINATION OF THE MERGER AGREEMENT (PAGE I-30)

    We can agree to terminate the merger agreement at any time without
completing the merger. Either company may also terminate the merger agreement
if:

o   the merger is not completed on or before December 31, 1999; or

o   any event occurs which renders impossible, in a material way, the
    satisfaction by one company of one or more of the conditions described
    above, unless the other company waives such satisfaction.

In addition, there are other situations in which one or both parties may
terminate the merger.

           EFFECTIVE DATE EXPECTED: THIRD QUARTER OF 1999 (PAGE I-30)

        The merger will become effective at the date and time stated on the
certificate of merger issued by the Virginia State Corporation Commission. We
anticipate the merger will take place in the Third Quarter of 1999.

                    OTHER JAMES RIVER ANNUAL MEETING MATTERS

At the James River meeting, James River is also asking the shareholders to:

o       elect nine directors to the James River board;

o       ratify the appointment of James River's independent accountants; and

o       conduct other business as properly presented.

        Approval by James River shareholders of these Annual Meeting proposals
is not a condition to completion of the merger. Approval of the merger is not a
condition to approval of these other Annual Meeting proposals.

        The James River board recommends that you vote FOR the election of
directors and ratification of appointment of James River's independent
accountants.

<PAGE>

                       SELECTED HISTORICAL FINANCIAL DATA

        We are providing the following information to help you analyze the
financial aspects of the merger. We derived this information from audited
financial statements for 1994 through 1999 and unaudited financial statements
for the three months ended March 31, 1999. This information is only a summary,
and you should read it in conjunction with James River's historical financial
statements and the related notes contained in the annual and quarterly reports
and other documents that James River has filed with the Securities and Exchange
Commission, the information regarding State Bank contained in this proxy
statement/prospectus beginning at page III-5, and State Bank's historical
financial statements in Annex C. See "Where You Can Find More Information" on
page V-13. You should not rely on the three-month information as being
indicative of results expected for the entire year.

                 JAMES RIVER - HISTORICAL FINANCIAL INFORMATION
              (DOLLARS IN THOUSANDS, EXCEPT FOR PER SHARE AMOUNTS)

<TABLE>
<CAPTION>

                               THREE MONTHS ENDED
                                   MARCH 31,                       YEAR ENDED DECEMBER 31,
                               ------------------   -------------------------------------------------
                                 1999       1998      1998      1997      1996      1995      1994
                                 ----       ----      ----      ----      ----      ----      ----
<S>                              <C>        <C>       <C>       <C>       <C>       <C>       <C>
Net interest income.......      $  4,075  $  3,891  $ 15,929  $ 15,410  $ 13,664  $ 11,660  $ 10,891
Net income................           637     1,330     4,309     3,805     2,417     3,093     3,502
Diluted net income
  per share...............          0.17      0.35      1.14      1.02      0.65      0.84      1.00
Cash dividends per share..          0.12      0.10      0.42      0.37      0.35      0.29      0.25
Book value per share......         11.69     11.17     11.74     11.00     10.20     10.04      9.02
Total assets..............       414,029   397,680   419,820   390,076   381,608   326,280   306,148
Shareholders' equity......        43,723    41,122    43,703    40,384    37,603    36,885    32,473
</TABLE>


                        STATE BANK - HISTORICAL FINANCIAL INFORMATION
                     (DOLLARS IN THOUSANDS, EXCEPT FOR PER SHARE AMOUNTS)

<TABLE>
<CAPTION>

                                THREE MONTHS ENDED
                                    MARCH 31,                   YEAR ENDED DECEMBER 31,
                                ------------------   ------------------------------------------------
                                 1999       1998       1998      1997     1996      1995      1994
                                 ----       ----       ----      ----     ----      ----      ----
<S>                             <C>        <C>         <C>       <C>      <C>       <C>       <C>
Net interest income.......       $   687    $   665   $ 2,709   $ 2,597  $ 2,553   $ 2,633   $ 2,601
Net income................           145        133       346       560      586       611       552
Diluted net income
    per share.............          0.50       0.46      1.19      1.92     2.01      2.10      1.90
Cash dividends per share..          0.20       0.20      0.80      0.80     0.80      0.73      0.73
Book value per share......         25.83      25.57     25.69     25.29    23.96     22.71     20.38
Total assets..............        70,238     65,307    69,083    64,736   61,929    62,107    58,842
Shareholders' equity......         7,516      7,440     7,476     7,359    6,973     6,610     5,931
</TABLE>


<PAGE>

                        SELECTED PROFORMA FINANCIAL DATA

        The following table sets forth certain unaudited pro forma combined
financial data for James River giving effect to the merger accounted for as a
pooling of interests. This information should be read in conjunction with the
historical financial statements of James River and State Bank, including
respective notes thereto, appearing elsewhere in this proxy statement
/prospectus. See "Pro Forma Financial Information" beginning on page I-21. The
pro forma financial data may not be indicative of the results that actually
would have occurred had the merger been consummated on the dates indicated or
that may be obtained in the future.

<TABLE>
<CAPTION>

                               THREE MONTHS ENDED
                                   MARCH 31,                      YEAR ENDED DECEMBER 31,
                              --------------------------------------------------------------------
                                1999       1998      1998      1997      1996      1995      1994
                                ----       ----      ----      ----      ----      ----      ----
<S>                              <C>        <C>       <C>       <C>       <C>       <C>       <C>
Net interest income.......      $  4,762  $  4,556  $ 18,638  $ 18,007  $ 16,217  $ 14,293  $ 13,492
Net income................           782     1,463     4,655     4,365     3,003     3,704     4,054
Diluted net income
   per share..............          0.17      0.32      1.00      0.95      0.66      0.81      0.94
Cash dividends per share..          0.12      0.10      0.42      0.37      0.35      0.29      0.25
Book value per share......         11.18     10.73     11.21     10.57      9.84      9.63      8.64
Total assets..............       484,267   462,987   488,903   454,812   443,537   388,387   364,990
Shareholders' equity......        51,239    48,562    51,179    47,743    44,576    43,495    38,404
</TABLE>

<PAGE>

                           COMPARATIVE PER SHARE DATA

       The following unaudited financial information reflects certain
comparative per share data relating to (i) net income, cash dividends, and book
value per common share for both James River and State Bank on a historical
basis, (ii) net income and book value per common share on a pro forma basis for
James River assuming the State Bank merger had been effected for the periods
presented, and (iii) net income and book value per common share on a pro forma
equivalent basis per common share for State Bank assuming the State Bank merger
has been effected for the periods indicated and accounted for as a pooling of
interests. See "- Accounting Treatment" on page I-19. The pro forma data
reflects the conversion of each share of State Bank common stock into 2.9 shares
of James River common stock. The information shown below should be read in
conjunction with the historical financial statements of James River and State
Bank, including the respective notes thereto, and in conjunction with the
unaudited pro forma financial statements, including the notes thereto, appearing
elsewhere in this proxy statement/prospectus. See " Pro Forma Financial
Information" on page I-21.

<TABLE>
<CAPTION>

                                THREE MONTHS ENDED
                                     MARCH 31,                      YEARS ENDED DECEMBER 31,
                        ------------------------------------     -------------------------------
                                        1999       1998           1998         1997         1996
                                        ----       ----           ----         ----         ----
<S>                                     <C>        <C>            <C>          <C>          <C>
PER COMMON SHARE:
Net Income Basic
    James River- Historical           $  0.17   $  0.36        $  1.16      $  1.04      $  0.66
    State Bank- Historical               0.50      0.46           1.19         1.92         2.01
    Pro forma combined                   0.17      0.32           1.02         0.97         0.66
    State Bank pro forma equivalent      0.49      0.93           2.96         2.81         1.91

Net Income Diluted
    James River- Historical           $  0.17   $  0.35        $  1.14      $  1.02      $  0.65
    State Bank- Historical               0.50      0.46           1.19         1.92         2.01
    Pro forma combined                   0.17      0.32           1.00         0.95         0.66
    State Bank pro forma equivalent      0.49      0.93           2.90         2.76         1.91


CASH DIVIDEND DECLARED:
    James River- Historical           $  0.12   $  0.10        $  0.42      $  0.37      $  0.35
    State Bank- Historical               0.20      0.20           0.80         0.80         0.80
    Pro forma combined(1)                0.12      0.10           0.42         0.37         0.35
    State Bank pro forma equivalent(2)   0.35      0.29           1.22         1.07         1.02

<CAPTION>


                                      March 31,               December 31,
                                        1999                      1998
                                        ----                      ----
<S>                                       <C>                     <C>
BOOK VALUE:
    James River- Historical           $ 11.69                 $  11.74
    State Bank- Historical              25.83                    25.68
    Pro forma combined                  11.18                    11.21
    State Bank pro forma equivalent     32.39                    32.50

</TABLE>


(1) Pro forma combined cash dividends declared represent historical cash
    dividends declared by James River.

(2) State Bank pro forma equivalent amounts represent pro forma combined
    information multiplied by the exchange ratio of 2.9 shares of James River
    common stock for each share of State Bank common stock.

<PAGE>

           CAUTIONARY STATEMENT CONCERNING FORWARD-LOOKING STATEMENTS

        This proxy statement/prospectus, including information included or
incorporated by reference herein, contains certain forward-looking statements
with respect to the financial condition, results of operations, plans,
objectives, future performance and businesses of each of James River and State
Bank. These forward-looking statements involve certain risks and uncertainties.
Factors that may cause actual results to differ materially from those
contemplated by such forward-looking statements include, among others, the
following possibilities:

o   competitive pressure from banks and other financial service providers
     increases significantly;
o   changes in the interest rate environment reduce margins;
o   general economic conditions, either nationally or regionally, are less
     favorable than expected, resulting in, among other things, a deterioration
     in credit quality;
o   changes occur in the regulatory environment;
o   changes occur in business conditions and inflation;
o   changes occur in the securities markets; and
o   any business disruptions that may result from Year 2000 issues.


                                   THE MERGER

BACKGROUND OF THE MERGER

       During the spring of 1997, State Bank was approached by a local community
bank desirous of expanding its operations into southern Fauquier County and was
hopeful that State Bank would consider the possibility of an affiliation with
it. State Bank directors discussed the issue but decided that the Bank's
depressed earnings that were being caused by a significant investment in
non-income-producing real estate taken back in satisfaction of debt made it a
less than desirable time to enter into affiliation discussions. The interested
party was advised of the board's decision but it continued to make further
inquiry over the next several months. To insure that the continued expressions
of interest were given adequate attention, the board of directors, on August 13,
1997, appointed directors John A. Berna, James W. Craun, Jr., Jeffrey W. Parker
and Larry B. Olinger to a Consolidation Study Committee. This Committee was
requested to study the future of State Bank and to attempt to determine the
prospects for enhancing shareholder value, both as an independent bank and as a
part of a larger banking institution or group of banks. Following a number of
meetings over a two-month period, the Committee concluded that, while there were
some economic advantages in considering an affiliation with another banking
organization, State Bank would best serve the interest of its shareholders by
improving earnings and delaying consideration of an affiliation, and on November
12, 1997, the local community bank was so advised.

       Several weeks thereafter, another local financial institution announced
its intent to affiliate with a large regional banking institution and the
Consolidation Study Committee, noting the significant amount of recent merger
activity in State Bank's area, determined that it would be in the best interest
of State Bank to secure some outside counsel on affiliation possibilities. In
particular, the Committee was concerned about whether or not its decision to
delay affiliation consideration until earnings could be improved would actually
work to the detriment of shareholders as potential acquirers purchased other
banks in the area. Mr. William J. McKinnon, Jr., President of McKinnon &
Company, Inc. ("McKinnon") was invited to meet with the Committee on December
15, 1997, to discuss these issues. McKinnon was advised of the recent
expressions of interest by the local community bank, informed of the board's
decision to not consider an offer at that time, and questioned by the Committee
about whether or not he felt that there might be other banking institutions that
would be interested in acquiring State Bank at a later date. McKinnon advised
the Committee that there were several local community banks, three multi-bank
holding companies headquartered in the eastern and Richmond areas of Virginia,
and three or four larger regional bank holding companies, all of which he felt
would be interested in discussing affiliation prospects with State Bank. Feeling
comfortable that a future partner could be found, if desired, among this large
number of interested buyers, the Committee again affirmed its desire to improve
earnings before engaging in affiliation discussions with prospective purchasers.

<PAGE>

       On April 28, 1998, Mr. Olinger contacted McKinnon to inform him that the
local community bank had again contacted State Bank regarding a possible merger
and that the Consolidation Study Committee and the board had decided that it
might be wise to invite the local community bank to make an offer, particularly
in view of its persistence. McKinnon was asked by Mr. Olinger to meet with the
Committee to discuss serving as State Bank's financial advisor in merger
discussions with the local community bank. On April 30, 1998, McKinnon met with
the Consolidation Study Committee to discuss the proposed contract for his
engagement and was subsequently retained to serve as financial advisor to State
Bank in its possible sale or merger with the local community bank. On July 6,
1998, State Bank received the proposed offer of merger from the local community
bank, which McKinnon reviewed and subsequently advised State Bank that he did
not consider to be fair from a financial point of view. Negotiations between the
institutions ceased but were renewed several months later when the institution
verbally confirmed that it would be willing to increase its offering price.
Conditions of the increased offer would have dictated that State Bank's branches
would have been merged into the acquirer's system and State Bank would have
ceased to exist as a separate bank with its own board and management. In its
earlier offer to State Bank, this local community bank had indicated it would
permit State Bank to operate as a separate independent bank for several years
following the proposed merger. While board members would have preferred the
structure proposed earlier, the Directors did feel that the revised offering
price was of such size that careful consideration would have to be given to the
merger proposal. In that regard and to insure that the offer represented the
best that could be obtained for bank shareholders, the board, on August 26,
1998, directed President Olinger to contact McKinnon and to request that he
arrange meetings of the Consolidation Study Committee with representatives of
several other financial institutions that he had indicated might be interested
in acquiring State Bank.

       During October and November, 1998, Mr. Berna, Mr. Craun, Mr. Parker and
Mr. Olinger met with representatives from two Virginia-based bank holding
companies (one of which was James River) and a larger out-of-state bank holding
company. Following the meetings and discussions at the board level, two
institutions were invited to make offers for the potential acquisition or merger
of State Bank with their institutions. James River was not asked to make an
offer.

       On November 13, 1998, the local community bank submitted a draft of a
proposed agreement and plan of merger and related documents to Larry B. Olinger,
State Bank's President and Chief Executive Officer.

       On November 19, 1998, the out-of-state bank holding company, which has a
member bank in Fauquier County, submitted a written indication of interest for a
tax free stock exchange in which State Bank would be merged into the bank
affiliate located in Fauquier County. The value of this offer was at that time
slightly lower than the offer the local community bank submitted November 13,
1998. The out-of-state bank holding company subsequently increased its offer to
a level closer to that of the local institution.

       On November 20, 1998, the Virginia-based bank holding company also
submitted a written indication of interest. In its proposed transaction, State
Bank would be allowed to operate as an independent bank. The value of this offer
was substantially less than the offer of the other two institutions.

       McKinnon advised State Bank that the Virginia-based bank holding
company's offer was not fair to State Bank's shareholders from a financial point
of view, but that both the offer from the out-of-state bank holding company and
the offer from the local community bank were fair from a financial point of
view. McKinnon indicated that both the out-of-state bank holding company and the
local community bank might have an anti-trust problem due to the market
concentration of deposits of the combined institution in State Bank's market
area, which could prohibit, delay or substantially alter the structure of the
proposed mergers, as envisioned. State Bank's management contacted the local
community bank to see if this issue had been addressed and McKinnon asked the
multi-state holding company to address the same potential problem. The local
community bank subsequently advised State Bank that the Federal Reserve
representative indicated there was a substantial potential concentration problem
but that the Federal Reserve indicated it would be receptive to arguments as to
market area delineation. The local institution also indicated it planned to
pursue this with the Federal Reserve and its financial advisor. The out-of-state
bank holding company indicated it did not think it would have a concentration
problem with the Federal Reserve.

<PAGE>

       Offers from the three institutions were considered by the board on
November 25, 1998, at which time the board of directors rejected the offers from
the out-of-state bank holding company and the Virginia-based bank holding
company. The offer from the local community bank was not rejected but was tabled
pending the receipt of further elaboration on certain aspects of the offer,
including clarification of possible anti-trust issues. Following a meeting by
Mr. Berna and Mr. Olinger with officials from the local community bank and a
presentation to the board of matters discussed, the board of directors on
December 10, 1998 rejected the offer from the local community bank.

       In late December 1998, McKinnon suggested to State Bank's management that
State Bank invite James River, which had indicated an interest in merging with
State Bank, to submit an offer. On December 30, 1998, McKinnon met with Mr.
Berna and Mr. Olinger to discuss a proposed offer by James River to merge with
State Bank, in a manner that would permit State Bank to operate as a separate
bank with its own board and management team and at a price level approximating
the highest offer which had been previously received by State Bank. The full
board of State Bank, meeting later on December 30, 1998, expressed an interest
in this proposed merger structure. Two weeks later on January 13, 1999, the
President and Chief Executive Officer of James River, Harold U. Blythe, James
River's Chief Financial Officer, Donald W. Fulton, Jr., and McKinnon met with
the full board of State Bank to discuss the proposal. On January 21, 1999, the
State Bank board met and voted to pursue a merger with James River subject to
James River increasing its offer to 2.9 shares of James River for each share of
State Bank which the Board noted would exceed all previously received offers.
James River increased the proposed exchange ratio to 2.9 shares and, following
several days of due diligence, a merger agreement between James River and State
Bank was executed on February 17, 1999 and announced publicly on February 18,
1999. The agreement was subject to completion of due diligence and regulatory
and shareholder approval.

STATE BANK'S REASONS FOR THE MERGER AND RECOMMENDATION OF STATE BANK BOARD

       During the past several years, State Bank's board has concerned itself
with ways to improve State Bank's financial performance and has given
significant consideration to numerous factors that it deemed appropriate to
improving operational results. Among those factors were the current and
prospective economic and competitive environment facing the banking industry
generally, and State Bank in particular. The Board noted that the continued pace
of consolidation in the industry and, particularly in State Bank's marketing
area had significantly impacted the Bank in that the larger organizations were
benefiting from economies of scale that enhanced their competitive advantage
over State Bank. Growth through branching was deemed impossible at the present
time because of costs and the fact that State Bank had recently invested
significant sums in the rebuilding of an existing branch and in improving its
existing retail delivery systems. The board also has been concerned that the
Bank's shareholder base is aging and the heirs of those shareholders often live
outside of the Bank's market area and have few ties to the local community. That
factor, combined with shareholder opportunities to invest in other more exciting
and oftentimes more lucrative stocks has resulted in larger volumes of State
Bank shares being offered for sale in recent years. Liquidation of that stock
has become more difficult as evidenced by a market price that has failed to
reflect a reasonable rate of growth.

        During 1998, State Bank's board opted to consider the possibility of
resolving these issues through consolidation with another financial institution
when it received an offer from a local community bank. Those considerations
ultimately led to a review of James River's proposal to acquire State Bank. In
discussing that particular proposal, the board addressed both the financial
aspects of the proposed merger, including the benefits of the transaction to
State Bank's shareholders, as well as the potential effect of the merger on
State Bank's management, employees, customers and the community in which State
Bank is located, without assigning relative weights to the various
constituencies and factors considered. Relying on the opinion of McKinnon &
Company, and after consultation with management and legal counsel, the State
Bank board determined that the merger is fair from a financial point of view to,
and is in the best interests of, State Bank and its shareholders. In reaching
this determination, the board considered the following:

o          An association with James River would result in State Bank's
           participation in a banking organization with 27 offices in Virginia
           and the board's conclusion that the resulting geographic
           diversification and economies of scale would enable State Bank to
           compete more effectively in the financial services industry of the
           future.

<PAGE>

o          The compatibility of State Bank's and James River's community bank
           operating philosophies and the similarity of products and customer
           orientation.

o          The terms of the merger agreement, including the exchange ratio and
           the provisions that will permit State Bank to continue operations as
           a separate banking entity with its current management and Board.

o          The fact that James River common stock is more liquid since it is
           traded on the NASDAQ National Market while State Bank common stock is
           traded only internally by State Bank personnel matching prospective
           buyers and sellers.

o          The representation of McKinnon & Company to the board, that as of
           such date, the exchange ratio was fair from a financial point of view
           to the State Bank shareholders.

o          The expectation that the merger will be tax-free for federal income
           tax purposes to State Bank and its shareholders, except for cash paid
           instead of fractional shares.

o          The generally favorable impact that the merger could be expected to
           have on the shareholders, customers, and employees of State Bank and
           the communities it serves.

        THE STATE BANK BOARD BELIEVES THAT THE MERGER IS IN THE BEST INTEREST OF
STATE BANK AND THE STATE BANK SHAREHOLDERS. THE STATE BANK BOARD UNANIMOUSLY
RECOMMENDS THAT STATE BANK SHAREHOLDERS VOTE TO APPROVE THE MERGER.


OPINION OF THE STATE BANK'S FINANCIAL ADVISOR

        State Bank's board of directors retained the investment banking firm of
McKinnon & Company, Inc. to serve as its financial advisor and to evaluate the
terms of the merger. McKinnon has rendered its opinion to the board of directors
of State Bank that the terms of the merger are fair from a financial point of
view to the State Bank shareholders.

        In developing its opinion, McKinnon reviewed and analyzed material
bearing upon the financial and operating conditions of State Bank, James River,
and on a pro forma basis, State Bank and James River combined, and material
proposed in connection with the merger including, among other things, the
following:

o       the merger agreement;

o       the registration statement;

o       State Bank's and James River's financial results for fiscal years 1991
        through 1998, and certain documents and information deemed relevant to
        McKinnon's analysis;

o       discussions with senior management of State Bank and James River
        regarding past and current business operations of, and outlook for,
        State Bank, James River, including trends, the terms of the proposed
        merger, and related matters;

o       the reported price and trading activity of State Bank common stock and
        James River common stock and financial and stock market information
        (when available) for State Bank and James River with similar information
        for certain other companies, and securities for which are publicly
        traded;

o       the financial  terms of certain recent  business  combinations  which
        McKinnon  deemed comparable in whole or in part;

o       the relationship of prices paid to relevant financial data such as net
        worth, loans, deposits and earnings in certain bank and bank holding
        company affiliations and acquisitions in Maryland, North Carolina and
        Virginia in recent years and the deal price relative to the seller's
        price one day prior to the announcement of such deals; and

<PAGE>

o       other published information  and other factors and information  which
        McKinnon deemed relevant.

        No instructions or limitations were given or imposed in connection with
the scope of or the examination or investigations made by McKinnon in arriving
at its findings. Finally, McKinnon has performed such other studies and analyses
it deemed appropriate, including an analysis of the pro forma financial impact
of the merger on State Bank and James River. A copy of McKinnon's opinion, which
sets forth the assumptions made, matters considered and qualifications made on
the review undertaken, is attached as Annex B hereto and should be read in its
entirety.

        McKinnon used the information gathered to evaluate the financial terms
of the merger using standard valuation methods, including discounted cash flow
analysis, market comparable analysis, comparable acquisition analysis and
dilution analysis.

COMPARABLE ACQUISITION ANALYSIS

        McKinnon compared the relationship of prices paid to relevant financial
data such as net worth, assets, deposits and earnings in eleven bank and bank
holding company mergers and acquisitions in Maryland, North Carolina and
Virginia since December 31, 1997, representing all such transactions known to
McKinnon to have occurred during this period involving banks and bank holding
companies, with the proposed merger and found the consideration to be received
from James River to be within the relevant pricing ranges acceptable for such
recent transactions. As a generalization, State Bank has experienced slower
growth in assets, loans and deposits over the four years ending December 31,
1998 than the average community bank in Virginia. Among the twelve bank and bank
holding company transactions in 1998 and through February 12, 1999 either closed
or pending in Maryland, Virginia and North Carolina, McKinnon has developed a
group of ten small transactions, ranging in deal value from $2.5 million to
$82.7 million and in asset size from $28 million to $294 million, and two larger
transactions each exceeding $500 million in deal value and over $2 billion in
assets of the selling institution. The ten smaller transactions included six in
Virginia and four in Maryland, while the two larger transactions were in
Virginia. Specifically, the price to book value, price to latest twelve months'
earnings, price to deposits' and price to assets were as follows:

<TABLE>
<CAPTION>

                                                Six             Four Md.            Overall
                         State Bank/         Va. Bank             Bank               Bank
                         James River        Comparables        Comparables        Comparables
                         -----------        -----------        -----------        -----------
<S>                      <C>                <C>                <C>                <C>
Deal Price/                 191.28%            228.20%           281.64%            255.42%
Book Value

Deal Price/                  41.13x             26.91x            36.15x             32.69x
LTM Earnings

Deal Price/                  24.41%             34.92%            27.50%             31.20%
Deposits

Deal Price/                  21.37%             29.19%            23.35%             26.27%
Assets

</TABLE>

        Among the two larger transactions in Virginia, the average price to book
was 373.82% compared with 191.28% for the merger; the average price to earnings
was 27.82 times compared with 41.33 times for the merger, the average price to
deposits was 48.95% compared with 24.41% for the merger, the average price to
assets was 31.11% compared with 21.37% for the merger. Among the community
banks, the best comparable in terms of size, geographical proximity and time was
Security Bank, which had a price to book of 208.33% compared with 191.28% for
the merger and a price to earnings of 40.12% compared to 41.33% for the merger.

<PAGE>

MARKET COMPARABLE ANALYSIS

        McKinnon analyzed the performance and financial condition of James River
relative to two groups including the following large and small financial
institutions: First Union Corporation; Wachovia Corporation; BB&T Corp.; First
Virginia Banks, Inc.; Centura Banks, Inc.; Mercantile Bankshares, Inc.; Keystone
Financial; One Valley Bancorp; Riggs National Corp.; Provident Bankshares;
United Bankshares, Inc.; Susquehanna Bancshares; F&M National Corporation; First
Charter Corporation; F&M Bancorp; FCNB Corp.; First Community Bankshares; and
Union Bankshares Corp. (collectively the "Large Bank Group") and: a group of
fifty-four community banks, primarily located in Virginia, with some in North
Carolina, Maryland and the District of Columbia (collectively the "Small Bank
Group"). Among the financial information compared was information relating to
equity to assets, loans to deposits, net interest margin, non-performing assets,
total assets, non-accrual loans, loan loss reserve and asset growth rates.
Additional information compared for the trailing twelve month period ended
September 30, 1998 was:

<TABLE>
<CAPTION>

                                                Average of       Average of        Average of
                                                Large Bank       Small Bank          Large &
                               James River         Group            Group             Small
                               -----------         -----            -----             -----
<S>                            <C>               <C>              <C>                <C>
Price/ Book Value                149.8%           228.8%          179.6%              191.6%

Price/ LTM Earnings               15.4x            17.1x           15.5x               15.9x

Return on                         1.14%            1.31%           1.36%               1.31%
Average Assets

Return on                        10.96%           14.04%          11.34%              12.00%
Average Equity

Dividend Yield                    2.74%            2.60%           2.07%               2.20%

</TABLE>

        Overall, in the opinion of McKinnon, James River's operating ratios were
slightly below average compared with the Large and Small Bank Group, which was
reflected by the stock market in its lower relative price to book and price to
earnings ratios, while its financial condition was in line with or slightly
better than the average Large or Small Bank Group, and James River's market
value was reasonable when compared to the Large and Small Bank Group.
Accordingly, State Bank shareholders will receive James River common stock that
is reasonably valued when compared to the Large Bank Group and to the Small Bank
Group.

DILUTION ANALYSIS

        Based upon publicly available financial information on State Bank and
James River, McKinnon considered the effect of the transaction on the book
value, earnings and market value of State Bank and James River. The immediate
effect on James River was less than 5% decrease in book value and approximately
7.5% decrease in earnings per share. The effect on State Bank under the same
assumption is to increase dividends by $.59 per share, or 74%, and to increase
the market value per share of State Bank to $50.75, or approximately 92.3% over
the book value and approximately 111.5% over the last trading price of State
Bank common stock, known to State Bank management. State Bank's common stock has
traded very infrequently to the knowledge of its board of directors and
management. Prior to this transaction, isolated trades of State Bank's common
stock occurred at or below book value at the time of the trade according to
management. State Bank's dividend payout is approximately 39% of net income
compared with approximately 34% for James River and approximately 31% for the
Large and Small Bank Groups under a market comparable analysis, above. This
dilution analysis does not take into account the longer term benefits for the
combined companies resulting from the combination. Management of James River
believes anticipated cost savings and projected sales of real estate acquired by
State Bank will partially if not entirely, offset the 7.5% dilution to earnings
per share within the first twelve months following completion of the
transaction. McKinnon concluded from the analysis that the transaction would
have a significant positive effect on State Bank and the State Bank shareholders
in that the market value of James River's common stock to be received by the
State Bank shareholders, after giving effect to the exchange ratio, would
represent a substantial increase in the historical market value of State Bank's
common stock, although there can be no assurance that pro forma amounts are
indicative of the future and there is no assurance that anticipated cost savings
or property sales will occur.

<PAGE>

PRESENT VALUE ANALYSIS

       McKinnon performed an analysis to determine a range of present values per
share of State Bank common stock assuming State Bank continued to operate as an
independent community bank. This range was determined by present valuing the
estimated value of State Bank common stock at the end of year 2003. The net
income projections were grown using an earnings growth rate of 8% for years 1999
through 2003. The future value of State Bank common stock at the end of year
2003 was determined by offering a range of price-to-earnings multiple (15.0x to
17.0x) to year 2003 projected earnings. These values were discounted to present
value using discount ranges of 11.00% to 13.00%, which McKinnon viewed as the
appropriate discount rate range for a commercial bank with State Bank's risk
characteristics. Based upon the above assumptions, the value of State Bank
common stock ranged from approximately $27.61 to $33.15 per share on a
stand-alone basis.

                        Terminal Price/Earnings Multiple

Discount
Rate              15.0x         15.5x         16.0x        16.5x         17.0x
- ----              -----         -----         -----        -----         -----
11.00%           $30.25        $30.97        $31.70       $32.42        $33.15
11.50%            29.56         30.26         30.97        31.68         32.38
12.00%            28.89         29.58         30.26        30.95         31.64
12.50%            28.24         28.91         29.58        30.24         30.91
13.00%            27.61         28.26         28.91        29.56         30.21

        The summary set forth above includes the material factors considered,
but does not purport to be a complete description of the presentation by
McKinnon to the State Bank board or of the analyses performed by McKinnon. The
preparation of a fairness opinion involves various determinations as to the most
appropriate and relevant methods of financial analysis and the application of
those methods to the particular circumstances and, therefore, such an opinion is
not readily susceptible to partial analysis or summary description. Accordingly,
notwithstanding the separate factors summarized above, McKinnon believes that
its analyses must be considered as a whole and that selecting portions of its
analyses and the factors considered by it, without considering all analyses and
factors, would create an incomplete view of the process underlying the
preparation of its opinion. As a whole, these various analyses contributed to
McKinnon's opinion that the terms of the merger agreement are fair from a
financial point of view to the State Bank shareholders.

        McKinnon is an investment banking firm that specializes in Virginia
community banks. In eleven years McKinnon has been lead managing underwriter in
approximately thirty-four public stock offerings for Virginia community banks
and thrifts and has served as financial advisor, including providing fairness
opinions, to numerous Virginia community banks and thrifts. McKinnon, as part of
its investment banking business, is engaged in the evaluation of businesses,
particularly banks and thrifts, and their securities, in connection with mergers
and acquisitions, initial public offerings, private placements and evaluations
for estate and corporate recapitalizations. McKinnon is also a market maker in
Virginia community bank stocks listed on NASDAQ:NMS, the NASDAQ Small Cap Market
and the OTC Bulletin Board, but not in State Bank. McKinnon believes it has a
thorough working knowledge of the banking industry throughout Virginia. In the
past, McKinnon has served in an investment banking capacity for James River,
including manager of a public offering of common stock of a member bank,
financial advisor to the original two member banks, including fairness opinions,
and financial advisor to two member banks acquired by James River, of which one
was at the time of the merger a thrift, including fairness opinions. McKinnon is
also a market maker in James River's common stock on the NASDAQ National Market
System.

        Pursuant to an engagement letter dated May 5, 1998, between State Bank
and McKinnon, in exchange for its services, McKinnon shall receive a contingent
fee of 1% of the market value paid for State Bank, payable at the closing or
effective date of the merger. This investment advisory fee is a legal obligation
of State Bank and is 1% of the fair market value of the consideration to be paid
to the shareholders of State Bank on the date the merger becomes effective for
McKinnon's services as independent financial advisor in connection with the
merger, including the rendering of a fairness opinion to State Bank's board.

<PAGE>

JAMES RIVER'S REASONS FOR THE MERGER AND RECOMMENDATION OF JAMES RIVER BOARD

        The James River board has continued to look for opportunities to expand
James River's banking franchise in the state through the acquisition of quality
financial institutions. The board of directors of James River believes that the
merger with State Bank represents an opportunity to expand James River's service
to Fauquier County through merger with a quality institution that operates in
three appealing locations. In reaching this determination, the board also
considered the following:

o   The opportunity to expand James River's reach into an attractive region of
    Virginia, and afford new expansion opportunities into adjacent areas such as
    Warrenton, Manassas, Fredericksburg and Culpeper.

o   The compatibility of State Bank and James River, including community bank
    operating philosophies and similarity of products and customer orientation.

o   The terms of the merger agreement and the merger, including the exchange
    ratio.

o   The merger will allow James River to spread certain administrative and
    operational costs over a larger base and to realize a limited amount of
    direct cost savings from the overhead of State Bank.

o   The current and prospective economic and competitive  environment facing the
    banking industry  generally,  and  State  Bank in  particular, including the
    continued  pace of consolidation in the industry,  the perceived importance
    of operational scale in enhancing efficiency and profitability and remaining
    competitive  over the long  term,  and the benefits of increased  geographic
    diversification.  In this regard,  the board noted that  the combined  bank
    resulting  from the merger will have  27 offices  in Virginia and will
    possess  the  financial  resources  and  economies  of scale  necessary  to
    compete  more effectively in the financial services industry in the future.

o   The quality of State Bank's management.

        THE JAMES RIVER BOARD BELIEVES THAT THE MERGER IS IN THE BEST INTEREST
OF JAMES RIVER AND THE JAMES RIVER SHAREHOLDERS. THE JAMES RIVER BOARD
UNANIMOUSLY RECOMMENDS THAT JAMES RIVER SHAREHOLDERS VOTE TO APPROVE THE
ISSUANCE OF SHARES TO HOLDERS OF STATE BANK COMMON STOCK PURSUANT TO THE MERGER
AGREEMENT.

ACCOUNTING TREATMENT

        We anticipate that the merger will be accounted for as a pooling of
interests for accounting and financial reporting purposes. Under this method of
accounting, recorded assets and liabilities of James River and State Bank are
carried forward at their previously recorded amounts, income of the combined
corporations will include income of James River and State Bank for the entire
fiscal year in which the merger occurs, and the reported income of the separate
corporations for prior periods will be combined. No recognition of goodwill in
the combination is required of any party to the merger.

        For the merger to qualify as a pooling of interests, it must satisfy a
number of conditions. If any of the conditions to pooling of interests
accounting are not satisfied, then the merger would not qualify for pooling of
interests accounting treatment, and a condition to the obligation of James River
to consummate the merger would not be satisfied. Both James River and State Bank
have agreed that they will use their respective best efforts to ensure that the
merger will qualify for pooling of interests accounting treatment. In addition,
certain affiliates of James River and State Bank have agreed that they will not
sell any James River common stock or State Bank common stock within 30 days
before the effective date of the merger, nor sell any James River common stock
until such time as James River has published financial results covering at least
30 days of the combined operations of James River and State Bank after the
merger.

MATERIAL FEDERAL INCOME TAX CONSEQUENCES OF THE MERGER

        The following is a discussion of all material federal income tax
consequences of the merger under the Internal Revenue Code to State Bank
shareholders who receive James River common stock solely in exchange for State
Bank common stock and cash instead of fractional shares. The discussion does not
deal with all aspects of federal taxation that may be relevant to particular
State Bank shareholders. Certain tax consequences of the merger may vary
depending upon the particular circumstances of each State Bank shareholder and
other factors.

<PAGE>

        YOU ARE URGED TO CONSULT WITH YOUR TAX ADVISOR TO DETERMINE THE
PARTICULAR TAX CONSEQUENCES OF THE MERGER TO YOU.

       This summary is based on current law and the advice of Kaufman & Canoles,
legal counsel to James River. The advice in this summary is based on, among
other things, certain customary assumptions and representations relating to
certain facts and circumstances of, and the intentions of the parties to the
merger. Neither James River nor State Bank has requested a ruling from the
Internal Revenue Service in connection with the merger. To meet a condition to
consummation of the merger, James River and State Bank will receive from Kaufman
& Canoles an opinion as to certain federal income tax consequences of the
merger. Such opinion is not binding on the Internal Revenue Service.

        In the opinion of counsel, the merger will constitute a tax-free
reorganization under Section 368(a) of the Internal Revenue Code, if consummated
in the manner set forth in the merger agreement. Accordingly, among other
things, in the opinion of such counsel:

o   The merger will  constitute a  reorganization  within the meaning of Section
     368(a) of  the Internal Revenue Code.

o   No gain or loss will be recognized by James River or State  Bank as a result
    of the  merger;

o   No gain or loss will be recognized by a State Bank shareholder to the extent
    he or she receives James River common stock solely in exchange for his or
    her State Bank common stock pursuant to the merger.

o   The tax basis of the James River common stock received by each State Bank
    shareholder will be the same as the tax basis of the State Bank common stock
    surrendered in exchange therefor; and;

o   The holding period for each share of James River common stock received by
    each State Bank shareholder in exchange for State Bank common stock will
    include the period for which such shareholder held the State Bank common
    stock exchanged therefor, provided such State Bank common stock is a capital
    asset in the hands of such holder at the effective date.

        Any cash received by you instead of fractional shares could result in
taxable income to you. The receipt of such cash will generally be treated as a
sale or exchange of the stock resulting in capital gain or loss measured by the
difference between the cash received and an allocable portion of the basis of
the stock relinquished. The receipt of such cash may be treated as a dividend
and taxed as ordinary income in certain limited situations.

ABSENCE OF APPRAISAL RIGHTS

        Under Section 6.1-43 of the Virginia Banking Act, shareholders of State
Bank WILL NOT be entitled to dissent from the merger and obtain the judicially
determined fair value of their shares of State Bank.


<PAGE>

                         PRO FORMA FINANCIAL INFORMATION
                           JAMES RIVER AND STATE BANK

       The following unaudited pro forma condensed financial statements have
been prepared on a consolidated basis based upon the historical financial
statements of James River and State Bank. The pro forma combined information
gives effect to the merger accounted for as a pooling of interests, and is based
on the issuance of 843,978 shares of James River common stock in connection with
the merger, which in turn is based on the number of shares of State Bank common
stock outstanding at February 17, 1999. The number of shares of James River
common stock to be issued in connection with the merger is subject to certain
adjustments described elsewhere in this proxy statement/prospectus. Any
difference in the number of shares of James River common stock issued in
connection with the merger would affect the pro forma financial information set
forth below. The pro forma financial statements should be read in conjunction
with the separate historical financial statements and the related notes thereto
of James River contained in reports filed with the Securities and Exchange
Commission and State Bank's historical financial statements included in Annex C.
There are no adjustments necessary to the historical results of operations as a
result of these transactions. The pro forma combined financial position and
results of operations are not necessarily indicative of the results which would
actually have been attained if the State Bank merger has occurred in the past or
which may be attained in the future.

<TABLE>
<CAPTION>

                                                      Pro Forma Combined Statement of Condition
                                                                   March 31, 1999

                                           James River     State Bank      Adjustments      Consolidated
                                           -----------     ----------      -----------      ------------
                                                            (Dollars in thousands)
<S>                                           <C>             <C>             <C>              <C>
Assets
     Cash and due from banks              $     13,009     $     2,111    $         -   $      15,120
     Interest-bearing deposits in banks         12,477               -              -          12,477
     Federal funds sold                          1,250           3,525              -           4,775
     Investment Securities
          Securities held to maturity            7,985           7,217              -          15,202
          Securities available for sale
            at fair market value                82,719          14,736              -          97,455
                                       --------------- --------------- -------------- ---------------
     Total investment securities                90,704          21,953              -         112,657
     Loans held for sale                         4,083               -              -           4,083
     Loans                                     278,214          39,280              -         317,494
     Less: Allowance for loan losses            (3,944)           (446)             -          (4,390)
                                       --------------- --------------- -------------- ---------------
           Net loans receivable                278,353          38,834              -         317,187
     Premises and equipment                     10,186           1,310              -          11,496
     Accrued interest receivable                 3,009             509              -           3,518
     Other assets                                4,536           1,747              -           6,283
     Deferred income taxes                         505             249              -             754
                                       --------------- --------------- -------------- ---------------
           Total Assets                   $    414,029     $    70,238    $         -   $     484,267
                                       =============== =============== ============== ===============

     Liabilities
         Deposits
         Demand deposits                  $     43,700     $     9,512    $         -   $     53,212
         Interest checking                      57,784          16,466              -         74,250
         Money market savings                   19,926           1,264              -         21,190
         Savings                                45,821          11,039                        56,860
         Time deposits $100,000 and over        33,432           3,937              -         37,369
         Other time deposits                   166,164          19,869              -        186,033
                                        --------------- --------------- -------------- ---------------
         Total deposits                        366,827          62,087              -        428,914
         Accrued interest payable                  783             168              -            951
         Federal Funds purchased and
            other short-term borrowings          1,392             159              -          1,551
         Other liabilities                       1,304             308              -          1,612
                                        --------------- --------------- -------------- ---------------
             Total Liabilities                 370,306          62,722              -        433,028

     Shareholders Equity
         Common stock                           18,707           2,910           1,310        22,927
         Surplus                                 3,829           1,527          (1,310)        4,046
         Retained earnings                      20,603           3,204              -         23,807
         Unrealized gain (loss) on
             investment                            584            (125)             -            459
                                        --------------- --------------- -------------- ---------------
             Total Shareholder's equity         43,723           7,516              -         51,239

         Total Liabilities and
           Shareholders' Equity           $    414,029     $    70,238    $         -   $    484,267
                                        =============== =============== ============== ===============

</TABLE>


<PAGE>
                                  JAMES RIVER AND STATE BANK
                           PRO FORMA COMBINED STATEMENTS OF INCOME
                            FOR THREE MONTHS ENDED MARCH 31, 1999

<TABLE>
<CAPTION>

                                                                               Pro Forma
                                              James River      State Bank       Combined
                                              -----------      ----------       --------
                                             (Dollars in thousands, except per share data)
<S>                                          <C>               <C>              <C>
INTEREST INCOME:
  Loans, including fees                            $6,062            $823         $6,885
  Investment securities
    Taxable                                         1,006             289          1,295
    Tax exempt                                        303              27            330
  Interest bearing deposits                           126               -            126
  Federal funds sold                                   90              42            132
                                            --------------    ------------   ------------
    Total Interest Income                           7,587           1,181          8,768

INTEREST EXPENSE:
  Deposits                                          3,500             493          3,993
  Federal funds and other borrowings                   12               1             13
                                            --------------    ------------   ------------
    Total Interest Expense                          3,512             494          4,006

    Net Interest Income                             4,075             687          4,762
  Provision for loan losses                           147               8            155
                                            --------------    ------------   ------------
    Net Credit Income                               3,928             679          4,607

NON INTEREST INCOME:
  Service charges on deposit accounts                 395              81            476
  Other service charges and fees                      122              14            136
  Gains on securities                                   6               -              6
  Other income                                         38               7             45
                                            --------------    ------------   ------------
    Total Non Interest Income                         561             102            663

NON INTEREST EXPENSE:
  Personnel expense                                 2,116             318          2,434
  Occupancy expense                                   307              39            346
  Equipment expense                                   257              55            312
  Other expense                                     1,017             180          1,197
                                            --------------    ------------   ------------
    Total Non Interest Expense                      3,697             592          4,289

NET INCOME BEFORE TAXES                               792             189            981
INCOME TAXES                                          155              44            199
                                            --------------    ------------   ------------
NET INCOME                                           $637            $145           $782
                                            ==============    ============   ============

  Earnings per common share
    Basic                                          $ 0.17          $ 0.50         $ 0.17
                                            ==============    ============   ============
    Diluted                                        $ 0.17          $ 0.50         $ 0.17
                                            ==============    ============   ============
</TABLE>


<PAGE>

                           JAMES RIVER AND STATE BANK
                     PRO FORMA COMBINED STATEMENTS OF INCOME
                      FOR THREE MONTHS ENDED MARCH 31, 1998

<TABLE>
<CAPTION>
                                                                                Pro Forma
                                             James River       State Bank        Combined
                                             -----------       ----------        --------
                                           (Dollars in thousands, except per share data)
<S>                                          <C>               <C>               <C>
INTEREST INCOME:
  Loans, including fees                           $5,986             $771          $6,757
  Investment securities
    Taxable                                          921              326           1,247
    Tax exempt                                       294               20             314
  Interest bearing deposits                          112                -             112
  Federal funds sold                                 158               29             187
                                           --------------    -------------   -------------
    Total Interest Income                          7,471            1,146           8,617

INTEREST EXPENSE:
  Deposits                                         3,578              479           4,057
  Federal funds and other borrowings                   2                2               4
                                           --------------    -------------   -------------
    Total Interest Expense                         3,580              481           4,061

    Net Interest Income                            3,891              665           4,556
  Provision for loan losses                          143                8             151
                                           --------------    -------------   -------------
    Net Credit Income                              3,748              657           4,405

NON INTEREST INCOME:
  Service charges on deposit accounts                295               77             372
  Other service charges and fees                     121               14             135
  Gains on securities                                439                -             439
  Other income                                       171                7             178
                                           --------------    -------------   -------------
    Total Non Interest Income                      1,026               98           1,124

NON INTEREST EXPENSE:
  Personnel expense                                1,634              314           1,948
  Occupancy expense                                  204               40             244
  Equipment expense                                  229               54             283
  Other expense                                      914              174           1,088
                                           --------------    -------------   -------------
    Total Non Interest Expense                     2,981              582           3,563

NET INCOME BEFORE TAXES                            1,793              173           1,966
INCOME TAXES                                         463               40             503
                                           --------------    -------------   -------------
NET INCOME                                        $1,330            $ 133          $1,463
                                           ==============    =============   =============

  Earnings per common share
    Basic                                          $0.36            $0.46           $0.32
                                           ==============    =============   =============
    Diluted                                        $0.35            $0.46           $0.32
                                           ==============    =============   =============
</TABLE>


<PAGE>

                           JAMES RIVER AND STATE BANK
                     PRO FORMA COMBINED STATEMENTS OF INCOME
                        FOR YEAR ENDED DECEMBER 31, 1998

<TABLE>
<CAPTION>

                                                                              Pro Forma
                                             James River      State Bank       Combined
                                             -----------      ----------       --------
                                           (Dollars in thousands, except per share data)
<S>                                           <C>               <C>              <C>
INTEREST INCOME:
  Loans, including fees                          $24,447          $3,199        $27,646
  Investment securities
    Taxable                                        3,888           1,231          5,119
    Tax exempt                                     1,197              91          1,288
  Interest income on deposits                        553               -            553
  Federal funds sold                                 556             164            720
                                            -------------    ------------   ------------
    Total Interest Income                         30,641           4,685         35,326

INTEREST EXPENSE:
  Deposits                                        14,665           1,969         16,634
  Federal funds and other borrowings                  47               7             54
                                            -------------    ------------   ------------
    Total Interest Expense                        14,712           1,976         16,688

    Net Interest Income                           15,929           2,709         18,638
  Provision for loan losses                          507              30            537
                                            -------------    ------------   ------------
    Net Credit Income                             15,422           2,679         18,101

NON INTEREST INCOME:
  Service charges on deposit accounts              1,399             338          1,737
  Other service charges and fees                     478              65            543
  Gains on securities                                457               -            457
  Other income                                       411              40            451
                                            -------------    ------------   ------------
    Total Non Interest Income                      2,745             443          3,188

NON INTEREST EXPENSE:
  Personnel expense                                6,673           1,271          7,944
  Occupancy expense                                  871             165          1,036
  Equipment expense                                  906             250          1,156
  Other expense                                    3,812             996          4,808
                                            -------------    ------------   ------------
    Total Non Interest Expense                    12,262           2,682         14,944

NET INCOME BEFORE TAXES                            5,905             440          6,345
INCOME TAXES                                       1,596              94          1,690
                                            =============    ============   ============
NET INCOME                                       $ 4,309           $ 346        $ 4,655
                                            =============    ============   ============

  Earnings per common share
    Basic                                       $   1.16           $1.19       $   1.02
                                            =============    ============   ============
    Diluted                                     $   1.14           $1.19       $   1.00
                                            =============    ============   ============
</TABLE>

<PAGE>



                           JAMES RIVER AND STATE BANK
                     PRO FORMA COMBINED STATEMENTS OF INCOME
                        FOR YEAR ENDED DECEMBER 31, 1997

<TABLE>
<CAPTION>
                                                                                   Pro Forma
                                              James River       State Bank          Combined
                                              -----------       ----------          --------
                                                (Dollars in thousands, except per share data)
<S>                                           <C>               <C>                 <C>
INTEREST INCOME:
  Loans, including fees                           $23,473           $3,116           $26,589
  Investment securities
    Taxable                                         4,414            1,276             5,690
    Tax exempt                                      1,184               49             1,233
  Interest bearing deposits                           170                -               170
  Federal funds sold                                  366              102               468
                                           ---------------    -------------    --------------
    Total Interest Income                          29,607            4,543            34,150

INTEREST EXPENSE:
  Deposits                                         14,157            1,939            16,096
  Federal funds and other borrowings                   40                7                47
                                           ---------------    -------------    --------------
    Total Interest Expense                         14,197            1,946            16,143

    Net Interest Income                            15,410            2,597            18,007
  Provision for loan losses                           439               30               469
                                           ---------------    -------------    --------------
    Net Credit Income                              14,971            2,567            17,538

NON INTEREST INCOME:
  Service charges on deposit accounts               1,099              289             1,388
  Other service charges and fees                      482               57               539
  Gains on securities                                 100                9               109
  Other income                                        204               12               216
                                           ---------------    -------------    --------------
    Total Non Interest Income                       1,885              367             2,252

NON INTEREST EXPENSE:
  Personnel expense                                 6,232            1,198             7,430
  Occupancy expense                                   756              135               891
  Equipment expense                                   932              238             1,170
  Other expense                                     3,637              569             4,206
                                           ---------------    -------------    --------------
    Total Non Interest Expense                     11,557            2,140            13,697

NET INCOME BEFORE TAXES                             5,299              794             6,093
INCOME TAXES                                        1,494              234             1,728
                                           ===============    =============    ==============
NET INCOME                                         $3,805            $ 560           $ 4,365
                                           ===============    =============    ==============

  Earnings per common share
    Basic                                          $ 1.04            $1.92            $ 0.97
                                           ===============    =============    ==============
    Diluted                                        $ 1.02            $1.92            $ 0.95
                                           ===============    =============    ==============
</TABLE>


<PAGE>



                           JAMES RIVER AND STATE BANK
                     PRO FORMA COMBINED STATEMENTS OF INCOME
                        FOR YEAR ENDED DECEMBER 31, 1996

<TABLE>
<CAPTION>

                                                                                   Pro Forma
                                              James River       State Bank          Combined
                                              -----------       ----------          --------
                                            (Dollars in thousands, except per share data)
<S>                                           <C>               <C>                 <C>
INTEREST INCOME:
  Loans, including fees                           $20,449           $3,258           $23,707
  Investment securities
    Taxable                                         4,980            1,050             6,030
    Tax exempt                                      1,285               80             1,365
  Interest income on deposits                           -                -                 -
  Federal funds sold                                  510              110               620
                                          ----------------    -------------    --------------
    Total Interest Income                          27,224            4,498            31,722

INTEREST EXPENSE:
  Deposits                                         13,531            1,939            15,470
  Federal funds and other borrowings                   29                6                35
                                          ----------------    -------------    --------------
    Total Interest Expense                         13,560            1,945            15,505

    Net Interest Income                            13,664            2,553            16,217
  Provision for loan losses                           491               30               521
                                          ----------------    -------------    --------------
    Net Credit Income                              13,173            2,523            15,696

NON INTEREST INCOME:
  Service charges on deposit accounts               1,089              285             1,374
  Other service charges and fees                      362               49               411
  Gains on securities                                  41                -                41
  Other income                                        163               34               197
                                          ----------------    -------------    --------------
    Total Non Interest Income                       1,655              368             2,023

NON INTEREST EXPENSE:
  Personnel expense                                 5,254            1,174             6,428
  Occupancy expense                                   704              130               834
  Equipment expense                                   680              233               913
  Other expense                                     4,865              535             5,400
                                          ----------------    -------------    --------------
    Total Non Interest Expense                     11,503            2,072            13,575

NET INCOME BEFORE TAXES                             3,325              819             4,144
INCOME TAXES                                          908              233             1,141
                                          ================    =============    ==============
NET INCOME                                        $ 2,417             $586           $ 3,003
                                          ================    =============    ==============

  Earnings per common share
    Basic                                          $ 0.66           $ 2.01          $   0.66
                                          ================    =============    ==============
    Diluted                                        $ 0.65           $ 2.01          $   0.66
                                          ================    =============    ==============
</TABLE>


<PAGE>


                   INTERESTS OF CERTAIN PERSONS IN THE MERGER

        Certain members of State Bank's management, as well as certain members
of the State Bank board of directors, have interests in the merger in addition
to their interests as shareholders of State Bank. The provisions are described
below. In each case, the State Bank board was aware of these potential
interests, and considered them, among other matters, in approving the merger
agreement and the transactions contemplated thereby.

        INDEMNIFICATION. James River has generally agreed to indemnify the
officers and directors of State Bank to the same extent and on the same
conditions as they are entitled to from State Bank before the merger. James
River also has agreed to provide directors' and officers' liability insurance
for the present officers and directors of State Bank comparable to the coverage
currently provided by State Bank before the merger.

        DIRECTORS OF STATE BANK. All State Bank directors (including Mr.
____________), who will serve on both the James River and State Bank boards
initially, will receive annual retainers and monthly fees for service on the
State Bank board. Based on the existing schedule utilized by James River, State
Bank's directors will receive an annual retainer of $3,000, payable in equal
monthly installments, and an additional $150 for each monthly board meeting
attended and $75 for each committee meeting attended. The chairman of the board
of State Bank, John A. Berna, will receive a fee of $200 per monthly board
meeting, rather that the $150 fee paid to other directors.

        DIRECTOR OF JAMES RIVER. One director of State Bank,
________________________, will become a director of James River and will receive
a fee of $1,000 per month.

       CHANGE OF CONTROL AGREEMENTS. In connection with the merger, Larry B.
Olinger, President and Chief Executive Officer of State Bank, and James E.
Underhill, Chief Financial Officer of State Bank, will amend their existing
change of control agreements with State Bank to provide that the agreements will
terminate three years and two years, respectively, from the effective date of
the merger. It is anticipated that upon expiration of Mr. Olinger's change of
control agreement, Mr. Olinger will execute a standard employment agreement
utilized by James River for its executive officers, which provides some
protections for the officer in the event of change in control.

        EMPLOYEE AND BENEFIT PLANS. The merger agreement provides that the State
Bank pension plan will be suspended on the effective date of the merger. As soon
as administratively practicable following the merger, employees of State Bank
will be entitled to participate in the James River pension, health and welfare
benefit and similar plans on the same terms and conditions as employees of James
River. Employees of State Bank will receive credit for their years of service to
State Bank for participation and vesting purposes only.

                  CERTAIN DIFFERENCES IN RIGHTS OF SHAREHOLDERS

        Both James River and State Bank are corporations subject to the
provisions of the Virginia State Corporation Act. State Bank's shareholder's
rights are presently governed by State Bank's articles of incorporation and
bylaws. Upon consummation of the merger and State Bank's shareholders becoming
shareholders of James River, then shareholder's rights will then be governed by
the articles of incorporation and bylaws of James River.

        There are a few material differences between the rights of a State Bank
shareholder under State Bank's articles of incorporation and bylaws, on the one
hand, and the rights of a James River shareholder under the articles of
incorporation and bylaws of James River, on the other hand, which are disclosed
in the section "Comparative Rights of Shareholders" on page IV-1.

<PAGE>

                          TERMS OF THE MERGER AGREEMENT

        THE FOLLOWING IS A SUMMARY DESCRIPTION IN THE MATERIAL ASPECTS OF THE
MERGER AGREEMENT. THIS DESCRIPTION DOES NOT PURPORT TO BE COMPLETE AND IS
QUALIFIED IN ITS ENTIRETY BY REFERENCE TO THE ANNEX A THAT CONTAINS THE FULL
MERGER AGREEMENT. WE URGE YOU TO READ THE ANNEX IN ITS ENTIRETY.

REPRESENTATIONS AND WARRANTIES; CONDITIONS TO THE MERGER

        The merger agreement contains representations and warranties by James
River and State Bank, including representations and warranties with respect to
their individual organizations, authorizations to enter into the merger
agreement, capitalization, financial statements and pending and threatened
litigation. These representations and warranties, except as otherwise provided
in the merger agreement, will not survive the effective date of the merger.

        The obligations of James River and State Bank to consummate the merger
are subject to the following conditions, among others:

o       approval of the merger  agreement by the requisite  shareholder vote of
        the State Bank shareholders;

o       approval of the stock issuance by the requisite  shareholder vote of the
        James River shareholders;

o       receipt of all necessary regulatory approvals not conditioned or
        restricted in a manner that, in the judgment of the boards of
        directors of James River or State Bank, materially adversely affects the
        economic or business benefits of the merger so as to  render inadvisable
        or unduly burdensome consummation of the merger;

o       the absence of certain actual or threatened  proceedings  before a court
        or other governmental body relating to the merger;

o       amendment of the change of control agreements between State Bank and
        Larry B. Olinger, President and Chief Executive Officer of  State Bank,
        and James E. Underhill, Chief Financial Officer of State Bank, to
        provide that the agreements terminate three years, and two years,
        respectively, from the effective date of the merger;

o       receipt of a fairness opinion from McKinnon;

o       the receipt of an opinion of counsel as to certain federal income tax
        consequences of the merger;

o       the receipt of a letter from James River's accountants to the effect
        that the merger will qualify for pooling-of-interests accounting
        treatment under generally accepted accounting principles;

o       performance by the other company of its obligations under the merger
        agreement;

o       the accuracy,  in all material respects,  of the representations and
        warranties of the other company contained in the merger agreement; and

o       the receipt of certain opinions and certificates from the other company.

REGULATORY APPROVALS

        As indicated above, the merger is conditioned on the prior approval of
the merger by the Board of Governors of the Federal Reserve System and the
Virginia State Corporation Commission. On _________________, 1999, applications
were filed with the Federal Reserve and the Virginia State Corporation
Commission. The applications were accepted but no approvals have been obtained.
While we cannot predict whether or when we will obtain all required regulatory
approvals, we see no reason why the approvals will not be obtained in a timely
manner. However, there can be no assurance that the necessary approvals will be
obtained, or that any approval will not be conditioned in a manner which makes
consummation of the merger, in the judgment of the board of directors of James
River or State Bank, inadvisable or unduly burdensome.

<PAGE>

BUSINESS PENDING THE MERGER

        Except with the prior consent of James River, until the effective date
of the merger State Bank may not:

o          conduct its operations except only in the ordinary and usual course,
           consistent with past practice and to use its best efforts to maintain
           its business organization, employees and business relationships and
           retain the services of its officers and key employees;

o          take any action, engage in any transactions or enter into any
           agreements which would adversely affect or delay in any material
           respect the ability of James River or State Bank to obtain the
           necessary approvals, consents or waivers required to effect the
           merger or to perform its covenants and agreements on a timely basis;

o          issue  any  capital stock or  effect any  stock  split  or  otherwise
           change  its capitalization;

o          make, or commit to make, any capital expenditures aggregating
           $100,000 or more without the prior written consent of James River;

o          enter into any material transaction except in the ordinary course of
           its business;

o          enter into or amend, except as required by law, any employee benefit,
           incentive or welfare arrangement, or any related trust agreement,
           relating to any of its directors, officers or employees;

o          incur any obligation or liability, make any pledge, or encumber any
           of its assets, nor dispose of any of its assets in any other manner,
           except in the ordinary course of business and for adequate value, or
           as otherwise permitted in the merger agreement;

o          amend its articles of incorporation or bylaws;

o          declare or pay dividends on its capital stock in excess of $0.20 per
           share per quarter; or

o          purchase or redeem any of its capital stock.

        Pending consummation of the merger, James River has agreed that it will
operate its business substantially as presently operated, in the ordinary course
of business, and will use its best efforts to preserve intact its relationships
with persons having business dealings with it.

NO SOLICITATION; BOARD ACTION

        State Bank has agreed not to (i) encourage, solicit or initiate
discussions or negotiations with any person other than James River concerning
any merger, share exchange, sale of substantial assets, tender offer, sale of
shares of capital stock or similar transaction involving State Bank, (ii) enter
into any agreement with any third party providing for a business combination
transaction, equity investment or sale of a significant amount of assets, or
(iii) furnish any information to any other person relating to or in support of
such transaction.

        State Bank also agreed that it will promptly communicate to James River
the terms of any proposal which it may receive in respect to any of the
foregoing transactions.

        In the event the merger agreement is terminated and State Bank is
acquired by another financial institution within six months after termination of
the merger agreement and certain specified events occurred prior to termination
of the merger agreement, State Bank may be required to pay James River $400,000
as compensation for James River's out-of-pocket and internal expenses. See "-
Expenses of the Merger and Termination Fee" on page I-31.

<PAGE>

EFFECTIVE DATE

        If the merger is approved by the shareholders of State Bank, all
required governmental and other consents are obtained and the other conditions
to the merger are satisfied or waived, the merger will be consummated and made
effective on the date and at the time indicated on the certificate of merger
issued by the Virginia State Corporation Commission pursuant to the Virginia
Stock Corporation Act. See "Representations and Warranties; Conditions to the
Merger" on page I-28.

        It is anticipated that the effective date of the merger will occur in
the third quarter of 1999.

SURRENDER OF STOCK CERTIFICATES

        As soon as practicable after the merger, James River will cause First
Union National Bank of North Carolina, its exchange agent, to mail to you a
letter of transmittal and instructions for use to surrender the certificates
representing shares of State Bank common stock in exchange for certificates
representing shares of James River common stock.

        STATE BANK SHAREHOLDERS SHOULD NOT SEND IN THEIR CERTIFICATES UNTIL THEY
RECEIVE SUCH INSTRUCTIONS.

        Promptly after surrender of one or more certificates for State Bank
common stock, together with a properly completed letter of transmittal, you will
receive a certificate or certificates representing the number of shares of James
River common stock to which you are entitled and, where applicable, a check for
the amount payable in cash instead of issuing a fractional share. Lost, stolen,
mutilated or destroyed certificates will be treated in accordance with the
existing procedures of James River.

        After the merger, you will be entitled to vote the number of shares of
James River common stock into which your State Bank common stock has been
converted, regardless of whether you have surrendered your State Bank
certificates. The merger agreement provides, however, that no dividend or
distribution payable to the holders of record of James River common stock at or
as of any time after the effective date of the merger will be paid to the holder
of any State Bank certificate until such holder physically surrenders such
certificate, promptly after which time all such dividends or distributions will
be paid, without interest.

WAIVER, AMENDMENT AND TERMINATION

        At any time on or before the effective date of the merger, any term or
condition of the merger may be waived by the party which is entitled to the
benefits thereof and without shareholder approval. The merger agreement may be
amended at any time before the merger by agreement of the parties whether before
or after the meetings. Any material change in a material term of the merger
agreement would require a resolicitation of State Bank's shareholders. Such a
material change would include, but not be limited to, a decrease in the exchange
ratio or a change in the tax consequences to State Bank's shareholders. In the
event the merger agreement is terminated and State Bank is acquired by another
financial institution within six months after termination of the merger
agreement and certain specified events occurred prior to termination of the
merger agreement, State Bank may be required to pay James River $400,000 as
compensation for James River's out-of-pocket and internal expenses. See
"Expenses of the Merger and Termination Fee" on page I-31.

        The merger agreement may be terminated by James River or State Bank,
whether before or after the approval of the merger by the shareholders of State
Bank:

o              by mutual consent of State Bank and James River;

o              unilaterally by State Bank or James River, if the merger has not
               occurred on or before December 31, 1999, except that the party
               whose failure to perform any obligation under the merger
               agreement is the cause of the delay may not terminate the merger
               based upon the delay; or

<PAGE>

o              unilaterally by State Bank or James River if the satisfaction in
               any material respect of one or more conditions to the obligation
               of that party is rendered impossible of satisfaction. In the
               event of termination, the merger agreement shall become null and
               void, except that certain provisions thereof relating to expenses
               and confidentiality of information exchanged between the parties
               shall survive any such termination.

RESALES OF JAMES RIVER COMMON STOCK

        All shares of James River common stock received by State Bank
shareholders in connection with the merger will be freely transferable, except
that James River common stock received by persons who are deemed to be
"affiliates" of State Bank for purposes of Rule 145 under the Securities Act of
1933. To the best knowledge of State Bank and James River, the only persons who
may be deemed to be affiliates of State Bank subject to these limitations are
the directors and executive officers of State Bank.

EXPENSES OF THE MERGER AND TERMINATION FEE

        In general, whether or not the merger is consummated, State Bank and
James River will pay their own expenses incident to preparing, entering into and
carrying out the merger agreement, and preparing and filing the registration
statement of which this proxy statement/prospectus is a part.

        If the merger agreement is terminated by James River or State Bank
because a condition of the merger was not satisified and one of the specified
events (described below) occurred, then State Bank will be required to pay James
River $400,000 to compensate James River for all of its out-of-pocket and
internal costs and expenses associated with the transaction. The specified
events that would trigger this obligation on behalf of State Bank include:

        (i)    State Bank entering into an agreement with another party to

               (a)    acquire, merge or consolidate or enter into any similar
        transaction,

               (b)    purchase,  lease or otherwise require all or substantially
        all of the assets of State Bank, or

               (c) purchase or otherwise acquire directly from State Bank
        securities representing 10% or more of the voted power of State Bank;

        (ii)   any person shall have acquired beneficial ownership or the right
        to acquire beneficial ownership of 20% or more of the outstanding shares
        of State Bank common stock after the date of the merger agreement; or

        (iii) after the date of the merger agreement, any person shall have made
        a bona fide proposal to State Bank by a public announcement or written
        communication that is or becomes subject to public disclosure to acquire
        the State Bank by merger, share exchange, consolidation, purchase of all
        or substantially all of the assets or any other similar transaction, and
        within six months after the termination of the merger agreement, State
        Bank enters into an agreement to be acquired by such person.

        This provision is intended to discourage another party from interferring
with the merger agreement between James River and State Bank.

        If either party willfully and materially breaches the merger agreement,
that party must pay the costs associated with this transaction incurred by the
non-breaching party. If the merger agreement is terminated because State Bank
shareholders did not approve the merger agreement or James River shareholders
did not approve the Stock Issuance, then the party whose shareholders failed to
grant such approval will pay 50% of the costs and expenses of the other party,
except that such reimbursement will not exceed a total of $50,000.

<PAGE>

                           MARKET PRICES AND DIVIDENDS

MARKET PRICES

        State Bank common stock is traded on a sporadic basis in private
transactions often by State Bank personnel matching prospective buyers and
sellers. To State Bank management's knowledge, the last sales of State Bank
common stock took place in the fall of 1998 at prices ranging from $27 to $28
per share.

        James River common stock is listed and traded on the NASDAQ Stock
Market, National Market System under the symbol "JRBK."

        The following table sets forth the high, low, and closing sales prices
of the common stock as reported by the NASDAQ Stock Market's National Market
System for the periods listed. Sales price have been restated to reflect the
Company's three-for-two stock split effected in the form of a 50% stock dividend
in November 1997. The common stock is thinly traded.

JAMES RIVER

                                                HIGH           LOW      CLOSING
    1999
    2nd Quarter (through ________, 1999)      $_____        $_____       $_____

    1st Quarter                                18.75         16.00        17.63

    1998
    4th Quarter                               $19.50        $16.50       $17.50
    3rd Quarter                                24.00         17.50        18.25
    2nd Quarter                                26.00         21.50        22.00
    1st Quarter                                23.00         19.63        21.25

    1997
    4th Quarter                               $21.00        $16.83       $21.00
    3rd Quarter                                18.17         15.00        16.00
    2nd Quarter                                15.17         13.33        15.17
    1st Quarter                                14.17         13.17        13.33


        The closing price of James River common stock on the NASDAQ National
Market on February 17, 1999, the last full trading day preceding the public
announcement of the proposed merger, was $17.00 per share. The closing price of
James River common stock on the NASDAQ National Market on _____________, 1999,
the latest practicable date before the date of this proxy statement/prospectus
was $_________ per share.

DIVIDENDS

        The following table reflects the cash dividends declared per share
during each quarter on James River common stock and State Bank common stock for
the periods indicated.

        JAMES RIVER

                                   1999              1998              1997
Fourth Quarter                $                     $0.12             $0.10
Third Quarter                                        0.10              0.09
Second Quarter                                       0.10              0.09
First Quarter                      0.12              0.10              0.09

        STATE BANK
                                   1999              1998              1997
Fourth Quarter                $                     $0.20             $0.20
Third Quarter                                        0.20              0.20
Second Quarter                                       0.20              0.20
First Quarter                      0.20              0.20              0.20


<PAGE>


                                   CHAPTER II
                    INFORMATION ABOUT THE MEETINGS AND VOTING

GENERAL

       We are furnishing this document in connection with the solicitation of
proxies by the board of directors of James River for use at the annual meeting
of James River shareholders including any adjournments or postponements thereof,
to be held on ________________, 1999, and by the board of directors of State
Bank for use at the special meeting of State Bank shareholders including any
adjournments or postponements thereof, to be held on _______________1999, at the
times and places set forth in the accompanying notice.

       The purpose of the State Bank meeting is to consider and vote upon the
Agreement and Plan of Merger, dated February 17, 1999, among James River, State
Bank and JRB Acquisition Bank, Inc., a Virginia corporation and a wholly owned
subsidiary of James River (the "Sub"). The merger agreement is attached to this
document as Annex A. For a description of the merger agreement, see "The Merger
- -- Terms of the Merger Agreement" on page ____.

       The merger agreement provides that State Bank will merge with and into
the Sub. In the merger, each share of common stock, par value $10.00 per share,
of State Bank then outstanding will be converted into the right to receive 2.9
shares (the "exchange ratio") of common stock, par value $5.00 per share, of
James River. James River will pay cash in lieu of fractional shares.

JAMES RIVER MEETING

        GENERAL. The James River meeting will be held on ___________, 1999 at
____ _.m., local time, at __________________________________________. At the
James River meeting, holders of James River common stock will be asked, (i) in
accordance with the rules of the NASDAQ National Market System ("NASDAQ National
Market"), to consider and vote upon a proposal to approve the issuance of James
River common stock in connection with the merger (the "Stock Issuance"); (ii) to
elect nine (9) directors to hold office for a term of one year and until their
successors are elected and qualified; (iii) to act on a proposal to ratify the
appointment of Yount, Hyde & Barbour, P.C. as independent auditors for the
ensuing year; and (iv) to transact such other business as may properly come
before the special meeting or any adjournment or postponement of the meeting.

        NASDAQ National Market requires shareholder approval of the Stock
Issuance because the number of shares of James River common stock to be issued
in the merger is expected to exceed 20% of the shares of James River common
stock outstanding immediately prior to the effective date. James River
shareholders may also be asked to vote upon a proposal to adjourn or postpone
the James River meeting for the purpose of, among other things, allowing
additional time for the solicitation of proxies from James River shareholders to
approve the Stock Issuance.

       RECORD DATE; VOTING POWER. Only holders of record of shares of James
River common stock at the close of business on _________________, 1999 are
entitled to notice of and to vote at the James River meeting. On such date,
there were ___________ issued and outstanding shares of James River common stock
held by approximately ______________ holders of record. Holders of record of
James River common stock on the James River record date are entitled to one vote
per share on any matter that may properly come before the James River meeting.
Brokers who hold shares of James River common stock as nominees will not have
discretionary authority to vote such shares in favor of the Stock Issuance in
the absence of instructions from the beneficial owners thereof. Any shares of
James River common stock for which a broker has submitted an executed proxy but
for which the beneficial owner thereof has not given instructions on voting to
such broker are referred to as "broker non-votes."

       VOTE REQUIRED. The approval of the Stock Issuance at the James River
meeting requires a greater number of votes cast in favor of the matter than the
number of votes cast opposing such matter, provided that the total number of
votes cast on such matter represents over 50% of the shares entitled to vote on
the proposal.

<PAGE>

       Broker non-votes and abstentions will be counted for purposes of
establishing the presence of a quorum at the James River meeting. Abstentions
and broker non-votes will not, however, be deemed to have been cast either "for"
or "against" the proposal for approval of the Stock Issuance considered at the
meeting and, since approval of the proposal requires the affirmative vote of a
majority of the votes cast at the James River meeting, will have no effect on
the approval of the Stock Issuance, unless the total number of votes cast does
not exceed 50% of the shares entitled to vote. The James River board urges James
River shareholders to complete, date and sign the accompanying proxy and return
it promptly in the enclosed, postage-paid envelope.

       On the James River record date, the executive officers and directors of
James River, including their affiliates, had voting power with respect to an
aggregate of ____________ shares of James River common stock or approximately
_____% of the shares of James River common stock then outstanding. We expect
that such directors and officers will vote all of such shares in favor of the
approval of the Stock Issuance, election of the nine directors and ratification
of the appointment of the independent auditors. In addition, on the James River
record date, the directors and executive officers of State Bank did not
beneficially own any shares of James River common stock.

        RECOMMENDATION OF THE JAMES RIVER BOARD. The James River board has
unanimously approved and adopted the merger agreement and the transactions
contemplated thereby, including the Stock Issuance. The James River board
believes that the merger agreement and the transactions contemplated thereby,
including the Stock Issuance, are fair to and in the best interests of James
River and the James River shareholders and recommends that the James River
shareholders vote "FOR" approval of the Stock Issuance. (See "The Merger -
- --Background of and Reasons for the Merger -- James River's Reasons for the
Merger").

        SOLICITATION AND REVOCATION OF PROXIES. A form of proxy is enclosed with
this document. All shares of James River common stock represented by properly
executed proxies will, unless such proxies have been previously revoked, be
voted in accordance with the instructions indicated on such proxies. If no
instructions are indicated, such shares will be voted FOR approval of the Stock
Issuance and in the discretion of the proxy holder as to any other matter which
may properly come before the James River meeting.

        EACH HOLDER OF JAMES RIVER COMMON STOCK IS REQUESTED TO COMPLETE, DATE
AND SIGN THE ACCOMPANYING PROXY AND RETURN IT PROMPTLY TO JAMES RIVER IN THE
ENCLOSED, POSTAGE-PAID ENVELOPE.

        Any James River shareholder that has previously delivered a properly
executed proxy may revoke such proxy at any time before its exercise. A proxy
may be revoked either by (i) filing with the secretary of James River prior to
the James River meeting, at James River's principal executive offices, a written
revocation of such proxy or a duly executed proxy bearing a later date or (ii)
attending the James River meeting and voting in person. Presence at the James
River meeting will not revoke a shareholder's proxy unless such shareholder
votes in person.

        The cost of soliciting proxies will be borne by James River. Proxies may
be solicited by personal interview, mail or telephone. In addition, James River
may reimburse brokerage firms and other persons representing beneficial owners
of shares of James River common stock for their expenses in forwarding
solicitation materials to beneficial owners. Proxies may also be solicited by
certain of James River's executive officers, directors and regular employees,
without additional compensation, personally or by telephone or facsimile
transmission.

        OTHER MATTERS. James River is unaware of any matter to be presented at
the James River meeting other than the proposals to approve the Stock Issuance,
elect directors and approve auditors. If other matters are properly presented at
the James River meeting, the persons named in the enclosed form of proxy will
have authority to vote all properly executed proxies in accordance with their
judgment on any such matter, including, without limitation, any proposal to
adjourn or postpone the James River meeting, provided that no proxy that has
been designated to vote against approval and adoption of the merger agreement
and the Stock Issuance will be voted in favor of any proposal to adjourn or
postpone the James River meeting for the purpose of soliciting additional
proxies to approve and adopt the merger agreement and the Stock Issuance.

<PAGE>

STATE BANK MEETING

        GENERAL. The State Bank meeting will be held on _____________, 1999 at
_____ ___.m., local time, in Remington, Virginia. At the State Bank meeting,
holders of State Bank common stock will be asked to consider and vote upon a
proposal to approve the merger agreement. State Bank shareholders may also he
asked to vote upon a proposal to adjourn or postpone the State Bank meeting for
the purpose of, among other things, allowing additional time for the
solicitation of proxies from State Bank shareholders to approve the merger
agreement.

        RECORD DATE; VOTING POWER. Only holders of record of shares of State
Bank common stock at the close of business on _____________, 1999 are entitled
to notice of and to vote at the State Bank meeting. As of such date, there were
291,027 issued and outstanding shares of State Bank common stock held by
approximately 421 holders of record. Holders of record of State Bank common
stock on the State Bank record date are entitled to one vote per share on any
matter that may properly come before the State Bank meeting. Brokers who hold
shares of State Bank common stock as nominees will not have discretionary
authority to vote such shares in the absence of instructions from the beneficial
owners thereof. Any such shares of State Bank common stock for which a broker
has submitted an executed proxy but for which the beneficial owner thereof has
not given instructions on voting to such broker are referred to as "broker
non-votes."

        VOTE REQUIRED. The presence in person or by proxy of the holders of a
majority of the shares of State Bank common stock outstanding on the State Bank
record date will constitute a quorum for the transaction of business at the
State Bank meeting. Abstentions and broker non-votes will be counted for
purposes of establishing the presence of a quorum at the State Bank meeting. The
approval of the proposal to approve the merger agreement requires the
affirmative vote of holders of more than two-thirds of the shares of State Bank
common stock outstanding on the State Bank record date. Broker non-votes and
abstentions will be counted and will have the effect of a vote against the
proposal to approve the merger agreement.

        On the State Bank record date, the executive officers and directors of
State Bank, including their affiliates, had voting power with respect to an
aggregate of ___________ shares of State Bank common stock or approximately ___%
of the shares of State Bank common stock then outstanding. We currently expect
that such directors and officers will vote all of such shares in favor of the
proposal to approve the merger agreement. In addition, on the State Bank record
date, the directors and executive officers of James River did not beneficially
own any shares of State Bank common stock.

        RECOMMENDATION OF THE STATE BANK BOARD. The State Bank board has
unanimously approved and adopted the merger agreement and the transactions
contemplated thereby. The State Bank board believes that the merger is fair to
and in the best interests of State Bank and the State Bank shareholders and
unanimously recommends that the State Bank shareholders vote "FOR" approval of
the merger agreement and the transactions contemplated thereby. See "The Merger
- -- Background of and Reasons for the Merger -- State Bank's Reasons for the
Merger."

        SOLICITATION AND REVOCATION OF PROXIES. A form of proxy is enclosed with
this document. All shares of State Bank common stock represented by properly
executed proxies will, unless such proxies have been previously revoked, be
voted in accordance with the instructions indicated on such proxies. If no
instructions are indicated, such shares will be voted FOR approval of the merger
agreement and in the discretion of the proxy holder as to any other matter which
may properly come before the State Bank meeting.

        EACH HOLDER OF STATE BANK COMMON STOCK IS REQUESTED TO VOTE BY
COMPLETING, DATING AND SIGNING THE ACCOMPANYING PROXY CARD AND RETURNING IT
PROMPTLY TO STATE BANK IN THE ENCLOSED, POSTAGE-PAID ENVELOPE. STATE BANK
SHAREHOLDERS SHOULD NOT SEND STOCK CERTIFICATES WITH THEIR PROXY CARDS.

        Any State Bank shareholder that has previously delivered a properly
executed proxy may revoke such proxy at any time before its exercise. A proxy
may be revoked either by (i) filing with the secretary of State Bank prior to
the State Bank meeting, at State Bank's principal executive offices, either a
written revocation of such proxy or a duly executed proxy bearing a later date
or (ii) attending the State Bank meeting and voting in person. Presence at the
State Bank meeting will not revoke a shareholder's proxy unless such shareholder
votes in person.

<PAGE>

        The cost of soliciting proxies will be borne by State Bank. Proxies may
be solicited by personal interview, mail or telephone. In addition, State Bank
may reimburse brokerage firms and other persons representing beneficial owners
of shares of State Bank common stock for their expenses in forwarding
solicitation materials to beneficial owners. Proxies may also be solicited by
certain of State Bank's executive officers, directors and regular employees,
without additional compensation, personally or by telephone or facsimile
transmission.

        OTHER MATTERS. State Bank is unaware of any matter to be presented at
the State Bank meeting other than the proposal to approve the merger agreement.
If other matters are properly presented at the State Bank meeting, the persons
named in the enclosed form of proxy will have authority to vote all properly
executed proxies in accordance with their judgment on any such matter,
including, without limitation, any proposal to adjourn or postpone the State
Bank meeting, provided that no proxy that has been designated to vote against
approval of the merger agreement will be voted in favor of any proposal to
adjourn or postpone the State Bank meeting for the purpose of soliciting
additional proxies to approve the merger agreement.


<PAGE>

                                   CHAPTER III
                            DESCRIPTION OF STATE BANK


                             BUSINESS OF STATE BANK

GENERAL

        The State Bank of Remington, Inc. is a commercial banking organization,
chartered in 1913 under the laws of the Commonwealth of Virginia. State Bank is
a member of the Federal Reserve, and its deposits are insured by the Federal
Deposit Insurance Corporation. Headquarters of State Bank have remained in the
Town of Remington in southern Fauquier County, Virginia since formation of State
Bank, and two branch offices, opened in 1971 and 1975, extended State Bank's
operations into the neighboring communities of Catlett and Bealeton, Virginia.
State Bank considers its primary market area to be the middle and southern
portions of Fauquier County, as well as the adjoining portions of Culpeper,
Stafford and Prince William Counties. At March 31, 1999, State Bank had total
assets of $70.2 million, deposits of $62.1 million and loans of $39.3 million.
Shareholder's equity amounted to $7.5 million with 421 shareholders owning the
291,027 shares of common stock outstanding.

        State Bank provides a wide range of banking services, including the
handling of demand, savings and time deposit accounts for personal and
commercial customers and the making of consumer, commercial, agricultural and
real estate construction, mortgage and home equity loans. State Bank also acts
as a depository for United States taxes, sells U.S. Savings bonds, money orders
and travelers checks, assists customers with money transfers and domestic
collections and offers night depository and safe deposit box services. All three
of State Bank's offices provide drive-up banking and each office is equipped
with an automated teller machine that provides 24-hour service to customers
wishing to make balance inquiries, withdrawals from or deposits to their
personal checking accounts and transfers of funds between checking and savings
accounts. Around the clock inquiry on most deposit and loan accounts is also
extended to customers via an automated voice response system installed in 1997.
State Bank's services also include overdraft protection and VISA(R) and
MasterCard(R) credit cards and, since State Bank is a member of the Honor(R) and
Plus(R) automated teller machine networks, ATM access cards provide customers
with access to their funds nationwide and in selected foreign countries.

LENDING ACTIVITIES

        GENERAL. State Bank engages in a broad range of lending activities,
including the making of real estate, commercial and consumer loans within its
primary service area. At March 31, 1999, State Bank's loans totaled $39.3
million before the allowance for loan losses, representing 56.0% of total
assets. On that date, loans secured by real estate totaled $24.0 million or
61.1% of total loans outstanding, commercial loans amounted to $6.4 million or
16.3%, and consumer loans totaled $8.9 million or 22.6%. In addition to the
$39.3 million in outstanding loans, State Bank had commitments to extend credit
of $7.0 million on March 31, 1999 representing unused amounts on outstanding
lines of credit and approved but undisbursed loans. State Bank's legal lending
limit to any one borrower was approximately $1.1 million at March 31, 1999.

        COMMERCIAL LENDING. As a full service community bank, State Bank is a
major lender to small retail businesses and commercial service providers in its
area. Commercial business loans generally have a higher degree of risk than
residential mortgage loans and are generally extended at commensurately higher
yields. Residential mortgage loans are generally made on the basis of the
borrower's ability to make repayment from employment and other income and are
secured by real estate the value of which tends to be easily determined. In
contrast, repayment of commercial business loans is substantially dependent upon
the success of the business itself. To minimize the risk, State Bank generally
secures the loans with appropriate collateral and requires the personal
guarantee of business owners on extensions of credit to separate corporations.
Management of the risk is also enhanced by the maintenance of an internal watch
system to monitor the financial condition of the business, the guarantors and
the market value of associated collateral. Because the local economy is diverse,
State Bank has no significant concentration of credit in any single industry.

<PAGE>

        REAL ESTATE CONSTRUCTION LENDING. State Bank generally limits its
construction lending to residential single-family property but, on occasion, has
extended credit for the completion of community service facilities such as
churches and other smaller commercial types of real estate such as day-care
centers. While most loans are extended to experienced builders for the
construction of pre-sold single family residential units only to buyers who have
pre-qualified for permanent take-out financing, State Bank has a few builders to
whom construction loans are extended in moderate amounts for the construction of
speculative single-family residential property. These latter loans are generally
structured on a six to twelve month term with payout expected from permanent
financing to be arranged by the buyers of the completed properties.

        Construction loans by their nature entail a greater degree of risk than
do simple mortgage loans since funds are advanced upon the security of the home
under construction, for which the value is uncertain prior to project
completion. In those instances where construction funds are provided for
pre-sold homes, there remains a risk that a change in the buyer's financial
situation could result in the failure of the lender to advance the take-out
funding. In the case of spec-construction financing, sale of the house could
take much longer than expected with the builder being forced to absorb larger
than expected carrying costs.

        To minimize risks associated with this type of financing, State Bank
limits these lending activities to borrowers with demonstrated financial
strength, requires first deeds of trust on the properties under construction and
limits advances to no more than 80% of appraised completion value as determined
by a properly licensed and bank-approved appraiser. Advances on the construction
loans are also withheld until inspections have been made to ascertain that the
construction projects are on schedule as set forth in the permitted draw section
of construction loan agreements executed at closing of the loans.

        RESIDENTIAL MORTGAGE LENDING. Asset/liability strategies of State Bank
do not permit the making of conventional 30-year fixed-rate mortgage loans. As
an alternative, State Bank extends mortgage loans on a long-term basis but with
an adjustable rate feature that provides for an adjustment in the interest rate
at the expiration of predefined intervals in the life of the loan. Three-year,
five-year and seven-year adjustment intervals are offered to customers, with the
longer-term periods carrying modestly higher rates of interest compared to the
three-year program.

        Residential mortgage loans, including home equity loans, are extended
for a variety of purposes including the purchase, refinance or improvement of
residential real property. The loans are collateralized by mortgage liens on the
property that are restricted to no more than 80% of appraised value as
determined by a properly licensed and bank-approved appraiser.

        CONSUMER LENDING. State Bank offers most types of consumer installment
loans on both a secured and unsecured basis depending on the size and nature of
the credit extension. Additionally, State Bank offers its customers small
overdraft protection lines of credit as well as VISA(R) and MasterCard(R) credit
lines. The performance of the consumer loan portfolio is directly tied to and
dependent upon the general economic conditions throughout State Bank's market
area.

        CREDIT POLICIES AND LOAN ADMINISTRATION. State Bank has a comprehensive
lending policy that includes stringent underwriting standards for all types of
loans. The policy defines "permitted" loans and, in addition, sets forth the
types of loans deemed by State Bank to be "prohibited and undesirable."
Collateral requirements and maturity limits are also addressed.

        The principal economic risk associated with all lending activities is
the creditworthiness of the borrowers and the impact on the borrowers of
prevailing economic conditions. In an effort to manage such risk, State Bank's
lending policy limits the approval authority of individual loan officers to an
amount that is considered reasonable based on the level of experience of each
loan officer. Loan requests that exceed individual authority must be submitted
for approval to an officer or committee with higher authority. Loans exceeding
the authority of all individuals within State Bank are first submitted to the
Officers' Loan Committee, which consists of senior lending officers of State
Bank, and if necessary, to the Executive Committee of the Board or to the full
board of directors of State Bank.

<PAGE>

SUPERVISION AND REGULATION

        State Bank is subject to various state and federal banking laws and
regulations that impose specific requirements or restrictions on and provide for
general regulatory oversight with respect to virtually all aspects of
operations. The following is a brief summary of the material provisions of
certain statutes, rules and regulations that affect the Bank. This summary is
qualified in its entirety by reference to the particular statutory and
regulatory provisions referred to below.

        GENERAL. State Bank is under the supervision of, and subject to
regulation and examination by, the Virginia State Corporation Commission and the
Federal Reserve. State Bank is subject to various statutes and regulations
administered by these agencies that govern, among other things, required
reserves, investments, loans, lending limits, acquisitions of fixed assets,
interest rates payable on deposits, transactions among affiliates and the Bank,
the payment of dividends, mergers and consolidations, and establishment of
branch offices. Federal and state bank regulatory agencies also have the general
authority to eliminate dividends paid by insured banks if such payment is deemed
to constitute an unsafe and unsound practice. As its primary federal regulator,
the Federal Reserve has the authority to impose penalties, initiate civil and
administrative actions and take other steps to prevent State Bank from engaging
in unsafe and unsound practices.

        Under federal legislation, existing restrictions on interstate bank
acquisitions were abolished in 1995. Bank holding companies from any state are
able to acquire banks and bank holding companies located in any other state. The
law allows banks to merge across state lines and allows interstate branch
acquisitions and DE NOVO branching if permitted by the host state. Virginia
legislation allows interstate bank mergers. Virginia also permits interstate
branch acquisitions and DE NOVO branching if reciprocal treatment is accorded
Virginia banks in the state of the acquirer.

        DIVIDENDS. The amount of dividends payable by State Bank depends upon
its earnings and capital position, and is limited by Federal and state law,
regulations and policy. Virginia law imposes restrictions on the ability of all
banks chartered under Virginia law to pay dividends. No dividend may be declared
or paid that would impair a bank's paid-in capital. Each of the Commission and
the Federal Reserve have the general authority to limit dividends paid by a bank
if such payments are deemed to constitute an unsafe and unsound practice.

        Under current supervisory practice, prior approval of the Federal
Reserve is required if cash dividends declared in any given year exceed the
total of its net profits for such year, plus its retained net profits for the
preceding two years. Also, a bank may not pay a dividend in an amount greater
than its undivided profits then on hand after deducting current losses and bad
debts. For this purpose, bad debts are generally defined to include the
principal amount of all loans which are in arrears with respect to interest by
six months or more, unless such loans are fully secured and in the process of
collection. Federal law further provides that no insured depository institution
may make any capital distribution (which would include a cash dividend) if,
after making the distribution, the institution would not satisfy one or more of
its minimum capital requirements.

        CAPITAL RESOURCES. The various federal bank regulatory agencies,
including the Federal Reserve, have adopted risk-based capital requirements for
assessing bank capital adequacy. Virginia chartered banks must also satisfy the
capital requirements adopted by the Commission. The federal capital standards
define capital and establish minimum capital requirements in relation to assets
and off-balance sheet exposure, as adjusted for credit risk. The risk-based
capital standards currently in effect are designed to make regulatory capital
requirements more sensitive to differences in risk profile among bank holding
companies and banks, to account for off-balance sheet exposure and to minimize
disincentives for holding liquid assets. Assets and off-balance sheet items are
assigned to broad risk categories, each with appropriate risk weights. The
resulting capital ratios represent capital as a percentage of total
risk-weighted assets and off-balance sheet items.

        The minimum standard for the ratio of capital to risk-weighted assets
(including certain off-balance sheet obligations, such as stand-by letters of
credit) is 8.0%. At least half of the risk-based capital must consist of common
equity, retained earnings and qualifying perpetual preferred stock, less
deductions for goodwill and various other tangibles ("Tier I capital"). The
remainder ("Tier 2 capital") may consist of a limited amount of subordinated
debt, certain hybrid capital instruments and other debt securities, preferred
stock and a limited amount of the general valuation allowance for loan losses.
The sum of Tier I capital and Tier 2 capital is "total risk-based capital."

<PAGE>

        The Federal Reserve also has adopted regulations which supplement the
risk-based guidelines to include a minimum leverage ratio of Tier I capital to
quarterly average assets ("Leverage ratio") of 3%. The Federal Reserve has
emphasized that the foregoing standards are supervisory minimums and that a
banking organization will be permitted to maintain such minimum levels of
capital only if it receives the highest rating under the regulatory rating
system and the banking organization is not experiencing or anticipating
significant growth. All other banking organizations are required to maintain a
Leverage ratio of at least 4.0% to 5.0% of Tier I capital. These rules further
provide that banking organizations experiencing internal growth or making
acquisitions will be expected to maintain capital positions substantially above
the minimum supervisory levels and comparable to peer group averages, without
significant reliance on intangible assets. The Federal Reserve continues to
consider a "tangible Tier I leverage ratio" in evaluating proposals for
expansion or new activities. The tangible Tier I leverage ratio is the ratio of
a banking organization's Tier I capital, less deductions for intangibles which
otherwise are included in Tier I capital, to total tangible assets.

        DEPOSIT INSURANCE. As an institution with deposits to be insured by Bank
Insurance Fund ("BIF") of the FDIC, State Bank is also subject to regulation and
insurance assessments imposed by the FDIC.

EMPLOYEES

        At March 31, 1999, State Bank had 33 full-time employees, 12 of whom
were officers, and six part-time employees. None of its employees are
represented by any collective bargaining agreements and relations with employees
are considered to be excellent.

COMPETITION

        While promotional activities of State Bank emphasize the many advantages
of dealing with a locally run institution closely attuned to the needs of its
community, State Bank faces strong competition in all areas of its operations.
State Bank competes directly with nine other commercial banks operating within
the immediate trade area, most of which have resources substantially greater
than its own, as well as with a credit union, a branch of a large regional
savings bank and several investment brokerage houses. Included among State
Bank's competitors are large regional institutions such as First Virginia,
Crestar, F&M National Corporation, Wachovia, and Mercantile Bankshares through
its ownership of Marshall National Bank and Trust, and Chevy-Chase FSB which
operates a branch office in nearby Warrenton. Non-bank competitors which vie for
potential deposits include investment brokerage firms such as Wheat-First
Securities, Scott and Stringfellow and Edward Jones while numerous agents
representing mortgage brokerage firms and large out-of-state lenders compete
with State Bank's lending activities. The primary method of competition is in
pricing and, since many of State Bank's nonbank competitors are not subject to
the same extensive federal and state regulations that govern State Bank, State
Bank's competitors often have advantages in the pricing of certain services.
Size of the competing institutions is also a factor in generating efficiencies
that result in more attractive pricing and the higher lending limits of the
larger institutions often place State Bank at a competitive disadvantage.

PROPERTIES

        State Bank currently operates three banking offices, its headquarters in
Remington, which houses all administrative and operational activities including
data processing services, and retail branch offices on State Rt. 28 in Catlett,
Virginia and on U.S. Rt. 17 in Bealeton, Virginia. All three of these properties
are owned by State Bank and are free of liens. In addition, State Bank leases,
on a monthly basis, office space near its main office facility. At the present
time, that space is used to accommodate State Bank's accounting staff and to
provide needed storage and meeting space.


<PAGE>

                                   STATE BANK
                         SELECTED FINANCIAL INFORMATION

        The income statement data, per share data, and balance sheet data
contained in the following summary financial data for the five years ended
December 31, 1998 are derived from the audited historical financial statements
of State Bank. The financial data for the three-month periods ended March 31,
1999 and 1998 are taken from unaudited financial statements. The summary should
be reviewed in conjunction with the historical financial statements and the
notes thereto of State Bank included in Annex C.


<TABLE>
<CAPTION>

                                         Three Months ended
                                             March 31,                      Years Ended December 31,
                                         -------------------     ------------------------------------------------
                                           1999        1998        1998       1997      1996       1995      1994
                                           ----        ----        ----       ----      ----       ----      ----
                                                      (Dollars in thousands, except per share data)
<S>                                          <C>       <C>           <C>       <C>       <C>       <C>       <C>
Income Statement Data:
  Net interest income..............      $    687   $    665    $   2,709  $  2,597  $  2,553   $  2,633  $  2,601
  Loan loss provision..............             8          8           30        30        30        ---        50
  Non-interest income..............           102         98          443       367       368        325       357
  Non-interest expense.............           592        582        2,682     2,140     2,072      2,086     2,124
  Income tax expense...............            44         40           94       234       233        261       232
  Net income.......................           145        133          346       560       586        611       552
Per Share Data: (1)
  Net Income.......................      $   0.50   $   0.46    $    1.19  $   1.92 $    2.01   $   2.10  $   1.90
  Cash dividends...................          0.20       0.20         0.80      0.80      0.80       0.73      0.73
  Book value at period end.........         25.83      25.57        25.69     25.29     23.96      22.71     20.38
  Average shares outstanding  .....       291,027    291,027      291,027   291,027   291,027    291,027   291,027
Balance Sheet Data at period end:
  Total assets.....................      $ 70,238   $ 65,307    $  69,083  $ 64,736 $  61,929   $ 62,107  $ 58,842
  Loans, net.......................        38,834     33,208       36,515    32,953    33,283     34,338    32,772
  Securities.......................        21,953     23,194       21,770    22,793    21,317     18,694    19,758
  Deposits ........................        62,087     57,188       61,128    56,704    54,424     55,054    52,380
  Stockholders' equity.............         7,516      7,440        7,476     7,359     6,973      6,610     5,931
Performance Ratios: (3)
  Return on average assets.........          0.84%      0.83%        0.52%     0.88%     0.95%      1.02%     0.91%
  Return on average equity.........          7.73%      7.16%        4.58%     7.82%     8.67%      9.70%     9.22%
  Net interest margin..............          4.47%      4.69%        4.63%     4.63%     4.65%      4.94%     4.78%
Asset Quality Ratios:
  Allowance for loan losses to period        1.14%      1.41%        1.21%     1.41%     1.75%      1.89%     1.94%
  end loans........................
  Allowance for loan losses to              -----      -----        -----      -----   370.09%     -----     -----
  non-accrual loans................
  Non-performing assets to period end
    loans and other real estate owned (2)    3.38%      5.25%        3.59%     5.31%     6.65%      5.06%     5.80%
  Net charge-offs (recoveries) to
    average loans (3)..............          0.08%      0.06%        0.16%     0.46%     0.28%     (0.04%)    0.01%
Capital and Liquidity
  Leverage.........................          10.8%      11.4%        10.7%     11.4%     11.0%      10.9%     10.2%
  Risk Based:
  Tier 1 capital...................          16.8%      19.0%        17.4%     19.1%     18.3%      16.9%     15.9%
  Total Capital....................          17.8%      20.2%        18.5%     20.3%     19.6%      18.1%     17.5%

</TABLE>

(1) Shares outstanding and per share data for years prior to 1996 adjusted to
    reflect the impact of the May 6, 1996 200% stock dividend.
(2) Non-performing assets consist of non-accrual loans and other real estate
    owned.
(3) Annualized for the three months ended March 31, 1999 and 1998.

<PAGE>

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


        The following discussion is intended to assist readers in understanding
and evaluating the financial condition and results of operation of the State
Bank. The review should be read in conjunction with State Bank's financial
statements and accompanying notes included in Annex C.

OVERVIEW

        At March 31, 1999, State Bank had total assets of $70.2 million, total
loans of $39.3 million, total deposits of $62.1 million and total shareholders'
equity of $ 7.5 million, all of which represented record-high quarter-end
levels. Deposit growth of State Bank has been satisfactory in recent years but
growth in loan volume, although up in 1998 and early 1999, has been inadequate
over that same period of time. This lack of sufficient loan volume coupled with
a sizeable investment in non-income producing other real estate owned which the
Bank took back in satisfaction of debt almost six years ago, negatively impacted
State Bank's earnings. In spite of the lower earnings, State Bank's leverage
capital ratio of 10.8% at March 31, 1999 was well above regulatory requirements
and, considering the moderate level of net loan losses in recent years, the
reserve for loan losses at 1.14% of period-end loans appears adequate to absorb
future write-offs.

NET INCOME

        During the three-month period ended March 31, 1999, State Bank earned
$145 thousand or $0.50 per share as compared to $133 thousand or $0.46 per share
earned during the same period of 1998. These earnings equated to a return on
average assets of .84% compared to .83% for the same period of 1998 and a return
on average equity of 7.73%, which was up modestly from its 1998 level of 7.16%.
The improvement in earnings is attributed to growth in the loan portfolio that
more than offset a significant drop in the average interest rate earned on loans
thus enabling the Bank to generate a $22 thousand increase in net interest
income. Also contributing to the improved profitability was a modest increase of
$10 thousand in non-interest expense, most of which represented one-time costs
incurred in connection with the planned merger with James River.

        Net income for 1998 totaled $346 thousand or $1.19 per share of State
Bank common stock, a decline of 38.2% from the $560 thousand or $1.92 per share
earned during 1997. The drop in net income is attributed to an increase of $542
thousand in non-interest expense which more than offset increases of $112
thousand and $76 thousand in net interest income and non-interest income,
respectively, and a reduction in income tax expense of $140 thousand. Stated in
terms of the widely used measures of profitability, State Bank's return on
assets for the year ended December 31, 1998 amounted to .52% compared to .88%
for the prior year, while the return on average equity of 4.58% for 1998 was
also significantly below the 7.82% recorded for the period ended December 31,
1997.

        The significant increase in non-interest expense is partially attributed
to an increase of $72 thousand in employment costs and a $42 thousand rise in
furniture and fixture and occupancy costs as State Bank absorbed the cost of its
first full year of operation in an expanded and remodeled branch facility at
Catlett, Virginia. More significant, however, was a one-time charge of $410
thousand representing the establishment of a reserve for possible future loss on
other real estate owned which State Bank took back in satisfaction of debt
approximately six years ago. Exclusive of this one-time charge, operating
earnings of the Bank reflected improvement over 1997 results, rising to $610
thousand or $2.10 per share, which equated to returns on average assets and
equity of .92% and 8.07%, respectively.

NET INTEREST INCOME

        Net interest income is the major component of State Bank's earnings and
is equal to the amount by which interest income exceeds interest expense. State
Bank's assets are comprised primarily of loans and securities, while deposits
and short term borrowings represent the major portion of interest-bearing
liabilities. Changes in the volume and mix of these assets and liabilities, as
well as changes in the yields earned and rates paid, determine changes in net
interest income. Net interest margin which is calculated by dividing
taxable-equivalent net interest income by average earning assets, represents
State Bank's net yield on its earning assets.

<PAGE>

        During the first three-month period of 1999, State Bank recorded net
interest income on a taxable-equivalent basis of $710 thousand, a $25 thousand
or 3.7% increase over the $685 thousand recorded for the period ended March 31,
1998. The improvement is attributed to a higher level of earning assets which
more than offset a decline in the net interest margin from a first three-month
period of 1998 level of 4.69% to 4.47% for the first three-month period in 1999.

        For the year ended December 31, 1998, State Bank recorded net interest
income on a taxable-equivalent basis of $ 2.8 million, a modest increase of 4.9%
compared to the $ 2.7 million reported for 1997. The improvement was primarily
attributed to a $2.9 million increase in the level of earning assets during a
period in which interest-bearing liabilities rose only $1.5 million. The
remaining $1.4 million in required funding was provided by an average increase
of $400 thousand in shareholders' equity and significant growth of $1.0 million
in average non-interest bearing demand deposit accounts. This growth in
non-interest bearing funds made it possible for the Bank to offset lower yields
on its earning assets and post a net interest margin of 4.63% for 1998, the same
margin as was reported for 1997.

        State Bank's net interest margin is affected by changes in the amount
and mix of earning assets and interest-bearing liabilities, referred to as a
"volume change". It is also affected by changes in yields earned on earning
assets and rates paid on interest-bearing deposits and other borrowed funds,
referred to as a "rate change". The following table sets forth for each category
of earning assets and interest-bearing liabilities, the average amounts
outstanding, the interest earned or incurred on such amounts and the average
rate earned or incurred for the three months ended March 31, 1999 and the years
ended December 31, 1998 and 1997. The table also sets forth the average rate
earned on total earning assets, the average rate paid on total interest-bearing
liabilities, and the net interest margin on average total earning assets for the
same periods.

<PAGE>

   Average Balances, Interest Income and Expenses and Average Yields and Rates

<TABLE>
<CAPTION>
                                                                                Years ended December 31,
                                Three Months ended March 31,  --------------------------------------------------------
                                          1999                          1998                          1997
                                --------------------------    --------------------------    --------------------------
                                         Interest Average              Interest Average              Interest Average
                                Average  Income/  Yield/      Average  Income/  Yield/      Average  Income/  Yield/
                                Balance  Expense  Rate (3)    Balance  Expense   Rate       Balance  Expense   Rate
                                -------  -------  --------    -------  -------  --------    -------  -------  --------
                                                               (Dollars in Thousands)
<S>                             <C>      <C>      <C>         <C>       <C>      <C>        <C>       <C>      <C>
EARNING ASSETS:
Loans, taxable (1)............  $36,897   $  807   8.75%      $33,562   $3,124   9.31%      $32,085   $3,036   9.46%
Loans, nontaxable (1) (2).....    1,175       25   8.51%        1,299      114   8.78%        1,333      122   9.15%
Investment securities, taxable   19,562      289   5.91%       20,585    1,231   5.98%       21,274    1,276   6.00%
Investment securities,
  nontaxable (2)..............    2,381       41   6.89%        1,920      137   7.14%          966       74   7.66%
Federal funds sold............    3,527       42   4.76%        3,034      164   5.41%        1,863      102   5.48%
                                -------   ------               ------    -----              -------   ------

    Total earning assets......   63,542    1,204   7.58%       60,400    4,770   7.90%       57,521    4,610   8.01%
                                --------  ------              --------  ------              -------- -------
NON-EARNING ASSETS:
Cash and due from banks.......    1,897                         2,305                         2,194
Other assets net of loan loss
  reserve.....................    3,344                         3,717                         3,713
                                --------                      --------                      --------
    Total non-earning assets      5,241                         6,022                         5,907
                                --------                      --------                      --------
Total Assets..................  $68,783                       $66,422                       $63,428
                                ========                      ========                      ========


INTEREST BEARING LIABILITIES:
Deposits:
   Savings and other time
     deposits.................  $10,465  $    77   2.94%       $9,586     $285   2.97%       $9,218    $ 273   2.96%
   Money-market and
    interest-bearing demand
    deposit accounts..........   17,425      126   2.89%       17,098      513   3.00%       15,989      479   3.00%
   Certificates of deposit....   23,543      290   4.93%       23,090    1,171   5.07%       23,030    1,187   5.15%
   Other borrowed money.......      100        1   4.52%          122        7   5.74%          128        7   5.47%
                                --------  ------               ------    -----               ------    -----
     Total interest-bearing
       liabilities............   51,533      494   3.83%       49,896    1,976   3.96%       48,365    1,946   4.02%
NON-INTEREST BEARING
LIABILITIES:
Demand deposits...............    9,300                         8,471                         7,448
Other liabilities.............      443                           492                           454
                                --------                       ------                        ------
   Total liabilities..........   61,276                        58,859                        56,267
Stockholders' equity..........    7,507                         7,563                         7,161
                                --------                      -------                       -------
   Total liabilities and
   stockholders' equity.......  $68,783                       $66,422                       $63,428
                                =======                       =======                       =======

Interest rate spread..........                     3.75%                         3.94%                         3.99%
Net interest margin...........            $  710   4.47%                $2,794   4.63%                $2,664   4.63%
                                          ======                        ======                        ======
</TABLE>

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

(1) State Bank had no nonaccrual loans during the periods reflected.
(2) Yields and income amounts on nontaxable loans and securities are presented
    on a tax-equivalent basis using an effective tax rate of 34%. This
    presentation resulted in net interest income adjustments of $23 thousand,
    $85 thousand and $67 thousand for the three months ended March 31, 1999, and
    for the calendar years 1998 and 1997, respectively.
(3) March 31, 1999 average yield/rate has been annualized.

<PAGE>

        The following table describes the impact on the interest income of State
Bank resulting from changes in average balances and average rates for the
periods indicated.


                                   Volume and Rate Analysis

<TABLE>
<CAPTION>
                                           March 31, 1999          December 31, 1998        December 31, 1997
                                             Compared To              Compared To              Compared To
                                           March 31, 1998          December 31, 1997        December 31, 1996
                                         Increase (Decrease)      Increase (Decrease)      Increase (Decrease)
                                               Due To                   Due To                    Due To
                                        ----------------------   ----------------------    ---------------------
                                        Rate   Volume  Total     Rate   Volume   Total     Rate  Volume  Total
                                        ----   ------  -------   -----  -------  ------    ----- ------  -------
                                                                (Dollars in Thousands)
<S>                                     <C>    <C>     <C>       <C>     <C>     <C>       <C>     <C>     <C>
INTEREST EARNED ON:
Loans, taxable......................    $(45)   $101    $ 56     $(46)    $134   $ 88      $ (3) $(169)  $(172)
Loans, nontaxable...................       -      (5)     (5)      (5)      (3)    (8)      (12)    58      46
Investment securities, taxable......     (10)    (27)    (37)      (4)     (41)   (45)       49    178     227
Investment securities, nontaxable...      (2)     13      11       (5)      68     63       (10)   (37)    (47)
Federal funds sold..................      (4)     17      13       (1)      63     62         1     (9)     (8)
                                        ------ ------  -----     ------ -------  ------    ----- ------  -------
    Total interest income...........     (61)     99      38      (61)     221    160        25     21      46
                                        -----  ------  -----     -----  ------   -----     ----  ------  -------
INTEREST PAID ON:
  Savings and other time deposits...       -       9       9        1       11     12        (1)     9       8
  Money-market and interest-bearing
    demand deposit accounts.........      (2)      8       6        -       34     34         -      7       7
  Certificates of deposit...........      (8)      7      (1)     (19)       3    (16)      (18)     3     (15)
  Other borrowed money..............      (1)      -      (1)       -        -      -         1      -       1
                                        ------ --------------    --------------- -----     -----  ------  ------
    Total interest expense..........      11)     24      13      (18)      48     30       (18)    19       1
                                        -----  ------- -----     -----   -----   -----     -----  ------  ------
    Net interest income.............    $(50)   $ 75    $ 25     $(43)    $173   $130      $ 43  $   2   $  45
                                        ====   =======  ====     ======   ====   =====     =====  ======  ======
</TABLE>

<PAGE>

INTEREST SENSITIVITY

        An important element of both earnings performance and liquidity is
management of the interest sensitivity gap. The interest sensitivity gap is the
difference between interest-sensitive assets and interest-sensitive liabilities
in a specific time interval. The gap can be managed by repricing assets or
liabilities, by selling investments available for sale, by replacing an asset or
liability at maturity, or by adjusting the interest rate during the life of an
asset or liability. Matching the amounts of assets and liabilities repricing in
the same time interval helps to hedge the risk and minimize the impact on net
interest income in periods of rising or falling interest rates.

        State Bank evaluates interest sensitivity risk and then formulates
guidelines regarding asset generation and pricing, funding sources and pricing,
and off-balance sheet commitments in order to decrease sensitivity risk. These
guidelines are based upon management's forecast regarding future interest rate
movements, the state of the regional and national economy, and other financial
and business risk factors.

        The following table illustrates the interest sensitivity gap position of
the State Bank at March 31, 1999. This table presents a position that existed at
that one particular day and, since it changes continually, it is not necessarily
indicative of State Bank's position at any other time.

                          Interest Sensitivity Analysis
<TABLE>
<CAPTION>

                                                                       March 31, 1999
                                                                  Maturing or Repricing In:
                                                      -------------------------------------------------
                                                       3 Months        4-12          Over 12
                                                       or Less        Months         Months          Total
                                                      ----------    ---------       --------      -----------
                                                                   (Dollars in Thousands)
<S>                                             <C>         <C>          <C>           <C>
EARNING ASSETS:
  Loans (1) ..................................      $  9,882        $  8,586        $ 20,812       $ 39,280
  Securities .................................         5,108           1,442          15,403         21,953
  Federal funds sold .........................         3,525              --              --          3,525
                                                    --------        --------        --------       --------
    Total interest-sensitive assets ..........      $ 18,515        $ 10,028        $ 36,215       $ 64,758
                                                    ========        ========        ========       ========

INTEREST-BEARING LIABILITIES:
  Savings and other time deposits (2) ........      $     --        $    180        $ 10,859       $ 11,039
  Money-market and interest-bearing demand
  accounts ...................................        17,730              --              --         17,730
  Certificates of deposit ....................         4,946          10,872           7,988         23,806
  Other borrowed money .......................           159              --              --            159
                                                                    --------        --------       --------
    Total interest-bearing liabilities .......      $ 22,835        $ 11,052        $ 18,847       $ 52,734
                                                    ========        ========        ========       ========

  Period gap .................................        (4,320)         (1,024)         17,368
  Cumulative gap .............................        (4,320)         (5,344)         12,024
Ratio of cumulative interest-sensitive assets
  to interest-sensitive liabilities ..........         81.08%          84.23%         122.80%
                                                      --------        --------       --------
  Ratio of cumulative gap to total earning
    assets ...................................         (6.67%)         (8.25%)         18.57%
                                                      ========        ========       ========
</TABLE>


(1) State Bank had no nonaccrual loans during the periods reflected.
(2) Savings accounts have been determined to be unsensitive to changes in
    related market rates and, therefore, have been allocated to the over 12
    month period.

<PAGE>

SECURITIES

        INVESTMENT SECURITIES. The carrying value of investment securities
amounted to $ 7.2 million at March 31, 1999, the same level reported at December
31, 1998. The comparison of amortized cost to fair value is shown in Note 2 of
the Notes to State Bank's Financial Statements included in Annex C. Note 2 also
reflects gross unrealized gains and losses on investment securities. Investment
securities consist of the following:


                       Portfolio of Investment Securities
<TABLE>
<CAPTION>

                                                                               December 31,
                                                           March 31,         ---------------
                                                             1999            1998       1997
                                                            ------           ----       ----
                                                                   (Dollars in Thousands)
<S>                                                           <C>            <C>           <C>

BOOK VALUE:
U.S. Treasury and U.S. governmental agencies............    $4,837           $4,853     $5,814
Securities of U.S. states and political subdivisions....     2,380            2,381      1,578
                                                           -------          -------    -------
    Total Securities....................................    $7,217           $7,234     $7,392
                                                            ======           ======     ======
</TABLE>

     SECURITIES AVAILABLE FOR SALE. Securities available for sale are used by
State Bank as part of its interest rate risk management strategy and may be sold
in response to changes in interest rates, changes in prepayment risk, liquidity
needs, the need to increase regulatory capital or for other purposes. The fair
value of securities available for sale totaled $14.7 million at March 31, 1999,
compared to $14.5 million and $15.4 million at December 31, 1998 and 1997,
respectively. The comparison of fair market value to amortized cost is shown in
Note 2 of the Notes to State Bank's Financial Statements included in Annex C.
Note 2 also provides an analysis of gross unrealized gains or losses on
securities available for sale. Securities available for sale consist of the
following:


                          Securities Available for Sale

<TABLE>
<CAPTION>

                                                                                 December 31,
                                                                March 31,     ------------------
                                                                  1999          1998      1997
                                                                -------         ----      ----
                                                                    (Dollars in Thousands)
<S>                                                                <C>          <C>         <C>
FAIR VALUE:
U.S. Treasury and U.S. governmental agencies................       $10,676     $10,473   $11,355
Mutual Funds................................................         3,909       3,896     3,791
Other securities............................................           151         167       255
                                                                   -------     -------   -------
    Total Securities........................................       $14,736     $14,536   $15,401
                                                                   =======     =======   =======
</TABLE>

<PAGE>

        The following table sets forth the maturity distribution and weighted
average yields of State Bank's total securities portfolio at March 31, 1999. The
weighted average yields have been calculated by dividing interest income on the
investments adjusted for amortization of premium and accretion of discount by
the book value of the investments. Weighted average yields for municipal
securities are reflected on a tax-equivalent basis using a tax rate of 34%.


                   Investment Portfolio - Maturity and Yields
<TABLE>
<CAPTION>

                                      Weighted  After One   Weighted     After    Weighted  After    Weighted
                            One Year   Average     to       Average     5 Years   Average    Ten      Average
                             Or Less    Yield    5 Years     Yield     To 10 Yrs.  Yield    Years     Yield
                             -------   ------   -------      -----     --------   ------   ------     ------
                                                       (Dollars in Thousands)
<S>                            <C>       <C>       <C>        <C>        <C>       <C>       <C>        <C>


U.S. Agency securities.....  $   805    6.08%   $ 8,776       6.14%      $1,905     6.39%   $1,007     7.39%
U.S. Treasury securities...    1,103    6.16%     1,916       6.42%           -     0.00%        -     0.00%
Municipal securities (1)...      326    7.85%       435       7.00%       1,372     6.75%      247     7.40%
Mutual funds...............    3,909    4.88%         -       0.00%           -     0.00%        -     0.00%
Other securities...........      134    6.01%        18       8.46%           -     0.00%        -     0.00%
                              ------    -----   -------       -----      ------     -----   ------     -----
    Total Securities.......   $6,277    5.44%   $11,145       6.22%      $3,277     6.54%   $1,254     7.39%
                              ======    =====   =======       =====      ======     =====   ======     =====
</TABLE>

- ------------------
(1) Nontaxable municipal securities yields have been presented on a
    tax-equivalent basis.

LOAN PORTFOLIO

        State Bank's loan portfolio is comprised of commercial loans,
construction loans, residential and commercial real estate loans, and consumer
installment loans. The portfolio does not and never has included any loans to
foreign countries or loans to support highly leveraged transactions. State
Bank's primary market is the southern portion of Fauquier County, Virginia and
also includes portions of the surrounding counties of Prince William, Culpeper
and Stafford.

        Net loans consist of total loans minus the allowance for loan losses.
Net loans were $38.8 million at March 31, 1999, 16.9% more than the $33.2
million outstanding on March 31, 1998. At December 31, 1998, net loans
outstanding totaled $36.5 million and were 10.8% above the $33.0 million
reported at December 31, 1997. For the three month period ended March 31, 1999,
average loans as a percentage of average earning assets amounted to 59.9% and
for the years ended December 31, 1998 and 1997, 57.7% and 58.1%, respectively.

        In the normal course of business, State Bank makes various commitments
and incurs certain contingent liabilities that are disclosed but not reflected
in the financial statements. These commitments and contingent liabilities
include commitments to extend credit and standby letters of credit issued to
guarantee performance by a customer to a third party. At March 31, 1999,
commitments for financial standby letters of credit totaled $1.2 million and
commitments to extend credit amounted to $7.0 million. These levels were
generally in line with the respective $1.3 million and $6.5 million committed at
December 31, 1998, but were moderately higher than the respective December 31,
1997, levels of $1.0 million and $4.6 million.

        Interest income on installment, commercial and all real estate mortgage
loans is calculated on the principal balance outstanding. Most variable rate
loans carry an interest rate tied to New York Prime, as published in the WALL
STREET JOURNAL.

<PAGE>

        The following table summarizes the composition of the loan portfolio at
the dates indicated:


                                 Loan Portfolio

<TABLE>
<CAPTION>

                                                                            December 31,
                                                      March 31,       -------------------------
                                                        1999           1998            1997
                                                        ----           ----            ----
                                                               (Dollars In Thousands)
<S>                                                      <C>           <C>              <C>
Real Estate Loans:
   Construction and land development...............   $  1,288        $   1,579       $   1,607
   Secured by Farmland.............................      1,355            1,339             838
   Secured by 1-4 Family Residential...............     15,198           14,888          15,223
   Other real estate loans.........................      6,160            5,952           5,019
                                                      ---------       ---------        --------
        Real estate mortgage subtotal..............     24,001           23,758          22,687
Loans to Farmers...................................        506              312             434
Commercial and industrial loans....................      6,422            5,403           4,998
Loans to individuals...............................      7,716            6,829           4,393
All other loans....................................        635              660             917
Unearned discount..................................          -               (1)             (5)
                                                       ---------       ---------        --------
        Total loans................................     39,280           36,961          33,424
   Allowance for loan losses.......................       (446)            (446)           (471)
                                                       --------        ---------        -------
        Net loans..................................    $38,834         $ 36,515         $32,953
                                                       ========        =========        =======
</TABLE>


        The following table presents the maturities or repricing periods of
selected loans outstanding at March 31, 1999:


                            Maturity and Rate Sensitivity of Loans

<TABLE>
<CAPTION>
                                                         Over One Year
                                                       Through Five Years               Over Five Years
                                       One Year     -------------------------    ----------------------------
                                       or Less      Fixed Rate   Floating Rate    Fixed Rate    Floating Rate
                                       -------      ----------   -------------   -----------    -------------
                                                            (Dollars in Thousands)
<S>                                     <C>             <C>       <C>              <C>              <C>
Commercial & Agricultural...          $3,924             $94      $2,310            $585          $15
Real Estate - Construction..           1,288               -           -               -            -
                                     -------           -----  ----------         -------        -----
Total.......................          $5,212             $94      $2,310            $585          $15
                                      ======             ===      ======            ====          ===
</TABLE>

ASSET QUALITY

        State Bank attempts to maintain the allowance for loan losses at a
sufficient level to provide for potential losses in the loan portfolio. Loan
losses are charged directly to the allowance when they occur, while recoveries
are credited to the allowance. The provision for loan losses is determined
periodically by senior management and lending officers based upon consideration
of several factors, including changes in the character and size of the loan
portfolio and related loan loss experience, a review and examination of overall
loan quality which includes the assessment of problem loans, and an analysis of
anticipated economic conditions in the market area. In addition, input from
regulatory agencies that regularly review the loan portfolio as part of their
examination process and advice from State Bank's independent accountants are
considered in reviewing and assessing the adequacy of the allowance for loan
losses.

<PAGE>

        An analysis of the allowance for loan losses, including charge-off and
recovery activity, is presented below for the periods indicated:

                           Allowance for Loan Losses

<TABLE>
<CAPTION>
                                                     Three Months ended
                                                          March 31,          Years ended December 31,
                                                    ----------------------   -------------------------
                                                      1999         1998        1998          1997
                                                      ----         ----        ----          ----
                                                                 (Dollars in Thousands)
<S>                                                   <C>           <C>         <C>             <C>
Average total loans .........................      $38,072       $33,374       $34,861       $33,418

Balance, beginning of periods ...............      $   446       $   471       $   471       $   593
Less charge-offs:
  Commercial ................................            1            --            28           102
  Real Estate - construction ................           --            --            --            --
  Real Estate - mortgage ....................           --            --            --            --
  Installment
                                                         8            13            60            93
                                                   -------       -------       -------       -------
Total Charge-offs ...........................      $     9       $    13       $    88       $   195
                                                   -------       -------       -------       -------
Plus recoveries:
  Commercial ................................           --             8            19            28
  Real Estate - construction ................           --            --            --            --
  Real Estate - mortgage ....................           --            --            --            --
  Installment ...............................            1            --            14            15
                                                   -------       -------       -------       -------
Total recoveries ............................            1             8            33            43
                                                   -------       -------       -------       -------
Net charge-offs .............................            8             5            55           152
Provision for loan losses ...................            8             8            30            30
Balance, end of period ......................      $   446       $   474       $   446       $   471
                                                   =======       =======       =======       =======
Allowance for loan losses to
     period end total loans..................         1.14%         1.41%         1.21%         1.41%
Net charge-offs to average loans (1) ........         0.08%         0.06%         0.16%         0.46%

</TABLE>

(1)  Annualized for the three months ended March 31, 1999 and 1998.

        The allowance for loan losses is maintained at a level that in
management's judgment is adequate to absorb credit losses inherent in the loan
portfolio, although no assurance can be given in this regard due to competitive
and economic uncertainties. Management believes that the March 31, 1999
allowance for loan losses was adequate at 1.14% of total loans. Management based
such estimate on the high quality of assets held and the strong local economy.

        A breakdown of the allowance for loan losses is provided in the
following table. However, management of State Bank does not believe that the
allowance for loan losses can be fragmented by loan category with any precision
that would be useful to investors. The breakdown of the allowance for loan
losses is based primarily upon those factors discussed above in computing the
allowance for loan losses as a whole. Because all of these factors are subject
to change, the breakdown is not necessarily indicative of the category of future
loan losses.

               Allocation of Allowance for Loan Losses in Dollars

<TABLE>
<CAPTION>
                                                                         December 31,
                                       March 31,         ----------------------------------------
                                          1999                  1998                  1997
                                   -------------------    ------------------    ------------------
                                   Amount   Percent(1)    Amount   Percent(1)    Amount  Percent(1)
                                                       (Dollars in Thousands)
<S>                                   <C>    <C>        <C>          <C>          <C>      <C>
Commercial, financial and            $166      19.26%      $163        17.25%     $194     18.99%
agricultural.....................
Real Estate......................      57      61.10%        57        64.28%       65     67.87%
Installment......................     160      19.64%       164        18.47%      118     13.14%
Unallocated......................      63       0.00%        62         0.00%       94      0.00%
                                   ------   ---------      ----       -------    ------   -------
Total............................    $446     100.00%      $446       100.00%     $471    100.00%
                                     ====     =======      ====       =======    ======   =======
</TABLE>

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

(1)     Represents percentage of loans in each category to total loans.

<PAGE>



NON-PERFORMING ASSETS

        The following table sets forth certain information with respect to State
Bank's non-accrual, restructured and past due loans, as well as other real
estate owned, for the periods indicated:


                              Non-Performing Assets

<TABLE>
<CAPTION>
                                                                            December 31,
                                                           March 31,     -----------------
                                                             1999         1998     1997
                                                           --------       ----     ----
                                                                           (Dollars In
                                                                            Thousands)
<S>                                                         <C>            <C>      <C>
Non-accrual loans......................................    $  -----     $  -----   $   -----
Restructured loans.....................................       -----        -----       -----
Other real estate owned................................        1,376       1,376       1,876
                                                           ---------     --------     -------
   Total Non-performing assets.........................        1,376       1,376       1,876
                                                           =========     =======      =======

Loans past due 90 or more days accruing interest.......    $     189    $     94   $     160
                                                            ========     ========     =======

Non-performing assets to period end loans and
     other real estate owned...........................         3.38%       3.59%       5.31%

</TABLE>

        Loans are placed on non-accrual when a loan is 90 days or more past due,
unless it is both well secured and in the process of collection.

PROVISION FOR LOAN LOSSES

        Provisions for loan losses are charged to income to bring the total
allowance for loan losses to a level deemed appropriate by management of State
Bank based on such factors as historical experience, the volume and type of
lending conducted by the Bank, the amount of non-performing assets, regulatory
policies, generally accepted accounting principles, general economic conditions
and other factors related to the collectibility of loans in State Bank's
portfolio.

        The provision for loan losses for the three-month period ended March 31,
1999 was $8 thousand and was identical to the provision recorded during the
first three-month period of 1998. For the year ended December 31, 1998, the
provision totaled $30 thousand and was the same amount recognized for the year
ended December 31, 1997.

        Management believes the allowance is adequate to absorb losses inherent
in the loan portfolio. In view of State Bank's plans to continue its loan
growth, management will continue to closely monitor the performance of its
portfolio and make additional provisions as necessary. Management does not
presently anticipate that such provision will have a material adverse impact on
State Bank's results of operations in future periods.

NON-INTEREST INCOME

        During the first three-month period of 1999, State Bank recorded
non-interest income of $102 thousand as compared to $98 thousand for the
three-month period ended March 31, 1998. This 4.1% increase is attributed to
higher levels of service charges on both individual and commercial checking
accounts.

        For the period ended December 31, 1998, non-interest income totaled $443
thousand, representing an increase of $76 thousand or 20.7% compared to the $367
thousand reported for the period ended December 31, 1997. The increase during
1998 is primarily due to higher levels of fees and service charges on deposit
accounts and the fact that State Bank recorded gains of $15 thousand on the
disposition of some assets as compared to the recognition of a similar loss of
$10 thousand during 1997.

<PAGE>

NON-INTEREST EXPENSE

        For the three-month period ended March 31, 1999, State Bank recorded
non-interest expense of $592 thousand, a modest $10 thousand or 1.7% increase
over the $582 thousand which had been recognized during the same period of 1998.
Most of the increase may be attributed to one-time costs incurred in connection
with the planned merger with James River.

        Non-interest expense increased a significant 25.3% from $2.1 million in
1997 to $2.7 million for the period ended December 31, 1998. The increase is
partially attributed to an increase of $72 thousand in employment costs and a
$42 thousand rise in furniture and fixture and occupancy costs as State Bank
recognized its first full year of operation in its expanded and remodeled branch
facility at Catlett, Virginia. Of much more significance, however, was the
recognition of a $410 thousand reserve for possible future loss on other real
estate owned which real estate State Bank took back in satisfaction of debt
approximately six years ago.

INCOME TAXES

        State Bank recognized income tax expense of $234 thousand during 1997
but lower levels of taxable income during 1998 reduced tax expense to $94
thousand. Quarterly comparisons for the periods ended March 31, 1999 and 1998
show a $4 thousand or 10.0% increase in tax expense consistent with the higher
level of taxable income recorded during 1999.

DEPOSITS

        State Bank primarily uses deposits to fund its loan and investment
portfolios.

        Average deposits for the three-month period ended March 31, 1999 totaled
$60.7 million and were 7.6% more than the average of $56.4 million for the same
period of 1998. Average savings and other time deposits totaled $10.5 million
for the 1999 period and were 12.6% higher than the average level of $9.3 million
reflected for the first quarter of 1998. Average money market accounts and other
interest-bearing demand deposits were up 7.0% to $17.4 million from their 1998
level of $16.3 million while average certificate of deposit balances rose 2.0%
from their first quarter 1998 level of $23.1 million to $23.5 million for the
first three-month period of 1999. Continuing their strong recent growth trend,
non-interest bearing checking accounts averaged $9.3 million during the first
quarter of 1999, a significant 20.5% more than the $7.7 million average for the
period ended March 31, 1998.

        For the year ended December 31, 1998, total average deposits were up
4.6% to $58.2 million, compared to $55.7 million for the previous year. Average
savings and other time deposits for 1998 totaled $ 9.6 million, 4.0% more than
the average of $9.2 million for 1997 while average certificate of deposit
balances of $23.1 million for 1998 were almost identical to the average of $23.0
million for 1997. Average money market accounts and other interest-bearing
demand deposits were up 6.9% to $17.1 million in 1998 from a 1997 level of $16.0
million. Non-interest bearing checking accounts reflected the most impressive
increase as 1998 averages of $8.5 million were 13.7% higher than the $7.4
million average during 1997.

<PAGE>

        At March 31, 1999, State Bank held $3.9 million in certificates of
deposit in amounts of $100,000 or more. The following table reflects the
maturity distribution of those certificates:


                      Maturities of CDs of $100,000 or More

<TABLE>
<CAPTION>
                                                                         March 31, 1999
                                                                    -------------------------
                                                                       Amount       Percent
                                                                      (Dollars In Thousands)
<S>                                                                     <C>         <C>
Three months or less...........................................       $   875         22.23%
Three months to six months.....................................           783         19.89%
Six months to one year.........................................           833         21.16%
Over one year..................................................         1,446         36.72%
                                                                      -------       --------
    Total......................................................        $3,937        100.00%
                                                                       ======        =======
</TABLE>


SHORT-TERM BORROWINGS

        State Bank maintains an arrangement with a correspondent bank that
provides that State Bank may purchase federal funds on a short-term basis when
necessitated by fluctuations in loan and deposit levels. State Bank did not find
it necessary at any time during 1997, 1998 or the first three-month period of
1999 to purchase federal funds. State Bank does participate in the note option
arrangement offered by the U.S. Treasury Department that permits banks to retain
income tax deposits collected from customers for short periods of time provided
that the Treasury Department is paid interest on the funds made available to the
bank. This arrangement did result in average funding to State Bank of $122
thousand and $128 thousand for the 1998 and 1997 periods, respectively. For the
three-month periods ended March 31, 1999 and 1998, these borrowings averaged
$100 thousand and $118 thousand, respectively.

CAPITAL REQUIREMENTS

        The determination of capital adequacy depends upon a number of factors,
such as asset quality, liquidity, earnings, growth trends and economic
conditions. State Bank seeks to maintain a strong capital base to support its
growth and expansion plans, provide stability to current operations and promote
public confidence in the Bank.

        State Bank's capital position exceeds all regulatory minimums. The
federal banking regulators have defined three tests for assessing the capital
strength and adequacy of banks, based on two definitions of capital. "Tier 1
Capital" is defined as a combination of common and qualifying preferred
stockholders' equity less goodwill. "Tier 2 Capital" is defined as qualifying
subordinated debt and a portion of the allowance for loan losses. "Total
Capital" is defined as Tier 1 Capital plus Tier 2 Capital. Three risk-based
capital ratios are computed using the above capital definitions, total assets
and risk-weighted assets. "Tier 1 Risk-based Capital" is Tier 1 Capital divided
by risk-weighted assets. "Total Risk-based Capital" is Total Capital divided by
risk-weighted assets. The Leverage Ratio is Tier 1 Capital divided by total
average assets. See "Supervision and Regulation ---Capital Resources" at page
III-3.


                                 Capital Ratios
<TABLE>
<CAPTION>
                                                                 December 31,
                                            March 31,     -----------------------   Regulatory
                                              1999            1998        1997       Minimum
                                            --------      ---------      --------    -------
<S>                                           <C>            <C>           <C>         <C>
Leverage Ratio..........................       10.8%           10.7%       11.4%       4.0%
Tier 1 Risk-based Capital...............       16.8%           17.4%       19.1%       4.0%
Total Risk-based Capital................       17.8%           18.5%       20.3%       8.0%
</TABLE>


<PAGE>

LIQUIDITY

        Liquidity represents the ability of State Bank to meet present and
future financial obligations through either the sale or maturity of existing
assets or the acquisition of additional funds through liability management.
Liquid assets include cash, interest-bearing deposits with banks, federal funds
sold, and certain investment securities. As a result of State Bank's management
of liquid assets and the ability to generate liquidity through liability
funding, management believes that State Bank maintains overall liquidity
sufficient to satisfy its depositors' requirements and meet its customers'
credit needs.

        The following table summarizes State Bank's liquid assets for the
periods indicated:


                            Summary of Liquid Assets

<TABLE>
<CAPTION>
                                                                          December 31,
                                                    March 31,        ------------------------
                                                      1999             1998          1997
                                                    --------           ----          ----
                                                             (Dollars in Thousands)
<S>                                                 <C>                <C>             <C>
Cash and due from banks ....................        $ 2,111         $ 2,703         $ 2,681
Federal funds sold .........................          3,525           4,340           2,060
Investment securities (1) ..................            326             326           2,179
Available-for-sale securities ..............         14,736          14,536          15,401
                                                    -------         -------         -------
    Total liquid assets ....................        $21,905         $22,321         $20,698
                                                    =======         =======         =======

Deposits and other liabilities .............        $62,722         $61,607         $57,377
                                                    =======         =======         =======
Ratio of liquid assets to deposits
    and other liabilities...................         33.00%          35.56%          38.90%

</TABLE>

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

(1)  Only investment securities with a maturity of one year or less are
     considered liquid assets for this table.


IMPACT OF INFLATION, CHANGING PRICES AND MONETARY POLICIES

        The financial statements and related financial data concerning State
Bank presented herein have been prepared in accordance with generally accepted
accounting principles, which require the measurement of financial position and
operating results in terms of historical data without considering changes in the
relative purchasing power of money over time due to inflation. The primary
effect of inflation on the operations of State Bank is reflected in increased
operating costs. Unlike industrial companies, virtually all of the assets and
liabilities of a financial institution are monetary in nature. As a result,
changes in interest rates have a more significant effect on the performance of a
financial institution than do the effects of changes in the general level of
inflation and changes in prices. Interest rates do not necessarily move in the
same direction or in the same magnitude as the prices of goods and services.
Interest rates are highly sensitive to many factors which are beyond the control
of State Bank, including the influence of domestic and foreign economic
conditions and the monetary and fiscal policies of the U.S. government and
federal agencies, particularly the Federal Reserve. The Federal Reserve
implements national monetary policies such as seeking to curb inflation and
combat recession by its open market operations in U.S. government securities,
control of the discount rate applicable to borrowing by banks, and establishment
of reserve requirements against bank deposits. The actions of the Federal
Reserve in these areas influence the growth of bank loans, investments and
deposits, and affect the interest rates charged on loans and paid on deposits.
The nature, timing and impact of any future changes in federal monetary and
fiscal policies on State Bank and its results of operations are not predictable.

<PAGE>

ACCOUNTING MATTERS

        In June 1998, the Financial Accounting Standards Board issued Statement
No. 133, "Accounting for Derivative Instruments and Hedging Activities", which
is required to be adopted in years beginning after June 15, 1999. The statement
permits early adoption as of the beginning of any fiscal quarter after its
issuance. State Bank has not determined whether to adopt the new statement
early. The Statement will require State Bank to recognize all derivatives on the
balance sheets at fair value. Derivatives that are not hedges must be adjusted
to fair value through income. If the derivative is a hedge, depending on the
nature of the hedge, changes in the fair value of derivatives will either be
offset against the change in fair value of the hedged assets, liabilities or
firm commitments through earnings or recognized in other comprehensive income
until the hedged item is recognized in earnings. The ineffective portion of a
derivative's change in fair value will be immediately recognized in earnings.

        Because State Bank does not employ such derivative instruments,
management does not anticipate that the adoption of the new Statement will have
any effect on State Bank's earnings or financial position.

YEAR 2000 PLANNING

        In 1997, management of State Bank established a Year 2000 plan to
prevent or mitigate the adverse effects of the Year 2000 issue on the Bank and
its customers. Goals of the plan include identifying risks, testing data
processing systems and equipment, informing customers of Year 2000 issues and
risks, establishing a contingency plan for operating if Year 2000 issues cause
important systems or equipment to fail, implementing changes necessary to
achieve Year 2000 compliance, and verifying that these changes are effective.
The Board of Directors reviews progress under the plan each quarter.

        Management designed the plan to address Year 2000 issues. State Bank is
subject to guidelines established by the Federal Financial Institutions
Examination Council (FFIEC). This plan and State Bank's progress in implementing
it are subject to periodic examinations by the Federal Reserve Bank of Richmond.

        State Bank has met its Year 2000 goals to date and believes it will
continue to meet the goals of the Year 2000 plan. By December 31, 1998, State
Bank had performed risk assessments of its internal information systems,
environmental systems, commercial customers with a significant amount of loans,
and other products with date sensitive issues. In addition, State Bank has
communicated with suppliers of goods and services in order to assess their Year
2000 readiness. Those systems that the Bank believes to be critical to its
operations have been tested and the results reviewed by management. Some
additional steps must be taken to achieve Year 2000 compliance, including some
steps that may not yet be identified. Elements of the Year 2000 plan, such as
risk assessments, customer communications and testing of systems and equipment
are processes that are ongoing.

        State Bank continues to evaluate its contingency plan with respect to
Year 2000 issues. The plan focuses on systems to serve customers should a Year
2000 issue arise which may limit State Bank's normal operating procedures and
some testing and training has taken place. In 1999, State Bank is continuing to
evaluate the need for additional testing and training. Through the media, the
public has been advised to maintain above normal levels of cash. In conjunction
with the anticipated need for additional cash, State Bank is reviewing insurance
coverage and security concerns.

        Management believes that the cost of resolving the Year 2000 issues
related to State Bank's computer programs and those used by its suppliers of
significant data processing services will not be material to State Bank's
business, operations, liquidity, capital resources, or financial condition,
based on information developed to date and communications with data processing
suppliers. State Bank expects total cost for Year 2000 compliance to be less
than $35 thousand. This amount includes hardware and software upgrades or
replacements, training, consulting and testing. Approximately $25 thousand of
this cost was incurred in 1998. These amounts do not include allocations of
compensation and other costs of State Bank's personnel. State Bank is funding
its Year 2000 expenditures through continuing operations.

<PAGE>

        State Bank continues to assess its risk from other environmental factors
over which it has little control, such as electrical power, and telephone
service. Because of the nature of these external factors, however, State Bank is
not actively engaged in any repair, replacement, or testing efforts for these
services. Although State Bank has no reason to conclude that a failure will
occur, the most reasonably likely worse case Year 2000 scenario would entail a
disruption or failure of State Bank's power supplier or telephone company to
provide power or data transmission services to a computer system or facility. If
such a failure were to occur, the State Bank would implement its contingency
plan. While it is impossible to quantify the impact of such a scenario, the most
reasonably likely worst case scenario would entail diminishment of service
levels, some customer inconvenience, and additional, as yet undetermined, cost
associated with the implementation of the contingency plan.

        Although State Bank has completed an assessment of Year 2000 effects on
its current commercial customers, the actual effects of individual and corporate
customers of State Bank and on governmental authorities that regulate State
Bank, and any resulting consequences to State Bank, cannot be determined with
any assurance. State Bank's belief that it will achieve Year 2000 compliance is
based on a number of assumptions and statements made by third parties, and are
subject to uncertainty. State Bank is also not able to predict the effects, if
any, on State Bank, financial markets or society in general of the public
reaction to Year 2000. Because of this uncertainty and reliance upon assumptions
and statements of third parties, State Bank cannot be assured that the results
of the Year 2000 plan can be achieved. Management believes, however, that State
Bank will be able to accomplish its Year 2000 goals and be able to continue
providing financial services to its customers into the next century.

<PAGE>

      SECURITY OWNERSHIP OF STATE BANK MANAGEMENT AND CERTAIN SHAREHOLDERS

        The following table sets forth for (i) each director and executive
officer of State Bank , (ii) each beneficial owner of 5% or more of the
outstanding shares of State Bank's common stock, and (iii) all directors and
executive officers of State Bank as a group: (1) the number of shares of State
Bank's common stock beneficially owned on March 31, 1999 and (2) the percentage
of ownership of outstanding shares of State Bank's common stock on that date.
Unless otherwise indicated by footnote, the individuals named below have sole
voting and dispositive powers over the shares beneficially owned by them. All of
State Bank's directors and executive officers receive mail at State Bank's
Remington office at P.O. Box 158, 100 John Stone Street, Remington, Virginia
22734.

<TABLE>
<CAPTION>


NAME OF                                          COMMON STOCK
BENEFICIAL OWNER                              BENEFICIALLY OWNED               PERCENT OF CLASS
- ----------------                              ------------------               ----------------
<S>                                                  <C>                              <C>
Evan H. Ashby, Jr., M.D.(1)                     22,866(2)                           7.86%
Richard M. Barb                                  3,336(3)                           1.15
John A. Berna                                    2,968                              1.02
James W. Craun, Jr.                              7,269(4)                           2.50
Janice N. Kehoe                                    354(5)                           0.12
T. Leo McCarthy                                   8,953                             3.08
Larry B. Olinger                                 4,058(6)                           1.39
Jeffrey W. Parker                                  857(7)                           0.29
James A. Rankin, Sr.                             2,588(8)                           0.89
J. Mark Rohrbaugh, Jr.                             300(9)                           0.10
James E. Underhill                               1,446(10)                          0.50
Beneficial ownership of Common                  32,129                             11.04
Stock; by all directors and executive
officers as a group (10 persons)

</TABLE>


(1)   Dr. Ashby's mailing address is P.O. Box 234, Fancy Gap, VA 24328-0231.
(2)   Includes 216 shares held by children or trusts.
(3)   Includes 1,812 shares held by, or jointly with, spouse or children.
(4)   Includes 2,532 shares held by, or jointly with, spouse or children.
(5)   Includes 24 shares held jointly with spouse.
(6)   Includes 1,808 shares held by, or jointly with, spouse, children, parent
      or brother.
(7)   Includes 557 shares held by, or jointly with, spouse, children or parent.
(8)   Includes 588 shares held by children.
(9)   Includes 200 shares held jointly with spouse.
(10)  Includes 933 shares held jointly with spouse.

<PAGE>

                                   CHAPTER IV
                                  LEGAL MATTERS


                       COMPARATIVE RIGHTS OF SHAREHOLDERS

GENERAL

        James River and State Bank are corporations subject to the provisions of
the Virginia Stock Corporation Act. Rights as a shareholder of State Bank are
governed by State Bank's articles of incorporation and bylaws and by the
Virginia Stock Corporation Act. Upon consummation of the merger, State Bank
shareholders will become shareholders of James River, and as such shareholder
rights will then be governed by the articles of incorporation and bylaws of
James River and by the Virginia Stock Corporation Act.

        The following is a summary of the material differences in the rights of
shareholders of State Bank and James River. THIS SUMMARY IS QUALIFIED IN ITS
ENTIRETY BY REFERENCE TO THE ARTICLES OF INCORPORATION AND BYLAWS OF JAMES RIVER
AND STATE BANK AND TO THE VIRGINIA STATE CORPORATION ACT.

AUTHORIZED CAPITAL

        JAMES RIVER. James River is authorized to issue 10,000,000 shares of
common stock, par value $5.00 per share, of which 3,741,410 shares were issued
and outstanding as of March 31, 1999, and 2,000,000 shares of preferred stock,
$5.00 par value, of which no shares were issued and outstanding as of March 31,
1999. James River's articles of incorporation authorize the James River board,
without shareholder approval, to fix the preferences, limitations and relative
rights of the preferred stock and to establish series of such preferred stock
and determine the variations between each series. If any shares of preferred
stock are issued, the rights of holders of James River common stock would be
subject to the rights and preferences conferred to holders of such preferred
stock.

        STATE BANK. State Bank is authorized to issue 400,000 shares of State
Bank common stock, par value $10.00 per share, of which 291,027 shares were
issued and outstanding as of March 31, 1999. State Bank does not have an
authorized class of preferred stock.

PREEMPTIVE RIGHTS

        JAMES RIVER. The holders of James River common stock are not entitled to
preemptive rights. Preemptive rights provide that holders of outstanding stock
will have an opportunity to purchase their pro rata share of any new stock to be
issued by the company before the company may sell shares to others. Preemptive
rights assure a shareholder that if he is willing to purchase shares at the
offering price, he will be able to maintain his proportionate ownership of the
company.

        STATE BANK. The articles of incorporation of State Bank specifically
provide that if State Bank intends to issue any additional capital stock (other
than in the form of a stock dividend), the new shares must be offered by
subscription first to the holders of State Bank's outstanding common stock in
proportion to the number of shares of stock held by them. The articles
specifically provide that transferable subscription warrants exercisable for a
period of 30 days from the date of mailing must be sent to all shareholders and
the requisite 30 days must pass before shares may be generally sold. Further, if
at the end of the 30-day period any of the new shares have not been subscribed
for, after the expiration of said 30-day period, the new shares may be sold in a
manner determined by the board of directors, however, the articles impose a
minimum sales price. Accordingly, by accepting James River common stock in
exchange for State Bank common stock, State Bank shareholders will forfeit their
preemptive rights.

<PAGE>

DIVIDEND RIGHTS

        JAMES RIVER. The holders of James River common stock are entitled to
share ratably in dividends when and as declared by the James River board of
directors out of legally available funds. One of the principal sources of income
to James River is dividends from its subsidiary banks. James River's articles of
incorporation permit the James River board to issue preferred stock with terms
set by the James River board, which terms may include the right to receive
dividends ahead of the holders of James River common stock. No shares of
preferred stock are presently outstanding.

        STATE BANK. The holders of State Bank common stock also are entitled to
share ratably in dividends when and as declared by the State Bank board of
directors out of legally available funds.

VOTING RIGHTS

        The holders of both James River and State Bank common stock have one
vote for each share held on any matter presented for consideration at a
shareholder meeting. Neither the holders of James River nor State Bank common
stock are entitled to cumulative voting in the election of directors.

SHAREHOLDER MEETINGS

        JAMES RIVER. Shareholders of James River may not request that a special
meeting of shareholders be called.

        STATE BANK. Shareholders owning 10% or more of the issued and
outstanding shares of State Bank may call a special meeting of shareholders.

DIRECTORS

        JAMES RIVER AND STATE BANK. All of James River's and State Bank's
directors are elected each year. Neither company's articles of incorporation
include a provision relating to the removal of directors. Accordingly, the
removal of directors is governed by the Virginia Stock Corporation Act which
provides that shareholders may remove directors with or without cause if the
number of votes cast to remove him constitutes a majority of the outstanding
shares of common stock.

ANTI-TAKEOVER PROVISIONS

        Certain provisions of the Virginia Stock Corporation Act and the
articles of incorporation and bylaws of James River may discourage an attempt to
acquire control of James River that a majority of James River's shareholders
determined was in their best interests. These provisions also may render the
removal of one or all directors more difficult or deter or delay corporate
changes of control that the James River board did not approve.

        AUTHORIZED PREFERRED STOCK. The articles of incorporation of James River
authorize the issuance of preferred stock. The James River board may, subject to
applicable law and the rules of the NASDAQ National Market, authorize the
issuance of preferred stock at such times, for such purposes and for such
consideration as it may deem advisable without further shareholder approval. The
issuance of preferred stock under certain circumstances may have the effect of
discouraging an attempt by a third party to acquire control of James River by,
for example, authorizing the issuance of a series of preferred stock with rights
and preferences designed to impede the proposed transaction.

        SUPERMAJORITY VOTING PROVISIONS. The Virginia Stock Corporation Act
provides that, unless a corporation's articles of incorporation provide for a
higher or lower vote, certain significant corporate actions must be approved by
the affirmative vote of the holders of more than two-thirds of the votes
entitled to be cast on the matter. Corporate actions requiring a two-thirds vote
include amendments to a corporation's articles of incorporation, adoption of
plans of merger or exchange, sales of all or substantially all of a
corporation's assets other than in the ordinary course of business and adoption
of plans of dissolution ("Fundamental Actions"). The Virginia Stock Corporation
Act provides that a corporation's articles may either increase the vote required
to approve Fundamental Actions or may decrease the required vote to not less
than a majority of the votes entitled to be cast.

<PAGE>

        The provisions of the [ARTICLES OF INCORPORATION OF JAMES RIVER AND THE]
Virginia Stock Corporation Act could tend to make the acquisition of James River
more difficult to accomplish without the cooperation or favorable recommendation
of the James River board.

        VIRGINIA ANTI-TAKEOVER STATUTES. Virginia has two anti-takeover statutes
in force, the Affiliated Transaction Statute and the Control Share Acquisitions
Statute.

        AFFILIATED TRANSACTIONS. The Virginia Stock Corporation Act contains
provisions governing "affiliated transactions." These include various
transactions such as mergers, share exchanges, sales, leases, or other
dispositions of material assets, issuances of securities, dissolutions, and
similar transactions with an "interested shareholder." An interested shareholder
is generally the beneficial owner of more than 10% of any class of a
corporation's outstanding voting shares. During the three years following the
date a shareholder becomes an interested shareholder, any affiliated transaction
with the interested shareholder must be approved by both a majority of the
"disinterested directors" (those directors who were directors before the
interested shareholder became an interested shareholder or who were recommended
for election by a majority of disinterested directors) and by the affirmative
vote of the holders of two-thirds of the corporation's voting shares other than
shares beneficially owned by the interested shareholder. The foregoing
requirements do not apply to affiliated transactions if, among other things, a
majority of the disinterested directors approve the interested shareholder's
acquisition of voting shares making such a person an interested shareholder
before such acquisition. Beginning three years after the shareholder becomes an
interested shareholder, the corporation may engage in an affiliated transaction
with the interested shareholder if, (i) the transaction is approved by the
holders of two-thirds of the corporation's voting shares, other than shares
beneficially owned by the interested shareholder, (ii) the affiliated
transaction has been approved by a majority of the disinterested directors, or
(iii) subject to certain additional requirements, in the affiliated transaction
the holders of each class or series of voting shares will receive consideration
meeting specified fair price and other requirements designed to ensure that all
shareholders receive fair and equivalent consideration, regardless of when they
tendered their shares.

        CONTROL SHARE ACQUISITIONS. Under the Virginia Stock Corporation Act's
control share acquisitions law, voting rights of shares of stock of a Virginia
corporation acquired by an acquiring person or other entity at ownership levels
of 20%, 33 1/3%, and 50% of the outstanding shares may, under certain
circumstances, be denied. The voting rights may be denied unless conferred by a
special shareholder vote of a majority of the outstanding shares entitled to
vote for directors, other than shares held by the acquiring person and officers
and directors of the corporation, or among other exceptions, such acquisition of
shares is made pursuant to a merger agreement with the corporation or the
corporation's articles of incorporation or by-laws permit the acquisition of
such shares before the acquiring person's acquisition thereof.

        If authorized in the corporation's articles of incorporation or by-laws,
the statute also permits the corporation to redeem the acquired shares at the
average per share price paid for them if the voting rights are not approved or
if the acquiring person does not file a "control share acquisition statement"
with the corporation within sixty days of the last acquisition of such shares.
If voting rights are approved for control shares comprising more than 50% of the
corporation's outstanding stock, objecting shareholders may have the right to
have their shares repurchased by the corporation for "fair value."

        The provisions of the Affiliated Transactions Statute and the Control
Share Acquisition Statute are only applicable to public corporations that have
more than 300 shareholders. Corporations may provide in their articles of
incorporation or bylaws to opt-out of the Control Share Acquisition Statute, but
James River has not done so.

DIRECTOR AND OFFICER EXCULPATION

        The Virginia Stock Corporation Act provides that in any proceeding
brought by or in the right of a corporation or brought by or on behalf of
shareholders of the corporation, the damages assessed against an officer or
director arising out of a single transaction, occurrence or course of conduct
may not exceed the lesser of (i) the monetary amount, including the elimination
of liability, specified in the articles of incorporation or, if approved by the
shareholders, in the bylaws as a limitation on or elimination of the liability
of the officer or director, or (ii) the greater of (a) $100,000 or (b) the
amount of cash compensation received by the officer or director from the
corporation during the twelve months immediately preceding the act or omission
for which liability was imposed. The liability of an officer or director is not
limited under the Virginia Stock Corporation Act or a corporation's articles of
incorporation and bylaws if the officer or director engaged in willful
misconduct or a knowing violation of the criminal law or of any federal or state
securities law.

<PAGE>

        JAMES RIVER. The articles of incorporation of James River provide that
to the full extent that the Virginia Stock Corporation Act permits the
limitation or elimination of the liability of directors or officers, a director
or officer of James River shall not be liable to James River or its shareholders
for monetary damages in excess of one dollar.

        STATE BANK. The bylaws of State Bank also eliminate monetary liability
of directors and officers in any proceeding brought by or in the right of the
corporation except for certain excluded acts consistent with the acts for which
the Virginia State Corporation Act would not provide elimination of liability.

INDEMNIFICATION

        JAMES RIVER. The articles of incorporation of James River provide that
to the full extent permitted by the Virginia Stock Corporation Act and any other
applicable law, James River is required to indemnify a director or officer of
James River who is or was a party to any proceeding by reason of the fact that
he is or was such a director or officer or is or was serving at the request of
the corporation, partnership, joint venture, trust, employee benefit plan or
other enterprise. The James River board of directors is empowered, by majority
vote of a quorum of disinterested directors, to contract in advance to indemnify
any director or officer.

        STATE BANK. The bylaws of State Bank include a similar provision with
respect to the indemnification of officers and directors.


                       RESALES OF JAMES RIVER COMMON STOCK

        STATE BANK SHAREHOLDERS. The shares of James River common stock to be
issued to State Bank shareholders in the merger have been registered under the
Securities Act. These shares may be traded freely and without restriction by
those shareholders not deemed to be "affiliates" of State Bank as that term is
defined under the Securities Act. An affiliate of a corporation, as defined by
the rules promulgated under the Securities Act, is a person who directly or
indirectly, through one or more intermediaries, controls, is controlled by, or
is under common control with, that corporation. Any subsequent transfer by an
affiliate of State Bank must be one permitted by the resale provisions of Rule
145 promulgated under the Securities Act or as otherwise permitted under the
Securities Act.

        AFFILIATES OF JAMES RIVER AND STATE BANK. Commission guidelines
regarding qualifying for the pooling of interests method of accounting also
limit sales of shares of the acquiring company and acquired company by
affiliates of either company in a business combination such as the Merger. These
guidelines indicate that the pooling of interests method of accounting will
generally not be challenged on the basis of sales by such affiliates if these
persons do not dispose of any of the shares of the corporation they own or any
shares of the corporation they receive in connection with a merger during the
period beginning 30 days prior to the merger and ending when financial results
covering at least 30 days of post-merger operations of the combined entity have
been published (the "Pooling Restricted Period").

        State Bank has agreed to deliver to James River not less than 30 days
prior to the effective date, for each of its affiliates, an agreement that such
person will not dispose of (i) any James River common stock in violation of the
Securities Act or (ii) any State Bank common stock or James River common stock
during the Pooling Restricted Period.

        James River has agreed to deliver to State Bank not less than 30 days
prior to the effective date, for each of its affiliates, an agreement that such
person will not dispose of any James River common stock or State Bank common
stock during the Pooling Restricted Period.

<PAGE>

                                     EXPERTS

        The consolidated financial statements of James River incorporated in
this proxy statement/prospectus by reference to James River's Annual Report on
Form 10-K for the year ended December 31, 1998 has been so incorporated in
reliance upon the report of Goodman & Company, LLP, independent certified public
accountants, incorporated by reference herein, and upon the authority of such
firm as experts in auditing and accounting.

        The financial statements of State Bank included in this proxy
statement/prospectus as Annex C have been so incorporated in reliance upon the
report of Yount, Hyde & Barbour, PC, independent certified public accountants,
incorporated by reference herein, and upon the authority of such firm as experts
in auditing and accounting.

                                 LEGAL OPINIONS

        The validity of the shares of James River common stock offered hereby is
being passed upon for James River by Kaufman & Canoles, a Professional
Corporation, Norfolk, Virginia. Kaufman & Canoles will deliver an opinion to
James River and State Bank concerning certain federal income tax consequences of
the merger. See "Material Federal Income Tax Consequences" on page I-19.

        Certain matters relating to the merger will be passed upon for State
Bank by Williams, Mullen, Christien & Dobbins, Richmond, Virginia.


<PAGE>

                                    CHAPTER V
                   OTHER MATTERS - JAMES RIVER ANNUAL MEETING

        AT THE JAMES RIVER MEETING, JAMES RIVER SHAREHOLDERS WILL BE ASKED TO
VOTE ON (I) THE ELECTION OF NINE NOMINEES TO SERVE AS DIRECTORS AND (II) THE
RATIFICATION OF JAMES RIVER'S DECISION TO HIRE YOUNT, HYDE & BARBOUR, P.C. AS
JAMES RIVER'S INDEPENDENT ACCOUNTANTS. INFORMATION REGARDING THESE MATTERS IS
SET FORTH BELOW.

                              ELECTION OF DIRECTORS

INFORMATION REGARDING DIRECTORS AND EXECUTIVE OFFICERS

        All directors are elected for a one year term and until their successors
are duly executed and qualified. The Board of Directors recommends that the
following nine nominees be elected as directors: Harold U. Blythe, James E.
Butler, Jr., Bruce B. Gray, Elmon T. Gray, Horace R. Higgins, Jr., G. P.
Jackson, Ben P. Kanak, John A. Ramsey, Jr., and Robert E. Spencer, Jr. Proxies
received will be voted for the election of such nominees unless marked to the
contrary. A shareholder who desires to withhold voting of the Proxy for all or
one or more of the nominees may so indicate on the Proxy. All of the nominees
are currently members of the Board of Directors and all nominees have consented
to be named and have indicated their intent to serve if elected. If any nominee
becomes unable to serve, an event which is not anticipated, the Proxy will be
voted for a substitute nominee to be designated by the Board of Directors, or
the number of directors will be reduced.

        James River's Bylaws provide that the number of directors shall be
between seven and seventeen. Directors serve a one year term. In two separate
transactions that closed in February 1996, James River acquired First Colonial
Bank ("FCB") in Hopewell, Virginia and Bank of Isle of Wight, now named James
River Bank/Colonial ("Colonial") in Smithfield, Virginia, pursuant to which FCB
and Colonial became wholly owned subsidiaries of James River. In accordance with
the respective negotiated terms of these transactions, Ben P. Kanak and James C.
Stewart, directors of FCB, and John A. Ramsey, Jr. and Robert E. Spencer, Jr.,
directors of Colonial, were all appointed to James River's board of directors in
March 1996. The separate terms of these transactions required that Messrs. Kanak
and Stewart, on the one hand, and Messrs. Ramsey and Spencer, on the other hand,
be nominated for election as directors at James River's 1997 and 1998 Annual
Meetings to serve a one year term. For information regarding an Early Retirement
Agreement between FCB and James C. Stewart, see "Executive Compensation -
Stewart Retirement Agreement."

        The following information relates to James River's nine
director-nominees and James River's executive officers. There are no family
relationships among any of the director-nominees, except that Mr. Elmon Gray is
the father of Mr. Bruce Gray, nor is there any arrangement or understanding
between any director-nominee pursuant to which the director-nominee was elected,
except as otherwise described above with respect to Messrs. Kanak, Stewart,
Ramsey and Spencer.

        HAROLD U. BLYTHE, 56, James River's President and Chief Executive
Officer, has been an executive officer and director of James River since it was
initially organized in December 1994. From 1989 until 1997, Mr. Blythe was
President and Chief Executive Officer of Bank of Suffolk ("BOS"), one of James
River's wholly owned banking subsidiaries. Mr. Blythe also served as a director
of BOS from 1989 until 1997. Mr. Blythe is Chairman of the Board of James River
Support, Inc., James River's non-banking operations subsidiary, and Chairman of
the Board of Mortgage Company of James River, Inc. ("MCJR"), James River's
residential mortgage lending subsidiary. He is also a member of the Board of
Family Finance Corp., a consumer finance subsidiary of James River. Mr. Blythe
is also a director of Community Bankers Bank, Richmond, Virginia.

        JAMES E. BUTLER, JR., 73, has been a director of James River since
December 1994 and a director of BOS since 1973. Mr. Butler is the President of
Butler Paper Company.

        BRUCE B. GRAY, 45, James River's Vice Chairman, has been a director of
James River since December 1994. From 1993 until 1997, he was Chairman of the
Board of James River Bank ("JRB"), one of James River's wholly owned banking
subsidiaries, and served as a director of JRB from 1977 until 1997. Mr. Bruce
Gray is Vice President of Gray Lumber Co., Gray Land & Timber Co. and Gray Co.
Mr. Bruce Gray is also a partner of Grayland Co. and Gray Loblolly Co.

<PAGE>

        ELMON T. GRAY, 73, has been a director of James River since December
1994, and served as James River's Chairman of the Board from 1994 until 1997.
Mr. Elmon Gray was a director of JRB from 1949 until 1996, serving as Chairman
of the Board from 1977 to 1993. Mr. Elmon Gray has been President of Gray Lumber
Co. since 1952 and President of Gray Co. since 1993. He was President of Gray
Land & Timber Co. from 1992 until 1993. Mr. Gray is a partner of Grayland Co.
and Gray Loblolly Co.

        HORACE R. HIGGINS, JR., 51, was elected as a director of James River in
1998 and has been President of Higgins Trucking Company for over 26 years. Mr.
Higgins served as director of JRB from 1984 until 1998.

        G. P. JACKSON, 72, James River's Chairman of the Board, has been a
director of James River since December 1994. Mr. Jackson also is currently the
Chairman of the Board of BOS and has been a director of BOS since 1967. Mr.
Jackson is engaged in real estate rentals and contracting, and serves as
President of G.P. Jackson, Inc., Jackson & Jackson Bros., Inc., Holland and
Jackson, Inc. and Suffolk Glass, Inc.

        BEN P. KANAK, 76, was appointed to the Board of Directors in March 1996
after James River acquired FCB as described above. Mr. Kanak is currently
Chairman of the Board of Directors of FCB, a position he has held since 1982.
Mr. Kanak has been a director of FCB since FCB was formed in 1972. Mr. Kanak
also serves as a member of the Board of Directors of Plant Food Products, Inc.
Mr. Kanak has been an independent farmer since 1942.

        JOHN A. RAMSEY, JR., 69, was appointed to the Board of Directors in
March 1996 after James River acquired Colonial as described above. Mr. Ramsey
has been Chairman of the Board of Directors of Colonial since 1991, and is a
charter director of Colonial having served as a director since 1971. Mr. Ramsey
is a farmer, and has been President of Ramsey Brothers, Inc. since 1991, which
farms numerous properties in and around Isle of Wight County, Virginia. He has
also been President of Prescription Fertilizer, Inc. since 1991.

        ROBERT E. SPENCER, JR., 57, was appointed to the Board of Directors in
March 1996 after James River acquired Colonial. Mr. Spencer is a Senior Vice
President of James River and is responsible for bank investments and
asset/liability management, a position to which he was appointed in 1997. Mr.
Spencer served Colonial as a director and President and Chief Executive Officer
from 1986 until 1997. He is also a director of MCJR.

        JAMES C. STEWART, 60, was appointed to the Board of Directors in March
1996 after James River acquired FCB. Mr. Stewart has been a director, President
and Chief Executive Officer of FCB since 1973. Mr. Stewart is also a director of
MCJR and Family Finance Corp. Mr. Stewart has entered into an Early Retirement
Agreement with FCB. See "Executive Compensation - Stewart Retirement Agreement."

        DONALD W. FULTON, JR., 52, is James River's Senior Vice President and
Chief Financial Officer, a position to which he was appointed in January 1998.
He is also the Treasurer of MCJR. From 1968 until 1997, Mr. Fulton served as an
executive officer of Jefferson Bankshares, Inc. of Charlottesville, Virginia as
its Vice President- Investor Relations. Jefferson Bankshares was acquired by
Wachovia Corporation on October 31, 1997. From that date through December 31,
1997, Mr. Fulton was employed by Wachovia on merger transition activities
pertaining to financial reporting, corporate communications, and corporate
securities matters.

SECTION 16(A) BENEFICIAL OWNERSHIP REPORTING COMPLIANCE

         Section 16(a) of the Securities Exchange Act of 1934, as amended,
requires directors, officers and persons who beneficially own more than 10% of a
registered class of equity securities of James River to file initial reports of
ownership (Forms 3) and reports of changes in beneficial ownership ( Forms 4 and
5) with the SEC and NASDAQ. Such persons are also required under the rules and
regulations promulgated by the SEC to furnish James River with copies of all
Section 16(a) forms they file. Based solely on a review of the copies of such
forms furnished to James River, James River believes that all reporting
requirements under Section 16(a) for 1998 were met in a timely manner by its
directors, officers and greater than 10% beneficial owners, except that sales of
James River common stock by James C. Stewart which took place in May and June
1998 and a transfer by him of James River common stock which took place in
September 1998 were not reported on a Form 4, but were reported on a Form 5 on
February 12,1999.

<PAGE>

EXECUTIVE COMPENSATION

         The following table presents an overview of executive compensation paid
by James River and its subsidiaries during 1998, 1997 and 1996 to Harold U.
Blythe, President and Chief Executive Officer of James River and to the three
other executive officers of James River whose combined salary and bonus exceeded
$100,000 in 1998 ( collectively the "Named Executive Officers"). No other
executive officer of James River or any banking subsidiary received combined
salary and bonus in excess of $100,000 during 1998.


                           Summary Compensation Table

<TABLE>
<CAPTION>

                              Annual Compensation                   Long Term Compensation
                              -------------------                   -----------------------
                                                                   Securities
                                                                   Underlying    All Other
Name and Principal Position    Year     Salary($)       Bonus($)   Options(#)   Compensation
- ---------------------------    ----     ---------       --------   ----------   ------------
<S>                            <C>         <C>           <C>           <C>        <C>
Harold U. Blythe,              1998    $140,184      $16,272(1)           0     $12,213(2)
President and CEO              1997     136,224       13,622(1)           0      14,701(2)
                               1996     132,000(3)      6,600        37,500(4)   18,882(5)

Robert E. Spencer, Jr.,        1998     106,980(6)    12,838(1)           0       9,628(2)
Senior Vice President -        1997     104,425       16,082(1)           0       9,002(2)
Bank Investments and           1996      95,656        4,963(4)      22,500(4)    6,192(2)
Asset/Liability Management

Donald W. Fulton, Jr.,         1998     102,000(7)    12,240(1)      22,500(4)   20,456(8)
Senior Vice President and
Chief Financial Officer

James C. Stewart,              1998     137,566(10)    9,428(1)           0      10,114(2)
President of FCB(9)            1997     134,671(11)   32,179(12)          0      11,974(1)
                               1996     126,960(13)      ---         22,500(4)   22,191(14)
</TABLE>

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

(1)     Paid pursuant to James River's Cash Bonus Program.  See "-Cash Bonus
        Program" below.
(2)     Consists of Company contributions to 401(k) and Profit Sharing Plan.
(3)     Includes $22,800 of director fees paid by James River and BOS
(4)     Options  granted  pursuant to the 1996 Employee Stock Option Plan. See
        "-1996 Employee Stock Option Plan" below.
(5)     Consists of premiums paid for life insurance policies and contributions
        to 401(k) Plan.
(6)     Includes $24,012 of director fees paid by James River and Colonial.
(7)     Mr. Fulton joined James River in January 1998.
(8)     Consists of $15,754 of relocation and moving expenses paid pursuant to
        the Fulton Employment Agreement described in "-Executive Officer
        Employment Agreements" below. Also includes $4,702 of Company
        contributions to 401(k) and Profit Sharing Plan.
(9)     Pursuant to the terms of an Early Retirement Agreement, Mr. Stewart has
        resigned as an employee of FCB and director of FCB and James River
        effective May 26, 1999. See "Stewart Retirement Agreement" below.
(10)    Includes $25,325 of director fees paid by James River and FCB.
(11)    Includes $25,500 of director fees paid by James River, FCB and FCB's
        subsidiaries.
(12)    Consists of (i) $10,519 bonus for 1996 paid in January 1997 and (ii)
        $21,660 bonus for 1997 paid in December 1997 pursuant to the Cash Bonus
        Program.
(13)    Includes $23,500 of director fees paid by James River and FCB.
(14)    Consists of funding of FCB's ESOP and life insurance premiums paid by
        FCB to fund Mr. Stewart's supplemental income plan. Also includes
        contributions to 401(k) Plan.

<PAGE>

OPTION GRANTS IN LAST FISCAL YEAR

         The table below sets forth information regarding stock option grants to
Donald W. Fulton, Jr. during the fiscal year ended December 31, 1998. No other
stock options were granted to Named Executive Officers in 1998.

<TABLE>
<CAPTION>

                            Number of      % of Total
                            Securities       Options
                            underlying     Granted to                                       Grant Date
                             Options      Employees in                                       Present
Name                         Granted       Fiscal Year   Exercise Price   Expiration Date    Value($)
- -----                       ----------    -------------  --------------   ----------------  -----------
<S>                            <C>           <C>            <C>                 <C>               <C>
Donald W. Fulton, Jr.         22,500           60%           $21.45        02/25/08(1)      $367,875(2)

</TABLE>

- -------------------
(1) 4,500 option shares vested on February 26, 1999. The remaining option shares
    vest in 4 tranches of 4,500 shares each on February 26, 2000, 2001, 2002 and
    2003. Each tranche expires if unexercised on February 25, 2008.
(2) Value determined using the Black-Scholes option pricing model with the
    following weighted average assumptions: dividend yield of 2.2%, expected
    volatility of 24%, risk free interest rate of 5.5% and expected life of 5
    years. The actual value, if any, that may be realized on the options will
    depend on the excess of the stock price over the exercise price on the date
    the option is exercised. Accordingly, there can be no assurance that the
    value realized on the options will be at or near the value estimated by the
    Black-Scholes model.

AGGREGATE OPTION EXERCISES AND FISCAL YEAR END OPTION VALUES

        The table below sets forth information regarding stock options exercised
by Named Executive Officers in 1998 and exerciseable and unexerciseable stock
options held as of December 31, 1998, by the Named Executive Officers. All of
these options were granted pursuant to James River's 1996 Employee Stock Option
Plan except as otherwise indicated.

<TABLE>
<CAPTION>
                                                       Number of Securities
                                                            Underlying                 Value of Unexercised
                                                       Unexercised Options             In-The-Money Options
                          Shares                        at Fiscal Year-End             At Fiscal Year-End (1)
                          Acquired                      ------------------             -------------------
                           Upon          Value
        Name           Exercise (#)   Realized ($)  Exerciseable  Unexerciseable   Exerciseable   Unexerciseable
        ----           ------------   ------------  ------------  --------------   ------------   --------------
<S>                       <C>            <C>             <C>         <C>              <C>              <C>
Harold U. Blythe          2,642        $10,092(2)     12,358         22,500         $48,691(3)     $88,650(3)
Robert E. Spencer, Jr.        0              0         9,000         13,500          35,460(3)      53,190(3)
Donald W. Fulton, Jr.         0              0             0         22,500               0            --  (4)
James C. Stewart          6,880        118,542(5)     29,640(6)      13,500         246,607(6)      53,190(3)

</TABLE>

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

(1) The closing sale price of James River's Common Stock on NASDAQ/NMS on
    December 31, 1998 was $17.50 per share.
(2) Mr. Blythe exercised the options in March, 1998 at an exercise price of
    $13.56 per share. On the date of exercise, the closing price of James
    River's Common Stock on NASDAQ/NMS was $17.38.
(3) The exercise price of these options is $13.56 per share.
(4) The exercise price of these options is $21.45 per share.
(5) Mr. Stewart exercised the options in April, 1998 at an exercise price of
    $7.27 per share. On the date of exercise, the closing price of James River's
    Common Stock on NASDAQ/NMS was $24.50.
(6) Includes 20,640 options which were originally granted by FCB and were
    converted into options to buy James River's Common Stock when James River
    acquired FCB in February 1996. The exercise price of these options is $7.27
    per share. Also includes 9,000 options granted pursuant to James River's
    1996 Employee Stock Option Plan, the exercise price of which is $13.56 per
    share. On March 16, 1999, Mr. Stewart exercised a total of 43,140 options
    pursuant to the terms of an Early Retirement Agreement described in
    "-Stewart Retirement Agreement" below.

<PAGE>

COMPENSATION OF DIRECTORS

        Other than Mr. Stewart, directors of James River who are also employees
of James River or its subsidiaries do not receive director fees. Mr. Stewart and
the non-employee directors who serve on the Executive Committee are paid a fee
of $1,500 per month and non-employee directors who do not serve on the Executive
Committee are paid a fee of $1,000 per month. The Chairman of the Board of James
River, who serves on the Executive Committee, is paid a fee of $1,700 per month.
Directors also receive annual retainers and monthly fees if they serve on the
boards of James River's subsidiary banks. The fees are based on the asset sizes
of those banks and are payable in accordance with the following schedule:

<TABLE>
<CAPTION>


ASSETS:                                  $0-50          $51-100            $101-150       $151-200
                                       -------------------------------------------------- -------------
                                                             (dollars in millions)
                                       ----------------------------------------------------------------
<S>                                    <C>               <C>              <C>              <C>
FEES:
Annual Retainer payable monthly        $2,400           $3,000             $3,600         $4,200
Monthly board meeting                     100              150                200            250
Board Chairman per board meeting          150              200                250            300
Committee meeting                          50               75                100            125

</TABLE>

        In addition to the fees payable above, Mr. Jackson also receives $600
per month from BOS, of which he is Chairman of the Board, for appraisal review
services. Directors of James River currently have the option of receiving
registered shares of Common Stock of James River in lieu of receiving cash
payments for director fees.

EXECUTIVE OFFICERS EMPLOYMENT AGREEMENTS

        Harold U. Blythe, a director and the President and Chief Executive
Officer of James River is currently compensated pursuant to an Employment
Agreement ("Blythe Employment Agreement") that was entered into in June 1995 in
connection with the capitalization and formation of James River by BOS and JRB.
The Blythe Employment Agreement has a term of seven years, commencing on July 1,
1995. In 1995, the Compensation Committee of the Board of Directors
("Compensation Committee") established an initial annual salary of $109,200
under the Blythe Employment Agreement which can be adjusted periodically,
provided that no adjustment can be made that would provide for a salary lower
than the original $109,200. Mr. Blythe's current annual salary under the Blythe
Employment Agreement is $142,968, which includes amounts formerly payable to Mr.
Blythe as director fees that are now paid as salary. The Blythe Employment
Agreement provides that in the event of a change of control of James River
following which Mr. Blythe is not given reasonably equivalent, acceptable duties
and responsibilities as he had prior to the change of control, Mr. Blythe may be
terminated or resign, and, in either such case, Mr. Blythe is entitled to
receive 2.99 times his annual base compensation then being paid to him pursuant
to the Blythe Employment Agreement. In the event James River terminates Mr.
Blythe's employment without cause, and provided that Mr. Blythe does not
thereafter compete with James River, the Blythe Employment Agreement provides
that Mr. Blythe will receive his regular compensation for a period of one year
following termination, or during the remaining term of the agreement, whichever
is less.

        Effective May 1, 1996, James River and Mr. Blythe entered into a
deferred compensation agreement ("Blythe Deferred Agreement"). The Blythe
Deferred Agreement provides for the payment of certain retirement, death and
disability benefits. The retirement benefit is payable if Mr. Blythe retires at
any time after age 60. Thereafter, James River will pay Mr. Blythe or his
beneficiaries a base monthly benefit of $2,000 per month for 120 consecutive
months. The monthly payment is subject to upward or downward adjustment based on
cost of living increases or decreases. In the event that Mr. Blythe dies before
his retirement date, James River will pay $5,000 per month for 120 consecutive
months to Mr. Blythe's designated beneficiary. In the event Mr. Blythe's
employment with James River terminates prior to retirement as a result of
disability, James River will pay Mr. Blythe a disability benefit of $3,166 per
month. The disability benefit will continue throughout the period of disability
or until Mr. Blythe reaches age 60, at which time Mr. Blythe will commence
receiving the retirement benefit described above. In addition, in the event Mr.
Blythe terminates his employment with James River for any reason other than
death or disability prior to attaining age 60, James River will pay Mr. Blythe a
lump sum termination benefit. Commencing May 1, 1998, the termination benefit is
$25,000 and increases by $25,000 on May 1 of each year thereafter for a total of
a $100,000 termination benefit should Mr. Blythe terminate employment under the
conditions described in the preceding sentence between May 1, 2001 and April 30,
2002. After May 1, 2002, Mr. Blythe is eligible for full retirement benefits.
Mr. Blythe's deferred compensation arrangement is funded by a life insurance
policy on the life of Mr. Blythe for which James River pays premiums and is the
beneficiary. Finally, the benefits provided under the Blythe Deferred Agreement
will immediately vest and become nonforfietable in the event of a
Change-in-Control of James River as defined in the agreement.

<PAGE>

        James River has also entered into an employment agreement with Robert E.
Spencer, Jr. ("Spencer Employment Agreement"). The Spencer Employment Agreement,
which was initially entered into in connection with the Colonial Transaction,
has an initial five year term that commenced in 1996. James River is currently
paying Mr. Spencer a base salary of $109,104 under the Spencer Employment
Agreement. If Mr. Spencer is terminated without cause, the Spencer Employment
Agreement provides that he will continue to receive his salary for a period of
one year following termination of employment. The Spencer Employment Agreement
also contains a change of control provision that is the same as that provided
for in the Blythe Employment Agreement.

        Effective September 1, 1998, James River and Mr. Spencer entered into a
deferred compensation agreement ("Spencer Deferred Agreement"). The Spencer
Deferred Agreement provides for the payment of certain retirement, death and
disability benefits. The retirement benefit is payable if Mr. Spencer retires
any time after the age of 62. Thereafter, James River will pay Mr. Spencer or
his beneficiaries a base monthly benefit of $2,000 per month for 120 consecutive
months. The monthly payment is subject to upward or downward adjustment based on
cost of living increases or decreases. In the event Mr. Spencer dies before his
retirement date, James River will pay $5,000 per month for 120 consecutive
months to Mr. Spencer's designated beneficiary. In the event Mr. Spencer's
employment terminates prior to retirement as a result of disability, James River
will pay Mr. Spencer a disability benefit of $3,000 per month. The disability
benefit will continue throughout the period of disability or until Mr. Spencer
reaches age 62, at which time Mr. Spencer will commence receiving the retirement
benefit described above. Finally, in the event Mr. Spencer terminates his
employment with James River for any reason other than death or disability prior
to attaining age 62, James River will pay a lump sum termination benefit.
Commencing September 1, 2000, the termination benefit is $50,000 and increases
by $25,000 on September 1 for each year thereafter for a total of a $100,000
termination benefit should Mr. Spencer terminate employment under the conditions
described in the preceding sentence between September 1, 2002 and August 31,
2003. After September 1, 2003, Mr. Spencer is eligible for full retirement
benefits. Mr. Spencer's deferred compensation agreement is funded by a life
insurance policy on the life of Mr. Spencer for which James River pays the
premiums and is the beneficiary. The Spencer Deferred Agreement contains
Change-in-Control provisions similar to those in the Blythe Deferred Agreement.

        On January 1, 1998, James River entered into an Employment Agreement
with Donald W. Fulton, Jr. ("Fulton Employment Agreement"), pursuant to which
Mr. Fulton serves as James River's Senior Vice President and Chief Financial
Officer. The initial term of the Fulton Employment Agreement was one year with
successive one year renewals upon the mutual agreement of James River and Mr.
Fulton. The Fulton Employment Agreement was extended for a second one year term
on January 1, 1999. Under the Fulton Employment Agreement, Mr. Fulton's base
salary is currently $104,040. Pursuant to the Fulton Employment Agreement, James
River also granted Mr. Fulton options to purchase 22,500 shares of Common Stock
at an exercise price of $21.45 per share. The Fulton Employment Agreement
contains termination of employment and change of control provisions similar to
those contained in the Blythe Employment Agreement.

        James River and Mr. Fulton entered into a deferred compensation
agreement ("Fulton Deferred Agreement") on September 1, 1998. The Fulton
Deferred Agreement contains similar terms and provisions as those described
above with respect to the Spencer Deferred Agreement. In the event Mr. Fulton
terminates his employment for any reason other than death or disability prior to
reaching age 62, James River will pay a lump sum termination benefit. Commencing
January 1, 2003, the termination benefit is $50,000 and increases $15,000 on
January 1 for each year thereafter for a total of a $125,000 termination benefit
should Mr. Fulton terminate employment under the conditions described in the
preceding sentence between January 1, 2008 and October 31, 2008. After October
31, 2008, Mr. Fulton is eligible for full retirement benefits.

<PAGE>

STEWART RETIREMENT AGREEMENT

        FCB has entered into an Early Retirement Agreement with James C. Stewart
("Stewart Retirement Agreement"), a director of James River and the President
and Chief Executive Officer of FCB. Under the terms of the Stewart Retirement
Agreement, Mr. Stewart's last day of employment with FCB and last day of service
as a director of FCB and James River will be May 26, 1999. FCB will pay Mr.
Stewart, over 24 consecutive semi-monthly pay periods, an amount totaling
$140,225, less applicable withholdings required by law. Mr. Stewart will also
receive deferred compensation pursuant to the terms of his Deferred Compensation
Agreement dated November 1, 1988. Deferred compensation payments will commence
June 1, 1999 and will be $40,723 per year over a 15 year period. As long as Mr.
Stewart is receiving payments under the Stewart Retirement Agreement, he will
continue to be bound by the non-competition restrictions contained in his
Employment Agreement with FCB dated February 28, 1997. If Mr. Stewart violates
these non competition restrictions, he will forfeit the right to receive any
payments otherwise due under the Stewart Retirement Agreement.

COMPENSATION COMMITTEE INTERLOCKS AND INSIDER PARTICIPATION

        No member of James River's Compensation Committee was an officer or
employee of James River during 1998. During 1998, no executive officer of James
River served as a member of the Compensation Committee of another entity, nor
did any executive officer of James River serve as a director of another entity,
one whose executive officers served on James River's Compensation Committee. Two
members of the Compensation Committee, Messrs. Jackson and Butler, have
outstanding loans with certain of James River's banking subsidiaries. Each of
these loans was made in the ordinary course of business on substantially the
same terms, including interest rates, collateral and repayment terms, as those
prevailing at the time for comparable transactions with unrelated parties and
did not involve more than normal risk of collectibility or present other
unfavorable features. See "Certain Relationships and Related Transactions".

CASH BONUS PROGRAM

        In 1998, the Compensation Committee of James River's board of directors
adopted specific criteria and parameters for awards of cash bonuses to Executive
Officers, including certain executive officers of James River's subsidiaries.
Under James River's cash bonus program ("Bonus Program"), bonuses are paid as a
percentage of base salary. The percentage of salary awarded as a bonus is in
turn based on James River's or a particular subsidiary's net after tax income.
Executive Officers of James River receive bonuses based solely on James River's
overall financial performance. Executive Officers of subsidiaries receive
bonuses based solely on the financial performance of the subsidiaries by which
they are employed and the overall financial performance of James River.

        The Bonus Program currently provides that, absent special circumstances,
annual salary adjustments will be limited to cost of living increases. In
addition, the maximum bonus under the Bonus Program is 25% of base salary. The
specific criteria, terms and conditions of the Bonus Program are subject to
adjustment at any time by the Compensation Committee. For 1998, a total of
$342,864 in cash bonuses was awarded under the Bonus Program. The chart below
sets forth information regarding the cash bonuses for 1998 received by the Named
Executive Officers:

<TABLE>
<CAPTION>

Name                                Bonus                % of 1998 Base Salary (1)
- ----                                -----                -------------------------
<S>                                  <C>                           <C>
Harold U. Blythe                    $16,272                        11.6%

Robert E. Spencer, Jr.              $12,838                        12.0%

Donald W. Fulton, Jr.               $12,240                        12.0%

James C. Stewart                    $ 9,428                         8.4%

</TABLE>

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

(1) Percentages relate to 1998 base salary exclusive of director fees that are
    included in the Named Executive Officers' salary for purposes of the Summary
    Compensation Table.
    See-"Summary Compensation Table."

<PAGE>

1996 EMPLOYEE STOCK OPTION PLAN

        During 1995, the Board and the Compensation Committee studied and
considered means by which James River could award and compensate key employees
of James River in a manner that would align closely the interests of such key
employees with the interests of James River's shareholders. In furtherance of
this goal, the Board adopted the 1996 Employee Stock Option Plan ("Option
Plan"), which was approved by James River's shareholders at the 1996 Annual
Meeting. The purpose of the Option Plan is to support the business goals of
James River and to attract, retain and motivate management officials of high
caliber by providing incentives that will, through the award of options to
acquire James River's Common Stock, associate more closely the interests of
Executive Officers and key employees of James River with the interests of James
River's shareholders. Participation is limited to Executive Officers and key
employees of James River who are in positions in which their decisions, actions
and efforts significantly contribute to the success of James River. In 1998, the
Compensation Committee awarded options to purchase 37,500 shares of James
River's Common Stock to eligible employees.

COMPENSATION COMMITTEE REPORT CONCERNING COMPENSATION OF CERTAIN EXECUTIVE
OFFICERS

        This report describes James River's executive officer compensation
strategy, the components of the compensation program and the manner in which the
1998 compensation determinations were made for James River's President and Chief
Executive Officer, Harold U. Blythe, and James River's other executive officers
(collectively "Executive Officers").

        In addition to the information set forth in this Proxy Statement under
"Executive Compensation," the Compensation Committee is required to provide
shareholders a report explaining the rationale and considerations that led to
the fundamental executive compensation decisions affecting James River's
Executive Officers. In fulfillment of this requirement, the Compensation
Committee, at the direction of James River's Board of Directors, has prepared
the following report for inclusion in this Proxy Statement. None of the members
of the Compensation Committee are executive officers or employees of James
River.

COMPENSATION PHILOSOPHY

        The compensation of James River's Executive Officers is designed to
attract, retain, motivate and reward qualified, dedicated executives, and to
directly link compensation with (i) the Executive Officer's previous and
anticipated performance, (ii) the contributions and responsibilities of the
Executive Officer to James River and (iii) James River's profitability. None of
these three factors is given more relative consideration than any other. The
principal components of an Executive Officer's compensation package in 1998 were
(i) a base salary at a stated annual rate, together with certain other benefits
as may be provided from time to time, and (ii) discretionary cash bonuses. See "
- - Bonus Program" below. In addition, stock option awards were made to certain
Executive Officers in 1998 pursuant to James River's 1996 Employee Stock Option
Plan. See " - 1996 Employee Stock Option Plan" below.

EMPLOYMENT AGREEMENTS

        James River has entered into Employment Agreements with certain
Executive Officers as described below. The Compensation Committee believes that
written employment agreements are necessary to attract and retain a quality
management team and are consistent with James River's compensation philosophy.

        Harold U. Blythe, James River's President and Chief Executive Officer,
Robert E. Spencer, Jr., James River's Senior Vice President - Bank Investments
and Asset/Liability Management, and Donald W. Fulton, Jr., James River's Senior
Vice President and Chief Financial Officer, have each entered into employment
agreements with James River. The specific terms of these Employment Agreements
are set forth in this Proxy Statement under the heading "- Executive Officer
Employment Agreements" above. For 1999, the Compensation Committee has
established base salaries under these employment agreements of $142,968 for Mr.
Blythe, $109,104 for Mr. Spencer, and $104,040 for Mr. Fulton.

<PAGE>

        As also described above in this Proxy Statement under the heading "-
Executive Officer Employment Agreements," James River has entered into deferred
compensation agreements with each of Mr. Blythe, Mr. Spencer and Mr. Fulton. The
Compensation Committee believes that these deferred compensation arrangements
are consistent with James River's compensation philosophy.

        In addition to the Executive Officers identified above, James River has
entered into employment agreements with certain other executive officers of
James River's subsidiaries. James River does not currently award employment
agreements to executive officers of subsidiaries below the Chief Executive
Officer level.

BONUS PROGRAM

        In 1997, the Compensation Committee adopted specific criteria and
parameters for awards of cash bonuses to Executive Officers, including certain
executive officers of James River's subsidiaries. Under James River's cash bonus
program, bonuses are paid as a percentage of base salary. Information regarding
bonuses paid to Executive Officers in 1998, as well as additional information on
the Bonus Program, is set forth above under " Cash Bonus Program."

1996 EMPLOYEE STOCK OPTION PLAN

        During 1995, the Board and the Compensation Committee studied and
considered means by which James River could award and compensate key employees
of James River in a manner that would align closely the interests of such key
employees with the interests of James River's shareholders. In furtherance of
this goal, the Board adopted the 1996 Employee Stock Option Plan, which was
approved by James River's shareholders at the 1996 Annual Meeting. The Option
Plan is further discussed above under " - 1996 Employee Stock Option Plan."

        In 1998, the Compensation Committee awarded options to purchase 37,500
shares of James River's Common Stock to eligible employees, including 22,500 to
Donald W. Fulton, Jr., James River's Senior Vice-President and Chief Financial
Officer.

LIMITATION ON DEDUCTIBILITY OF CERTAIN COMPENSATION FOR FEDERAL INCOME TAX
PURPOSES

        Section 162(m) of the Internal Revenue Code ("162(m)") precludes James
River from taking a deduction for compensation in excess of $1 million for the
Chief Executive Officer or certain of its other highest paid officers. Certain
performance based compensation, however, is specifically exempt from the
deduction limit. The Compensation Committee has considered 162(m) and has
determined that 162(m) will not impact James River in 1999 because it is not
anticipated that compensation in excess of $1 million will be paid to any
employee of James River. However, in adopting the Option Plan, the Board and
Compensation Committee duly considered Section 162(m) and structured it to
satisfy the performance based compensation exemptions under 162(m).

                                    - James E. Butler, Jr.
                                    - Elmon T. Gray
                                    - G. P. Jackson

        THE PRECEDING "COMPENSATION COMMITTEE REPORT CONCERNING COMPENSATION OF
CERTAIN EXECUTIVE OFFICERS" AND THE STOCK PERFORMANCE GRAPH BELOW SHALL NOT BE
DEEMED TO BE SOLICITING MATERIAL OR TO BE FILED WITH THE SECURITIES AND EXCHANGE
COMMISSION UNDER THE SECURITIES ACT OF 1933, AS AMENDED, OR THE SECURITIES
EXCHANGE ACT OF 1934, AS AMENDED, OR INCORPORATED BY REFERENCE IN ANY DOCUMENTS
SO FILED.


COMPANY STOCK PRICE PERFORMANCE

        The following graph shows a comparison of cumulative total shareholder
returns for (i) James River, (ii) the NASDAQ Stock Market (US) and (iii) NASDAQ
Bank Stocks from the period June 29, 1995, the date James River became subject
to the reporting requirements of the Securities Exchange Act of 1934, through
December 31, 1998. The total shareholder return assumes $100 invested at the
beginning of the period in James River's Common Stock, the NASDAQ Stock Market
(US) and NASDAQ Bank Stocks. The total shareholder return assumes $100 invested
at the beginning of the period in James River's Common Stock, the NASDAQ Stock
Market (US) and NASDAQ Bank Stocks.

<PAGE>

            COMPARISON OF CUMULATIVE TOTAL RETURN AMONG JAMES RIVER,
                NASDAQ STOCK MARKET (US), AND NASDAQ BANK STOCKS


                                     [GRAPH]

<TABLE>
<CAPTION>

                               BASE PERIOD        RETURN          RETURN          RETURN           RETURN
                              JUNE 29, 1995   DECEMBER 1995    DECEMBER 1996   DECEMBER 1997   DECEMBER 1998
<S>                                 <C>            <C>             <C>              <C>          <C>
James River Bankshares, Inc.       100            119.03          107.25          172.70           145.32

NASDAQ Stock Market (US)           100            122.60          150.76          184.95           259.99

NASDAQ Bank Stocks                 100            128.44          169.57          283.91           281.21

</TABLE>

CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

        The directors and executive officers of James River and its banking
subsidiaries, and their family members and certain business organizations and
individuals associated with each of them, have been customers of James River's
various subsidiary financial institutions with which they are affiliated, have
had normal banking transactions, including loans, with them, and are expected to
continue to do so in the future. As of December 31, 1998, James River's banking
subsidiaries had aggregate direct and indirect loans to the directors and
executive officers of James River and its banking subsidiaries totaling
approximately $8.8 million, which represented approximately 20% of James River's
shareholders' equity as of that date. Except as set forth below with respect to
Mr. Stewart, each of these transactions was made in the ordinary course of
business on substantially the same terms, including interest rates, collateral
and repayment terms, as those prevailing at the time for comparable transactions
with unrelated parties and did not involve more than normal risk of
collectibility or present other unfavorable features.

        James C. Stewart, a Named Executive Officer, currently has two loans
outstanding with FCB with an aggregate principal balance of $120,054. These
loans were made in 1987 and 1988 under then existing FCB loan policies that
allowed FCB to make loans to its employees at an interest rate equal to FCB's
cost of funds adjusted annually. Under these terms, the current interest rates
of Mr. Stewart's loans are 4.85% and 4.88%, respectively. Both of Mr. Stewart's
loans are current with no history of payment default and are secured by real
property. FCB discontinued the policy of making below market rate loans to its
employees in 1989.

SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT

        The following table sets forth information as of May 7, 1999, relating
to the beneficial ownership of James River's Common Stock by (i) each of James
River's directors and Named Executive Officers (as defined in "--Executive
Compensation" on page V-3), (ii) all of James River's current directors and
Named Executive Officers as a group, and (iii) other persons known by James
River to be the beneficial owner of more than five percent (5%) of James River's
Common Stock. Except as otherwise set forth below, James River is not aware of
any person or group of affiliated persons who owns more than 5% of the Common
Stock of James River. All of James River's directors and Named Executive
Officers receive mail at James River's principal executive offices at 1514
Holland Road, Suffolk, Virginia 23434.

<PAGE>

<TABLE>
<CAPTION>

                                                      Number of Shares        Percent of
                 Name                                Beneficially Owned   Outstanding Shares
                 ----                                 ------------------   ------------------
<S>              <C>                                         <C>                  <C>
                 Harold U. Blythe                         39,858 (1)             1.06

                 James E. Butler, Jr.                     57,405 (2)             1.53

                 Bruce B. Gray                            99,384 (3)             2.66

                 Elmon T. Gray                            73,512 (4)             1.96

                 Horace R. Higgins, Jr.                    1,790                  *

                 G. P. Jackson                           160,100                 4.28

                 Ben P. Kanak                             75,176 (5)             2.01

                 John A. Ramsey, Jr.                      51,768 (6)             1.38

                 Robert E. Spencer, Jr.                   50,946 (7)             1.36
                                                           6,500 (8)              *
                 Donald W. Fulton, Jr.

                 James C. Stewart                         94,193 (9)             2.52

                 Current Directors and
                 Executive Officers as a
                 Group (11 persons)                      734,815                18.86

                 Bank America Corporation (11)           190,656 (11)            5.10
                 101 South Tryon Street
                 Charlotte, NC 28255

</TABLE>

- ---------------------------------
*   Less than 1% ownership

(1) Includes (i) 24,178 shares owned jointly by Mr. Blythe and his wife, (ii) 75
    shares owned by Mr. Blythe's wife, for which Mr. Blythe disclaims beneficial
    ownership, and (iii) 1,500 shares owned by a family trust for which Mr.
    Blythe has voting and investment power. Also includes options to purchase
    11,930 shares of Common Stock that are currently exerciseable, which were
    granted pursuant to James River's 1996 Employee Stock Option Plan ("Option
    Plan").
(2) Includes 4,485 shares owned by Mr. Butler's wife, for which Mr. Butler
    disclaims beneficial ownership.
(3) Includes (i) an aggregate of 45,314 shares held in six trusts for which Mr.
    Bruce Gray and Mr. Garland Gray, II share voting and investment power, (ii)
    an aggregate of 1,602 in custodian accounts for which Mr. Bruce Gray and Mr.
    Garland Gray, II share voting and investment power. Does not include any
    shares beneficially owned or otherwise described in this Proxy Statement by
    or with respect to Mr. Elmon T. Gray or by Mr. Garland Gray, II, Mr. Bruce
    Gray's father and brother respectively. Mr. Bruce Gray disclaims beneficial
    ownership of any shares other than the 99,384 shares listed above.
(4) Includes (i) 6,297 shares owned by Mr. Elmon Gray's wife, Pamela B. Gray,
    and (ii) 63,969 shares owned by various family trusts for which Mr. Elmon
    Gray shares voting and investment power with NationsBank. Does not include
    (i) 84,721 shares owned collectively by Elizabeth Gray Duff, Mr. Elmon
    Gray's sister, and her husband and various children, (ii) 93,900 shares
    owned collectively by Florence Gray Tullidge, Mr. Elmon Gray's sister, and
    her husband and various children, (iii) 95,902 shares owned collectively by
    Mary G. Stettinius, Mr. Elmon Gray's sister, and her husband and various
    children, or (iv) 15,921 shares owned collectively by Katharine T. Gray, Mr.
    Elmon Gray's daughter, and her various children. Also does not include any
    shares beneficially owned or otherwise described in the Proxy Statement by
    or with respect to Mr. Bruce Gray or Mr. Garland Gray, II, who are both sons
    of Mr. Elmon Gray. Mr. Elmon Gray disclaims beneficial ownership of any
    shares other than the 3,246 shares he owns individually and the 63,969
    shares owned by family trusts as described above.
(5) Includes 2,571 shares owned by Mr. Kanak's wife, for which Mr. Kanak
    disclaims beneficial ownership.
(6) Includes 36,792 shares owned jointly by Mr. Ramsey and his wife and 1,320
    shares owned by Mr. Ramsey's wife. Mr. Ramsey disclaims beneficial ownership
    of the 1,320 shares owned directly by his wife.
(7) Includes options to purchase 9,000 shares of Common Stock that are currently
    exerciseable, which were granted pursuant to James River's Option Plan.

<PAGE>

(8) Includes options to purchase 4,500 shares of Common Stock that are currently
    exerciseable, which were granted pursuant to James River's Option Plan.
(9) Includes 1,482 shares owned by Mr.  Stewart's  wife,  for which Mr. Stewart
    disclaims beneficial ownership and 2,407 shares owned jointly by Mr. Stewart
    and his wife. Mr. Stewart has entered into an Early Retirement Agreement
    with FCB. See "Executive Compensation- Stewart Retirement Agreement."
(10)Information regarding BankAmerica Corporation ("BankAmerica") has been
    derived by James River from a Schedule 13G filed by BankAmerica with the
    Securities and Exchange Commission ("Schedule 13G"). The 13G states that
    BankAmerica filed the 13G on behalf of BankAmerica, NB Holdings Corporation,
    100 North Tryon Center, Charlotte, NC 28255, and NationsBank, N.A., 110
    South Tryon Street, Charlotte, NC 28255.
(11)The Schedule 13G indicates that certain of these shares are subject to
    shared voting and dispositive power.

               RATIFICATION OF APPOINTMENT OF INDEPENDENT AUDITORS

        On January 28, 1999, James River's board of directors voted to engage
the accounting firm of Yount, Hyde & Barbour, P.C. as the independent public
accountant to audit James River's financial statements for the fiscal year
ending December 31, 1999, to replace the firm of Goodman & Company, L.L.P., the
independent public accountant engaged to audit James River's financial
statements as of December 31, 1998 and 1997, and for each of the years in the
three year period ended December 31, 1998. James River's board of directors is
asking shareholders of James River to ratify the appointment of Yount, Hyde &
Barbour.

        Consistent with James River's policies, James River conducted a bidding
process to select the independent public accountant to audit James River's
fiscal year ending December 31, 1999. James River's Audit Committee received
bids from several independent public accounting firms including Goodman &
Company. After reviewing the proposals, the Audit Committee selected Yount, Hyde
& Barbour, and this selection was approved by James River's board of directors.

        During the two fiscal years ending December 31, 1998 and the subsequent
interim period preceding the engagement of Yount, Hyde & Barbour, there were no
disagreements with Goodman & Company on any matter of accounting principles or
practices, financial statement disclosure or auditing scope or procedure, which
disagreements if not resolved to the satisfaction of Goodman & Company would
have caused that firm to make reference in connection with its report to the
subject matter of the disagreement or any reportable events.

        Goodman & Company did not resign or decline to stand for reelection.
Upon selection of Yount, Hyde & Barbour, James River dismissed Goodman & Company
with respect to the audit of James River's financial statements for periods
beginning with the fiscal year ending December 31, 1999 and thereafter. Goodman
& Company's report on the financial statements as of December 31, 1998 and 1997,
and for each of the years in the three year period ended December 31, 1998,
contained no adverse opinion or disclaimer of opinion and was not qualified as
to uncertainty, audit scope or accounting principles.

        At the James River meeting, a representative of Yount, Hyde & Barbour
will be present, will have the opportunity to make a statement if he or she so
desires, and will be available to respond to appropriate questions.

<PAGE>

                                   CHAPTER VI

                        SUBMISSION OF PROPOSALS FOR 2000

        The next annual meeting of shareholders of James River will be held on
or about April 27, 2000. Any shareholder who wishes to submit a proposal for
consideration at that meeting, and who wishes to have such proposal included in
James River's proxy statement for that meeting, must submit the proposal in
writing to Harold U. Blythe, President and Chief Executive Officer, at 1514
Holland Road, Suffolk, Virginia 23434, no later than November 30, 1999.

                       WHERE YOU CAN FIND MORE INFORMATION

        James River files reports, proxy statements and other information with
the Securities and Exchange Commission. You may read and copy any reports,
statements or other information that James River files at the Commission's
public reference rooms in Washington, D.C., New York, New York and Chicago,
Illinois. Please call the Commission at 1-800-SEC-0330 for further information
on the public reference rooms. Information on James River is also available to
the public through the Commission's website at "http://www.sec.gov." Reports,
proxy statements and other information about James River are also available to
the public from commercial document retrieval services and also should be
available for inspection at the offices of NASDAQ.

        James River has filed a Registration Statement on Form S-4 to register
with the Commission the shares of James River common stock to be issued to State
Bank shareholders in the merger. This document is a part of the Registration
Statement and constitutes a prospectus and proxy statement of James River and a
proxy statement of State Bank for its special meeting. As allowed by Commission
rules, this document does not contain all the information that shareholders can
find in the Registration Statement or the exhibits to the Registration
Statement.

        The Commission allows James River to "incorporate by reference"
information into this proxy statement/prospectus, which means that it can
disclose important information to you by referring you to another document filed
separately with the Commission. The information incorporated by reference is
deemed to be a part of this proxy statement/prospectus, except for any
information superseded by information contained directly in this proxy
statement/prospectus. This proxy statement/prospectus incorporates by reference
the documents set forth below that James River previously filed with the
Commission. These documents contain important business information about James
River and its financial condition.


<TABLE>
<CAPTION>

JAMES RIVER'S COMMISSION FILINGS (FILE NO. 0-26314)                    PERIOD
<S>                                                                      <C>
Annual Report on Form 10-K                                Year ended December 31, 1998
Quarterly Reports on Form 10-Q                            Quarter ended March 31, 1999

</TABLE>

        James River also incorporates by reference additional documents that it
may file with the Commission between the date of this document and the dates of
the meetings. These include periodic reports, such as annual reports, quarterly
reports and current reports, as well as proxy statements.

        James River has supplied all information contained or incorporated by
reference in this document relating to James River and State Bank has supplied
all such information relating to State Bank.

<PAGE>

        Documents incorporated by reference by James River are available through
the Commission or the Commission's website stated above or from James River
without charge, excluding all exhibits unless specifically incorporated by
reference as an exhibit to this document. Shareholders of James River or State
Bank may obtain documents incorporated by reference in this document by
requesting them in writing or by telephone from James River or State Bank at the
following addresses:

                             JAMES RIVER:
                             Harold U. Blythe
                             President
                             James River Bankshares, Inc.
                             1514 Holland Road
                             Suffolk, Virginia 23434
                             Telephone: (757) 934-8100

                             STATE BANK:
                             Larry B. Olinger
                             President
                             State Bank of Remington, Inc.
                             P.O. Box 158
                             Remington, Virginia 22734
                             Telephone: (540) 439-3233

        IF YOU WOULD LIKE TO REQUEST DOCUMENTS FROM EITHER JAMES RIVER OR STATE
BANK, PLEASE DO SO BY _______, 1999 IN ORDER TO RECEIVE TIMELY DELIVERY OF SUCH
DOCUMENTS PRIOR TO THE SPECIAL MEETING.

        You should rely only on the information contained or incorporated by
reference in this document to vote your shares at the meetings. James River and
State Bank have not authorized anyone to provide you with information that is
different from what is contained in this document. This document is dated
_____________, 1999. You should not assume that the information contained in
this document is accurate as of any date other than that date, and neither the
mailing of this document to shareholders nor the issuance of James River common
stock in the merger creates any implication to the contrary.

<PAGE>


                                                                      Annex A

                          AGREEMENT AND PLAN OF MERGER

                                     BETWEEN

                          STATE BANK OF REMINGTON, INC.

                                       AND

                          JAMES RIVER BANKSHARES, INC.

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



                                FEBRUARY 17, 1999

<PAGE>

                                TABLE OF CONTENTS



                                                                            Page


                                         ARTICLE 1


                               The Merger and Related Matters

1.1   The Merger  ...........................................................1
1.2   Management of State Bank and James River...............................1
1.3   The Closing and Effective Date.........................................2
1.4   Definitions ...........................................................2

                                         ARTICLE 2


                                Basis and Manner of Exchange

2.1   Conversion of Shares...................................................3
2.2   Manner of Exchange.....................................................3
2.3   No Fractional Shares...................................................3
2.4   Dividends   ...........................................................4

                                         ARTICLE 3


                               Representation and Warranties

3.1   Representations and Warranties of State Bank...........................4
3.2   Representations and Warranties of James River.........................13

                                         ARTICLE 4


                            Conduct Prior to the Effective Date

4.1   Access to Records and Properties......................................20
4.2   Confidentiality.......................................................20
4.3   Registration Statement, Proxy Statement and Shareholder Approval......20
4.4   Operation of the Business of State Bank and James River...............21
4.5   Dividends   ..........................................................22
4.6   No Solicitation.......................................................22
4.7   Regulatory Filings....................................................22
4.8   Public Announcements..................................................22
4.9   Notice of Breach......................................................22
4.10  Accounting Treatment..................................................23
4.11  Merger Consummation...................................................23

                                       i
<PAGE>

                                         ARTICLE 5


                                   Additional Agreements

5.1   Registration of Shares................................................23
5.2   Benefit Plans.........................................................23
5.3   Indemnification.......................................................23

                                         ARTICLE 6


                                  Conditions to the Merger

6.1   Conditions to Each Party's Obligations to Effect the Merger...........24
6.2   Conditions to Obligations of James River..............................25
6.3   Conditions to Obligations of State Bank...............................25

                                         ARTICLE 7


                                        Termination

7.1   Termination ..........................................................26
7.2   Effect of Termination.................................................27
7.3   Non-Survival of Representations, Warranties and Covenants.............28
7.4   Expenses    ..........................................................28

                                         ARTICLE 8


                                     General Provisions

8.1   Entire Agreement......................................................29
8.2   Waiver and Amendment..................................................29
8.3   Descriptive Headings..................................................29
8.4   Governing Law.........................................................30
8.5   Notices     ..........................................................30
8.6   Counterparts..........................................................30
8.7   Severability..........................................................31
8.8   Brokers and Finders...................................................31
8.9   Subsidiaries..........................................................31


Exhibit A -- Plan of Merger between State Bank of Remington, Inc. and James
             River Bankshares, Inc.

                                       ii
<PAGE>

                          AGREEMENT AND PLAN OF MERGER

      THIS  AGREEMENT AND PLAN OF MERGER (the  "Agreement")  is made and entered
into February  17, 1999 by and between  State Bank of  Remington,  Inc., a
Virginia  state bank with its principal  office  located in Remington,  Virginia
("State Bank") and James River Bankshares, Inc., a Virginia corporation with its
principal office located in Suffolk, Virginia ("James River").

                                   WITNESSETH:

      WHEREAS, State Bank and James River desire to combine their respective
businesses; and

      WHEREAS,  the respective Boards of Directors of James River and State Bank
have approved the  affiliation  of their  companies  through the merger of State
Bank with and into JRB Acquisition Bank, Inc., a wholly-owned banking subsidiary
of James River to be incorporated under the laws of the Commonwealth of Virginia
("New  Bank"),  pursuant  to and  subject  to the terms and  conditions  of this
Agreement and the Plan of Merger in the form  attached  hereto as Exhibit A (the
"Plan of Merger").

      WHEREAS,  the respective Boards of Directors of State Bank and James River
have resolved that the  transactions  described herein are in the best interests
of the  parties  and  their  respective  shareholders  and have  authorized  and
approved the execution and delivery of this Agreement.

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

                                    ARTICLE 1
                         The Merger and Related Matters

      1.1 The Merger. Subject to the terms and conditions of this Agreement,  at
the Effective Date as defined in Section 1.3 hereof,  State Bank shall be merged
with and into New Bank pursuant to the Plan of Merger attached hereto as Exhibit
A and made a part hereof (the  "Merger").  The separate  corporate  existence of
State Bank shall thereupon cease, and New Bank will be the surviving corporation
in the Merger and its name  shall be  changed to State Bank of  Remington,  Inc.
From and after the Effective Date, the Merger shall have the effect set forth in
Section 13.1-721 of the Virginia Stock Corporation Act (the "VSCA").

      1.2  Management of State Bank and James River.  The  executive  management
positions in New Bank shall be held by those  individuals  currently holding the
same or similar executive  management  positions in State Bank. On the Effective
Date,  the James River Board of Directors,  which is currently  comprised of ten
(10) members, shall be increased by one (1) member, and the additional member of
the James River Board of Directors shall be an individual  currently  serving on
the  Board of  Directors  of State  Bank  nominated  by  State  Bank's  Board of
Directors. Additionally, on the Effective Date, each member currently serving on
the Board of  Directors  of State Bank shall serve on the Board of  Directors of
New Bank.  The State Bank  director  who is elected to the James River Board may
continue to serve on the New Bank Board until  January 1, 2001,  but  thereafter
may not stand for  reelection  to the New Bank Board as long as he is serving on
the James River Board.

                                       1
<PAGE>

      1.3 The  Closing  and  Effective  Date.  The  closing of the  transactions
contemplated by this Agreement and the Merger shall take place at the offices of
Kaufman & Canoles,  P.C.,  Norfolk,  Virginia,  or at such other place as may be
mutually  agreed upon by the parties.  The Merger shall become  effective on the
date  shown  on the  Certificate  of  Merger  issued  by the  State  Corporation
Commission  of Virginia  effecting  the Merger (the  "Effective  Date").  Unless
otherwise agreed upon in writing by the chief executive  officers of James River
and State Bank,  subject to the conditions to the  obligations of the parties to
effect the Merger as set forth in  Article 6, the  parties  shall use their best
efforts  to cause the  Effective  Date to occur on the first day of the  quarter
following  the month in which the  conditions  set forth in Sections  6.1(a) and
6.1(b) are satisfied.  All documents  required by the terms of this Agreement to
be delivered at or prior to the Effective  Date will be exchanged by the parties
at the closing of the Merger (the "Merger  Closing"),  which shall be held on or
before the Effective Date. At or after the Merger Closing, James River and State
Bank shall  execute and deliver to the  Virginia  State  Corporation  Commission
Articles  of Merger  containing  the Plan of  Merger,  in the form  attached  as
Exhibit A.

      1.4  Definitions.  Any term defined  anywhere in this Agreement shall have
the meaning ascribed to it for all purposes of this Agreement  (unless expressly
noted to the contrary). In addition:

            (a) the term  "knowledge"  when used with respect to a party shall
mean the knowledge, after due inquiry, of any "Executive Officer" of such party,
as such term is defined in Regulation O, (12 C.F.R. 215);

            (b) the term "material  adverse effect",  when applied to a party,
shall mean an event,  occurrence or circumstance  (including  without limitation
(i) the making of any provisions for possible loan and lease losses, write-downs
or other  real  estate  and taxes and (ii) any  breach  of a  representation  or
warranty by such party) which (a) has or is reasonably likely to have a material
adverse effect on the financial  position,  results of operations or business of
the party and its subsidiaries, taken as a whole, or (b) would materially impair
the  party's  ability to perform its  obligations  under this  Agreement  or the
consummation  of the  Merger  and the other  transactions  contemplated  by this
Agreement;  provided,  however, that solely for purposes of measuring whether an
event,  occurrence or circumstance has a material adverse effect on such party's
results of operations,  the term "results of operations" shall mean net interest
income plus  non-interest  income (less  securities  gains) less gross  expenses
(excluding  provisions for possible loan and lease losses,  write-downs of other
real estate and taxes);  and provided further,  that material adverse effect and
material  impairment shall not be deemed to include the impact of (i) changes in
banking and similar laws of general applicability or interpretations  thereof by
courts  or  governmental   authorities,   (ii)  changes  in  generally  accepted
accounting principles or regulatory accounting  requirements applicable to banks
and bank  holding  companies  generally,  and (iii) the Merger on the  operating
performance of the parties to this Agreement; and

            (c)   the  term  "Disclosed  in  Writing"  by  a  party  shall  mean
information  set forth in one or more written  disclosure  letters  delivered by
that party to the other party on or prior to February 28, 1999 and  specifically
designated as information "Disclosed in Writing" pursuant to this Agreement.

                                       2
<PAGE>

                                    ARTICLE 2
                          Basis and Manner of Exchange

      2.1  Conversion  of  Shares.  Upon and by  reason of the  Merger  becoming
effective  and  except as set  forth in  Section  2.3  below,  no cash  shall be
allocated  to the  shareholders  of State  Bank and stock  shall be  issued  and
allocated as follows:

      (a) Each share of common stock,  par value $10.00 per share, of State Bank
("State Bank Common  Stock")  issued and  outstanding  immediately  prior to the
Effective Date shall,  by operation of law,  cease to be  outstanding  and shall
automatically  be converted  into and exchanged for 2.9 (the  "Exchange  Ratio")
shares of common stock,  par value $5.00 per share, of James River ("James River
Common Stock").  Each holder of a certificate  representing  any shares of State
Bank Common  Stock upon the  surrender of his State Bank stock  certificates  to
James River,  duly endorsed for transfer in  accordance  with Section 2.2 below,
will be entitled to receive in exchange therefore certificates  representing the
number of shares of James River  Common Stock that his shares shall be converted
into pursuant to the Exchange Ratio. Each such holder of State Bank Common Stock
shall have the right to receive any dividends  previously declared but unpaid as
to such stock and the  consideration  described in Sections 2.1 and 2.3 upon the
surrender  of such  certificate  in  accordance  with Section 2.2 . In the event
James River  changes the number of shares of James River Common Stock issued and
outstanding  prior to the Effective  Date as a result of any stock split,  stock
dividends,   recapitalization   or  similar  transaction  with  respect  to  the
outstanding James River Common Stock and the record date therefor shall be prior
to the Effective Date, the Exchange Ratio shall be proportionately adjusted.

      2.2 Manner of Exchange.  As promptly as  practicable  after the  Effective
Date, James River shall cause First Union National Bank,  acting as the exchange
agent ("Exchange  Agent"), to send to each former shareholder of record of State
Bank immediately  prior to the Effective Date  transmittal  materials for use in
exchanging  such  shareholder's  certificates of State Bank Common Stock for the
consideration  set forth in  Section  2.1  above  and  Section  2.3  below.  Any
fractional  share  checks  which a State Bank  shareholder  shall be entitled to
receive in exchange for such  shareholder's  shares of State Bank Common  Stock,
and any  dividends  paid on any  shares of James  River  Common  Stock that such
shareholder  shall be entitled to receive  prior to the delivery to the Exchange
Agent of such shareholder's  certificates representing all of such shareholder's
shares of State Bank Common  Stock will be delivered  to such  shareholder  only
upon delivery to the Exchange Agent of the certificates representing all of such
shares (or  indemnity  satisfactory  to James River and the Exchange  Agent,  in
their judgment,  if any of such certificates are lost, stolen or destroyed).  No
interest will be paid on any such fractional  share checks or dividends to which
the holder of such shares shall be entitled to receive upon such delivery.

      2.3 No Fractional  Shares.  No certificates or scrip for fractional shares
of James River Common Stock will be issued.  In lieu  thereof,  James River will
pay the value of such fractional  shares in cash on the basis of the fair market
value of James River Common Stock  immediately  precedes the Effective Date. The
market value of James River Common Stock will be its average closing sales price
as reported on the  Nasdaq/NMS  ("Nasdaq") for each of the ten full trading days
ending on the fifth day prior to the Effective Date.

                                       3
<PAGE>

      2.4 Dividends. No dividend or other distribution payable to the holders of
record of James River Common Stock at or as of any time after the Effective Date
shall be paid to the holder of any certificate representing shares of State Bank
Common  Stock issued and  outstanding  at the  Effective  Date until such holder
physically  surrenders such  certificate for exchange as provided in Section 2.2
of this Agreement, promptly after which time all such dividends or distributions
shall be paid (without interest).


                                    ARTICLE 3
                          Representation and Warranties

      3.1  Representations  and Warranties of State Bank.  State Bank represents
and warrants to James River as follows:

            (a)   Organization,   Standing  and  Power.  (1)  State  Bank  is  a
corporation and a Virginia state bank, duly organized,  validly  existing and in
good standing  under the laws of Virginia,  and it has all  requisite  corporate
power and authority to carry on its business in Virginia as now being  conducted
and to own and operate its assets,  properties and business.  State Bank has the
corporate  power and authority to execute and deliver this Agreement and perform
the respective  terms of this Agreement and the Plan of Merger.  State Bank is a
member of the Federal Reserve  System,  and except as Disclosed in Writing is in
compliance in all material  respects with all rules and regulations  promulgated
by the Board of Governors of the Federal Reserve System (the "Federal Reserve"),
the  Virginia  State  Corporation  Commission  ("SCC")  and any  other  relevant
regulatory authority,  and it has all requisite corporate power and authority to
carry on a commercial  banking  business as now being  conducted  and to own and
operate its assets, properties and business.

            (2)   State  Bank is an  "insured  bank" as defined  in the  Federal
Deposit Insurance Act and applicable regulations  thereunder.  All of the shares
of capital stock of State Bank are fully paid and nonassessable.

            (b)   Authority.  (1) The execution and delivery of this  Agreement,
the Plan of  Merger  and the  consummation  of the  Merger,  have  been duly and
validly authorized by all necessary  corporate action on the part of State Bank,
except the approval of shareholders.  The Agreement represents the legal, valid,
and  binding  obligations  of State  Bank,  enforceable  against  State  Bank in
accordance  with its terms  (except in all such cases as  enforceability  may be
limited by  applicable  bankruptcy,  insolvency,  reorganization,  moratorium or
similar laws affecting the enforcement of creditors' rights generally and except
that the  availability  of the  equitable  remedy  of  specific  performance  or
injunctive  relief is subject to the  discretion  of the court  before which any
proceeding may be brought).

            (2)   Neither  the  execution  and delivery of this  Agreement,  the
consummation of the transactions  contemplated  herein,  nor compliance by State
Bank with any of the  provisions  hereof will:  (i) conflict with or result in a

                                       4
<PAGE>

breach of any  provision of State Bank's  Articles of  Incorporation  or Bylaws;
(ii) except as Disclosed in Writing,  constitute  or result in the breach of any
term,  condition or provision of, or constitute a default under, or give rise to
any right of  termination,  cancellation  or  acceleration  with  respect to, or
result in the creation of any lien,  charge or encumbrance upon, any property or
assets of State Bank pursuant to (A) any note, bond,  mortgage,  indenture known
to  State  Bank,  or (B)  any  material  license,  agreement,  lease,  or  other
instrument or obligation  known to State Bank, to which State Bank is a party or
by which it or any of its properties or assets may be bound, or (iii) subject to
the receipt of the requisite  approvals  referred to in Section 4.7, violate any
order, writ, injunction, decree, statute, rule or regulation applicable to State
Bank or any or its properties or assets.

            (c)   Capital  Structure. The authorized capital stock of State Bank
consists of Four Hundred  Thousand  (400,000)  shares of common stock, par value
$10.00  per share,  of which,  as of the date  hereof,  Two  Hundred  Ninety-One
Thousand Twenty-Seven (291,027) shares are issued,  outstanding,  fully paid and
nonassessable,  were not issued in  violation  of any  shareholder's  preemptive
rights or, to the  knowledge of State Bank,  were not issued in violation of any
other  agreement  to which State Bank is a party or otherwise  bound,  or of any
registration  or  qualification  provisions  of any federal or state  securities
laws.  There are no outstanding  understandings  or commitments of any character
pursuant to which  State Bank could be  required or expected to issue  shares of
capital stock.

            (d) No Bank Subsidiaries. (1) State Bank does not own, directly or
indirectly,  5% or more of the outstanding  capital stock or other equity
securities of any corporation, bank or other organization.

            (e)   Financial  Statements. The State Bank Financial Statements (as
defined  below) fairly present or will fairly  present,  as the case may be, the
financial  position of State Bank as of the dates  indicated  and the results of
operations, changes in shareholders' equity and statements of cash flows for the
periods or as of the dates set forth therein (subject,  in the case of unaudited
interim statements,  to normal recurring audit adjustments that are not material
in amount or effect, or except as otherwise  Disclosed in Writing) in conformity
with  generally   accepted   accounting   principles   applicable  to  financial
institutions  applied on a consistent basis. The books and records of State Bank
fairly reflect in all material  respects the transactions to which it is a party
or by which its  properties  are subject or bound.  Such books and records  have
been properly kept and maintained and are in compliance in all material respects
with all applicable legal and accounting requirements.  The State Bank Financial
Statements shall mean (i) the statements of financial condition of State Bank as
of  December  31,  1997  and  1996  and  the  related   statements   of  income,
shareholders'  equity and cash flows for each of the three years ended  December
31, 1997, 1996 and 1995 (including related notes and schedules, if any) and (ii)
the balance sheet of State Bank and related statements of income,  shareholders'
equity and cash  flows  (including  related  notes and  schedules,  if any) with
respect to quarterly periods ended subsequent to December 31, 1997.

            (f)   Absence  of  Undisclosed  Liabilities.  At September 30, 1998,
State Bank did not have any obligation or liability (contingent or otherwise) of
any  nature  which was not  reflected  in the State Bank  Financial  Statements,
except for those which in the  aggregate  are  immaterial  or are  Disclosed  in
Writing.

                                       5
<PAGE>

            (g)   Legal  Proceedings;  Compliance with Laws. Except as Disclosed
in Writing, there are no actions, suits or proceedings instituted or pending or,
to the best  knowledge of State  Bank's  management,  threatened  or probable of
assertion against State Bank, or against any property, asset, interest or right,
that are reasonably  expected to have, either individually or in the aggregate a
material  adverse  effect on the  financial  condition of State Bank or that are
reasonably expected to threaten or impede the consummation of the Merger.  State
Bank is not a party to any  agreement or  instrument or subject to any judgment,
order,  writ,  injunction,  decree or rule that might  reasonably be expected to
have a  material  adverse  effect on the  condition  (financial  or  otherwise),
business or prospects of State Bank.  Except as Disclosed in Writing,  as of the
date of this Agreement,  neither State Bank nor any of its properties is a party
to or is subject to any order, decree, agreement, memorandum of understanding or
similar  arrangement with, or a commitment or similar submission to, any federal
or state  governmental  agency or  authority  charged  with the  supervision  or
regulation  of  depository  institutions  or mortgage  lenders or engaged in the
insurance  of deposits  which  restricts or purports to restrict in any material
respect the conduct of its business or its properties,  or in any manner relates
to the capital,  liquidity,  credit  policies or management of it; and except as
Disclosed  in Writing,  State Bank has not been  advised by any such  regulatory
authority  that such  authority is  contemplating  issuing or requesting  (or is
considering  the  appropriateness  of issuing  or  requesting)  any such  order,
decree,  agreement,  memorandum of  understanding,  commitment letter or similar
submission.  To the best knowledge of State Bank, State Bank has complied in all
material respects with all laws, ordinances, requirements, regulations or orders
applicable  to  its  business   (including   environmental   laws,   ordinances,
requirements, regulations or orders).

            (h)   Regulatory  Approvals.  State  Bank knows of no reason why the
regulatory  approvals  referred  to in Section  6.1(b)  should  not be  obtained
without  the  imposition  of any  condition  of the type  referred to in Section
6.1(b).

            (i)   Labor Relations.  State Bank is not a party to or bound by any
collective  bargaining  agreement,  contract or other agreement or understanding
with a labor union or labor organization,  nor is it the subject of a proceeding
asserting that it has committed an unfair labor practice  (within the meaning of
the National  Labor  Relations  Act) or seeking to compel it to bargain with any
labor  organization  as to wages and conditions of employment,  nor is there any
strike or other  labor  dispute  involving  it,  pending  or, to the best of its
knowledge,  threatened,  nor is it aware of any activity involving its employees
seeking  to  certify  a  collective  bargaining  unit or  engaging  in any other
organization activity.

            (j)   Tax Matters. State Bank has filed all federal, state and local
tax  returns  and  reports  required  to be filed,  and all taxes  shown by such
returns to be due and payable have been paid or are  reflected as a liability in
the State Bank  Financial  Statements  or are being  contested in good faith and
shall be Disclosed in Writing.  Except to the extent that  liabilities  therefor
are specifically reflected in the State Bank Financial Statements,  there are no
federal,  state or local tax  liabilities  of State Bank other than  liabilities
that have arisen  since  September  30,  1998,  all of which have been  properly
accrued or otherwise provided for on the books and records of State Bank. Except
as  Disclosed  in  Writing,  no tax  return  or  report  of State  Bank is under
examination  by any taxing  authority  or the subject of any  administrative  or
judicial  proceeding,  and no unpaid tax  deficiency  has been asserted  against
State Bank by any taxing authority.

                                       6
<PAGE>

            (k)   Property. Except as disclosed or reserved against in the State
Bank Financial  Statements,  State Bank has good and  marketable  title free and
clear of all  material  liens,  encumbrances,  charges,  defaults or equities of
whatever  character to all of the material  properties  and assets,  tangible or
intangible,  reflected in the State Bank Financial  Statements as being owned by
State Bank as of the date  thereof.  To the best  knowledge  of State Bank,  all
buildings, and all fixtures,  equipment, and other property and assets which are
material to its business on a consolidated basis, held under leases or subleases
by State Bank are held under valid  instruments  enforceable in accordance  with
their  respective  terms,  subject to  bankruptcy,  insolvency,  reorganization,
moratorium and similar laws. The buildings, structures, and appurtenances owned,
leased, or occupied by State Bank are in good operating condition and in a state
of good  maintenance  and repair,  and to the best  knowledge  of State Bank (i)
comply with applicable zoning and other municipal laws and regulations, and (ii)
there are no latent defects therein.

            (l)   Reports.  Since  January  1,  1995,  State  Bank has filed all
reports and  statements,  together with any amendments  required to be made with
respect  thereto,  that were  required  to be filed  with the SCC,  the  Federal
Reserve,  and to the best  knowledge of State Bank,  any other  governmental  or
regulatory authority or agency having jurisdiction over its operations.

            (m)   Employee  Benefit Plans. (1) State Bank will deliver for James
River's review, as soon as practicable, true and complete copies of all material
pension, retirement, profit-sharing, deferred compensation, stock option, bonus,
vacation or other material incentive plans or agreements,  all material medical,
dental or other health plans,  all life  insurance  plans and all other material
employee benefit plans or fringe benefit plans,  including,  without limitation,
all  "employee  benefit  plans" as that term is defined  in Section  3(3) of the
Employee Retirement Income Security Act of 1974, as amended ("ERISA"), currently
adopted,  maintained by,  sponsored in whole or in part by, or contributed to by
State  Bank for the  benefit  of  employees,  retirees  or  other  beneficiaries
eligible to participate  (collectively,  the "State Bank Benefit Plans"). Any of
the State Bank Benefit  Plans which is an "employee  pension  benefit  plan," as
that term is defined  in  Section  (3(2) of ERISA,  is  referred  to herein as a
"State  Bank  ERISA  Plan."  No  State  Bank  Benefit  Plan  is or  has  been  a
multi-employer plan within the meaning of Section 3(37) of ERISA.

            (2)   Except  as Disclosed in Writing,  all State Bank Benefit Plans
are in compliance  with the applicable  terms of ERISA and the Internal  Revenue
Code of 1986, as amended (the "IRC") and any other  applicable  laws,  rules and
regulations,  the  breach or  violation  of which  could  result  in a  material
liability to State Bank on a consolidated basis.

            (3)   No State Bank ERISA Plan has any "unfunded current liability,"
as that term is defined in Section  302(d)(8)(A) of ERISA,  and the present fair
market  value of the  assets  of any  such  plan  exceeds  the  plan's  "benefit
liabilities,"  as that term is  defined in Section  4001(a)(16)  of ERISA,  when
determined  under actuarial  factors that would apply if the plan was terminated
in accordance  with all  applicable  legal  requirements.  Prior to February 28,
1999, State Bank shall provide James River with copies of all actuarial  reports
on State Bank's ERISA Plan issued since January 1, 1996.

                                       7
<PAGE>

            (n)   Investment  Securities.  Subject  to FASB 115 and  except  for
pledges to secure public and trust  deposits and  obligations  under  agreements
pursuant to which State Bank has sold  securities  subject to an  obligation  to
repurchase,  none of the  investment  securities  reflected  in the  State  Bank
Financial Statements is subject to any restriction,  contractual,  statutory, or
otherwise,  which  would  impair  materially  the  ability of the holder of such
investment to dispose freely of any such investment at any time.

            (o)   Certain  Contracts.  (1)  Except as  Disclosed  in  Writing or
agreements  entered into in the ordinary course of the banking business of State
Bank,  State  Bank is not a party to, or bound by, (i) any  material  agreement,
arrangement or commitment,  (ii) any  agreement,  indenture or other  instrument
relating to the  borrowing of money by State Bank or the guarantee by State Bank
of any such obligation, (iii) any agreement,  arrangement or commitment relating
to the  employment of a consultant  or the  employment,  election,  retention in
office or  severance  of any present or former  director  or  officer,  (iv) any
agreement  to  make  loans  or for the  provision,  purchase  or sale of  goods,
services or  property  between  State Bank and any  director of officer of State
Bank,  or  any  member  of  the  immediate  family  or  affiliate  of any of the
foregoing,  or  (v)  any  agreement  between  State  Bank  and  any  5% or  more
shareholder of State Bank.

            (2)   Neither  State Bank,  nor to the knowledge of State Bank,  the
other party  thereto,  is in default under any material  agreement,  commitment,
arrangement, lease, insurance policy or other instrument whether entered into in
the ordinary  course of business or otherwise,  nor has there occurred any event
that, with the lapse of time or giving of notice or both,  would constitute such
a default, other than defaults of loan agreement by borrowers from State Bank in
the ordinary course of its business.

            (3)   Since  September 30, 1998, State Bank has not incurred or paid
any  obligation  or  liability  that would be  material  to State  Bank,  except
obligations  incurred or paid in connection  with  transactions  in the ordinary
course of business of State Bank  consistent  with its practice  and,  except as
Disclosed in Writing, from September 30, 1998 to the date hereof, State Bank has
not taken any action that,  if taken after the date hereof,  would breach any of
the covenants contained in Section 4.4 hereof.

            (p)   Insurance. A complete list of all policies or binders of fire,
liability,  product  liability,  workmen's  compensation,  vehicular  and  other
insurance  held by or on behalf of the State Bank shall be  Disclosed in Writing
to James River and all such  policies or binders  are valid and  enforceable  in
accordance  with their terms,  are in full force and effect,  and insure against
risks and liabilities to the extent and in the manner customary for the industry
and are deemed  appropriate  and sufficient by State Bank.  State Bank is not in
default with respect to any provision contained in any such policy or binder and
has not failed to give any notice or present  any claim under any such policy or
binder  in due and  timely  fashion.  State  Bank  has not  received  notice  of
cancellation  or  non-renewal  of any such  policy or binder.  State Bank has no
knowledge of any inaccuracy in any application for such policies or binders, any
failure to pay premiums when due or any similar state of facts or the occurrence
of any event that is reasonably  likely to form the basis for any material claim
against it not fully covered (except to the extent of any applicable deductible)
by the policies or binders referred to above. State Bank has not received notice
from any of its insurance carriers that any insurance premiums will be increased
materially  in the  future  or that  any  such  insurance  coverage  will not be
available in the future on substantially the same terms as now in effect.

                                       8
<PAGE>

            (q)   Absence of Material Changes and Events. Except as Disclosed in
Writing to James River prior to the execution of this Agreement, since September
30,  1998  there  has not been any  material  adverse  change  in the  condition
(financial or otherwise),  aggregate assets or liabilities,  cash flow, earnings
or business of State Bank, and State Bank has conducted its business only in the
ordinary course consistent with past practice.

            (r)   Loans,  OREO and  Allowance  for Loan  Losses.  (1)  Except as
Disclosed  in  Writing,  and except for  matters  which  individually  or in the
aggregate do not have a material  adverse  effect on the Merger or the financial
condition  of  State  Bank,  to the best  knowledge  of State  Bank,  each  loan
reflected as an asset in the State Bank Financial Statements (i) is evidenced by
notes,  agreements,  or other evidences of indebtedness  which are true, genuine
and what they  purport to be, (ii) to the extent  secured,  has been  secured by
valid liens and security  interests which have been perfected,  and (iii) is the
legal, valid and binding obligation of the obligor named therein, enforceable in
accordance with its terms,  subject to bankruptcy,  insolvency and other laws of
general applicability  relating to or affecting creditors' rights and to general
equity  principles.  All loans and  extensions  of credit  which are  subject to
regulation  by the  Federal  Reserve  which have been made by State Bank  comply
therewith.

            (2)   The  classification  on the books and records of State Bank of
loans and/or non-performing  assets as nonaccrual,  troubled debt restructuring,
OREO or other  similar  classification,  complies in all material  respects with
generally accepted accounting  principles and applicable  regulatory  accounting
principles.

            (3)   Except for liens, security interests, claims, charges, or such
other  encumbrances  as have been  appropriately  reserved for in the State Bank
Financial  Statements  or are not  material,  title  to the  OREO  is  good  and
marketable,  and there are no adverse  claims or  encumbrances  on the OREO. All
title,  hazard and other  insurance  claims and  mortgage  guaranty  claims with
respect to the OREO have been timely  filed and State Bank has not  received any
notice of denial of any such claim.

            (4)   State  Bank is in  possession of all of the OREO or, if any of
the OREO remains occupied by the mortgagor, eviction or summary proceedings have
been  commenced or rental  arrangements  providing  for market rental rates have
been agreed upon and State Bank is diligently  pursuing such eviction or summary
proceedings  or such rental  arrangements.  Except as Disclosed  in Writing,  no
legal  proceeding or  quasi-legal  proceeding is pending or, to the knowledge of
State Bank, threatened concerning any OREO or any servicing activity or omission
to provide a servicing activity with respect to any of the OREO.

            (5)   Except  as Disclosed in Writing,  all loans made by State Bank
to facilitate the  disposition  of OREO are performing in accordance  with their
terms.

                                       9
<PAGE>

            (6)   Except  as Disclosed in Writing,  the  allowance  for possible
loan  losses  and the  reserve  for  OREO  shown  on the  State  Bank  Financial
Statements  was, and the  allowance for possible loan losses and the reserve for
OREO shown on the financial  statements of State Bank as of dates  subsequent to
the execution of this  Agreement  will be, in each case as of the dates thereof,
adequate  in all  material  respects  to provide  for  possible  losses,  net of
recoveries  relating  to loans  previously  charged  off,  on loans  outstanding
(including  accrued  interest  receivable) of State Bank and other extensions of
credit  (including  letters  of credit and  commitments  to make loans or extend
credit) by State Bank, and for possible losses on OREO.

            (s)   Statements  True and Correct. None of the information supplied
or to be supplied by State Bank for inclusion in the  Registration  Statement on
Form S-4 (the "Registration Statement") to be filed by James River with the SEC,
the Joint  Proxy  Statement  (as  defined in Section  4.3) to be mailed to every
State Bank  shareholder or any other document to be filed with the SEC, the SCC,
the Federal Reserve,  or any other  regulatory  authority in connection with the
transactions  contemplated  hereby,  will, at the respective time such documents
are  filed,  and,  in the case of the  Registration  Statement,  when it becomes
effective and with respect to the Proxy Statement/Prospectus,  when first mailed
to State Bank shareholders,  be false or misleading with respect to any material
fact  or omit to  state  any  material  fact  necessary  in  order  to make  the
statements therein not misleading,  or, in the case of the Joint Proxy Statement
or any supplement thereto,  at the time of the State Bank Shareholders'  Meeting
or the James River  Shareholders'  Meeting (as defined in Section 4.3), be false
or  misleading  with respect to any material  fact or omit to state any material
fact  necessary  to correct  any  statement  in any earlier  communication  with
respect  to the  solicitation  of any  proxy for the  State  Bank  Shareholders'
Meeting or the James River Shareholders' Meeting.

            (t)   Brokers  and  Finders.  Neither  State  Bank  nor  any  of its
respective officers,  directors or employees, has employed any broker, finder or
financial  advisor or incurred  any  liability  for any fees or  commissions  in
connection  with the  transactions  contemplated  herein,  except for McKinnon &
Company, Inc.

            (u)   Repurchase Agreements. With respect to all agreements pursuant
to which State Bank has purchased  securities subject to an agreement to resell,
if any, State Bank has a valid, perfected first lien or security interest in the
government securities or other collateral securing the repurchase agreement, and
the value of such  collateral  equals or exceeds the amount of the debt  secured
thereby.

            (v)   Administration  of Trust  Accounts.  State  Bank has  properly
administered, in all respects material and which could reasonably be expected to
be material to the business,  operations  or financial  condition of State Bank,
all  accounts  for which it acts as a  fiduciary  including  but not  limited to
accounts   for  which  it  serves  as  trustee,   agent,   custodian,   personal
representative,  guardian, conservator or investment advisor, in accordance with
the terms of the governing  documents and  applicable  state and federal law and
regulation  and common law.  Neither State Bank,  nor any  director,  officer or
employee  of State Bank has  committed  any breach of trust with  respect to any
such fiduciary  account which is material to or could  reasonably be expected to
be material to the business,  operations or consolidated  financial condition of
State Bank, and the  accountings  for each such  fiduciary  account are true and
correct in all  material  respects  and  accurately  reflect  the assets of such
fiduciary account in all material respects.

                                       10
<PAGE>

            (w)   Takeover  Laws; No Dissenters Rights. State Bank has taken all
action  necessary to exempt this  Agreement  and the  transactions  contemplated
hereby from the  requirements of any "control  share," "fair price,"  "affiliate
transaction" or other anti-takeover laws and regulations of any state, including
without limitation  Sections 13.1-725 through 13.1-728 of the VSCA, and Sections
13.1-728.1 through 13.1-728.9 of the VSCA. Holders of State Bank Common Stock do
not have dissenters' rights in connection with the Merger.

            (x)   Year  2000.  Except as  Disclosed  in Writing,  State Bank has
reviewed the areas within its business and  operations  which could be adversely
affected  by, and has  developed  a program  to  address  and remedy on a timely
basis,  "Year 2000" issues such as risks that  computer  applications,  vendors,
customers,  equipment,  and operating  systems will not be "Year 2000 Compliant"
(hereinafter defined), and has made appropriate related inquiries of its vendors
and customers. "Year 2000 Compliant," with respect to any person, means that the
hardware and  software  systems and  components  (including  without  limitation
imbedded  microchips) owned,  licensed or used by such person in connection with
its business  operations will (without any additional cost or the need for human
intervention)  (i) accurately  process  information  involving any and all dates
before,  during  and/or  after  January 1, 2000,  including  without  limitation
recognizing and processing  input,  providing  output,  storing  information and
performing date-related  calculations,  all without creating any ambiguity as to
the century and without any other  material  and adverse  error or  malfunction,
(ii) operate accurately without material and adverse interruption or malfunction
on and in respect of any and all dates  before,  during  and/or after January 1,
2000 and (iii)  where  applicable,  respond to and  process two digit year input
without creating any ambiguity as to the century.

            (y)   Environmental  Matters. (1) Except as Disclosed in Writing, to
the  best of State  Bank's  knowledge,  State  Bank  does  not own or lease  any
properties  affected by toxic waste, radon gas or other hazardous  conditions or
constructed  in part  with the use of  asbestos.  State  Bank is in  substantial
compliance with all Environmental Laws applicable to real or personal properties
in which it has a direct fee ownership or, with respect to a direct  interest as
lessee,  applicable to the leasehold premises or, to the best knowledge of State
Bank,  the  premises  on which the  leasehold  is  situated.  State Bank has not
received any  Communication  alleging that it is not in such  compliance and, to
the best knowledge of State Bank, there are no present circumstances  (including
Environmental  Laws that have been adopted but are not yet effective) that would
prevent or interfere with the continuation of such compliance.

            (2)   There are no legal, administrative,  arbitral or other claims,
causes  of action or  governmental  investigations  of any  nature,  seeking  to
impose,  or that could result in the imposition,  on State Bank of any liability
arising under any Environmental  Laws pending or, to the best knowledge of State
Bank,  threatened  against  (A) State  Bank,  (B) any  person  or  entity  whose
liability  for any  Environmental  Claim State Bank has or may have  retained or
assumed either contractually or by operation of law, or (C) any real or personal
property  which  State  Bank  owns or  leases,  or has been or is judged to have
managed or to have  supervised  or  participated  in the  management  of,  which
liability  might  have a  material  adverse  effect on the  business,  financial
condition or results of operations  of State Bank.  State Bank is not subject to
any  agreement,  order,  judgment,  decree or  memorandum  by or with any court,
governmental  authority,  regulatory  agency or third  party  imposing  any such
liability.

                                       11
<PAGE>

            (3)   To  the best  knowledge  of State  Bank,  there  are no legal,
administrative,  arbitral or other proceedings, or Environmental Claims or other
claims, causes of action or governmental  investigations of any nature,  seeking
to  impose,  or that  could  result  in the  imposition,  on  State  Bank of any
liability arising under any Environmental Laws pending or threatened against any
real or  personal  property  in which  State Bank holds a security  interest  in
connection  with a loan or a loan  participation  which  liability  might have a
material  adverse  effect on the  business,  financial  condition  or results of
operations  of State Bank.  State Bank is not subject to any  agreement,  order,
judgment,  decree or  memorandum by or with any court,  governmental  authority,
regulatory agency or third party imposing any such liability.

            (4)   With respect to all real and personal property owned or leased
by any of the State  Bank,  other than OREO,  State Bank has made  available  to
James River copies of any environmental  audits,  analyses and surveys that have
been  prepared  relating to such  properties.  With  respect to all OREO held by
State Bank and all real or  personal  property  which  State Bank has been or is
judged to have managed or to have  supervised or  participated in the management
of,  State Bank has made  available to James River the  information  relating to
such OREO  available to State Bank.  State Bank is in compliance in all material
respects  with  all  recommendations  contained  in  any  environmental  audits,
analyses  and  surveys  relating  to any of the  properties,  real or  personal,
described in this subsection (4).

            (5)   There   are  no   past   or   present   actions,   activities,
circumstances,  conditions, events or incidents,  including, without limitation,
the release,  emission,  discharge or disposal of any Materials of Environmental
Concern,  that could  reasonably  form the basis of any  Environmental  Claim or
other claim or action or  governmental  investigation  that could  result in the
imposition of any liability  arising under any  Environmental  Laws currently in
effect or adopted but not yet effective against State Bank or against any person
or entity whose liability for any  Environmental  Claim of State Bank has or may
have retained or assumed either contractually or by operation of law.

            (6)   For the  purpose of this  Agreement,  the  following  terms
shall have the following meanings:

            (i)   "Communication"   means  a   communication   which   is  of  a
substantive  nature  and which is made (A) in  writing  to State Bank on the one
hand or to James River or any James River  Subsidiary  on the other hand, or (B)
orally to a senior  officer of State Bank or of James  River or any James  River
Subsidiary, whether from a governmental authority or a third party.

            (ii)  "Environmental   Claim"  means  any  Communication   from  any
governmental  authority or third party alleging potential liability  (including,
without limitation,  potential liability for investigatory costs, cleanup costs,
governmental  response  costs,  natural  resources  damages,  property  damages,
personal injuries,  or penalties) arising out of, based on or resulting from the
presence,  or release into the  environment,  of any  Material of  Environmental
Concern.

                                       12
<PAGE>

            (iii) "Environmental  Laws" means all applicable federal,  state and
local laws and regulations,  including the Comprehensive Environmental Response,
Compensation and Liability Act of 1980, as amended,  that relate to pollution or
protection of human health or the environment  (including,  without  limitation,
ambient air, surface water,  ground water,  land surface or subsurface  strata).
This definition includes,  without limitation,  laws and regulations relating to
emissions,   discharges,   releases  or  threatened  releases  of  Materials  of
Environmental  Concern,  or otherwise  relating to the manufacture,  processing,
distribution,  use,  treatment,  storage,  disposal,  transport  or  handling of
Materials of Environmental Concern.

            (iv)  "Materials   of  Environmental   Concern"  means   pollutants,
contaminants, wastes, toxic substances, petroleum and petroleum products and any
other materials regulated under Environmental Laws.

      3.2  Representations and Warranties of James River. James River represents
and warrants to State Bank as follows:

            (a)   Organization,  Standing  and  Power.  (1)  James  River  is  a
corporation duly organized, validly existing and in good standing under the laws
of Virginia.  It has all requisite corporate power and authority to carry on its
business as now being  conducted  and to own and operate its assets,  properties
and business,  and James River has the corporate  power and authority to execute
and deliver this  Agreement and perform the  respective  terms of this Agreement
and Plan of Merger.  James River is duly  registered  as a bank holding  company
under the Bank Holding Company Act of 1956.  Each of James River's  subsidiaries
that is a depository institution is a wholly owned subsidiary of James River, is
a Virginia  corporation and is a Virginia state bank,  duly  organized,  validly
existing  and in good  standing  under  the  laws of  Virginia,  and  except  as
Disclosed in Writing,  is in compliance in all material  respects with all rules
and regulations promulgated by any relevant regulatory authority, and it has all
requisite  corporate  power  and  authority  to  carry on a  commercial  banking
business as now being  conducted  and to own and operate its assets,  properties
and business.

            (2)   Each of the  subsidiary  corporations  of James River (and the
subsidiaries thereof) are duly organized,  validly existing and in good standing
in their  respective  states  of  incorporation  and  which  have all  requisite
corporate  power  and  authority  to  carry  on their  businesses  as now  being
conducted  and to own and operate  their  assets,  properties  and business (the
"James River Subsidiaries" and,  collectively with James River, the "James River
Companies").  Each James River Subsidiary that is a depository institution is an
"insured  bank" as defined in the Federal  Deposit  Insurance Act and applicable
regulations  thereunder,  is a member  of the  Federal  Reserve  and,  except as
Disclosed in Writing,  is in compliance in all material  respects with all rules
and  regulations  promulgated  by the  Federal  Reserve,  the SCC and any  other
relevant regulatory  authority.  All of the shares of capital stock of the James
River  Subsidiaries held by James River are duly and validly issued,  fully paid
and nonassessable, and all such shares are owned by James River or a James River
Subsidiary,  free and clear of any claim,  lien,  pledge or  encumbrance  of any
kind,  and  were  not  issued  in  violation  of the  preemptive  rights  of any
shareholder  or in  violation  of  any  agreement  or  of  any  registration  or
qualification  provisions  of  federal  or  state  securities  laws.  Except  as
Disclosed in Writing, each of the James River Companies is in good standing as a
foreign  corporation in each jurisdiction where the properties owned,  leased or
operated, or the business conducted,  by it require such qualification and where
failure to so qualify  either singly or in the  aggregate  would have a material
adverse effect on the financial condition, properties,  businesses or results of
operations of the James River Companies.

                                       13
<PAGE>

            (b)   Authority.  (1) The execution  and delivery of this  Agreement
and the Plan of Merger and the  consummation  of the  Merger  have been duly and
validly authorized by all necessary corporate action on the part of James River,
except the approval of shareholders.  The Agreement represents the legal, valid,
and  binding  obligation  of James  River,  enforceable  against  James River in
accordance  with its terms  (except in all such cases as  enforceability  may be
limited by  applicable  bankruptcy,  insolvency,  reorganization,  moratorium or
similar laws affecting the enforcement of creditors' rights generally and except
that the  availability  of the  equitable  remedy  of  specific  performance  or
injunctive  relief is subject to the  discretion  of the court  before which any
proceeding may be brought).

            (2)   Neither  the  execution  and delivery of this  Agreement,  the
consummation of the  transactions  contemplated  therein,  nor the compliance by
James River with any of the provisions  thereof will (i) conflict with or result
in a breach of any provision of the Articles of Incorporation or Bylaws of James
River,  (ii) except as Disclosed in Writing,  constitute or result in the breach
of any term,  condition or provision of, or constitute  default  under,  or give
rise to any right of termination,  cancellation or acceleration with respect to,
or result in the creation of any lien,  charge or encumbrance upon, any property
or assets of the James River Companies pursuant to (A) any note, bond, mortgage,
indenture, or (B) any material license,  agreement, lease or other instrument or
obligation, to which any of the James River Companies is a party or by which any
of them or any of their  properties or assets may be bound,  or (iii) subject to
the receipt of the requisite  approvals  referred to in Section 4.7, violate any
order, writ, injunction,  decree,  statute, rule or regulation applicable to any
of the James River Companies or any of their properties or assets.

            (c)   Capital Structure. The authorized capital stock of James River
consists of Ten Million (10,000,000) shares of common stock, par value $5.00 per
share  ("James  River  Common  Stock"),  of which Three  Million  Seven  Hundred
Twenty-one Thousand Three Hundred Forty-eight  (3,721,348) shares are issued and
outstanding,  and Two Million  (2,000,000)  shares of preferred  stock,  none of
which are issued.  The issued and outstanding shares of James River Common Stock
are fully paid and nonassessable,  not subject to shareholder preemptive rights,
and not issued in violation of any  agreement to which James River is a party or
otherwise  bound,  or of any  registration  or  qualification  provisions of any
federal or state  securities  laws. The shares of James River Common Stock to be
issued in exchange  for shares of State Bank Common Stock upon  consummation  of
the Merger will have been duly  authorized  and, when issued in accordance  with
the  terms  of  this  Agreement,   will  be  validly  issued,   fully  paid  and
nonassessable  and subject to no preemptive  rights.  Except for options held by
officers and employees of James River  pursuant to the James River 1996 Employee
Stock  Option  Plan and  James  River's  obligation  to issue  shares in lieu of
directors' fees pursuant to the Stock/Cash Plan for Payment of Directors'  Fees,
there are no outstanding understandings or commitments of any character pursuant
to which James River or any of the James  River  Companies  could be required or
expected to issue shares of capital stock.

                                       14
<PAGE>

            (d)   Ownership of the James River  Subsidiaries;  Capital Structure
of  the  James  River   Subsidiaries;   and  Organization  of  the  James  River
Subsidiaries.  (1) James River does not own, directly or indirectly,  5% or more
of the outstanding  capital stock or other voting securities of any corporation,
bank or other  organization  actively engaged in business except as Disclosed in
Writing  (collectively  the "James River  Subsidiaries"  and each individually a
"James River Subsidiary"). The outstanding shares of capital stock of each James
River Subsidiary have been duly authorized and are validly issued, and are fully
paid and  nonassessable  and all such shares are directly or indirectly owned by
James River free and clear of all liens, claims and encumbrances.  No rights are
authorized, issued or outstanding with respect to the capital stock of any James
River  Subsidiary  and there are no  agreements,  understandings  or commitments
relating to the right of James River to vote or to dispose of said shares.  None
of the shares of capital stock of any James River  Subsidiary has been issued in
violation of the preemptive rights of any person.

            (2)   Each James River  Subsidiary is a duly organized  corporation,
validly  existing and in good standing under  applicable  laws. Each James River
Subsidiary (i) has full corporate  power and authority to own, lease and operate
its  properties  and to carry on its business as now conducted  except where the
absence of such power or authority  would not have a material  adverse effect on
the financial  condition,  results of operations or business of James River on a
consolidated  basis,  and (ii) is duly qualified to do business in the states of
the United  States and foreign  jurisdictions  where its ownership or leasing of
property or the conduct of its business  requires such  qualification  and where
failure to so qualify  would have a  material  adverse  effect on the  financial
condition,  results of operations  or business of James River on a  consolidated
basis.  Each James River  Subsidiary has all federal,  state,  local and foreign
governmental  authorizations  and licenses  necessary for it to own or lease its
properties and assets and to carry on its business as it is now being conducted,
except where  failure to obtain such  authorization  or license would not have a
material adverse effect on the business of such James River Subsidiary.

            (e)   Financial Statements. James River's Annual Report on Form 10-K
for the fiscal year ended December 31, 1997, and all other documents filed or to
be filed  subsequent to December 31, 1997 under  Sections  13(a),  13(c),  14 or
15(d) of the Exchange  Act, in the form filed with the  Securities  and Exchange
Commission   (the  "SEC")  (in  each  such  case,  the  "James  River  Financial
Statements")  did not and will not  contain any untrue  statement  of a material
fact or omit to state a material fact required to be stated therein or necessary
to make the statements made therein,  in light of the circumstances  under which
they  were  made,  not  misleading;  and  each  of  the  balance  sheets  in  or
incorporated by reference into the James River Financial  Statements  (including
the related notes and schedules thereto) fairly presents and will fairly present
the  financial  position of the entity or entities to which it relates as of its
date and each of the  statements of income and changes in  stockholders'  equity
and cash flows or equivalent  statements in the James River Financial Statements
(including  any related notes and schedules  thereto)  fairly  presents and will
fairly present the results of operations,  changes in  stockholders'  equity and
changes in cash flows, as the case may be, of the entity or entities to which it
relates for the  periods  set forth  therein,  in each case in  accordance  with
generally accepted accounting principles  consistently applied to banks and bank
holding companies during the periods  involved,  except as may be noted therein,
subject  to normal  and  recurring  year-end  audit  adjustments  in the case of
unaudited statements.

                                       15
<PAGE>

            (f)   Absence  of  Undisclosed  Liabilities.  At September 30, 1998,
none of the James River Companies had any obligation or liability (contingent or
otherwise) of any nature which were not  reflected in the James River  Financial
Statements  except  for  those  which in the  aggregate  are  immaterial  or are
Disclosed in Writing.

            (g)   Legal  Proceedings;  Compliance with Laws. Except as Disclosed
in Writing, there are no actions, suits or proceedings instituted or pending or,
to the best  knowledge of James  River's  management,  threatened or probable of
assertion  against any of the James River  Companies,  or against any  property,
asset,  interest or right of any of them, that are reasonably  expected to have,
either  individually  or in the  aggregate,  a  material  adverse  effect on the
financial  condition  of  James  River  on a  consolidated  basis  or  that  are
reasonably  expected to threaten or impede the consummation of the Merger.  None
of the James  River  Companies  is a party to any  agreement  or  instrument  or
subject to any  judgment,  order,  writ,  injunction,  decree or rule that might
reasonably  be  expected  to have a  material  adverse  effect on the  condition
(financial or otherwise), business or prospects of James River on a consolidated
basis. Except as Disclosed in Writing, as of the date of this Agreement, none of
the  James  River  Companies  nor any of  their  properties  is a party to or is
subject to any order, decree, agreement,  memorandum of understanding or similar
arrangement with, or a commitment  letter or similar  submission to, any federal
or state  governmental  agency or  authority  charged  with the  supervision  or
regulation  of  depository  institutions  or mortgage  lenders or engaged in the
insurance  of deposits  which  restricts or purports to restrict in any material
respect  the  conduct  of the  business  of it or any  of  its  subsidiaries  or
properties, or in any manner relates to the capital,  liquidity, credit policies
or management of it; and except as Disclosed in Writing, none of the James River
Companies has been advised by any such regulatory  authority that such authority
is contemplating issuing or requesting (or is considering the appropriateness of
issuing  or  requesting)  any  such  order,  decree,  agreement,  memorandum  of
understanding, commitment letter or similar submission. To the best knowledge of
James River,  the James River  Companies have complied in all material  respects
with all laws, ordinances, requirements, regulations or orders applicable to its
business (including environmental laws, ordinances, requirements, regulations or
orders).

            (h)   Regulatory  Approvals.  James River knows of no reason why the
regulatory  approvals  referred  to in Section  6.1(b)  should  not be  obtained
without  the  imposition  of any  condition  of the type  referred to in Section
6.1(b).

            (i)   Labor Relations.  None of the James River Companies is a party
to,  or is bound  by any  collective  bargaining  agreement,  contract  or other
agreement or understanding with a labor union or labor  organization,  nor is it
the subject of a  proceeding  asserting  that is has  committed  an unfair labor
practice  (within the meaning of the National Labor Relations Act) or seeking to
compel it to bargain with any labor  organization  as to wages and conditions of
employment, nor is there any strike or other labor dispute involving it, pending
or, to the best of its  knowledge,  threatened,  nor is it aware of any activity
involving  its  employees  seeking to certify a  collective  bargaining  unit or
engaging in any other organizational activity.

                                       16
<PAGE>

            (j)   Tax Matters. The James River Companies have filed all federal,
state,  and local tax returns and  reports  required to be filed,  and all taxes
shown by such returns to be due and payable have been paid or are reflected as a
liability in the James River Financial Statements or are being contested in good
faith and shall be Disclosed in Writing.  Except to the extent that  liabilities
therefor are  specifically  reflected in the James River  Financial  Statements,
there  are no  federal,  state or  local  tax  liabilities  of the  James  River
Companies other than  liabilities that have arisen since September 30, 1998, all
of which have been properly  accrued or otherwise  provided for on the books and
records of the James River  Companies.  Except as Disclosed  in Writing,  no tax
return or report of any of the James River Companies is under examination by any
taxing authority or the subject of any  administrative  or judicial  proceeding,
and no unpaid tax  deficiency  has been asserted  against any of the James River
Companies by any taxing authority.

            (k)   Property. Except as disclosed or reserved against in the James
River Financial  Statements,  the James River Companies have good and marketable
title free and clear of all material liens,  encumbrances,  charges, defaults or
equities of whatever  character  to all of the material  properties  and assets,
tangible or  intangible,  reflected in the James River  Financial  Statements as
being owned by the James River  Companies  as of the date  thereof.  To the best
knowledge of James River, all buildings, and all fixtures,  equipment, and other
property and assets which are material to its business on a consolidated  basis,
held under leases or subleases by the James River Companies are held under valid
instruments  enforceable in accordance with their respective  terms,  subject to
bankruptcy,  insolvency,  reorganization,   moratorium  and  similar  laws.  The
buildings, structures, and appurtenances owned, leased, or occupied by the James
River  Companies  are in  good  operating  condition  and  in a  state  of  good
maintenance and repair, and to the best knowledge of James River (i) comply with
applicable  zoning and other municipal laws and regulations,  and (ii) there are
no latent defects therein.

            (l)   Reports.  Since January 1, 1995 the James River Companies have
filed all reports and  statements,  together with any amendments  required to be
made with  respect  thereto,  that were  required to be filed with the SEC,  the
Federal Reserve,  the SCC, and any other governmental or regulatory authority or
agency having jurisdiction over their operations.

            (m)   Employee  Benefit  Plans.  (1) Except as Disclosed in Writing,
all material pension, retirement,  profit sharing, deferred compensation,  stock
option,  bonus,  vacation or other material  incentive plans or agreements,  all
material medical, dental or other health plans, all life insurance plans and all
other material employee benefit plans or fringe benefit plans, including without
limitation, all "employee benefit plans" as that term is defined in Section 3(3)
of the Employee  Retirement  Income Security Act of 1974, as amended  ("ERISA"),
currently  adopted,  maintained  by,  sponsored  in  whole  or in  part  by,  or
contributed  to by James River for the benefit of  employees,  retirees or other
beneficiaries  eligible to  participate  (collectively,  the "James  River ERISA
Plans") are in compliance  with the  applicable  terms of ERISA and the Internal
Revenue  Code of 1986,  as amended  (the "IRC") and any other  applicable  laws,
rules  and  regulations  the  breach or  violation  of which  could  result in a
material liability to James River on a consolidated basis.

            (2)   No James River ERISA Plan which is a defined  benefit  pension
plan has any "unfunded  current  liability,"  as that term is defined in Section
302(d)(8)(A)  of ERISA,  and the present  fair market value of the assets of any
such plan exceeds the plan's "benefit  liabilities,"  as that term is defined in
Section 4001(a)(16) of ERISA, when determined under actuarial factors that would
apply  if the plan was  terminated  in  accordance  with  all  applicable  legal
requirements.

                                       17
<PAGE>

            (n)   Investment  Securities.  Subject  to FASB 115 and  except  for
pledges to secure public and trust  deposits and  obligations  under  agreements
pursuant to which any of the James River Companies has sold  securities  subject
to an obligation to repurchase,  none of the investment  securities reflected in
the James River Financial Statements is subject to any restriction, contractual,
statutory, or otherwise, which would impair materially the ability of the holder
of such investment to dispose freely of any such investment at any time.

            (o)   Insurance. A complete list of all policies or binders of fire,
liability,  product  liability,  workmen's  compensation,  vehicular  and  other
insurance held by or on behalf of the James River  Companies  shall be Disclosed
in  Writing  to State  Bank and all such  policies  or  binders  are  valid  and
enforceable in accordance  with their terms,  are in full force and effect,  and
insure against risks and  liabilities to the extent and in the manner  customary
for the industry and are deemed  appropriate and sufficient by James River. Each
of the James River Companies currently maintains insurance in amounts reasonably
necessary for its  operations  and, to the knowledge of James River,  similar in
scope and coverage to that  maintained  by other  entities  similarly  situated.
Since  January 1, 1998,  and except as Previously  Disclosed,  none of the James
River Companies has received any notice of a premium increase or cancellation or
a failure to renew with respect to any insurance  policy or bond and, within the
last three fiscal years,  none of the James River Companies has been refused any
insurance  coverage  sought or  applied  for,  and James  River has no reason to
believe that existing  insurance coverage cannot be renewed as and when the same
shall  expire upon terms and  conditions  as  favorable  as those  presently  in
effect,  other than possible increases in premiums or unavailability of coverage
that do not result from any  extraordinary  loss  experience  on the part of the
James River Companies. The James River Companies are not in default with respect
to any  provision  contained in any such policy or binder and have not failed to
give any notice or present  any claim under any such policy or binder in due and
timely  fashion.  None of the  James  River  Companies  has  received  notice of
cancellation  or  non-renewal  of any such  policy or binder.  None of the James
River  Companies has knowledge of any  inaccuracy  in any  application  for such
policies or binders,  any failure to pay premiums  when due or any similar state
of facts or the  occurrence of any event that is  reasonably  likely to form the
basis for any material claim against it not fully covered  (except to the extent
of any applicable deductible) by the policies or binders referred to above. None
of the James River  Companies  has  received  notice  from any of its  insurance
carriers that any insurance premiums will be increased  materially in the future
or that any such  insurance  coverage  will not be  available  in the  future on
substantially the same terms as now in effect.

            (p)   Allowance  for Loan  Losses.  The  allowance  for loan  losses
reflected  on  the  balance  sheets   included  in  the  James  River  Financial
Statements,  as of their respective  dates, is adequate in all material respects
under  the  requirements  of  generally  accepted   accounting   principles  and
regulatory accounting principles to provide for reasonably anticipated losses on
outstanding loans.

            (q)   Absence of Material Changes and Events. Except as Disclosed in
Writing to State Bank prior to the execution of this Agreement,  since September
30,  1998  there  has not been any  material  adverse  change  in the  condition
(financial or otherwise),  aggregate assets or liabilities,  cash flow, earnings
or business or James River,  and James River has  conducted its business only in
the ordinary course consistent with past practice.

                                       18
<PAGE>

            (r)   Statements  True and Correct. None of the information supplied
or to be supplied by James River for  inclusion in the  Registration  Statement,
the Joint Proxy  Statement or any other document to be filed with the SEC or any
other  regulatory  authority in connection  with the  transactions  contemplated
hereby,  will, at the respective time such documents are filed, and, in the case
of the Registration Statement, when it becomes effective and with respect to the
Joint Proxy Statement, when first mailed to State Bank shareholders, be false or
misleading  with respect to any material fact or omit to state any material fact
necessary in order to make the  statements  therein not  misleading,  or, in the
case of the Joint Proxy Statement or any supplement  thereto, at the time of the
State Bank Shareholders'  Meeting or the James River  Shareholders'  Meeting, be
false or  misleading  with  respect  to any  material  fact or omit to state any
material fact  necessary to correct any  statement in any earlier  communication
with respect to the  solicitation of any proxy for the State Bank  Shareholders'
Meeting or the James River Shareholders' Meeting. All documents that James River
is  responsible  for filing with the SEC or any other  regulatory  authority  in
connection with the transactions contemplated,  hereby will comply as to form in
all  material  respects  with  the  provisions  of  applicable  law,   including
applicable provisions of federal and state securities law.

            (s)   Brokers  and Finders.  Neither James River nor any James River
Subsidiary,  nor any of their respective officers,  directors or employees,  has
employed any broker,  finder or financial  advisor or incurred any liability for
any fees or commissions in connection with the transactions contemplated herein.

            (t)   Environmental  Matters.  To the knowledge of James River,  the
James River Companies are in substantial compliance with all Environmental Laws.
None of the James River Companies has received any  Communication  alleging that
James River or any James River  Subsidiary is not in such compliance and, to the
knowledge of James River, there are no present  circumstances that would prevent
or interfere with the continuation of such compliance.

            (u)   Year  2000.  Except as Disclosed  in Writing,  James River has
reviewed the areas within its business and  operations  which could be adversely
affected  by, and has  developed  a program  to  address  and remedy on a timely
basis,  "Year 2000" issues such as risks that  computer  applications,  vendors,
customers,  equipment,  and operating  systems will not be "Year 2000 Compliant"
(hereinafter defined), and has made appropriate related inquiries of its vendors
and customers. "Year 2000 Compliant," with respect to any person, means that the
hardware and  software  systems and  components  (including  without  limitation
imbedded  microchips) owned,  licensed or used by such person in connection with
its business  operations will (without any additional cost or the need for human
intervention)  (i) accurately  process  information  involving any and all dates
before,  during  and/or  after  January 1, 2000,  including  without  limitation
recognizing and processing  input,  providing  output,  storing  information and
performing date-related  calculations,  all without creating any ambiguity as to
the century and without any other  material  and adverse  error or  malfunction,
(ii) operate accurately without material and adverse interruption or malfunction
on and in respect of any and all dates  before,  during  and/or after January 1,
2000 and (iii)  where  applicable,  respond to and  process two digit year input
without creating any ambiguity as to the century.

                                       19
<PAGE>

                                    ARTICLE 4
                       Conduct Prior to the Effective Date

      4.1 Access to Records and  Properties.  State Bank will keep James  River,
and James  River  will keep  State Bank  advised  of all  material  developments
relevant to their  respective  businesses  prior to  consummation of the Merger.
Prior to the Effective Date, James River, on the one hand, and State Bank on the
other,  agree to give to the other party  reasonable  access to all the premises
and books and records  (including tax returns filed and those in preparation) of
it and its subsidiaries and to cause its officers to furnish the other with such
financial and operating data and other  information with respect to the business
and  properties as the other shall from time to time request for the purposes of
verifying  the  warranties  and  representations  set  forth  herein;  provided,
however, that any such investigation shall be conducted in such manner as not to
interfere  unreasonably  with the  operation of the  respective  business of the
other.

      4.2 Confidentiality.  Between the date of this Agreement and the Effective
Date, James River and State Bank each will maintain in confidence, and cause its
directors,  officers,  employees, agents and advisors to maintain in confidence,
and not use to the  detriment  of the other party,  any  written,  oral or other
information  obtained  in  confidence  from the other  party or a third party in
connection with this Agreement or the  transactions  contemplated  hereby unless
such information is already known to such party or to others not bound by a duty
of confidentiality or unless such information becomes publicly available through
no  fault  of  such  party,  unless  use of such  information  is  necessary  or
appropriate  in making any filing or obtaining any consent or approval  required
for the  consummation  of the  transactions  contemplated  hereby or unless  the
furnishing or use of such information is required by or necessary or appropriate
in connection with legal  proceedings.  If the Merger is not  consummated,  each
party  will  return  or  destroy  as  much of such  written  information  as may
reasonably be requested.

      4.3 Registration Statement,  Proxy Statement and Shareholder Approval. The
Board of  Directors  of State Bank,  and the Board of  Directors of James River,
each will duly call and will hold a meeting of their respective  shareholders as
soon as practicable for the purpose of approving the Merger in the case of State
Bank and  approving the  authorization  and issuance of James River Common Stock
("Stock  Approval")  in the case of James River (the  "State Bank  Shareholders'
Meeting" and the "James River Shareholders' Meeting", respectively) and, subject
to the  fiduciary  duties of the Board of  Directors  of State Bank and of James
River (as advised in writing by their respective counsel),  State Bank and James
River each shall use its best efforts to solicit and obtain votes of the holders
of its Common Stock in favor of the Merger, in the case of State Bank, and Stock
Approval , in the case of James River,  and will comply with the  provisions  in
their respective  Articles of Incorporation  and Bylaws relating to the call and
holding of a meeting of shareholders for such purpose; no member of the Board of
Directors of State Bank or James River shall  advise or  encourage  shareholders
not to vote in  favor  of the  Merger,  in the  case of  State  Bank,  or  Stock
Approval,  in the case of James River;  and State Bank and James River shall, at
the other's request, recess or adjourn the meeting if such recess or adjournment
is deemed by the other to be necessary or desirable.  James River and State Bank
will prepare  jointly the proxy  statement/prospectus  to be used in  connection
with the State Bank  Shareholders'  Meeting  and the James  River  Shareholders'
Meeting  (the "Joint Proxy  Statement").  James River will prepare and file with
the SEC the Registration Statement, of which such Joint Proxy Statement shall be
a part and will use its best efforts to have the Registration Statement declared

                                       20
<PAGE>

effective  as promptly  as  possible.  When the  Registration  Statement  or any
post-effective  amendment or supplement  thereto shall become effective,  and at
all times subsequent to such effectiveness, up to and including the dates of the
James River and State Bank Shareholders'  Meetings,  such Registration Statement
and all amendments or supplements  thereto,  with respect to all information set
forth  therein  furnished or to be furnished by State Bank relating to the State
Bank  Companies and by James River  relating to the James River  Companies,  (i)
will comply in all material  respects with the  provisions of the Securities Act
of 1933 and any other applicable statutory or regulatory requirements, including
applicable  state  blue-sky and  securities  laws, and (ii) will not contain any
untrue statement of a material fact or omit to state a material fact required to
be stated  therein or necessary  to make the  statements  contained  therein not
misleading;  provided, however, in no event shall any party hereto be liable for
any untrue  statement of a material fact or omission to state a material fact in
the  Registration  Statement  made in reliance  upon,  and in  conformity  with,
written  information  concerning  another  party  furnished  by such other party
specifically for use in the Registration Statement.

      4.4  Operation of the  Business of State Bank and James  River.  (1) State
Bank and James River each agrees that from the date hereof to the Effective Date
it will operate its business substantially as presently operated and only in the
ordinary  course,  and,  consistent  with such  operation,  it will use its best
efforts to  preserve  intact its  relationships  with  persons  having  business
dealings with it.

            (2)   Without  limiting the generality of the foregoing,  State Bank
agrees that it will not, without the prior written consent of James River:

            (a)   Make any change in its authorized  capital stock,  or issue or
sell any additional shares of, securities  convertible into or exchangeable for,
or options,  warrants or rights to  purchase,  its capital  stock,  nor shall it
purchase,  redeem or otherwise acquire any of its outstanding  shares of capital
stock;

            (b)   Voluntarily   make  any  changes  in  the  composition  of its
officers, directors or other key management personnel;

            (c)   Make any change in the  compensation or title of any Executive
Officer (as defined in  Regulation  O) or any director or make any change in the
compensation or title of any other employee,  other than in accordance with past
employment  policies and  practices in the ordinary  course of business,  any of
which changes shall be reported promptly to James River;

            (d)   Enter into any bonus,  incentive  compensation,  stock option,
deferred  compensation,  profit  sharing,  thrift,  retirement,  pension,  group
insurance or other benefit plan or any employment or consulting agreement;

            (e)   Incur  any  obligation  or  liability   (whether  absolute  or
contingent, excluding suits instituted against it), make any pledge, or encumber
any of its assets, nor dispose of any of its assets in any other manner,  except
in the ordinary course of its business and for adequate value;

                                       21
<PAGE>

            (f)   Make,  or commit to make,  capital  expenditures  aggregating
$100,000 or more without the prior written consent of James River;

            (g)   Knowingly waive any right to substantial value;

            (h)   Enter into material transactions  otherwise than in the
ordinary course of its business;

            (i)   Alter, amend or repeal its Bylaws or Articles of
Incorporation; or

            (j)   Propose or take any other  action which would make any
representation  or warranty in Section 3.1 hereof untrue.

      4.5  Dividends.  State Bank shall not  declare and pay cash  dividends  in
excess of $0.20 per share of State Bank Common Stock per quarter,  in accordance
with its prior practices,  from the date of this Agreement through the Effective
Date.

      4.6 No  Solicitation.  Unless  and until  this  Agreement  shall have been
terminated  pursuant to its terms,  neither  State Bank nor any of its officers,
directors,   representatives  or  agents  shall,  directly  or  indirectly,  (i)
encourage, solicit or initiate discussions or negotiations with any person other
than James River  concerning  any merger,  share  exchange,  sale of substantial
assets,  tender offer,  sale of shares of capital  stock or similar  transaction
involving  State  Bank,  (ii)  enter  into any  agreement  with any third  party
providing for a business combination transaction, equity investment or sale of a
significant  amount of assets,  or (iii)  furnish any  information  to any other
person relating to or in support of such  transaction.  State Bank will promptly
communicate  to James  River the terms of any  proposal  which it may receive in
respect to any of the foregoing transactions.

      4.7 Regulatory  Filings.  James River shall prepare all regulatory filings
required to consummate the  transactions  contemplated  by the Agreement and the
Plan of Merger and submit the filings  for  approval  with the  Federal  Reserve
Board and the SCC,  and any other  governing  regulatory  authority,  as soon as
practicable  after the date  hereof.  James River shall use its best  efforts to
obtain approvals of such filings.

      4.8 Public  Announcements.  Each party will  consult with the other before
issuing any press release or otherwise making any public statements with respect
to the Merger and shall not issue any such press release or make any such public
statement prior to such consultations except as may be required by law.

      4.9 Notice of Breach.  James River and State Bank will give written notice
to the  other  promptly  upon  becoming  aware of the  impending  or  threatened
occurrence  of any event which would cause or  constitute a breach of any of the
representations,  warranties  or  covenants  made  to the  other  party  in this
Agreement and will use its best efforts to prevent or promptly remedy the same.

                                       22
<PAGE>

      4.10 Accounting Treatment. James River and State Bank shall each use their
best  efforts  to ensure  that the  Merger  qualifies  for  pooling-of-interests
accounting treatment.

      4.11  Merger  Consummation.  Subject to the terms and  conditions  of this
Agreement, each party shall use its best efforts in good faith to take, or cause
to be taken,  all actions,  and to do or cause to be done all things  necessary,
proper or  desirable,  or  advisable  under  applicable  laws,  as  promptly  as
practicable so as to permit  consummation of the Merger at the earliest possible
date,  consistent with Section 1.3 herein, and to otherwise enable  consummation
of the transactions contemplated hereby and shall cooperate fully with the other
parties  hereto to that end,  and each of State Bank and James  River shall use,
and shall cause each of their  respective  subsidiaries to use, its best efforts
to obtain all consents  (governmental  or other)  necessary or desirable for the
consummation of the transactions contemplated by this Agreement.


                                    ARTICLE 5
                              Additional Agreements

      5.1  Registration of Shares.  The shares of James River Common Stock to be
issued to  shareholders  of State Bank  pursuant  to this  Agreement  (including
shares  issued upon the  exercise of  outstanding  options for State Bank Common
Stock) will be registered under the Securities Act of 1933, as amended.

      5.2   Benefit   Plans.   Upon  the   Effective   Date,   and  as  soon  as
administratively   practicable  and  subject  to  James  River's  best  efforts,
employees of State Bank shall  thereafter  be entitled to  participate  in James
River  pension,  benefit,  health  and  similar  plans  on the  same  terms  and
conditions  as employees of James River and its  subsidiaries,  without  waiting
periods or exceptions for pre-existing  conditions and giving effect to years of
service  with  State  Bank as if such  service  were with  James  River.  On the
Effective  Date State Bank shall  suspend all benefit  accruals  under its ERISA
Plan.  If there is a surplus of plan assets over plan  liabilities  in the State
Bank ERISA Plan, such surplus shall be used to increased participants' benefits.
James River shall assume and honor in  accordance  with their terms as in effect
on the date hereof all employment,  severance, consulting and other compensation
contracts and  agreements  Disclosed in Writing and executed in writing by State
Bank on the one hand and any individual  current or former director,  officer or
employee  thereof  on the other  hand,  copies  of which  have  previously  been
delivered  by State Bank to James  River,  including,  but not limited to, Split
Dollar Life Insurance  Agreements and  Collateral  Assignments  relating to four
officers of State Bank.

      5.3 Indemnification. James River agrees that following the Effective Date,
it  shall   indemnify   and  hold   harmless   any  person  who  has  rights  to
indemnification  from State Bank, to the same extent and on the same  conditions
as such person is entitled to indemnification pursuant to Virginia law and State
Bank's  Articles of  Incorporation  or Bylaws,  as in effect on the date of this
Agreement,  to the extent  legally  permitted  to do so, with respect to matters
occurring on or prior to the Effective Date. James River further agrees that any
such person who has rights to  indemnification  pursuant to this  Section 5.3 is
expressly  made a third party  beneficiary of this Section 5.3 and may directly,
in such person's personal capacity, enforce such rights through an action at law

                                       23
<PAGE>

or in equity or through  any other  manner or means of redress  allowable  under
Virginia law to the same extent as if such person were a party  hereto.  Without
limiting the foregoing,  in any case in which corporate approval may be required
to effectuate any indemnification,  James River shall direct, at the election of
the  party  to be  indemnified,  that the  determination  of  permissibility  of
indemnification  shall  be made by  independent  counsel  mutually  agreed  upon
between  James  River  and the  indemnified  party.  James  River  shall use its
reasonable  best  efforts to  maintain  State  Bank's  existing  directors'  and
officers'  liability  policy,  or some other  policy,  including  James  River's
existing policy,  providing at least comparable  coverage,  covering persons who
are currently covered by such insurance of State Bank on terms no less favorable
than those in effect on the date hereof.

                                    ARTICLE 6
                            Conditions to the Merger

      6.1  Conditions  to Each  Party's  Obligations  to Effect the Merger.  The
respective  obligations  of each of James  River  and State  Bank to effect  the
Merger  and the  other  transactions  contemplated  by this  Agreement  shall be
subject to the  fulfillment  or waiver at or prior to the Effective  Date of the
following conditions:

            (a)   Shareholder  Approvals.  Shareholders of State Bank shall have
approved all matters  relating to this  Agreement and the Merger  required to be
approved by such  shareholders in accordance with Virginia law, and shareholders
of James River shall have  approved the issuance of shares of James River Common
Stock in connection with the Merger in accordance with Virginia law.

            (b)   Regulatory  Approvals.  This  Agreement and the Plan of Merger
shall  have  been  approved  by the  Federal  Reserve,  the SCC,  and any  other
regulatory  authority  whose  approval  is  required  for  consummation  of  the
transactions  contemplated hereby, and such approvals shall not have imposed any
condition or requirement which would so materially adversely impact the economic
or business  benefits of the  transactions  contemplated by this Agreement as to
render  inadvisable the consummation of the Merger in the reasonable  opinion of
the Board of Directors of James River or State Bank.

            (c)   Registration  Statement. The Registration Statement shall have
been  declared  effective  and  shall  not be  subject  to a stop  order  or any
threatened stop order.

            (d)   Opinions of Counsel.  State Bank shall have delivered to James
River and James River shall have  delivered  to State Bank  opinions of counsel,
dated as of the Effective  Date, as to such matters as they may each  reasonably
request with respect to the transactions contemplated by this Agreement and in a
form reasonably acceptable to each of them.

            (e)   Legal Proceedings. Neither James River nor State Bank shall be
subject to any order,  decree or  injunction  of a court or agency of  competent
jurisdiction which enjoins or prohibits the consummation of the Merger.

            (f)   Employment  Contracts.  The Agreement between Larry B. Olinger
and State Bank and the Agreement between James E. Underhill and State Bank, both
dated June 10,  1998  (collectively  "Change of  Control  Agreements")  shall be
amended to provide  that the Change of Control  Agreements  terminate  three (3)
years and two (2) years, respectively, from the Effective Date.

                                       24
<PAGE>

            (g)   Accountants' Letter. James River shall have received a letter,
dated as of the Effective Date, from Yount, Hyde & Barbour,  P.C.,  satisfactory
in form and  substance  to James  River and State  Bank,  that the  Merger  will
qualify for  pooling-of-interests  accounting treatment under generally accepted
accounting principles.

      6.2  Conditions to Obligations  of James River.  The  obligations of James
River to effect the Merger shall be subject to the  fulfillment  or waiver at or
prior to the Effective Date of the following additional conditions:

            (a)   Representations  and Warranties.  Each of the  representations
and  warranties  contained  herein of State Bank shall be true and correct as of
the date of this  Agreement and upon the Effective  Date with the same effect as
though all such  representations  and  warranties had been made on the Effective
Date,  except  (i) for any  such  representations  and  warranties  made as of a
specified  date,  which  shall  be true and  correct  as of such  date,  (ii) as
expressly  contemplated  by this  Agreement,  or (iii) for  representations  and
warranties the inaccuracies of which relate to matters that,  individually or in
the  aggregate,  do not  materially  adversely  affect  the Merger and the other
transactions  contemplated by this Agreement and James River shall have received
a certificate or certificates  signed by the Chief  Executive  Officer and Chief
Financial Officer of State Bank dated the Effective Date, to such effect.

            (b)   Performance of Obligations. State Bank shall have performed in
all material respects all obligations  required to be performed by it under this
Agreement  prior to the  Effective  Date,  and James River shall have received a
certificate signed by the Chief Executive Officer of State Bank to that effect.

            (c)   Affiliate  Letters.  Each shareholder of State Bank who may be
deemed by counsel for James River to be an  "affiliate" of State Bank within the
meaning of Rule 145 under the  Securities  Act of 1933 shall have  executed  and
delivered a commitment and  undertaking to the effect that (1) such  shareholder
will  dispose of the  shares of James  River  Common  Stock  received  by him in
connection  with the Merger only in accordance  with the provisions of paragraph
(d) of  Rule  145 and in a  manner  that  would  not  prevent  the  Merger  from
qualifying for pooling-of-interests  accounting treatment; (2) such shareholders
will not dispose of any such shares until James River has received an opinion of
counsel  acceptable  to it that such proposed  disposition  will not violate the
provisions  of  any  applicable   security   laws;  and  (3)  the   certificates
representing said shares may bear a conspicuous legend referring to the forgoing
restrictions.

      6.3 Conditions to Obligations of State Bank. The obligations of State Bank
to effect the Merger shall be subject to the  fulfillment  or waiver at or prior
to the Effective Date of the following additional conditions:

            (a)   Representations  and Warranties.  Each of the  representations
and warranties  contained  herein of James River shall be true and correct as of
the date of this  Agreement and upon the Effective  Date with the same effect as
though all such  representations  and  warranties had been made on the Effective

                                       25
<PAGE>

date,  except  (i) for any  such  representations  and  warranties  made as of a
specified  date,  which  shall  be true and  correct  as of such  date,  (ii) as
expressly  contemplated  by this  Agreement,  or (iii) for  representations  and
warranties the inaccuracies of which relate to matters that,  individually or in
the  aggregate,  do not  materially  adversely  affect  the Merger and the other
transactions contemplated by this Agreement and State Bank shall have received a
certificate  or  certificates  signed by the Chief  Executive  Officer and Chief
Financial Officer of James River dated the Effective Date, to such effect.

            (b)   Performance  of Obligations.  James River shall have performed
in all material  respects all  obligations  required to be performed by it under
this Agreement prior to the Effective Date, and State Bank shall have received a
certificate signed by Chief Executive Officer of James River to that effect.

            (c)   Investment  Banking  Letter.  State Bank shall have received a
written opinion in form and substance satisfactory to State Bank from McKinnon &
Company,  Inc.  addressed  to State  Bank and  dated  the date the  Joint  Proxy
Statement is mailed to  shareholders of State Bank, to the effect that the terms
of the Merger, including the Exchange Ratio, are fair, from a financial point of
view,  to State Bank.  At its option,  State Bank may require that such fairness
opinion be updated as of the Effective Date and, in such event, it shall also be
a condition to State Bank's  obligation to consummate the Merger that State Bank
receive such updated opinion.

            (d)   Tax  Opinion.  State Bank shall  have  received  an opinion of
Kaufman & Canoles,  or other counsel  reasonably  satisfactory to State Bank, to
the effect that the Merger will constitute a  reorganization  within the meaning
of Section 368 of the Internal Revenue Code and that (i) no gain or loss will be
recognized  by the  shareholders  of State Bank to the extent they receive James
River  Common  Stock solely in exchange for their State Bank Common Stock in the
Merger and (ii) the  holding  period of the shares of James River  Common  Stock
received  pursuant to the Merger by State Bank's  shareholders  will include the
holding  period of the shares of State Bank  Common  Stock  exchanged  therefor,
provided  that the State Bank  Common  Stock was held as a capital  asset at the
effective time of the Merger.

                                    ARTICLE 7
                                   Termination

      7.1  Termination.  Notwithstanding  any other provision of this Agreement,
and notwithstanding the approval of this Agreement and the Plan of Merger by the
shareholders of James River and State Bank, this Agreement may be terminated and
the Merger abandoned at any time prior to the Effective Date:

            (a)   By the mutual  consent of the Board of  Directors  of each of
James  River and State Bank;

            (b)   By the respective  Boards of Directors of James River or State
Bank if the conditions  set forth in  Section  6.1 have not been met or waived
by James  River and State Bank;

                                       26
<PAGE>

            (c)   By the Board of  Directors of James River if the  conditions
set forth in Section 6.2 have not been met or waived by James River;

            (d)   By the Board of  Directors  of State Bank if the  conditions
set forth in Section 6.3 have not been met or waived by State Bank;

            (e)   By the  respective  Boards of  Directors  James River or State
Bank if the Merger is not consummated by December 31, 1999.

            (f)    By the  Board of  Directors  of James  River if the  Board of
Directors of State Bank  receives a subsequent  offer to acquire  State Bank and
does not within  fourteen  (14) days  after  receipt  of such  subsequent  offer
confirm in writing to James River that each member of the Board of  Directors of
State Bank supports the Merger,  will vote his shares of State Bank Common Stock
in favor of the Merger,  and will  recommend to the  shareholders  of State Bank
that they approve the Merger.

            (g)   By  the  Board of  Directors  of State  Bank  if,  before  the
Effective  Date,  James River shall enter into any agreement or letter of intent
providing for the direct or indirect  acquisition  of  substantially  all of the
assets and liabilities or voting stock of James River.

            (h)(i)      By  a vote of a majority  of the Board of  Directors  of
James  River at any time  during  the 30 day period  following  the date of this
Agreement if James River  determines  in its sole good faith  judgment  that the
financial condition,  business,  prospects or regulatory status of State Bank is
materially and adversely  different  from what was reasonably  expected by James
River,  based on the State  Bank  Financial  Statements  and  other  information
Disclosed  in Writing by State Bank prior to the  execution  of this  Agreement;
provided that James River shall inform State Bank upon any such  termination  as
to the reasons for James River's determination,  and provided further, that this
Section 7.1(h)(i) shall not limit in any way the due diligence  investigation of
State Bank which James River may perform,  or otherwise  affect any other rights
which James River has after the date hereof and after the  expiration of such 30
day period following the date hereof, under the terms of this Agreement;

            (ii)  By a vote of a  majority  of the Board of  Directors  of State
Bank at any time during the 30 day period  following the date of this Agreement,
if State Bank  determines  in its sole good faith  judgment  that the  financial
condition, business, prospects or regulatory status of James River is materially
adversely  different from what was reasonably  expected by State Bank,  based on
the James River Financial Statements and other information  Disclosed in Writing
by James River prior to the  execution of this  Agreement;  provided  that State
Bank shall  inform James River upon any such  termination  as to the reasons for
State Bank's determination;  and, provided further, that this Section 7.1(h)(ii)
shall not limit in any way the due diligence  investigation of James River which
State Bank may perform,  or  otherwise  affect any other rights which State Bank
has  after  the date  hereof  and after  the  expiration  of such 30 day  period
following the date hereof, under the terms of this Agreement;

      7.2 Effect of Termination. In the event of the termination and abandonment
of this agreement and the Merger  pursuant to Section 7.1, this Agreement  shall
become void and have no effect, except that (i) the last sentence of Section 4.2

                                       27
<PAGE>

and  all of  Sections  4.8  and 7.4  shall  survive  any  such  termination  and
abandonment  and (ii) no party shall be relieved or released  from any liability
arising out of an intentional breach of any provision of this Agreement.

      7.3 Non-Survival of Representations,  Warranties and Covenants. Except for
Sections 1.2, 1.4, 2.1, 2.2, 2.3, 2.4, 5.2, 5.3 and 7.4 of this Agreement,  none
of the respective  representations  and warranties,  obligations,  covenants and
agreements of the parties shall  survive the  Effective  Date,  provided that no
such representations, warranties, obligations, covenants and agreements shall be
deemed to be  terminated or  extinguished  so as to deprive James River or State
Bank (or any director, officer, or controlling person thereof) of any defense in
law or equity  which  otherwise  would be  available  against  the claims of any
person,  including without  limitation any shareholder or former  shareholder of
either James River or State Bank.

      7.4 Expenses. The parties provide for the payment of expenses as follows:

            (a)   Except as provided  below,  each of the parties shall bear and
pay all costs and expenses  incurred by it or on its behalf in  connection  with
the  transactions  contemplated  herein,  including fees and expenses of its own
consultants, investment bankers, accountants and counsel.

            (b)   Notwithstanding  the provisions of Section  7.4(a) hereof,  if
for any reason the Merger is not approved by the  shareholders  of State Bank or
the Stock  Approval is not approved by the  shareholders  of James  River,  that
party  shall bear and pay 50% of the costs and  expenses  incurred  by the other
party with respect to the fees and expenses of  accountants,  counsel,  printers
and  persons  involved  in the  transactions  contemplated  by  this  Agreement,
including  the  preparation  of the  Registration  Statement and the Joint Proxy
Statement.

            (c)   If  this  Agreement is terminated by James River or State Bank
because of a willful  and  material  breach by the other of any  representation,
warranty,  covenant,  undertaking or restriction set forth herein,  and provided
that the  terminating  party  shall  not have been in  breach  (in any  material
respect)  of  any   representation  and  warranty,   covenant,   undertaking  or
restriction  contained  herein,  then the breaching party shall bear and pay all
such costs and  expenses  of the other  party,  including  fees and  expenses of
consultants,  investment bankers,  accountants,  counsel,  printers, and persons
involved in the  transactions  contemplated  by this  Agreement,  including  the
preparation of the Registration Statement and the Joint Proxy Statement.

            (d)   Any  liability  to the other  incurred  by State Bank or James
River pursuant to Section 7.4(a),  (b) and (c), above,  shall not exceed a total
of $50,000.

            (e)   If this  Agreement is  terminated  by James River  pursuant to
Section 7.1(f),  then State Bank shall pay James River the amount of $400,000 to
compensate  James  River for all of its  out-of-pocket  and  internal  costs and
expenses associated with this transaction.

            (f)   If  this  Agreement is terminated by James River or State Bank
pursuant to Section 7.1(b) because (i) the condition set forth in Section 6.1(a)
requiring  that  shareholders  of State  Bank shall have  approved  all  matters
relating  to this  Agreement  and the Merger  required  to be  approved  by such
shareholders  in  accordance  with  Virginia  law has not  occurred and (ii) any
Specified Event (as defined below) occurs after the date of this Agreement, then
State Bank shall pay James  River the amount of  $400,000  to  compensate  James
River for all of its  out-of-pocket  and internal costs and expenses  associated
with this transaction. The term "Specified Event" shall mean the following:

                                       28
<PAGE>

            (1) State Bank,  without having received James River's prior written
      consent,  shall have entered into an agreement  with any person other than
      James  River to (i)  acquire,  merge  or  consolidate,  or enter  into any
      similar  transaction,  with State Bank, (ii) purchase,  lease or otherwise
      acquire all or  substantially  all of the assets of State  Bank,  or (iii)
      purchase  or  otherwise   acquire  directly  from  State  Bank  securities
      representing 10% or more of the voting power of State Bank;

            (2) any person shall have acquired beneficial ownership or the right
      to acquire  beneficial  ownership of 20% or more of the outstanding shares
      of State Bank Common  Stock  after the date  hereof (the term  "beneficial
      ownership"  for  purposes of this  Agreement  having the meaning  assigned
      thereto in Section  13(d) of the  Securities  Exchange Act of 1934 and the
      regulations promulgated thereunder); or

            (3) after the date of this  Agreement,  any person shall have made a
      bona  fide  proposal  to State  Bank by  public  announcement  or  written
      communication  that is or  becomes  the  subject of public  disclosure  to
      acquire State Bank by merger, share exchange,  consolidation,  purchase of
      all or substantially  all of its assets or any other similar  transaction,
      and within six (6) months after the termination of this  Agreement,  State
      Bank enters into an agreement to be acquired by such person.

            (g)   Final  settlement with respect to the payment of such fees and
expenses  by the  parties  shall be made  within  thirty  (30)  days  after  the
termination of this Agreement.

                                    ARTICLE 8
                               General Provisions

      8.1 Entire Agreement.  This Agreement  contains the entire agreement among
James  River  and  State  Bank  with  respect  to the  Merger  and  the  related
transactions  and  supersedes  all prior  arrangements  or  understandings  with
respect thereto.

      8.2 Waiver and  Amendment.  Any term or provision of this Agreement may be
waived in writing at any time by the party which is, or whose  shareholders are,
entitled  to  the  benefits  thereof,  and  this  Agreement  may be  amended  or
supplemented by written  instructions duly executed by the parties hereto at any
time,  whether  before  or after the  meetings  of State  Bank and  James  River
shareholders referred to in Section 6.1(a) hereof, except statutory requirements
and requisite approvals of shareholders and regulatory authorities.

      8.3 Descriptive  Headings.  Descriptive  headings are for convenience only
and shall not control or affect the meaning and  construction  of any provisions
of this Agreement.

                                      29
<PAGE>

      8.4 Governing  Law.  Except as required  otherwise or otherwise  indicated
herein,  this Agreement shall be construed and enforced according to the laws of
the Commonwealth of Virginia.

      8.5  Notices.  All notices or other  communications  which are required or
permitted  hereunder shall be in writing and sufficient if delivered  personally
or sent by registered or certified mail, postage prepaid, addressed as follows:

      If to James River:

            Harold U. Blythe, President
            James River Bankshares, Inc.
            1514 Holland Road
            Suffolk, Virginia 23434
            (Tel. (757) 934-8100)

      Copy to:

            Jody M. Wagner, Esq.
            Kaufman & Canoles
            One Commercial Place
            P. O. Box 3037
            Norfolk, Virginia 23514
            (Tel. (757) 624-3294)

      If to State Bank:

            Larry B. Olinger, President
            State Bank of Remington, Inc.
            P.O. Box 158
            Remington, Virginia  22734
            (Tel. (540) 439-3233)

      Copy to:

            Wayne A. Whitham, Jr.
            Williams, Mullen, Christian & Dobbins
            1021 East Cary Street
            P.O. Box 1320
            Richmond, Virginia  23210-1320
            (Tel. (804)-783-6473)

      8.6  Counterparts.  This  Agreement  may  be  executed  in any  number  of
counterparts, each of which shall be an original, but such counterparts together
shall constitute one and the same agreement.

                                       30
<PAGE>

      8.7  Severability.  In the event any provisions of this Agreement shall be
held  invalid or  unenforceable  by any court of  competent  jurisdiction,  such
holding  shall not  invalidate  or  render  unenforceable  any other  provisions
hereof.  Any provision of this Agreement held invalid or  unenforceable  only in
part or degree  shall  remain in full  force and  effect to the  extent not held
invalid or unenforceable.  Further,  the parties agree that a court of competent
jurisdiction  may  reform  any  provision  of this  Agreement  held  invalid  or
unenforceable so as to reflect the intended agreement of the parties hereto.

      8.8 Brokers and  Finders.  Except for McKinnon & Company as to State Bank,
each of the  parties  represents  and  warrants  that  neither it nor any of its
officers,  directors,  employees,  affiliates,  or subsidiaries has employed any
broker or finder or incurred any  liability  for any  financial  advisory  fees,
investment  banker's  fees,  brokerage  fees,  commissions,  or finders' fees in
connection with this Agreement or the transactions  contemplated  hereby. In the
event of any claim by any broker or finder based upon his or its representing or
being  retained by or allegedly  representing  or being retained by either James
River or State Bank,  James River or State Bank,  as the case may be,  agrees to
indemnify and hold the other party harmless of and from any such claim.

      8.9 Subsidiaries.  All representations,  warranties, and covenants herein,
where  pertinent,  include  and shall  apply to the  wholly  owned  subsidiaries
belonging to the party making such representations, warranties, and covenants.

            IN WITNESS WHEREOF, the parties hereto have caused this Agreement to
be  executed  in  counterparts  by their  duly  authorized  officers  and  their
corporate seals to be affixed hereto, all as of the date first written above.

                                    JAMES RIVER BANKSHARES, INC.



                                    By: _____________________________________
                                        Harold U. Blythe
                                        President and Chief Executive Officer


                                    STATE BANK OF REMINGTON, INC.



                                    By: ______________________________________
                                        Larry B. Olinger
                                        President and Chief Executive Officer


                                       31
<PAGE>

                                                  EXHIBIT A
                                                  to the Agreement and Plan of
                                                  Merger

                                 PLAN OF MERGER
                                     BETWEEN
                          STATE BANK OF REMINGTON, INC.
                                       AND
                              JRB ACQUISTION CORP.

      Pursuant  to  this  Plan of  Merger  ("Plan  of  Merger"),  State  Bank of
Remington,  Inc., a Virginia banking  corporation ("State Bank") shall be merged
with and into JRB Acquistion  Corp.,  ("New Bank") a wholly-owned  subsidiary of
James River Bankshares, Inc., a Virginia corporation ("James River") pursuant to
a merger under Section 13.1-717 of the Virginia Stock Corporation Act.

                                    ARTICLE 1

                               Terms of the Merger

      1.1 The Merger.  Subject to the terms and  conditions of the Agreement and
Plan of Merger,  dated as of  February  17,  1999  between  State Bank and James
River, at the Effective Date,  State Bank shall be merged with and into New Bank
through the exchange of each outstanding share of common stock of State Bank for
shares of the common stock of James River in accordance with Section 2.1 of this
Plan of Merger (the "Merger").  The separate  corporate  existence of State Bank
shall  thereupon  cease,  and New Bank will be the surviving  corporation in the
Merger and its name shall be changed to State Bank of  Remington,  Inc. From and
after the Effective  Date, the Merger shall have the effect set forth in Section
13.1-721 of the Virginia Stock Corporation Act (the "VSCA").

      1.2 Articles of  Incorporation  and Bylaws.  The Articles of Incorporation
and Bylaws of New Bank in effect  immediately  prior to the  consummation of the
Merger shall  remain in effect  following  the  Effective  Date until  otherwise
amended or repealed.

      1.3  Management of State Bank and James River.  The  executive  management
positions in New Bank shall be held by those  individuals  currently holding the
same or similar executive  management  positions in State Bank. On the Effective
Date,  the James River Board of Directors,  which is currently  comprised of ten
(10) members, shall be increased by one (1) member, and the additional member of
the James River Board of Directors shall be an individual  currently  serving on
the  Board of  Directors  of State  Bank  nominated  by  State  Bank's  Board of
Directors. Additionally, on the Effective Date, each member currently serving on
the Board of  Directors  of State Bank shall serve on the Board of  Directors of
New Bank.

                                       1
<PAGE>

                                    ARTICLE 2

                           Manner of Exchanging Shares

      2.1  Conversion  of  Shares.  Upon and by  reason of the  Merger  becoming
effective  and  except as set  forth in  Section  2.3  below,  no cash  shall be
allocated  to the  shareholders  of State  Bank and stock  shall be  issued  and
allocated as follows:

      (a) Each share of common stock,  par value $10.00 per share, of State Bank
("State Bank Common  Stock")  issued and  outstanding  immediately  prior to the
Effective Date shall,  by operation of law,  cease to be  outstanding  and shall
automatically  be converted  into and exchanged for 2.9 (the  "Exchange  Ratio")
shares of common stock,  par value $5.00 per share, of James River ("James River
Common Stock").  Each holder of a certificate  representing  any shares of State
Bank Common  Stock upon the  surrender of his State Bank stock  certificates  to
James River,  duly endorsed for transfer in  accordance  with Section 2.2 below,
will be entitled to receive in exchange therefore certificates  representing the
number of shares of James River  Common Stock that his shares shall be converted
into pursuant to the Exchange Ratio. Each such holder of State Bank Common Stock
shall have the right to receive any dividends  previously declared but unpaid as
to such stock and the  consideration  described in Sections 2.1 and 2.3 upon the
surrender  of such  certificate  in  accordance  with Section 2.2 . In the event
James River  changes the number of shares of James River Common Stock issued and
outstanding  prior to the Effective  Date as a result of any stock split,  stock
dividends,   recapitalization   or  similar  transaction  with  respect  to  the
outstanding James River Common Stock and the record date therefor shall be prior
to the Effective Date, the Exchange Ratio shall be proportionately adjusted.

      2.2 Manner of Exchange.  As promptly as  practicable  after the  Effective
Date, James River shall cause First Union National Bank,  acting as the exchange
agent ("Exchange  Agent"), to send to each former shareholder of record of State
Bank immediately  prior to the Effective Date  transmittal  materials for use in
exchanging  such  shareholder's  certificates of State Bank Common Stock for the
consideration  set forth in  Section  2.1  above  and  Section  2.3  below.  Any
fractional  share  checks  which a State Bank  shareholder  shall be entitled to
receive in exchange for such  shareholder's  shares of State Bank Common  Stock,
and any  dividends  paid on any  shares of James  River  Common  Stock that such
shareholder  shall be entitled to receive  prior to the delivery to the Exchange
Agent of such shareholder's  certificates representing all of such shareholder's
shares of State Bank Common  Stock will be delivered  to such  shareholder  only
upon delivery to the Exchange Agent of the certificates representing all of such
shares (or  indemnity  satisfactory  to James River and the Exchange  Agent,  in
their judgment,  if any of such certificates are lost, stolen or destroyed).  No
interest will be paid on any such fractional  share checks or dividends to which
the holder of such shares shall be entitled to receive upon such delivery.

      2.3 No Fractional  Shares.  No certificates or scrip for fractional shares
of James River Common Stock will be issued.  In lieu  thereof,  James River will
pay the value of such fractional  shares in cash on the basis of the fair market
value of James River Common Stock  immediately  precedes the Effective Date. The
market value of James River Common Stock will be its average closing sales price
as reported on the  Nasdaq/NMS  ("Nasdaq") for each of the ten full trading days
ending on the fifth day prior to the Effective Date.

                                       2
<PAGE>

      2.4 Dividends. No dividend or other distribution payable to the holders of
record of James River Common Stock at or as of any time after the Effective Date
shall be paid to the holder of any certificate representing shares of State Bank
Common  Stock issued and  outstanding  at the  Effective  Date until such holder
physically  surrenders such certificate for exchange as provided in Section 2.2,
promptly  after which time all such  dividends  or  distributions  shall be paid
(without interest).


                                    ARTICLE 3

                                   Termination

      This Plan of Merger may be  terminated  at any time prior to the Effective
Date by the parties hereto as provided in Article 7 of the Agreement and Plan of
Merger, dated February 17, 1999, between the parties.



                                       3

<PAGE>

                                                                      Annex B

                                   May   , 1999



Board of Directors
State Bank of Remington, Inc.
200 John Stone
Remington, Virginia   22734-0158

Dear Board Members:

        In connection with the proposed affiliation of State Bank of Remington,
Inc. ("State Bank") with James River Bankshares, Inc. ("James River") you have
asked us to render an opinion as to whether the financial terms of the Agreement
and Plan of Merger, including the Agreeement to Merge attached thereto (the
"Affiliation Agreement") dated as of February 17, 1999 between State Bank and
James River, are fair from a financial point of view, to the stockholders of
State Bank. The Affiliation Agreement provides for the merger of State Bank with
and into an interim Virginia state chartered bank to be formed by James River
which will continue the business of State Bank under the State Bank name, and
stockholders of State Bank will receive common stock of James River (the
"Merger"). Under the terms of the Affiliation Agreement, upon consummation of
the Merger, each share of common stock of State Bank, par value $10.00 per
share, automatically shall become and be converted into 2.9 shares of the common
stock of James River, par value $5.00 per share ("James River Common Stock").
Cash will be paid in lieu of fractional shares. As of the date of the
Affiliation Agreement, State Bank had 291,027 shares of common stock issued and
outstanding. Under the terms of the Affiliation Agreement, and based on the
exchange ratio of 2.9 shares of James River for each share of State Bank common
stock, an aggregate of 843,978 shares of James River Common Stock may be issued
for the State Bank common stock outstanding.

        McKinnon & Company, Inc. ("McKinnon") is an investment banking firm that
specializes in Virginia community banks and thrifts. In eleven years McKinnon
has been lead managing underwriter in approximately thirty-four public stock
offerings for Virginia community banks and thrifts and has served as financial
advisor, including providing fairness opinions, to numerous Virginia community
banks and thrifts. McKinnon, as part of its investment banking business, is
engaged in the evaluation of businesses, particularly banks, and their
securities, in connection with mergers and acquisitions, initial public
offerings, private placements and evaluations for estates and corporate
recapitalizations. In the past, McKinnon has served in an investment banking
capacity for James River, including: managing underwriter of a public offering
of common stock of a member bank of James River, serving as financial advisor to
the two original member banks of James River, including fairness opinions; and
serving as financial advisor to two member banks acquired by James River.
McKinnon is also a market maker in James River's Common Stock on the NASDAQ
National Market System. McKinnon is also a market maker in Virginia community
bank stocks listed on NASDAQ and the OTC Bulletin Board. McKinnon believes it
has a thorough working knowledge of the banking industry throughout Virginia.

<PAGE>

        In developing our opinion, we have among other things, reviewed and
analyzed material bearing upon the financial and operating conditions of State
Bank, James River, and, on a pro forma basis, State Bank and James River
combined, and material proposed in connection with the Affiliation Agreement,
including, among other things, the following:


        (1) the Agreement and Plan of Affiliation and Merger, dated as of
February 17, 1999 among State Bank and James River;

        (2) the registration statement filed with the Securitie and Exchange
Commission in connection with the proposed Merger, including a prospectus
relating to 843,978 shares of common stock of James River, and the Proxy
Statement relating to a special meeting of stockholders of James River to be
held on             , 1999; and

        (3) State Bank's and James River's financial results for fiscal years
1991 through 1998, and the first quarter ended March 31, 1999, respectively, and
certain documents and information we deem relevant to our analysis;

        (4) held discussions with senior management of State Bank and James
River regarding past and current business operations of, and outlook for, State
Bank, James River, including trends, the terms of the proposed Merger, and
related matters;

        (5) reviewed the reported price and trading activity of State Bank and
James River Common Stock and compared financial and stock market information
(when available) for State Bank and James River with similar information for
certain other companies, and securities for which are publicly traded;

        (6) reviewed the financial terms of certain recent business combinations
which we deemed comparable in whole or in part;

        (7) performed such other studies and analyses as we considered
appropriate, including an analysis of the pro forma financial impact of the
Merger on State Bank and James River;

        (8) reviewed other published information, performed certain financial
analyses and considered other factors and information which we deem relevant.


        In conducting our review and arriving at our opinion, we have relied
upon and assumed the accuracy and completeness of the information furnished to
us by or on behalf of State Bank and James River. We have not attempted
independently to verify such information, nor have we made any independent
appraisal of the assets of State Bank or James River. We have taken into account
our assessment of general economic, financial market and industry conditions as
they exist and can be evaluated at the date hereof, as well as our experience in
business valuation in general.

<PAGE>

        We have been retained by you as a financial advisor to State Bank with
respect to the proposed Merger. In the normal course of business McKinnon &
Company, Inc. is a market maker in the common stock of James River listed on the
NASDAQ National Market System. Our opinion is directed to the Board of Directors
of State Bank. We participated in some of the discussions but we did not
recommend the structure or give any opinion regarding the business reasons for
doing this proposed Merger.

        On the basis of our analysis and review and in reliance on the accuracy
and completeness of the information furnished to us and subject to the
conditions noted above, ti is our opinion that, as of the date hereof, the terms
of the Affiliation Agreement are fair, from a financial point of view, to the
holders of State Bank Common Stock.

                                        Very truly  yours,


                                        McKinnon & Company, Inc.


<PAGE>
                                                                      Annex C

                                 C O N T E N T S

                                                                      Page

INDEPENDENT AUDITOR'S REPORT                                              1

FINANCIAL STATEMENTS

  Balance sheets                                                          2
  Statements of income                                              3 and 4
  Statements of changes in stockholders' equity                     5 and 6
  Statements of cash flows                                          7 and 8
  Notes to financial statements                                        9-23


<PAGE>

                          INDEPENDENT AUDITOR'S REPORT



To the Shareholders and Directors
State Bank of Remington, Inc.
Remington, Virginia


          We have  audited  the  accompanying  balance  sheets of State  Bank of
Remington,  Inc. as of December 31, 1998 and 1997, and the related statements of
income, changes in stockholders' equity and cash flows for the years then ended.
These financial statements are the responsibility of the Bank's management.  Our
responsibility  is to express an opinion on these financial  statements based on
our audits.


          We conducted our audits in accordance with generally accepted auditing
standards.  Those standards require that we plan and perform the 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  financial  statements  referred to above present
fairly,  in all  material  respects,  the  financial  position  of State Bank of
Remington,  Inc.  as of  December  31,  1998 and 1997,  and the  results  of its
operations  and its cash  flows for the years then  ended,  in  conformity  with
generally accepted accounting principles.




Winchester, Virginia
January 27, 1999, except for Note 16 as to
  which the date is February 17, 1999


                                       1
<PAGE>



                          STATE BANK OF REMINGTON, INC.

                                 Balance Sheets
                           December 31, 1998 and 1997

<TABLE>
<CAPTION>
            Assets                                                            1998         1997
<S>                                                                     <C>            <C>
Cash and due from banks                                                   $2 702 755    $2 681 076
Federal funds sold                                                         4 340 000     2 060 000
                                                                        ------------    ----------

         Total cash and cash equivalents                                  $7 042 755    $4 741 076
Securities available for sale, at fair value                              14 535 824    15 401 022
Securities held to maturity, at amortized cost (fair value approximates
  $7,432,931 and $7,502,743 at December 31, 1998 and 1997)                 7 234 081     7 392 447
Loans, less allowance for loan losses                                     36 514 864    32 953 381
Bank premises and equipment, net                                           1 330 950     1 365 870
Accrued interest receivable                                                  402 937       445 296
Other real estate                                                          1 375 682     1 876 073
Other assets                                                                 645 620       560 548
                                                                          ----------    ----------


         Total assets                                                    $69 082 713   $64 735 713
                                                                        ============   ===========

Liabilities and Stockholders' Equity

Liabilities
  Noninterest-bearing deposits                                            $9 557 601   $ 8 375 502
  Savings and interest-bearing demand deposits                            28 109 204    25 538 137
  Time deposits                                                           23 461 214    22 790 080
                                                                       -------------   -----------

         Total deposits                                                  $61 128 019   $56 703 719
  Interest expense payable                                                   172 081       163 905
  Other liabilities for borrowed money                                        22 707       200 000
  Dividends payable                                                           58 205        58 205
  Other liabilities                                                          225 914       250 687
  Commitments and contingent liabilities                                         - -           - -
                                                                        ------------   -----------

         Total liabilities                                               $61 606 926   $57 376 516
                                                                        ------------   -----------

Stockholders' Equity
  Common stock, par value $10 per share; authorized 400,000
     shares; issued and outstanding 291,027 shares                       $ 2 910 270   $ 2 910 270
  Surplus                                                                  1 527 486     1 527 486
  Retained earnings                                                        3 117 166     3 003 648
  Accumulated other comprehensive income                                     (79 135)      (82 207)
                                                                         -----------   -----------
         Total stockholders' equity                                      $ 7 475 787   $ 7 359 197
                                                                        ------------   -----------

         Total liabilities and stockholders' equity                      $69 082 713   $64 735 713
                                                                        ============   ===========
</TABLE>

See Notes to Financial Statements.

<PAGE>

                               STATE BANK OF REMINGTON, INC.

                                    Statements of Income
                           Years Ended December 31, 1998 and 1997


<TABLE>
<CAPTION>
                                                                           1998            1997
<S>                                                                  <C>               <C>
Interest Income
  Interest and fees on loans                                        $   3 198 968      $  3 116 426
  Interest on investment securities:
    Taxable interest income                                               346 357           397 248
    Interest income exempt from federal income taxes                       90 517            48 625
  Interest and dividends on securities available for sale:
    Taxable interest income                                               877 124           870 671
    Dividends                                                               7 989             7 989
  Interest on federal funds sold                                          163 918           101 645
                                                                      -----------      ------------

         Total interest income                                        $ 4 684 873      $  4 542 604
                                                                      -----------      ------------


Interest Expense
  Interest on deposits                                                $ 1 969 163      $  1 938 869
  Interest on borrowed money                                                6 537             6 716
                                                                      -----------      ------------
         Total interest expense                                       $ 1 975 700      $  1 945 585
                                                                      -----------      ------------


         Net interest income                                          $ 2 709 173      $  2 597 019

  Provision for loan losses                                                30 000            30 000
                                                                      -----------      ------------

         Net interest income after provision for loan losses          $ 2 679 173      $  2 567 019
                                                                      -----------      ------------


Other Income
  Service charges on deposit accounts                                 $   337 808      $    289 456
  Other service charges, commissions and fees                              64 731            56 512
  Gain (loss) on sale of equipment and other real estate owned             15 358           (10 247)
  Security gains                                                              - -             8 912
  Other operating income                                                   24 685            22 200
                                                                      -----------      ------------

         Total other income                                           $   442 582      $    366 833
                                                                      -----------      ------------


Other Expenses
  Salaries and wages of officers and employees                        $ 1 061 678      $    989 339
  Pension and other employee benefits                                     209 842           208 358
  Occupancy expense of premises                                           164 612           134 949
  Furniture and equipment expenses                                        249 809           238 067
  Loss on other real estate owned                                         410 000               - -
  Other operating expenses                                                585 702           569 294
                                                                      -----------      ------------

         Total other expenses                                         $ 2 681 643      $  2 140 007
                                                                      -----------      ------------
</TABLE>

See Notes to Financial Statements.

<PAGE>

                               STATE BANK OF REMINGTON, INC.

                                    Statements of Income
                                        (Continued)
                           Years Ended December 31, 1998 and 1997


                                                    1998           1997
                                                 ----------    ----------

         Income before income taxes            $    440 112    $  793 845

Income tax expense                                   93 772       234 044
                                               ------------   -----------

         Net income                            $    346 340    $  559 801
                                               ============    ==========

Earnings Per Share, basic and diluted          $       1.19    $     1.92
                                               ============    ==========

See Notes to Financial Statements.


<PAGE>

                          STATE BANK OF REMINGTON, INC.

                  Statements of Changes in Stockholders' Equity
                     Years Ended December 31, 1998 and 1997

<TABLE>
<CAPTION>
                                                                     Common                     Retained
                                                                      Stock        Surplus      Earnings
<S>                                                                 <C>           <C>         <C>
Balance, December 31, 1996                                          $2 910 270    $1 527 486  $2 676 669
  Comprehensive income:
   Net income                                                              - -           - -     559 801
   Other comprehensive income, net of tax:
     Unrealized holding gains on securities available
       for sale arising during the period (net of tax, $33,330)            - -           - -         - -
     Less:  reclassification adjustment (net of tax, $3,030)               - -           - -         - -
   Other comprehensive income (net of tax, $30,300)                        - -           - -         - -
   Total comprehensive income                                              - -           - -         - -
  Dividends declared ($0.80 per share)                                     - -           - -    (232 822)
                                                                     ---------     ---------    ---------
Balance, December 31, 1997                                          $2 910 270    $1 527 486  $3 003 648
  Comprehensive income:
   Net income                                                              - -           - -     346 340
   Other comprehensive income, net of tax,
    unrealized holding gains on securities available for
    sale arising during the period (net of tax, $1,566)                    - -           - -         - -
   Total comprehensive income                                              - -           - -         - -
  Dividends declared ($0.80 per share)                                     - -           - -    (232 822)
                                                                     ---------     ---------    ---------

Balance, December 31, 1998                                          $2 910 270    $1 527 486  $3 117 166
                                                                    ==========    ==========  ==========
</TABLE>

See Notes to Financial Statements.

<PAGE>


<TABLE>
<CAPTION>
                                                                           Accumulated
                                                                              Other
                                                                          Comprehensive     Comprehensive
                                                                              Income           Income              Total
<S>                                                                      <C>                 <C>                <C>
Balance, December 31, 1996                                               $    (141 024)                         $6 973 401
  Comprehensive income:
   Net income                                                                      - -       $     559 801         559 801
   Other comprehensive income, net of tax:
     Unrealized holding gains on securities available
       for sale arising during the period (net of tax, $33,330)                    - -              64 699             - -
     Less:  reclassification adjustment (net of tax, $3,030)                       - -              (5 882)            - -
                                                                                            --------------
Other comprehensive income (net of tax, $30,300)                                58 817       $      58 817          58 817
                                                                                             -------------
   Total comprehensive income                                                      - -       $     618 618             - -
  Dividends declared ($0.80 per share)                                                       =============
                                                                                   - -                            (232 822)
                                                                          ------------                           ----------
Balance, December 31, 1997                                                $    (82 207)                         $7 359 197
  Comprehensive income:
   Net income                                                                      - -       $     346 340         346 340
   Other comprehensive income, net of tax,
    unrealized holding gains on securities available for
    sale arising during the period (net of tax, $1,566)                          3 072               3 072           3 072
                                                                                               ------------
   Total comprehensive income                                                      - -       $     349 412             - -
  Dividends declared ($0.80 per share)                                                        =============
                                                                                   - -                            (232 822)
                                                                          -------------                          ---------
Balance, December 31, 1998                                                $    (79 135)                         $7 475 787
                                                                          =============                         ==========
</TABLE>

See Notes to Financial Statements.

<PAGE>

                          STATE BANK OF REMINGTON, INC.

                            Statements of Cash Flows
                     Years Ended December 31, 1998 and 1997

<TABLE>
<CAPTION>
                                                                            1998             1997
                                                                       ------------  ---------------
<S>                                                                    <C>           <C>
Cash Flows from Operating Activities
  Net income                                                            $  346 340     $  559 801
  Adjustments  to  reconcile  net  income  to net  cash
    provided  by  operating activities:
      Depreciation                                                         132 712        116 788
      Amortization                                                          39 929         41 295
      Deferred tax expense (benefit)                                      (115 015)        38 416
      Provision for loan losses                                             30 000         30 000
      Loss on other real estate owned                                      410 000            - -
      (Gain) loss on other real estate, net                                 (9 283)        10 763
      Net premium amortization on securities                                23 845         21 055
      (Gain) from sale of equipment                                         (6 075)          (516)
      (Gain) on sale of securities                                             - -         (8 912)
      Changes in assets and liabilities:
        Decrease in accrued interest receivable                             42 359         25 806
        (Increase) decrease in other assets                                 34 245        (22 091)
        Increase (decrease) in interest expense payable                      8 176         (8 278)
        Increase (decrease) in other liabilities                           (24 773)        33 848
                                                                        -----------       -------

            Net cash provided by operating activities                   $  912 460     $  837 975
                                                                        ----------       --------
Cash Flows from Investing Activities
  Proceeds from maturities, calls and principal payments
    of securities being held to maturity                                $2 381 217     $2 642 778
  Proceeds from maturities, calls and principal payments of
    securities available for sale                                        3 340 649      5 239 023
  Proceeds from sale of securities available for sale                          - -      1 509 844
  Purchases of securities being held to maturity                        (2 227 118)    (4 003 189)
  Purchase of securities available for sale                             (2 490 391)    (6 788 214)
  Proceeds from sale of premises and equipment                               6 075            516
  Proceeds from sale of other real estate                                   53 877        463 686
  Purchases of premises, equipment and software                            (97 792)      (656 017)
  Payments to improve or acquire other real estate                             - -        (75 256)
  Net (increase) decrease in loans                                      (3 591 483)       299 714
                                                                        -----------    ----------

            Net cash (used in) investing activities                    $(2 624 966)   $(1 367 115)
                                                                        -----------    ----------


Cash Flows from Financing Activities
  Net increase in demand deposits, NOW accounts,
    money market accounts and savings accounts                          $3 753 166    $ 2 777 575
  Net increase (decrease) in certificates of deposit                       671 134       (498 332)
  Cash dividends paid                                                     (232 822)      (232 822)
  Principal proceeds (payments) on other liabilities for borrowed money   (177 293)        94 998
                                                                        -----------   -----------

            Net cash provided by financing activities                   $4 014 185    $ 2 141 419
                                                                        -----------   -----------
</TABLE>

See Notes to Financial Statements.

<PAGE>

                          STATE BANK OF REMINGTON, INC.

                            Statements of Cash Flows
                                   (Continued)
                     Years Ended December 31, 1998 and 1997


<TABLE>
<CAPTION>
                                                                            1998             1997
<S>                                                                     <C>               <C>
            Increase in cash and cash equivalents                       $ 2 301 679       $1 612 279

Cash and Cash Equivalents
  Beginning                                                               4 741 076        3 128 797
                                                                        -----------       ----------



  Ending                                                                 $7 042 755       $4 741 076
                                                                         ==========       ===========


Supplemental Disclosures of Cash Flow Information
  Cash payments for:

    Interest                                                             $1 967 524       $1 953 863
                                                                         ==========       ==========

    Income taxes                                                         $  156 095       $  176 594
                                                                         ==========       ==========



Supplemental Schedule of Noncash Investing and
  Financing Activities

    Unrealized gain on securities available for sale                    $     4 638       $  89 117
                                                                        ===========       =========



    Other real estate transferred in settlement of

      current and future obligations                                    $    45 797       $    - -
                                                                        ===========       ========
</TABLE>

See Notes to Financial Statements.

<PAGE>

                               STATE BANK OF REMINGTON, INC.

                               Notes to Financial Statements



Note 1.   Nature of Banking Activities and Significant Accounting Policies

          State  Bank  of  Remington,   Inc.   grants   commercial,   financial,
          agricultural, residential and consumer loans to customers in Virginia.
          The loan portfolio is well diversified and generally is collateralized
          by assets of the  customers.  The loans are expected to be repaid from
          cash  flow or  proceeds  from  the  sale  of  selected  assets  of the
          borrowers.

          The accounting and reporting policies of State Bank of Remington, Inc.
          conform to generally  accepted  accounting  principles  and to general
          practices within the banking industry.  The following is a description
          of the most significant of those policies and practices.

            Cash and Cash Equivalents

              For purposes of reporting  cash flows,  cash and cash  equivalents
              include  cash on hand,  amounts due from banks and  federal  funds
              sold. Generally,  federal funds are purchased and sold for one day
              periods.

            Securities

              Investments  are classified in three  categories and accounted for
              as follows:

              a.  Securities Held to Maturity

                  Securities  classified  as held to  maturity  are  those  debt
                  securities the Bank has both the intent and ability to hold to
                  maturity regardless of changes in market conditions, liquidity
                  needs  or  changes  in  general  economic  conditions.   These
                  securities  are carried at cost adjusted for  amortization  of
                  premium and  accretion of  discount,  computed by the interest
                  method over their contractual lives.

              b.  Securities Available for Sale

                  Securities classified as available for sale are those debt and
                  equity  securities  that  the  Bank  intends  to  hold  for an
                  indefinite  period of time,  but not  necessarily to maturity.
                  Any decision to sell a security  classified  as available  for
                  sale would be based on various factors,  including significant
                  movements  in interest  rates,  changes in the maturity mix of
                  the Bank's assets and liabilities, liquidity needs, regulatory
                  capital considerations,  and other similar factors. Securities
                  available for sale are carried at fair value. Unrealized gains
                  or  losses  are  reported  as a  separate  component  of other
                  comprehensive  income, net of the related deferred tax effect.
                  Realized gains or losses,  determined on the basis of the cost
                  of specific securities sold, are included in earnings.

<PAGE>

                               Notes to Financial Statements



              c.  Trading Securities

                  Trading  securities,  which are  generally  held for the short
                  term in  anticipation  of market  gains,  are  carried at fair
                  value.  Realized  and  unrealized  gains and losses on trading
                  account  assets are  included  in  interest  income on trading
                  account  securities.  The Bank had no  trading  securities  at
                  December 31, 1998 and 1997.

            Loans

              Loans are shown on the balance  sheets net of unearned  income and
              the allowance for loan losses.  Interest  income on commercial and
              real  estate  mortgage  loans  is  computed  on the  loan  balance
              outstanding.  Interest income on installment  loans is computed on
              the  sum-of-the-months  digits and  actuarial  methods.  Loans are
              charged off when in the opinion of  management  they are deemed to
              be uncollectible  after taking into  consideration such factors as
              the current financial condition of the customer and the underlying
              collateral and guarantees.

              The Bank has adopted SFAS No. 114,  "Accounting  by Creditors  for
              Impairment of a Loan." This statement has been amended by SFAS No.
              118,  "Accounting  by Creditors for  Impairment of a Loan - Income
              Recognition and Disclosures." Statement 114, as amended,  requires
              that the impairment of loans that have been separately  identified
              for  evaluation  is to be measured  based on the present  value of
              expected  future  cash  flows or,  alternatively,  the  observable
              market  price of the  loans or the fair  value of the  collateral.
              However,  for those loans that are collateral  dependent (that is,
              if repayment  of those loans is expected to be provided  solely by
              the underlying collateral) and for which management has determined
              foreclosure is probable,  the measure of impairment of those loans
              is to be based on the fair value of the collateral. Statement 114,
              as amended, also requires certain disclosures about investments in
              impaired  loans and the  allowance  for loan  losses and  interest
              income recognized on loans.

              The Bank considers all consumer  installment loans and residential
              mortgage  loans  to be  homogeneous  loans.  These  loans  are not
              subject  to  impairment  under  SFAS  114.  A loan  is  considered
              impaired  when it is  probable  that the Bank  will be  unable  to
              collect  all  principal  and  interest  amounts  according  to the
              contractual  terms  of the loan  agreement.  Factors  involved  in
              determining  impairment include,  but are not limited to, expected
              future cash flows,  financial  condition of the borrower,  and the
              current economic  conditions.  A performing loan may be considered
              impaired,  if the factors above indicate a need for impairment.  A
              loan on nonaccrual status may not be impaired if in the process of
              collection or there is an insignificant  shortfall in payment.  An
              insignificant  delay of less than 30 days or a  shortfall  of less
              than 5% of the required  principal and interest payment  generally
              does not  indicate an  impairment  situation,  if in  management's
              judgment  the  loan  will be paid in  full.  Loans  that  meet the
              regulatory  definitions of doubtful or loss  generally  qualify as
              impaired  loans under SFAS 114.  Charge-offs  for  impaired  loans
              occur when the loan,  or portion of the loan is  determined  to be
              uncollectible, as is the case for all loans. The Bank had no loans
              subject to SFAS 114 at December 31, 1998 and 1997.

<PAGE>

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

            Allowance for Loan Losses

              The allowance  for loan losses is maintained at a level which,  in
              management's   judgment,  is  adequate  to  absorb  credit  losses
              inherent in the loan  portfolio.  The amount of the  allowance  is
              based on management's evaluation of the collectibility of the loan
              portfolio,  credit  concentrations,   trends  in  historical  loss
              experience,  specific  impaired  loans,  and economic  conditions.
              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 loan losses,  which
              is  charged  to  expense  and  reduced  by  charge-offs,   net  of
              recoveries.  Changes in the allowances  relating to impaired loans
              are charged or credited to the provision for loan losses.  Because
              of uncertainties inherent in the estimation process,  management's
              estimate of credit losses  inherent in the loan  portfolio and the
              related allowance may change in the near term.

            Loan Fees and Costs

              Loan  origination and commitment fees and direct loan  origination
              costs are being  recognized as collected and incurred.  The use of
              this  method   recognition  does  not  produce  results  that  are
              materially  different  from results which would have been produced
              if  such  costs  and  fees  were  deferred  and  amortized  as  an
              adjustment of the loan yield over the life of the related loan.

            Bank Premises and Equipment

              Premises  and  equipment  are  stated  at  cost  less  accumulated
              depreciation   and   amortization.   Premises  and  equipment  are
              depreciated   over  their   estimated   useful  lives;   leasehold
              improvements  are amortized over the estimated useful lives of the
              leasehold improvements. Depreciation and amortization are recorded
              generally on the straight-line method.

              Costs of  maintenance  and  repairs  are  charged  to  expense  as
              incurred.  Costs of replacing  structural parts of major units are
              considered  individually  and are expensed or  capitalized  as the
              facts dictate.
<PAGE>

            Earnings Per Share

               The Bank has adopted  Statement  No. 128,  "Earnings  Per Share."
               Statement  128  replaced  the  calculation  of primary  and fully
               diluted  earnings  per share with basic and diluted  earnings per
               share.  Basic earnings per share excludes any dilutive effects of
               options,  warrants and convertible  securities.  Diluted earnings
               per  share  is very  similar  to the  previously  reported  fully
               diluted  earnings  per share.  The Bank had no  potential  common
               stock as of December 31, 1998 and 1997.

            Income Taxes

              Deferred taxes are provided on a liability method whereby deferred
              tax assets are recognized for  deductible  temporary  differences,
              operating  loss  carryforwards,   and  tax  credit  carryforwards.
              Deferred tax  liabilities  are  recognized  for taxable  temporary
              differences.  Temporary  differences are  differences  between the
              reported  amounts of assets and  liabilities  and their tax bases.
              Deferred tax assets are reduced by a valuation  allowance when, in
              the  opinion of  management,  it is more likely than not that some
              portion or all of the  deferred  tax assets will not be  realized.
              Deferred tax assets and  liabilities  are adjusted for the effects
              of changes in tax laws and rates on the date of enactment.

            Other Real Estate

              Real  estate  acquired by  foreclosure  is carried at the lower of
              cost or fair market value less  allowance  for  estimated  selling
              expenses on the future disposition of the property.

            Use of Estimates

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

            Advertising

              The Bank follows the policy of charging  the costs of  advertising
              to expense as incurred.

            Defined Benefit Plan

              In 1998,  the  Bank  adopted  Statement  of  Financial  Accounting
              Standards  No. 132,  "Employers'  Disclosures  about  Pensions and
              Other Postretirement Benefits." This pronouncement does not change
              the measurement or recognition of amounts recognized in the Bank's
              financial  statements  applicable  to its  defined  benefit  plan.
              Statement   No.   132   standardizes   the   existing   disclosure
              requirements for pensions requiring certain additional information
              on  changes in the  benefits  obligation  and fair  values of plan
              assets and eliminating certain disclosures.

<PAGE>

            Comprehensive Income

              As of January 1, 1998,  the Bank  adopted  Statement  of Financial
              Accounting  Standards  (SFAS) No.  130,  "Reporting  Comprehensive
              Income". Statement 130 establishes new rules for the reporting and
              display of comprehensive  income and its components;  however, the
              adoption of this  statement had no impact on the Bank's net income
              or   stockholders'    equity.   The   Statement   requires   other
              comprehensive  income to  include  unrealized  gains and losses on
              securities  available  for  sale,  which  prior to  adoption  were
              reported   separately  in  stockholders'   equity.  The  financial
              statements of prior years have been reclassified to conform to the
              requirements of SFAS No. 130.


Note 2.   Securities

          Amortized costs and fair values of securities available for sale as of
          December 31, 1998 and 1997, are as follows:
<TABLE>
<CAPTION>
                                                              Gross        Gross
                                             Amortized     Unrealized   Unrealized         Fair
                                                Cost          Gains       (Losses)         Value
                                                                   1998
<S>                                       <C>              <C>          <C>            <C>
          U. S. Treasury securities       $  2 599 253     $  35 778     $    - -      $ 2 635 031
          Obligations of U.S. govern-
            ment corporations and
            agencies                         7 771 678        89 391      (23 731)       7 837 338
          Mortgage-backed securities            34 264           - -         (122)          34 142
          Mutual fund                        4 117 397           - -     (221 234)       3 896 163
          Other                                133 150           - -          - -          133 150
                                            ----------    ----------     --------      -----------

                                           $14 655 742     $ 125 169    $(245 087)     $14 535 824
                                           ===========    ==========    =========      ===========

<CAPTION>
                                                                   1997
<S>                                        <C>             <C>         <C>             <C>
          U. S. Treasury securities        $ 3 346 842     $  21 184   $   (1 259)     $ 3 366 767
          Obligations of U.S. govern-
            ment corporations and
            agencies                         7 965 555        42 305      (20 100)       7 987 760
          Mortgage-backed securities           121 175           835           (2)         122 008
          Mutual fund                        3 958 856           - -     (167 519)       3 791 337
          Other                                133 150           - -          - -          133 150
                                            ----------    ----------   ----------      -----------

                                           $15 525 578    $   64 324   $ (188 880)     $15 401 022
                                           ===========    ==========   ==========      ===========
</TABLE>

<PAGE>

          The amortized cost and fair value of securities  available for sale as
          of  December  31,  1998,  by  contractual  maturity  are shown  below.
          Expected  maturities may differ from  contractual  maturities  because
          issuers may have the right to call or prepay without penalties.

<TABLE>
<CAPTION>
                                                          Amortized           Fair
                                                            Cost              Value
<S>                                                     <C>            <C>
            Due in one year or less                     $ 2 851 080    $    2 866 610
            Due after one year through five years         6 355 130         6 426 344
            Due after five years through ten years          673 291           680 779
            Due after ten years                             491 430           498 636
            Mortgage-backed securities                       34 264            34 142
            Mutual funds                                  4 117 397         3 896 163

            Other                                           133 150           133 150
                                                         ----------    --------------
                                                        $14 655 742    $   14 535 824
                                                        ===========    ==============
</TABLE>


          Amortized  costs and fair values of securities  being held to maturity
          as of December 31, 1998 and 1997, are as follows:

<TABLE>
<CAPTION>
                                                             Gross        Gross
                                             Amortized    Unrealized    Unrealized        Fair
                                                Cost         Gains       (Losses)         Value
                                                                    1998
<S>                                         <C>           <C>           <C>         <C>
          U. S. Treasury securities         $  997 324    $   60 489    $    - -    $    1 057 813
          Obligations of U.S. govern-
            ment corporations and
            agencies                         3 855 783       108 263        (372)        3 963 674
          Obligations of states and
            political subdivisions           2 380 974        35 769      (5 299)        2 411 444
                                           -----------    ----------    ---------   --------------
                                            $7 234 081    $  204 521    $ (5 671)   $    7 432 931
                                            ==========    ==========    =========   ==============
<CAPTION>
                                                                    1997
<S>                                         <C>           <C>           <C>         <C>
          U. S. Treasury securities         $1 795 659    $   36 833    $ (2 523)   $    1 829 969
          Obligations of U.S. govern-
            ment corporations and
            agencies                         4 018 333        62 894      (5 424)        4 075 803
          Obligations of states and
            political subdivisions           1 578 455        18 516         - -         1 596 971
                                           -----------    ----------   ---------    --------------
                                            $7 392 447    $  118 243   $  (7 947)   $    7 502 743
                                           ===========    ==========   =========    ==============
</TABLE>

<PAGE>


          The amortized cost and fair value of securities being held to maturity
          as of December 31, 1998,  by  contractual  maturity,  are shown below.
          Expected  maturities may differ from  contractual  maturities  because
          issuers may have the right to call or prepay without penalties.

                                                         Amortized      Fair
                                                           Cost         Value

              Due in one year or less                   $  326 131  $  328 333
              Due after one year through five years      3 975 700   4 141 366
              Due after five years through ten years     1 820 466   1 835 153
              Due after ten years                        1 111 784   1 128 079
                                                        ----------  ----------
                                                        $7 234 081  $7 432 931
                                                        ==========  ==========


          Proceeds from maturities,  calls and principal  payments of securities
          being  held to  maturity  during  1998 and 1997  were  $2,381,217  and
          $2,642,778.  There were no sales or  realized  gains or losses in 1998
          and 1997.

          Proceeds from maturities,  calls and principal  payments of securities
          available  for  sale  during  1998  and  1997  were   $3,340,649   and
          $5,239,023.  Proceeds  from  sales of  securities  available  for sale
          during 1997 were $1,509,844, with realized gains of $8,912. There were
          no sales or realized gains in 1998.

          Securities  having  a book  value  of  $1,496,894  and  $1,198,479  at
          December 31, 1998 and 1997, were pledged to secure public deposits and
          for other purposes required by law.


Note 3.   Loans

          The composition of the net loans is as follows:

<TABLE>
<CAPTION>

                                                                      December 31,
                                                                 1998            1997
                                                              ----------      ----------
                                                                    (thousands)
<S>                                                          <C>           <C>
          Real estate loans:
            Construction and land development                $    1 579    $     1 607
            Secured by farmland                                   1 339            838
            Secured by 1-4 family residential                    14 888         15 223
            Other real estate loans                               5 952          5 019
          Loans to farmers (except secured by real estate)          312            434
          Commercial and industrial loans (except those
            secured by real estate)                               5 403          4 998
          Loans to individuals for personal expenditures          6 829          4 393
          All other loans                                           660            917
                                                                 ------    -----------
                                                             $   36 962    $    33 429
            Less:
              Unearned discount                                       1              5
              Allowance for loan losses                             446            471
                                                             ----------    -----------
                  Loans, net                                 $   36 515    $    32 953
                                                             ==========    ===========
</TABLE>

<PAGE>


Note 4.   Allowance for Loan Losses

          Changes in the allowance for loan losses are as follows:

                                                              December 31,
                                                           1998        1997
                                                      -------------  ---------

            Balance, beginning                           $471 117   $ 593 767
              Provision charged to operating expense       30 000      30 000
              Recoveries                                   33 426      42 698
              Loan losses charged to the allowance        (88 425)   (195 348)
                                                         ---------  ---------
            Balance, ending                              $446 118   $ 471 117
                                                         =========  =========

          There were no nonaccrual loans as of December 31, 1998 and 1997.


Note 5.   Bank Premises and Equipment, Net

          The  major  classes  of bank  premises and equipment and the total
          accumulated depreciation are as follows:
                                                          December 31,
                                                        1998          1997
                                                   ----------    -------------

          Land                                     $   86 893   $   86 893
          Banking facilities                        1 571 401    1 528 050
          Building, rental                             37 074       37 074
          Furniture, fixtures and equipment         1 556 465    1 496 620
          Construction in progress                        - -       24 404
                                                   ----------    ---------
                                                   $3 251 833   $3 173 041

          Less accumulated depreciation             1 920 883    1 807 171
                                                   ----------    ---------
                                                   $1 330 950   $1 365 870
                                                   ==========    ==========


          Depreciation  of bank  premises  and  equipment  included in operating
          expenses  for the years ended  December 31, 1998 and 1997 was $132,712
          and $116,788, respectively.


Note 6.   Deposits

          The  aggregate  amount  of jumbo  time  deposits,  each with a minimum
          denomination of $100,000, was $3,908,225 and $3,371,287 as of December
          31, 1998 and 1997, respectively.

          At December 31, 1998,  the  scheduled  maturities of  certificates  of
          deposit are as follows:

            1999                             $15 783 291
            2000                               5 894 203
            2001                               1 286 769
            2002                                 106 426
            2003 and thereafter                  390 525
                                             -----------
                                             $23 461 214
<PAGE>


Note 7.   Defined Benefit Pension Plan

          The Bank  has a  noncontributory,  defined  benefit  pension  plan for
          full-time  employees  over 21 years  of age and one  year of  service.
          Benefits  are  generally  based  upon  years of  service  and  average
          compensation  for the final  five  years of  service.  The Bank  funds
          pension  costs  in  accordance  with  the  funding  provisions  of the
          Employee  Retirement  Income Security Act.  Information about the plan
          follows:

<TABLE>
<CAPTION>
                                                                 1998             1997
                                                                 ----             ----
<S>                                                         <C>           <C>
             Change in Benefit Obligation
               Benefit obligation, beginning of year      $  1 146 595      $   957 553
               Service cost                                     67 743           67 032
               Interest cost                                    85 839           71 661
               Actuarial (gain) loss                           (31 229)          56 450
               Benefits paid                                   (50 490)          (6 101)
                                                           -----------      -----------
               Benefit obligation, end of year            $  1 218 458      $ 1 146 595
                                                           ===========      ===========

             Change in Plan Assets
               Fair value of assets, beginning of year    $  1 277 086      $ 1 068 560
               Actual return on plan assets                     (2 201)         214 627
               Employer contributions                           70 812              - -
               Benefits paid                                   (50 490)          (6 101)
                                                             ---------        ---------
               Fair value of assets, end of year          $  1 295 207      $ 1 277 086
                                                             =========       ==========

               Funded status                              $     76 749      $   130 491
               Unrecognized net actuarial (gain)              (165 986)        (259 459)
               Unrecognized net obligation at transition       (98 012)        (106 179)
               Unrecognized prior service cost                  26 110           28 118
                                                             ---------       ----------
               Accrued benefit cost included in
               other liabilities                          $   (161 139)     $  (207 029)
                                                             =========       ==========

             Components of Net Periodic
               Benefit Cost
                 Service cost                             $     67 743      $    67 032
                 Interest cost                                  85 839           71 661
                 Expected return on plan assets               (114 751)         (95 983)
                 Amortization of prior service cost              2 008            2 008


                 Amortization of net obligation at transition   (8 167)          (8 167)
                 Recognized net actuarial (gain)                (7 750)          (5 023)
                                                             ---------        ---------
                 Net periodic benefit cost                $     24 922      $    31 528
                                                             =========        =========
</TABLE>
<PAGE>

             Weighted-Average Assumptions as
               of December 31
                Discount rate                              7.50%       7.50%
                Expected return on plan assets             9.00%       9.00%
                Rate of compensation increase              5.00%       5.00%

<PAGE>



Note 8.   Income Taxes

          Net  deferred tax assets  consist of the  following  components  as of
          December 31, 1998 and 1997:

<TABLE>
<CAPTION>

                                                             1998                1997
                                                        ----------           ----------
<S>                                                  <C>          <C>
            Deferred tax assets:
              Allowance for loan losses                $   50 216            $   57 178
              Pension payable                              54 787                70 390
              Allowance for other real estate owned       139 400                   - -
              Securities available for sale                40 782                42 348
                                                       ----------            ----------
                                                       $  285 185            $  169 916
                                                       ----------            ----------
            Deferred tax liabilities, depreciation     $   36 497            $   34 677
                                                       ----------            ----------
                                                       $  248 688            $  135 239
                                                       ==========            ==========

</TABLE>

          The provision  for income taxes  charged to  operations  for the years
          ended December 31, 1998 and 1997, consists of the following:

                                                    1998          1997
                                                 ---------    ----------

            Current tax expense                   $208 787     $195 628
            Deferred tax expense (benefit)        (115 015)      38 416
                                                 ---------     --------

                                                  $ 93 772     $234 044
                                                 =========     ========


          The  income  tax  provision  differs  from the  amount of  income  tax
          determined  by  applying  the U.S.  federal  income tax rate to pretax
          income for the years  ended  December  31,  1998 and 1997,  due to the
          following:

                                                      1998         1997
                                                    --------     --------
            Computed "expected" tax expense        $149 638     $269 907
            Increase (decrease) in income taxes
              resulting from:
              Tax-exempt interest income            (49 767)     (39 080)
              Other                                  (6 099)       3 217
                                                   ---------    --------

                                                   $ 93 772     $234 044
                                                   =========    ========



Note 9.   Related Party Transactions

          The Bank has had,  and may be expected to have in the future,  banking
          transactions  in the  ordinary  course  of  business  with  directors,
          executive officers,  their immediate families and affiliated companies
          in which they are  principal  stockholders  (commonly  referred  to as
          related parties).

<PAGE>

          In the opinion of  management,  these loans are on  substantially  the
          same  terms,  including  interest  rates  and  collateral,   as  those
          prevailing at the time for comparable  transactions with outsiders and
          are  not   considered   to  involve  more  that  the  normal  risk  of
          collectibility.  At December  31, 1998 and 1997,  these loans  totaled
          $1,716,386 and  $1,613,008,  respectively  (for  aggregate  borrowings
          exceeding $60,000).

          An analysis  of the  activity  of loans  outstanding,  both direct and
          indirect to directors and policy making  officers during 1998 is shown
          below.

            Balance, beginning of year                 $      1 613 008
              New loans and loans added                       1 250 204
              Repayments                                     (1 146 826)
                                                       ----------------

            Balance, end of year                       $      1 716 386
                                                       ================



Note 10.  Lease Commitment and Contingent Liabilities

          The Bank is conducting a comprehensive  review of its computer systems
          to identify the systems that could be affected by the Year 2000 Issue,
          and is developing a remediation  plan to resolve the Issue.  The Issue
          is whether  computer  systems will properly  recognize  date-sensitive
          information  when  the  year  changes  to  2000.  Systems  that do not
          properly  recognize such information could generate  erroneous data or
          cause a system to fail.  The Bank is  heavily  dependent  on  computer
          processing in the conduct of its business activities. Failure of these
          systems could have a significant impact on the Bank's operations.

          An  office  facility  located  in  Remington  is  being  leased  on  a
          month-to-month basis. The current monthly rent is $602.

          Total rental expense for the office  facility and equipment was $8,914
          and $9,508 for 1998 and 1997, respectively.


Note 11.  Financial Instruments With Off-Balance-Sheet Risk

          The Bank is party to financial instruments with off-balance-sheet risk
          in the normal  course of business to meet the  financing  needs of its
          customers and to reduce its own exposure to  fluctuations  in interest
          rates.  These  financial  instruments  include  commitments  to extend
          credit and standby letters of credit.  Those instruments  involve,  to
          varying  degrees,  elements of credit and interest rate risk in excess
          of the amount  recognized  in the  balance  sheets.  The  contract  or
          notional   amounts  of  those   instruments   reflect  the  extent  of
          involvement   the  Bank  has  in   particular   classes  of  financial
          instruments.

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

<PAGE>

          A summary of the contract or notional amount of the Bank's exposure to
          off-balance-sheet  risk  as of  December  31,  1998  and  1997,  is as
          follows:

                                                       1998         1997
                                                    ---------    ---------
          Financial instruments whose contract
           amounts represent credit risk:
            Commitments to extend credit           $6 452 000   $4 608 231
            Standby letters of credit               1 251 202      981 502

          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 expire without being drawn upon, the
          total  commitment  amounts do not  necessarily  represent  future cash
          requirements.  The Bank evaluates each customer's credit worthiness on
          a case-by-case  basis.  The amount of collateral  obtained,  if deemed
          necessary  by  the  Bank  upon  extension  of  credit,   is  based  on
          management's  credit evaluation of the  counterparty.  Collateral held
          varies but may include accounts  receivable,  inventory,  property and
          equipment, and income-producing commercial properties.

          Standby  letters of credit are conditional  commitments  issued by the
          Bank to  guarantee  the  performance  of a customer to a third  party.
          Those  guarantees  are primarily  issued to support public and private
          borrowing  arrangements,  including  commercial paper, bond financing,
          and similar transactions.  The credit risk involved in issuing letters
          of credit is  essentially  the same as that involved in extending loan
          facilities  to  customers.  The Bank holds land and bank  deposits  as
          collateral supporting those commitments for which collateral is deemed
          necessary.  The extent of  collateral  held for those  commitments  at
          December 31, 1998,  varies from 0 percent to 100 percent;  the average
          amount collateralized is 62 percent.

          The Bank has cash accounts in other  commercial  banks.  The amount on
          deposit at these banks at December  31, 1998,  exceeded the  insurance
          limits of the Federal Deposit  Insurance  Corporation by approximately
          $1,495,148.


Note 12.  Other Liabilities for Borrowed Money

          The Bank has an agreement  with the Federal  Reserve Bank where it can
          borrow funds deposited by customers. This agreement calls for variable
          interest  and is payable on demand.  U.S.  Government  securities  are
          pledged  as  collateral.  The  maximum  amount  available  under  this
          agreement  is  $200,000.  The  balance  outstanding  was  $22,707  and
          $200,000 at December 31, 1998 and 1997, respectively.

<PAGE>

Note 13.  Fund Restrictions and Reserve Balance

          Federal and state  regulations limit the amount of dividends which the
          Bank can pay  without  obtaining  prior  approval  and,  additionally,
          federal  regulations  require that the Bank  maintain a ratio of total
          capital  to  assets,  as  defined  by  regulatory  authorities.  As of
          December  31, 1998,  the Bank could  declare  dividends of  $1,058,020
          without prior approval.

          The Bank must  maintain a reserve  against its deposits in  accordance
          with  Regulation  D of the Federal  Reserve  Act. For the final weekly
          reporting  period in the years ended  December 31, 1998 and 1997,  the
          aggregate   amounts   of  daily   average   required   balances   were
          approximately $611,000 and $504,000, respectively.


Note 14.  Capital Requirements

          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  -  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.

          Quantitative  measures  established  by regulation  to ensure  capital
          adequacy  require the Bank to maintain minimum amounts and ratios (set
          forth in the table  below) of total and Tier 1 capital  (as defined in
          the  regulations) to  risk-weighted  assets,  and of Tier 1 capital to
          average assets. Management believes, as of December 31, 1998, that the
          Bank meets all capital adequacy requirements to which it is subject.

          As of December 31, 1998, the most recent notification from the Federal
          Reserve  Bank  categorized  the  Bank as well  capitalized  under  the
          regulatory  framework for prompt corrective  action. To be categorized
          as well capitalized,  the Bank must maintain minimum total risk-based,
          Tier 1  risk-based,  and Tier 1  leverage  ratios  as set forth in the
          table.  There are no conditions or events since that notification that
          management believes have changed the institution's category.

<PAGE>

          The Bank's actual capital amounts and ratios are also presented in the
table.

<TABLE>
<CAPTION>
                                                                                    To Be Well
                                                                                 Capitalized Under
                                                           For Capital           Prompt Corrective
                                     Actual             Adequacy Purposes        Action Provisions
                                 ---------------        -----------------        -----------------
                                 Amount    Ratio        Amount      Ratio        Amount     Ratio
                                 ------    -----        ------      -----        ------     -----
                                                      (Amount in Thousands)
<S>                               <C>        <C>         <C>         <C>          <C>         <C>
As of December 31, 1998:
  Total Capital (to Risk
    Weighted Assets)           $  7 779    18.5%      =>$3 365    => 8.0%      =>$4 206   => 10.0%
  Tier 1 Capital (to Risk
    Weighted Assets)           $  7 333    17.4%      =>$1 683    => 4.0%      =>$2 524   =>  6.0%
  Tier 1 Capital (to
    Average Assets)            $  7 333    10.7%      =>$2 740    => 4.0%      =>$3 425   =>  5.0%

As of December 31, 1997:
  Total Capital (to Risk
    Weighted Assets)           $  7 802    20.3%      =>$3 068    => 8.0%      =>$3 835   => 10.0%
  Tier 1 Capital (to Risk
    Weighted Assets)           $  7 331    19.1%      =>$1 534    => 4.0%      =>$2 301   =>  6.0%
  Tier 1 Capital (to
    Average Assets)            $  7 331    11.4%      =>$2 567    => 4.0%      =>$3 209   =>  5.0%

</TABLE>


Note 15.  Recent Accounting Pronouncements

     In June 1998, the Financial Accounting Standards Board issued Statement No.
     133, "Accounting for Derivative  Instruments and Hedging Activities," which
     is  required  to be adopted in years  beginning  after June 15,  1999.  The
     Statement  permits early adoption as of the beginning of any fiscal quarter
     after its issuance.  The Bank has not  determined  whether to adopt the new
     statement  early.  The  Statement  will require the Bank to  recognize  all
     derivatives on the balance sheets at fair value.  Derivatives  that are not
     hedges must be adjusted to fair value through income.  If the derivative is
     a hedge, depending on the nature of the hedge, changes in the fair value of
     derivatives  will either be offset  against the change in fair value of the
     hedged  assets,   liabilities  or  firm  commitments  through  earnings  or
     recognized  in  other  comprehensive   income  until  the  hedged  item  is
     recognized in earnings. The ineffective portion of a derivative's change in
     fair value will be immediately recognized in earnings.

     Because the Bank does not employ such  derivative  instruments,  management
     does not  anticipate  that the adoption of the new Statement  will have any
     effect on the Bank's earnings or financial position.

<PAGE>

Note 16.  Subsequent Event

     On February 17, 1999, the Bank entered into a definitive  merger  agreement
     with James River  Bankshares,  under  which the Bank would  become a wholly
     owned  subsidiary of James River  Bankshares.  The  agreement  provides for
     State Bank of Remington, Inc.'s shareholders to receive 2.9 shares of James
     River Bankshares  common stock for each outstanding  share of the Bank. The
     transaction  is  expected  to  qualify  as a  tax-free  exchange  and to be
     accounted for as a pooling of interests. The merger is subject, among other
     conditions, to shareholder and regulatory approvals.

<PAGE>



                        INDEX TO (UNAUDITED) FINANCIAL STATEMENTS OF
                          STATE BANK OF REMINGTON, INC.


                                    CONTENTS


FINANCIAL STATEMENTS (Unaudited)
  Balance sheet
  Statements of income
  Statements of changes in stockholders' equity
  Statements of cash flows
  Notes to financial statements

<PAGE>
                          STATE BANK OF REMINGTON, INC.

                                  BALANCE SHEET
                                   (Unaudited)
                                 March 31, 1999
<TABLE>
<CAPTION>


      ASSETS
<S>                                                                               <C>
Cash and due from banks                                                             $   2 111 264
Federal funds sold                                                                      3 525 000
                                                                                    -------------
      Total cash and cash equivalents                                               $   5 636 264
Securities available for sale, at fair value                                           14 735 753
Securities held to maturity, at amortized cost
  (fair value approximates $7,361,404)                                                  7 217 108
Loans, less allowance for loan losses                                                  38 833 935
Bank premises and equipment, net                                                        1 309 816
Accrued interest receivable                                                               509 173
Other real estate                                                                       1 375 683
Other assets                                                                              620 490
                                                                                    -------------

      Total assets                                                                  $  70 238 222
                                                                                    =============

   LIABILITIES AND STOCKHOLDERS' EQUITY

LIABILITIES
  Noninterest-bearing deposits                                                      $   9 511 965
  Savings and interest-bearing demand deposits                                         28 769 388
  Time deposits                                                                        23 805 938
                                                                                    -------------
      Total deposits                                                                $  62 087 291
  Interest expense payable                                                                167 856
  Other liabilities for borrowed money                                                    158 824
  Other liabilities                                                                       307 937
  Commitments and contingent liabilities                                                      - -
                                                                                    -------------
      Total liabilities                                                             $  62 721 908
                                                                                    -------------

STOCKHOLDERS' EQUITY
  Common stock, par value $10 per share; authorized
   400,000 shares; issued and outstanding 291,027 shares                            $   2 910 270
  Surplus                                                                               1 527 486
  Retained earnings                                                                     3 203 621
  Accumulated other comprehensive income                                                 (125 063)
                                                                                    -------------
      Total stockholders' equity                                                    $   7 516 314
                                                                                    -------------

      Total liabilities and stockholders' equity                                    $  70 238 222
                                                                                    =============
</TABLE>


See Notes to Financial Statements.

<PAGE>

                          STATE BANK OF REMINGTON, INC.

                              STATEMENTS OF INCOME
                                   (Unaudited)
               For the Three Months Ended March 31, 1999 and 1998


<TABLE>
<CAPTION>

                                                                          1999             1998
                                                                     -----------      -----------
<S>                                                                  <C>              <C>
INTEREST INCOME
  Interest and fees on loans                                         $   823 054      $   771 075
  Interest on investment securities:
   Taxable interest income                                                79 793           92 098
   Interest income exempt from federal income taxes                       27 221           20 290
  Interest and dividends on securities available for sale:
   Taxable interest income                                               207 047          231 910
   Dividends                                                               1 997            1 997
  Interest on federal funds sold                                          41 741           29 010
                                                                     -----------      -----------
      Total interest income                                          $ 1 180 853      $ 1 146 380
                                                                     -----------      -----------

INTEREST EXPENSE
  Interest on deposits                                               $   492 997      $   479 096
  Interest on borrowed money                                               1 131            1 794
                                                                     -----------      -----------
      Total interest expense                                         $   494 128      $   480 890
                                                                     -----------      -----------

      Net interest income                                            $   686 725      $   665 490

  Provision for loan losses                                                7 500            7 500
                                                                     -----------      -----------

      Net interest income after provision for loan losses            $   679 225      $   657 990
                                                                     -----------      -----------

OTHER INCOME
  Service charges on deposit accounts                                $    80 303      $    76 949
  Other service charges, commissions and fees                             13 995           13 702
  Other operating income                                                   7 287            6 641
                                                                     -----------      -----------
      Total other income                                             $   101 585      $    97 292
                                                                     -----------      -----------

OTHER EXPENSES
  Salaries and employee benefits                                     $   317 771      $   314 251
  Occupancy expense                                                       38 723           39 529
  Furniture and equipment expenses                                        55 008           53 930
  Other operating expenses                                               180 963          174 026
                                                                     -----------      -----------
      Total other expenses                                           $   592 465      $   581 736
                                                                     -----------      -----------
</TABLE>

See Notes to Financial Statements.

<PAGE>

                          STATE BANK OF REMINGTON, INC.

                              STATEMENTS OF INCOME
                                   (Unaudited)
                                   (Continued)
               For the Three Months Ended March 31, 1999 and 1998

<TABLE>
<CAPTION>
                                                                          1999             1998
                                                                     -----------      -----------
<S>                                                                  <C>              <C>
      Income before income taxes                                     $   188 345      $   173 546

  Income tax expense                                                      43 685           40 277
                                                                     -----------      -----------

      Net income                                                     $   144 660      $   133 269
                                                                     ===========      ===========

  EARNINGS PER SHARE, basic and diluted                              $       .50      $       .46
                                                                     ===========      ===========

</TABLE>


See Notes to Financial Statements.


<PAGE>

                             STATE BANK OF REMINGTON

                  STATEMENTS OF CHANGES IN STOCKHOLDERS' EQUITY
                                   (Unaudited)
               For the Three Months Ended March 31, 1999 and 1998


<TABLE>
<CAPTION>

                                                                             ACCUMULATED
                                                                               OTHER
                                    COMMON       CAPITAL       UNDIVIDED    COMPREHENSIVE    COMPREHENSIVE
                                     STOCK       SURPLUS        PROFITS     INCOME (LOSS)       INCOME           TOTAL
                                  ----------   ----------    -----------    -------------    -------------   ------------
<S>                                 <C>          <C>           <C>              <C>              <C>             <C>
BALANCES, JANUARY 1, 1998         $2 910 270   $1 527 486    $ 3 003 648    $   (82 207)                     $  7 359 197
  Comprehensive income:
   Net income                            - -          - -        133 269            - -       $  133 269          133 269
   Other comprehensive income:
     Unrealized gain on securities
      available for sale, net of
      tax of $3,169                      - -          - -            - -          6 152            6 152            6 152
                                                                                           -------------
  Total comprehensive income             - -          - -            - -            - -       $  139 421              - -
                                                                                           =============
  Dividends declared ($.20 per
   share)                                - -          - -        (58 205)           - -                           (58 205)
                                  ----------   ----------    -----------   ------------                      ------------
BALANCES, MARCH 31, 1998          $2 910 270   $1 527 486    $ 3 078 712    $   (76 055)                     $  7 440 413
                                  ==========   ==========    ===========   ============                      ============


BALANCES, JANUARY 1, 1999         $2 910 270   $1 527 486    $ 3 117 166    $   (79 135)                     $  7 475 787
  Comprehensive income:
   Net income                            - -          - -        144 660            - -       $  144 660          144 660
   Other comprehensive income:
     Unrealized (loss) on securities
      available for sale, net of
      tax of $(23 660)                   - -          - -            - -        (45 928)         (45 928)         (45 928)
                                                                                           -------------
  Total comprehensive income             - -          - -            - -            - -       $   98 732              - -
                                                                                           =============
  Dividends declared ($.20 per
   share)                                - -          - -        (58 205)           - -                           (58 205)
                                  ----------   ----------    -----------   ------------                      ------------
BALANCES, MARCH 31, 1999          $2 910 270   $1 527 486    $ 3 203 621   $   (125 063)                     $  7 516 314
                                  ==========   ==========    ===========   ============                      ============

</TABLE>



See Notes to Financial Statements.


<PAGE>

                          STATE BANK OF REMINGTON, INC.

                            STATEMENTS OF CASH FLOWS
                                   (Unaudited)
               For the Three Months Ended March 31, 1999 and 1998

<TABLE>
<CAPTION>

                                                                               1999            1998
                                                                         -------------    -------------
<S>                                                                      <C>              <C>
CASH FLOWS FROM OPERATING ACTIVITIES
  Net income                                                             $     144 660    $     133 269
  Adjustments to reconcile net income to net
   cash provided by operating activities:
     Depreciation                                                               33 231           32 649
     Amortization                                                                9 348            9 981
     Deferred tax expense (benefit)                                              1 538              - -
     Provision for loan losses                                                   7 500            7 500
     Writedown of other real estate owned                                          - -           10 000
     Net premium amortization on securities                                      4 484            5 229
     Changes in assets and liabilities:
      (Increase) in accrued interest receivable                               (106 236)         (89 140)
      Decrease in other assets                                                  15 781           16 675
      Increase (decrease) in interest expense payable                           (4 225)           1 764
      Increase in other liabilities                                             45 940           51 771
                                                                         -------------    -------------
         Net cash provided by operating activities                       $     152 021    $     179 698
                                                                         -------------    -------------

CASH FLOWS FROM INVESTING ACTIVITIES
  Proceeds from maturities, calls and principal payments
   of securities being held to maturity                                  $      15 250    $     776 388
  Proceeds from maturities, calls and principal payments
   of securities available for sale                                          1 721 593          470 699
  Purchases of securities being held to maturity                                   - -         (740 000)
  Purchases of securities available for sale                                (1 993 871)        (903 482)
  Purchases of premises, equipment and software                                (12 097)         (43 655)
  Net (increase) in loans                                                   (2 326 571)        (262 162)
                                                                          ------------     ------------
         Net cash (used in) investing activities                         $  (2 595 696)   $    (702 212)
                                                                          ------------     ------------

CASH FLOWS FROM FINANCING ACTIVITIES
  Net increase (decrease) in demand deposits, NOW
   accounts, money market accounts and savings accounts                  $     614 548    $      (7 947)
  Net increase in certificates of deposit                                      344 724          491 895
  Cash dividends paid                                                         (58 205)          (58 205)
  Principal proceeds (payments) on other liabilities for
   borrowed money                                                              136 117          (50 460)
                                                                         -------------    -------------
         Net cash provided by financing activities                       $   1 037 184    $     375 283
                                                                         -------------    -------------
</TABLE>


See Notes to Financial Statements.


<PAGE>

                          STATE BANK OF REMINGTON, INC.

                            STATEMENTS OF CASH FLOWS
                                   (Unaudited)
                                   (Continued)
               For the Three Months Ended March 31, 1999 and 1998

<TABLE>
<CAPTION>


                                                                               1999            1998
                                                                         -------------     ------------
<S>                                                                      <C>               <C>
         Increase in cash and cash equivalents                           $  (1 406 491)    $   (147 231)

CASH AND CASH EQUIVALENTS
  Beginning                                                                  7 042 755        4 741 076
                                                                         -------------    -------------

  Ending                                                                 $   5 636 264    $   4 593 845
                                                                         =============    =============

SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION
  Cash payments for:
   Interest                                                              $     498 353    $     479 126
                                                                         =============    =============

   Income taxes                                                          $      19 541    $         - -
                                                                         =============    =============

SUPPLEMENTAL SCHEDULE OF NONCASH INVESTING AND
  FINANCING ACTIVITIES, unrealized gain (loss) on
  securities available for sale                                          $     (69 588)   $       9 321
                                                                         ============     =============
</TABLE>


See Notes to Financial Statements.


<PAGE>

                          STATE BANK OF REMINGTON, INC.

                          NOTES TO FINANCIAL STATEMENTS
                                   (Unaudited)



NOTE 1.  ACCOUNTING POLICIES

         The unaudited financial statements as of and for the three months ended
         March 31, 1999 and 1998 have not been audited but, in the opinion of
         management, contain all adjustments (consisting of only normal
         recurring adjustments) necessary to present fairly the financial
         position and results of operations of the Bank as of such date and for
         such periods. The unaudited financial statements should be read in
         conjunction with the annual financial statements of the Bank and the
         notes thereto appearing elsewhere herein. The results of operation for
         the three months ended March 31, 1999 are not necessarily indicative of
         the results of operations that may be expected for the year ending
         December 31, 1999 or for any future periods.


NOTE 2.  PROPOSED MERGER

         On February 17, 1999, the Bank entered into a definitive merger
         agreement with James River Bankshares, under which the Bank would
         become a wholly-owned subsidiary of James River Bankshares. The
         agreement provides for State Bank of Remington, Inc.'s shareholders to
         receive 2.9 shares of James River Bankshares common stock for each
         outstanding share of the Bank. The transaction is expected to qualify
         as a tax-free exchange and to be accounted for as a pooling of
         interests. The merger is subject, among other conditions, to
         shareholder and regulatory approvals.


<PAGE>

                                     PART II

                     INFORMATION NOT REQUIRED IN PROSPECTUS


Item 20.  Indemnification of Directors and Officers.

      JRB was incorporated in Virginia.

      The Virginia Stock  Corporation  Act ("Virginia  Stock  Corporation  Act")
contains  the  following  provisions  with  respect  to the  indemnification  of
officers,  directors,  employees  and agents and the  limitation on liability of
officers and directors:

      Section 13.1-692.1.  Limitation on liability of officers and directors;
exception.

            A. In any proceeding  brought by or in the right of a corporation or
brought by or on behalf of shareholders of the corporation, the damages assessed
against an officer or director arising out of a single  transaction,  occurrence
or course of conduct shall not exceed the lesser of:

                  1.  The  monetary   amount,   including  the   elimination  of
liability,  specified  in the articles of  incorporation  or, if approved by the
shareholders,  in the bylaws as a limitation on or  elimination of the liability
of the officer or director; or

                  2. The  greater  of (i)  $100,000  or (ii) the  amount of cash
compensation received by the officer or director from the corporation during the
twelve months immediately  preceding the act or omission for which liability was
imposed.

            B. The  liability of an officer or director  shall not be limited as
provided  in  this  section  if the  officer  or  director  engaged  in  willful
misconduct or a knowing violation of the criminal law or of any federal or state
securities law,  including,  without  limitation,  any claim of unlawful insider
trading or manipulation of the market for any security.

            C. No limitation on or elimination of liability  adopted pursuant to
this section may be affected by any  amendment of the articles of  incorporation
or bylaws with respect to any act or omission occurring before such amendment.

      Section 13.1-696.  Definitions. - In this article:

      "Corporation"  includes  any domestic or foreign  predecessor  entity of a
corporation  in a  merger  or  other  transaction  in  which  the  predecessor's
existence ceased upon consummation of the transaction.

      "Director"  means an individual  who is or was a director of a corporation
or an individual  who, while a director of a  corporation,  is or was serving at
the corporation's request as a director, officer, partner, trustee, employee, or
agent of another foreign or domestic  corporation,  partnership,  joint venture,
trust,  employee benefit plan, or other enterprise.  A director is considered to
be serving an employee benefit plan at the  corporation's  request if his duties
to the corporation also impose duties on, or otherwise  involve services by, him
to the plan or to  participants  in or  beneficiaries  of the  plan.  "Director"
includes,  unless  the  context  requires  otherwise,  the  estate  or  personal
representative of a director.

      "Expenses" includes counsel fees.

                                      II-1
<PAGE>

      "Liability" means the obligation to pay a judgment,  settlement,  penalty,
fine,  including  any excise tax assessed  with  respect to an employee  benefit
plan, or reasonable expenses incurred with respect to a proceeding.

      "Official  capacity" means, (i) when used with respect to a director,  the
office of  director  in a  corporation;  or (ii) when  used with  respect  to an
individual  other than a director,  as  contemplated  in Section  13.1-702,  the
office  in a  corporation  held  by the  officer  or the  employment  or  agency
relationship  undertaken by the employee or agent on behalf of the  corporation.
"Official  capacity" does not include  service for any other foreign or domestic
corporation or any partnership,  joint venture, trust, employee benefit plan, or
other enterprise.

      "Party"  includes an individual who was, is, or is threatened to be made a
named defendant or respondent in a proceeding.

      "Proceeding" means any threatened,  pending, or completed action, suit, or
proceeding, whether civil, criminal, administrative or investigative and whether
formal or informal.

      Section 13.1-697.  Authority to indemnify.

            A. Except as provided in subsection D of this section, a corporation
may indemnify an individual made a party to a proceeding  because he is or was a
director against liability incurred in the proceeding if:

                  1.    He conducted himself in good faith; and

                  2. He believed:

                        a.    In the  case of  conduct  in his official capacity
with the corporation, that his conduct was in its best interests; and

                        b. In all other cases, that his conduct was at least not
opposed to its best interest; and

                  3.  In  the  case  of  any  criminal  proceeding,  he  had  no
reasonable cause to believe his conduct was unlawful.

            B. A director's conduct with respect to an employee benefit plan for
a  purpose  he  believed  to be in  the  interests  of the  participants  in and
beneficiaries of the plan is conduct that satisfies the requirement of paragraph
2b of subsection A of this section.

            C. The termination of a proceeding by judgment, order, settlement or
conviction is not, of itself,  determinative  that the director did not meet the
standard of conduct described in this section.

            D. A corporation may not indemnify a director under this section:

                  1.    In  connection  with  a  proceeding  by  or in the right
of  the corporation in which the director was adjudged liable to the
corporation; or

                  2. In connection with any other proceeding  charging  improper
personal  benefit  to him,  whether  or not  involving  action  in his  official
capacity, in which he was adjudged liable on the basis that personal benefit was
improperly received by him.

            E. Indemnification permitted under this section in connection with a
proceeding  by or in the  right of the  corporation  is  limited  to  reasonable
expenses incurred in connection with the proceeding.

                                      II-2
<PAGE>

      Section  13.1-698.  Mandatory  indemnification.   Unless  limited  by  its
articles of incorporation, a corporation shall indemnify a director who entirely
prevails in the defense of any  proceeding to which he was a party because he is
or was a director of the corporation against reasonable expenses incurred by him
in connection with the proceeding.

      Section 13.1-699.  Advance for expenses.

            A. A corporation  may pay for or reimburse the  reasonable  expenses
incurred  by a  director  who is a party to a  proceeding  in  advance  of final
disposition of the proceeding if:

                  1. The director  furnishes the corporation a written statement
of his good faith  belief that he has met the  standard of conduct  described in
Section 13.1-697;

                  2.  The  director   furnishes   the   corporation   a  written
undertaking, executed personally or on his behalf, to repay the advance if it is
ultimately determined that he did not meet the standard of conduct; and

                  3. A determination  is made that the facts then known to those
making the determination would not preclude indemnification under this article.

            B. The  undertaking  required by paragraph 2 of subsection A of this
section shall be an unlimited general obligation of the director but need not be
secured and may be  accepted  without  reference  to  financial  ability to make
repayment.

            C.  Determinations and authorizations of payments under this section
shall be made in the manner specified in Section 13.1-701.

      Section 13.1-700.1.  Court orders for advances, reimbursement or
indemnification.

            A. An individual  who is made a party to a proceeding  because he is
or was a director of a corporation  may apply to a court for an order  directing
the  corporation  to make advances or  reimbursement  for expenses or to provide
indemnification.  Such  application  may be made  to the  court  conducting  the
proceeding or to another court of competent jurisdiction.

            B. The court shall order the  corporation  to make  advances  and/or
reimbursement for expenses or to provide  indemnification  if it determines that
the director is entitled to such advances,  reimbursement or indemnification and
shall also  order the  corporation  to pay the  director's  reasonable  expenses
incurred to obtain the order.

            C.  With  respect  to a  proceeding  by  or  in  the  right  of  the
corporation,  the court may (i) order  indemnification  of the  director  to the
extent of his reasonable  expenses if it determines  that,  considering  all the
relevant circumstances,  the director is entitled to indemnification even though
he was adjudged liable to the corporation and (ii) also order the corporation to
pay  the  director's  reasonable  expenses  incurred  to  obtain  the  order  of
indemnification.

            D. Neither (i) the failure of the  corporation,  including its board
of directors,  its independent legal counsel and its shareholders,  to have made
an independent  determination prior to the commencement of any action permit ted
by this  section  that the  applying  director is  entitled to receive  advances
and/or  reimbursement nor (ii) the  determination by the corporation,  including
its board of directors, its independent legal counsel and its shareholders, that
the applying  director is not entitled to receive advances and/or  reimbursement
or  indemnification  shall create a  presumption  to that effect or otherwise of
itself be a defense to that  director's  application  for advances for expenses,
reimbursement or indemnification.

                                      II-3
<PAGE>

      Section 13.1-701.  Determination and authorization of indemnification.

            A. A corporation may not indemnify a director under Section 13.1-697
unless  authorized in the specific case after a determination has been made that
indemnification  of the director is permissible in the circumstances  because he
has met the standard of conduct set forth in Section 13.1-697.

            B. The determination shall be made:

                  1.    By the board of directors by a majority vote of a quorum
consisting of directors not at the time parties to the proceeding;

                  2. If a quorum  cannot be obtained  under  paragraph 1 of this
subsection,  by majority  vote of a committee  duly  designated  by the board of
directors  (in which  designation  directors  who are parties may  participate),
consisting  solely  of two or more  directors  not at the  time  parties  to the
proceeding;

                  3. By special legal counsel:

                        a.  Selected by the board of directors or its committee
in the manner prescribed in paragraph 1 or 2 of this subsection; or

                        b. If a quorum  of the  board  of  directors  cannot  be
obtained under paragraph 1 of this subsection and a committee cannot be
designated under paragraph 2 of this subsection, selected by majority vote of
the full board of directors, in which selection directors who are parties may
participate; or
                  4. By the  shareholders,  but shares  owned by or voted  under
control of directors  who are at the time parties to the  proceeding  may not be
voted on the determination.

            C.   Authorization   of   indemnification   and   evaluation  as  to
reasonableness of expenses shall be made in the same manner as the determination
that indemnification is permissible, except that if the determination is made by
special legal counsel,  authorization  of  indemnification  and evaluation as to
reasonableness  of expenses shall be made by those entitled under paragraph 3 of
subsection B of this section to select counsel.

      Section 13.1-702.  Indemnification of officers, employees and agents.
Unless limited by a corporation's articles of incorporation,

            1.  An  officer  of  the   corporation   is  entitled  to  mandatory
indemnification   under  Section   13.1-698,   and  is  entitled  to  apply  for
court-ordered indemnification under Section 13.1-700.1, in each case to the same
extent as a director; and

            2. The  corporation  may indemnify and advance  expenses  under this
article to an officer,  employee, or agent of the corporation to the same extent
as to a director.

      Section  13.1-703.  Insurance.  A  corporation  may  purchase and maintain
insurance  on  behalf  of an  individual  who  is or  was a  director,  officer,
employee,  or agent  of the  corporation,  or who,  while a  director,  officer,
employee,  or agent of the corporation,  is or was serving at the request of the
corporation as a director,  officer,  partner,  trustee,  employee,  or agent of
another  foreign or domestic  corporation,  partnership,  joint venture,  trust,
employee benefit plan, or other enterprise,  against liability  asserted against
or  incurred by him in that  capacity or arising  from his status as a director,
officer,  employee, or agent, whether or not the corporation would have power to
indemnify  him  against the same  liability  under  Section  13.1-697 or Section
13.1-698.

                                      II-4
<PAGE>

      Section 13.1-704.  Application of article.

            A. Unless the articles of incorporation or bylaws expressly  provide
otherwise, any authorization of indemnification in the articles of incorporation
or bylaws  shall not be deemed to prevent the  corporation  from  providing  the
indemnity permitted or mandated by this article.

            B. Any corporation  shall have power to make any further  indemnity,
including  indemnity  with  respect  to a  proceeding  by or in the right of the
corporation, and to make additional provisions for advances and reimbursement of
expenses, to any director,  officer, employee or agent that may be authorized by
the  articles  of  incorporation  or any bylaw made by the  shareholders  or any
resolution  adopted,  before or after the event, by the shareholders,  except an
indemnity against (i) his willful misconduct, or (ii) a knowing violation of the
criminal  law.  Unless  the  articles  of  incorporation,  or any such  bylaw or
resolution expressly provide otherwise, any determination as to the right to any
further indemnity shall be made in accordance with Section 13.1-701B.  Each such
indemnity  may  continue  as to a person  who has  ceased  to have the  capacity
referred  to above and may inure to the  benefit  of the  heirs,  executors  and
administrators of such a person.

            C. No right  provided to any person  pursuant to this section may be
reduced or  eliminated  by any  amendment  of the articles of  incorporation  or
bylaws with respect to any act or omission occurring before such amendment.

            Article V of JRB's Article of Incorporation reads as follows:

                  (a) To the full extent  that the  Virginia  Stock  Corporation
Act, as it exists on the date hereof or may  hereafter  be amended,  permits the
limitation or elimination of the liability of directors or officers,  a director
or  officer of the  Corporation  shall not be liable to the  Corporation  or its
shareholders for monetary damages.
                  (b) To the full extent permitted and in the manner  prescribed
by the  Virginia  Stock  Corporation  Act  and any  other  applicable  law,  the
Corporation  shall  indemnify a director or officer of the Corporation who is or
was a party to any  proceeding  by  reason  of the fact that he is or was such a
director or officer or is or was serving at the request of the  Corporation as a
director, officer, employee or agent of another corporation,  partnership, joint
venture, trust, employee benefit plan or other enterprise.

                  (c)  Reference  herein to  directors,  officers,  employees or
agents shall include former directors,  officers, employees and agents and their
respective heirs, executors and administrators.

Item 21.  Exhibits and Financial Statement Schedules.

      (a) Exhibits.  The exhibits on the accompanying Exhibit Index are filed or
incorporated  by  reference  as part of this Form S-4 and the  Exhibit  Index is
incorporated herein by reference.

      (b)   Financial Statements Schedules.  Not applicable.

      (c) Report, Opinion or Appraisal.  The opinion of McKinnon & Company, Inc.
is furnished as Annex B to the proxy statement/prospectus.

Item 22. Undertakings.  The undersigned Registrant hereby undertakes:

      (1) (i) to file,  during  any  period  in which  offers or sales are being
made, a post-effective  amendment to this registration statement, to include any
prospectus  required  by Section  10(a)(3)  of the  Securities  Act of 1933,  to
reflect in the  prospectus  any facts or events arising after the effective date
of the  registration  statement  (or the most  recent  post-effective  amendment
thereof) which, individually or in the aggregate, represent a fundamental change

                                      II-5
<PAGE>

in the information set forth in the registration  statement,  and to include any
material  information  with respect to the plan of  distribution  not previously
disclosed  in  the  registration  statement  or  any  material  change  to  such
information  in the  registration  statement;  (ii)  that,  for the  purpose  of
determining   any  liability  under  the  Securities  Act  of  1933,  each  such
post-effective  amendment  shall be  deemed to be a new  registration  statement
relating to the securities offered therein,  and the offering of such securities
at that time shall be deemed to be the initial bona fide offering  thereof;  and
(iii) to remove from registration by means of a post-effective  amendment any of
the securities  being  registered  which remain unsold at the termination of the
offering.

      (2) that  prior to any  public  reoffering  of the  securities  registered
hereunder  through the use of a prospectus which is a part of this  registration
statement,  by any person or party who is deemed to be an underwriter within the
meaning of Rule 145(c), such reoffering  prospectus will contain the information
called for by the  applicable  registration  form with respect to reofferings by
persons who may be deemed  underwriters,  in addition to the information  called
for by the other items of the applicable form.

      (3) that every prospectus (i) that is filed pursuant to (2) above, or (ii)
that purports to meet the requirements of Section 10(a)(3) of the Securities Act
of 1933, as amended,  and is used in  connection  with an offering of securities
subject to Rule 415, will be filed as a part of an amendment to the registration
statement and will not be used until such amendment is effective,  and that, for
purposes of determining  any liability  under the  Securities Act of 1933,  each
such post-effective amendment shall be deemed to be a new registration statement
relating to the securities offered therein,  and the offering of such securities
at that time shall be deemed to be initial bona fide offering thereof.

      (4) that insofar as  indemnification  for  liabilities  arising  under the
Securities Act of 1933 may be permitted to directors,  officers and  controlling
persons of the  registrant  pursuant to the provisions  described  under Item 20
above, or otherwise,  the registrant has been advised that in the opinion of the
Securities and Exchange Commission such indemnification is against public policy
as expressed in the Act and is,  therefore,  unenforceable.  In the event that a
claim for  indemnification  against such liabilities  (other than the payment by
the  registrant  of  expenses  incurred  or  paid  by  a  director,  officer  or
controlling  person of the registrant in the  successful  defense of any action,
suit or proceeding) is asserted by such director,  officer or controlling person
in connection with the securities being registered,  the registrant will, unless
in the  opinion  of its  counsel  the matter  has been  settled  by  controlling
precedent,  submit to a court of appropriate  jurisdiction  the question whether
such  indemnification by it is against public policy as expressed in the Act and
will be governed by the final adjudication of such issue.

      (5) to  respond  to  requests  for  information  that is  incorporated  by
reference  into the Joint Proxy  Statement and  Prospectus  pursuant to Items 4,
10(b),  11 or 13 of this  Form,  within  one  business  day of  receipt  of such
request,  and to send the  incorporated  documents  by first class mail or other
equally prompt means.  This includes  information  contained in documents  filed
subsequent to the effective date of the registration  statement through the date
of responding to the request.

      (6) to  supply  by means of a  post-effective  amendment  all  information
concerning a transaction,  and the company being acquired involved therein, that
was not the subject of and included in the registration statement when it became
effective.

<PAGE>
                                 EXHIBIT INDEX


Exhibit
  No.            Description

**2.1            Agreement  and Plan of Merger dated  February 17,  1999,
                 between State Bank of  Remington,  Inc.  ("State  Bank")
                 and James River  Bankshares,  Inc.  (included as Annex A
                 to Joint Proxy Statement and Prospectus).
  *2.2           Agreement and Plan of Reorganization  dated November 21,
                 1994  (Incorporated  by  reference  to the  Registrant's
                 Registration  Statement of Form S-4, Commission File No.
                 33-88322,   previously  filed  with  the  Commission  on
                 January 6, 1995).
  *2.3           First  Colonial Bank  Agreement and Plan of Merger dated
                 June 30, 1995, as amended  (Incorporated by reference to
                 the  Registrant's  Registration  Statement  on Form S-4,
                 Commission File No. 33-99254,  previously filed with the
                 Commission on November 13, 1995).
  *2.4           Bank of Isle  of  Wight  Agreement  and  Plan of  Merger
                 dated June 30, 1995  (Incorporated  by  reference to the
                 Registrant's   Registration   Statement   on  Form  S-4,
                 Commission File No. 33-99254,  previously filed with the
                 Commission on November 13, 1995).
  *3.1           Articles of  Incorporation  of James  River  Bankshares,
                 Inc.  (Incorporated  by  reference  to the  Registrant's
                 Registration  Statement on Form S-4, Commission File No.
                 33-88322,   previously  filed  with  the  Commission  on
                 January 6, 1995.)
  *3.2           Amended and Restated  Bylaws of James River  Bankshares,
                 Inc.  (Incorporated  by  reference  to the  Registrant's
                 Form 10-K/A,  Commission  File No.  0-26314,  previously
                 filed with the Commission on August 12, 1996).
  *4             Form  of  Common  Stock   certificate   of  James  River
                 Bankshares,  Inc.  (Incorporated  by  reference  to  the
                 Registrant's   Registration   Statement   on  Form  S-4,
                 Commission File No. 33-88322,  previously filed with the
                 Commission on January 6, 1995).
 **5             Opinion of Kaufman & Canoles, P.C. (including consent)
                 regarding legality of the Common Stock being
                 registered. 
 **8             Tax Opinion of Kaufman & Canoles, P.C. (including
                 consent) with respect to the State Bank Merger.
 *10.1           Agreement  between  The Bank of Waverly  and First Union
                 National  Bank,  dated  November  13,  1995,   regarding
                 branch   acquisitions   (Incorporated  by  reference  to
                 Amendment   No. 1  to  the   Registrant's   Registration
                 Statement  on Form S-4,  Commission  File No.  33-99254,
                 previously  filed with the  Commission  on December  22,
                 1995).
 *10.2           Employment  Agreement  between  James River  Bankshares,
                 Inc.   and  Harold  U.  Blythe   dated   July 18,   1995
                 (Incorporated  by reference  to  Amendment  No. 1 to the
                 Registrant's   Registration   Statement   on  Form  S-4,
                 Commission  File No.  33-99254,  previously  filed  with
                 the Commission on December 22, 1995).
 *10.3           Employment  Agreement  between  James River  Bankshares,
                 Inc.   and  Glenn  T.   McCall   dated  July  18,   1995
                 (Incorporated  by reference  to  Amendment  No. 1 to the
                 Registrant's   Registration   Statement   on  Form  S-4,
                 Commission File No. 33-99254,  previously filed with the
                 Commission on December 22, 1995).
 *10.4           Employment  Agreement  between  First  Colonial Bank and
                 James C. Stewart dated  February 29, 1996  (Incorporated
                 by reference to the Registrant's  Form 10-K,  Commission
                 File No. 0-26314,  previously  filed with the Commission
                 on April 15, 1996).
 *10.5           Employment  Agreement  between Bank of Isle of Wight and
                 Robert  E.   Spencer,   Jr.  dated   February 29,   1996
                 (Incorporated  by  reference  to the  Registrant's  Form
                 10-K,  Commission  File No.  0-26314,  previously  filed
                 with the Commission on April 15, 1996).
<PAGE>

 *10.6           Employment  Agreement  between  James River  Bankshares,
                 Inc.  and Donald W. Fulton,  Jr. dated  January 1, 1998.
                 (Incorporated  by  reference  to the  Registrant's  Form
                 10-K,  Commission  File No.  0-26314,  previously  filed
                 with the Commission on March 30, 1998.)
 *10.7           Early Retirement  Agreement dated March 5, 1999, between
                 First    Colonial    Bank   and   James   C.    Stewart.
                 (Incorporated   by   reference   to   the   Registrant's
                 Form 10-K,   Commission  File  No. 0-26314,   previously
                 filed with the Commission on March 29, 1999.)
 *13             Annual   Report   to   security    holders   for   1999.
                 (Incorporated   by   reference   to   the   Registrant's
                 Form 10-K,   Commission  File  No. 0-26314,   previously
                 filed with the Commission on March 29, 1999.)
 *21             List of  Subsidiaries.  (Incorporated  by  reference  to
                 the    Registrant's    Form 10-K,     Commission    File
                 No. 0-26314,  previously  filed with the  Commission  on
                 April 15, 1996.)
**23.1           Consent of Goodman & Company, L.L.P.
**23.2           Consent of Yount Hyde & Barbour, P.C.
**23.3           Consent of Kaufman & Canoles (included in Opinion filed
                 as Exhibit 5 and in Tax Opinion filed as Exhibit 8).
**24             Power of Attorney relating to James River (appears on
                 the signature page hereto).
**27             Financial Data Schedule
***99.1          Copy of letter to Shareholders of James River and State
                 Bank.
**99.2           Copy of Notice of Annual Meeting of Shareholders of
                 James River.
**99.3           Copy of form of proxy for use by Shareholders of James
                 River.
**99.4           Copy of Notice of Special Meeting of Shareholders of
                 State Bank.
**99.5           Copy of form of proxy for use by Shareholders of State
                 Bank.



*     (Not filed herewith.  In accordance with Rule 12b-32
      of the General Rules and  Regulations  under the Securities  Exchange Act
      of 1934, the exhibit is incorporated by reference.)
**    Filed herewith.
***   To be filed later.





KAUFMAN & CANOLES
A Professional Corporation
Attorneys and Counselors at Law

                                                       One Commercial Place
                                                       P.O. Box 3037
                             Writer's Direct Dial      Norfolk, VA 23514
                             757 / 624-3000            757 / 624-3000
                                                       fax: 757 / 624-3169
                                                       @kaufcan.com

                                                                      EXHIBIT 5
May 12, 1999



James River Bankshares, Inc.
1514 Holland Road
Suffolk, VA 23434

      Registration Statement on Form S-4
      Registration No. 333-_______

Gentlemen:

      We have acted as counsel for James  River  Bankshares,  Inc.,  a Virginia
corporation (the "Company"),  in connection with the preparation of the subject
registration statement, as amended (the "Registration  Statement"),  filed with
the Securities and Exchange  Commission pursuant to the Securities Act of 1933,
as amended (the "Act"),  to register up to  843,978 shares of common stock, par
value $5.00 per share,  of the Company  (the "Common  Stock"),  to be issued as
described in the Registration Statement.  In this connection,  we have reviewed
(a) the  Registration  Statement;  (b) the Company's  Articles of Incorporation
and Bylaws; and (c) certain records of the Company's  corporate  proceedings as
reflected in its minute and stock books.  In our  examination,  we have assumed
the genuineness of all signatures,  the authenticity of all documents submitted
to us as  originals  and the  conformity  with the  original  of all  documents
submitted to us as copies thereof.

      In our opinion,  the  843,978 shares  of Common Stock to be issued by the
Company as  described  in the  Registration  Statement,  when and to the extent
issued  in  accordance  with  the  terms  of  the  proxy   statement/prospectus
contained in the  Registration  Statement,  will be legally issued,  fully paid
and non-assessable.

      We  hereby   consent  to  use  of  this   opinion  as  Exhibit 5  to  the
Registration  Statement and to all  references to our firm in the  Registration
Statement.  In giving such consent,  we do not thereby admit that we are acting
within the category of persons  whose  consent is required  under  Section 7 of
the  Act  and  the  rules  and  regulations  of  the  Securities  and  Exchange
Commission thereunder.

                                    Very truly yours,

                                    /s/ Kaufman & Canoles

                                    Kaufman & Canoles,
                                    a Professional Corporation





    Chesapeake                     Newport News                  Virginia
    757 / 547-7177                 757 / 873-6300                Beach
                                                                 757 /
                                                                 491-4000


                           www.kaufmanandcanoles.com





KAUFMAN & CANOLES
A Professional Corporation
Attorneys and Counselors at Law

                                                       One Commercial Place
                                                       P.O. Box 3037
                             Writer's Direct Dial      Norfolk, VA 23514
                             757 / 624-3000            757 / 624-3000
                                                       fax: 757 / 624-3169
                                                       @kaufcan.com


                                                                     EXHIBIT 8


May 12, 1999




State Bank of Remington, Inc.
P.O. Box 158
Remington, VA  22734

Gentlemen:

      You have requested our opinion as to certain federal income tax
consequences of the proposed merger ("Merger") of State Bank of Remington,
Inc. ("State Bank") with and into James River Acquisition Bank, Inc., a
wholly owned subsidiary of James River Bankshares, Inc. ("James River"),
pursuant to an Agreement and Plan of Merger dated February 17, 1999 (the
"Agreement") by and between James River and State Bank.  Upon the completion
of the Merger, State Bank will cease to exist and James River Acquisition
Bank, Inc. will be the successor corporation and will change its name to
State Bank of Remington, Inc.

      We have  reviewed  the  section  titled  "Material  Federal  Income  Tax
Consequences of the Merger"  contained in the proxy  statement/prospectus,  in
connection  with  the  Agreement,  as part  of the  filing  of a  Registration
Statement on Form S-4  ("Registration  Statement") under the Securities Act of
1933  ("Securities  Act").  At the effective date of the Merger,  and pursuant
to the  Agreement,  the  shares of common  stock of State  Bank  ("State  Bank
Common  Stock") will be  converted  into shares of common stock of James River
("James  River  Common  Stock"),  the  shareholders  of State Bank will become
shareholders of James River,  and the successor State Bank of Remington,  Inc.
will continue to conduct its business  operations as a wholly owned subsidiary
of James River.

      In connection  with the  preparation  of this opinion,  we have examined
such  documents  concerning  the Merger and the  Agreement  as we have  deemed
necessary.  We have based our  conclusions  on the  Internal  Revenue  Code of
1986 (the "Code") and the  regulations  thereunder,  each as amended from time
to time and in  effect  as of the  date of this  letter,  as well as  relevant
judicial and administrative interpretations.

      Our  opinion  is based  on the  assumptions  that  (i) the  transactions
contemplated under the Agreement  constitute all of the material  transactions
relating  to the  shares  of James  River  Common  Stock to be  issued  in the
Merger, and (ii) there are no agreements,  arrangements,  or understandings of

    Chesapeake                     Newport News                  Virginia
    757 / 547-7177                 757 / 873-6300                Beach
                                                                 757 /
                                                                 491-4000


                           www.kaufmanandcanoles.com
<PAGE>


the State Bank  shareholders  regarding  disposition of the James River Common
Stock   not   reflected   in  such   documents.   We  have   relied   on  your
representations  that the  information  presented  to us in such  documents or
otherwise  furnished to us accurately  and  completely  describes all material
facts  relevant  to our  opinion.  The  opinion  set forth  below is based on,
among other things,  the initial and continuing  accuracy of the  information,
statements and representations set forth in the documents referred to above.

      No  assurance  can be given that future  legislative  or  administrative
changes or court  decisions  will not  significantly  modify  the  statements,
opinions  or analysis  expressed  herein.  Any such  changes may or may not be
retroactive  with  respect to  transactions  completed  prior to the date such
changes are announced.

      The tax  consequences  to any particular  shareholder may be affected by
matters not discussed  below.  Certain types of shareholders may be subject to
special  rules  that  are not  addressed  in this  summary.  Each  shareholder
should  be  strongly  urged to  consult  his own tax  advisor  concerning  the
effects  of  Federal  income  tax law  and  regulations,  and  interpretations
thereof,  on his own tax  situation.  This opinion  does not address  state or
local income tax consequences of the Merger.

      Based upon the foregoing,  subject to the limitations  expressed herein,
and with due regard to such legal  considerations as we deem necessary,  it is
our opinion that:

      1.    The Merger will constitute a reorganization  within the meaning of
Section 368(a) of the Code.

      2.    No gain or loss will be  recognized  by James  River or State Bank
as a result of the Merger.

      3.    No gain or loss will be recognized by a State Bank  shareholder to
the extent he or she receives  James River Common Stock solely in exchange for
his or her State Bank Common Stock pursuant to the Merger.

      4.    The tax basis of the James  River  Common  Stock  received by each
State  Bank  shareholder  will be the same as the tax basis of the State  Bank
Common Stock surrendered in exchange therefor.

      5.    The  holding  period of each  share of James  River  Common  Stock
received  by each State Bank  shareholder  in  exchange  for State Bank Common
Stock will include the period for which such  shareholder  held the State Bank
Common Stock  exchanged  therefor,  provided such State Bank Common Stock is a
capital asset in the hands of such holder at the effective date.

      We  hereby   consent  to  use  of  this  opinion  as  Exhibit 8  to  the
Registration  Statement and to all references to our firm in the  Registration
Statement.  In  giving  such  consent,  we do not  thereby  admit  that we are
acting within the category of persons whose consent is required  under Section
7 of the  Securities  Act and the rules and  regulations of the Securities and
Exchange Commission thereunder.

                                    Very truly yours,


                                    /s/ Kaufman & Canoles


                                    KAUFMAN & CANOLES
                                    a Professional Corporation







                                                                  EXHIBIT 23.1
                       CONSENT OF INDEPENDENT AUDITORS



As  independent  auditors,  we hereby consent to the inclusion in the Form S-4
Registration  Statement for James River Bankshares,  Inc. of our report, dated
January 28  1999,  on the  consolidated  financial  statements  of James River
Bankshares,  Inc. and its  subsidiaries as of December 31,  1998 and 1997, and
for each of the years in the three year period ended  December 31,  1998,  and
to the  reference  to our  firm  in the  "Experts  Section"  of the  Form  S-4
Registration Statement.


/s/  Goodman & Company, L.L.P.


131 Temple Lake Drive, Suite 1
Colonial Heights, Virginia 23834
May 10, 1999





                                                                  EXHIBIT 23.2
                       CONSENT OF INDEPENDENT AUDITORS



As  independent  auditors,  we hereby consent to the inclusion in the Form S-4
Registration  Statement for James River Bankshares,  Inc. of our report, dated
January  27,  1999  except  for Note 16 as to which the date is  February  17,
1999,  on the  financial  statements  of State Bank of  Remington,  Inc. as of
December  31, 1998 and 1997,  and for each of the years in the two year period
ended  December 31, 1998,  and to the  reference to our firm in the  "Experts"
section of the Form S-4 Registration Statement.


/s/  Yount, Hyde & Barbour, P.C.






<TABLE> <S> <C>

<ARTICLE> 9
<CURRENCY> US DOLLAR
       
<S>                             <C>
<PERIOD-TYPE>                   3-MOS
<FISCAL-YEAR-END>                          DEC-31-1999
<PERIOD-START>                             JAN-01-1999
<PERIOD-END>                               MAR-31-1999
<EXCHANGE-RATE>                                      1
<CASH>                                       2,111,264        
<INT-BEARING-DEPOSITS>                               0
<FED-FUNDS-SOLD>                             3,525,000
<TRADING-ASSETS>                                     0
<INVESTMENTS-HELD-FOR-SALE>                 14,735,753
<INVESTMENTS-CARRYING>                       7,217,108
<INVESTMENTS-MARKET>                         7,361,404
<LOANS>                                     39,280,218
<ALLOWANCE>                                    446,283
<TOTAL-ASSETS>                              70,238,222
<DEPOSITS>                                  62,087,291
<SHORT-TERM>                                   158,824
<LIABILITIES-OTHER>                            475,793
<LONG-TERM>                                          0
                                0
                                          0
<COMMON>                                     2,910,270
<OTHER-SE>                                   4,606,044
<TOTAL-LIABILITIES-AND-EQUITY>              70,238,222
<INTEREST-LOAN>                                823,054
<INTEREST-INVEST>                              816,058
<INTEREST-OTHER>                                41,741
<INTEREST-TOTAL>                             1,180,853
<INTEREST-DEPOSIT>                             492,997
<INTEREST-EXPENSE>                             494,128
<INTEREST-INCOME-NET>                          686,725
<LOAN-LOSSES>                                    7,500
<SECURITIES-GAINS>                                   0
<EXPENSE-OTHER>                                592,465
<INCOME-PRETAX>                                188,345
<INCOME-PRE-EXTRAORDINARY>                     188,345
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                   144,660
<EPS-PRIMARY>                                      .50
<EPS-DILUTED>                                      .50
<YIELD-ACTUAL>                                    4.47
<LOANS-NON>                                          0
<LOANS-PAST>                                   189,000
<LOANS-TROUBLED>                                     0
<LOANS-PROBLEM>                                      0
<ALLOWANCE-OPEN>                               446,118
<CHARGE-OFFS>                                    7,965
<RECOVERIES>                                       630
<ALLOWANCE-CLOSE>                              446,283
<ALLOWANCE-DOMESTIC>                           383,283
<ALLOWANCE-FOREIGN>                                  0
<ALLOWANCE-UNALLOCATED>                         63,000
        



</TABLE>

                                                               EXHIBIT 99.2


                            JAMES RIVER BANKSHARES, INC.
                              1514 HOLLAND ROAD
                           SUFFOLK, VIRGINIA 23434


                   NOTICE OF ANNUAL MEETING OF SHAREHOLDERS
                      TO BE HELD ON ______________, 1999


      The Annual  Meeting of  Shareholders  of James  River  Bankshares,  Inc.
("James  River")  will  be  held  on  ___________,  1999,  at  ____  _.m.,  at
___________________, Suffolk, VA ________, for the following purposes:

      (1)   To  approve  the   issuance  of  James  River   common   stock  in
            connection   with  the  Agreement  and  Plan  of  Merger  ("Merger
            Agreement")  dated February 17, 1999, by and between State Bank of
            Remington, Inc. and James River Bankshares,  Inc., which agreement
            provides   for  State  Bank  to  be  merged   with  and  into  JRB
            Acquisition  Bank, Inc., a wholly owned subsidiary of James River,
            so that after the merger  State  Bank  will,  in effect,  become a
            wholly owned subsidiary of James River;

      (2)   To elect nine (9)  directors to hold office for a term of one year
            and until their successors are elected and qualified;

      (3)   To act on a proposal to ratify the  appointment  of Yount,  Hyde &
            Barbour, P.C. as independent auditors for the ensuing year; and

      (4)   To transact  such other  business as may properly  come before the
            annual meeting or any adjournment or postponement of the meeting.

      THE JAMES RIVER BOARD OF  DIRECTORS  UNANIMOUSLY  RECOMMENDS  THAT JAMES
RIVER  SHAREHOLDERS  VOTE FOR THE  PROPOSAL  TO APPROVE  ISSUANCE OF SHARES OF
COMMON STOCK TO  SHAREHOLDERS  OF  STATE BANK  IN THE MERGER.  PLEASE READ THE
ACCOMPANYING JOINT PROXY  STATEMENT/PROSPECTUS  FOR A DETAILED  DESCRIPTION OF
THE PROPOSAL.

      Only  holders of record of James River  common  stock as of the close of
business on  __________,  1999,  are  entitled to notice of and to vote at the
annual meeting and any adjournments or postponements of the meeting.

      We direct your attention to the documents submitted with this Notice.



                                    By Order of the Board of Directors

                                    /s/ __________________

                                    _____________________
                                    Corporate Secretary
Suffolk, Virginia
                          , 1999

WHETHER OR NOT YOU PLAN TO ATTEND THE  ANNUAL  MEETING IN PERSON,  WE URGE YOU
TO DATE,  SIGN AND RETURN  PROMPTLY  THE  ENCLOSED  PROXY IN THE  ACCOMPANYING
ENVELOPE.  YOU MAY REVOKE YOUR PROXY AT ANY TIME PRIOR TO ITS  EXERCISE IN THE
MANNER PROVIDED IN THE ACCOMPANYING DOCUMENT.





                                                            EXHIBIT 99.3

                         JAMES RIVER BANKSHARES, INC.
                       Proxy Solicited on Behalf of the
                            Board of Directors for
                        Annual Meeting of Shareholders
                        to be Held ________ ___, 1999


      The  undersigned,  having  received  the  Notice  of Annual  Meeting  of
Shareholders  and Joint Proxy  Statement/Prospectus  dated _______ ____, 1999,
hereby  appoints G. P.  Jackson  and Harold U. Blythe  (each with power to act
alone) as  proxies,  with full power of  substitution,  and hereby  authorizes
them to represent  and vote, as directed  below,  all the shares of the Common
Stock of James River  Bankshares,  Inc. held of record by the  undersigned  on
_______ __, 1999, at the Annual  Meeting of  Shareholders  to be held on _____
___, 1999, and any adjournment thereof.

                            THE BOARD OF DIRECTORS
                           RECOMMENDS A VOTE "FOR"
                             PROPOSALS 1, 2 AND 3

1.    To approve the issuance of James River Bankshares, Inc. common stock
      pursuant to the Agreement and Plan of Merger dated February 17, 1999,
      by and between State Bank of Remington, Inc. and James River
      Bankshares, Inc.


      |_| FOR             |_| AGAINST           |_|  ABSTAIN

2.    ELECTION OF DIRECTORS
      FOR all nominees listed (except as indicated to the contrary)  |_|

      WITHHOLD AUTHORITY to vote for all nominees listed             |_|

                  Harold U. Blythe              G. P. Jackson
                  James E. Butler, Jr.          Ben P. Kanak
                  Bruce B. Gray                 John A. Ramsey, Jr.
                  Elmon T. Gray                 Robert E. Spencer, Jr.
                  Horace R. Higgins, Jr.

            (INSTRUCTIONS:  To withhold authority to vote for any
            individual nominee write the nominee's name on the
            line provided below.)

            ___________________________________________________

3.    TO RATIFY  the  appointment  by the Board of  Directors  of Yount,
      Hyde  &  Barbour,  P.C.  as the  James  River  Bankshares,  Inc.'s
      independent auditors for the year ending December 31, 1999.

      |_| FOR             |_| AGAINST           |_|  ABSTAIN

      IN THEIR  DISCRETION,  on such other  matters as may properly come
      before the meeting,  or, if any nominee listed in Proposal 2 above
      is unable to serve for any reason,  to vote or refrain from voting
      for a substitute nominee or nominees.

      This proxy is revocable at any time prior to its exercise.  This
      proxy, when properly executed, will be voted as directed.  Where
      no direction is given, this proxy will be voted for Proposals 1,2
      and 3.


                                                Please   sign   your   name(s)
                                          exactly as they  appear  hereon.  If
                                          signer  is  a  corporation,   please
                                          sign  the  full  corporate  name  by
                                          duly  authorized   officer.   If  an
                                          attorney,  guardian,  administrator,
                                          executor,  or  trustee,  please give
                                          full  title  as such.  If a  limited
                                          liability  company  or  partnership,
                                          sign in  limited  liability  company
                                          or  partnership  name by  authorized
                                          person.

                                          Date: __________________, 1999

                                          ______________________________


                                          ______________________________

                                          Please  complete,   date,  sign  and
                                          return  this proxy  promptly  in the
                                          accompanying envelope.






                                                               EXHIBIT 99.4


                         STATE BANK OF REMINGTON, INC.
                                 P.O. Box 158
                              Remington, VA 22734


                   NOTICE OF SPECIAL MEETING OF SHAREHOLDERS
                        TO BE HELD ON ___________, 1999



      A special  meeting  of  shareholders  of State  Bank of  Remington,  Inc.
("State   Bank")   will  be  held  at  ____  _.m.  on   ___________,   1999  at
__________________, Remington, VA ______, to consider the following matters:

      (1)   The  proposal  to approve  the  Agreement  and Plan of Merger  (and
            related   Plan  of   Merger)   (the   "Merger   Agreement")   dated
            February 17,  1999,  by and  between  State  Bank  and  James River
            Bankshares,  Inc.  ("James  River"),  which agreement  provides for
            State Bank to merge with and into  JRB Acquisition  Bank,  Inc.,  a
            wholly owned  subsidiary of  James River,  so that after the merger
            State Bank  will,  in effect,  become a wholly owned  subsidiary of
            James River; and

      (2)   Any other business  properly  brought before the special meeting or
            any adjournment or postponement thereof.

      YOUR BOARD OF  DIRECTORS  UNANIMOUSLY  RECOMMENDS  A VOTE IN FAVOR OF THE
APPROVAL OF THE MERGER AGREEMENT.

      Only  State  Bank  shareholders  of record at the  close of  business  on
__________,  1999 are  entitled  to notice  of,  and to vote at,  this  special
meeting and any adjournments or postponements thereof.

      Your  attention  is  directed  to the  Joint  Proxy  Statement/Prospectus
delivered with this Notice.

                                    By Order of the Board of Directors

                                          _________________

                                          _________________
                                          Corporate Secretary
Remington, Virginia
_________________, 1999

      REGARDLESS  OF WHETHER YOU PLAN TO ATTEND THE SPECIAL  MEETING IN PERSON,
YOU ARE URGED TO VOTE  PROMPTLY BY DATING,  SIGNING AND  RETURNING THE ENCLOSED
PROXY IN THE  ACCOMPANYING  ENVELOPE.  YOU MAY  REVOKE  YOUR  PROXY AT ANY TIME
PRIOR TO ITS EXERCISE IN THE MANNER  PROVIDED IN THE  ACCOMPANYING  JOINT PROXY
STATEMENT/PROSPECTUS.


                                                            EXHIBIT 99.5



                        STATE BANK OF REMINGTON, INC.
                       Proxy Solicited on Behalf of the
                            Board of Directors for
                       Special Meeting of Shareholders
                        to be Held ________ ___, 1999


      The  undersigned,  having  received the  accompanying  Notice of Special
Meeting of  Shareholders  and Joint Proxy  Statement/Prospectus  dated _______
____,  1999,  hereby  appoints  ________and  _________(each  with power to act
alone) as  proxies,  with full power of  substitution,  and hereby  authorizes
them to represent  and vote, as directed  below,  all the shares of the Common
Stock of State Bank of Remington,  Inc. held of record by the  undersigned  on
_______ __, 1999, at the Special  Meeting of  Shareholders to be held on _____
___, 1999, and any adjournment thereof.

                            THE BOARD OF DIRECTORS
                           RECOMMENDS A VOTE "FOR"
                                  PROPOSAL 1

1.    To approve the Agreement and Plan of Merger dated February 17, 1999,
      and related plan of merger, by and between State Bank of Remington,
      Inc. and James River Bankshares, Inc.


      |_| FOR             |_| AGAINST           |_|  ABSTAIN

      IN THEIR  DISCRETION,  on such other  matters as may properly come
      before the meeting.

      This proxy is revocable at any time prior to its exercise.  This
      proxy, when properly executed, will be voted as directed.  Where
      no direction is given, this proxy will be voted for Proposal 1

                                                Please   sign   your   name(s)
                                          exactly as they  appear  hereon.  If
                                          signer  is  a  corporation,   please
                                          sign  the  full  corporate  name  by
                                          duly  authorized   officer.   If  an
                                          attorney,  guardian,  administrator,
                                          executor,  or  trustee,  please give
                                          full  title  as such.  If a  limited
                                          liability  company  or  partnership,
                                          sign in  limited  liability  company
                                          or  partnership  name by  authorized
                                          person.

                                          Date: __________________, 1999

                                          ______________________________


                                          ______________________________

                                          Please  complete,   date,  sign  and
                                          return  this proxy  promptly  in the
                                          accompanying envelope.






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