##### Table of Contents





UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549





FORM 10-Q







|x | QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|- | ---------------------------------------------------------------------------------------

For the quarterly period ended September 30, 2008

or



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

For the transition period from  to

Commission File Number: 000-23565





EASTERN VIRGINIA BANKSHARES, INC.

(Exact name of registrant as specified in
its charter)







|                                                               |  |                                     
|-------------------------------------------------------------- |  | ------------------------------------
|VIRGINIA                                                       |  | 54-1866052                          
|(State or other jurisdiction of incorporation or organization) |  | (I.R.S. Employer Identification No.)



|                                          |  |           
|----------------------------------------- |  | ----------
|330 Hospital Road, Tappahannock, Virginia |  | 22560     
|(Address of principal executive offices)  |  | (Zip Code)

(804) 443-8423

(Registrants telephone number, including area code)





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

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer or a smaller reporting company. See definition
of accelerated filer, non- accelerated filer and smaller reporting company in Rule 12b-2 of the Exchange Act.



|                        |  |                                                  |  |                           |  |  
|----------------------- |  | ------------------------------------------------ |  | ------------------------- |  | -
|Large accelerated filer |  |  ̈                                                |  | Accelerated filer         |  | x
|                        |  |                                                  | 
|Non-accelerated filer   |  |  ̈  (Do not check if a smaller reporting company) |  | Smaller reporting company |  |  ̈

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange
Act).    Yes   ̈    No  x

The number of shares of the registrants Common Stock outstanding as of November 4, 2008 was 5,886,883.









---

##### Table of Contents

EASTERN VIRGINIA BANKSHARES, INC.

FORM 10-Q

For the Period Ended
September 30, 2008



|           |  |                                                                                       |  |   
|---------- |  | ------------------------------------------------------------------------------------- |  | --
|Part I     |  | Financial Information                                                                 |  |   
|Item 1.    |  | Financial Statements                                                                  |  | 2 
|Item 2.    |  | Managements Discussion and Analysis of Financial Condition and Results of Operations |  | 15
|Item 3.    |  | Quantitative and Qualitative Disclosures About Market Risk                            |  | 27
|Item 4.    |  | Controls and Procedures                                                               |  | 27
|           |  |                                                                                      
|Part II    |  | Other Information                                                                     |  |   
|Item 1.    |  | Legal Proceedings                                                                     |  | 27
|Item 1A.   |  | Risk Factors                                                                          |  | 27
|Item 2.    |  | Unregistered Sales of Equity Securities and Use of Proceeds                           |  | 27
|Item 3.    |  | Defaults Upon Senior Securities                                                       |  | 27
|Item 4.    |  | Submission of Matters to a Vote of Security Holders                                   |  | 27
|Item 5.    |  | Other Information                                                                     |  | 27
|Item 6.    |  | Exhibits                                                                              |  | 28
|Signatures |  | 28                                                                                   



1



---

##### Table of Contents

|Item 1. | Financial Statements
|------- | --------------------

Eastern Virginia
Bankshares, Inc. and Subsidiaries

Consolidated Balance Sheets

(Dollars in thousands)



|                                                                                             |  |                  |           |   |                 |   |         |  
|-------------------------------------------------------------------------------------------- |  | ---------------- | --------- | - | --------------- | - | ------- | -
|                                                                                             |  | September 302008 |           |   | December 312007 |  
|                                                                                             |  | (unaudited)      |           |   |                 |  
|Assets:                                                                                      |  |                  |           |   |                 |   |         |  
|Cash and due from banks                                                                      |  | $                | 15,041    |   |                 | $ | 18,017  |  
|Federal funds sold                                                                           |  |                  |          |   |                 |   | 367     |  
|Securities available for sale, at fair value                                                 |  |                  | 156,801   |   |                 |   | 160,865 |  
|Loans, net of unearned income                                                                |  |                  | 804,733   |   |                 |   | 708,817 |  
|Allowance for loan losses                                                                    |  |                  | (10,613   | ) |                 |   | (7,888  | )
|                                                                                             |  |                  |           |   |                 |   |         |  
|Total loans, net                                                                             |  |                  | 794,120   |   |                 |   | 700,929 |  
|Deferred income taxes                                                                        |  |                  | 9,019     |   |                 |   | 4,584   |  
|Bank premises and equipment, net                                                             |  |                  | 20,682    |   |                 |   | 18,261  |  
|Accrued interest receivable                                                                  |  |                  | 4,238     |   |                 |   | 4,124   |  
|Other real estate                                                                            |  |                  | 950       |   |                 |   | 1,056   |  
|Goodwill                                                                                     |  |                  | 15,970    |   |                 |   | 5,725   |  
|Other assets                                                                                 |  |                  | 14,164    |   |                 |   | 12,783  |  
|                                                                                             |  |                  |           |   |                 |   |         |  
|Total assets                                                                                 |  | $                | 1,030,985 |   |                 | $ | 926,711 |  
|                                                                                             |  |                  |           |   |                 |   |         |  
|                                                                                             |  |                 
|Liabilities and Shareholders Equity:                                                        |  |                  |           |   |                 |   |         |  
|Liabilities                                                                                  |  |                  |           |   |                 |   |         |  
|Noninterest-bearing demand accounts                                                          |  | $                | 99,979    |   |                 | $ | 95,823  |  
|Interest-bearing deposits                                                                    |  |                  | 678,182   |   |                 |   | 576,077 |  
|                                                                                             |  |                  |           |   |                 |   |         |  
|Total deposits                                                                               |  |                  | 778,161   |   |                 |   | 671,900 |  
|Federal funds purchased and Repurchase Agreements                                            |  |                  | 16,718    |   |                 |   | 17,099  |  
|Federal Home Loan Bank advances (FHLB)                                                       |  |                  | 135,357   |   |                 |   | 127,071 |  
|Trust preferred debt                                                                         |  |                  | 10,310    |   |                 |   | 10,310  |  
|Accrued interest payable                                                                     |  |                  | 2,541     |   |                 |   | 3,539   |  
|Other liabilities                                                                            |  |                  | 8,210     |   |                 |   | 6,023   |  
|                                                                                             |  |                  |           |   |                 |   |         |  
|Total liabilities                                                                            |  |                  | 951,297   |   |                 |   | 835,942 |  
|                                                                                             |  |                 
|Shareholders Equity                                                                         |  |                  |           |   |                 |   |         |  
|Common stock of $2 par value per share, authorized 50,000,000 shares, issued and outstanding |  |                  |           |   |                 |   |         |  
|5,901,893 and 5,947,443, including 15,000 nonvested shares                                   |  |                  | 11,774    |   |                 |   | 11,865  |  
|Surplus                                                                                      |  |                  | 18,300    |   |                 |   | 18,811  |  
|Retained earnings                                                                            |  |                  | 61,479    |   |                 |   | 63,616  |  
|Accumulated other comprehensive (loss), net                                                  |  |                  | (11,865   | ) |                 |   | (3,523  | )
|                                                                                             |  |                  |           |   |                 |   |         |  
|Total shareholders equity                                                                   |  |                  | 79,688    |   |                 |   | 90,769  |  
|                                                                                             |  |                 
|Total liabilities and shareholders equity                                                   |  | $                | 1,030,985 |   |                 | $ | 926,711 |  
|                                                                                             |  |                  |           |   |                 |   |         |  

See Notes to Consolidated Financial Statements



2



---

##### Table of Contents

Eastern Virginia Bankshares, Inc. and Subsidiaries

Consolidated Statements of Income (Unaudited)

(Dollars in thousands except per share amounts)



|                                                    |  |                                |        |                               |      |   |        |  |   |        |   |  |   |       
|--------------------------------------------------- |  | ------------------------------ | ------ | ----------------------------- | ---- | - | ------ |  | - | ------ | - |  | - | ------
|                                                    |  | Three Months EndedSeptember 30 |        | Nine Months EndedSeptember 30
|                                                    |  | 2008                           |        |                               | 2007 |   | 2008   |  |   | 2007  
|Interest and Dividend Income                        |  |                                |        |                               |      |   |        |  |   |        |   |  |   |       
|Loans and fees on loans                             |  | $                              | 13,150 |                               |      | $ | 12,907 |  | $ | 38,870 |   |  | $ | 37,561
|Interest on investments:                            |  |                                |        |                               |      |   |        |  |   |        |   |  |   |       
|Taxable interest income                             |  |                                | 1,510  |                               |      |   | 1,361  |  |   | 4,459  |   |  |   | 3,625 
|Tax exempt interest income                          |  |                                | 415    |                               |      |   | 374    |  |   | 1,248  |   |  |   | 1,038 
|Dividends                                           |  |                                | 56     |                               |      |   | 107    |  |   | 312    |   |  |   | 314   
|Interest on federal funds sold                      |  |                                | 46     |                               |      |   | 73     |  |   | 82     |   |  |   | 573   
|                                                    |  |                                |        |                               |      |   |        |  |   |        |   |  |   |       
|Total interest and dividend income                  |  |                                | 15,177 |                               |      |   | 14,822 |  |   | 44,971 |   |  |   | 43,111
|                                                    |  |                                |        |                              
|Interest Expense                                    |  |                                |        |                               |      |   |        |  |   |        |   |  |   |       
|Deposits                                            |  |                                | 5,219  |                               |      |   | 4,797  |  |   | 15,313 |   |  |   | 14,189
|Federal funds purchased                             |  |                                | 16     |                               |      |   | 52     |  |   | 70     |   |  |   | 57    
|Interest on FHLB advances                           |  |                                | 1,437  |                               |      |   | 1,374  |  |   | 4,302  |   |  |   | 3,470 
|Interest on trust preferred debt                    |  |                                | 144    |                               |      |   | 216    |  |   | 481    |   |  |   | 631   
|                                                    |  |                                |        |                               |      |   |        |  |   |        |   |  |   |       
|Total interest expense                              |  |                                | 6,816  |                               |      |   | 6,439  |  |   | 20,166 |   |  |   | 18,347
|                                                    |  |                                |        |                               |      |   |        |  |   |        |   |  |   |       
|Net interest income                                 |  |                                | 8,361  |                               |      |   | 8,383  |  |   | 24,805 |   |  |   | 24,764
|Provision for Loan Losses                           |  |                                | 1,050  |                               |      |   | 325    |  |   | 2,800  |   |  |   | 628   
|                                                    |  |                                |        |                               |      |   |        |  |   |        |   |  |   |       
|Net interest income after provision for loan losses |  | $                              | 7,311  |                               |      | $ | 8,058  |  | $ | 22,005 |   |  | $ | 24,136
|Noninterest Income                                  |  |                                |        |                               |      |   |        |  |   |        |   |  |   |       
|Service charges and fees on deposit accounts        |  |                                | 1,021  |                               |      |   | 921    |  |   | 3,002  |   |  |   | 2,658 
|Debit/ credit card fees                             |  |                                | 296    |                               |      |   | 233    |  |   | 844    |   |  |   | 571   
|Gain on sale of available for sale securities, net  |  |                                |       |                               |      |   | 14     |  |   | 44     |   |  |   | 14    
|Investment services                                 |  |                                | 53     |                               |      |   | 171    |  |   | 199    |   |  |   | 348   
|Impairment - securities                             |  |                                | (4,439 | )                             |      |   |       |  |   | (4,739 | ) |  |   |      
|Actuarial gain - pension curtailment                |  |                                |       |                               |      |   |       |  |   | 1,328  |   |  |   |      
|Gain on LLC investments and sale of fixed assets    |  |                                |       |                               |      |   |       |  |   | 258    |   |  |   | 2     
|OREO impairment                                     |  |                                | (229   | )                             |      |   |       |  |   | (229   | ) |  |   |      
|Other operating income                              |  |                                | 259    |                               |      |   | 304    |  |   | 845    |   |  |   | 876   
|                                                    |  |                                |        |                               |      |   |        |  |   |        |   |  |   |       
|Total noninterest income                            |  |                                | (3,039 | )                             |      |   | 1,643  |  |   | 1,552  |   |  |   | 4,469 
|                                                    |  |                                |        |                               |      |   |        |  |   |        |   |  |   |       
|Noninterest Expenses                                |  |                                |        |                               |      |   |        |  |   |        |   |  |   |       
|Salaries and benefits                               |  |                                | 3,690  |                               |      |   | 3,712  |  |   | 11,266 |   |  |   | 10,892
|Occupancy and equipment expense                     |  |                                | 1,196  |                               |      |   | 1,106  |  |   | 3,443  |   |  |   | 3,145 
|Telephone                                           |  |                                | 247    |                               |      |   | 146    |  |   | 736    |   |  |   | 443   
|Marketing and advertising                           |  |                                | 285    |                               |      |   | 144    |  |   | 659    |   |  |   | 575   
|Other operating expenses                            |  |                                | 1,568  |                               |      |   | 1,323  |  |   | 4,536  |   |  |   | 4,028 
|                                                    |  |                                |        |                               |      |   |        |  |   |        |   |  |   |       
|Total noninterest expenses                          |  |                                | 6,986  |                               |      |   | 6,431  |  |   | 20,640 |   |  |   | 19,083
|                                                    |  |                                |        |                               |      |   |        |  |   |        |   |  |   |       
|Income (loss) before income taxes                   |  |                                | (2,714 | )                             |      |   | 3,270  |  |   | 2,917  |   |  |   | 9,522 
|Income Tax Expense                                  |  |                                | 355    |                               |      |   | 1,005  |  |   | 2,060  |   |  |   | 2,834 
|                                                    |  |                                |        |                               |      |   |        |  |   |        |   |  |   |       
|Net income (loss)                                   |  | $                              | (3,069 | )                             |      | $ | 2,265  |  | $ | 857    |   |  | $ | 6,688 
|                                                    |  |                                |        |                               |      |   |        |  |   |        |   |  |   |       
|Earnings (loss) per share, assuming dilution        |  | $                              | (0.52  | )                             |      | $ | 0.38   |  | $ | 0.15   |   |  | $ | 1.10  
|Dividends per share                                 |  | $                              | 0.16   |                               |      | $ | 0.16   |  | $ | 0.48   |   |  | $ | 0.48  

See Notes to Consolidated Financial Statements



3



---

##### Table of Contents

Eastern Virginia Bankshares, Inc. and Subsidiaries

Consolidated Statement of Cash Flows (Unaudited)

(Dollars in thousands)



|                                                                                              |  |                               |         |   |      |   |         |  
|--------------------------------------------------------------------------------------------- |  | ----------------------------- | ------- | - | ---- | - | ------- | -
|                                                                                              |  | Nine Months EndedSeptember 30 |        
|                                                                                              |  | 2008                          |         |   | 2007 |  
|Cash Flows from Operating Activities                                                          |  |                               |         |   |      |   |         |  
|Net income                                                                                    |  | $                             | 857     |   |      | $ | 6,688   |  
|Adjustments to reconcile net income to net cash provided by operating activities:             |  |                               |         |   |      |   |         |  
|Depreciation                                                                                  |  |                               | 1,628   |   |      |   | 1,453   |  
|Investment amortization / (accretion), net                                                    |  |                               | 21      |   |      |   | 52      |  
|Provision for loan losses                                                                     |  |                               | 2,800   |   |      |   | 628     |  
|(Gain) realized on available for sale securities transactions, net                           |  |                               | (44     | ) |      |   | (14     | )
|(Gain) on sale of fixed assets                                                                |  |                               | (128    | ) |      |   |        |  
|(Gain) on pension curtailment                                                                 |  |                               | (1,328  | ) |      |   |        |  
|Impairment charge on securities                                                               |  |                               | 4,739   |   |      |   |        |  
|Impairment charge on OREO                                                                     |  |                               | 229     |   |      |   |        |  
|(Gain) on LLC investment                                                                      |  |                               | (130    | ) |      |   |         |  
|Stock based compensation                                                                      |  |                               | 207     |   |      |   | 188     |  
|Change in assets and liabilities:                                                             |  |                               |         |   |      |   |         |  
|(Increase) in other assets                                                                    |  |                               | (1,346  | ) |      |   | (706    | )
|Increase in other liabilities                                                                 |  |                               | 1,129   |   |      |   | 3,216   |  
|Net cash provided by operating activities                                                     |  |                               | 8,634   |   |      |   | 11,505  |  
|Cash Flows from Investing Activities                                                          |  |                               |         |   |      |   |         |  
|Proceeds from sales of securities available for sale                                          |  |                               | 5,624   |   |      |   | 4,070   |  
|Proceeds from maturities, calls, and paydowns of securities                                   |  |                               | 69,308  |   |      |   | 6,555   |  
|Purchase of debt securities                                                                   |  |                               | (87,604 | ) |      |   | (31,290 | )
|Purchase/retirement of restricted stock, net                                                  |  |                               | (812    | ) |      |   | (1,635  | )
|Net increase in loans                                                                         |  |                               | (47,094 | ) |      |   | (47,974 | )
|Acquisition of branches                                                                       |  |                               | 33,995  |   |      |   |        |  
|Sale of fixed assets                                                                          |  |                               | 209     |   |      |   |        |  
|Improvement to other real estate                                                              |  |                               | (123    | ) |      |   |         |  
|Purchases of bank premises and equipment                                                      |  |                               | (4,130  | ) |      |   | (1,746  | )
|Net cash provided by (used in) investing activities                                           |  |                               | (30,627 | ) |      |   | (72,020 | )
|Cash Flows from Financing Activities                                                          |  |                               |         |   |      |   |         |  
|Net increase in noninterest bearing and interest bearing demand deposits and savings accounts |  |                               | 21,325  |   |      |   | 8,014   |  
|Net (decrease) in certificates of deposit                                                     |  |                               | (6,937  | ) |      |   | (4,206  | )
|Repurchases and retirement of common stock                                                    |  |                               | (1,237  | ) |      |   | (3,113  | )
|Issuance of common stock under dividend reinvestment plan                                     |  |                               | 324     |   |      |   | 310     |  
|Director stock grant                                                                          |  |                               | 104     |   |      |   | 116     |  
|Stock options exercised                                                                       |  |                               |        |   |      |   | 37      |  
|Dividends declared                                                                            |  |                               | (2,834  | ) |      |   | (2,916  | )
|Increase (decrease) in federal funds purchased                                                |  |                               | (381    | ) |      |   | 5,805   |  
|Increase in FHLB advances                                                                     |  |                               | 8,286   |   |      |   | 37,286  |  
|Net cash provided by financing activities                                                     |  |                               | 18,650  |   |      |   | 41,333  |  
|(Decrease) in cash and cash equivalents                                                       |  |                               | (3,343  | ) |      |   | (19,182 | )
|Cash and cash equivalents                                                                     |  |                               |         |   |      |   |         |  
|Beginning of period                                                                           |  |                               | 18,384  |   |      |   | 36,415  |  
|End of period                                                                                 |  | $                             | 15,041  |   |      | $ | 17,233  |  
|                                                                                              |  |                               |         |   |      |   |         |  
|Supplemental Disclosures of Cash Flow Information                                             |  |                               |         |   |      |   |         |  
|Cash paid for:                                                                                |  |                               |         |   |      |   |         |  
|Interest on deposits and other borrowings                                                     |  | $                             | 21,164  |   |      | $ | 16,689  |  
|Income taxes                                                                                  |  | $                             | 2,370   |   |      | $ | 3,304   |  
|Unrealized gain/(loss) on securities available for sale                                       |  | $                             | (12,833 | ) |      | $ | 345     |  

See Notes to Consolidated Financial Statements



4



---

##### Table of Contents

EASTERN VIRGINIA BANKSHARES, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(UNAUDITED)



|1. | The accompanying unaudited consolidated financial statements, prepared in accordance with instructions for Form 10-Q, do not include all of the information and notes required by
accounting principles generally accepted in the United States of America (GAAP) for complete financial statements. However, in the opinion of management, the accompanying unaudited consolidated financial statements contain all adjustments
(consisting of normal recurring accruals) considered necessary to present fairly the financial position of Eastern Virginia Bankshares, Inc. (we, us, our, or Company) at September 30, 2008. The
statements should be read in conjunction with the Notes to Consolidated Financial Statements included in our Annual Report on Form 10-K for the year ended December 31, 2007 (the 2007 Form 10-K). Certain previously reported amounts
have been reclassified to conform to current period presentation. This report is presented based on the requirements of FASB 109 and does not include a $1.5 million deferred tax benefit that will be recognized in the fourth quarter of 2008 on the
impairment of FNMA/FHLMC preferred stock based on legislation signed on October 3, 2008. The benefit will be recorded in the fourth quarter of 2008.
|-- | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

Eastern Virginia Bankshares, Inc., based in Tappahannock, VA, is the parent company of EVB. EVB, the bank, operates 25 retail branches in the Virginia counties of Caroline, Essex, Gloucester, Hanover, Henrico, King
William, Lancaster, Middlesex, New Kent, Northumberland, Southampton, Surry, Sussex and the City of Colonial Heights. Subsidiaries of EVB include EVB Investments, EVB Mortgage, EVB Insurance and EVB Title. The Companys stock trades on the
NASDAQ Global Market under the symbol EVBS.

We were organized and chartered under the laws of the Commonwealth of Virginia on
September 5, 1997 and commenced operations effective December 29, 1997 when Southside Bank and Bank of Northumberland, Inc. became our wholly owned subsidiaries. The transaction was accounted for using the pooling-of-interests method of
accounting. We opened our third subsidiary in May 2000 when Hanover Bank began operations in Hanover County, Virginia. On April 24, 2006, we completed the conversion to a one-bank holding company by merging the three banking subsidiaries. The
new bank began operating under the name EVB on April 24, 2006. All significant inter-company transactions and accounts have been eliminated in consolidation.

In the first quarter of 2008, we completed the previously announced purchase of two branches in the Richmond market from Millennium Bank. These branches
are in new markets for our company and added $92 million in deposits and $49 million in loans to our balance sheet. This transaction was accretive to earnings starting in the second quarter of 2008. (See Note 12) Earlier in the first quarter of
2008, we relocated our Village branch in Mechanicsville to a better location, the Windmill, which is visible from Route 360. The visibility of the location has already brought new customers in the door. In addition, the Quinton branch in New Kent
County, Virginia which had been operating at a temporary location in the county, opened the permanent building in late September, ahead of schedule. We are constantly looking for accretive ways to expand our franchise.

The results of operations for the three and nine month periods ended September 30, 2008 are not necessarily indicative of the results to be expected
for the full year.



5



---

##### Table of Contents

|2. | Our amortized cost and estimated fair values of securities at September 30, 2008 and December 31, 2007 were as follows:
|-- | -----------------------------------------------------------------------------------------------------------------------



|                                        |  |                    |         |                      |   |                       |  |                    |        |  |   |        
|--------------------------------------- |  | ------------------ | ------- | -------------------- | - | --------------------- |  | ------------------ | ------ |  | - | -------
|                                        |  | September 30, 2008
|(dollars in thousands)                  |  | AmortizedCost      |         | GrossUnrealizedGains |   | GrossUnrealizedLosses |  | EstimatedFairValue
|Available for Sale:                     |  |                    |         |                      |   |                       |  |                    |        |  |   |        
|Obligations of U.S. Government agencies |  | $                  | 23,649  |                      | $ | 250                   |  | $                  | 237    |  | $ | 23,662 
|Mortgage-backed and CMO securities      |  |                    | 70,544  |                      |   | 277                   |  |                    | 1,084  |  |   | 69,737 
|State and political subdivisions        |  |                    | 40,565  |                      |   | 263                   |  |                    | 1,433  |  |   | 39,395 
|Pooled trust preferred securities       |  |                    | 19,052  |                      |   |                      |  |                    | 12,290 |  |   | 6,762  
|FNMA and FHLMC preferred stock          |  |                    | 280     |                      |   |                      |  |                    |       |  |   | 280    
|Corporate securities                    |  |                    | 10,798  |                      |   | 9                     |  |                    | 3,076  |  |   | 7,731  
|Restricted securities                   |  |                    | 9,234   |                      |   |                      |  |                    |       |  |   | 9,234  
|                                        |  |                    |         |                      |   |                       |  |                    |        |  |   |        
|Total                                   |  | $                  | 174,122 |                      | $ | 799                   |  | $                  | 18,120 |  | $ | 156,801
|                                        |  |                    |         |                      |   |                       |  |                    |        |  |   |        



|                                        |  |                   |         |                      |   |                       |  |                    |       |  |   |        
|--------------------------------------- |  | ----------------- | ------- | -------------------- | - | --------------------- |  | ------------------ | ----- |  | - | -------
|                                        |  | December 31, 2007
|(dollars in thousands)                  |  | AmortizedCost     |         | GrossUnrealizedGains |   | GrossUnrealizedLosses |  | EstimatedFairValue
|Available for Sale:                     |  |                   |         |                      |   |                       |  |                    |       |  |   |        
|Obligations of U.S. Government agencies |  | $                 | 43,284  |                      | $ | 285                   |  | $                  | 54    |  | $ | 43,515 
|Mortgage-backed and CMO securities      |  |                   | 39,439  |                      |   | 121                   |  |                    | 491   |  |   | 39,069 
|State and political subdivisions        |  |                   | 41,137  |                      |   | 384                   |  |                    | 310   |  |   | 41,211 
|Pooled trust preferred securities       |  |                   | 18,207  |                      |   |                      |  |                    | 1,822 |  |   | 16,385 
|FNMA and FHLMC preferred stock          |  |                   | 4,708   |                      |   | 57                    |  |                    | 880   |  |   | 3,885  
|Corporate securities                    |  |                   | 10,156  |                      |   | 13                    |  |                    | 1,791 |  |   | 8,378  
|Restricted securities                   |  |                   | 8,422   |                      |   |                      |  |                    |      |  |   | 8,422  
|                                        |  |                   |         |                      |   |                       |  |                    |       |  |   |        
|Total                                   |  | $                 | 165,353 |                      | $ | 860                   |  | $                  | 5,348 |  | $ | 160,865
|                                        |  |                   |         |                      |   |                       |  |                    |       |  |   |        

There are no securities classified as Held to Maturity or Trading.

At September, 2008, investments in an unrealized loss position that were temporarily impaired were as follows:



|                                         |  |                     |        |                   |   |           |  |                |        |           |   |                |  |   |        |  |   |       
|---------------------------------------- |  | ------------------- | ------ | ----------------- | - | --------- |  | -------------- | ------ | --------- | - | -------------- |  | - | ------ |  | - | ------
|                                         |  | September 30, 2008 
|                                         |  | Less than 12 months |        | 12 months or more |   | Total    
|(dollars in thousands)                   |  | FairValue           |        | UnrealizedLoss    |   | FairValue |  | UnrealizedLoss |        | FairValue |   | UnrealizedLoss
|Description of Securities                |  |                     |        |                   |   |           |  |                |        |           |   |                |  |   |        |  |   |       
|Obligations of U. S. Government agencies |  | $                   | 15,767 |                   | $ | 237       |  | $              |       |           | $ |               |  | $ |       |  | $ | 237   
|Mortgage-backed and CMO securities       |  |                     | 38,158 |                   |   | 569       |  |                | 6,132  |           |   | 515            |  |   | 44,290 |  |   | 1,084 
|States and political subdivisions        |  |                     | 18,111 |                   |   | 1,433     |  |                |       |           |   |               |  |   | 18,111 |  |   | 1,433 
|Pooled trust preferred securities        |  |                     | 533    |                   |   | 380       |  |                | 6,227  |           |   | 11,910         |  |   | 6,760  |  |   | 12,290
|Corporate securities                     |  |                     | 2,732  |                   |   | 264       |  |                | 4,492  |           |   | 2,812          |  |   | 7,224  |  |   | 3,076 
|                                         |  |                     |        |                   |   |           |  |                |        |           |   |                |  |   |        |  |   |       
|                                         |  | $                   | 75,301 |                   | $ | 2,883     |  | $              | 16,851 |           | $ | 15,237         |  | $ | 76,385 |  | $ | 18,120
|                                         |  |                     |        |                   |   |           |  |                |        |           |   |                |  |   |        |  |   |       



6



---

##### Table of Contents

Bonds with unrealized loss positions of less than 12 months duration at September 30, 2008 included
6 federal agencies, 4 corporate bonds, 30 mortgage-backed securities, 8 collateralized mortgage obligations (CMO), and 38 municipal bonds. Securities with losses of 12 months or greater duration included 6 mortgage-backed securities, 16
corporate bonds and 1 CMO. The unrealized loss positions at September 30, 2008 were primarily related to the widened market spreads for mortgage backed and corporate securities. Holdings of GMAC contained unrealized loss positions because these
securities have been downgraded by Moodys and Standard & Poors rating agencies to levels below investment grade. As of September 30, 2008, we held $3.0 million in GMAC bonds. These holdings are monitored regularly by our
Chief Financial Officer and reported to the EVB Board on a monthly basis. Based on this analysis, we recorded a $300 thousand impairment charge on the GMAC holdings in March 2008. Given the attractive yield, our ability and intent to hold until
maturity or principal recovery and the belief that the risk of default is remote, we have not recommended sale of the holdings and believe the remaining unrealized loss is temporary.

The 16 corporate bonds with losses of 12 months or greater include six pooled trust preferred bonds packaged by FTN Financial and Keefe Bruyette and Woods
secured by debt of banks and insurance companies, primarily banks, and 1 similar bond packaged by Suntrust Robinson Humphrey and Bear Stearns consisting solely of bank borrowings. These pooled trust preferred bonds rated BBB by Fitch have a total
amortized cost of $18.1 million with a temporary loss of approximately $11.9 million. These bonds have stated maturities of from 28 to 29 years, but can be called at par on the five year anniversary which will occur in 2011 and 2012. If not called,
the bonds reprice every three months at a fixed rate index above the three month London Interbank Offered Rate (LIBOR). All of these bonds are current and have sufficient cash flow projections to satisfy the cash flow portion of the
Other Than Temporary Impairment test under EITF 99-20 as of September 30, 2008, and we have the ability to hold these bonds until maturity.

At December 31, 2007 investments in an unrealized loss position that were temporarily impaired were as follows:



|                                         |  |                     |        |                   |   |           |  |                |        |           |   |                |  |   |        |  |   |      
|---------------------------------------- |  | ------------------- | ------ | ----------------- | - | --------- |  | -------------- | ------ | --------- | - | -------------- |  | - | ------ |  | - | -----
|                                         |  | December 31, 2007  
|                                         |  | Less than 12 months |        | 12 months or more |   | Total    
|(dollars in thousands)                   |  | FairValue           |        | UnrealizedLoss    |   | FairValue |  | UnrealizedLoss |        | FairValue |   | UnrealizedLoss
|Description of Securities                |  |                     |        |                   |   |           |  |                |        |           |   |                |  |   |        |  |   |      
|Obligations of U. S. Government agencies |  | $                   | 14,275 |                   | $ | 22        |  | $              | 5,873  |           | $ | 32             |  | $ | 20,148 |  | $ | 54   
|Mortgage-backed and CMO securities       |  |                     | 2,303  |                   |   | 29        |  |                | 27,924 |           |   | 462            |  |   | 30,227 |  |   | 491  
|States and political subdivisions        |  |                     | 5,650  |                   |   | 51        |  |                | 5,026  |           |   | 259            |  |   | 10,676 |  |   | 310  
|Pooled trust preferred securities        |  |                     | 16,385 |                   |   | 1,822     |  |                |       |           |   |               |  |   | 16,385 |  |   | 1,822
|FNMA and FHLMC preferred stock           |  |                     | 671    |                   |   | 329       |  |                | 1,180  |           |   | 551            |  |   | 1,851  |  |   | 880  
|Corporate securities                     |  |                     | 299    |                   |   | 2         |  |                | 6,565  |           |   | 1,789          |  |   | 6,864  |  |   | 1,791
|                                         |  |                     |        |                   |   |           |  |                |        |           |   |                |  |   |        |  |   |      
|                                         |  | $                   | 39,583 |                   | $ | 2,255     |  | $              | 46,568 |           | $ | 3,093          |  | $ | 86,151 |  | $ | 5,348
|                                         |  |                     |        |                   |   |           |  |                |        |           |   |                |  |   |        |  |   |      



7



---

##### Table of Contents

|3. | Our loan portfolio was composed of the following at the dates indicated:
|-- | ------------------------------------------------------------------------



|                                              |  |                  |         |   |                 |   |         |                  |  |   |         |  
|--------------------------------------------- |  | ---------------- | ------- | - | --------------- | - | ------- | ---------------- |  | - | ------- | -
|                                              |  | (unaudited)      |         |   | (audited)       |   |         | (unaudited)      | 
|(Dollars in thousands)                        |  | September 302008 |         |   | December 312007 |   |         | September 302007 | 
|Commercial, industrial and agricultural loans |  | $                | 70,382  |   |                 | $ | 60,778  |                  |  | $ | 62,344  |  
|Residential real estate mortgage loans        |  |                  | 357,111 |   |                 |   | 317,767 |                  |  |   | 305,194 |  
|Real estate construction loans                |  |                  | 109,490 |   |                 |   | 98,877  |                  |  |   | 99,825  |  
|Commercial real estate loans                  |  |                  | 217,189 |   |                 |   | 178,011 |                  |  |   | 176,533 |  
|Consumer loans                                |  |                  | 48,920  |   |                 |   | 52,170  |                  |  |   | 52,149  |  
|All other loans                               |  |                  | 1,654   |   |                 |   | 1,243   |                  |  |   | 1,278   |  
|                                              |  |                  |         |   |                 |   |         |                  |  |   |         |  
|Total loans                                   |  |                  | 804,746 |   |                 |   | 708,846 |                  |  |   | 697,323 |  
|Less unearned income                          |  |                  | (13     | ) |                 |   | (29     | )                |  |   | (40     | )
|                                              |  |                  |         |   |                 |   |         |                  |  |   |         |  
|Total loans net of unearned discount          |  |                  | 804,733 |   |                 |   | 708,817 |                  |  |   | 697,283 |  
|Less allowance for loan losses                |  |                  | (10,613 | ) |                 |   | (7,888  | )                |  |   | (7,447  | )
|                                              |  |                  |         |   |                 |   |         |                  |  |   |         |  
|Net loans                                     |  | $                | 794,120 |   |                 | $ | 700,929 |                  |  | $ | 689,836 |  
|                                              |  |                  |         |   |                 |   |         |                  |  |   |         |  

We had $10.1 million in non-performing assets at September 30, 2008 that included $4.8
million in loans past due 90 days or more but still accruing, $4.4 million in nonaccrual loans including $2.7 million of restructured loans and $950 thousand classified as OREO. The OREO balance is net of a $229 thousand impairment charge taken in
the third quarter of 2008 once a sale contract for the OREO property was finalized.



|4. | Our allowance for loan losses was as follows at the dates indicated:
|-- | --------------------------------------------------------------------



|                                 |  |                  |        |   |                 |   |       |                  |  |   |       |  
|-------------------------------- |  | ---------------- | ------ | - | --------------- | - | ----- | ---------------- |  | - | ----- | -
|                                 |  | (unaudited)      |        |   | (audited)       |   |       | (unaudited)      | 
|(in thousands)                   |  | September 302008 |        |   | December 312007 |   |       | September 302007 | 
|Balance at beginning of year     |  | $                | 7,888  |   |                 | $ | 7,051 |                  |  | $ | 7,051 |  
|Reserve on loans acquired        |  |                  | 488    |   |                 |   |      |                  |  |   |      |  
|Provision charged against income |  |                  | 2,800  |   |                 |   | 1,238 |                  |  |   | 628   |  
|Recoveries of loans charged off  |  |                  | 441    |   |                 |   | 460   |                  |  |   | 358   |  
|Loans charged off                |  |                  | (1,004 | ) |                 |   | (861  | )                |  |   | (590  | )
|                                 |  |                  |        |   |                 |   |       |                  |  |   |       |  
|Balance at end of year           |  | $                | 10,613 |   |                 | $ | 7,888 |                  |  | $ | 7,447 |  
|                                 |  |                  |        |   |                 |   |       |                  |  |   |       |  

Following is a summary pertaining to impaired loans:



|                                                                  |  |                  |        |                 |   |      
|----------------------------------------------------------------- |  | ---------------- | ------ | --------------- | - | -----
|                                                                  |  | September 302008 |        | December 312007
|                                                                  |  | (in thousands)  
|Impaired loans for which an allowance has been provided           |  | $                | 13,191 |                 | $ | 4,365
|Impaired loans for which no valuation allowance has been provided |  | $                | 857    |                 | $ | 328  
|                                                                  |  |                  |        |                 |   |      
|Allowance related to impaired loans                               |  | $                | 3,080  |                 | $ | 1,054
|                                                                  |  |                  |        |                 |   |      
|Average balance of impaired loans                                 |  | $                | 7,081  |                 | $ | 3,810
|                                                                  |  |                  |        |                 |   |      

No additional funds are committed to be advanced in connection with impaired loans. Nonaccrual
loans excluded from impaired loan disclosure under Statement of Financial Accounting Standards (SFAS) No. 114 amounted to $2.2 million and $1.4 million at September 30, 2008 and December 31, 2007, respectively. Of the $2.2
million not included in the impairment table at September 30, 2008, $1.4 million were homogeneous loans and $857 thousand were non-homogeneous impaired loans with no specific allowance.



8



---

##### Table of Contents

|5. | Borrowings from the Federal Home Loan Bank of Atlanta are disclosed below. We utilize FHLB borrowings for two purposes: (a) to match funds for specific loans or investments as
an interest rate risk management tool and (b) for general funding of loan growth when the cost of borrowing is substantially below that of aggressive deposit funding.
|-- | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



|                        |  |                  |         |                 |   |                  |  |   |        
|----------------------- |  | ---------------- | ------- | --------------- | - | ---------------- |  | - | -------
|                        |  | (unaudited)      |         | (audited)       |   | (unaudited)     
|                        |  | September 302008 |         | December 312007 |   | September 302007
|Amortizing advances     |  | $                | 2,857   |                 | $ | 3,571            |  | $ | 4,286  
|LIBOR floating advances |  |                  | 10,000  |                 |   | 10,000           |  |   | 10,000 
|Convertible advances    |  |                  | 122,500 |                 |   | 113,500          |  |   | 113,500
|                        |  |                  |         |                 |   |                  |  |   |        
|Total advances          |  | $                | 135,357 |                 | $ | 127,071          |  | $ | 127,786
|                        |  |                  |         |                 |   |                  |  |   |        

The table presented below shows the maturities and potential call dates of FHLB advances. All but
$12.9 million of the FHLB borrowings are convertible advances that have a call provision.



|      |  |                  |         |          |      |   |                |   |          |  |      |  
|----- |  | ---------------- | ------- | -------- | ---- | - | -------------- | - | -------- |  | ---- | -
|      |  | MaturitiesAmount |         | Avg Rate |      |   | CallableAmount |   | Avg Rate | 
|2008  |  | $                | 715     |          | 3.15 | % |                | $ | 55,000   |  | 4.62 | %
|2009  |  |                  | 11,429  |          | 2.93 | % |                |   | 30,000   |  | 4.32 | %
|2010  |  |                  | 5,713   |          | 5.57 | % |                |   | 28,500   |  | 4.20 | %
|2011  |  |                  | 10,000  |          | 5.01 | % |                |   | 9,000    |  | 2.44 | %
|2015  |  |                  | 13,500  |          | 3.87 | % |                |   |         |  |      |  
|2016  |  |                  | 10,000  |          | 4.85 | % |                |   |         |  |      |  
|2017  |  |                  | 75,000  |          | 4.30 | % |                |   |         |  |      |  
|2018  |  |                  | 9,000   |          | 2.44 | % |                |   |         |  |      |  
|      |  |                  |         |          |      |   |                |   |          |  |      |  
|Total |  | $                | 135,357 |          | 4.22 | % |                | $ | 122,500  |  | 4.29 | %
|      |  |                  |         |          |      |   |                |   |          |  |      |  



9



---

##### Table of Contents

|6. | The following table shows the weighted average number of shares used in computing per share earnings and the effect on the weighted average number of shares of diluted potential
common stock. Potential dilutive common stock had no effect on earnings per share otherwise available to shareholders for the three and nine month periods ended September 30, 2008 and September 30, 2007.
|-- | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



|                               |  |                    |  |                 |                    |   |        |           |                 |   |     
|------------------------------ |  | ------------------ |  | --------------- | ------------------ | - | ------ | --------- | --------------- | - | ----
|                               |  | Three Months Ended
|                               |  | September 30, 2008 |  |                 | September 30, 2007
|                               |  | Shares             |  | Per ShareAmount |                    |   | Shares |           | Per ShareAmount
|Basic earnings per share       |  | 5,882,007          |  | $               | (0.52              | ) |        | 6,008,935 |                 | $ | 0.38
|Effect of dilutive securities, |  |                    |  |                 |                    |   |        |           |                 |   |     
|stock options                  |  |                   |  |                 |                   |   |        | 5,046     |                 |   |    
|restricted stock               |  |                   |  |                 |                   |   |        |          |                 |   |    
|                               |  |                    |  |                 |                    |   |        |           |                 |   |     
|Diluted earnings per share     |  | 5,882,007          |  | $               | (0.52              | ) |        | 6,013,981 |                 | $ | 0.38



|                               |  |                    |  |                    |      |        |           |                 |   |     
|------------------------------ |  | ------------------ |  | ------------------ | ---- | ------ | --------- | --------------- | - | ----
|                               |  | Nine Months Ended 
|                               |  | September 30, 2008 |  | September 30, 2007
|                               |  | Shares             |  | Per ShareAmount    |      | Shares |           | Per ShareAmount
|Basic earnings per share       |  | 5,887,349          |  | $                  | 0.15 |        | 6,062,038 |                 | $ | 1.10
|Effect of dilutive securities, |  |                    |  |                    |      |        |           |                 |   |     
|stock options                  |  | 1,225              |  |                    |     |        | 5,736     |                 |   |    
|restricted stock               |  |                   |  |                    |     |        |          |                 |   |    
|                               |  |                    |  |                    |      |        |           |                 |   |     
|Diluted earnings per share     |  | 5,888,574          |  | $                  | 0.15 |        | 6,067,774 |                 | $ | 1.10

At September 30, 2008 and 2007, respectively, options to acquire 257,012 shares and 187,387
shares of common stock were not included in computing diluted earnings per common share because their effects were anti-dilutive.



|7. | On September 21, 2000, we adopted the Eastern Virginia Bankshares, Inc. 2000 Stock Option Plan (the 2000 Plan) to provide a means for selected key employees and
directors to increase their personal financial interest in our Company, thereby stimulating their efforts and strengthening their desire to remain with us. Under the 2000 Plan, up to 400,000 shares of Company common stock may be granted. No options
may be granted under the 2000 Plan after September 21, 2010. On April 17, 2003, the shareholders approved the 2003 Stock Incentive Plan, amending and restating the 2000 Plan (the 2003 Plan) while still authorizing the issuance
of up to 400,000 shares of common stock. There are 76,243 shares still available under the 2003 Plan.
|-- | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

On April 19, 2007,
our shareholders approved the Eastern Virginia Bankshares, Inc. 2007 Equity Compensation Plan (the 2007 Plan) to enhance our ability to recruit and retain officers, directors and employees with ability and initiative and to encourage
such persons to have a greater financial interest in the company. The 2007 Plan authorizes the Company to issue up to 400,000 additional shares of common stock. No awards have been issued under the 2007 Plan.

In December 2004, the Financial Accounting Standards Board (FASB) issued SFAS No. 123R, Share-Based Payment. SFAS 123R
requires companies to recognize the cost of employee services received in exchange for awards of equity instruments, such as stock options, based on the fair value of those awards at the date of grant. We had already adopted SFAS No. 123 in
2002 and began recognizing compensation expense for stock option grants in that year, as all such grants had an exercise price not less than the fair market value on the date of the grant.

SFAS 123R also requires that new awards to employees eligible for retirement prior to the awards becoming fully vested be recognized as compensation cost
over the period through the date that the employee first



10



---

##### Table of Contents

becomes eligible to retire and is no longer required to provide service to earn the award. Our stock options granted to eligible participants prior to the
adoption of SFAS 123R that had an accelerated vesting feature associated with employee retirement are being recognized, as required, as compensation cost over the vesting period except in the instance where a participant reaches normal retirement
age of 65 prior to the normal vesting date.

For the three and nine month periods ended September 30, 2008 and 2007, stock option and
restricted stock compensation expense of $52 thousand and $207 thousand for 2008 and $62 thousand and $188 thousand for 2007, respectively was included in salary and benefit expense.

Stock option compensation expense is the estimated fair value of options granted, amortized on a straight-line basis over the requisite service period for
each stock grant award. Through September 30, there have been no awards issued in 2008. The weighted average estimated fair value of stock options granted in the year 2007 was $5.95. Fair value is estimated using the Black-Scholes
option-pricing model with the assumptions indicated in the table below:



|                        |  |         |  
|----------------------- |  | ------- | -
|                        |  | 2007    |  
|Dividend rate           |  | 2.82    | %
|Price Volatility        |  | 32.89   | %
|Risk-free interest rate |  | 4.56    | %
|Expected life           |  | 7 Years |  

The dividend rate is calculated as the average quarterly dividend yield on our stock for the past
seven years by dividing the quarterly dividend by the average daily closing price of the stock for the period. Volatility is a measure of the standard deviation of the daily closing stock price plus dividend yield for the same period. The risk-free
interest rate is the seven-year Treasury strip rate on the date of the grant. The expected life of options granted in 2007 was calculated using the simplified method whereby the vesting period and the contractual period are averaged.

Stock option plan activity for the nine months ended September 30, 2008 is summarized below:



|                                          |  |         |   |  |                              |       |                                                   |      |                                                               |   |  
|----------------------------------------- |  | ------- | - |  | ---------------------------- | ----- | ------------------------------------------------- | ---- | ------------------------------------------------------------- | - | -
|                                          |  | Shares  |   |  | WeightedAverageExercisePrice |       | WeightedAverageRemainingContractualLife(in
years) |      | IntrinsicValue ofUnexercisedIn-the MoneyOptions(in thousands)
|Outstanding at beginning of year          |  | 259,762 |   |  | $                            | 20.87 |                                                   |      |                                                               |   |  
|Granted                                   |  |        |   |  |                              |      |                                                   |      |                                                               |   |  
|Exercised                                 |  |        |   |  |                              |      |                                                   |      |                                                               |   |  
|Forfeited                                 |  | (2,750  | ) |  |                              | 20.88 |                                                   |      |                                                               |   |  
|                                          |  |         |   |  |                              |       |                                                   |      |                                                               |   |  
|Oustanding at September 30, 2008          |  | 257,012 |   |  |                              | 20.87 |                                                   | 6.82 |                                                               | $ | 
|Options exercisable at September 30, 2008 |  | 94,425  |   |  |                              | 21.71 |                                                   | 4.96 |                                                               | $ | 

As of September 30, 2008, there was $392 thousand of unrecognized compensation expense
related to stock options that will be recognized over the remaining requisite service period of approximately 2.33 years. There were no options granted in the three- or nine-month periods ended September 30, 2008 or 2007. There were no shares
exercised in the three or nine month periods ended September 30, 2008. There were 2,320 shares exercised in the nine month period ended September 30, 2007 at an average price of $16.10 providing cash proceeds of $37 thousand with an
intrinsic value at time of exercise of $15 thousand.

We awarded 15,000 shares of restricted stock to employees on December 20, 2007.
One half of these shares are subject to time vesting at 20% per year over a fiveyear period. At September 30, 2008 there was $84



11



---

##### Table of Contents

thousand of total unrecognized compensation related to the time-vested awards. The other half of the restricted share award is performance based and will
vest on June 30, 2010 if, and only if, 2009 financial achievements of the Company meet very aggressive targets. Given the aggressive targets for the performance based award, the Company does not anticipate these awards to vest and therefore no
compensation expense has been recorded to date on these awards. Compensation is accounted for using the fair market value of our common stock on the date the restricted shares were awarded, which was $17.25 per share. For the three and nine months
ended September 30, 2008, restricted stock compensation expense of $7 thousand and $22 thousand, respectively, was included in salary and benefit expense.



|8. | Components of net periodic benefit cost were as follows for the periods indicated:
|-- | ----------------------------------------------------------------------------------



|                                             |  |                                |      |   |                               |   |      |      |  |   |        |   |  |   |       |  
|-------------------------------------------- |  | ------------------------------ | ---- | - | ----------------------------- | - | ---- | ---- |  | - | ------ | - |  | - | ----- | -
|                                             |  | Three Months EndedSeptember 30 |      |   | Nine Months EndedSeptember 30 |  
|                                             |  | 2008                           |      |   | 2007                          |   |      | 2008 |  |   | 2007   |  
|                                             |  | (in thousands)                 |      |   | (in thousands)                |  
|Components of Net Periodic Benefit Cost      |  |                                |      |   |                               |   |      |      |  |   |        |   |  |   |       |  
|Service cost                                 |  | $                              | 229  |   |                               | $ | 373  |      |  | $ | 687    |   |  | $ | 1,119 |  
|Interest cost                                |  |                                | 192  |   |                               |   | 196  |      |  |   | 576    |   |  |   | 588   |  
|Expected return on plan assets               |  |                                | (266 | ) |                               |   | (189 | )    |  |   | (799   | ) |  |   | (567  | )
|Amortization of prior service cost           |  |                                | 6    |   |                               |   | 5    |      |  |   | 17     |   |  |   | 16    |  
|Amortization of net obligation at transition |  |                                |     |   |                               |   | 1    |      |  |   | 1      |   |  |   | 3     |  
|*Recognized net actuarial gain               |  |                                |     |   |                               |   | 20   |      |  |   | (1,328 | ) |  |   | 60    |  
|                                             |  |                                |      |   |                               |   |      |      |  |   |        |   |  |   |       |  
|Net periodic benefit cost                    |  | $                              | 161  |   |                               | $ | 406  |      |  | $ | (846   | ) |  | $ | 1,219 |  
|                                             |  |                                |      |   |                               |   |      |      |  |   |        |   |  |   |       |  



|* | Note: $1.3 million was booked as a gain in the noninterest income category in the first quarter while $160 thousand , $161 thousand and $169 thousand, respectively, was booked as
pension expense in the first three quarters of 2008, respectively.
|- | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

We made our required 2007 fiscal year contribution to the
pension plan in December 2007 in the amount of $1.63 million. While we project that we will recognize $642 thousand of pension expense in 2008, no contribution will be required because of the pension curtailment gain discussed above.



|9. | SFAS No. 157, Fair Value Measurements, defines fair value, establishes a framework for measuring fair value, establishes a three-level valuation hierarchy for disclosure
of fair value measurement and enhances disclosure requirements for fair value measurements. The valuation hierarchy is based upon the transparency of inputs to the valuation of an asset or liability as of the measurement date. The three levels are
defined as follows:
|-- | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Level 1 inputs to the valuation methodology are quoted prices (unadjusted) for identical assets or liabilities in active markets.
| | - |  | ---------------------------------------------------------------------------------------------------------------------------------



| |  |  | Level 2  inputs to the valuation methodology include quoted prices for similar assets and liabilities in active markets, and inputs that are observable for
the asset or liability, either directly or indirectly, for substantially the full term of the financial instrument.
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Level 3  inputs to the valuation methodology are unobservable and significant to the fair value measurement.
| | - |  | -------------------------------------------------------------------------------------------------------------

Following is a description of the valuation methodologies used for instruments measured at fair value, as well as the general classification of such
instruments pursuant to the valuation hierarchy:

Securities

Where quoted prices are available in an active market, securities are classified within level 1 of the valuation hierarchy. Level 1 securities would
include highly liquid government bonds, mortgage products and exchange traded equities. If quoted market prices are not available, then fair values are estimated by using pricing models, quoted prices of securities with similar characteristics, or
discounted cash flow. Level 2 securities would include U.S. agency securities, mortgage-backed agency securities, obligations of states and political



12



---

##### Table of Contents

subdivisions and certain corporate, asset backed and other securities. In certain cases where there is limited activity or less transparency around inputs to
the valuation, securities are classified within level 3 of the valuation hierarchy. Currently, all of the Companys securities are considered to be Level 2 securities.

Impaired loans

SFAS No. 157
applies to loans measured for impairment using the practical expedients permitted by SFAS No. 114, Accounting by Creditors for Impairment of a Loan, including impaired loans measured at an observable market price (if available), or at
the fair value of the loans collateral (if the loan is collateral dependent). Fair value of the loans collateral, when the loan is dependent on collateral, is determined by appraisals or independent valuation which is then adjusted for
the cost related to liquidation of the collateral. Note 4 details information regarding our impaired loans as of September 30, 2008.

Other Real Estate Owned

Certain assets such as other real estate owned (OREO) are measured at fair value less cost to sell.
We believe that the fair value component in our valuation of OREO follows the provisions of SFAS No. 157.



|10. | Recent Accounting Pronouncements
|--- | --------------------------------

In December 2007, the
Financial Accounting Standards Board (FASB) issued Statement of Financial Accounting Standards No. 141(R), Business Combinations (SFAS 141(R)). The Standard will significantly change the financial accounting and reporting of
business combination transactions. SFAS 141(R) establishes the criteria for how an acquiring entity in a business combination recognizes the assets acquired and liabilities assumed in the transaction; establishes the acquisition date fair value as
the measurement objective for all assets acquired and liabilities assumed; and requires the acquirer to disclose to investors and other users all of the information they need to evaluate and understand the nature and financial effect of the business
combination. Acquisition related costs including finders fees, advisory, legal, accounting valuation and other professional and consulting fees are required to be expensed as incurred. SFAS 141(R) is effective for fiscal years beginning after
December 15, 2008 and early implementation is not permitted. We do not expect the implementation to have a material impact on its consolidated financial statements.

In December 2007, the FASB issued Statement of Financial Accounting Standards No.160, Noncontrolling Interests in Consolidated Financial Statements (SFAS 160). SFAS 160 establishes accounting and reporting
standards for ownership interests in subsidiaries held by parties other than the parent, the amount of consolidated net income attributable to the parent and to the noncontrolling interest, changes in a parents ownership interest, and the
valuation of retained noncontrolling equity investments when a subsidiary is deconsolidated. The Statement also establishes reporting requirements that provide sufficient disclosures to clearly identify and distinguish between the interests of the
parent and the interests of the noncontrolling owners. SFAS 160 is effective for fiscal years, and interim periods within those fiscal years, beginning on or after December 15, 2008. Earlier adoption is prohibited. We do not expect the
implementation of SFAS 160 to have a material impact on its consolidated financial statements.

In March 2008, the FASB issued Statement of
Financial Accounting Standards No. 161, Disclosures about Derivative Instruments and Hedging Activities  an amendment of FASB Statement No. 133 (SFAS 161). SFAS 161 changes the disclosure requirements for derivative
instruments and hedging activities. Entities are required to provide enhanced disclosures about how and why an entity uses derivative instruments, how derivative instruments and related hedged items are accounted for under Statement 133 and its
related interpretations, and how derivative instruments and related hedged items affect an entitys financial position, financial performance and cash flows. SFAS 161 is effective for fiscal years and interim periods beginning after
November 15, 2008, with early application permitted. We do not expect the implementation of SFAS 161 to have a material impact on its consolidated financial statements.

In May 2008, the FASB issued Statement of Financial Accounting Standards No. 162, The Hierarchy of Generally Accepted Accounting
Principles (SFAS 162). This Statement identifies the sources of accounting principles and the framework for selecting the principles used in the preparation of financial statements of



13



---

##### Table of Contents

nongovernmental entities that are presented in conformity with generally accepted accounting principles in the United States. SFAS 162 becomes effective 60
days following the SECs approval of the Public Company Accounting Oversight Board amendments to AU Section 411. We do not expect the implementation of SFAS 162 to have a material impact on its consolidated financial statements.

In February 2008, the FASB issued FASB Staff Position (FSP) No. 157-2, Effective Date of FASB Statement
No. 157 (FSP 157-2). FSP FAS 157-2 delays the effective date of SFAS 157, Fair Value Measurements, for nonfinancial assets and nonfinancial liabilities, except for items that are recognized or disclosed at fair value in the
financial statements on a recurring basis (at least annually). The delay is intended to allow the FASB and constituents additional time to consider the effect of various implementation issues that have arisen, or that may arise, from the application
of Statement 157. FSP 157-2 defers the effective date of Statement 157 to fiscal years beginning after November 15, 2008, and interim periods within those fiscal years, for items within the scope of this FSP. Examples of items to which the
deferral would and would not apply are listed in the FSP. We do not expect the implementation of FSP 157-2 to have a material impact on its consolidated financial statements.

In April 2008, the FASB issued FSP 142-3, Determination of the Useful Life of Intangible Assets (FSP 142-3). This FSP amends the factors that
should be considered in developing renewal or extension assumptions used to determine the useful life of a recognized intangible asset under SFAS 142, Goodwill and Other Intangible Assets. The intent of this FSP is to improve the
consistency between the useful life of a recognized intangible asset under Statement 142 and the period of expected cash flows used to measure the fair value of the asset under SFAS 141(R), Business Combinations, and other U.S. generally
accepted accounting principles. This FSP is effective for financial statements issued for fiscal years beginning after December 15, 2008, and interim periods within those fiscal years. Early adoption is prohibited. We do not expect the
implementation of FSP 142-3 to have a material impact on its consolidated financial statements.

In October 2008, the FASB issued FSP 157-3,
Determining the Fair Value of a Financial Asset When the Market for That Asset Is Not Active (FSP 157-3). FSP 157-3 clarifies the application of SFAS 157, Fair Value Measurements, in a market that is not active and provides
an example to illustrate key considerations in determining the fair value of a financial asset when the market for that financial asset is not active. This FSP was effective upon issuance, including prior periods for which financial statements have
not been issued.



|11. | The following table displays detail of comprehensive income for the three-month and nine-month periods ended September 30, 2008 and 2007:
|--- | -----------------------------------------------------------------------------------------------------------------------------------------



|                                                                                          |  |                                |         |   |                               |   |       |      |  |   |         |   |  |   |       |  
|----------------------------------------------------------------------------------------- |  | ------------------------------ | ------- | - | ----------------------------- | - | ----- | ---- |  | - | ------- | - |  | - | ----- | -
|                                                                                          |  | Three Months EndedSeptember 30 |         |   | Nine Months EndedSeptember 30 |  
|                                                                                          |  | 2008                           |         |   | 2007                          |   |       | 2008 |  |   | 2007    |  
|Net income (loss)                                                                         |  | $                              | (3,069  | ) |                               | $ | 2,265 |      |  | $ | 857     |   |  | $ | 6,688 |  
|Unrealized gains (losses) on securities available for sale, net of tax expense            |  |                                | (12,781 | ) |                               |   | 439   |      |  |   | (12,947 | ) |  |   | 348   |  
|Less: reclassification adjustment, for gain on sale of available for sale securities      |  |                                |        |   |                               |   | (9    | )    |  |   | (29     | ) |  |   | (9    | )
|Add: reclassification adjustment for loss on impairment of securities, net of tax of $105 |  |                                | 4,439   |   |                               |   |      |      |  |   | 4,634   |   |  |   |      |  
|Total comprehensive income                                                                |  | $                              | (11,411 | ) |                               | $ | 2,695 |      |  | $ | (7,485  | ) |  | $ | 7,027 |  
|                                                                                          |  |                                |         |   |                               |   |       |      |  |   |         |   |  |   |       |  



14



---

##### Table of Contents

|12. | On March 14, 2008, we purchased two branches from Millennium Bank, N. A. The purchase price of $8.5 million represented a 9.25% premium on the deposits assumed at the date of
consummation.
|--- | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

The acquisition included the assumption of certain deposit accounts and purchase of selected loans and fixed
assets as follows:



|                                      |  |   |       
|------------------------------------- |  | - | ------
|Assets purchased (at fair value):     |  |   |       
|Cash                                  |  | $ | 275   
|Loans                                 |  |   | 48,896
|Furniture, fixtures and equipment     |  |   | 102   
|Other assets                          |  |   | 173   
|Goodwill                              |  |   | 10,245
|Core deposit intangibles              |  |   | 20    
|Total assets acquired                 |  | $ | 59,711
|                                      |  |   |       
|Liabilities acquired (at fair value): |  |   |       
|Deposit accounts                      |  | $ | 93,499
|Other liabilities                     |  |   | 207   
|Total liabilities assumed             |  | $ | 93,706
|                                      |  |   |       
|Net liabilities assumed               |  | $ | 33,995
|                                      |  |   |       

Of the acquired intangible assets, $20 thousand was assigned to core deposit intangibles to be
amortized over a period of 28.5 months. The unamortized balance of accumulated core deposit intangibles, including previous branch acquisitions, was $647 thousand and $910 thousand at September 30, 2008 and 2007, respectively. The estimated
aggregate amortization expense for core deposit intangibles for the next 27 months is $24 thousand per month.

In addition, $1.6 million was
assigned as a discount on the certificates of deposit assumed, while $438 thousand was assigned as a premium on the loans purchased. Weighted average lives for the certificates of deposit and loans receivable were 1.05 years and 7.0 years,
respectively. The unamortized balance of the CD discount was $1.2 million and $0.0 at September 30, 2008 and 2007, respectively. The unamortized balance of the loan premium was $423 thousand and $0.0 at September 30, 2008 and 2007,
respectively. The estimated aggregate CD discount on a monthly basis through March 2009 is $130 thousand per month. The estimated aggregate loan premium amortization on a monthly basis for the 84 months beginning April 2008 is $5 thousand.

In the first quarter of 2008 we also booked to Goodwill $488 thousand of general loan loss reserve on the acquired loans and $84 thousand
of acquisition costs including legal fees, conversion fees, legal advertising and legal mailings.

Item 2.
Managements Discussion and Analysis of Financial Condition and Results of Operations

We present managements discussion and analysis of
financial information to aid the reader in understanding and evaluating our financial condition and results of operations. This discussion provides information about our major components of the results of operations, financial condition, liquidity
and capital resources. This discussion should be read in conjunction with the Consolidated Financial Statements and Notes to Consolidated Financial Statements presented elsewhere in this report and in the 2007 Form 10-K. Operating results include
those of all our operating entities combined for all periods presented.

We provide a broad range of personal and commercial banking services including
commercial, consumer and real estate loans. We complement our lending operations with an array of retail and commercial deposit products and fee-based services. Our services are delivered locally by well-trained and experienced bankers, whom we
empower to make decisions at the local level so that they can provide timely lending decisions and respond promptly to customer inquiries. We believe that, by offering our customers personalized service and a breadth of products, we can compete
effectively as we expand within our existing markets and into new markets.



15



---

##### Table of Contents

CRITICAL ACCOUNTING POLICIES

General

Our financial statements are prepared in accordance with accounting principles generally accepted in the United States of
America (GAAP). The financial information contained within our statements is, to a significant extent, financial information that is based on measures of the financial effects of transactions and events that have already occurred. A variety of
factors could affect the ultimate value that is obtained either when earning income, recognizing an expense, recovering an asset or relieving a liability. For example, we use historical loss factors as one factor in determining the inherent loss
that may be present in our loan portfolio. Actual losses could differ substantially from the historical factors that we use. In addition, GAAP itself may change from one previously acceptable method to another method. Although the economics of our
transactions would be the same, the timing of events that would impact our transactions could change.

Allowance for Loan Losses

The allowance for loan losses is an estimate of the losses that may be sustained in our loan portfolio. The allowance is based on two basic principles of accounting:
(i) SFAS No. 5, Accounting for Contingencies, which requires that losses be accrued when their occurrence is probable and estimable, and (ii) SFAS No. 114, Accounting by Creditors for Impairment of a Loan, as
amended by FASB Statement No. 118, Accounting by Creditors for Impairment of a Loan  Income Recognition and Disclosure which require that losses be accrued based on the differences between the value of the collateral, present value
of future cash flows or values that are observable in the secondary market and the loan balance.

We evaluate non-performing loans individually for
impairment as required by SFAS No. 114. The evaluations are based upon discounted expected cash flows or collateral valuations. If the evaluation shows that a loan is individually impaired, then a specific reserve is established for the amount
of the impairment. In addition to specific reserves for loans that are individually impaired, we also allocate reserves for non-impaired loans based on inherent risks in the loan portfolio by category of loans in accordance with SFAS No. 5.

For loans without individual measures of impairment, we make estimates of losses for groups of loans as required by SFAS No. 5. Loans are grouped by
similar characteristics, including the type of loan, the assigned loan grade and general collateral type. A loss rate reflecting the expected loss inherent in a group of loans is derived based upon historical loss rates for each loan type, the
predominant collateral type for the group and the terms of the loan. The resulting estimates of losses for groups of loans are adjusted for relevant environmental factors and other conditions of the portfolio of loans including: borrower or industry
concentrations; levels and trends in delinquencies, charge-offs and recoveries; changes in risk selection; level of experience, ability and depth of lending staff; and national and economic conditions.

The amounts of estimated losses for loans individually evaluated for impairment and groups of loans are added together for a total estimate of loan losses. The estimate
of losses is compared to our allowance for loan losses as of the evaluation date and, if the estimate of losses is greater than the allowance, an additional provision to the allowance would be evaluated to determine whether an addition to the
allowance is needed. If the estimate of losses is less than the allowance, the degree to which the allowance exceeds the estimate is evaluated to determine whether a reduction to the allowance would be necessary. While management uses the best
information available to establish the allowance for loan losses, future adjustments to the allowance may be necessary if economic conditions differ substantially from the assumptions used in making the valuations. Such adjustments would be made in
the relevant period and may be material to the Consolidated Financial Statements.

Goodwill and Intangible Assets

SFAS No. 141, Business Combinations, requires the purchase method of accounting be used for all business combinations initiated after June 30, 2001. For
purchase acquisitions, we are required to record assets acquired, including identifiable intangible assets, and liabilities at their fair value, which in many instances involves estimates based on third party valuations, such as appraisals, or
internal valuations based on discounted cash flow analysis or other valuation techniques. Effective January 1, 2001, we adopted SFAS No. 142 Goodwill and Other Intangible Assets



16



---

##### Table of Contents

(SFAS 142) which prescribes the accounting for goodwill and intangible assets subsequent to initial recognition. The provisions of SFAS
No. 142 discontinue the amortization of goodwill and intangible assets with indefinite lives, but require at least an annual impairment review and more frequently if certain impairment indicators are in evidence. Additionally, we adopted SFAS
No. 147 Acquisitions of Certain Financial Institutions, on January 1, 2002, and determined that core deposit intangibles will continue to be amortized over their estimated useful lives.

Goodwill totaled $16.0 million and $5.7 million as of September 30, 2008 and December 31, 2007, respectively. Based on the testing of goodwill for impairment,
no impairment charges have been recorded. As described in Note 12, this increase was due to our acquisition in the first quarter of 2008. Core deposit intangible assets are being amortized over the period of expected benefit, which ranges from 2.39
to 7.0 years. Core deposit intangibles, net of amortization, amounted to $575 thousand and $770 thousand, at September 30, 2008 and December 31, 2007, respectively and are included in other assets.

OVERVIEW

The
third quarter of 2008 turned an already challenging economic environment for the banking industry into an unprecedented challenge. The mortgage agencies, Fannie Mae and Freddie Mac (GSEs), were taken over by the government resulting in severe
stress in the financial industry, creating decreased capital adequacy in many financial businesses and the need for a government bailout. While EVB management had been preparing for potential loan problems based on the year long economic
uncertainty, we were surprised by the swiftness and harshness of the government take over of the GSEs. These entities had been blessed with implied government protection and their preferred stock issuances were viewed as bank quality
investments for years. Obviously the governments conservatorship with its revocation of preferred stock dividends and the devaluing of all stock levels affected our company negatively. Agency preferred stock dropped from an AA rating to a non
investment level rating in less than two months. We took a $4.4 million impairment charge on our investments in perpetual preferred stock of these entities. Of that loss, $1.5 million will be recovered in the fourth quarter of 2008 as a deferred tax
benefit in conjunction with FASB 109 which defers recognition until the quarter in which the President signed the legislation to change the treatment of the loss to ordinary rather than capital. The President signed the bailout legislation on
October 3rd, 2008 making it a fourth quarter item. As noted below, our core earnings flow remains strong.

For the quarter ended September 30, 2008 the Company reported a net loss of $3.1 million, an income decrease of $5.3 million, or 235%, when compared to $2.3 million
net income for the same period in 2007. As noted above, the largest single contributor to this decline in earnings was the $4.4 million impairment on securities taken in the third quarter for the devaluation of the GSE perpetual preferred stock. An
impairment charge of $229 thousand on our OREO properties and an increase in provision for loan losses of $725 thousand over the same period last year accounted for the remainder of the decrease in quarterly earnings. Loan loss reserves increased as
management continued to react to a higher potential risk in the loan portfolio.

Through the third quarter, loans continued growing but at a slower pace
while deposits for most of the quarter increased. Management utilized most of its excess funds in new loans and short term fed funds purchased. The FOMCs aggressive lowering of the target federal funds rate early in the year, led to decreased
yield on earning assets. We have been able to fund growth from the increased deposits from the first quarter purchases and normal deposit growth from our core retail system. With more deposit volume, interest expense rose. Our noninterest income,
excluding the impairment charges, had increases of $100 thousand in deposit fees and $63 thousand in card fees for the quarter. The noninterest expense increase of $555 thousand reflected the operating costs of the Millennium branches purchased in
the first quarter of 2008, the relocation in Mechanicsville to the new Windmill location, increased regulatory expense and infrastructure improvements. Towards the end of the third quarter, the Federal Reserves aggressive cut in the target fed
funds rate resulted in further strain on our earning asset income flow.

On a linked quarter basis, net interest income increased 1.5% which in a normal
economic business cycle, points to our being positioned to take advantage of lower interest rates in order to maintain a strong income flow and a rising net interest margin. However, with the Federal Reserve lowering interest rates again and the
economy teetering on a daily basis, it is not clear what normal is. It may take six months to two years for the markets to settle and some level of normalcy to return. We will continue our strategy of lowering deposit rates as quickly as possible
but in the short term, we will continue to deal with the re-pricing lag that we have worked through for most of the year. Our capital position is strong and we are looking at ways to make it stronger, possibly by taking advantage of some of the
government opportunities that are part of the government bailout. We grow with the communities in which we operate. We believe our core earnings are strong and if our communities stay stable we will continue growing.



17



---

##### Table of Contents

Financial Condition

Return on average assets (ROA) for the third quarter 2008 declined to a 1.19% loss, compared to 1.01% in the same quarter of 2007, and return on average equity (ROE) declined to a 14.30% loss compared to 10.02% for the quarter ended
September 30, 2007. For the nine months ended September 30, 2008 ROA was 0.12% compared to 1.02% for the same nine months in 2007. ROE for the nine month period was 1.28% compared to 9.95% for the same period in 2007.

Total assets at September 30, 2008 were $1.03 billion, up $104.3 million, or 11.3%, from $926.7 million at year end 2007 and up $127.8 million, or 14.2% from
September 30, 2007, when total assets were $903.2 million. This increase is the result of strong growth and the acquisition of the Millennium branches which added $93.7 million to our footings. New deposits in these two branches have more than
replaced any run off from the original deposits. Loan growth for the third quarter of 2008 was $14.4 million. For the quarter, total assets averaged $1.02 billion, 1.6% above the second quarter 2008 average of $1.01 billion. At September 30,
2008, total loans, net of unearned income amounted to $804.7 million an increase of $95.9 million, or 13.5%, from $708.8 million at December 31, 2007. Average loans for the third quarter 2008 increased $101.5 million to $791.1 million compared
to $689.6 million for the same period in 2007. At September 30, 2008, net loans as a percent of total assets were 77.1%, as compared to 75.6% at December 31, 2007. Included in this growth is $48.9 million of loans acquired in the
Millennium branch acquisitions. While our core earnings are in place and net interest margin should move up, the uncertainty of the economy could result in a drain of funds from the bottom line.

At September 30, 2008, the investment portfolio totaled $156.8 million, an increase of $6.9 million from $149.9 million at September 30, 2007 and down $4.1
million, or 2.5%, from $160.9 million at December 31, 2007. While interest rates through most of the third quarter were stable, the Federal Open Market Committee (FOMC) has and will adjust rates as needed, given the unstable economy. During
most of the quarter, bond rates have moved up and down within a range and with a more normal slope but in September movement was radical and often a day to day adventure. The unrealized loss in the securities portfolio almost tripled what it was at
year end 2007 and September 30, 2007, especially in the corporate categories. As the economy returns to a more normal state, the securities impairment charges that were $4.4 million in the third quarter should decline but the timing of the
changes is unclear at this time. Most of the funds that are invested in the investment portfolio are part of managements effort to balance interest rate risk and to provide liquidity. Management, recognizing the potential liquidity impact that
the increase in unrealized losses could have, is evaluating other sources of funds such as a capital infusion from opportunities in the government bailout and increasing the availability of short term borrowings. At September 30, 2008, we were
in a federal funds purchased position of $16.7 million, while there were $17.1 million in federal funds purchased at December 31, 2007 and a net of $5.3 million federal funds purchased at September 30, 2007. During most of the third
quarter, we were in a funds sold position due to an influx of short term deposits. The Millennium branches acquisition in March 2008 funded much of our growth during the first nine months of 2008. We anticipate deposit growth in the fourth quarter
but the economy and the publics focus on the economy may impact that growth. Banks, especially community banks, are normally considered safe places to store money. However, in the current economic turmoil the public has lumped all banks, not
just investment banks or big regional banks, as the source of the problems. It will take time to calm the public.

Total deposits of $778.2 million at
September 30, 2008 represented an increase of $106.3 million, or 15.8%, from $671.9 million at year-end 2007 and an increase of $120.4 million, or 18.3%, from $657.8 million at September 30, 2007. The branch acquisitions in March 2008
added approximately $93.5 million to our deposit base. Year-over-year, all deposit categories were up except noninterest bearing demand and savings deposits. Noninterest-bearing demand deposits of $100.0 million at September 30, 2008 increased
$4.1 million when compared to $95.8 million at December 31, 2007 but are down less than 1% compared to $100.7 million at the end of the same quarter in 2007. Interest-bearing deposits at September 30, 2008 increased $102.1 million, or
17.7%, to $678.2 million compared to $576.1 million at December 31, 2007 and up $121.1 million, or 21.8%, compared to $557.0 million at September 30, 2007. While some of the time deposits from the Millennium branches were priced higher
than our existing base, the influx of noninterest bearing deposits during the current year and our effort to lower our cost of funds appear to be slowing the decline in the interest margin as we go into the fourth quarter. All deposit prices are
evaluated frequently to adjust them to the new rate environment. As an example, our 12 month certificate of deposit was priced at 4.05% in early January 2008 and was 2.85% at the end of June and September 2008, a decline of 120 basis points. The
rate since the second quarter also



18



---

##### Table of Contents

supports managements desire to keep maturities short in order to re-price them at the market rate in the future. Our primary growth deposit product,
Reward Checking, had its rate decreased from 5.01% to a still above market 4.01% at the end of the first quarter and has been set up in a tiered format, so funds over $100,000 earn a lower rate. All these steps were taken to lower our cost of funds
and we are starting to see them have an impact. With more blocks of certificates of deposit maturing in the fourth quarter, our margin should come back into a more acceptable level.

FHLB borrowings at September 30, 2008 totaled $135.4 million, a $7.6 million, or 5.9%, increase over $127.8 million at September 30, 2007 and up $8.3 million from $127.1 million at December 31, 2007.
For the remainder of the current year, we expect to attract lower cost deposits and anticipate maturing certificates of deposit to re-price at lower rates. We do not anticipate additional borrowing this year, but that is dictated by the markets and
the economic environment which is currently unstable.

SFAS No. 115, discussed in the 2007 Form 10-K, requires the Company to show the effect of
market changes in the value of securities available for sale. The effect of the change in market value of securities, net of income taxes, is reflected in a line titled Accumulated other comprehensive (loss), net in the
Shareholders Equity section of the Consolidated Balance Sheets. The securities portion was a $11.9 million loss at September 30, 2008 an increase of $9.0 million from a $2.9 million loss at December 31, 2007 and an increase of $8.4
million from a $3.5 million loss at September 30, 2007. Also included in this line item is a $606 thousand negative amount related to the pension plan (SFAS No. 158). The unrealized loss on securities is presented as a value at one
specific point in time but fluctuates significantly over time depending on interest rate changes.

RESULTS OF OPERATIONS

Net Income

As noted earlier, net income decreased to a loss of
$3.1 million for the three months ended September 30, 2008, compared to $2.3 million net income for the same period in 2007. Diluted earnings per share decreased 181.67% to a $0.52 loss for the third quarter of 2008, compared to $0.38 net
income for the same quarter in 2007 primarily as a result of the impairment write downs and the increase in loan loss provision. Net interest income decreased $22 thousand for the quarter ended September 30, 2008, when compared to the same
period in 2007. The decrease in net interest income for third quarter 2008 was the result of interest expense growing faster than loan interest income. For the quarter, interest and fees on loans increased $243 thousand, or 1.9%, while deposit
interest grew $422 thousand, or 8.8%. Investment income increased $112 thousand compared to the third quarter of 2007. Interest on FHLB advances increased $63 thousand. The earnings decline in the third quarter was impacted by unusual non-operating
costs with a $4.4 million increase in securities impairment, a $725 thousand increase in provision for loan loss and a $229 thousand impairment on OREO property. We anticipate that we will continue to increase the reserve until the economy shows
improvement. For the third quarter, noninterest income excluding securities and OREO impairment declined $14 thousand with increases of $100 thousand in deposit service charges and $63 thousand increase in card fees offset by a $118 thousand
decrease in investment services income and a $14 thousand decrease in securities gains.

Noninterest expense rose $555 thousand, or 8.6%, for the three
months ended September 30, 2008, compared to the comparable period in 2007, as all categories, except salaries and benefits increased. Much of this increase is the result of absorbing the operating expenses of our purchased branches, increased
marketing expense and new branch opening costs for the Quinton office. Salaries and benefits decreased $22 thousand as decreases in benefits costs offset the salary increase from the acquisition. Net occupancy expense rose $90 thousand to $1.2
million compared to $1.1 million for the same quarter in 2007. Other expenses increased $487 thousand as telephone expense increased $100 thousand due to infrastructure changes, marketing and advertising increased $141 thousand and other operating
expenses rose $245 thousand. Other operating expense was primarily impacted by an $87 thousand increase in FDIC insurance expense.

Net income for the nine
months ended September 30, 2008 was $857 thousand, a decrease of $5.8 million from $6.7 million for the same nine month period in 2007. Net interest income rose $41 thousand as interest income increased $1.9 million while interest expense
increased $1.8 million. This comparison reflects the sharp impact the rapid rate changes have had on the earnings stream. For the nine months ended September 30, 2008, provision for loan loss increased $2.2 million continuing a year-long
pattern. Noninterest income declined $2.9 million as the securities impairment of $4.7 million and an OREO impairment charge of $229 thousand far exceeded a $1.3 million pension plan gain from the changes to our plan. Core noninterest income,
excluding extraordinary gains and losses, increased $437



19



---

##### Table of Contents

thousand or 9.8% as deposit service charges rose $344 thousand and card fees rose $273 thousand. Noninterest expense increased $1.6 million to $20.6 million
for the nine months ended September 30, 2008 compared to $19.1 million for the same period in 2007. All categories grew from their 2007 levels primarily due to our retail expansion, new personnel, infrastructure improvements on the telephone
system, an increase in marketing and advertising and higher FDIC expense.

Net Interest Income

Our primary source of income is net interest income which on a fully tax equivalent basis totaled $8.5 million for the third quarter of 2008, a $4 thousand decrease from
the third quarter of 2007. Average earning assets for the quarter ended September 30, 2008 were $957.3 million an increase of $116.7 million compared to $840.6 for the same period in 2007. Average loans increased $101.5 million, or 14.7%.
Average securities increased $11.4 million, or 7.9%. Average federal funds sold increased $3.8 million, or 65.3%, reflecting the availability of funds during most of the third quarter. The fully tax equivalent net interest margin for the three-month
period ended September 30, 2008 was 3.59% compared to 4.03% for the same quarter ended in 2007. For the quarter ended September 30 2008, the yield on earning assets declined 62 basis points to 6.45%, compared to 7.07% for the third quarter
of 2007, and the cost of interest bearing liabilities was down 40 basis points to 3.30% from 3.70% in the same period in 2007. While the earning asset yield continued to decline, the decline in the cost of interest bearing liabilities accelerated
which should help our interest spread and our margin. This accelerated decline should mean that we have absorbed most of the impact of multiple rate cuts by the Federal Reserve beginning in the second half of 2007. Our decrease in funding costs is
across the board with decreases in all interest bearing deposit categories except interest checking which slowed to a 12 basis point increase when compared to third quarter 2007. For the three months ended September 30, 2008, the average
balances for all interest bearing liabilities, except savings and fed funds purchased, increased. The notes in the following schedule show the derivation of the tax equivalent amount which is added to GAAP net interest income.

The continued decline in the cost of funds is encouraging, pointing to the impact that our rate re-pricing has had on the cost of funds. Depositors are still undecided
on where to place their money since they want yield and security. With the collapse of some mortgage centered banks, they are even more worried about the economy, their jobs and the future. We continue to reassure them that our products meet their
needs and if they do not, then we develop products that will. We anticipate that as the markets settle down over an extended period of time, a positively sloping yield curve will enhance the margin. Monitoring the markets, listening to our customers
and utilizing our market models should help us adjust quickly to all challenges.



20



---

##### Table of Contents

Tables that disclose fully tax equivalent net interest income calculations for the three-month and nine month periods
ended September 30, 2008 and 2007 follow:

Average Balances, Income and Expense, Yields and Rates (1)



|                                                        |  |                                  |           |   |                |   |            |  |      |                |  |   |                |   |            |   |        |  |      |  
|------------------------------------------------------- |  | -------------------------------- | --------- | - | -------------- | - | ---------- |  | ---- | -------------- |  | - | -------------- | - | ---------- | - | ------ |  | ---- | -
|                                                        |  | Three Months Ended September 30, |          
|                                                        |  | 2008                             |           |   | 2007           |  
|                                                        |  | AverageBalance                   |           |   | Income/Expense |   | Yield/Rate |  |      | AverageBalance |  |   | Income/Expense |   | Yield/Rate |  
|Assets:                                                 |  |                                  |           |   |                |   |            |  |      |                |  |   |                |   |            |   |        |  |      |  
|Securities                                              |  |                                  |           |   |                |   |            |  |      |                |  |   |                |   |            |   |        |  |      |  
|Taxable                                                 |  | $                                | 116,395   |   |                | $ | 1,566      |  | 5.41 | %              |  | $ | 109,151        |   |            | $ | 1,468  |  | 5.34 | %
|Tax exempt (1)                                          |  |                                  | 40,220    |   |                |   | 598        |  | 5.98 | %              |  |   | 36,026         |   |            |   | 539    |  | 5.94 | %
|                                                        |  |                                  |           |   |                |   |            |  |      |                |  |   |                |   |            |   |        |  |      |  
|Total securities                                        |  |                                  | 156,615   |   |                |   | 2,164      |  | 5.56 | %              |  |   | 145,177        |   |            |   | 2,007  |  | 5.48 | %
|Federal funds sold                                      |  |                                  | 9,529     |   |                |   | 46         |  | 1.94 | %              |  |   | 5,763          |   |            |   | 73     |  | 5.03 | %
|Loans, net of unearned income (2)                       |  |                                  | 791,119   |   |                |   | 13,150     |  | 6.69 | %              |  |   | 689,645        |   |            |   | 12,907 |  | 7.43 | %
|                                                        |  |                                  |           |   |                |   |            |  |      |                |  |   |                |   |            |   |        |  |      |  
|Total earning assets                                    |  |                                  | 957,263   |   |                |   | 15,360     |  | 6.45 | %              |  |   | 840,585        |   |            |   | 14,987 |  | 7.07 | %
|Less allowance for loan losses                          |  |                                  | (10,202   | ) |                |   |            |  |      |                |  |   | (7,300         | ) |            |   |        |  |      |  
|Total non-earning assets                                |  |                                  | 76,654    |   |                |   |            |  |      |                |  |   | 59,317         |   |            |   |        |  |      |  
|                                                        |  |                                  |           |   |                |   |            |  |      |                |  |   |                |   |            |   |        |  |      |  
|Total assets                                            |  | $                                | 1,023,715 |   |                |   |            |  |      |                |  | $ | 892,602        |   |            |   |        |  |      |  
|                                                        |  |                                  |           |   |                |   |            |  |      |                |  |   |                |   |            |   |        |  |      |  
|                                                        |  |                                  |           |   |                |  
|Liabilities & Shareholders Equity:                     |  |                                  |           |   |                |   |            |  |      |                |  |   |                |   |            |   |        |  |      |  
|Interest bearing deposits                               |  |                                  |           |   |                |   |            |  |      |                |  |   |                |   |            |   |        |  |      |  
|Checking                                                |  | $                                | 150,469   |   |                | $ | 756        |  | 2.02 | %              |  | $ | 109,677        |   |            | $ | 526    |  | 1.90 | %
|Savings                                                 |  |                                  | 75,135    |   |                |   | 156        |  | 0.84 | %              |  |   | 81,218         |   |            |   | 244    |  | 1.19 | %
|Money market savings                                    |  |                                  | 56,002    |   |                |   | 334        |  | 2.40 | %              |  |   | 40,562         |   |            |   | 250    |  | 2.45 | %
|Large dollar certificates of deposit (3)                |  |                                  | 149,487   |   |                |   | 1,688      |  | 4.54 | %              |  |   | 117,164        |   |            |   | 1,426  |  | 4.83 | %
|Other certificates of deposit                           |  |                                  | 251,262   |   |                |   | 2,285      |  | 3.66 | %              |  |   | 207,323        |   |            |   | 2,351  |  | 4.50 | %
|                                                        |  |                                  |           |   |                |   |            |  |      |                |  |   |                |   |            |   |        |  |      |  
|Total interest-bearing deposits                         |  |                                  | 682,355   |   |                |   | 5,219      |  | 3.08 | %              |  |   | 555,944        |   |            |   | 4,797  |  | 3.42 | %
|Federal funds purchased                                 |  |                                  | 2,938     |   |                |   | 16         |  | 2.19 | %              |  |   | 3,756          |   |            |   | 52     |  | 5.49 | %
|Other borrowings                                        |  |                                  | 145,667   |   |                |   | 1,581      |  | 4.37 | %              |  |   | 131,357        |   |            |   | 1,590  |  | 4.80 | %
|                                                        |  |                                  |           |   |                |   |            |  |      |                |  |   |                |   |            |   |        |  |      |  
|Total interest-bearing liabilities                      |  |                                  | 830,960   |   |                |   | 6,816      |  | 3.30 | %              |  |   | 691,057        |   |            |   | 6,439  |  | 3.70 | %
|Noninterest-bearing liabilities                         |  |                                  |           |   |                |   |            |  |      |                |  |   |                |   |            |   |        |  |      |  
|Demand deposits                                         |  |                                  | 99,107    |   |                |   |            |  |      |                |  |   | 99,669         |   |            |   |        |  |      |  
|Other liabilities                                       |  |                                  | 8,281     |   |                |   |            |  |      |                |  |   | 12,263         |   |            |   |        |  |      |  
|                                                        |  |                                  |           |   |                |   |            |  |      |                |  |   |                |   |            |   |        |  |      |  
|Total liabilities                                       |  |                                  | 938,348   |   |                |   |            |  |      |                |  |   | 802,989        |   |            |   |        |  |      |  
|                                                        |  |                                  |           |   |                |   |            |  |      |                |  |   |                |   |            |   |        |  |      |  
|Shareholders equity                                    |  |                                  | 85,367    |   |                |   |            |  |      |                |  |   | 89,613         |   |            |   |        |  |      |  
|                                                        |  |                                  |           |   |                |   |            |  |      |                |  |   |                |   |            |   |        |  |      |  
|Total liabilities and shareholders equity              |  | $                                | 1,023,715 |   |                |   |            |  |      |                |  | $ | 892,602        |   |            |   |        |  |      |  
|                                                        |  |                                  |           |   |                |   |            |  |      |                |  |   |                |   |            |   |        |  |      |  
|Net interest income                                     |  |                                  |           |   |                | $ | 8,544      |  |      |                |  |   |                |   |            | $ | 8,548  |  |      |  
|                                                        |  |                                  |           |   |                |   |            |  |      |                |  |   |                |   |            |   |        |  |      |  
|                                                        |  |                                  |           |   |                |   |            |  |      |                |  |   |                |   |            |   |        |  |      |  
|Interest rate spread (4)                                |  |                                  |           |   |                |   |            |  | 3.15 | %              |  |   |                |   |            |   |        |  | 3.38 | %
|Interest expense as a percent of average earning assets |  |                                  |           |   |                |   |            |  | 2.86 | %              |  |   |                |   |            |   |        |  | 3.04 | %
|Net interest margin (5)                                 |  |                                  |           |   |                |   |            |  | 3.59 | %              |  |   |                |   |            |   |        |  | 4.03 | %

Notes:



|(1) | Income and yields are reported on a tax equivalent basis assuming a federal tax rate of 34%. The tax equivalent adjustment for the quarter is $183 thousand, compared to $165
thousand in the prior year.
|--- | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(2) | Nonaccrual loans have been included in the computations of average loan balances.
|--- | ---------------------------------------------------------------------------------

|(3) | Large dollar certificates of deposit are certificates issued in amounts of $100,000 or greater.
|--- | -----------------------------------------------------------------------------------------------

|(4) | Interest rate spread is the average yield on earning assets, calculated on a fully taxable basis, less the average rate incurred on interest-bearing liabilities.
|--- | -----------------------------------------------------------------------------------------------------------------------------------------------------------------

|(5) | Net interest margin is the net interest income, calculated on a fully taxable basis assuming a federal income tax rate of 34%, expressed as a percentage of average earning assets.
|--- | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



21



---

##### Table of Contents

Average Balances, Income and Expense, Yields and Rates (1)



|                                                        |  |                                 |         |   |                |   |            |  |      |                |  |   |                |   |            |   |        |  |      |  
|------------------------------------------------------- |  | ------------------------------- | ------- | - | -------------- | - | ---------- |  | ---- | -------------- |  | - | -------------- | - | ---------- | - | ------ |  | ---- | -
|                                                        |  | Nine Months ended September, 30 |        
|                                                        |  | 2008                            |         |   | 2007           |  
|                                                        |  | AverageBalance                  |         |   | Income/Expense |   | Yield/Rate |  |      | AverageBalance |  |   | Income/Expense |   | Yield/Rate |  
|Assets:                                                 |  |                                 |         |   |                |   |            |  |      |                |  |   |                |   |            |   |        |  |      |  
|Securities                                              |  |                                 |         |   |                |   |            |  |      |                |  |   |                |   |            |   |        |  |      |  
|Taxable                                                 |  | $                               | 118,030 |   |                | $ | 4,771      |  | 5.40 | %              |  | $ | 101,125        |   |            | $ | 3,939  |  | 5.19 | %
|Tax exempt (1)                                          |  |                                 | 41,031  |   |                |   | 1,797      |  | 5.85 | %              |  |   | 33,458         |   |            |   | 1,495  |  | 5.95 | %
|                                                        |  |                                 |         |   |                |   |            |  |      |                |  |   |                |   |            |   |        |  |      |  
|Total securities                                        |  |                                 | 159,061 |   |                |   | 6,568      |  | 5.52 | %              |  |   | 134,583        |   |            |   | 5,434  |  | 5.38 | %
|Federal funds sold                                      |  |                                 | 5,389   |   |                |   | 82         |  | 2.03 | %              |  |   | 14,503         |   |            |   | 573    |  | 5.26 | %
|Loans, net of unearned income (2)                       |  |                                 | 761,649 |   |                |   | 38,870     |  | 6.82 | %              |  |   | 673,488        |   |            |   | 37,561 |  | 7.43 | %
|                                                        |  |                                 |         |   |                |   |            |  |      |                |  |   |                |   |            |   |        |  |      |  
|Total earning assets                                    |  |                                 | 926,099 |   |                |   | 45,520     |  | 6.57 | %              |  |   | 822,574        |   |            |   | 43,568 |  | 7.06 | %
|Less allowance for loan losses                          |  |                                 | (9,086  | ) |                |   |            |  |      |                |  |   | (7,207         | ) |            |   |        |  |      |  
|Total non-earning assets                                |  |                                 | 70,793  |   |                |   |            |  |      |                |  |   | 58,622         |   |            |   |        |  |      |  
|                                                        |  |                                 |         |   |                |   |            |  |      |                |  |   |                |   |            |   |        |  |      |  
|Total assets                                            |  | $                               | 987,806 |   |                |   |            |  |      |                |  | $ | 873,989        |   |            |   |        |  |      |  
|                                                        |  |                                 |         |   |                |   |            |  |      |                |  |   |                |   |            |   |        |  |      |  
|                                                        |  |                                 |         |   |                |  
|Liabilities & Shareholders Equity:                     |  |                                 |         |   |                |   |            |  |      |                |  |   |                |   |            |   |        |  |      |  
|Interest bearing deposits                               |  |                                 |         |   |                |   |            |  |      |                |  |   |                |   |            |   |        |  |      |  
|Checking                                                |  | $                               | 141,255 |   |                | $ | 2,128      |  | 2.01 | %              |  | $ | 101,695        |   |            | $ | 1,268  |  | 1.66 | %
|Savings                                                 |  |                                 | 75,440  |   |                |   | 517        |  | 0.92 | %              |  |   | 83,281         |   |            |   | 748    |  | 1.20 | %
|Money market savings                                    |  |                                 | 49,250  |   |                |   | 882        |  | 2.39 | %              |  |   | 40,798         |   |            |   | 733    |  | 2.39 | %
|Large dollar certificates of deposit (5)                |  |                                 | 140,170 |   |                |   | 4,840      |  | 4.61 | %              |  |   | 118,879        |   |            |   | 4,288  |  | 4.80 | %
|Consumer certificates of deposit                        |  |                                 | 239,065 |   |                |   | 6,946      |  | 3.88 | %              |  |   | 213,976        |   |            |   | 7,152  |  | 4.45 | %
|                                                        |  |                                 |         |   |                |   |            |  |      |                |  |   |                |   |            |   |        |  |      |  
|Total interest-bearing deposits                         |  |                                 | 645,180 |   |                |   | 15,313     |  | 3.17 | %              |  |   | 558,629        |   |            |   | 14,189 |  | 3.38 | %
|Federal funds purchased                                 |  |                                 | 3,305   |   |                |   | 70         |  | 2.83 | %              |  |   | 1,378          |   |            |   | 57     |  | 5.51 | %
|Other borrowings                                        |  |                                 | 144,306 |   |                |   | 4,783      |  | 4.43 | %              |  |   | 115,906        |   |            |   | 4,101  |  | 4.71 | %
|                                                        |  |                                 |         |   |                |   |            |  |      |                |  |   |                |   |            |   |        |  |      |  
|Total interest-bearing liabilities                      |  |                                 | 792,791 |   |                |   | 20,166     |  | 3.40 | %              |  |   | 675,913        |   |            |   | 18,347 |  | 3.62 | %
|Noninterest-bearing liabilities                         |  |                                 |         |   |                |   |            |  |      |                |  |   |                |   |            |   |        |  |      |  
|Demand deposits                                         |  |                                 | 97,514  |   |                |   |            |  |      |                |  |   | 97,348         |   |            |   |        |  |      |  
|Other liabilities                                       |  |                                 | 8,171   |   |                |   |            |  |      |                |  |   | 11,186         |   |            |   |        |  |      |  
|                                                        |  |                                 |         |   |                |   |            |  |      |                |  |   |                |   |            |   |        |  |      |  
|Total liabilities                                       |  |                                 | 898,476 |   |                |   |            |  |      |                |  |   | 784,447        |   |            |   |        |  |      |  
|                                                        |  |                                 |         |   |                |   |            |  |      |                |  |   |                |   |            |   |        |  |      |  
|Shareholders equity                                    |  |                                 | 89,330  |   |                |   |            |  |      |                |  |   | 89,542         |   |            |   |        |  |      |  
|                                                        |  |                                 |         |   |                |   |            |  |      |                |  |   |                |   |            |   |        |  |      |  
|Total liabilities and shareholders equity              |  | $                               | 987,806 |   |                |   |            |  |      |                |  | $ | 873,989        |   |            |   |        |  |      |  
|                                                        |  |                                 |         |   |                |   |            |  |      |                |  |   |                |   |            |   |        |  |      |  
|Net interest income                                     |  |                                 |         |   |                | $ | 25,354     |  |      |                |  |   |                |   |            | $ | 25,221 |  |      |  
|                                                        |  |                                 |         |   |                |   |            |  |      |                |  |   |                |   |            |   |        |  |      |  
|Interest rate spread (3)                                |  |                                 |         |   |                |   |            |  | 3.17 | %              |  |   |                |   |            |   |        |  | 3.44 | %
|Interest expense as a percent of average earning assets |  |                                 |         |   |                |   |            |  | 2.91 | %              |  |   |                |   |            |   |        |  | 2.97 | %
|Net interest margin (4)                                 |  |                                 |         |   |                |   |            |  | 3.66 | %              |  |   |                |   |            |   |        |  | 4.08 | %

Notes:



|(1) | Income and yields are reported on a tax equivalent basis assuming a federal tax rate of 34%. The tax equivalent adjustment for the quarter is $549 thousand, compared to $457
thousand in the prior year.
|--- | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(2) | Nonaccrual loans have been included in the computations of average loan balances.
|--- | ---------------------------------------------------------------------------------

|(3) | Large dollar certificates of deposit are certificates issued in amounts of $100,000 or greater.
|--- | -----------------------------------------------------------------------------------------------

|(4) | Interest rate spread is the average yield on earning assets, calculated on a fully taxable basis, less the average rate incurred on interest-bearing liabilities.
|--- | -----------------------------------------------------------------------------------------------------------------------------------------------------------------

|(5) | Net interest margin is the net interest income, calculated on a fully taxable basis assuming a federal income tax rate of 34%, expressed as a percentage of average earning assets.
|--- | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



22



---

##### Table of Contents

Noninterest Income

This category includes all income not related to interest on investments and interest and fees on loans. Noninterest income excluding net realized gains or losses on securities sales was a negative $3.0 million for the third quarter of 2008
compared to $1.6 million income for the same quarter in 2007. Excluding the impairment charges and securities gain in the prior year, core noninterest income was flat with the third quarter of 2007 at $1.6 million. Service charges on deposit
accounts for the quarter ended September 30, 2008 were $1.0 million, compared to $921 thousand for the comparable period in 2007. Debit and credit card fees increased $63 thousand or 27.0% for the third quarter 2008 to $296 thousand compared to
$233 thousand in the third quarter of 2007. Service charge increases were from volume increases and the impact of a slow economy. Debit and credit card increases were the result of more usage of debit cards which raised the fees related to these
transactions and more fee and interchange income from credit card transactions. Part of this increased volume in card activity is a direct result of our Reward Checking product which requires a minimum number of debit card transactions. Investment
services income decreased $118 thousand, compared to the same quarter in 2007. Other operating income was down $45 thousand at $259 thousand for the third quarter 2008 compared to $304 thousand in the same period in 2007. The decrease in other
operating income was spread among mortgage subsidiary income, title company income and insurance commissions.

For the nine months ended September 30,
2008 noninterest income excluding nonrecurring gains and losses of $3.3 million, was $4.9 million compared to $4.5 million for the same period in 2007. This increase reflects increases in deposit fees from increased volume and increases in card fees
from increased volume offset by a decline in other operating income as a result of lower earnings from our investment, mortgage and insurance activities. For the nine months ended September 30, 2008, deposit fees were up $344 thousand, card
fees were up $273 thousand and other operating income declined $180 thousand. Nonrecurring gains and losses includes: $4.739 million securities impairment charges, $229 thousand OREO impairment charge, $129 thousand gain on sale of real estate, $44
thousand gain on sale of securities, $1.328 million gain on pension curtailment and $130 thousand gain on LLC investments.

Noninterest Expense

This category includes all expenses other than interest paid on deposits and borrowings. Total noninterest expense for the three months ended
September 30, 2008 increased $555 thousand to $7.0 million with increases in all the identified categories, except salaries and benefits. Salaries and benefits decreased $22 thousand, as a result of increased salaries from the purchased
branches, additional staff and raises given earlier in the year being offset by declines in insurance, bonus and pension expense. Occupancy expense increased $90 thousand from increased depreciation for new locations, higher rent and higher
custodial costs which are associated with the relocation to the new Windmill office and the addition of the two purchased branches. Telephone expense is up as a result of infrastructure changes. Marketing and advertising expense increased compared
to the same period last year as we aggressively advertised for interest checking deposits, primarily our Reward Checking product. Also marketing incurred some added expense with the opening of our permanent location of our Quinton branch. Other
operating expenses increased $245 thousand with FDIC expense up $87 thousand, postage expense up $25 thousand as a result of higher mail volume from new branches, legal expenses increased $28 thousand from costs associated with loans and employee
mileage reimbursement up $32 thousand from the higher cost of fuel and delayed filings for reimbursements.

For the nine month period ended
September 30, 2008, noninterest expense is up $1.6 million, or 8.2%, at $20.6 million compared to $19.1 million for September 30, 2007. All expense categories increased as a result of branch expansion, telephone system improvements,
postage expense related to higher account volume and special mailings, higher mileage reimbursement and the FDIC rate increase.

Income Taxes

Income tax expense for the quarter ended September 30, 2008 was $355 thousand compared to $1.0 million for the same period in 2007 reflecting
the effect of the increased reserve for loan loss. For the third quarter, the impairment for the perpetual preferred stock for the GSEs was treated as a capital loss. In the fourth quarter of 2008, a $1.5 million tax benefit will impact tax
expense and net income. For the first three quarters of 2008 income taxes were $2.1 million compared to $2.8 million for the same period in 2007. This decrease was the result of lower income caused by the increase in loan loss reserve. The effective
tax rate for the quarter was 25.9% and 28.0% for the nine month period ending September 30, 2008, both based on net income excluding the $4.4 million GSE impairment.



23



---

##### Table of Contents

ASSET QUALITY

The
Companys allowance for loan losses is an estimate of the amount needed to provide for possible losses in the loan portfolio. In determining adequacy of the allowance, management considers the Companys historical loss experience, the size
and composition of the loan portfolio, specific impaired loans, the overall level of nonperforming loans, the value and adequacy of collateral and guarantors, experience and depth of lending staff, effects of credit concentrations and economic
conditions. The allowance is increased by a provision for loan losses, which is charged to expense and reduced by charge offs, net of recoveries. Because the risk of loan loss includes general economic trends as well as conditions affecting
individual borrowers, the allowance for loan losses can only be an estimate. (See the Allowance for Loan Losses discussion under Critical Accounting Policies earlier in this section.)

Total nonperforming assets, which consist of nonaccrual loans, restructured loans, loans past due 90 days and still accruing interest and foreclosed properties, were $10.1 million at September 30, 2008, $2.9
million at December 31, 2007 and $4.0 million at September 30, 2007. This increase is a result of the slowing economy and a weak real estate market which has slowed sales of some collateral. Nonperforming assets are composed largely
(92.9%) of loans secured by real estate in the Companys market area or Other Real Estate Owned (OREO). Nonaccrual loans at September 30, 2008 were $4.4 million. In the third quarter of 2008, OREO decreased $229 thousand due to an
impairment taken by the Company, and for the year decreased $106 thousand representing the impairment charge offset by improvements on the OREO properties necessary to ready the properties for sale. We have a contract for the properties which is
below what we had anticipated receiving. The slow economy has affected the real estate markets and home values in our markets have declined forcing us to recognize the impairment. These are properties added to OREO in the third quarter of 2007 based
on forbearance as a builder delivered deeds in lieu of foreclosure.

As indicated in the table below the increase from December 31, 2007 in
nonperforming assets includes an increase of $2.9 million in nonaccrual loans and $4.5 million in loans past due 90 days or more and still accruing interest. The increase in loans past due 90 days and still accruing interest includes $1.9 million of
well secured residential mortgages, a category in which we have historically had elevated past due loans, but very few losses. Also included in the 90 day past due and still accruing interest category in $2.4 million of real estate construction
loans and $442 thousand of commercial real estate loans. Those areas have also had a very low historical loss experience, but present a somewhat greater challenge in the current economic environment. The increase in nonaccrual loans is heavily
concentrated in the construction loan category and is a management focus. Nonaccrual loans include $1.1 million of loans that are current as to both principal and interest, but have been placed on nonaccruals status as an abundance of caution.

Loan charge-offs, less recoveries, amounted to $147 thousand for the third quarter of 2008 compared to $83 thousand for the same quarter in 2007, while
the annualized ratio of net charge-offs to total average loans, net of unearned income, was 0.07% at September 30, 2008 compared to 0.04% for the same period in 2007. For the nine months ended September 30, 2008, net charge-offs were $563
thousand compared to $232 thousand for the same period in 2007. The September 30 year to date charge-off ratio was 0.10% in 2008 and 0.04% in 2007, reflecting the impact of the slowing economy on our customers ability to pay. If the
economy continues to deteriorate, this number is likely to rise. Credit quality management continues to be our top priority. The lenders and our collection area are maintaining close contact with our troubled customers, but charge-offs are
inevitable in this environment. With the high level of real estate secured debt and the large increase in loan loss reserves taken, management is confident that we can successfully manage through the economic downturn. We will continue to monitor
our reserve needs and make adjustments when needed.

The allowance for loan losses of $10.6 million at September 30, 2008 increased $3.2 million when
compared to $7.4 million at September 30, 2007 and was up $2.7 million, compared to $7.9 million at December 31, 2007. The increase in allowance over the last year has been largely a matter of management increasing the reserve in
anticipation of economic problems in the next few quarters and as a result of an increase in impaired loans. The allowance is a reflection of loss inherent in the portfolio and not a precaution. The ratio of allowance for loan losses to total loans
was 1.32% at September 30, 2008, 1.11% at 2007 year-end and 1.07% at September 30, 2007. The allowance for loan losses at September 30, 2008 included $3.1 million of specific impaired loan reserves.

At September 30, 2008, the Company reported $13.9 million in impaired loans, an increase of $9.5 million from $4.4 million at December 31, 2007 and an increase
of $11.0 million from $2.9 million at September 30, 2007. The average balance of impaired loans for the three months ended September 30, 2008 was $7.1 million.



24



---

##### Table of Contents

At September 30, 2008 we also had $34.5 million in loans classified as potential problem loans that were excluded
from impaired and nonaccrual status. These loans are currently performing and no loss is anticipated at this time based on managements on-going analysis. Management considers all loans that are adversely risk rated as potential problem loans.
These loans are risk rated based on the borrowers perceived ability to comply with current repayment terms. These loans are subject to constant management and Board attention, and their status is reviewed on a regular basis. Factors that cause
a loan to be adversely risk rated include:



| |  |  | Failure to provide the bank with current financial statement and tax return
| | - |  | ---------------------------------------------------------------------------



| |  |  | Declining or negative earnings trends
| | - |  | -------------------------------------



| |  |  | Declining or inadequate liquidity
| | - |  | ---------------------------------



| |  |  | Concerns about the business that is intended to provide the source of repayment
| | - |  | -------------------------------------------------------------------------------



| |  |  | Unfavorable competitive comparisons
| | - |  | -----------------------------------



| |  |  | High debt to worth ratio
| | - |  | ------------------------



| |  |  | Lack of well-defined secondary repayment source
| | - |  | -----------------------------------------------

The
following table summarizes the Companys nonperforming assets at the dates indicated.



|                                                          |  |                  |        |   |                 |   |        |                  |  |   |        |  
|--------------------------------------------------------- |  | ---------------- | ------ | - | --------------- | - | ------ | ---------------- |  | - | ------ | -
|Nonperforming Assets (Dollars in thousands)               |  | September 302008 |        |   | December 312007 |   |        | September 302007 | 
|Nonaccrual loans                                          |  | $                | 4,361  |   |                 | $ | 1,449  |                  |  | $ | 2,293  |  
|Restructured loans                                        |  |                  |       |   |                 |   |       |                  |  |   |       |  
|Loans past due 90 days and accruing interest              |  |                  | 4,831  |   |                 |   | 358    |                  |  |   | 733    |  
|                                                          |  |                  |        |   |                 |   |        |                  |  |   |        |  
|Total nonperforming loans                                 |  | $                | 9,192  |   |                 | $ | 1,807  |                  |  | $ | 3,026  |  
|Other real estate owned                                   |  |                  | 950    |   |                 |   | 1,056  |                  |  |   | 951    |  
|                                                          |  |                  |        |   |                 |   |        |                  |  |   |        |  
|Total nonperforming assets                                |  | $                | 10,142 |   |                 | $ | 2,863  |                  |  | $ | 3,977  |  
|Nonperforming assets to total loans and other real estate |  |                  | 1.26   | % |                 |   | 0.40   | %                |  |   | 0.58   | %
|Allowance for loan losses to nonaccrual loans             |  |                  | 243.36 | % |                 |   | 544.37 | %                |  |   | 324.80 | %
|Net charge-offs to average loans for the year             |  |                  | 0.10   | % |                 |   | 0.06   | %                |  |   | 0.04   | %
|Allowance for loan losses to period end loans             |  |                  | 1.32   | % |                 |   | 1.11   | %                |  |   | 1.07   | %

LIQUIDITY

Liquidity represents our ability to meet present and future deposit withdrawals, to fund loans, to maintain reserve requirements and to operate the organization. To meet our liquidity needs, we maintain cash reserves and have an adequate
flow of funds from maturing loans, securities and short-term investments. In addition, our subsidiary bank maintains borrowing arrangements with major regional banks and with the Federal Home Loan Bank (FHLB). We consider our sources of
liquidity to be sufficient to meet our estimated liquidity needs.

During the first quarter of 2008, we executed net new FHLB borrowings of $9 million to
take advantage of attractive rates in prefunding the expected inflow of funds from our purchase of the Millennium branches. For the second and third quarters of 2008, we were able to use the funds from the purchased branches and an ebb and flow of
purchased and sold funds to fund our growth. These were the only changes to our contractual obligations that would impact liquidity since the 2007 Form 10-K disclosure. At September 30, 2008, we had immediate available credit with the FHLB of
$905 thousand and with nonaffiliated banks of $11.6 million. See Note 5 to the Consolidated Financial Statements in the 2007 Form 10-K for further FHLB information.

There have been no material changes in off-balance sheet arrangements since the 2007 Form 10-K disclosure.

Management
believes that we maintain overall liquidity sufficient to satisfy our depositors requirements and meet our customers credit needs.

CAPITAL
RESOURCES

For Tier 1 capital, our risk-based capital position at September 30, 2008 was $85.9 million, or 10.60% of risk-weighted assets, and
$94.4 million, or 11.65%, for total risk based capital. Our Tier 1 leverage ratio at September 30, 2008 was



25



---

##### Table of Contents

8.54%. Our year-end 2007 ratios were 13.82%, 14.75% and 10.80%, respectively. Enhancing our capital ratios to support future growth was the primary reason
for the December 2006 stock offering but a byproduct has been our ability to maintain reasonable capital ratios in an extremely down market. At September 30, 2007, these ratios were 13.96%, 14.82% and 10.96%, respectively. At September 30,
2008 there was a one-time difference between the regulatory definition of Tier 1 capital and the GAAP definition of capital under FASB rules. Regulators specifically instructed that the deferred tax benefit of $1.5 million from the third quarter
impairment of FNMA and FHLMC preferred stock should be added back to Tier 1 capital. However FASB rules for book accounting defer the tax benefit until the quarter in which the tax code was changed to provide for treatment of the impairment as an
ordinary loss, and that change was not signed into law until October 3, 2008.

Tier 1 capital consists primarily of common shareholders equity,
while total risk based capital includes our trust preferred borrowing and a portion of the allowance for loan losses to Tier 1. Risk weighted assets are determined by assigning various levels of risk to different categories of assets and off-balance
sheet activities. Under current risk based capital standards, all banks and bank holding companies are required to have a Tier 1 capital of at least 4% and a total capital ratio of at least 8%.

INFLATION

In financial institutions, unlike most other industries,
virtually all of the assets and liabilities are monetary in nature. As a result, interest rates have a more significant impact on a banks performance than the effects of general levels of inflation. While interest rates are significantly
impacted by inflation, neither the timing nor the magnitude of the changes are directly related to price level movements. The impact of inflation on interest rates, loan demand, and deposits is reflected in the Consolidated Financial Statements.

FORWARD-LOOKING STATEMENTS

Certain information
contained in this discussion may include forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. We caution you
to be aware of the speculative nature of forward-looking statements. These statements are not guarantees of performance or results. Statements that are not historical in nature, including statements that include the words
may, anticipate, estimate, could, should, would, will, plan, predict, project, potential, expect,
believe, intend, continue, assume and similar expressions, are intended to identify forward-looking statements. Although these statements reflect our good faith belief based on current expectations,
estimates and projections about (among other things) the industry and the markets in which we operate, they are not guarantees of future performance. Whether actual results will conform to our expectations and predictions is subject to a number of
known and unknown risks and uncertainties, including the risks and uncertainties discussed in this Form 10-Q, including the following:



| |  |  | the strength of the economy in our target market area, as well as general economic, market, or business conditions;
| | - |  | -------------------------------------------------------------------------------------------------------------------



| |  |  | changes in the quality or composition of our loan or investment portfolios, including adverse developments in borrower industries, decline in real estate values in
our markets, or in the repayment ability of individual borrowers or issuers;
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | changes in the interest rates affecting our deposits and our loans;
| | - |  | -------------------------------------------------------------------



| |  |  | the loss of any of our key employees;
| | - |  | -------------------------------------



| |  |  | changes in our competitive position, competitive actions by other financial institutions and the competitive nature of the financial services industry and our
ability to compete effectively against other financial institutions in our banking markets;
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | an insufficient allowance for loan losses as a result of inaccurate assumptions;
| | - |  | --------------------------------------------------------------------------------



| |  |  | our ability to manage growth;
| | - |  | -----------------------------



| |  |  | our potential growth, including our entrance or expansion into new markets, the opportunities that may be presented to and pursued by us and the need for sufficient
capital to support that growth;
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | our ability to assess and manage our asset quality;
| | - |  | ---------------------------------------------------



| |  |  | changes in government monetary policy, interest rates, deposit flow, the cost of funds, and demand for loan products and financial services;
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | our ability to maintain internal control over financial reporting;
| | - |  | ------------------------------------------------------------------



| |  |  | our ability to raise capital as needed by our business;
| | - |  | -------------------------------------------------------



26



---

##### Table of Contents

| |  |  | our reliance on secondary sources, such as Federal Home Loan Bank advances, sales of securities and loans, federal funds lines of credit from correspondent banks
and out-of-market time deposits, to meet our liquidity needs;
| | - |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | changes in laws, regulations and the policies of federal or state regulators and agencies; and
| | - |  | ----------------------------------------------------------------------------------------------



| |  |  | other circumstances, many of which are beyond our control.
| | - |  | ----------------------------------------------------------

All of the forward-looking statements made in this filing are qualified by these factors, and there can be no assurance that the actual results anticipated by us will be realized or, even if substantially realized, that they will have the
expected consequences to, or effects on, us or our business or operations. You should also refer to risks detailed under the Risk Factors section included in the 2007 Form 10-K and otherwise included in our periodic and current reports
filed with the Securities and Exchange Commission for specific factors that could cause our actual results to be significantly different from those expressed or implied by our forward-looking statements.



|Item 3. | Quantitative and Qualitative Disclosures About Market Risk
|------- | ----------------------------------------------------------

There
have been no material changes in market risk since 2007 year end as disclosed in the 2007 Form 10-K.



|Item 4. | Controls and Procedures
|------- | -----------------------

We maintain disclosure controls and
procedures that are designed to provide assurance that the information required to be disclosed by us in the reports that we file or submit under the Securities Exchange Act of 1934 is recorded, processed, summarized and reported within the time
periods required by the Securities and Exchange Commission. An evaluation of the effectiveness of the design and operations of our disclosure controls and procedures as of the end of the period covered by this report was carried out under the
supervision and with the participation of management, including our Chief Executive Officer and Chief Financial Officer. Based on such evaluation, such officers concluded that our disclosure controls and procedures were effective as of the end of
such period. In addition, while we have reorganized and centralized many functions over the last year, we have maintained the control points that had been previously established.

There was no change in our internal control over financial reporting that occurred during the quarter ended September 30, 2008 that has materially affected, or is reasonably likely to materially affect, our
internal control over financial reporting. We believe that the merger of our subsidiary banks continues to have a positive impact on internal controls by decreasing the number of banks, accounts and internal processes and procedures.

PART II - OTHER INFORMATION



|Item 1. | Legal Proceedings
|------- | -----------------

There are no material pending
legal proceedings to which the registrant or any of its subsidiaries is a party. The only litigation in which we and our subsidiaries are involved pertains to collection suits involving delinquent loan accounts in the normal course of business.



|Item 1A. | Risk Factors
|-------- | ------------

There have been no material changes
in our risk factors from those disclosed in the 2007 Form 10-K.



|Item 2. | Unregistered Sales of Equity Securities and Use of Proceeds
|------- | -----------------------------------------------------------

In January 2001, the Board of Directors gave the authority to management to repurchase up to 5% of the outstanding shares of the companys stock per calendar year based on the number of shares outstanding on December 31 of the
preceding year. This authority has been reaffirmed each year and was most recently reaffirmed in June of 2007. There is no stated expiration date for the Plan. No shares were repurchased in the third quarter of 2008.



|Item 3. | Defaults Upon Senior Securities(not applicable)
|------- | -----------------------------------------------



|Item 4. | Submission of Matters to a Vote of Security Holders(not applicable)
|------- | -------------------------------------------------------------------



|Item 5. | Other Information(not applicable)
|------- | ---------------------------------



27



---

##### Table of Contents

|Item 6. | Exhibits
|------- | --------

Exhibit 31.1  Rule 13a-14(a)
Certification of Chief Executive Officer

Exhibit 31.2  Rule 13a-14(a) Certification of Chief Financial Officer

Exhibit 32.1  Section 906 Certification of Chief Executive Officer

Exhibit 32.2  Section 906 Certification of Chief Financial Officer

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the
undersigned thereunto duly authorized.



|                                     
|-------------------------------------
|Eastern Virginia Bankshares, Inc.    
|                                     
|/s/ Joe A. Shearin                   
|Joe A. Shearin                       
|President and Chief Executive Officer
|                                     
|/s/ Ronald L. Blevins                
|Ronald L. Blevins                    
|Chief Financial Officer              
|                                     
|Date: November 6, 2008               



28



---

##### Table of Contents

Exhibit Index

Exhibit 31.1  Rule 13a-14(a) Certification of Chief Executive Officer

Exhibit 31.2  Rule 13a-14(a) Certification of
Chief Financial Officer

Exhibit 32.1  Section 906 Certification of Chief Executive Officer

Exhibit 32.2  Section 906 Certification of Chief Financial Officer



29