CAPITAL BANK CORP
S-4/A, 1998-12-21
STATE COMMERCIAL BANKS
Previous: IMC HOME EQUITY LOAN OWNER TRUST 1998-6, 8-K, 1998-12-21
Next: BANC ONE HELOC TRUST 1998-1, 8-K, 1998-12-21




   
    As filed with the Securities and Exchange Commission on December 21, 1998
                                                      Registration No. 333-65853
    

                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549

   
                                 AMENDMENT NO. 2
                                       TO
                                    FORM S-4
             REGISTRATION STATEMENT UNDER THE SECURITIES ACT OF 1933
    

                            CAPITAL BANK CORPORATION
             (Exact name of registrant as specified in its charter)

 NORTH CAROLINA                       6712                   56-2101930         
 (STATE OR OTHER               (PRIMARY STANDARD          (I.R.S. EMPLOYER     
 JURISDICTION OF           INDUSTRIAL CLASSIFICATION     IDENTIFICATION NO.)   
 NCORPORATION OR                   CODE NO.)            
  ORGANIZATION)         

                            4400 FALLS OF NEUSE ROAD
                          RALEIGH, NORTH CAROLINA 27609
                                 (919) 878-3100
       (Address, including ZIP Code, and telephone number, including area
               code, of registrant's principal executive offices)
                            -------------------------
              JAMES A. BECK, PRESIDENT AND CHIEF EXECUTIVE OFFICER
                            CAPITAL BANK CORPORATION
                            4400 FALLS OF NEUSE ROAD
                          RALEIGH, NORTH CAROLINA 27609
                                 (919) 878-3100
                           --------------------------
 (Name, address, including zip code, and telephone number, including area code,
                              of agent for service)

                                 WITH COPIES TO:
                             JOHN L. JERNIGAN, ESQ.
                             MICHAEL P. SABER, ESQ.
          SMITH, ANDERSON, BLOUNT, DORSETT, MITCHELL & JERNIGAN, L.L.P.
                         2500 FIRST UNION CAPITOL CENTER
                                 P. O. BOX 2611
                       RALEIGH, NORTH CAROLINA 27602-2611
                                  (919) 821-1220
                            --------------------------
 APPROXIMATE DATE OF COMMENCEMENT OF THE PROPOSED SALE TO THE PUBLIC: AS SOON AS
         PRACTICABLE AFTER THE REGISTRATION STATEMENT BECOMES EFFECTIVE.

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


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


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

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

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

<PAGE>
                                  CAPITAL BANK
                            4400 FALLS OF NEUSE ROAD
                          RALEIGH, NORTH CAROLINA 27609


   
                    NOTICE OF SPECIAL MEETING OF SHAREHOLDERS
                         TO BE HELD ON FEBRUARY __, 1999



      Capital Bank will hold a special meeting of shareholders at , in , North
Carolina, at _____ a.m. local time on February __, 1999, to vote on the
following proposals:
    

      1. The Agreement and Plan of Reorganization and Share Exchange, dated as
of August 12, 1998, between Capital Bank and Capital Bank Corporation, and the
transactions contemplated by the Agreement, including the holding company
reorganization of Capital Bank by which its shareholders will exchange their
shares of Capital Bank stock for shares of Capital Bank Corporation stock on a
one-for-one basis.

      2. The proposal to issue up to 1,216,000 shares of Capital Bank
Corporation Common Stock to the shareholders of Home Savings Bank of Siler City,
Inc., SSB, in connection with Capital Bank Corporation's acquisition of Home
Savings.

      3. Any other matters that properly come before this special meeting, or
any adjournments or postponements of this special meeting.

   
      Record holders of Capital Bank Common Stock at the close of business on
[___________,] 1998, will receive notice of and may vote at the special meeting,
including any adjournments or postponements. The Agreement for the holding
company reorganization requires approval by a majority of the shares of Capital
Bank Common Stock outstanding on [___________,] 1998. The approval of the
issuance of Capital Bank Corporation stock in the Home Savings acquisition
requires the affirmative vote of a majority of those shares present, in person
or by proxy, at the special meeting. Holders of Capital Bank Common Stock may
exercise dissenters' rights under Article 13 of the North Carolina Business
Corporation Act. We have attached a copy of that law as an appendix to the
accompanying Joint Proxy Statement-Prospectus.

      PLEASE MARK, SIGN, DATE AND RETURN YOUR PROXY PROMPTLY, WHETHER OR NOT YOU
PLAN TO ATTEND THE SPECIAL MEETING. YOUR BOARD OF DIRECTORS UNANIMOUSLY
RECOMMENDS THAT YOU VOTE FOR APPROVAL OF THE MATTERS THAT YOU WILL VOTE ON AT
THE SPECIAL MEETING.
    

                                          BY ORDER OF THE BOARD OF DIRECTORS


                                          Allen T. Nelson, Jr.
                                          Secretary

Raleigh, North Carolina
______________, 1998

<PAGE>
                   HOME SAVINGS BANK OF SILER CITY, INC., SSB
                             300 East Raleigh Street
                        Siler City, North Carolina 27344
                              --------------------

   
                    NOTICE OF SPECIAL MEETING OF SHAREHOLDERS
                         TO BE HELD ON FEBRUARY __, 1999


      Home Savings Bank of Siler City, Inc., SSB will hold a special meeting of
shareholders at its offices on 300 East Raleigh Street, in Siler City, North
Carolina, at ____ p.m. local time on February __, 1999, to vote on the following
proposals:
    

      1. The Agreement and Plan of Reorganization and Share Exchange with
Capital Bank Corporation, dated as of September 29, 1998, and the transactions
contemplated by the Agreement, including the share exchange by which Capital
Bank Corporation (the holding company for Capital Bank) will acquire all of the
outstanding stock of Home Savings.

      2. Any other matters that properly come before this special meeting, or
any adjournments or postponements of this special meeting.

      Record holders of Home Savings Common Stock at the close of business on
____________, 1998, will receive notice of and may vote at the special meeting,
including any adjournments or postponements. The Agreement with Capital Bank
Corporation requires approval by a majority of the shares of Home Savings Common
Stock outstanding on ____________, 1998. Holders of Home Savings Common Stock
may exercise dissenters' rights under Article 13 of the North Carolina Business
Corporation Act. We have attached a copy of that law as an appendix to the
accompanying Joint Proxy Statement-Prospectus.

   
      PLEASE MARK, SIGN, DATE AND RETURN YOUR PROXY PROMPTLY, WHETHER OR NOT YOU
PLAN TO ATTEND THE SPECIAL MEETING. YOUR BOARD OF DIRECTORS UNANIMOUSLY
RECOMMENDS THAT YOU VOTE FOR APPROVAL OF THE MATTERS THAT YOU WILL VOTE ON AT
THE SPECIAL MEETING.
    

                                          BY ORDER OF THE BOARD OF DIRECTORS


                                          Jack L. Tanner
                                          Corporate Secretary

Siler City, North Carolina
________________, 1998

<PAGE>

               [JOINT LETTERHEAD OF CAPITAL BANK AND HOME SAVINGS]

                              ACQUISITION PROPOSED

                           YOUR VOTE IS VERY IMPORTANT

      The Boards of Directors of Capital Bank Corporation and Home Savings Bank
of Siler City, Inc., SSB have agreed that Capital Bank Corporation will acquire
Home Savings by exchanging shares of Capital Bank Corporation common stock for
all outstanding Home Savings stock.

      Before this transaction can be completed, Home Savings and Capital Bank
shareholders must vote to approve it. We are sending you this Joint Proxy
Statement-Prospectus to ask you to vote in favor of the transaction.

   
      Home Savings shareholders would receive 1.28 shares of common stock of
Capital Bank Corporation for each share of Home Savings that they own just
before the transaction. We estimate that Home Savings shareholders will own
about 32%, or approximately 1,181,000 shares, of the outstanding common stock of
Capital Bank Corporation after the acquisition.

      On September 29, 1998, the last full trading day prior to the public
announcement of the proposed exchange, Capital Bank stock closed at $12.75 per
share and Home Savings stock closed at $11.75 per share. On ____________, 1998,
Capital Bank stock closed at $____ per share and Home Savings stock closed at
$____ per share. Capital Bank stock currently trades on the Nasdaq SmallCap
Market under the symbol "CBKN" and Home Savings stock currently trades on the
OTC Bulletin Board under the symbol "HSSC."

      Shortly before the transaction, we expect that Capital Bank Corporation
will become the bank holding company for Capital Bank, currently a North
Carolina commercial bank, and that the value of Capital Bank Corporation stock
will equal the value of Capital Bank stock just prior to that transaction.
Capital Bank shareholders are separately being asked to approve the
reorganization of Capital Bank into a bank holding company as a prerequisite to
completion of the Home Savings acquisition.

James A. Beck
President and Chief Executive Officer
Capital Bank
Raleigh, North Carolina

- --------------------------------------------------------------------------------
THE BOARDS OF DIRECTORS OF CAPITAL BANK AND HOME SAVINGS UNANIMOUSLY RECOMMEND A
VOTE "FOR" THE PROPOSALS DESCRIBED IN THIS DOCUMENT.
- --------------------------------------------------------------------------------
    

      Whether or not you plan to attend the shareholders' meetings, please take
the time to vote by completing and mailing the enclosed proxy card. If you sign,
date and mail your proxy card without indicating how you want to vote, we will
vote your proxy in favor of the holding company reorganization of Capital Bank
and in favor of the acquisition of Home Savings by Capital Bank Corporation. By
signing the proxy, you also authorize us to vote in our discretion for any
procedural motions, such as a motion for adjournment, that may come up at the
meetings.

      THE DATE, TIME AND PLACE OF THE CAPITAL BANK SHAREHOLDERS' MEETING IS:

   
February __, 1999
_____ a.m. eastern time
    



      THE DATE, TIME AND PLACE OF THE HOME SAVINGS SHAREHOLDERS' MEETING IS:

   
February __, 1999
____ p.m. eastern time
Home Savings' Offices
300 East Raleigh Street
Siler City, North Carolina  27344
    

      This Joint Proxy Statement-Prospectus provides you with detailed
information about the Capital Bank holding company reorganization and the
acquisition by Capital Bank Corporation of Home Savings. We encourage you to
read this entire document carefully.

Edwin E. Bridges
President and Chief Executive Officer
Home Savings Bank of Siler City, Inc., SSB
Siler City, North Carolina


   
                         _______________________, 1998

      NEITHER THE SECURITIES AND EXCHANGE COMMISSION NOR ANY STATE SECURITIES
COMMISSION HAS APPROVED OR DISAPPROVED THESE SECURITIES OR PASSED UPON THE
ADEQUACY OF THIS JOINT PROXY STATEMENT-PROSPECTUS. ANY REPRESENTATION TO THE
CONTRARY IS A CRIMINAL OFFENSE. THESE SECURITIES ARE NOT SAVINGS OR DEPOSIT
ACCOUNTS OR OTHER OBLIGATIONS OF ANY BANK OR NON-BANK SUBSIDIARY OF ANY OF THE
PARTIES, AND THEY ARE NOT INSURED BY THE FEDERAL DEPOSIT INSURANCE CORPORATION,
THE BANK INSURANCE FUND OR ANY OTHER GOVERNMENTAL AGENCY.

      AN INVESTMENT IN CAPITAL BANK CORPORATION STOCK WILL INVOLVE CERTAIN
RISKS, INCLUDING A POSSIBLE LOSS OF INVESTMENT. SEE "RISK FACTORS" ON PAGE ___.

    JOINT PROXY STATEMENT-PROSPECTUS DATED _________, 1998 AND FIRST MAILED TO
                         SHAREHOLDERS ON _________, 1998
    

<PAGE>
   
                                TABLE OF CONTENTS

QUESTIONS AND ANSWERS..........................................................1
SUMMARY........................................................................3
RISK FACTORS..................................................................14
CAPITAL BANK AND HOME SAVINGS UNAUDITED PRO FORMA COMBINED CONDENSED
FINANCIAL INFORMATION.........................................................18
GENERAL INFORMATION...........................................................22
REORGANIZATION OF CAPITAL BANK INTO A HOLDING COMPANY.........................25
DESCRIPTION OF THE HOLDING COMPANY AGREEMENT..................................26
  Capital Bank................................................................26
  Capital Bank Corporation....................................................26
  Reasons for the Reorganization..............................................26
  Holding Company Effective Date..............................................26
  Actions at the Holding Company Effective Date...............................26
  Conditions to the Holding Company Reorganization............................27
  Termination.................................................................28
  Exchange of Stock Certificates..............................................28
  Effect of the Holding Company Reorganization on Capital Bank's
  Stock Option Plans..........................................................28
  Federal Income Tax Consequences of Holding Company Reorganization...........29
  Accounting Treatment of the Holding Company Reorganization..................30
CAPITAL BANK CORPORATION'S SHARE EXCHANGE WITH HOME SAVINGS BANK..............31
  General.....................................................................31
  Background of and Reasons for the Exchange..................................31
  Recommendation of the Home Savings Board....................................34
  Opinion of Home Savings'Financial Advisor...................................35
  Opinion of Capital Bank's and Capital Bank Corporation's Financial Advisor..39
  Effective Time of the Exchange..............................................44
  Distribution of Consideration...............................................45
  Conditions to Consummation of the Exchange..................................46
  Regulatory Approval.........................................................47
  Waiver, Amendment, and Termination..........................................48
  Conduct of Business Pending the Exchange....................................50
  Management and Operations After the Exchange................................51
  Effect on Certain Employees and Benefit Plans...............................51
  Federal Income Tax Consequences of the Exchange.............................54
  Accounting Treatment........................................................56
  Expenses and Fees...........................................................56
  Resales of Capital Bank Corporation Common Stock............................56
  Option Agreement............................................................56
DISSENTERS'RIGHTS.............................................................58
DESCRIPTION OF CAPITAL BANK CORPORATION CAPITAL STOCK.........................62
COMPARISON OF THE RIGHTS OF SHAREHOLDERS......................................64
PRO FORMA CONSOLIDATED CAPITALIZATION.........................................71
INFORMATION ABOUT CAPITAL BANK AND CAPITAL BANK CORPORATION...................72
INFORMATION ABOUT HOME SAVINGS................................................85
REGULATION AND SUPERVISION....................................................89
MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF
OPERATIONS OF CAPITAL BANK....................................................94
MANAGEMENT'S DISCUSSION AND ANALYSIS OR PLAN OF OPERATION OF HOME
SAVINGS BANK.................................................................105
LEGAL MATTERS................................................................114
EXPERTS......................................................................114
FORWARD LOOKING STATEMENTS...................................................114
WHERE YOU CAN GET MORE INFORMATION...........................................114
    
Index to Financial Statements................................................F-1

Appendix I:   Agreement and Plan of Reorganization and Share Exchange - Holding
              Company Reorganization

Appendix II:  Agreement and Plan of Reorganization and Share Exchange - Home
              Savings Acquisition

Appendix III: Opinion of Baxter Fentriss and Company

Appendix IV:  Opinion of Interstate/Johnson Lane Corporation

Appendix V:   Article 13 of North Carolina Business Corporation Act regarding
              Dissenters' Rights

<PAGE>
                         QUESTIONS AND ANSWERS ABOUT THE
              REORGANIZATION OF CAPITAL BANK INTO A HOLDING COMPANY
                                       AND
                         THE ACQUISITION OF HOME SAVINGS
                           BY CAPITAL BANK CORPORATION

Q:    WHY DOES CAPITAL BANK WISH TO REORGANIZE FROM A BANK TO A BANK HOLDING
      COMPANY?  WHAT ARE THE BENEFITS TO CAPITAL BANK SHAREHOLDERS?

A:    The Capital Bank Board of Directors believes that a holding company
      structure will open up attractive opportunities to maintain growth,
      enhance shareholder value and release Capital Bank from restrictions that
      could impede future growth without sacrificing our hometown philosophy and
      way of doing business. To review the reasons for the holding company
      reorganization in greater detail, and related uncertainties, see pages
      ______.

Q:    WHY IS CAPITAL BANK CORPORATION ACQUIRING HOME SAVINGS?  HOW DO
      SHAREHOLDERS BENEFIT?

   
A.    The acquisition of Home Savings means that shareholders of both banks will
      have a stake in a larger, better capitalized community bank with the
      ability to serve depositors in a wider area of the Research Triangle of
      North Carolina, including Chatham County.  This transaction will allow the
      combined company to increase market share and geographic reach, position
      Capital Bank Corporation to manage planned growth by adding experienced
      personnel from Home Savings and increase the number of its branch
      offices.  The Board of Directors of Capital Bank believes that the share
      exchange will help fulfill its long-term goals of enhancing shareholder
      value, establishing a presence in an under-utilized contiguous market,
      adding services, and generating growth in assets and deposits.  To review
      the reasons for the acquisition in more detail, and related uncertainties,
      see pages ____.
    

Q:    WHAT DO I NEED TO DO NOW?

   
A.    Just mail a signed proxy card in the enclosed return envelope as soon as
      possible, so that your shares may be represented at the special meetings.
      The Capital Bank meeting will take place on February __, 1999, at _____
      a.m. The Home Savings meeting is also on February __, 1999, but at ____
      p.m.
    

      THE BOARDS OF DIRECTORS OF CAPITAL BANK AND HOME SAVINGS HAVE EACH
      UNANIMOUSLY VOTED TO RECOMMEND THAT YOU VOTE IN FAVOR OF EACH OF THE
      PROPOSALS ON WHICH YOU WILL BE VOTING.

Q:    SHOULD I SEND IN MY STOCK CERTIFICATES NOW?

A:    No.  After the transactions are completed, we will send all Capital Bank
      and Home Savings shareholders written instructions for exchanging their
      share certificates.

Q:    PLEASE EXPLAIN THE EXCHANGE RATIOS IN THE TRANSACTIONS.

A:    Capital Bank shareholders will receive one share of Capital Bank
      Corporation stock for each share of Capital Bank stock that they own. Home
      Savings shareholders will receive 1.28 shares of Capital Bank Corporation
      stock in exchange for each share of Home Savings stock that they own. We
      will not issue fractional shares.

      EXAMPLE: IF YOU CURRENTLY OWN 100 SHARES OF CAPITAL BANK STOCK, THEN YOU
      WILL HOLD 100 SHARES OF CAPITAL BANK CORPORATION STOCK AFTER THE HOLDING
      COMPANY REORGANIZATION. A HOME SAVINGS

<PAGE>

      SHAREHOLDER WITH 100 SHARES OF HOME SAVINGS STOCK WOULD RECEIVE 128 SHARES
      OF CAPITAL BANK CORPORATION STOCK AFTER THE HOME SAVINGS ACQUISITION.

   
Q:    HOW, IF AT ALL, ARE THE TWO TRANSACTIONS RELATED?

A:    Capital Bank's holding company reorganization and the subsequent share
      exchange between Capital Bank Corporation and Home Savings are entirely
      separate transactions, although if the holding company reorganization is
      not approved, Capital Bank Corporation is not obligated to complete the
      Home Savings acquisition.  As a result, a vote by Capital Bank
      shareholders against the holding company reorganization is, in effect,
      also a vote against the share exchange.  But even if shareholders do not
      approve the holding company reorganization, Capital Bank and Home Savings
      could nevertheless pursue a separate acquisition transaction, only without
      the benefit of the holding company structure.  Any separate transaction
      would have to be approved by shareholders, among other things.
    

Q:    WILL CAPITAL BANK CORPORATION PAY DIVIDENDS TO SHAREHOLDERS?

   
A:    Shareholders should not expect to receive any dividends from Capital Bank
      Corporation for the foreseeable future. Capital Bank has not paid any
      dividends to date, whereas Home Savings has paid dividends in prior years,
      including a special dividend in 1996. The Board may decide from time to
      time whether Capital Bank Corporation will pay dividends after it
      evaluates business and financial results and other factors, including
      legal restrictions.
    

Q:    WHEN DO YOU EXPECT THE TRANSACTIONS TO BE COMPLETED?

   
A:    We are working towards completing the transactions as quickly as
      possible.  In addition to shareholder approvals, we must also obtain
      regulatory approvals.  We hope to complete the transactions by the end of
      February, 1999.
    
   
    

Q:    MY SHARES ARE HELD IN MY BROKER'S NAME.  HOW DO I GO ABOUT VOTING?

A:    Copies of the Joint Proxy Statement-Prospectus have been sent to your
      broker, who must forward one to you. The broker will request instructions
      from you as to how you want your shares to be voted, and the broker will
      vote your shares according to your instructions. Since your vote is
      important, please call your broker to make sure your shares are voted in a
      timely way.

   
Q:    WHAT WILL HAPPEN IF I DON'T SEND IN MY PROXY CARD?

A:    If you don't send in your proxy card and you don't attend either special
      meeting and vote in person, then your shares will not be voted.  If a
      significant number of shareholders do not return their proxy cards, there
      may not be enough shares represented at either meeting to approve the
      transactions even if all those present are in favor of approval.  In that
      case, the transactions could not take place at that time.  Therefore, the
      failure to return your proxy card or vote in person at the meeting will
      have the same effect as a vote against the transactions.
    

Q:    IF I'VE LOST MY STOCK CERTIFICATE, CAN I STILL GET MY NEW STOCK?

A:    Yes. However, you will have to provide an indemnity or, in some cases, a
      paid surety bond that will protect Capital Bank Corporation against a loss
      in the event someone finds or has your lost certificate and is able to
      transfer it. To avoid having to pay for a surety bond, you should do
      everything you can to find your lost certificate before the time comes to
      send it in.


                                       2
<PAGE>

                                     SUMMARY

   
      THIS SUMMARY HIGHLIGHTS THE MATERIAL TERMS OF THIS JOINT PROXY
STATEMENT-PROSPECTUS. TO UNDERSTAND THE CAPITAL BANK HOLDING COMPANY
REORGANIZATION AND THE HOME SAVINGS ACQUISITION FULLY AND FOR A MORE COMPLETE
DESCRIPTION OF THE LEGAL TERMS OF THESE TRANSACTIONS, YOU SHOULD READ THIS
ENTIRE DOCUMENT, AND THE DOCUMENTS WE REFER YOU TO, CAREFULLY. SEE "WHERE YOU
CAN GET MORE INFORMATION." (PAGE ___)

CAPITAL BANK SPECIAL MEETING (SEE PAGE __)

      Purpose of Capital Bank special meeting. The purpose of Capital Bank's
special meeting is twofold: (a) to vote on the reorganization of Capital Bank
into Capital Bank Corporation, a holding company and (b) to authorize Capital
Bank Corporation to issue shares of its stock to the Home Savings shareholders
under the share exchange agreement.

      The table below illustrates how many shares Capital Bank Corporation will
issue in the holding company reorganization to shareholders of Capital Bank.
Assuming you hold the number of shares in the left column, you will receive the
number of shares in the right column.

                                    Shares of
          Shares of                Capital Bank
       Capital Bank                 Corporation
           Owned                  to be Received
           -----                  --------------
             100                         100
             500                         500
           1,000                       1,000
          10,000                      10,000

      RECORD DATE FOR CAPITAL BANK SPECIAL MEETING. The Capital Bank directors
have decided that _______________________ is the date on which Capital Bank will
examine its shareholder list to determine which shareholders will be notified of
the special meeting. These shareholders will be the ones who are allowed to cast
their vote at the special meeting. These same shareholders will be allowed to
vote at the meeting if it is later moved to a different date (by adjournment or
postponement).

      BENEFICIAL OWNERSHIP BY DIRECTORS AND EXECUTIVE OFFICERS. On September 30,
1998 the directors and executive officers of Capital Bank owned 366,973 shares
of its stock, or 14.8% of total shares that have the right to vote. We expect
these persons to vote in favor of the holding company reorganization and Capital
Bank Corporation's authority to issue shares of its stock to the Home Savings
shareholders.

      ADDITIONAL INFORMATION.  For additional information, please call Allen T.
Nelson, Jr., Senior Vice President and Chief Financial Officer of Capital Bank,
at (919) 874-6321.

HOME SAVINGS SPECIAL MEETING (SEE PAGE ___)

      PURPOSE OF THE HOME SAVINGS SPECIAL MEETING. The purpose of the Home
Savings special meeting is to vote on Capital Bank Corporation's acquisition of
Home Savings.

      The table below illustrates how many shares Capital Bank Corporation will
issue in the share exchange to shareholders of Home Savings assuming a Home
Savings shareholder currently owns the number of shares in the left column.

                                    Shares of
          Shares of                Capital Bank
        Home Savings               Corporation
           Owned                  to be Received
           -----                  --------------
             100                         128
             500                         640
           1,000                       1,280
          10,000                      12,800

      RECORD DATE FOR HOME SAVINGS SPECIAL MEETING. The Home Savings directors
have decided that _____________ is the date on which Home Savings will examine
its shareholder list to determine which shareholders will be notified of the
special meeting. These shareholders will be the ones who are allowed to cast
their vote at the special meeting. These same shareholders will be allowed to
vote at the meeting if it is later moved to a different date (by adjournment or
postponement).

                                       3
<PAGE>

      COMPARATIVE PER SHARE MARKET PRICE INFORMATION (SEE PAGE ___). Shares of
Capital Bank common stock are listed on the Nasdaq SmallCap Market under the
symbol "CBKN" and shares of Home Savings are listed on the OTC Bulletin Board
under the symbol "HSSC". On September 29, 1998, the last full trading day prior
to the public announcement of the proposed exchange, Capital Bank stock closed
at $12.75 per share and Home Savings stock closed at $11.75 per share. On
______________, 1998, Capital Bank stock closed at $______ per share and Home
Savings stock closed at $_____ per share. After the holding company
reorganization, we expect Capital Bank Corporation's shares to be listed on the
Nasdaq SmallCap Market under the symbol "CBKN" in place of Capital Bank's shares
and to have the same value as Capital Bank's shares just prior to the holding
company reorganization.

      BENEFICIAL OWNERSHIP BY DIRECTORS AND EXECUTIVE OFFICERS. On September 30,
1998, the directors and executive officers of Home Savings owned 122,636 shares
of its stock, or 13.0% of total shares that have the right to vote. We expect
these persons to vote in favor of the share exchange agreement with Capital Bank
Corporation and the share exchange.

      ADDITIONAL INFORMATION.  For additional information, please call Edwin E.
Bridges, President and Chief Executive Officer of Home Savings, at (919)
742-4186.

CAPITAL BANK HOLDING COMPANY REORGANIZATION (SEE PAGE ___)

     THE HOLDING COMPANY REORGANIZATION AGREEMENT, WHICH IS ATTACHED AS APPENDIX
I TO THIS JOINT PROXY STATEMENT-PROSPECTUS, IS THE LEGAL DOCUMENT THAT GOVERNS
THE HOLDING COMPANY REORGANIZATION.
    

      VOTING.  Only Capital Bank shareholders are voting on the holding company
reorganization.  Home Savings shareholders are not required to vote on this
matter.

      PARTIES.  Capital Bank and Capital Bank Corporation are the only parties
to the holding company reorganization agreement.

      CAPITAL BANK. Capital Bank is a state-chartered commercial bank organized
under the laws of the State of North Carolina. Capital Bank conducts its
business through a main office located at 4400 Falls of Neuse Road, Raleigh,
North Carolina, telephone (919) 878-3100. In addition, Capital Bank has two
offices in Cary, and two offices in Sanford, North Carolina.

   
      CAPITAL BANK CORPORATION. Capital Bank Corporation is a North Carolina
corporation formed to be the owner of all of Capital Bank's shares. If Capital
Bank shareholders approve the holding company reorganization agreement, then
Capital Bank Corporation will own all of the shares of Capital Bank and the old
Capital Bank shareholders will become the owners of all of Capital Bank
Corporation's shares. Capital Bank Corporation's address and telephone number
are the same as those for Capital Bank.

      DESCRIPTION OF THE HOLDING COMPANY REORGANIZATION. Under the holding
company reorganization agreement, all of the outstanding shares of Capital Bank
stock will be automatically converted into the right to receive shares of
Capital Bank Corporation stock in a one-for-one exchange. However, Capital Bank
shareholders who properly exercise dissenters' rights will receive cash instead
of Capital Bank Corporation stock. Although Capital Bank will be owned by
Capital Bank Corporation, Capital Bank will continue its current business and
operations as a North Carolina bank using its current name.

     Certificates representing shares of Capital Bank stock will not
automatically represent shares of Capital Bank Corporation stock. Shareholders
will need to exchange their Capital Bank stock certificates for Capital Bank
Corporation stock certificates after the transaction is completed. We will mail
Capital Bank shareholders information following the date Capital Bank and
Capital Bank Corporation complete the holding company reorganization. The total
cost of forming the holding company is estimated to be $50,000. The cost will be
borne by Capital Bank.

HOME SAVINGS ACQUISITION (SEE PAGE ___)

                                       4
<PAGE>

     THE SHARE EXCHANGE AGREEMENT, WHICH IS ATTACHED AS APPENDIX II TO THIS
JOINT PROXY STATEMENT-PROSPECTUS, IS THE LEGAL DOCUMENT THAT GOVERNS THE HOME
SAVINGS ACQUISITION.

      VOTING. Home Savings shareholders are voting on the Home Savings
acquisition. Capital Bank shareholders are voting to authorize Capital Bank
Corporation to issue shares of its stock to the Home Savings shareholders.
    
      PARTIES.  Capital Bank, Capital Bank Corporation and Home Savings Bank of
Siler City, Inc., SSB.

      HOME SAVINGS. Home Savings is a North Carolina state savings bank
headquartered in Siler City, North Carolina. Home Savings was organized as a
North Carolina mutual savings and loan association in 1950 under the name Home
Savings and Loan Association and was converted from mutual to stock form on
November 14, 1995. The principal and only office of Home Savings is located at
300 East Raleigh Street, Siler City, North Carolina 27344. The telephone number
is (919) 742-4186.

   
      DESCRIPTION OF THE SHARE EXCHANGE. The share exchange agreement with
Capital Bank Corporation provides for the exchange of Home Savings stock for
shares of Capital Bank Corporation's stock. At the effective time of the
exchange, each share of Home Savings stock will be converted into the right to
receive 1.28 newly issued shares of Capital Bank Corporation stock, rounded up
or down to the nearest whole share to eliminate fractions. However, Home
Savings' shares as to which dissenters' rights are exercised will not be
converted into the right to receive Capital Bank Corporation stock.

      OPINIONS OF FINANCIAL ADVISORS (SEE PAGE ___). In deciding to approve the
share exchange between Capital Bank Corporation and Home Savings shareholders,
our Boards considered opinions from our respective financial advisors as to the
fairness of the exchange ratio from a financial point of view. Home Savings
received an opinion from Baxter Fentriss and Company, and Capital Bank received
an opinion from Interstate/Johnson Lane Corporation. These opinions are attached
as Appendices III and IV to this Joint Proxy Statement-Prospectus.

     In connection with delivering these opinions, our financial advisors
performed a variety of analyses. While not uniformly performed or presented, the
analyses included:

o        comparing Home Savings and Capital Bank historical stock prices and
         financial multiples to each other and to those of other selected
         companies,

o        comparing the financial terms of the exchange to those of other
         publicly announced transactions, and

o        estimating the relative values and contributions of Home Savings and
         Capital Bank based on past and estimated future performances and
         anticipated benefits of the exchange.

      CONDITIONS TO THE EXCHANGE (SEE PAGE ___). The completion of the exchange
depends upon meeting a number of conditions, including the following:

o        the approval of Capital Bank shareholders of the holding company
         reorganization,

o        the approval of the Capital Bank and Home Savings shareholders and

o        the assurances of Capital Bank Corporation's independent accountants
         that the exchange will qualify for pooling of interests accounting
         treatment.

     TERMINATION OF THE EXCHANGE AGREEMENT (SEE PAGE ___). Management of the
parties can agree to terminate the share exchange agreement without completing
the exchange, and either can terminate the exchange agreement if any of the
following occurs:

o        the exchange is not completed by June 30, 1999,

                                       5
<PAGE>

o        the approvals of shareholders are not received,

o        the other party does not satisfy its obligations under the share
         exchange agreement or

o        the number of shares dissenting from the exchange, if any, prevents
         pooling of interests accounting treatment for the share exchange.

     RELATED TRANSACTIONS - STOCK OPTION (SEE PAGE ___). In connection with the
exchange, Home Savings granted to Capital Bank an option to purchase up to
183,615 shares of Home Savings stock at a price of $11.75 per share. Capital
Bank may exercise this option when events generally related to the potential
acquisition of Home Savings by another party occur. The option is intended to
increase the likelihood that the parties will complete the share exchange by
making it more difficult and expensive for any third party to acquire control of
Home Savings.

     INTERESTS OF HOME SAVINGS' AND CAPITAL BANK'S MANAGEMENT AND BOARDS OF
DIRECTORS IN THE EXCHANGE (SEE PAGE ___). Members of Home Savings' and Capital
Bank's management and Board of Directors have interests in the exchange in
addition to their interests as shareholders of Capital Bank and Home Savings
generally.

     Among the matters for you to consider is Capital Bank Corporation's
intention to employ Edwin E. Bridges, currently the President and Chief
Executive Officer of Home Savings, after the acquisition in his current capacity
for an annual salary of $107,000. The agreement will provide for employment for
a five-year initial term and for severance benefits equal to the salary
remaining under his agreement if his employment is terminated without cause and
is not due to Mr. Bridges' death. In addition, Mr. Bridges and John F. Grimes,
currently a director of Home Savings, will become directors of Capital Bank
Corporation, assuming completion of the acquisition.

     OTHER INFORMATION

     LISTING OF CAPITAL BANK CORPORATION COMMON STOCK (SEE PAGE __). Capital
Bank Corporation will list the shares of Capital Bank Corporation stock to be
issued in connection with the holding company reorganization and the exchange on
the Nasdaq SmallCap Market under the symbol "CBKN". Nasdaq will first have to
approve our application for this listing.

     OPERATIONS AFTER THE EXCHANGE (SEE PAGE ___). Following the completion of
the transactions, Capital Bank and Home Savings will operate as separate
subsidiary banks of Capital Bank Corporation and will continue to use their own
names. Capital Bank Corporation anticipates that within the first year after
closing, Home Savings will merge into Capital Bank and discontinue the use of
the Home Savings name.

     FEDERAL INCOME TAX CONSEQUENCES (SEE PAGE ___). We have structured the
transaction so that neither Capital Bank nor Home Savings shareholders would
recognize any gain or loss for federal income tax purposes. Capital Bank
Corporation and Home Savings need not complete the exchange unless they receive
an opinion from PricewaterhouseCoopers LLP that the Home Savings shareholders
will not recognize any gain or loss for federal income tax purposes as a result
of the exchange. Capital Bank's lawyers will furnish an opinion that the Capital
Bank shareholders will not recognize any gain or loss for federal income tax
purposes as a result of the holding company reorganization.

     ACCOUNTING TREATMENT (SEE PAGE ___). We expect the exchange to qualify as a
pooling of interests, which means that after the transactions we will treat our
banks as if they had always been combined for accounting and financial reporting
purposes. This is important to shareholders since we expect the pooling method
of accounting to positively impact our financial condition over time. Use of the
alternative method - purchase accounting - would not have had the same positive
potential.

     DISSENTERS' RIGHTS (SEE PAGE ___). Shareholders who vote against or abstain
from voting and properly exercise their dissenters' rights prior to the special
shareholders' meetings have the right to receive a cash payment for the fair
value of their stock. In order to exercise such rights, shareholders must comply
with Article 13 of the North Carolina Business Corporation Act,


                                       6
<PAGE>

which is attached as Appendix V to this Joint Proxy Statement-Prospectus. If you
wish to dissent, please read this information carefully as you must take
affirmative steps to preserve your rights.
    


                                       7
<PAGE>

MARKET PRICES AND DIVIDEND POLICIES

      CAPITAL BANK

   
      Capital Bank Common Stock has traded publicly on the Nasdaq SmallCap
Market since December 18, 1997. The prices below are shown without retail
mark-ups, mark-downs or commissions. The following table sets forth the high and
low bid information of Capital Bank Common Stock for the periods indicated:


                                                              HIGH        LOW
                                                              -----      -----

      YEAR ENDED DECEMBER 31, 1997
      -----------------------------           
      Fourth Quarter (beginning on December 18, 1997)        $13.50     $11.375

      YEAR ENDED DECEMBER 31, 1998                               
      ----------------------------
      First Quarter                                          $16.00      $13.00
      Second Quarter                                          17.50      15.875
      Third Quarter                                           16.75       12.00
      Fourth Quarter                                          _____      _____

      YEAR ENDED DECEMBER 31, 1999
      ----------------------------
      First Quarter (through _________, 1999                  _____      _____

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

      As provided under North Carolina banking law, Capital Bank has been
prohibited from paying any dividends on its stock since the Bank's inception in
June 1997 and will continue to be so prohibited until late June 2000. This
prohibition will, in turn, restrict Capital Bank Corporation's ability to pay
dividends. After the exchange, the only funds available to Capital Bank
Corporation for use in paying dividends would be dividends received from Capital
Bank and Home Savings. Because Capital Bank is not permitted to pay any
dividends until approximately June 2000, Capital Bank Corporation will not be
able to use funds from Capital Bank to pay dividends to Capital Bank Corporation
stockholders prior to that date.

      In addition, North Carolina corporate law precludes any distribution to
shareholders, including the payment of a dividend, if, after giving effect to
the distribution, Capital Bank Corporation:

o        would not be able to pay its debts as they become due in the usual
         course of business, or

o        its total assets would be less than the sum of its total liabilities
         plus the amount that would be needed to satisfy the preferential rights
         upon dissolution of shareholders whose preferential rights are superior
         to those receiving the distribution. Capital Bank Corporation has no
         shareholders who currently have preferential rights over the holders of
         the common stock.

      Future dividends will be determined by Capital Bank Corporation's Board of
Directors in light of circumstances existing from time to time, including
Capital Bank Corporation's:

o        growth,

o        financial condition and results of operations,

o        the continued existence of the restrictions described above, and

                                       8
<PAGE>

o        other factors that the Board of Directors considers relevant.
    

      HOME SAVINGS

      Home Savings Common Stock trades publicly on the OTC Bulletin Board. The
following table presents quarterly information on the price range of Home
Savings Stock for the calendar periods indicated. The table indicates the high
and low bid information for Home Savings Common Stock as obtained from
Bloomberg, L.P. The prices are shown without retail mark-ups, mark-downs or
commissions. Home Savings was a mutual savings bank without stock prior to its
conversion to a stock savings bank on November 14, 1995.

                                                HIGH           LOW
                                                ----           ---
      YEAR ENDED DECEMBER 31, 1996
      ----------------------------
      First Quarter                            $13.50        $12.50
      Second Quarter                            14.50         13.25
      Third Quarter                             16.50         11.50
      Fourth Quarter                            13.00         12.375

      YEAR ENDED DECEMBER 31, 1997                                       
      ----------------------------
      First Quarter                            $12.875       $12.375
      Second Quarter                            13.375        12.125
      Third Quarter                             13.75         13.50
      Fourth Quarter                            15.00         13.75

      YEAR ENDED DECEMBER 31, 1998                                       
      ----------------------------
      First Quarter                            $14.875       $13.50
      Second Quarter                            13.625        12.25
      Third Quarter                             12.875        11.75
      Fourth Quarter                            ______        _____

      YEAR ENDED DECEMBER 31, 1999                                       
      ----------------------------
      First Quarter (through_____, 1999)        ______        _____
      
   
      Since its conversion from mutual to stock form, Home Savings has paid five
regular dividends of $.20 per share which is the declared regular dividend rate.
On August 12, 1996, Home Savings also paid a special dividend of $4.80 per
share, and on August 19, 1997, the Home Savings Board declared a $.30 per share
dividend, consisting of the regular semiannual dividend of $.20 per share and a
special dividend of $.10 per share. There can be no assurance that, in the event
that the share exchange with Capital Bank Corporation is not consummated,
regular dividends or special dividends would continue to be paid in the future.
Home Savings is required to obtain the prior written approval of the
Administrator of the North Carolina Savings Institutions Division before the
payment of a dividend. Written approval also is required before a savings bank,
such as Home Savings which has been in stock form for less than five years
following its conversion from mutual form, may declare or pay a cash dividend on
its capital stock in an amount in excess of 50% of the greater of (a) Home
Savings' net income for the most recent fiscal year end or (b) the average of
Home Savings' net income after dividends for the most recent fiscal year end and
not more than two of the immediately preceding fiscal year ends. These
restrictions would restrict Home Savings' ability to pay dividends to Capital
Bank Corporation, after consummation of the exchange, and accordingly would
restrict Capital Bank Corporation's ability to pay dividends to its stockholders
after consummation of the exchange. There can be no assurance that dividends
would continue to be paid by Home Savings in the future if the exchange is not
consummated. The declaration, payment and amount of any such future dividends
would depend upon business conditions, operating results, capital, reserve
requirements, regulatory authorizations and the consideration of other relevant
factors by Home Savings' Board of Directors.
    

                                       9
<PAGE>

SELECTED HISTORICAL FINANCIAL DATA

      SELECTED FINANCIAL DATA OF CAPITAL BANK

   
      The summary of operations data set forth below for the period from June
20, 1997 to December 31, 1997 and the 11 day period ended June 30, 1997 and the
balance sheet data set forth below as of December 31, 1997 are derived from the
financial statements of Capital Bank and notes thereto which have been audited
by PricewaterhouseCoopers LLP. Note that the operating and per share data for
1997 are for the periods from June 20, 1997 to September 30 and December 31,
1997, respectively, since Capital Bank opened its first branch on June 20, 1997.
The selected financial data provided as of September 30, 1998 and for the nine
months ended June 30, 1998 are derived from unaudited financial statements of
Capital Bank, and in the opinion of management contain all adjustments,
consisting only of normal and recurring entries, which are necessary for a fair
presentation of the results of such periods. The selected financial data
presented below is a summary and is qualified in its entirety by and should be
read in conjunction with Capital Bank's audited and unaudited financial
statements and notes thereto presented in the financial statement section of
this Joint Proxy Statement-Prospectus beginning on Page F-1. The results for the
first nine months of 1998 are not necessarily indicative of results to be
expected for any other interim period or for the full year.

                                         AS OF AND FOR THE       AS OF AND FOR
                                           PERIODS ENDED         PERIOD ENDED
                                           SEPTEMBER 30,          DECEMBER 31,
                                           -------------          ------------
                                        1998         1997             1997
                                        ----         ----             ----
                                 (IN THOUSANDS, EXCEPT PER SHARE AND RATIO DATA)
SELECTED FINANCIAL CONDITION DATA:
   Total assets...................     $100,064     $53,900         $ 68,904
   Loans receivable, net..........       63,359      17,736           26,638
   Mortgage-backed securities.....        8,239       1,654            5,357
   Investments....................        8,309      12,163           14,175
   Federal funds sold.............       11,810      16,667           16,787
   Deposits.......................       75,095      27,988           43,386
   Shareholders' equity...........       24,314      25,271           24,956
SELECTED OPERATING DATA:
   Net interest income............       $2,339       $ 546           $1,147
   Provision for loan loss........          518         135              270
   Other operating income.........          472          45              146
   Other operating expense........        3,106         866            1,746
   Net income (loss)..............         (813)       (410)            (722)
PER SHARE DATA:
   Net income (loss), basic.......       $(0.33)     $(0.17)        $  (0.29)
   Net income (loss), diluted.....        (0.33)      (0.17)           (0.29)
SELECTED RATIOS:
   Return on average assets.......        (1.32%)     (3.06%)          (2.61%)
   Return on average equity.......        (4.43%)     (6.45%)          (5.74%)
   Equity to total assets.........        24.30%      46.88%           36.22%


                                       10
<PAGE>

      SELECTED CONSOLIDATED FINANCIAL DATA OF HOME SAVINGS

      The following table sets forth selected consolidated financial data and
other operating information of Home Savings at the dates and for the periods
indicated. The selected consolidated financial data in the table as of and for
the years ended September 30, 1998, 1997, 1996, 1995 and 1994, are derived from,
and should be read in conjunction with, Home Savings' audited consolidated
financial statements, related notes and other information presented in the
financial statement section of this Joint Proxy Statement-Prospectus beginning
on Page F-1. Note that Home Savings' dividend payout ratio and dividends
declared per share for the year ended September 30, 1996 excludes a special
dividend of $4.80 per share paid in 1996. In addition, Home Savings' net income
(loss) per share (diluted) for the year ended September 30, 1996 was calculated
from the date of conversion. All averages presented have been calculated on a
monthly basis unless otherwise stated.


                                       11
<PAGE>

<TABLE>
<CAPTION>

                                                 AS OF SEPTEMBER 30,
                                       -------------------------------------
                                       1998    1997     1996    1995    1994
                                       ----    ----     ----    ----    ----
                                                  (in thousands)
<S>                                   <C>     <C>     <C>     <C>     <C>    
SELECTED FINANCIAL CONDITION DATA:
   Total assets...................    $59,709  $56,380  $52,514  $47,785  $43,969
   Loans receivable, net..........     30,284   31,556   30,034   30,074   29,653
   Mortgage-backed securities.....      4,029    4,985    5,640    1,719    1,888
   Investments....................     10,650   12,510   13,450    5,997    1,642
   Federal funds sold.............     11,750    5,050      975    1,750    3,350
   Deposits.......................     49,045   45,396   41,667   41,369   38,211
   Equity.........................      9,804    9,533    9,337    5,409    4,855
</TABLE>

<TABLE>
<CAPTION>
                                                                  YEARS ENDED
                                                                 SEPTEMBER 30,
                                         ---------------------------------------------------------
                                             1998         1997        1996       1995       1994
                                             ----         ----        ----       ----       ----
                                                       (in thousands, except ratio data)
<S>                                      <C>          <C>          <C>          <C>        <C>    
SELECTED OPERATING DATA:
  Total interest and dividend income .   $   4,024    $   3,865    $   3,992    $ 3,386    $ 3,034
   Total interest expense ............       2,451        2,185        2,149      1,897      1,546
                                         ---------    ---------    ---------    -------    ------- 
   Net interest income ...............       1,573        1,680        1,843      1,489      1,488
   Provision for loan loss ...........          30          ---          ---        ---        ---
                                         ---------    ---------    ---------    -------    ------- 
   Net interest income after provision
     for loan loss ...................       1,543        1,680        1,843      1,489      1,488
   Other operating income ............          84           78           77         60         72
   Other operating expense ...........       1,258        1,167        1,594        683      1,733
                                         ---------    ---------    ---------    -------    ------- 
   Income (loss) before income taxes
     and cumulative effect of
     accounting change ...............         369          591          326        866       (173)
   Income tax expense (benefit) ......         124          192          206        313        (72)
                                         ---------    ---------    ---------    -------    ------- 
   Income (loss) before cumulative
     effect of accounting change .....         245          399          120        553       (101)
   Cumulative effect of accounting
     change ..........................         ---          ---          ---        ---         81
                                         ---------    ---------    ---------    -------    ------- 
   Net income (loss) .................   $     245    $     399    $     120    $   553    ($   20)
                                         =========    =========    =========    =======    ======= 
   Net income (loss) per share diluted   $     .27          .44          .07         --         --
   Dividends declared per share ......         .40          .50          .40         --         --
SELECTED OTHER DATA:
   Return on average assets ..........        0.42%        0.73%        0.21%      1.22%     (0.05)%
   Return on average equity ..........        2.51%        4.17%        0.97%     10.78%     (0.49)%
   Average equity to average assets ..       16.68%       17.62%       21.89%     11.33%      9.11%
   Tangible equity to end of period
     assets ..........................       16.42%       16.93%       17.78%     11.32%     11.04%
   Interest rate spread for period ...        1.99%        2.35%        2.36%      2.83%      3.13%
   Net interest margin ...............        2.79%        3.20%        3.43%      3.38%      3.51%
   Nonperforming assets to total
     assets ..........................        0.70%        0.69%        1.09%      1.38%      1.70%
   Loan loss reserves to nonperforming
     loans ...........................       73.86%       71.65%       48.95%     42.21%     43.56%
   Average interest-earning assets
     to average interest bearing
     liabilities .....................      118.53%      120.39%      126.67%    112.59%    110.42%
   Dividend payout ratio .............      147.67%      111.71%      584.10%       ---        ---
</TABLE>

                                       12
<PAGE>

      COMPARATIVE PER SHARE DATA

      Comparative per share data below provides the Capital Bank and Home
Savings' shareholders with information about the value of their shares prior to
the exchange as opposed to the value of their shares after the exchange and once
the two banks are combined. Shareholders can use this comparative information to
help them evaluate, from a financial perspective, whether to vote in favor of
the transaction. Shareholders should also consider the other factors discussed
in this Joint Proxy Statement-Prospectus, including the long-term prospects
associated with the combined banks as opposed to Home Savings' ability to
independently maintain its competitiveness in its market.

      Capital Bank's basic and diluted net income and historical per share data
for the year ended December 31, 1997 includes results of operations for the
period from June 20, 1997, its opening date, to December 31, 1997. Home Savings'
basic and diluted net income historical per share data for the year ended
December 31, 1997 includes results of operations for the year ended September
30, 1997. The proposed transactions will be accounted for on a pooling of
interests basis, and the pro forma data is derived in accordance with such
method. The unaudited pro forma combined financial data are not necessarily
indicative of the operating results that would have been achieved had the
transactions been in effect as of the beginning of each of the periods presented
and should not be construed as representative of future operations. The Home
Savings equivalent per share amounts are computed by multiplying the combined
amounts by the exchange ratio of 1.28 so that the per share amounts equate to
the respective values for one share of Home Savings Common Stock. The periods
presented for Home Savings are the nine month period ended September 30, 1998
and the fiscal year ended September 30, 1997.

<TABLE>
<CAPTION>
                              HISTORICAL PER SHARE DATA
                              -------------------------    COMBINED       EQUIVALENT
                                 CAPITAL       HOME      PRO FORMA PER     PRO FORMA
                                   BANK      SAVINGS      SHARE DATA     PER SHARE DATA
                                   ----      -------      ----------     --------------
<S>                              <C>          <C>          <C>           <C>     
NINE MONTH PERIOD ENDED
SEPTEMBER 30, 1998                                                               
   Net income, basic...          $ (0.33)     $ 0.20       $ (0.17)      $ (0.22)
   Net income, diluted.            (0.33)       0.20         (0.17)        (0.22)
   Dividends...........              ---        0.40          0.10          0.13
   Book value..........             9.81       10.62          9.33         11.94

YEAR ENDED DECEMBER 31, 1997                                                     
   Net income, basic...          $ (0.29)     $ 0.45       $ (0.09)      $ (0.11)
   Net income, diluted.            (0.29)       0.44         (0.09)        (0.11)
   Dividends...........              ---        0.50          0.12          0.16
   Book value..........            10.07       10.33          9.43         12.07
</TABLE>


                                       13
<PAGE>

                                  RISK FACTORS

      IN ADDITION TO THE OTHER INFORMATION CONTAINED OR INCORPORATED BY
REFERENCE IN THIS JOINT PROXY STATEMENT-PROSPECTUS, YOU SHOULD CONSIDER THE
FOLLOWING MATERIAL RISK FACTORS CAREFULLY BEFORE DECIDING HOW TO VOTE AT THE
CAPITAL BANK AND HOME SAVINGS SPECIAL MEETINGS. IF ANY OF THE EVENTS DESCRIBED
BELOW OCCUR, OUR BUSINESS, FINANCIAL CONDITION, OR RESULTS OF OPERATIONS COULD
BE MATERIALLY ADVERSELY AFFECTED. IN THAT EVENT, THE TRADING PRICE OF CAPITAL
BANK CORPORATION COMMON STOCK MAY DECLINE, IN WHICH CASE THE VALUE OF YOUR
INVESTMENT MAY DECLINE AS WELL. PLEASE SEE PAGE ___ UNDER "FORWARD LOOKING
STATEMENTS" FOR ADDITIONAL INFORMATION TO BEAR IN MIND BEFORE CASTING YOUR VOTE.

      OUR OPERATING HISTORY AND PROFITABILITY

      Capital Bank was incorporated under the laws of the State of North
Carolina on May 30, 1997 and opened on June 20, 1997. As a result, Capital Bank
has minimal operating history against which to compare historical performance.
To date, Capital Bank has operated at a loss in each reporting period. From June
20, 1997 to December 31, 1997, Capital Bank had a net loss of $722,000 and from
January 1, 1998 to September 30, 1998, Capital Bank had a net loss of $813,000.
These results are consistent with Capital Bank's management projections and are
also consistent with the performance of most banks of its type that are in their
first three to four years of operations. Although Capital Bank is making every
reasonable effort to reach a level of profitability, Capital Bank does not know
with certainty if or when it will become profitable.

      OUR DEPENDENCE ON KEY PERSONNEL

      Capital Bank currently depends heavily on the services of its Chief
Executive Officer, James A. Beck, and a number of other key management
personnel. Even though Capital Bank carries a $2 million key man life insurance
policy on Mr. Beck, the loss of his services or of other key personnel could
affect Capital Bank in a material and adverse way. Capital Bank's success will
also depend in part on its ability to attract and retain additional qualified
management personnel who have experience both in sophisticated banking matters
and in operating a small to mid-size bank. Competition for such personnel is
strong in the banking industry and Capital Bank may not be successful in
attracting or retaining the personnel it requires. Capital Bank attempts to
effectively compete in this area by offering financial packages that include
incentive-based compensation and the opportunity to join in the rewarding work
of building a new bank.

      EFFECT OF GOVERNMENT REGULATION ON OUR BUSINESS

      Current and future legislation and the policies established by federal and
state regulatory authorities will affect Capital Bank's operations. Capital Bank
Corporation will be subject to supervision and periodic examination by the Board
of Governors of the Federal Reserve System and the North Carolina State Banking
Commission. Home Savings, as a state savings bank, also receives regulatory
scrutiny from the North Carolina Administrator of Savings Banks. Banking
regulations, designed primarily for the protection of depositors, may limit our
growth and the return to you, our investors, by restricting our activities, such
as:

o     the payment of dividends to our shareholders;
o     possible mergers with or acquisitions by other institutions;
o     our desired investments;
o     loans and interest rates;
o     interest rates paid on our deposits;
o     the possible expansion of our branch offices;
o     our ability to provide securities or trust services.
    

                                       14
<PAGE>

      Capital Bank Corporation may be able to overcome some of these regulatory
hurdles as a bank holding company, but will have to comply with other federal
and state laws and regulations and could face enforcement actions by regulatory
agencies. Capital Bank Corporation cannot predict what changes, if any, will be
made to existing federal and state legislation and regulations or the effect
that such changes may have on its business. The cost of compliance with
regulatory requirements may adversely affect Capital Bank's ability to operate
profitably. (See pages ___)

   
      EFFECT OF TRADING VOLUME AND MARKET PRICES OF OUR STOCK ON AN INVESTMENT
IN OUR STOCK
    

      The trading volume in Capital Bank stock on the Nasdaq SmallCap Market has
been comparable to other similarly-sized banks since trading began in December
1997. Nevertheless, this trading is relatively low when compared with more
seasoned companies listed on the Nasdaq SmallCap Market or other stock
exchanges. Thus, the market in Capital Bank stock is limited in scope relative
to other companies. In addition, we cannot say with any certainty that an active
and liquid trading market for Capital Bank Corporation stock will develop.

   
      FACTORS THAT AFFECT OUR ABILITY TO COMPETE

      The banking and financial services business in Capital Bank's market areas
is highly competitive and is becoming more competitive as a result primarily of:
    

o     changes in regulation;
o     changes in technology and product delivery systems; and
o     the accelerating pace of consolidation among financial services providers.

   
      Capital Bank Corporation will compete for loans, deposits and customers
with various bank and nonbank financial services providers, many of which are
much larger in total assets and capitalization, have greater access to capital
markets and offer a broader array of financial services. As a result, Capital
Bank Corporation may not be able to compete effectively in its markets, and its
results of operations could be adversely affected by the nature or pace of
change in competition.

      STOCK OWNERSHIP IN CAPITAL BANK CORPORATION RATHER THAN HOME SAVINGS

      After the share exchange, holders of Home Savings stock will become
holders of Capital Bank Corporation stock. Capital Bank Corporation's business
is different from that of Home Savings, and certain factors will affect Capital
Bank Corporation's results of operations and the price of Capital Bank
Corporation stock that are different from those affecting Home Savings' results
of operations and the price of Home Savings stock. Home Savings shareholders
will experience an immediate decline in their share of the combined
institution's net income since the net income per share for Home Savings is
currently higher than the expected net income per share of the combined
institution, which is below zero. While we expect this difference to reverse
itself over time, we cannot assure you that will be the case. Also, Home Savings
shareholders will no longer receive dividends when they become shareholders of
Capital Bank Corporation, although once the restrictions on Capital Bank's
ability to pay dividends lifts, management may determine at that time to
authorize the payment of dividends.

      RISKS ASSOCIATED WITH THE INTEGRATION OF HOME SAVINGS

      The exchange with Home Savings involves numerous risks, including:

o     difficulties and expenses incurred in connection with the exchange;

                                       15
<PAGE>

o     integration of Home Savings' operations and services;

o     diversion of management from other business concerns;

o     potential loss of Home Savings' key employees; and

o     the risk that Home Savings will not perform as expected.

Capital Bank Corporation will achieve the anticipated benefits from the exchange
only if it can successfully integrate the business into its operations. Such
integration will require substantial attention from management and may interrupt
certain of Capital Bank Corporation's operations and business cycles. Capital
Bank Corporation cannot assure you that it can successfully integrate Home
Savings into its operations. Furthermore, Capital Bank Corporation cannot assure
you that Home Savings will contribute favorably to its operations and future
financial condition. The realization of any of these risks associated with the
exchange could result in a material adverse effect on Capital Bank Corporation's
operations and financial condition.

      INTERESTS OF HOME SAVINGS' DIRECTORS AND EXECUTIVE OFFICERS IN THE SHARE
EXCHANGE

      In considering the Home Savings Board's recommendation of the approval and
adoption of the share exchange agreement, Home Savings shareholders should be
aware that some of Home Savings' directors and executive officers have interests
in the exchange in addition to their interests as Home Savings shareholders. The
Board of Directors considered these interests, together with other relevant
factors, in recommending the approval and adoption of the share exchange
agreement. (See page ___)

      OUR NEED FOR GOVERNMENT APPROVALS AND POSSIBLE OPERATING RESTRICTIONS ON
OUR BUSINESS

      Capital Bank and Home Savings are seeking to obtain all required
regulatory approvals prior to the Capital Bank and Home Savings special
shareholders' meetings. However, Capital Bank and Home Savings may not obtain
the regulatory approvals they seek and, as a result, the parties may be unable
to consummate the share exchange agreement. In addition, governmental agencies
may impose restrictions on the combined banks as a condition to obtaining such
approvals. If the parties comply with any restrictions imposed, this could
adversely affect the value of the combined institutions.

      OUR YEAR 2000 RISKS

      Capital Bank and Home Savings use software that will be affected by the
date change in the Year 2000 and recognize that the arrival of the Year 2000
poses challenges that will require modifications to their software to enable it
to function properly. As the Year 2000 approaches, date sensitive systems may
recognize the Year 2000 as 1900, or not at all. This may cause systems to
process critical financial and operational information incorrectly. Like many
other companies, we expect to incur expenditures over the next year to address
this issue and have taken various actions to understand the nature and work
required to make our systems Year 2000 compliant. Capital Bank continues to
evaluate the estimated costs and has commenced portions of the work required to
achieve compliance. While compliance has and will involve additional costs,
budgeted to be $43,000 in total, Capital Bank believes, based on current
information, that it will achieve Year 2000 compliance without a material
adverse effect on its business. Through September 30, 1998, Capital Bank has
spent $12,000 toward becoming Year 2000 compliant. Home Savings estimates that
it will spend approximately $50,000 to become Year 2000 compliant (an amount
which is not expected to be material to its business) and that approximately
$31,000 has been incurred to date. We cannot assure you, however, that our
estimates of costs involved will prove to be accurate or that we will have
resolved all Year 2000 related issues. Further, the Year 2000 problem could have
a material adverse effect on the business of Capital Bank and Home Savings' loan
customers, impairing their ability to repay their loan obligations. Loan
defaults caused by


                                       16
<PAGE>

the Year 2000 problem would adversely affect the business of Capital Bank, Home
Savings and Capital Bank Corporation. Thus, despite our work and planning on
this issue, it is still possible that either Capital Bank or Home Savings could
experience a material adverse effect on its businesses. Please see pages ___ and
___ for more detailed information on this issue.


                                       17
<PAGE>

                     CAPITAL BANK AND HOME SAVINGS UNAUDITED
                PRO FORMA COMBINED CONDENSED FINANCIAL INFORMATION

      Set forth below are unaudited pro forma financial data of Capital Bank and
Home Savings combined. Information for Capital Bank has been derived from the
unaudited interim financial statements as of and for the nine months ended
September 30, 1998 included in this Joint Proxy Statement-Prospectus.
Information for Home Savings has been derived from the audited financial
statements, as of and for the year ended September 30, 1998, also included in
this Joint Proxy Statement-Prospectus. The proposed transaction with Home
Savings is reflected under the pooling of interests method of accounting. This
information is not necessarily indicative of the results that actually would
have occurred. All amounts have been derived based upon Home Savings' fiscal
year which ends on September 30 and Capital Bank's fiscal year which ends on
December 31; conforming Home Savings' year end to that of Capital Bank would not
materially impact the amounts set forth below.

                   PRO FORMA COMBINED CONDENSED BALANCE SHEETS
                               SEPTEMBER 30, 1998
                                 (IN THOUSANDS)
<TABLE>
<CAPTION>
                                                                        PRO FORMA COMBINED
                                            HOME SAVINGS               CAPITAL BANK AND HOME
                                   CAPITAL     BANK OF      PRO FORMA         SAVINGS
                                     BANK    SILER CITY    ADJUSTMENTS     BANK OF SILER
                                     ----    ----------    -----------     -------------
<S>                                <C>       <C>            <C>           <C>  
ASSETS
   Cash and Due from Banks          $ 3,382      $1,092        $ ---          $4,474
   Investment Securities             16,548      14,678          ---          31,226
   Federal Funds Sold                11,810      11,750          ---          23,560
   Loans and Leases, net             63,359      30,284          ---          93,643
   Premises and Equipment             2,338         285          ---           2,623
   Intangible Assets                  1,887         ---          ---           1,887
   Deferred Income Taxes                ---         246          ---             246
   Other Assets                         740       1,374          370(1)        2,484
                                   --------    --------         ----        --------
   Total Assets                    $100,064    $ 59,709         $370        $160,143
                                   ========     =======        =====        ========
LIABILITIES
   Noninterest Bearing Demand       $ 7,856    $    ---        $ ---          $7,856
   Savings and Interest Bearing                     
       Demand                        19,152      11,861          ---          31,013
   Time Deposits                     48,087      37,184          ---          85,271
                                   --------    --------         ----        --------
   Total Deposits                    75,095      49,045          ---         124,140
   Other Liabilities                    655         861        1,137(2)        2,653
                                   --------    --------         ----        --------
   Total Liabilities                 75,750      49,906        1,137         126,793
SHAREHOLDERS' EQUITY
   Common Stock                      12,388         923        4,984(3)       18,295
   Surplus                           13,285       8,176       (4,984)(3)      16,477
   Retained Earnings                 (1,535)        945         (981)(4)      (1,571)
   Unearned ESOP Shares                 ---        (123)         ---            (123)
   Deferred Stock Awards                ---        (214)         214(5)          ---
   Accumulated other comprehensive                                                    
      income                            176          96          ---             272
                                   --------    --------         ----        --------
   Total Shareholders' Equity        24,314       9,803         (767)         33,350
                                   --------    --------         ----        --------
   Total Liabilities and
      Shareholders' Equity         $100,064     $59,709        $ 370        $160,143
                                   ========     =======        =====        ========
</TABLE>

- ----------------------
(1) Adjustment for deferred tax benefit resulting from acceleration of Home
Savings' director and executive retirement plans in accordance with change in
control provisions. Such benefits will be recognized only if the combined entity
achieves profitable operations in future periods.
(2) Adjustment for Capital Bank's and Home Savings' investment advisor fees and
acceleration of Home Savings' director and executive retirement plans in
accordance with change in control provisions.
(3) Adjustment for issuance of Capital Bank Corporation shares.
(4) The table below summarizes non-recurring charges (net of applicable tax
benefits) resulting from the Exchange and the acceleration of certain Home
Savings' director and executive benefit plans due to change in control
provisions.

                                       18
<PAGE>


               Management recognition plan                       $ 132
               Executive employment contract                       310
               Investment advisor fees                             235
               Health benefits                                      62
               Other retirement liabilities                        242
                                                                ------
                                                                $  981
                                                                ======

(5) Acceleration of vesting of Home Savings' prior awards due to change in
control.

    
                                       19
<PAGE>

   
            PRO FORMA COMBINED CONDENSED STATEMENTS OF OPERATIONS (1)
                   NINE MONTH PERIOD ENDED SEPTEMBER 30, 1998
                                   (UNAUDITED)
                      (IN THOUSANDS EXCEPT PER SHARE DATA)

<TABLE>
<CAPTION>
                                                                  PRO FORMA COMBINED
                                                                   CAPITAL BANK AND
                                                     HOME SAVINGS    HOME SAVINGS
                                     CAPITAL BANK    BANK OF SILER  BANK OF SILER
                                     ------------    -------------  -------------
INTEREST INCOME
<S>                                      <C>             <C>          <C>   
     Loans                               $3,083          $1,916       $4,999
     Investment securities and
          federal funds sold              1,293           1,138        2,431
                                          -----           -----        -----
     Total interest income                4,376           3,054        7,430
Interest Expense
     Deposits                             2,037           1,827        3,864
     ESOP note                              ---              14           14
                                          -----           -----        -----
     Total interest expense               2,037           1,841        3,878

Net interest income before provision
     for loan losses                      2,339           1,213        3,552
Provision for loan losses                   518              30          548
                                          -----           -----        -----
Net interest income after provision
     for loan losses                      1,821           1,183        3,004
                                          -----           -----        -----

Noninterest income                          472              55          527
Noninterest expenses                      3,106             981        4,087
                                          -----           -----        -----

Net income (loss) before taxes             (813)            257         (556)
Income taxes                                ---              79           79
                                          -----           -----        -----

Net income (loss)                        $ (813)          $ 178       $ (635)
                                        =======            ====      ======= 
Net income (loss) per common share,
     basic                              $ (0.33)           $ 20      $ (0.12)(2)
                                        =======            ====      ======= 
Net income (loss) per common share,
     assuming dilution                  $ (0.33)           $ 20      $ (0.12)(2)
                                        =======            ====      ======= 
</TABLE>

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

(1) The table below summarizes non-recurring charges (net of applicable tax
benefits) resulting from the Exchange and the acceleration of certain director
and executive benefit plans due to change in control provisions. These changes
have not been reflected in the above pro forma information.


               Management recognition plan                       $ 132
               Executive employment contract                       310
               Investment advisor fees                             235
               Health benefits                                      62
               Other retirement liabilities                        242
                                                                ------
                                                                $  981
                                                                ======

(2) Adjusted for exchange ratio of 1.28 shares of Capital Bank Corporation stock
for each share of Home Savings stock.


                                       20
<PAGE>

              PRO FORMA COMBINED CONDENSED STATEMENTS OF OPERATIONS
                         PERIOD ENDED DECEMBER 31, 1997
                                   (UNAUDITED)
                      (IN THOUSANDS EXCEPT PER SHARE DATA)

<TABLE>
<CAPTION>
                                                                                          PRO FORMA COMBINED
                                                                                           CAPITAL BANK AND
                                                                       HOME SAVINGS          HOME SAVINGS
                                                  CAPITAL BANK(1)  BANK OF SILER CITY(1)  BANK OF SILER CITY
                                                  ---------------  ---------------------  ------------------
<S>                                                   <C>                <C>                   <C>       
INTEREST INCOME
   Loans                                              $   815            $2,485                $ 3,300   
   Investment securities and federal funds sold         1,002             1,380                  2,382   
                                                      -------            ------                -------   
   Total interest income                                1,817             3,865                  5,682   
                                                      -------            ------                -------   
Interest Expense                                                                                         
   Deposits                                               663             2,164                  2,827   
   Borrowed funds                                           6               ---                      6   
                                                                                                         
   ESOP note                                               --                20                     20   
                                                      -------            ------                -------   
   Total interest expense                                 669             2,184                  2,853   
                                                      -------            ------                -------   
                                                                                                         
Net interest income before provision                                                                     
    for loan losses                                     1,148             1,681                  2,829   
Provision for loan losses                                 270               ---                    270   
                                                      -------            ------                -------   
                                                                                                         
Net interest income after provision                                                                      
    for loan losses                                       878             1,681                  2,559   
                                                                                                         
Noninterest income                                        146                78                    224   
Noninterest expenses                                    1,746             1,167                  2,913   
                                                      -------            ------                -------   
                                                                                                         
Net income before taxes                                  (722)              592                   (130)  
                                                                                                         
Income taxes                                                -               193                    193   
                                                      -------            ------                -------   
                                                                                                        
Net income (loss)                                     $  (722)           $  399                $  (323)  
                                                      =======            ======                =======   
                                                                                                         
Net income (loss) per common                                                                             
    share, basic                                      $ (0.29)           $ 0.45                $ (0.09)  
                                                      =======            ======                =======   
                                                                                                         
   
Net income (loss) per common share,                                                                      
    assuming dilution                                 $ (0.29)           $ 0.44                $ (0.09)  
                                                      =======            ======                =======   
</TABLE>
    
                                                                           
- -----------------------                                                   

(1) Income statement amounts are presented for the period from June 20, 1997
(opening day) to December 31, 1997 for Capital Bank and for the year ended
September 30, 1997 for Home Savings.

(2) Adjusted for exchange ratio of 1.28 shares of Capital Bank Corporation stock
for each share of Home Savings stock.


                                       21
<PAGE>

                               GENERAL INFORMATION

   
CAPITAL BANK SPECIAL MEETING

      GENERAL. This Joint Proxy Statement-Prospectus is being furnished to the
shareholders of Capital Bank in connection with the solicitation by the Board of
Directors of Capital Bank of proxies for use at the Capital Bank special meeting
of Shareholders. The purposes of the Capital Bank special meeting are to
consider and vote on (a) the adoption and approval of the Agreement and Plan of
Reorganization and Share Exchange, dated as of August 12, 1998 (the "Holding
Company Agreement") pursuant to which Capital Bank will become a wholly-owned
subsidiary of Capital Bank Corporation and (b) the approval of the issuance of
shares of Capital Bank Corporation Common Stock to Home Savings shareholders, in
connection with Home Savings' proposed share exchange with Capital Bank
Corporation.
    

      The principal executive offices of both Capital Bank Corporation and
Capital Bank are located at 4400 Falls of Neuse Road, Raleigh, North Carolina
27609. Their telephone number is (919) 878-3100.

   
      This Joint Proxy Statement-Prospectus is first being mailed to
shareholders on or about ________, 1999.
    

   
      Record Date; Voting Rights. Capital Bank shareholders of record at the
close of business on [______________], 1998 (the "Capital Bank Record Date") are
entitled to vote at the Capital Bank special meeting, or at any adjournment or
postponement. As of the Capital Bank Record Date, there were _____ shares of
Capital Bank Common Stock outstanding and entitled to vote held of record by
______ persons. Each share of Capital Bank Common Stock entitles the holder to
one vote on each matter submitted to a vote at the meeting. Pursuant to the
Bylaws of Capital Bank, a majority of the votes entitled to be cast by holders
of Capital Bank Common Stock, represented in person or by proxy, will constitute
a quorum for the transaction of business at the meeting.

      The affirmative vote of the holders of a majority of the issued and
outstanding shares of Capital Bank Common Stock is required by Article 11 of the
North Carolina Business Corporation Act (the "NCBCA") to approve the Holding
Company Agreement and the reorganization of Capital Bank into a holding company,
as provided in that agreement. The approval of the issuance of Capital Bank
Corporation stock to the Home Savings shareholders requires the affirmative vote
of a majority of the Capital Bank shareholders present, in person or by proxy,
at the Capital Bank special meeting.
    
      The principal officers and directors of Capital Bank, together with their
affiliates, beneficially owned, directly or indirectly, as of September 30,
1998, an aggregate of 366,973 shares of Capital Bank Common Stock (excluding
54,550 shares subject to outstanding stock options) constituting approximately
14.8% of such shares outstanding and entitled to vote on that date. Of that
amount, non-employee directors own 352,173 shares of Capital Bank Common Stock
(excluding 43,750 shares subject to outstanding stock options), or approximately
14.2% of the total, and principal officers of Capital Bank own 14,800 of such
shares (excluding 10,800 shares subject to outstanding stock options), or less
than one percent of the total.

      James A. Beck, currently the sole director and officer of Capital Bank
Corporation, owns one share of Capital Bank Corporation Common Stock, or 100% of
the total, with nominal value. We expect that Capital Bank Corporation will
cancel Mr. Beck's share after consummation of the Holding Company
Reorganization. The result will be that the same persons who held Capital Bank
Common Stock before the transaction (except if anyone exercises dissenters'
rights) will own Capital Bank Corporation Common Stock after the transaction
without any change in the number of their shares.

                                       22
<PAGE>

   
      SOLICITATION, REVOCATION AND USE OF PROXIES. A PROXY CARD IS ENCLOSED FOR
YOUR USE. YOU ARE SOLICITED ON BEHALF OF THE BOARD OF DIRECTORS OF CAPITAL BANK
TO COMPLETE, DATE, SIGN, AND RETURN THE PROXY CARD IN THE ACCOMPANYING ENVELOPE,
WHICH IS POSTAGE-PAID IF MAILED IN THE UNITED STATES.

      You have three choices on each proposal to be voted at the Capital Bank
special meeting. By checking the appropriate box on the proxy card you may:

      o     vote "FOR" the Holding Company Agreement and the issuance of the
            Capital Bank Corporation stock in the Home Savings acquisition;

      o     vote "AGAINST" the Holding Company Agreement and the issuance of the
            Capital Bank Corporation stock in the Home Savings acquisition; or

      o     "ABSTAIN" from voting altogether.

      Since we need a majority of all outstanding Capital Bank shares to vote
FOR the Holding Company Agreement, if you do not submit a proxy card or
alternatively, vote in person at the Capital Bank special meeting you will, in
effect, have voted AGAINST the Holding Company Agreement and the reorganization
of Capital Bank into a holding company. In addition, if you abstain, that will
also be, in effect, a vote AGAINST the proposal, although your shares would
still be counted toward the required quorum for the meeting.
    

      To approve the issuance of Capital Bank Corporation stock in the Home
Savings acquisition, we need a majority of those voting, either in person or by
proxy, to vote FOR the proposal. Therefore, if you do not submit a proxy card or
vote in person, you will not be counted towards the quorum requirement, although
if a quorum is otherwise present at the meeting, in person or by proxy, your
failure to vote would have no outcome on the final vote. If you abstain from
voting on this proposal, that would have the effect of a vote against the
proposal.

   
      You may revoke your proxy at any time before it is actually voted at the
Capital Bank special meeting by delivering written notice of revocation to the
Secretary of Capital Bank, Allen T. Nelson, Jr., 4400 Falls of Neuse Road,
Raleigh, NC 27609, by submitting a subsequently dated proxy, or by attending the
special meeting and withdrawing the proxy. Each unrevoked proxy card properly
executed and received prior to the close of the special meeting will be voted as
indicated. Where specific instructions are not indicated, the proxy will be
voted "FOR" the adoption of the Holding Company Agreement and the issuance of
shares to the Home Savings shareholders.
    

      The expense of preparing, printing and mailing this Joint Proxy
Statement-Prospectus will be shared equally by Capital Bank and Home Savings. In
addition to the use of the mails, proxies may be solicited personally or by
telephone by regular employees of Capital Bank without additional compensation.
Capital Bank will reimburse banks, brokers and other custodians, nominees and
fiduciaries for their costs in sending the proxy materials to the beneficial
owners of Capital Bank Common Stock.

   
HOME SAVINGS' SPECIAL MEETING

      GENERAL . This Joint Proxy Statement-Prospectus is being furnished to
shareholders of Home Savings as of _______________, and is accompanied by a form
of proxy which is solicited by the Board of Directors of Home Savings for use at
the Home Savings' special meeting to be held on February __, 1999 and at any
adjournment or postponement thereof. At the Home Savings' special meeting, Home
Savings' shareholders will be asked to vote on a proposal to approve the
Agreement and Plan of Reorganization and Share Exchange (the "Exchange
Agreement") with Capital Bank and Capital Bank Corporation, and the share
exchange between Home Savings shareholders and Capital Bank Corporation (the
"Exchange").

                                       23
<PAGE>

      RECORD DATE; VOTING RIGHTS. Shareholders of record at the close of
business on _______________, 1998 (the "Home Savings Record Date") are entitled
to vote at the Home Savings special meeting or at any adjournment or
postponement thereof. On the Home Savings' Record Date there were [922,686]
shares of Home Savings' common stock outstanding which were held by
approximately _____ holders of record. Each share of Home Savings' common stock
outstanding on the Home Savings Record Date is entitled to one vote on the
proposal regarding the Exchange. Approval of the Exchange will require the
affirmative vote of an absolute majority of the shares of Home Savings' common
stock entitled to vote at the Home Savings' special meeting. Failure of the
holder of Home Savings' common stock to vote such shares, as well as abstentions
and broker nonvotes will have the same effect as a vote "AGAINST" the Exchange.
As of the Home Savings' Record Date, the directors and executive officers of
Home Savings and their affiliates owned a total of ______ shares or ____% of
Home Savings' common stock, all of which are expected to be voted in favor of
the Exchange.

      The shares of Home Savings' common stock represented by properly executed
proxies received at or prior to the Home Savings' special meeting will be voted
as directed by the shareholders, unless revoked as described below. If no
instructions are given, such proxies will be voted "FOR" the Exchange. Such vote
will constitute a waiver of the shareholders' right to dissent in any other
matters properly presented at the Home Savings' special meeting or any
adjournment or postponement thereof, that may be properly voted on. Home Savings
is not aware of any other matters to be presented at the Home Savings' special
meeting. This proxy is being solicited for the Home Savings' special meeting and
any adjournment or postponement thereof and will not be used for any other
meeting. The presence of a shareholder at the Home Savings' special meeting will
not automatically revoke such shareholders' proxy. A shareholder may, however,
revoke a proxy at any time prior to its exercise (a) by filing a written notice
of revocation with, or by delivering a duly executed proxy bearing a later date
to, Edwin E. Bridges, the President of Home Savings, at 300 East Raleigh Street,
Siler City, North Carolina 27344 prior to the Home Savings' special meeting or
(b) by attending the Home Savings' special meeting and voting in person. A proxy
will not be revoked by the death or incapacity of the shareholder executing it
unless, before the shares are voted, notice of death or incapacity is filed with
the President of Home Savings or other person authorized to tabulate votes.
Whether or not they plan to attend the Home Savings' special meeting, HOLDERS OF
HOME SAVINGS' COMMON STOCK ARE REQUESTED TO COMPLETE, DATE, AND SIGN THE
ACCOMPANYING PROXY AND RETURN IT PROMPTLY IN THE ENCLOSED, POSTAGE-PAID
ENVELOPE.
    

AUTHORIZATION TO VOTE ON ADJOURNMENT AND OTHER MATTERS

   
      By signing a proxy, Capital Bank and Home Savings shareholders will be
authorizing the proxyholder to vote in his discretion regarding any procedural
motions which may come before the special meetings. For example, this authority
could be used to adjourn the special meetings if Capital Bank or Home Savings
believes it is desirable to do so. Adjournment or other procedural matters could
be used to obtain more time before a vote is taken in order to solicit
additional proxies or to provide additional information to shareholders.
However, proxies voted against the proposals will not be used to adjourn the
special meetings. Neither bank has any plans to adjourn the meetings at this
time, but intend to do so, if needed, to promote shareholder interests.
    


                                       24
<PAGE>

              REORGANIZATION OF CAPITAL BANK INTO A HOLDING COMPANY

   
      THE FOLLOWING INFORMATION DESCRIBES MATERIAL ASPECTS OF THE PROPOSED
REORGANIZATION OF CAPITAL BANK INTO A HOLDING COMPANY NAMED CAPITAL BANK
CORPORATION. THE HOLDING COMPANY AGREEMENT IS ATTACHED AS APPENDIX I.
    

GENERAL

      Capital Bank Corporation and Capital Bank entered into the Holding Company
Agreement pursuant to which Capital Bank Corporation will become a bank holding
company with Capital Bank as its wholly-owned subsidiary (the "Holding Company
Reorganization"). A copy of the Holding Company Agreement is attached as
Appendix I to this Joint Proxy Statement-Prospectus. Capital Bank Corporation is
a newly-formed North Carolina corporation that was organized by Capital Bank for
the purpose of effecting the Holding Company Reorganization and, therefore, has
no operating history. If the Holding Company Reorganization is approved by the
holders of Capital Bank Common Stock, and subject to the satisfaction of all
other conditions set forth in the Holding Company Agreement, including receipt
of all required regulatory approvals, all of the outstanding shares of Capital
Bank Common Stock (other than shares held by shareholders exercising dissenters'
rights, if any) will be converted into the right to receive an equal number of
shares of Capital Bank Corporation Common Stock in a one-for-one exchange.

      After the effective date of the Holding Company Reorganization, Capital
Bank will continue its existing business and operations as a wholly-owned
subsidiary of Capital Bank Corporation. The consolidated assets, liabilities,
shareholders' equity and income of Capital Bank Corporation immediately
following the effective date will be the same as those of Capital Bank
immediately prior to the effective date. The Board of Directors of Capital Bank
Corporation is, and upon the Effective Date will continue to be, comprised of
the current members of the Board of Directors of Capital Bank. However, Edwin E.
Bridges and John F. Grimes will be appointed to the Board of Directors of
Capital Bank Corporation following consummation of the Exchange. The executive
officers of Capital Bank Corporation are, and upon the effective date of the
Holding Company Reorganization will continue to be, substantially the same as
the current executive officers of Capital Bank. Capital Bank will continue to
operate under the name "Capital Bank" and its deposit accounts will continue to
be insured by the Bank Insurance Fund ("BIF") of the Federal Deposit Insurance
Corporation ("FDIC"). The corporate existence of Capital Bank will continue
unaffected and unimpaired by the Holding Company Reorganization, except that all
of the outstanding shares of Capital Bank Common Stock (other than shares held
by shareholders exercising dissenters' rights, if any) will be owned by Capital
Bank Corporation. The current shareholders of Capital Bank will own all of the
outstanding shares of Capital Bank Corporation Common Stock after completion of
the Holding Company Reorganization.

VOTE REQUIRED

   
      Approval of the Holding Company Agreement requires the approval of a
majority of the issued and outstanding shares of Capital Bank. The required vote
of shareholders is based upon the number of outstanding shares of Capital Bank
Common Stock, and not the number of those shares that are actually voted.
Accordingly, as we explained on page ___, anything but a vote FOR the proposal
will have the effect of a vote AGAINST the proposal. That is why your vote is
very important. The failure to submit a proxy card or to vote in person at the
special meeting or an abstention from voting will have the same effect as a "NO"
vote with respect to this proposal.


                                       25
<PAGE>

           THE CAPITAL BANK BOARD OF DIRECTORS HAS UNANIMOUSLY APPROVED
           THE PROPOSED HOLDING COMPANY REORGANIZATION AND UNANIMOUSLY
                  RECOMMENDS A VOTE "FOR" APPROVAL AND ADOPTION
                        OF THE HOLDING COMPANY AGREEMENT
    
                   DESCRIPTION OF THE HOLDING COMPANY AGREEMENT

CAPITAL BANK

      Capital Bank was incorporated under the laws of the State of North
Carolina on May 30, 1997, and commenced operations as a state-chartered banking
corporation on June 20, 1997. Capital Bank is not a member of the Federal
Reserve System and has no subsidiaries. As of September 30, 1998, Capital Bank
had assets of approximately $100 million, net loans outstanding of approximately
$63 million and deposits of approximately $75 million.

CAPITAL BANK CORPORATION

      Capital Bank Corporation was incorporated on August 10, 1998 at the
direction of the Board of Directors of Capital Bank to become a bank holding
company with Capital Bank as its wholly-owned subsidiary. Capital Bank
Corporation, upon the approval by the Board of Governors of the Federal Reserve
System of Capital Bank Corporation's application for approval to become a bank
holding company, will be subject to regulation by the Federal Reserve. Upon
consummation of the Holding Company Reorganization, Capital Bank Corporation
will have no significant assets other than the shares of Capital Bank's capital
stock acquired in the Holding Company Reorganization, and will have no
significant liabilities. Initially, Capital Bank Corporation will neither own
nor lease any property, but will instead use the premises, equipment and
furniture of Capital Bank. At the present time, Capital Bank Corporation does
not intend to employ any persons other than certain executive officers, but will
utilize the support staff of Capital Bank from time to time. Additional
employees will be hired as appropriate, to the extent Capital Bank Corporation
expands its business in the future.

REASONS FOR THE REORGANIZATION

   
      Capital Bank's Board of Directors believes that the formation of a holding
company creates a more flexible organizational structure that could provide
benefits such as more options for funding Capital Bank's growth, the ability to
accommodate distinct subsidiaries for additional lines of business and increased
efficiency with regard to acquisition activities. Capital Bank has no current
plans for additional lines of business, but might consider such options in the
future. Also, Capital Bank has no current plans for funding additional growth,
although it evaluates acquisition opportunities on a regular basis. Effecting
any such acquisition may necessitate additional capital funding. A holding
company structure would be consistent with Capital Bank's stated strategy of
positioning Capital Bank to seize opportunities that it expects to result from
the consolidation of the financial services industry.
    

HOLDING COMPANY EFFECTIVE DATE

      The date and time on which the Holding Company Reorganization is effective
will be the first business day following the date on which Capital Bank
Corporation files Articles of Share Exchange in accordance with the NCBCA. We
refer to this date and time as the "Holding Company Effective Date."

ACTIONS AT THE HOLDING COMPANY EFFECTIVE DATE

      The Holding Company Reorganization will be accomplished through the
following steps:

                                       26
<PAGE>
   
      o     Capital Bank Corporation has been incorporated as a North Carolina
            corporation. The primary purpose of Capital Bank Corporation is to
            become the bank holding company for Capital Bank.

      o     At the Holding Company Effective Date, Capital Bank Corporation will
            exchange shares of its Common Stock for all the shares of Capital
            Bank Common Stock issued and outstanding immediately prior to the
            Holding Company Effective Date on a one-for-one basis. As an
            example, if a Capital Bank shareholder owned 100 shares of Capital
            Bank stock before the Holding Company Effective Date, he or she
            would receive 100 shares of Capital Bank Corporation in the Holding
            Company Reorganization.

      o     Not more than 20 days following the Holding Company Effective Date,
            Capital Bank Corporation will cause Wachovia Bank, N.A. (or its
            successor, Boston Equiserve), the transfer agent for Capital Bank
            Common Stock (the "Exchange Agent"), to mail to each former
            shareholder of Capital Bank of record immediately prior to the
            Holding Company Effective Date written instructions and transmittal
            materials for use in surrendering shares of Capital Bank Common
            Stock to the Exchange Agent.

      o     Upon the proper delivery to the Exchange Agent by a Capital Bank
            shareholder of his or her Capital Bank share certificates, the
            Exchange Agent will register in the name of such shareholder the
            shares of Capital Bank Corporation Common Stock and deliver new
            share certificates to the Capital Bank shareholder.

      o     Capital Bank shareholders have the right to dissent from the Holding
            Company Reorganization if they follow the procedure in the NCBCA. We
            have explained that procedure under "Dissenters' Rights" beginning
            on page ___ and have also included a copy of the statute itself in
            Appendix V to this Joint Proxy Statement-Prospectus.
    

CONDITIONS TO THE HOLDING COMPANY REORGANIZATION

      The Holding Company Agreement provides that the obligations of Capital
Bank and Capital Bank Corporation to consummate the Holding Company
Reorganization are subject to the satisfaction of the following conditions:

   
      o     the approval of the Holding Company Agreement by an affirmative vote
            of the holders of a majority of the issued and outstanding shares of
            Capital Bank Common Stock;

      o     the approval by the Federal Reserve Board of Capital Bank
            Corporation's application to become a holding company under the Bank
            Holding Company Act of 1956 (the "BHC Act");

      o     the receipt of all other consents and approvals and the satisfaction
            of all other requirements necessary to the consummation of the
            Holding Company Reorganization;

      o     the receipt of a favorable opinion from Capital Bank's legal counsel
            as to the federal income tax consequences of the Holding Company
            Reorganization; and

      o     expiration of any waiting period required by any supervisory
            authority to complete the transaction.
    

There are no assurances that these conditions will be satisfied and that the
Holding Company Reorganization will be consummated.

                                       27
<PAGE>

TERMINATION

      The Holding Company Agreement may be terminated prior to the Holding
Company Effective Date if:

   
      o     any condition precedent to the Holding Company Reorganization has
            not been fulfilled or waived;

      o     any action, suit, proceeding or claim has been instituted, made or
            threatened relating to the Holding Company Agreement which makes
            consummation of the transaction inadvisable in the opinion of the
            Board of Directors of Capital Bank or Capital Bank Corporation;

      o     the number of shares of Capital Bank Common Stock owned by
            dissenting shareholders, if any, makes consummation inadvisable in
            the opinion of Capital Bank or Capital Bank Corporation; or
    

      o     for any other reason, consummation of the transaction is inadvisable
            in the opinion of the Board of Directors of Capital Bank or Capital
            Bank Corporation.

EXCHANGE OF STOCK CERTIFICATES

      At the Holding Company Effective Date, a certificate representing one
share of Capital Bank Common Stock will represent the right to be exchanged for
one share of Capital Bank Corporation Common Stock, except for certificates
representing Capital Bank shares whose holders, if any, have exercised
dissenters' rights. After the Holding Company Effective Date, shareholders will
exchange their present certificates for new certificates representing shares of
Capital Bank Corporation Common Stock. Capital Bank shareholders will be
notified by Capital Bank Corporation as to the procedure for the exchange of
Capital Bank Common Stock certificates for Capital Bank Corporation Common Stock
certificates. Your present stock certificates will for all purposes after the
Holding Company Effective Date, until exchanged with the Transfer Agent,
evidence only the exchange rights for which the Holding Company Agreement
provides or, if applicable, the rights of a dissenting shareholder.

EFFECT OF THE HOLDING COMPANY REORGANIZATION ON CAPITAL BANK'S STOCK OPTION
PLANS

      GENERAL. On June 19, 1997, the Board of Directors of Capital Bank adopted,
and on April 29, 1998, the Capital Bank shareholders approved, the Capital Bank
Incentive Stock Option Plan (the "ISO Plan") and the Capital Bank Nonqualified
Stock Option Plan (the "NQSO Plan") (individually, a "Plan" or collectively, the
"Plans"). On October 15, 1998 the Capital Bank Corporation Board of Directors
and sole shareholder approved the following actions:

      o     Capital Bank Corporation's assumption of the Plans;

   
      o     amendments to the Plans to eliminate restrictions applicable to bank
            stock plans, but not holding company stock option plans, under the
            North Carolina banking laws (for example, restrictions on the number
            of shares allocable to any single optionee, restrictions on the
            total number of shares that may be issued under the Plans,
            restrictions relating to the cashless exercise of options, and, in
            the case of the NQSO Plan, restrictions on the stock purchase
            price); and
    

      o     the reservation of additional shares for issuance under the Plans.

      PURPOSES. The purposes of the Plans are to advance the interests of
Capital Bank Corporation by making shares of Capital Bank Corporation's stock
available for purchase by persons who are in a position to make significant
contributions to the success of Capital Bank Corporation. An effect of this
arrangement is to further align the interests of these persons with those of
Capital Bank Corporation's shareholders.

                                       28
<PAGE>

      NUMBER OF SHARES. In conjunction with the Holding Company Reorganization,
Capital Bank Corporation will reserve additional shares for issuance under the
Plans so that a total of 200,000 shares of Common Stock will be available for
issuance under each Plan. If any option granted under a Plan expires or
terminates for any reason without having been exercised in full, the unpurchased
shares of Common Stock subject to the expired or terminated option will be
available for future options under that Plan.

   
      ELIGIBLE RECIPIENTS. The ISO Plan permits grants of incentive stock
options to officers and employees designated by the committee administering the
Plan, while the NQSO Plan permits grants of nonqualified stock options to
officers, employees designated by the committee administering the Plan,
directors and local board members. In determining the eligibility of an employee
to receive options under each Plan, the committee may take into account the
position and responsibilities of the employee, the nature of the services
rendered by the employee, the employee's present and potential contributions to
the success of the acquisition, and such other factors as the committee deems
relevant.

      ADMINISTRATION. Both Plans provide for administration by a Board-appointed
committee, consisting of two or more non-employee directors. The Compensation
Committee of Capital Bank Corporation's Board of Directors has assumed all
responsibilities with regard to administering the Plans. In general, the
Compensation Committee has broad discretionary authority regarding the Plans,
including the authority:

      o     to determine which persons shall be granted options and the amount
            of such options,

      o     to determine and construe the terms and provisions of the agreements
            and other documents by which options are granted and accepted, and

      o     to make all other determinations that the Compensation Committee
            deems necessary or desirable for the administration of the Plans.

      OPTIONS HELD BY CAPITAL BANK DIRECTORS AND OFFICERS. As of the Capital
Bank Record Date, directors and officers of Capital Bank held an aggregate of
54,550 shares of Capital Bank Common Stock subject to presently exercisable
stock options. An additional 45,200 shares of Capital Bank Common Stock, subject
to outstanding stock options that are not presently exercisable, are held by
executive officers of Capital Bank.
    

FEDERAL INCOME TAX CONSEQUENCES OF THE HOLDING COMPANY REORGANIZATION

      Capital Bank expects to receive an opinion of Smith, Anderson, Blount,
Dorsett, Mitchell & Jernigan, L.L.P. to the effect that, among other things:

      o     The proposed Holding Company Reorganization will constitute a
            reorganization within the meaning of Section 368(a)(1)(B) of the
            Internal Revenue Code of 1986, as amended (the "Code").

      o     No gain or loss will be recognized by Capital Bank's shareholders on
            the receipt of Capital Bank Corporation's Common Stock in exchange
            for their Capital Bank Common Stock.

      o     The basis of each Capital Bank shareholder in Capital Bank
            Corporation's Common Stock received by such shareholder will be the
            same as the basis of Capital Bank Common Stock surrendered in
            exchange therefor.

      o     The holding period of Capital Bank Corporation's Common Stock
            received by each Capital Bank shareholder will include the holding
            period of the Capital Bank Common Stock surrendered in


                                       29
<PAGE>

            exchange therefor, provided that the Capital Bank Common Stock is
            held as a capital asset at the effective time of the Holding Company
            Reorganization.

      o     If a Capital Bank shareholder dissents from the Holding Company
            Reorganization and receives cash in exchange for his Capital Bank
            Common Stock, the receipt of such cash will be a taxable transaction
            and will be treated as a distribution and redemption of his shares,
            subject to the provisions and limitations of Sections 301 and 302 of
            the Code.

   
      The opinion assumes, among other things, that the Holding Company
Reorganization will be consummated as described in the Holding Company
Agreement, and that payment to dissenters will not exceed the fair market value
of the Capital Bank Corporation Common Stock issued in the Holding Company
Reorganization as of the Effective Time.
    

      The tax opinion will not address state or local tax consequences, and
shareholders are advised to consult their own tax advisors for advice on these
matters.

   
      The tax opinion is not binding on the Internal Revenue Service.
    

ACCOUNTING TREATMENT OF THE HOLDING COMPANY REORGANIZATION

      The Holding Company Reorganization is expected to be characterized as, and
treated similarly to, a "pooling of interests" (rather than a "purchase") for
financial reporting and related purposes, with the result that the accounts of
Capital Bank and Capital Bank Corporation will be combined.


                                       30
<PAGE>

                  CAPITAL BANK CORPORATION'S SHARE EXCHANGE WITH
                                HOME SAVINGS BANK

   
      THE FOLLOWING INFORMATION DESCRIBES MATERIAL ASPECTS OF THE PROPOSED
TRANSACTION BY WHICH CAPITAL BANK CORPORATION WOULD ACQUIRE ALL OF THE STOCK OF
HOME SAVINGS BANK OF SILER CITY, INC., SSB BY A SHARE EXCHANGE UNDER THE
EXCHANGE AGREEMENT. THE EXCHANGE AGREEMENT IS ATTACHED AS APPENDIX II.

GENERAL
    

      The Exchange Agreement provides for the Exchange which, when effective,
will result in the conversion of each share of Home Savings Common Stock then
issued and outstanding (excluding shares held by Capital Bank or Capital Bank
Corporation or as to which Home Savings shareholders have exercised dissenters'
rights) into the right to receive 1.28 newly issued shares of Capital Bank
Corporation's no par value common stock for each Home Savings share, rounded up
or down to the nearest whole share.

      As of the Home Savings Record Date, Home Savings had [922,686] shares of
Home Savings Common Stock outstanding. Based upon the exchange ratio, upon
consummation of the Exchange, Capital Bank Corporation will issue approximately
[1,181,038] shares of Capital Bank Corporation Common Stock. Accordingly,
Capital Bank Corporation would then have outstanding approximately [3,658,689]
shares of Common Stock.

BACKGROUND OF AND REASONS FOR THE EXCHANGE

   
      HOME SAVINGS

      Home Savings was chartered in 1950 as a mutual savings and loan
association and since that time has grown to its present size of approximately
$60.0 million in assets as of September 30, 1998. Home Savings believes that the
lack of significant growth during its 48-year history is due primarily to the
historical slow growth of the economy of Chatham County, its primary service
area, although growth in this area has somewhat accelerated in recent years.
Chatham County is primarily an agricultural county with some light industry. The
financial crisis of the 1980s which affected savings and loan associations
throughout the country was weathered by Home Savings. In the early 1990s, Home
Savings' Board of Directors began to consider a strategic long-term plan for
Home Savings and considered an affiliation with a commercial bank located in an
adjoining county that had a small presence in Chatham County. A transaction
known as a conversion-acquisition was initiated on December 30, 1993 when Home
Savings entered into an agreement providing for its conversion from
mutual-to-stock form and its simultaneous acquisition by a commercial bank.
However, due to objections to this form of transaction by both federal and state
regulatory authorities, which objections culminated on November 22, 1994 in a
moratorium on such transactions declared by the Office of Thrift Supervision
("OTS"), the agreement was ultimately terminated and abandoned on March 31,
1995. Thereafter, the Board of Directors re-examined its strategic alternatives,
affirmed its earlier decision that, as a mutually-owned institution, Home
Savings' alternatives were limited and determined that a conversion from mutual
to stock form was the best alternative for Home Savings to increase its capital
base for lending and investment purposes. Accordingly, on November 14, 1995, the
conversion was effected after the sale of approximately $9 million in common
stock to the members and local community in Chatham County.

      As a shareholder owned institution, Home Savings' Board of Directors
continued to assess its strategic position, mindful of its fiduciary duties to
its shareholders. Faced with increasing competition from other financial
intermediaries in its market, Home Savings' Board of Directors determined that
the best manner of serving its customers and establishing a positive financial
influence in its market was to affiliate with a larger financial institution.
Home Savings was periodically contacted regarding its interest in an affiliation
by some independent financial institutions with a presence in or adjacent to
Chatham County but nothing definitive was proposed or suggested by any such
party and pursuant to OTS regulations, nothing definitive


                                       31
<PAGE>

could be proposed until twelve months had expired from the date of mutual to
stock conversion. In the Spring of 1997, management of Home Savings entered into
discussions with a neighboring financial institution with which it had
previously considered the conversion-acquisition. One other financial
institution, significantly larger than both Home Savings and this third party
financial institution and with an existing presence in Home Savings' market,
also indicated an interest but did not follow with a specific proposal. During
the prior discussions between Home Savings and this third party financial
institution, both parties became familiar with the styles of operation and
management teams of the other, and Home Savings' management decided to begin
private negotiations with this third party financial institution beginning in
April 1997, which negotiations culminated in an Agreement and Plan of Merger
dated June 13, 1997. That transaction was approved by the shareholders of Home
Savings and received all federal and state regulatory approvals and was
scheduled to close in January 1998. The transaction provided for the
shareholders of Home Savings to elect either stock in the acquiring third party
financial institution or cash or a combination of stock and cash. That
transaction permitted Home Savings to terminate it if the acquiring third party
financial institution's stock price exceeded certain predetermined parameters
which, management of Home Savings believed, would result in a significant
dilution in value to the Home Savings' shareholders electing to take stock in
the transaction should the transaction be consummated at such increased values.
It was deemed necessary to negotiate such parameters because the acquiror
offered, and Home Savings accepted, a value of $15.50 per share, payable in
cash, stock or a combination thereof, of the acquiring third party financial
institution. Beginning in December 1997 and continuing into January 1998, during
the 20-day period of time predetermined to price the value of the acquiror's
stock, prices in the acquiror's stock began to rise dramatically and resulted in
a 20-day average price far in excess of the limitations deemed reasonable by
management of Home Savings and its financial advisors. Attempts were made to
renegotiate the exchange and to increase the number of shares to be received by
the shareholders of Home Savings but such attempts failed as the acquiror
refused to consider increasing the value for Home Savings' shareholders.
Accordingly, on January 28, 1998, Home Savings exercised its unilateral option
to terminate the transaction in light of the diluted value that would result
from the lesser number of shares to be received by Home Savings' shareholders
should it have elected to consummate the transaction. Home Savings had granted
the acquiror an option to purchase 19.9% of newly issued shares of Home Savings
and as a result of the unilateral termination of the transaction by Home
Savings, the Option Agreement, in accordance with its terms, expired with no
shares under option having been exercised by the acquiror.

      After terminating the transaction with the third party financial
institution, the Board of Directors began to consider its strategic
alternatives. The growth and profitability of Home Savings continued to lag and
Home Savings incurred some nonrecurring expenses as a result of attempting to
effect the transaction with that third party financial institution. These
expenses negatively impacted earnings. Additionally, other operational matters
requiring significant amounts of capital needed attention. Except for the
infusion of capital from its mutual-to-stock conversion in 1995, the strategic
position of Home Savings had remained unchanged. Growth remained slow and there
was no lessening of the competitive factors affecting a small, one office
financial institution. Accordingly, during April of 1998, Edwin E. Bridges, the
President of Home Savings, discussed with Baxter Fentriss & Company, Richmond,
Virginia ("Baxter Fentriss") the possibility of engaging Baxter Fentriss to
evaluate its alternatives and on May 1, 1998 the Board of Directors decided to
do so. Baxter Fentriss is an experienced investment banking firm that
specializes in community-oriented financial institutions who had served as its
financial advisor in both its mutual-to-stock conversion and in its transaction
with the other third party financial institution. Home Savings asked Baxter
Fentriss to study the strategic position of Home Savings and to analyze its
business, operations, financial condition and prospects. Baxter Fentriss was
also to assess various strategic options available that would maximize
shareholder value and to advise Home Savings regarding its likely value in a
merger, acquisition, business combination or reorganization. If a change of
control of Home Savings was determined to be in the shareholders' best interest,
Baxter Fentriss was to assist Home Savings in identifying potential acquirors,
to initiate confidential discussions with potential acquirors and assist
potential acquirors in developing bids. It was determined by the Board of
Directors, after discussions with Baxter Fentriss, that a change of control of
Home Savings was in the shareholders' best interest. Accordingly, Baxter
Fentriss developed and prepared a confidential offering memorandum and upon


                                       32
<PAGE>

receipt of executed confidentiality agreements from interested acquirors,
distributed that memorandum in June 1998. Baxter Fentriss had identified parties
to contact based on its knowledge of parties who could have an interest in
acquiring Home Savings. Based upon that memorandum, which required initial bids
to be received by August 10, discussions ensued with three independent financial
institutions, one of which was the financial institution with which Home Savings
had previously entered into an agreement but terminated such agreement in
January 1998. Baxter Fentriss met with the Home Savings Board on August 17 to go
over the offers. Following that meeting, three parties were asked to increase
their bids, two of whom did so. On August 28, 1998, Baxter Fentriss met with the
Home Savings Board to update them on such changes. These discussions conducted
by Baxter Fentriss resulted in the proposal by Capital Bank as being the
proposal that would result in the greatest maximization of shareholder value
since it provided the highest financial offer based on the market value of its
stock and the exchange ratio provided. In addition, Baxter Fentriss provided
information of stock liquidity, trading volume and Capital Bank's lower market
price to book value (from which Baxter Fentriss concluded that Capital Bank had
greater potential for stock market appreciation) and considered the market of
Capital Bank (Wake and Lee Counties, North Carolina) as having greater growth
potential than that of the other two bidders who are located in rural markets
outside of the growth areas of Raleigh and the Research Triangle, North
Carolina. The Board of Directors acknowledged the expertise of Baxter Fentriss
as a financial expert and considered all factors presented by Baxter Fentriss in
reaching its conclusion that the proposal by Capital Bank was the one that
maximized shareholder value. However, the Board of Directors desired to learn
more about the prospects of Capital Bank and therefore appointed a committee to
consider due diligence issues of Capital Bank in light of the fact that it was a
newly chartered commercial bank and did not have a presence in Chatham County
although it was acknowledged that Chatham County was a logical extension of
Capital Bank's markets in Wake and Lee Counties. Direct discussions between
senior management of Home Savings and Capital Bank then occurred. Following
direct discussions between management of Home Savings and Capital Bank,
representatives of both parties entered into discussions regarding a definitive
agreement. The Board of Directors of Home Savings considered all factors,
including the lack of profitability and dividends by Capital Bank and the fact
that the pro forma net income per share for Home Savings' shareholders would go
from a positive to a negative number. The discussions by the Board of Directors
led them to the conclusion that a combination with Capital Bank would greatly
enhance future profitably and the affiliation with a commercial bank franchise
with an expanded market scope and line of products and services would better
enhance future prospects of the combined entity. The Board of Directors believe
this would eventually result in an increase in the price per share of the stock
to be received by the shareholders of Home Savings. After a thorough review by
the Home Savings Board of the proposed definitive agreement at a meeting in
which each director had received a copy, on September 28, 1998 the Exchange
Agreement was unanimously approved by the Board of Directors of Home Savings.
The Board rejected the other two bids, both of which were also stock-for-stock
exchanges, since neither reached the market value of the Capital Bank offer.
Each of these other two bidders had been invited to increase their offer prior
to the Board's acceptance of the Capital Bank bid. One slightly increased its
bid, while the other refused to do so. Notwithstanding the one increased bid
from the one bidder, it still did not compare favorably with the Capital Bank
offer.

      Capital Bank

      The terms of the Exchange, including the exchange ratio, are the result of
arm's-length negotiations between representatives of Capital Bank and Home
Savings. In reaching its decision to approve the Agreement, the Capital Bank
Board consulted with its legal advisors regarding the terms of the transaction,
with its financial advisor regarding the financial aspects of the proposed
transaction and the fairness of the exchange ratio, and with management of
Capital Bank, and, without assigning any relative or specific weights,
considered a number of factors which the Capital Bank Board deemed material,
both from a short-term and long-term perspective, including the following:

                                       33
<PAGE>

      o     the information presented to the directors by the management of
            Capital Bank concerning the business, operations, earnings, asset
            quality, and financial condition of Home Savings, including the
            composition of the earning assets portfolio of Home Savings;

      o     the financial terms of the Exchange, including the relationship of
            the value of the consideration issuable in the Exchange to the
            market value, tangible book value, and earnings per share of Home
            Savings Common Stock;

      o     the nonfinancial terms of the Exchange, including the treatment of
            the Exchange as a tax-free reorganization for federal income tax
            purposes and arrangements relating to the continued involvement of
            the management and the Home Savings Board with Capital Bank
            Corporation;

      o     the likelihood of the Exchange being approved by applicable
            regulatory authorities without undue conditions or delay;

      o     the attractiveness of the market position of Home Savings in the
            market in which it operates;

      o     the report of Interstate/Johnson Lane Corporation ("IJL") reviewing
            a comparison of Home Savings to selected peer bank thrifts and of
            premiums paid in other transactions; and

      o     the opinion rendered by IJL as to the fairness, from a financial
            point of view, of the exchange ratio to the holders of Capital Bank
            Common Stock.

      The foregoing discussion is not intended to be exhaustive but includes all
of the material factors considered by the Capital Bank Board in determining to
recommend that shareholders approve the Exchange Agreement, including the
issuance of shares of Capital Bank Corporation Common Stock pursuant to the
Exchange Agreement. The Capital Bank Board did not quantify or otherwise attempt
to assign relative or specific weights to the factors considered in reaching its
determination that the Exchange Agreement, the Exchange, and the issuance of
shares of Capital Bank Corporation Common Stock pursuant to the Exchange
Agreement are in the best interests of shareholders.
    
RECOMMENDATION OF THE HOME SAVINGS BOARD

      The Board of Directors of Home Savings has unanimously approved the
Exchange Agreement and the Exchange contemplated thereby and believes that the
Exchange is fair to, and in the best interests of, Home Savings and its
shareholders. Home Savings' Board of Directors, therefore, unanimously
recommends that the holders of Home Savings Stock vote "FOR" approval of the
Exchange Agreement and the Exchange contemplated thereby. In making its
recommendations, the Board of Directors of Home Savings has considered, among
other things, the opinion of Baxter Fentriss that Capital Bank's proposal is
fair to Home Savings' shareholders from a financial point of view. See "Opinion
of Home Savings' Financial Advisor" below.

   
RECOMMENDATION OF THE CAPITAL BANK BOARD

      THE BOARD OF DIRECTORS OF CAPITAL BANK HAS UNANIMOUSLY APPROVED THE
EXCHANGE AGREEMENT AND BELIEVES THAT EACH TRANSACTION IS FAIR TO, AND IN THE
BEST INTERESTS OF, CAPITAL BANK AND ITS SHAREHOLDERS. CAPITAL BANK'S BOARD OF
DIRECTORS, THEREFORE, UNANIMOUSLY RECOMMENDS THAT THE HOLDERS OF CAPITAL BANK
STOCK VOTE "FOR" APPROVAL OF THE ISSUANCE OF SHARES UNDER THE EXCHANGE AGREEMENT
AND THE HOLDING COMPANY REORGANIZATION. IN MAKING ITS RECOMMENDATIONS, THE BOARD
OF DIRECTORS OF CAPITAL BANK HAS CONSIDERED, AMONG OTHER THINGS, THE OPINION OF
IJL THAT THE EXCHANGE IS FAIR TO CAPITAL BANK'S SHAREHOLDERS FROM A FINANCIAL
POINT OF VIEW.
    

                                       34
<PAGE>

OPINION OF HOME SAVINGS' FINANCIAL ADVISOR

      Baxter Fentriss has acted as financial advisor to Home Savings in
connection with the Exchange. Baxter Fentriss assisted Home Savings in
identifying prospective acquirors. On September 29, 1998, Baxter Fentriss
delivered to Home Savings its opinion that as of such date, and on the basis of
matters referred to herein, the consideration to be paid to holders of Home
Savings common stock in the Exchange is fair, from a financial point of view, to
the holders of Home Savings Common Stock. In rendering its opinion, Baxter
Fentriss:

   
      o     consulted with the management of Home Savings and Capital Bank,

      o     reviewed the draft Exchange Agreement and certain publicly-available
            information on the parties; and

      o     reviewed certain additional materials made available by the
            management of the respective banks.
    

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

      Baxter Fentriss' opinion is directed to Home Savings' Board of Directors,
and is directed only to the fairness, from a financial point of view, of the
consideration received. It does not address Home Savings' underlying business
decision to effect the Exchange, nor does it constitute a recommendation to any
Home Savings shareholder as to how such shareholder should vote with respect to
the Exchange or as to any other matter.

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

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

      In connection with rendering its opinion to Home Savings' Board of
Directors, Baxter Fentriss performed a variety of financial analyses. In
conducting its analyses and arriving at its opinion as expressed herein, Baxter
Fentriss considered such financial and other factors as it deemed appropriate
under the circumstances including:

                                       35
<PAGE>

      o     the historical and current financial condition and results of
            operations of Capital Bank and Home Savings including interest
            income, interest expense, interest sensitivity, noninterest income,
            noninterest expense, earnings, book value, returns on assets and
            equity, capitalization, the amount and type of non-performing
            assets, the impact of holding certain non-earning real estate
            assets, the reserve for loan losses and possible tax consequences
            resulting from the transaction;

      o     the business prospects of Home Savings and Capital Bank;

      o     the economies of Home Savings' and Capital Bank's respective market
            areas;

      o     the historical and current market for Home Savings and Capital Bank
            Common Stock; and

      o     the nature and terms of certain other merger transactions that it
            believed to be relevant.
   
      Baxter Fentriss also considered:

      o     its assessment of general economic, market, financial and regulatory
            conditions and trends;
    
      o     its knowledge of the financial institutions industry;

      o     its experience in connection with similar transactions;

      o     its knowledge of securities valuation generally; and

      o     its knowledge of merger transactions in North Carolina and South
            Carolina (the "Carolinas").

      In connection with rendering its opinion, Baxter Fentriss reviewed:

      o     the Exchange Agreement;

      o     drafts of this Joint Proxy Statement-Prospectus;

      o     the Annual Reports to shareholders, including the audited financial
            statements of Home Savings for the years ended September 30, 1995,
            1996 and 1997;

      o     the Annual Reports to shareholders, including the audited financial
            statements of Capital Bank for the period June 20, 1997 through
            December 31, 1997;

      o     unaudited, condensed balance sheets and statements of income as of
            June 30, 1998; and

      o     certain additional financial and operating information with respect
            to the business, operations and prospects of Capital Bank and Home
            Savings as it deemed appropriate.

      Baxter Fentriss also:

      o     held discussions with members of the senior management of Capital
            Bank and Home Savings regarding the historical and current business
            operation, financial condition and future prospects of their
            respective companies;

                                       36
<PAGE>

      o     reviewed the historical market prices and trading activity for the
            common stock of Home Savings and Capital Bank;

      o     compared the results of operations of Home Savings and Capital Bank
            with those of certain banking companies that it deemed to be
            relevant;

      o     analyzed the pro forma financial impact of the Exchange on Capital
            Bank; and

      o     analyzed the pro forma financial impact of the Exchange on Home
            Savings.

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

      In performing its analyses, Baxter Fentriss made numerous assumptions with
respect to industry performance, business and economic conditions and other
matters, including general market conditions, inflation rates, tax rates and
investor return expectations, many of which are beyond the control of Home
Savings or Capital Bank. The analyses performed by Baxter Fentriss are not
necessarily indicative of actual values or future results, which may be
significantly more or less favorable than suggested by such analyses.
Additionally, analyses relating to the values of businesses do not purport to be
appraisals or to reflect the prices at which businesses actually may be sold. In
rendering its opinion, Baxter Fentriss assumed that, in the course of obtaining
the necessary regulatory approvals for the Exchange, no conditions will be
imposed that will have a material adverse effect on the contemplated benefits of
the Exchange, on a pro forma basis, to Home Savings or Capital Bank.
   
      The following is a summary of the material analyses performed by Baxter
Fentriss in connection with its opinion.

      STOCK PRICE HISTORY. Baxter Fentriss studied the history of the trading
prices and volume for Home Savings and Capital Bank Common Stock and compared
that to publicly traded banks and thrifts in North Carolina and to the price
offered by Capital Bank. As of June 30, 1998, Home Savings' book value was
$10.64.

      COMPARATIVE ANALYSIS. Baxter Fentriss compared the price to earnings
multiple, price to assets multiple and price to book multiple of the Capital
Bank offer with all other comparable financial (banking and thrift) merger
transactions in North and South Carolina for which data was publicly available.
The comparative multiples included 34 North and South Carolina financial
(banking and thrift) institutions involved in sale or merger transactions during
the last three years. Of the 34 transactions, the Exchange ranked third in price
to earnings multiple, 14th in price to assets multiple and 27th in price to book
multiple.
    
      PRO FORMA IMPACT. Baxter Fentriss considered the pro forma impact of the
transaction on book value and earnings and concluded the transaction should have
an immediate positive impact on Capital Bank shareholders (including Home
Savings shareholders after the transaction) and would likely be approved by


                                       37
<PAGE>

banking regulators. Baxter Fentriss concluded that the transaction would likely
be accretive to book value per share for Home Savings shareholders, but would
result in a historical dilutive impact on earnings per share to Home Savings
shareholders as a result of Capital Bank's losses to date.
   
      DISCOUNTED CASH FLOW ANALYSIS. Baxter Fentriss performed a discounted cash
flow analysis to determine hypothetical present values for a share of Home
Savings' common stock as a five and ten year investment. Under this analysis,
Baxter Fentriss considered various scenarios for the performance of Home
Savings' stock using (a) a range from 8% to 14% in the growth of Home Savings'
earnings and dividends and (b) a range from 14 times to 24 times earnings as the
terminal value for Home Savings' stock. A range of discount rates from 12% to
15% were applied to these alternative growth and terminal value scenarios. These
ranges of discount rates, growth alternatives and terminal values were chosen
based upon what Baxter Fentriss, in its judgment, considered to be appropriate
taking into account, among other things:

      o     Home Savings' past and current performance;

      o     the general level of inflation;

      o     rates of return for fixed income and equity securities in the
            marketplace generally for companies with similar risk profiles.

      In almost all of the scenarios considered, the present value of a share of
Home Savings' common stock was calculated at less than that of the Capital Bank
offer. For example, at a 12.5% discount rate, an after tax range of values that
could develop ranged from $5.04 to $13.08 per share. Thus, Baxter Fentriss'
discounted cash flow analysis indicated that Home Savings shareholders would be
in a better financial position by receiving the consideration offered in the
Exchange rather than continuing to hold Home Savings' Common Stock.
    
      Using publicly available information on Capital Bank and applying the
capital guidelines of banking regulators, Baxter Fentriss' analysis indicated
that the Exchange would not materially dilute the capital and earnings capacity
of Capital Bank and would, therefore, likely not be opposed by the banking
regulatory agencies from a capital perspective. Furthermore, Baxter Fentriss
considered the likely market overlap and the Federal Reserve Board guidelines
with regard to market concentration and did not believe there to be a
significant issue with regard to possible antitrust concerns.

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

      No company or transaction used as a comparison in the above analysis is
identical to Home Savings, Capital Bank or the Exchange. Accordingly, an
analysis of the results of the foregoing necessarily involves complex
considerations and judgments concerning differences in financial and operating
characteristics of the companies and other factors that could affect the public
trading value of the companies used for comparison in the above analysis.
   
      Baxter Fentriss has been, or will be, paid (a) a fairness opinion fee of
$15,000 at the time the opinion is rendered, (b) a fee, based on successful
completion of the proposed Exchange, equal to approximately $200,000, or 1.25%
of the aggregate consideration received by Home Savings or shareholders of Home
Savings (to be offset by the fairness opinion fee of $15,000) and (c) reasonable
out-of-pocket expenses for its


                                       38
<PAGE>

services. Home Savings has agreed to indemnify Baxter Fentriss against certain
liabilities, including certain liabilities under the federal securities laws.

      Baxter Fentriss has previously served as financial advisor to Home Savings
during its mutual to stock conversion and its previously terminated transaction.
During 1997, Home Savings paid Baxter Fentriss fees equal to approximately
$20,000. Baxter Fentriss was engaged by Capital Bank in February 1998 to assist
in the acquisition of specific other banking entities or branches. Baxter
Fentriss was paid $7,500 by Capital Bank and reimbursed certain out of pocket
expenses during 1998. To date, no transactions have occurred under such separate
engagement.
    
OPINION OF CAPITAL BANK'S AND CAPITAL BANK CORPORATION'S FINANCIAL ADVISOR
   
      IJL was engaged by Capital Bank Corporation to render an opinion with
respect to the fairness from a financial point of view to the holders of Capital
Bank Corporation Common Stock of the consideration proposed to be paid by
Capital Bank Corporation in the Exchange. IJL is a recognized investment banking
firm and, as part of its investment banking activities, is regularly engaged in
the valuation of businesses and their securities in connection with mergers and
acquisitions, negotiated underwritings, competitive biddings, secondary
distributions of listed and unlisted securities, private placements and
valuations for estate, corporate and other purposes. Capital Bank Corporation
selected IJL to render its opinion on the basis of its experience and expertise
in merger transactions, and its reputation in the banking, thrift and investment
communities. In the ordinary course of its business, IJL trades the equity
securities of Capital Bank and Home Savings for its own account and for the
accounts of its customers, and, accordingly, may at any time hold a long or
short position in such securities.

      IJL first discussed a possible role as a buy-side financial advisor to
Capital Bank on November 25, 1997 when IJL representatives presented the firm's
credentials and discussed strategy and potential targets with Capital Bank's
management. The presentation was general in nature, and Capital Bank did not
engage IJL at that time to contact any specific acquisition candidate(s).

     On or about July 1, 1998, Capital Bank management contacted IJL to discuss
the Home Savings Bank Confidential Information Memorandum received from Baxter
Fentriss & Company. Capital Bank formally engaged IJL on July 16, 1998 to
provide financial advisory services and to render an opinion as to the fairness,
from a financial point of view, of the consideration to be paid by Capital
Bank's stockholders in the potential acquisition of Home Savings. In that
regard, IJL's role included the following:

o    reviewing the financial condition and future prospects of Capital Bank and
     Home Savings and any other matters which Capital Bank or IJL deemed
     relevant in order to assist and advise Capital Bank regarding the
     proposed transaction;
o    analyzing the potential price, terms and other conditions of the
     transaction;
o    providing sensitivity analyses as to the price and structure of the
     transaction;
o    researching comparable public thrifts and the current mergers and
     acquisitions environment for thrifts to evaluate the reasonableness of an
     offer; and
o    rendering a fairness opinion to Capital Bank's Board of Directors.
    


      In connection with its engagement, a preliminary oral opinion dated
October 15, 1998 was delivered by IJL to the Capital Bank Corporation Board of
Directors (as used in this section, the "Board") to the effect that, as of such
date and based upon and subject to certain matters, the consideration to be paid
by Capital Bank Corporation in the Exchange with Home Savings was fair to the
holders of Capital Bank Corporation Common Stock from a financial point of view.
IJL has confirmed its preliminary oral opinion dated October 15, 1998, by
delivery of a written opinion attached as Appendix IV. IJL updated certain of
its analyses, as necessary, and reviewed the assumptions on which such analyses
were based and the factors considered in connection therewith.

   
      THE FULL TEXT OF IJL'S WRITTEN OPINION TO THE BOARD WHICH SETS FORTH THE
ASSUMPTIONS MADE, MATTERS CONSIDERED AND LIMITATIONS OF REVIEW BY IJL, IS
ATTACHED HERETO AS APPENDIX IV AND IS INCORPORATED HEREIN BY REFERENCE AND
SHOULD BE READ CAREFULLY AND IN ITS ENTIRETY IN CONNECTION WITH THIS AGREEMENT.
THE FOLLOWING SUMMARY OF IJL'S OPINION IS QUALIFIED IN ITS ENTIRETY BY REFERENCE
TO THE FULL TEXT OF THE OPINION. IJL'S OPINION, WHICH IS ADDRESSED TO THE
CAPITAL BANK CORPORATION BOARD, IS DIRECTED ONLY TO THE FAIRNESS FROM A
FINANCIAL POINT OF VIEW TO THE HOLDERS OF CAPITAL BANK CORPORATION COMMON STOCK
OF THE CONSIDERATION TO BE PAID BY CAPITAL BANK CORPORATION IN THE EXCHANGE. IN
ADDITION, IJL'S OPINION DOES NOT ADDRESS ANY OTHER ASPECT OF THE EXCHANGE OR ANY
RELATED TRANSACTION AND DOES NOT CONSTITUTE A RECOMMENDATION TO ANY SHAREHOLDER
AS TO HOW SUCH SHAREHOLDER SHOULD VOTE AT THE CAPITAL BANK CORPORATION SPECIAL
MEETING.
    

      In connection with its opinion, IJL, among other things:

   
      o     reviewed certain publicly available financial and other data with
            respect to Capital Bank and Home Savings, including the consolidated
            financial statements of Capital Bank and Home Savings for recent
            fiscal years and interim periods as of June 30, 1998, and certain
            other relevant financial and operating data relating to Capital Bank
            and Home Savings made available to IJL from published sources and
            from the internal records of Capital Bank and Home Savings;

                                       39
<PAGE>

      o     reviewed a draft of this Joint Proxy Statement-Prospectus and the
            Exchange Agreement;

      o     reviewed certain historical market prices and trading volumes of
            Capital Bank and Home Savings as reported by the SmallCap Market of
            The Nasdaq Stock Market and the OTC Bulletin Board;

      o     compared Home Savings from a financial point of view with certain
            other public companies which IJL deemed to be relevant;

      o     considered the financial terms, to the extent publicly available, of
            selected business combinations in the bank thrift industries;

      o     reviewed and discussed with representatives of management of Capital
            Bank and Home Savings certain information regarding the business and
            financial issues of the Exchange, including financial forecasts
            relating to cost savings and other potential synergies anticipated
            to result from the Exchange and related assumptions;

      o     made inquiries regarding and discussed the due diligence review of
            Home Savings conducted by Capital Bank with senior executives of
            Home Savings;

      o     made inquiries regarding and discussed the Exchange, the Exchange
            Agreement and other matters related thereto with Capital Bank's
            counsel; and

      o     performed such other analyses and examinations as IJL deemed
            appropriate.

      In connection with its review, IJL did not assume any obligation to verify
any of the foregoing information and relied on all such information being
complete and accurate in all material respects. With respect to the financial
forecasts for Capital Bank and Home Savings, IJL assumed, with Capital Bank's
consent, for purposes of its opinion that such forecasts were reasonably
prepared on bases reflecting at the time of preparation the best available
estimates and judgments of Capital Bank's management, as to the cost savings,
revenue enhancements and other potential synergies (including the timing, amount
and achievability thereof) anticipated to result from the Exchange, and that
such forecasts provided a reasonable basis upon which IJL could form its
opinion. IJL also assumed, with Capital Bank's consent, that:

      o     there were no material changes in Capital Bank's or Home Savings'
            assets, financial condition, results of operations, business or
            prospects since the respective dates of their last financial
            statements reviewed by IJL;

      o     off-balance sheet activities of Capital Bank and Home Savings will
            not materially and adversely affect the future financial position or
            results of operations of Capital Bank or Home Savings;

      o     in the course of obtaining the necessary regulatory and third party
            consents for the Exchange, no restriction will be imposed that will
            have a material adverse effect on the contemplated benefits of the
            Exchange or the transactions contemplated thereby;

      o     the Exchange will be consummated in accordance with the terms and
            provisions of the Exchange Agreement, without any amendments to, and
            without any waiver by Capital Bank of, any of the material
            conditions to its obligations thereunder.
    

                                       40
<PAGE>

IJL noted that it is not an expert in the evaluation of loan portfolios for
purposes of assessing the adequacy of the allowances for losses with respect
thereto and IJL assumed, with Capital Bank's consent, that such allowances for
each of Capital Bank and Home Savings are in the aggregate adequate to cover
such losses. In addition, IJL did not assume responsibility for reviewing any
individual credit files or making an independent evaluation, appraisal or
physical inspection of the assets or individual properties of Capital Bank or
Home Savings, nor was IJL furnished with any such evaluations or appraisals.
Finally, IJL's opinion was based on economic, monetary and market and other
conditions as in effect on, and the information made available to IJL as of, the
date thereof. These conditions included, but were not limited to, Capital Bank's
status as a financial institution in existence less than two years and with
assets less than $100 million. IJL also noted that, as a start-up financial
institution, Capital Bank has yet to record a profit. Furthermore, due to their
small capital base and relative illiquidity, start-up financial institutions
have not been active acquirors of other financial institutions. Although IJL
evaluated the consideration to be paid by Capital Bank in the Exchange to the
holders of the Home Savings from a financial point of view, IJL was not
requested to, and did not, recommend the specific consideration payable in the
Exchange. No other limitations were imposed by Capital Bank on IJL with respect
to the investigations made or procedures followed by IJL in rendering its
opinion.

      Set forth below is a summary of the material analyses performed by IJL in
connection with its opinion delivered to the Capital Bank Board on October 15,
1998.

   
      PRO FORMA DILUTION ANALYSIS. Using management's estimates for Capital Bank
of $0.08 in 1999 and $0.51 in 2000 and using estimates prepared by Capital Bank
management and IJL for Home Savings of $0.49 in 1999 and $0.75 in 2000
reflecting ongoing operations and estimates as to the cost savings and other
potential synergies anticipated to result from the Exchange prepared by Capital
Bank's management, IJL compared estimated earnings per share ("EPS") for Capital
Bank on a stand-alone basis to the estimated EPS for Capital Bank on a pro forma
combined basis for calendar years 1999 and 2000. In addition, IJL prepared a pro
forma balance sheet, for the periods ending at the transaction close, estimated
December 1998, and for calendar years 1999 and 2000. IJL noted that, based upon
estimates of Capital Bank Corporation's management of cost savings, revenue
enhancements and operating synergies and after giving effect to certain
assumptions as to, among other things, the number of shares outstanding in each
respective period, and assuming a transaction closing by December 31, 1998, the
Exchange could be expected to be accretive to Capital Bank Corporation's EPS in
calendar year 1999 by approximately 227%, and to Capital Bank Corporation's EPS
in calendar year 2000 by approximately 3.7%. In calculating Capital Bank
Corporation's EPS, IJL did not assume that any shares would be repurchased by
Capital Bank Corporation in calendar years 1999 and 2000.

      Comparable Company Analysis. Based on publicly available information and
earnings estimates, IJL reviewed and compared actual and estimated selected
financial, operating and stock market information and financial ratios of Home
Savings and a group of six thrifts consisting of:

      o     AF Bankshares, Inc.;

      o     Anson Bancorp, Inc.;

      o     Mitchell Bancorp, Inc.;

      o     Mutual Community Savings Bank, Inc.;

      o     Scotland Bancorp, Inc.; and

      o     Wake Forest Federal Savings & Loan Association (the "Comparable
            Thrifts").
    

                                       41
<PAGE>

The Comparable Thrifts were selected on the following criteria: thrifts located
in North Carolina, holding less than $100 million in assets, for which market
data and financial information were publicly available.

      IJL noted for Capital Bank's Board that, among other things:

   
      o     Home Savings had a common equity to total assets ratio of 16.7% at
            June 30, 1998, as compared to the average for the Comparable Thrifts
            of 23.8%;

      o     Home Savings had a return on average assets and a return on average
            equity for the latest twelve months ended March 31, 1998 of 0.58%
            and 3.37%, respectively, as compared to the average for the
            Comparable Thrifts of 1.00% and 5.03%, respectively;

      o     Home Savings had an efficiency ratio (defined as noninterest
            expenses divided by net interest income plus noninterest income,
            before taking into account any goodwill amortization) of 65.6% for
            the period ended June 30, 1998, as compared to the average for the
            Comparable Thrifts of 65.5%;

      o     Home Savings, as of October 12, 1998, had a price to book ratio and
            a price to tangible book ratio implied from the Exchange of 1.48x
            and 1.48x, respectively, based on the balance sheet at June 30,
            1998, as compared to the average for the selected thrifts of 1.02x
            and 1.14x, respectively; and

      o     Home Savings, as of October 12, 1998, had a price to earnings ratio
            implied from the Exchange of 32.8x, adjusted for non-recurring items
            and based on the EPS for the latest twelve months ended June 30,
            1998, as compared to the average for the selected thrifts of 20.1x.
    

      ANALYSIS OF SELECTED COMPARABLE BANK AND THRIFT EXCHANGE TRANSACTIONS. IJL
reviewed the consideration paid for 21 transactions in the Southeast (defined as
Alabama, Arkansas, Florida, Georgia, Mississippi, North Carolina, South
Carolina, Tennessee, Virginia and West Virginia) announced since 1996 with
seller total assets less than $100 million. In addition, IJL reviewed the
consideration paid in the following 6 transactions announced since 1996 in North
Carolina (Acquiror/Target):

   
      o     Centura Bank Inc./Scotland Bancorp Inc.;

      o     First Western Bank/Mitchell Bancorp;

      o     First Charter Corporation/HFNC Financial Corp.;

      o     Triangle Bancorp/United Federal Savings Bank;

      o     First Citizens BancShares, Inc./First Savings Financial Corporation;
            and

      o     Clyde Savings Bank SSB/Tryon Federal Savings and Loan Association
            (collectively, the "Comparable Transactions").
    

For each company merged or to be merged in such transactions, IJL compiled
figures illustrating, among other things, transaction price to latest 12 months
earnings per share, transaction price to book value, transaction price to
tangible book value, and the ratio of premium over tangible book value to core
deposits.

      The figures for the Comparable Transactions represent announced deals in
North Carolina from January 1, 1996 through October 12, 1998. The ratios are as
follows:

                                       42
<PAGE>

   
      o     an average excluding high and low of transaction price to latest 12
            months' earnings per share of 32.8x;

      o     an average excluding high and low of transaction price to book value
            of 1.39x;

      o     an average excluding high and low of transaction price to tangible
            book value of 1.39x; and

      o     an average excluding high and low of premium over tangible book
            value to core deposits of 20.8%.

The figures for the 21 Southeast transactions represent announced deals in the
Southeast from January 1, 1996 through October 12, 1998. The ratios are as
follows:

      o     an average excluding high and low of transaction price to latest 12
            months' earnings per share of 27.9x;

      o     an average excluding high and low of transaction price to book value
            of 1.68x;

      o     an average excluding high and low of transaction price to tangible
            book value of 1.68x; and

      o     an average excluding high and low of premium over tangible book
            value to core deposits of 9.1%.

In comparison, based upon an assumed exchange ratio of 1.28 shares of Capital
Bank for each share of Home Savings, representing shares of Capital Bank with a
value of $12.00 per share as of October 12, 1998, the consideration to be paid
to the holders of Home Savings represented a ratio of transaction price to
latest 12 months' earnings per share, adjusted for certain nonrecurring items,
of 32.8x, a ratio of transaction price to book value of 1.48x, a ratio of
transaction price to tangible book value of 1.48x and a ratio of tangible
premium to core deposits of 10.7%.

      No other company or transaction used in the above analysis as a comparison
is identical to Capital Bank, Home Savings or the proposed Exchange.
Accordingly, an analysis of the results of the foregoing is not mathematical;
rather, it involves complex considerations and judgments concerning differences
in financial and operating characteristics of the companies and other factors
that could affect the acquisition or public trading multiples of the companies
to which Capital Bank, Home Savings and the Exchange are being compared.

      OTHER ANALYSES. In addition, IJL analyzed the historical financial
performance of Home Savings and analyzed its deposit market share, its loan
portfolio and a break-down of its lending activities, as well as a history of
its non-performing assets.

      The foregoing is a summary of the material analyses performed by IJL in
connection with its preliminary oral opinion delivered to the Capital Bank Board
on October 15, 1998. The summary set forth above does not purport to be a
complete description of the analyses performed by IJL. The preparation of a
fairness opinion is not necessarily susceptible to partial analysis or summary
description. IJL believes that its analyses and the summary set forth above must
be considered as a whole and that selecting portions of its analyses and of the
factors considered, without considering all analyses and factors, would create
an incomplete view of the process underlying the analyses. In addition, IJL may
have given various analyses more or less weight than other analyses, and may
have deemed various assumptions more or less probable than other assumptions, so
that the ranges of valuations resulting from any particular analysis described
above should not be taken to be IJL's view of the actual values of Capital Bank,
Home Savings or the combined


                                       43
<PAGE>

company. The fact that any specific analysis has been referred to in the summary
above is not meant to indicate that such analysis was given greater weight than
any other analysis.

      In performing its analyses, since it had no internal projections for Home
Savings or estimates from any independent third party, IJL made numerous
assumptions with respect to industry performance, regulatory, general business
and economic conditions and other matters, many of which are beyond the control
of Capital Bank and Home Savings. These changes could include new accounting
pronouncements, different reserve requirements or minimum capital levels, along
with interest rate changes or economic events. For example, IJL assumed that the
business environment in which Home Savings operates would not change materially
and would continue its general trend. IJL also made assumptions with respect to
potential cost savings, synergies, write-offs and Capital Bank's ability to
deploy capital. The analyses performed by IJL are not necessarily indicative of
actual values or actual future results, which may be significantly more or less
favorable than those suggested by such analyses. Such analyses were prepared
solely as part of IJL's analysis of the fairness of the consideration to be paid
by Capital Bank from a financial point of view in connection with the delivery
of IJL's opinion. The analyses do not purport to be appraisals or to reflect the
prices at which a company might actually be sold or the prices at which any
securities may trade at the present time or at any time in the future. IJL used
in its analyses estimates by Capital Bank management and estimates by IJL and
projections prepared by Capital Bank and Home Savings as to the cost savings and
other potential synergies anticipated to result from the Exchange. Such
projections and estimates are based on numerous variables and assumptions which
are inherently unpredictable and must be considered not certain of occurrence as
projected. Accordingly, actual results could vary significantly from those set
forth in such projections.

      Pursuant to the terms of IJL's engagement, Capital Bank has agreed to pay
IJL a fee equal to approximately $50,000, or 3/8 of one percent of the total
consideration paid for Home Savings, of which $15,000 was payable upon the
execution of IJL's letter of engagement as financial advisor. Capital Bank also
has agreed to reimburse IJL for its reasonable out-of-pocket expenses, including
the fees and expenses of IJL's legal counsel. Capital Bank has agreed to
indemnify IJL, its affiliates, and their respective partners, directors,
officers, agents, consultants, employees and controlling persons against certain
liabilities, including liabilities under the federal securities laws.

      IJL has performed various financial advisory and investment banking
services for Capital Bank in the past, for which IJL has received compensation,
and may provide such services to Capital Bank in the future. IJL received a
management fee of approximately $156,000 relating to the initial public offering
of Capital Bank's common stock in June 1997 and IJL's retail financial
consultants received aggregate commissions of approximately $554,000 in that
offering.
    

EFFECTIVE TIME OF THE EXCHANGE

      Subject to the conditions to the obligations of the parties to effect the
Exchange (including, without limitation, the receipt of all required approvals
of governmental and regulatory authorities), the Exchange will become effective
(the "Exchange Effective Time") when Articles of Share Exchange are filed with
the North Carolina Secretary of State.

      We cannot give any assurance that the necessary shareholder and regulatory
approvals can be obtained or that other conditions precedent to the Exchange can
or will be satisfied. Home Savings, Capital Bank Corporation and Capital Bank
anticipate that all conditions to consummation of the Exchange will be satisfied
so that the Exchange can be consummated on or about December 31, 1998. However,
we could encounter delays that could cause us to consummate the Exchange in the
first quarter of 1999.

                                       44
<PAGE>

      The Board of Directors of either Home Savings or Capital Bank Corporation
generally may terminate the Exchange Agreement if we do not complete the
Exchange on or before June 30, 1999, unless extended by the written mutual
agreement of Home Savings, Capital Bank Corporation and Capital Bank.

DISTRIBUTION OF CONSIDERATION

      As soon as reasonably practicable, but in any event no more than 20 days
following the Exchange Effective Time, Capital Bank Corporation will cause the
Exchange Agent to mail to each former shareholder of Home Savings of record
immediately prior to the Exchange Effective Time ("Home Savings Record Holder")
written instructions and transmittal materials (including, without limitation, a
return mailing envelope addressed to the Exchange Agent (collectively, a
"Transmittal Letter") for use in surrendering certificates representing shares
of Home Savings Common Stock outstanding at the Exchange Effective Time to the
Exchange Agent).

      HOME SAVINGS SHAREHOLDERS SHOULD NOT SEND IN THEIR STOCK CERTIFICATES
UNTIL THEY RECEIVE THE TRANSMITTAL LETTER.

   
      Upon surrender to the Exchange Agent of Certificates for Home Savings
Common Stock, together with a properly completed Transmittal Letter, there will
be issued and mailed to each Home Savings Record Holder a certificate or
certificates representing the number of shares of Capital Bank Corporation
Common Stock to which such holder is entitled. Capital Bank Corporation will not
be obligated to deliver the consideration to which any Home Savings Record
Holder is entitled as a result of the Exchange until the holder surrenders such
holder's Certificates representing the shares of Home Savings Common Stock
together with a properly completed Transmittal Letter. If a dividend or other
distribution is declared by Capital Bank Corporation on Capital Bank Corporation
Common Stock, the record date for which is at or after the Exchange Effective
Time, the declaration will include dividends or other distributions on all
shares of Capital Bank Corporation Common Stock issuable pursuant to the
Exchange Agreement. However, no dividend or other distribution payable after the
Exchange Effective Time with respect to Capital Bank Corporation Common Stock
will be paid to the holder of any unsurrendered Home Savings Common Stock
Certificate until the holder duly surrenders such Certificate. Upon surrender of
such Home Savings Common Stock Certificate, a Capital Bank Corporation Common
Stock certificate, together with all undelivered dividends or other
distributions, if any (without interest) will be delivered and paid with respect
to the shares represented by such Certificate. In the event any Home Savings
Common Stock Certificate has been lost, stolen, destroyed or is otherwise
missing, the Exchange Agent will issue in exchange for such lost, stolen, or
destroyed Certificate a certificate representing the shares of Capital Bank
Corporation Common Stock to which he or she is entitled in accordance with and
upon compliance with conditions imposed by the Exchange Agent or Capital Bank
Corporation pursuant to the provisions of applicable North Carolina law
(including, without limitation, a requirement that the shareholder provide a
lost instruments indemnity or surety bond in form, substance and amount
satisfactory to the Exchange Agent and Capital Bank Corporation.)
    

      At the Exchange Effective Time, the stock transfer books of Home Savings
will be closed to holders of Home Savings Common Stock and no transfer of shares
of Home Savings Common Stock by such holder will thereafter be made or
recognized.

                                       45
<PAGE>

CONDITIONS TO CONSUMMATION OF THE EXCHANGE

   
      Consummation of the Exchange is subject to various conditions, including

      o     receipt of the approval of the shareholders of Home Savings of the
            Exchange Agreement,

      o     receipt of certain regulatory approvals required for consummation of
            the Exchange,

      o     receipt by Home Savings of a written legal opinion from Smith,
            Anderson, Blount, Dorsett, Mitchell & Jernigan, L.L.P. and by
            Capital Bank Corporation and Capital Bank of a written legal opinion
            from Moore and Van Allen, PLLC,

      o     receipt by Home Savings of a written opinion of Baxter Fentriss and
            by Capital Bank Corporation and/or Capital Bank of a written opinion
            of IJL as to the fairness of the Exchange from a financial point of
            view,

      o     approval of the shares of Capital Bank Corporation Common Stock
            issuable pursuant to the Exchange for listing on the Nasdaq SmallCap
            Market,

      o     the registration statement with respect to the Capital Bank
            Corporation Common Stock being issued to Home Savings shareholders
            being declared effective under the Securities Act of 1933,

      o     the accuracy, as of the date of the Exchange Agreement and as of the
            Exchange Effective Time, of the representations and warranties of
            Home Savings and Capital Bank and Capital Bank Corporation as set
            forth in the Exchange Agreement,

      o     the performance of all agreements and the compliance with all
            covenants of Home Savings and Capital Bank Corporation as set forth
            in the Exchange Agreement,

      o     receipt by Capital Bank Corporation of assurances, in a form
            satisfactory to it, from PricewaterhouseCoopers LLP to the effect
            that the Exchange will qualify for pooling-of-interests accounting
            treatment,

      o     the absence of any law or order or any action taken by any court,
            governmental, or regulatory authority of competent jurisdiction
            prohibiting, restricting, or making illegal the consummation of the
            transactions contemplated by the Exchange Agreement,

      o     receipt by Capital Bank Corporation and Capital Bank of agreements
            from each affiliate of Home Savings, and

      o     satisfaction of certain other conditions, including the receipt of
            various certificates from the officers of Home Savings and Capital
            Bank Corporation and Capital Bank.

      We are unable to provide assurance as to when or if all of the conditions
precedent to the Exchange can or will be satisfied or waived by the party
permitted to do so. Except in limited circumstances, in the event the Exchange
is not effected on or before June 30, 1999, the Exchange Agreement may be
terminated and the Exchange abandoned by the Board of Directors of either Home
Savings or Capital Bank Corporation and Capital Bank. If the Capital Bank
shareholders do not approve the Holding Company Reorganization, then it may be
necessary to postpone or adjourn the Home Savings special meeting without
completing the Exchange


                                       46
<PAGE>

at that time since it is a prerequisite to the Exchange that Capital Bank be
reorganized into Capital Bank Corporation.
    

REGULATORY APPROVAL

      The Exchange may not proceed in the absence of receipt of the requisite
regulatory approvals. We cannot assure you that such regulatory approvals will
be obtained or when we will obtain them. Applications for the approvals
described below have been submitted to the appropriate regulatory authorities.

      Home Savings, Capital Bank Corporation and Capital Bank are not aware of
any material governmental approvals or actions that are required for
consummation of the Exchange, except as described in this Joint Proxy
Statement-Prospectus. Should any other approval or action be required, it
presently is contemplated that such approval or action would be sought.

   
      The Exchange is subject to the prior approval of the Federal Reserve
Board, pursuant to Section 3 of the BHC Act which approval was granted on
November 30, 1998. In evaluating the Exchange, the Federal Reserve Board was
required to consider, among other factors, the financial and managerial
resources and future prospects of the institutions and the convenience and needs
of the communities to be served. The relevant statutes prohibited the Federal
Reserve Board from approving the Exchange if:

      o     it would result in a monopoly or be in furtherance of any
            combination or conspiracy to monopolize or attempt to monopolize the
            business of banking in any part of the United States; or

      o     its effect in any section of the country could be to substantially
            lessen competition or to tend to create a monopoly, or if it would
            result in a restraint of trade in any other manner, unless the
            Federal Reserve Board should find that any anti-competitive effects
            are outweighed clearly by the public interest and the probable
            effect of the transaction in meeting the convenience and needs of
            the communities to be served.

The Exchange may not be consummated until the 30th day (which the Federal
Reserve Board reduced, in accordance with applicable law, to 15 days) following
the date of the Federal Reserve Board approval, during which time the United
States Department of Justice is afforded the opportunity to challenge the
transaction on antitrust grounds. The commencement of any antitrust action would
stay the effectiveness of the approval of the agencies, unless a court of
competent jurisdiction should specifically order otherwise.

      The Exchange is also subject to the prior approval of the Administrator of
the North Carolina Savings Institution Division (the "Administrator") pursuant
to Chapter 54C of the North Carolina General Statutes and the regulations
promulgated thereunder. The required application was submitted to the
Administrator on December 1, 1998, along with such other information, including
certain filings, documents and reports as requested by the Administrator. The
required filing fee in the amount of $3,000 was also submitted with the
application.

      Any regulatory approval that imposes material changes to the Exchange
Agreement or other material conditions could necessitate a resolicitation of
shareholder approval.

      It is possible that required regulatory approvals may not be obtained
until a substantial period of time after the shareholder meetings, although, as
mentioned above, the required Federal Reserve Board approval has already been
granted.
    

                                       47
<PAGE>

WAIVER, AMENDMENT, AND TERMINATION

   
      To the extent permitted by law, the Exchange Agreement may be amended by a
subsequent writing signed by each of the parties upon the approval of the Board
of Directors of each of the parties before or after approval of the matters
relating to the Exchange Agreement required to be approved by the Home Savings
shareholders. However, no amendment may be made which modifies the number of
shares of Capital Bank Corporation Common Stock into which each share of Home
Savings Common Stock will be converted without the further approval of the Home
Savings shareholders. In addition, prior to or at the Exchange Effective Time,
either Home Savings or Capital Bank Corporation, or both, acting through their
respective Boards of Directors, may:

      o     waive any default in the performance of any term of the Exchange
            Agreement by the other party,

      o     waive or extend the time for the compliance or fulfillment by the
            other party of any and all of its obligations under the Exchange
            Agreement, and

      o     waive any of the conditions precedent to the obligations of such
            party under the Exchange Agreement,
    

except any condition that, if not satisfied, would result in the violation of
any applicable law or governmental regulation and provided that such waiver
would not adversely affect the interests of the waiving party or its
shareholders. No such waiver will be effective unless written and unless
executed by a duly authorized officer of Home Savings or Capital Bank
Corporation as the case may be.

   
      The Exchange Agreement may be terminated and the Exchange abandoned at any
time prior to the Exchange Effective Time, notwithstanding the provisions of the
Exchange Agreement and the approval of the Exchange Agreement by the Home
Savings shareholders:

      o     by the mutual consent of the Boards of Directors of Home Savings,
            Capital Bank Corporation, and Capital Bank,

      o     by the Home Savings Board, Capital Bank Board or Capital Bank
            Corporation Board of Directors:

            o     in the event Home Savings has violated or failed to fully
                  perform any of its obligations, covenants or agreements
                  contained in Article IV or Article VI of the Exchange
                  Agreement in any material respect or in the event Capital Bank
                  or Capital Bank Corporation has violated or failed to fully
                  perform any of its obligations, covenants or agreements
                  contained in Article V or VI of the Exchange Agreement in any
                  material respect and which has not been cured within 30 days
                  after giving written notice to the breaching party,

            o     in the event any representation or warranty of the other party
                  contained in the Exchange Agreement or in any other
                  certificate or writing delivered pursuant to the Exchange
                  Agreement was false or misleading in any material respect when
                  made or has become false or misleading in any material respect
                  and which has not been cured within 30 days after giving
                  written notice to the breaching party,

            o     the Home Savings shareholders do not ratify and approve the
                  Exchange Agreement and the transactions contemplated therein,

                                       48
<PAGE>

            o     if any of the conditions of the obligations of Capital Bank
                  Corporation, Capital Bank or Home Savings as set forth in the
                  Exchange Agreement shall not have been satisfied or
                  effectively waived in writing, or

            o     if the Exchange is not consummated by June 30, 1999, unless
                  such date is extended by mutual written agreement, and

      o     by the Capital Bank Board of Directors or Capital Bank Corporation
            Board of Directors:

            o     in the event Capital Bank Corporation's shareholders do not
                  approve the Holding Company Reorganization,

            o     if the number of shares dissenting from the Exchange, when
                  coupled with any other shares of Capital Bank Common Stock,
                  Capital Bank Corporation Stock and Home Savings Common Stock
                  deemed tainted for pooling of interests purposes, precludes
                  accounting for the Exchange as a pooling of interests, or

            o     if the Home Savings Board of Directors:

                  o     fails to convene a meeting of Home Savings shareholders
                        to approve the Exchange on or before December 31, 1998
                        or postpones the date scheduled for the meeting of Home
                        Savings shareholders to approve the Exchange beyond
                        December 31, 1998, except with the written consent of
                        Capital Bank Corporation or Capital Bank,

                  o     fails to recommend the approval of the Exchange
                        Agreement and the Exchange to the Home Savings
                        shareholders in accordance with the Exchange Agreement,
                        or

                  o     withdraws or amends or modifies in a manner adverse to
                        Capital Bank or Capital Bank Corporation its
                        recommendation or approval in respect of the Exchange
                        Agreement and the Exchange or fails to reaffirm such
                        recommendation within two business days of a written
                        request by Capital Bank or Capital Bank Corporation.
    

      If the Exchange is terminated as described above, the Exchange Agreement
will become void and have no effect, except that certain provisions of the
Exchange Agreement, including those relating to the obligations to maintain the
confidentiality of certain information, and return all documents obtained from
the other party under the Exchange Agreement, will survive.

                                       49
<PAGE>

CONDUCT OF BUSINESS PENDING THE EXCHANGE

      Pursuant to the Exchange Agreement, Home Savings generally has agreed that
Home Savings will:
   
      o     operate its businesses only in the usual and regular course in
            substantially the same manner as such businesses were previously
            conducted;

      o     preserve intact its present business organization, keep available
            its present officers and employees, and preserve its relationships
            with customers, depositors, creditors, correspondents, suppliers,
            and others having business relationships with it;

      o     maintain all of its properties and equipment in customary repair,
            order, and condition, ordinary wear and tear excepted;

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

      o     comply in all material respects with all laws, rules, and
            regulations applicable to it, its properties and to the conduct of
            its business;

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

      o     provide to Capital Bank and Capital Bank Corporation on a monthly
            basis Home Savings' market value report on investment portfolios and
            hedging portfolios; and

      o     promptly provide to Capital Bank and Capital Bank Corporation such
            information about Home Savings financial condition, results of
            operations, prospects, business, assets, loan portfolios (including,
            without limitation, changes in loan quality), investments,
            properties, or operations, as Capital Bank or Capital Bank
            Corporation reasonably requests.

      Prior to the Exchange Effective Time, Home Savings may not:

      o     encourage, solicit or initiate any inquiries or the making of any
            proposal with respect to any merger, consolidation, or other
            business combination involving Home Savings or the acquisition of
            all or any significant part of the assets or capital stock of Home
            Savings (an "Acquisition Transaction"), or

      o     negotiate, explore, or otherwise engage in discussions with any
            person (other than Capital Bank, Capital Bank Corporation and their
            representatives) with respect to any Acquisition Transaction, or
            which may reasonably be expected to lead to a proposal for an
            Acquisition Transaction, or

      o     enter into any Exchange Agreement, arrangement, or understanding
            with respect to any such Acquisition Transaction or which would
            require it to abandon, terminate, or fail to consummate the Exchange
            or any other transaction contemplated by this Exchange Agreement.

                                       50
<PAGE>

MANAGEMENT AND OPERATIONS AFTER THE EXCHANGE

      As soon as practicable following the Exchange and subject to any necessary
regulatory and shareholder approval, the Capital Bank Corporation Board will
take steps to appoint, or cause to be elected, Edwin E. Bridges and John Grimes,
as directors of Capital Bank Corporation. Messrs. Bridges and Grimes shall be
compensated in accordance with Capital Bank Corporation's standard arrangements
for the compensation of its directors. However, no such compensation shall be
paid for services as a director to any director who is at such time being
compensated for services as an employee of Capital Bank Corporation, Capital
Bank, or Home Savings.

      After the Exchange Effective Time, the current members of Home Savings'
Board of Directors shall serve as members of Capital Bank's local advisory board
for a minimum of five years, subject to satisfactory performance. For such
service, these individuals shall be compensated in accordance with Capital
Bank's standard arrangements for the compensation of local advisory board
members.

EFFECT ON CERTAIN EMPLOYEES AND BENEFIT PLANS

      EFFECT OF THE EXCHANGE ON HOME SAVINGS OPTIONS. At the Exchange Effective
Time, each Home Savings Option granted by Home Savings under the Home Savings
Stock Plans (each as defined in the Exchange Agreement) that is outstanding at
the Exchange Effective Time, whether or not exercisable, will be converted into
and become a right with respect to Capital Bank Corporation Common Stock, and
Capital Bank Corporation will assume each Home Savings Option, in accordance
with the terms of the Home Savings Stock Plan and stock option agreement by
which it is evidenced. However, from and after the Exchange Effective Time:

      o     Capital Bank Corporation and its Compensation Committee will be
            substituted for Home Savings and the committee of the Home Savings
            Board (including, if applicable, the entire Board of Directors of
            Home Savings) administering such Home Savings Stock Plan;

      o     each Home Savings Option assumed by Capital Bank Corporation may be
            exercised solely for shares of Capital Bank Corporation Common
            Stock;

      o     the number of shares of Capital Bank Corporation Common Stock
            subject to such Home Savings Option will be equal to the number of
            shares of Home Savings Common Stock subject to such Home Savings
            Option immediately prior to the Exchange Effective Time multiplied
            by 1.28 and rounding down to the nearest whole share; and

      o     the per share exercise price under each such Home Savings Option
            will be adjusted by dividing the per share exercise price under each
            such Home Savings Option by 1.28 and rounding to the nearest cent.

      EMPLOYMENT OF HOME SAVINGS EMPLOYEES. Provided he remains employed as
President of Home Savings at the Exchange Effective Time, Home Savings will
enter into an amended and restated Employment Agreement with Edwin E. Bridges
for an initial term of five years. The employment term will be automatically
renewed on a monthly basis until written notification otherwise is given by the
Board of Directors of Home Savings or, upon a subsequent merger of Home Savings
with and into Capital Bank, by the Board of Directors of Capital Bank. Pursuant
to the Employment Agreement, Bridges is to serve as Home Savings' President
while Home Savings remains a wholly-owned subsidiary of Capital Bank Corporation
and as the Market Executive for Chatham County upon a merger of Home Savings
into Capital Bank. Mr. Bridges is to receive a base salary at least equal to
$107,000 per annum with minimum annual increases of not less than 6% during the
term of the Employment Agreement. Additionally, Mr. Bridges is to receive:

                                       51
<PAGE>

      o     health insurance coverage for the remainder of his natural life;

      o     five weeks of paid vacation per year;

      o     reimbursement for his civic and country club dues provided Mr.
            Bridges is responsible for all personal expenses;

      o     reimbursement for all business expenses for him to attend two
            conferences annually sponsored by either the American Bankers
            Association, the North Carolina Bankers Association or the
            Independent Bankers Association of America;

      o     reimbursement for all reasonable expenses incurred by him in the
            performance of his duties for Home Savings and documented to the
            reasonable satisfaction of Home Savings pursuant to established
            policies;

      o     disability and life insurance and other benefits available generally
            to employees of Home Savings pursuant to the employee benefit plans
            and programs for all employees; and

      o     a monthly travel and mileage allowance in the amount of $250 per
            month.
    
The Employment Agreement may be terminated prior to the expiration of its term
by Home Savings with or without cause or upon Mr. Bridges' death or disability
or voluntarily by Mr. Bridges upon 60 days written notice. If Mr. Bridges'
employment is terminated without cause and is not due to death, Home Savings
must give him 90 days written notice of such termination and he will then be
entitled to his compensation and benefits as if the agreement were in effect for
the remainder of the term. At any time during the term of the Employment
Agreement, either Mr. Bridges may elect, or Home Savings may elect to cause Mr.
Bridges, to perform such duties as may be customarily performed by public
relations/marketing consultants in the financial services industry. In such
event, Mr. Bridges would be entitled to receive for such services equivalent
benefits as provided in the Employment Agreement for the balance of the then
current term of the Employment Agreement; provided, however, that Mr. Bridges'
right to continued health insurance coverage shall not be affected by such
election. In addition to the foregoing, the Employment Agreement contains
certain confidentiality and noncompete provisions which impact Mr. Bridges'
ability, for three years after any termination of his employment with Home
Savings, to compete with Home Savings or to be in any way involved with the
management of a business that is engaged in the operation of a bank or similar
financial institution within a 60 mile radius of Siler City, North Carolina.
   
      Provided they remain employed by Home Savings at the Exchange Effective
Time, Capital Bank will in good faith use its best efforts to locate suitable
positions for and offer employment to all other employees of Home Savings ("Home
Savings Employees") at an office of Capital Bank or Home Savings located within
a reasonable commuting distance from their respective job locations at the
Exchange Effective Time. The employment so offered by Capital Bank shall be at
such compensation as that of the Home Savings Employee at the Exchange Effective
Time. Notwithstanding the foregoing, or anything else in this Exchange
Agreement, Capital Bank shall have no obligation with respect to any specific
Home Savings Employee, except for obligations relating to severance payments and
the employee stock ownership plan. Each such Home Savings Employee's employment
shall be on an "at-will" basis. Nothing in the Exchange Agreement shall be
deemed: (a) to constitute an Employment Agreement with any such person, (b) to
obligate Capital Bank to employ any such person for any specific period of time
or in any specific position, or (c) to restrict Capital Bank's right to
terminate the employment of any such person at any time and for any reason
satisfactory to Capital Bank.
    
                                       52
<PAGE>

      EMPLOYEE SEVERANCE. Pursuant to the Exchange Agreement, Home Savings
Employees (other than Edwin E. Bridges whose severance benefits are provided for
in his written Employment Agreement) whose employment is terminated by Capital
Bank within one year of the Exchange Effective Time (unless termination of such
employment is for cause as determined in Capital Bank's absolute discretion)
will be entitled to a severance payment from Capital Bank equal in amount to one
week's regular salary for each year such employee was employed by Home Savings,
subject to a minimum of three weeks severance.

      EMPLOYEE STOCK OWNERSHIP PLAN. Capital Bank Corporation intends to assume
the Home Savings Employee Stock Ownership Plan ("Home Savings ESOP"), and,
thereafter, to terminate the Home Savings ESOP at the earliest practicable time
permitted by applicable legal and accounting authority (including without
limitation the applicable requirements for the transactions contemplated by the
Exchange Agreement to be treated as a pooling of interests for accounting
purposes), all at Capital Bank Corporation's discretion. Capital Bank
Corporation intends to continue to make ESOP loan payments substantially
consistent with Home Savings' past practices, and Capital Bank Corporation will
not terminate the Home Savings ESOP until all loan balances due under the Home
Savings ESOP have been paid in full.

      EMPLOYEE BENEFITS. Except as otherwise provided in the Exchange Agreement,
all Home Savings Employees shall be entitled to receive all employee benefits
and to participate in all benefit plans provided by Capital Bank Corporation and
Capital Bank on the same basis (including costs) and subject to the same
eligibility and vesting requirements, and to the same conditions, restrictions
and limitations, as generally are in effect and applicable to other newly hired
employees of Capital Bank Corporation and Capital Bank. However, each Home
Savings Employee shall be given credit for his or her full years of service with
Home Savings for purposes of entitlement to vacation and sick leave and for
purposes of eligibility and vesting (but not for benefit accrual purposes) under
any Capital Bank Corporation and Capital Bank benefit plans. There shall be no
exclusion from coverage under the Capital Bank Corporation and Capital Bank
health insurance plan as a result of pre-existing conditions to the extent such
conditions were covered under any health insurance plan maintained by Home
Savings prior to the Exchange Effective Time.

   
      PENSION PLAN. Prior to December 31, 1998, or at the Exchange Effective
Time (if the Exchange Effective Time is prior to December 31, 1998) (a) Home
Savings shall fund any deficits existing in the Home Savings defined benefit
pension plan ("Pension Plan"), and (b) Home Savings' Board of Directors shall
adopt a resolution to terminate the Pension Plan, effective before the Exchange
Effective Time or as soon after the Exchange Effective Time as possible, in
accordance with the terms of the Pension Plan and the requirements of the
Employee Retirement Income Security Act of 1974 and the Code.
    

      Home Savings had previously committed to providing continued health
insurance for Jack Tanner, a director and the former Managing Officer of Home
Savings, and Gayle Loggins, an employee of Home Savings, for the remainder of
their lives with coverage at least equivalent to the group health insurance
coverage generally provided to all active, full-time employees of Home Savings.
However, this obligation to provide or pay for health insurance coverage may be
partially or wholly fulfilled by any Medicare, employer or similar coverage for
which Tanner or Loggins is eligible in the future to the extent of any coverage
provided thereby at no cost thereto.
   
      As of September 30, 1998, there were outstanding options to acquire 49,298
shares of Home Savings' common stock. Such options, to the extent not exercised
prior to the Exchange Effective Time, will be converted into and become rights
with respect to Capital Bank Corporation's common stock and Capital Bank
Corporation will assume each such stock option, in accordance with the terms of
the particular stock option plan under which it was issued and stock option
agreement by which it is evidenced. In addition, each share of Home Savings'
common stock held by the Trustee under the Home Savings Bank of Siler City,
Inc., SSB 1995 Management Recognition Plan (the "MRP") will be converted at the
Exchange Effective Time into shares of Capital Bank Corporation's common stock
as provided therein. Such shares will thereafter continue to be held


                                       53
<PAGE>

and be subject to the MRP and delivered to the respective participants at such
times that the shares of restricted stock as defined in the MRP, become vested
and nonforfeitable under the MRP. The Exchange Agreement contains provisions
concerning other benefits to be provided to employees and directors of Home
Savings, including: (a) the payment of severance payments for Home Savings'
employees whose employment is terminated following the Exchange Effective Time,
(b) employee benefits after the Exchange Effective Time, and (c) the assumption
of certain Home Savings' benefit plans and agreements.

FEDERAL INCOME TAX CONSEQUENCES OF THE EXCHANGE

The Exchange is intended to qualify as a reorganization for federal income tax
purposes under Section 368(a) of the Code. The obligation of the parties to
consummate the Exchange is conditioned on the receipt of an opinion in form and
substance reasonably satisfactory to Capital Bank Corporation and Home Savings
from PricewaterhouseCoopers LLP, which serves as Capital Banks' and Home
Savings' independent public accountant, to the effect that the Exchange will
constitute such a reorganization. A copy of such opinion has been delivered to
Capital Bank Corporation and Home Savings. In delivering its opinion,
PricewaterhouseCoopers LLP, has received and relied upon certain representations
contained in certificates of officers of Home Savings and Capital Bank
Corporation and certain other information, data, documentation and other
materials as it deems necessary. The tax opinion is based upon customary
assumptions contained therein.

Neither Capital Bank nor Home Savings intends to seek a ruling from the IRS as
to the federal income tax consequences of the Exchange. Home Savings's
shareholders should be aware that the opinion of PricewaterhouseCoopers LLP will
not be binding on the IRS or the courts. Home Savings's shareholders also should
be aware that some of the tax consequences of the Exchange are governed by
provisions of the Code as to which there are no final regulations and little or
no judicial or administrative guidance. There can be no assurance that future
legislation, administrative rulings, or court decisions will not adversely
affect the accuracy of the statements contained herein.

The tax opinion states that, provided the assumptions stated therein are
satisfied, the Exchange will constitute a reorganization as defined in Section
368(a) of the Code, and the following federal income tax consequences will
result:

o   No gain or loss will be recognized by the Home Savings Shareholders upon
    receipt of Capital Bank Corporation Common Stock;

o   The aggregate federal income tax basis of Capital Bank Corporation Common
    Stock received by each Home Savings Shareholder will be the same as the
    aggregate federal income tax basis of the Home Savings Common Stock; and

o   The holding period of the Capital Bank Corporation Common Stock received by
    each Home Savings Shareholder will include the period for which the
    exchanged Home Savings Common Stock was held as a capital asset by each Home
    Savings Shareholder on the date of the Exchange.
    
                                       54
<PAGE>

   
THE FOREGOING DISCUSSION IS INTENDED ONLY AS A SUMMARY OF MATERIAL FEDERAL
INCOME TAX CONSEQUENCES OF THE EXCHANGE TO THE SHAREHOLDERS OF CAPITAL BANK
CORPORATION, TO CAPITAL BANK CORPORATION AND TO HOME SAVINGS AND DOES NOT
PURPORT TO BE A COMPLETE DESCRIPTION OF ALL POTENTIAL TAX EFFECTS OF THE
EXCHANGE. THE DISCUSSION DOES NOT ADDRESS THE TAX CONSEQUENCES THAT MAY BE
RELEVANT TO A PARTICULAR SHAREHOLDER SUBJECT TO SPECIAL TREATMENT UNDER CERTAIN
FEDERAL INCOME TAX LAWS, SUCH AS:

      o     DEALERS IN SECURITIES,

      o     BANKS,

      o     INSURANCE COMPANIES,

      o     TAX-EXEMPT ORGANIZATIONS,

      o     NON-UNITED STATES PERSONS,

      o     SHAREHOLDERS WHO DO NOT HOLD THEIR SHARES OF CAPITAL BANK
            CORPORATION COMMON STOCK AS CAPITAL ASSETS WITHIN THE MEANING OF
            SECTION 1221 OF THE CODE, AND

      o     SHAREHOLDERS WHO ACQUIRED THEIR SHARES OF CAPITAL BANK CORPORATION
            COMMON STOCK PURSUANT TO THE EXERCISE OF OPTIONS OR OTHERWISE AS
            COMPENSATION.

IN ADDITION, THE DISCUSSION DOES NOT ADDRESS ANY CONSEQUENCES ARISING UNDER THE
LAWS OF ANY STATE, LOCALITY OR FOREIGN JURISDICTION. MOREOVER, THE TAX
CONSEQUENCES TO HOLDERS OF CAPITAL BANK


                                       55
<PAGE>

CORPORATION OPTIONS, IF ANY, ARE NOT DISCUSSED. THE DISCUSSION IS BASED UPON THE
CODE, TREASURY REGULATIONS THEREUNDER AND ADMINISTRATIVE RULINGS AND COURT
DECISIONS AS OF THE DATE HEREOF. ALL OF THE FOREGOING IS SUBJECT TO CHANGE AND
ANY SUCH CHANGE COULD AFFECT THE CONTINUING VALIDITY OF THIS DISCUSSION. HOME
SAVINGS SHAREHOLDERS ARE URGED TO CONSULT THEIR OWN TAX ADVISORS CONCERNING THE
PARTICULAR FEDERAL, STATE, LOCAL AND FOREIGN TAX CONSEQUENCES OF THE EXCHANGE TO
THEM.
    

ACCOUNTING TREATMENT

      It is anticipated that the Exchange will be accounted for as a pooling of
interests, and the parties will not consummate the Exchange if such accounting
treatment is not available. Under the pooling of interests method of accounting,
the recorded amounts of the assets and liabilities of Home Savings will be
carried forward at their previously recorded amounts, and current and prior
period financial statements will be restated for all periods as though Home
Savings and Capital Bank Corporation had been combined at the beginning of the
earliest period presented.

      There are certain other criteria that must be satisfied in order for the
Exchange to qualify as a pooling of interests, some of which cannot be satisfied
until after the Exchange Effective Time. In addition, it is a condition to
closing that Capital Bank Corporation receive assurances, in a form satisfactory
to it, from PricewaterhouseCoopers LLP to the effect that the Exchange will
qualify for pooling of interests accounting treatment.

EXPENSES AND FEES

      The Exchange Agreement provides that each of the parties will bear and pay
its own expenses in connection with the transactions contemplated by the
Exchange Agreement, including legal, accounting and financial advisory fees. All
expenses associated with the printing and mailing of this Joint Proxy
Statement-Prospectus will be shared by Capital Bank and Home Savings equally.

RESALES OF CAPITAL BANK CORPORATION COMMON STOCK

   
      Capital Bank Corporation Common Stock to be issued to shareholders of Home
Savings in connection with the Exchange will be registered under the Securities
Act of 1933, as amended. All shares of Capital Bank Corporation Common Stock
received by Home Savings Record Holders and all shares of Capital Bank
Corporation Common Stock issued and outstanding immediately prior to the
Exchange Effective Time as a result of the Holding Company Reorganization will
be freely transferable upon consummation of the Exchange by those shareholders
who were not "affiliates" of Home Savings or who are "affiliates" of Capital
Bank Corporation. "Affiliates" generally are defined as persons or entities who
control, are controlled by, or are under common control with Home Savings
(generally, this will include executive officers, directors, and 10% or greater
shareholders).

OPTION AGREEMENT

      Capital Bank and Home Savings entered into a Stock Option Agreement, dated
as of September 29, 1998 (the "Option Agreement"), pursuant to which Capital
Bank was granted an option to purchase up to 183,615 shares of Home Savings
Common Stock (19.9% of the currently outstanding Home Savings Common Stock) at a
price per share equal to $11.75 (the "Option"). If the Option were exercised in
full, the shares subject to the Option would represent approximately 16.6% of
the currently outstanding Home Savings Common Stock (after giving effect to the
issuance of such option shares). The effect of the Option Agreement could be to
deter potential third party bidders from making offers to acquire Home Savings
since the issuance of the additional shares to Capital Bank upon exercise of the
option could make it prohibitively expensive to a third party to acquire control
of Home Savings.
    

                                       56
<PAGE>

      Subject to applicable law and regulatory restrictions, Capital Bank may
exercise the Option, in whole or in part, if, but only if a Purchase Event (as
defined below) has occurred, provided that written notice of such exercise as
required by the Option Agreement is provided within 60 days following such
Purchase Event (or such later period as provided in the Option Agreement).

      As defined in the Option Agreement, "Purchase Event" means any of the
following events or transactions occurring after the date of signing the Option
Agreement:

   
      (a)   Home Savings or any subsidiary of Home Savings, without having
            received Capital Bank's prior written consent, shall have entered
            into an agreement with any person, whereby such person would (x)
            merge or consolidate, or enter into any similar transaction, with
            Home Savings or any Home Savings Subsidiary, (y) purchase, lease or
            otherwise acquire all or substantially all of the assets of Home
            Savings or any Home Savings Subsidiary or (z) purchase or otherwise
            acquire (including by way of merger, consolidation, share exchange
            or any similar transaction) securities representing 20% or more of
            the voting power of Home Savings or any Home Savings Subsidiary.

      (b)   any person shall have acquired beneficial ownership or the right to
            acquire beneficial ownership of 20% or more of the outstanding
            shares of the Home Savings Common Stock (the term "beneficial
            ownership" for purposes of the Option Agreement having the meaning
            assigned thereto in Section 13(d) of the Exchange Act and the
            regulations promulgated thereunder);

      (c)   any corporation, person, partnership, trust, other entity or group
            (as defined in Section 13(d)(3) of the Exchange Act) solicits, or
            announces its intentions to solicit, proxies or consents of
            stockholders of Home Savings in opposition to any recommendation of
            the Board of Directors of Home Savings;

      (d)   a "change of control" (as would be required to be reported in
            response to Item 5(f) of Schedule 14A or Regulation 14A promulgated
            under the Exchange Act) of Home Savings occurs;

      (e)   Home Savings breaches any of its obligations under the Exchange
            Agreement; or

      (f)   any person (x) shall have made a bona fide proposal to Home Savings
            by public announcement or written communication that is or becomes
            the subject of public disclosure to acquire Home Savings or any Home
            Savings Subsidiary by merger, consolidation, purchase of all or
            substantially all of its assets or any other similar transaction,
            (y) shall have commenced a bona fide tender or exchange offer to
            purchase shares of Home Savings Common Stock such that upon
            consummation of such offer such person would own or control 20% or
            more of the outstanding shares of Home Savings Common Stock, or (z)
            shall have filed an application or notice with any federal or state
            regulatory agency for clearance or approval to engage in any
            transaction described in clause (a) or (b) above, and thereafter the
            holders of Home Savings Common Stock shall have not approved the
            Exchange Agreement and the transactions contemplated thereby at the
            meeting of such shareholders held for such purposes which shall have
            not been held or shall have been canceled prior to termination of
            the Exchange Agreement.
    

      If more than one of the transactions giving rise to a Purchase Event under
the Option Agreement is undertaken or effected, then all such transactions shall
give rise only to one Purchase Event, which Purchase Event shall be deemed
continuing for all purposes under the Option Agreement until all such
transactions are

                                       57
<PAGE>


abandoned. As used in the Option Agreement, "person" shall have the meanings
specified in Sections 3(a)(9) and 13(d)(3) of the Exchange Act.

   
      As defined in the Option Agreement, "Exercise Termination Event" means
each of the following: (a) the time and date on which the Exchange becomes
effective; (b) termination of the Exchange in accordance with the provisions
thereof prior to the occurrence of the Purchase Event; or (c) the passage of six
months after termination of the Exchange Agreement if such termination follows
the occurrence of a Purchase Event or is due to a breach by Home Savings of any
covenant contained therein.

      As provided in the Option Agreement, if Capital Bank is entitled to and
wishes to exercise the Option, it is obligated to send to Home Savings written
notice (the date of which being herein referred to as the "Notice Date")
specifying (a) the total number of shares it will purchase pursuant to such
exercise and (b) a place and date not earlier than three business days nor later
than 60 business days from the Notice Date for the closing of such purchase.
However, if prior notification to or approval of the Federal Reserve Board or
any other governmental authority, regulatory or administrative agency or
commission, domestic or foreign, is required in connection with such purchase,
Capital Bank is obligated to promptly file the required notice or application
for approval and expeditiously process the same. The period of time that
otherwise would run pursuant to the prior sentence, will run instead from the
later of (x) the date on which any required notification periods have expired or
been terminated and (y) the date on which such approvals have been obtained and
any requisite waiting period or periods shall have passed.
    

      Certain regulatory approvals may be required before an acquisition of Home
Savings Common Stock pursuant to an exercise of the Option could be completed.

   
      Neither of the parties to the Option Agreement may assign any of its
rights or obligations under the Option Agreement or the Option created
thereunder to any other person, without the express written consent of the other
party. However, if a Purchase Event shall have occurred and be continuing,
Capital Bank may assign in whole or in part its rights and obligations
thereunder.
    

      In the event of any change in the Home Savings Common Stock by reasons of
stock dividends, split-ups, mergers, recapitalizations, combinations,
subdivisions, conversions, exchanges of shares or the like, the type and number
of shares of Home Savings Common Stock purchasable upon exercise of the Option
will be appropriately adjusted.

                               DISSENTERS' RIGHTS

   
      Article 13 (entitled "Dissenters' Rights") of the NCBCA sets forth the
rights of the Capital Bank shareholders who object to the Holding Company
Reorganization and the Home Savings shareholders who object to the Exchange. The
following is a summary of the material terms of the statutory procedures to be
followed by (a) a holder of Capital Bank Common Stock in order to dissent from
the Holding Company Reorganization and perfect dissenters' rights under the
NCBCA, and (b) a holder of Home Savings Common Stock in order to dissent from
the Exchange and perfect dissenters' rights under the NCBCA. A copy of Article
13 of the NCBCA is attached as Appendix V hereto. For purposes of this Summary,
"Company" shall refer to Capital Bank or Home Savings, as the case may be, and
"Transaction" shall refer to the Holding Company Reorganization or the Exchange,
as the case may be.
    

      If either a Capital Bank shareholder or a Home Savings shareholder elects
to exercise such a right to dissent and demand appraisal, such shareholder must
satisfy each of the following conditions:

   
            (a) such Shareholder must give to the Company and the Company must
      actually receive, before the vote on approval or disapproval of the
      Transaction is taken, written notice (the "Notice") of


                                       58
<PAGE>

      such Shareholder's intent to demand payment for such Shareholder's shares
      if the Transaction is effectuated (this Notice must be in addition to and
      separate from any proxy or vote against the Transaction; neither voting
      against, abstaining from voting, nor failing to vote on the Transaction
      will constitute a Notice within the meaning of the NCBCA); and

            (b) such Shareholder must not vote in favor of the Transaction (a
      failure to vote will satisfy this requirement, but a vote in favor of the
      Transaction, by proxy or in person, or the return of a signed proxy which
      does not specify a vote against approval of the Transaction or direction
      to abstain, will constitute a waiver of such Shareholder's dissenters'
      rights).

      If the requirements of (a) and (b) above are not satisfied and the
Transaction becomes effective, a Company Shareholder will not be entitled to
payment for such Shareholder's shares under the provisions of Article 13 of the
NCBCA.
    

      Any Notices should be addressed if to Capital Bank, to Capital Bank, P.O.
Box 18949, Raleigh, North Carolina 27601, attention: Allen T. Nelson, Jr., and
if to Home Savings, to Home Savings Bank of Siler City, Inc., SSB, 300 East
Raleigh Street, Siler City, North Carolina 27344, attention Edwin E. Bridges.
The Notice must be executed by the holder of record of shares of Company Common
Stock as to which dissenters' rights are to be exercised. A beneficial owner may
assert dissenters' rights only if he dissents with respect to all Company Common
Stock of which he is the beneficial owner. With respect to shares of Company
Common Stock which are owned of record by a voting trust or by a nominee, the
beneficial owner of such shares may exercise dissenters' rights if such
beneficial holder also submits to the Company the record holder's written
consent to such exercise not later than the time such beneficial holder asserts
the dissenters' rights. A record owner, such as a broker, who holds shares of
Company Common Stock as a nominee for others, may exercise dissenters' rights
with respect to the shares held for all or less than all beneficial owners of
shares as to which such person is the record owner, provided such record owner
dissents with respect to all Company Common Stock beneficially owned by any one
person. In such case, the Notice submitted by such broker as record owner must
set forth the name and address of the Shareholder who is objecting to the
Transaction and demanding payment for such person's shares.

   
      If the Transaction creating dissenter's rights is approved, the Company
will be required to mail by registered or certified mail, return receipt
requested, a written notice (the "Dissenters' Notice") to all Shareholders who
have satisfied the requirements of (a) and (b) above. The Dissenters' Notice
must be sent no later than ten days after the Shareholder approval of the
Transaction, and must:
    

      o     state where the payment demand must be sent and where and when
            certificates for shares of Company Common Stock must be deposited;

      o     supply a form for demanding payment;

      o     set a date by which the Company must receive the payment demand (not
            fewer than 30 days nor more than 60 days after the Dissenters'
            Notice is mailed); and

      o     include a copy of Article 13 of the NCBCA.

      A Shareholder who receives a Dissenters' Notice must demand payment and
deposit such Shareholder's share certificates in accordance with the terms of
the Dissenters' Notice. A Shareholder who demands payment and deposits such
Shareholder's share certificates retains all other rights of a Shareholder until
these rights are canceled or modified by the Transaction. A Shareholder who does
not demand payment or deposit such Shareholder's share certificates where
required, each by the date set in the Dissenters' Notice, is not entitled to
payment for their shares under the NCBCA.

                                       59
<PAGE>

      Within 30 days after receipt of a demand for payment, the Company is
required to pay each dissenting Shareholder the amount the Company estimates to
be the fair value of such Shareholder's shares, plus interest accrued from the
effective date of the Transaction to the date of payment. The payment must be
accompanied by:

      o     the Company's most recent available balance sheet, income statement
            and statement of cash flows as of the end of or for the fiscal year
            ending not more than 16 months before the date of payment, and the
            latest available interim financial statements, if any;

      o     an explanation of how the Company estimated the fair value of the
            shares;

      o     an explanation of the interest calculation;

      o     a statement of the dissenters' right to demand payment (as described
            below); and

      o     a copy of Article 13 of the NCBCA.

      If the Transaction is not consummated within 60 days after the date set
for demanding payment and depositing share certificates, the Company must,
pursuant to the NCBCA, return the deposited certificates. If after returning the
deposited certificates the Transaction is consummated, the Company must send a
new Dissenters' Notice and repeat the payment demand procedure.

      A Shareholder may, however, notify the Company in writing of such
Shareholder's own estimate of the fair value of his shares and amount of
interest due, and demand payment of the excess of such Shareholder's estimate of
the fair value of such Shareholder's shares over the amount previously paid by
the Company if: (a) the Shareholder believes that the amount paid is less than
the fair value of the Company Common Stock or that the interest is incorrectly
calculated; (b) the Company fails to make payment of its estimate of fair value
to a Shareholder within 30 days after receipt of a demand for payment; or (c)
the Exchange not having been consummated, the Company does not return the
deposited certificates within 60 days after the date set for demanding payment.
A Shareholder waives the right to demand payment unless such Shareholder
notifies the Company of such Shareholder's demand in writing within 30 days of
the Company's payment of its estimate of fair value (with respect to clause (a)
above) or the Company's failure to perform (with respect to clauses (b) and (c)
in this paragraph). A Shareholder who fails to notify the Company of his demand
within such 30-day period shall be deemed to have withdrawn such Shareholder's
dissent and demand of payment.

   
      If a demand for payment remains unsettled, the dissenting Shareholder may
commence a proceeding within 60 days after the earlier of (a) the date of his
payment demand or (b) the date payment is made, by filing a complaint with the
Superior Court Division of the North Carolina General Court of Justice to
determine the fair value of the shares and accrued interest. If the dissenting
Shareholder does not commence the proceeding within such 60-day period, the
dissenting Shareholder shall be deemed to have withdrawn the dissent and demand
for payment.

      The court in such an appraisal proceeding will determine all costs of the
proceeding and assess the costs as it finds equitable. The proceeding is to be
tried as in other civil actions; however, the dissenting Shareholder will not
have the right to a trial by jury. The court may also assess the fees and
expenses of counsel and expenses for the respective parties, in the amounts the
court finds equitable: (a) against the Company if the court finds that it did
not comply with the statutes; or (b) against the Company or the dissenting
Shareholder, if the court finds that the party against whom the fees and
expenses are assessed acted arbitrarily, vexatiously or not in good faith. If
the court finds that the services of counsel for any dissenting


                                       60
<PAGE>

Shareholder were of substantial benefit to other dissenting Shareholders, and
that the fees for those services should not be assessed against the Company, the
court may award to these counsel reasonable fees to be paid out of the amounts
awarded the dissenting Shareholders who were benefited.

      THE SUMMARY SET FORTH ABOVE DOES NOT PURPORT TO BE A COMPLETE STATEMENT OF
THE PROVISIONS OF THE NCBCA RELATING TO THE RIGHTS OF DISSENTING SHAREHOLDERS
AND IS QUALIFIED IN ITS ENTIRETY BY REFERENCE TO THE APPLICABLE SECTIONS OF THE
NCBCA, WHICH ARE INCLUDED AS APPENDIX V TO THIS JOINT PROXY
STATEMENT-PROSPECTUS. SHAREHOLDERS INTENDING TO EXERCISE THEIR DISSENTERS'
RIGHTS ARE URGED TO REVIEW CAREFULLY APPENDIX V AND TO CONSULT WITH LEGAL
COUNSEL SO AS TO BE IN STRICT COMPLIANCE THEREWITH.

      If the number of shares of Home Savings Common Stock held by Home Savings
Shareholders dissenting from the Exchange would preclude accounting for the
Exchange as a pooling-of-interests, Capital Bank Corporation will have no
obligation to consummate the Exchange. In that regard, Capital Bank Corporation
currently anticipates that if more than 92,268 shares of Home Savings Common
Stock dissent from the Exchange, Capital Bank Corporation would not consummate
the Exchange. The Exchange Agreement provides that Homes Savings will establish
an escrow fund with an independent third party from which all payments to
dissenting Home Savings shareholders (if any) will be made. Neither Capital Bank
Corporation nor Capital Bank will contribute any funds to the escrow fund.

      The Holding Company Agreement provides that if the Board of Directors of
Capital Bank determines that the holders of a sufficient number of shares of
Capital Bank Common Stock have dissented from the Holding Company Reorganization
so that consummation of the Holding Company Reorganization is inadvisable, the
Board of Directors of Capital Bank may terminate the Holding Company Agreement.
In that regard, Capital Bank currently anticipates that it would terminate the
Holding Company Agreement if more than 247,765 shares of Capital Bank Common
Stock dissent from the Holding Company Reorganization. To comply with the
requirements for a reorganization under Section 368(a)(1)(b) of the Code, the
Holding Company Agreement provides that Capital Bank will establish an escrow
fund from which all payments to dissenting Capital Bank shareholders (if any)
will be made. Capital Bank Corporation will not contribute any funds to the
escrow fund. Section 368(a)(1)(b) applies to the acquisition by one corporation,
in exchange solely for all or a part of its voting stock, of stock of another
corporation, and no cash consideration may be paid by the acquiror. Accordingly,
it is necessary that all cash payments to dissenters of the acquired corporation
be paid from funds of the acquired corporation, and not from funds of the
acquiring corporation. The escrow fund mechanism described above was included in
the Holding Company Agreement to ensure that any and all Capital Bank dissenters
would be paid from Capital Bank's funds and that the Holding Company
Reorganization would remain eligible for treatment as a reorganization under
Section 368(a)(1)(b) of the Code.
    


                                       61
<PAGE>

              DESCRIPTION OF CAPITAL BANK CORPORATION CAPITAL STOCK

   
      The following is a summary of the material provisions of Capital Bank
Corporation's Articles of Incorporation and Bylaws.
    

GENERAL

      The Articles of Incorporation of Capital Bank Corporation authorize the
issuance of capital stock consisting of 20,000,000 shares of common stock, no
par value per share. There is one share of Capital Bank Corporation Common Stock
currently issued and outstanding, which is owned by James A. Beck. There is
currently no established public trading market for Capital Bank Corporation
Common Stock.

      On the Holding Company Effective Date, the currently outstanding share of
Capital Bank Corporation Common Stock will be redeemed and canceled, and there
will be, subject to the exercise of dissenters' rights, 2,477,651 shares
outstanding as a result of the exchange of shares of Capital Bank Corporation
Common Stock for shares of Capital Bank Common Stock. After consummation of the
Exchange, pursuant to which each share of Home Savings Common Stock will be
exchanged for 1.28 shares of Capital Bank Corporation Common Stock, Capital Bank
Corporation will have 3,658,689 shares outstanding, subject to the exercise of
dissenters' rights.

      In the future, the authorized but unissued and unreserved shares of
Capital Bank Corporation Common Stock will be available for issuance for general
purposes, including, but not limited to, possible issuance as stock dividends or
stock splits, future mergers or acquisitions, or future private placements or
public offerings. Except as otherwise may be required to approve a merger or
other transaction in which the additional authorized shares of Capital Bank
Corporation Common Stock would be issued, no shareholder approval will be
required for the issuance of those shares. See pages _____ for a discussion of
the rights of the holders of Capital Bank Corporation Common Stock as compared
to the holders of Capital Bank Common Stock and as compared to the holders of
Home Savings Common Stock.

COMMON STOCK

      GENERAL. Each share of Capital Bank Corporation Common Stock has the same
relative rights as, and is identical in all respects to, each other share of
Capital Bank Corporation Common Stock.

      DIVIDEND RIGHTS. As a North Carolina corporation, Capital Bank Corporation
will not be directly subject to the restrictions on the payment of dividends
applicable to Capital Bank or Home Savings. Holders of shares of Capital Bank
Corporation's Common Stock will be entitled to receive such cash dividends as
the Board of Directors of Capital Bank Corporation may declare out of funds
legally available therefor. However, the payment of dividends by Capital Bank
Corporation will be subject to the restrictions of North Carolina law applicable
to the declaration of dividends by a business corporation. Under such
provisions, cash dividends may not be paid if a corporation will not be able to
pay its debts as they become due in the usual course of business after making
such cash dividend distribution or the corporation's total assets would be less
than the sum of its total liabilities plus the amount that would be needed to
satisfy certain liquidation preferential rights. After the Holding Company
Reorganization and the Exchange are consummated, the ability of Capital Bank
Corporation to pay dividends to the holders of shares of Capital Bank
Corporation Common Stock will, at least initially, be completely dependent upon
the amount of dividends Capital Bank and Home Savings pays to Capital Bank
Corporation. In addition, it is not likely that Capital Bank Corporation will
declare or pay cash dividends in the foreseeable future since earnings, if any,
will be used to support growth in earning assets and the opening of branch
locations, should such action be pursued. See "Comparison of the Rights of
Shareholders - Comparison of the Rights of Holders of Capital Bank Common Stock
and Capital Bank Corporation Common Stock - Dividends" and "Comparison of the
Rights of Shareholders - Comparison of the


                                       62
<PAGE>

Rights of Holders of Home Savings Common Stock and Capital Bank Corporation
Common Stock - Dividends."

      VOTING RIGHTS. Each share of Capital Bank Corporation Common Stock will
entitle the holder thereof to one vote on all matters upon which shareholders
have the right to vote. In addition, the Board of Directors of Capital Bank
Corporation is classified so that approximately one-third of the directors will
be elected each year. Shareholders of Capital Bank Corporation are not entitled
to cumulate their votes for the election of directors. See "Comparison of the
Rights of Shareholders - Comparison of the Rights of Holders of Capital Bank
Common Stock and Capital Bank Corporation Common Stock - Voting Rights" and
"Comparison of the Rights of Shareholders - Comparison of the Rights of Holders
of Home Savings Common Stock and Capital Bank Corporation Common Stock - Voting
Rights."

      LIQUIDATION RIGHTS. In the event of any liquidation, dissolution or
winding up of Capital Bank Corporation, the holders of shares of Capital Bank
Corporation Common Stock will be entitled to receive, after payment of all debts
and liabilities of Capital Bank Corporation, all remaining assets of Capital
Bank Corporation available for distribution in cash or in kind. In the event of
any liquidation, dissolution or winding up of Capital Bank or Home Savings,
Capital Bank Corporation, as the holder of all shares of Capital Bank Common
Stock upon completion of the Holding Company Reorganization and as the holder of
all shares of Home Savings Common Stock upon completion of the Exchange, would
be entitled to receive payment of all debts and liabilities of Capital Bank and
Home Savings (including all deposits and accrued interest thereon) and all
remaining assets of Capital Bank and Home Savings available for distribution in
cash or in kind.

      PREEMPTIVE RIGHTS; REDEMPTION. Holders of shares of Capital Bank
Corporation Common Stock will not be entitled to preemptive rights with respect
to any shares that may be issued. Capital Bank Corporation Common Stock is not
subject to call or redemption.

CERTAIN ARTICLES AND BYLAW PROVISIONS HAVING POTENTIAL ANTI-TAKEOVER EFFECTS
   
      GENERAL. The following is a summary of the material provisions of Capital
Bank Corporation's Articles of Incorporation and Bylaws which address matters of
corporate governance and the rights of shareholders. Certain of these provisions
may delay or prevent takeover attempts not first approved by the Board of
Directors of Capital Bank Corporation (including takeovers which certain
shareholders may deem to be in their best interests). These provisions also
could delay or frustrate the removal of incumbent directors or the assumption of
control by shareholders. All references to the Articles of Incorporation and
Bylaws are to the Capital Bank Corporation's Articles of Incorporation and
Bylaws in effect as of the date of this Joint Proxy Statement-Prospectus.
    
      CLASSIFICATION OF THE BOARD OF DIRECTORS. The Articles of Incorporation
provide that if the number of directors is greater than nine (the number of
directors is currently 17 and will be 19 after consummation of the Exchange),
the Board of Directors of Capital Bank Corporation shall be divided into three
classes, Class I, Class II and Class III, which shall be as nearly equal in
number as possible. Each director shall serve for a term ending on the date of
the third annual meeting of shareholders following the annual meeting at which
the director was elected (except for the initial directors of Capital Bank
Corporation, whose terms may be shorter than three years as necessary to effect
the classification process). A director elected to fill a vacancy shall serve
for the remainder of the term of the present term of office of the class to
which he or she was elected. As a result of the classification of the Board of
Directors of Capital Bank Corporation, approximately one-third of the members of
the Board of Directors of Capital Bank Corporation will be elected each year,
and two annual meetings will be required for Capital Bank Corporation's
shareholders to change a majority of the members constituting the Board of
Directors of Capital Bank Corporation.

                                       63
<PAGE>
   
      REMOVAL OF DIRECTORS; FILLING VACANCIES. Capital Bank Corporation's Bylaws
provide that (a) shareholders may remove one or more of the directors with or
without cause; (b) a director may be removed by the shareholders only if the
number of votes cast for the removal exceeds the number of votes cast against
the removal; and (c) a director may not be removed by the shareholders at a
meeting unless the notice of the meeting states that the purpose, or one of the
purposes, of the meeting is removal of the director. Vacancies occurring in the
Board of Directors of Capital Bank Corporation may be filled by the shareholders
or a majority of the remaining directors, even though less than a quorum, or by
the sole remaining director.
    
      AMENDMENT OF BYLAWS. Subject to certain restrictions described below,
either a majority of the Board of Directors or the shareholders of Capital Bank
Corporation may amend or repeal the Bylaws. A bylaw adopted, amended or repealed
by the shareholders may not be readopted, amended or repealed by the Board of
Directors of Capital Bank Corporation. Generally, the shareholders of Capital
Bank Corporation may adopt, amend, or repeal the Bylaws in accordance with the
NCBCA.

      SPECIAL MEETINGS OF SHAREHOLDERS. Capital Bank Corporation's Bylaws
provide that special meetings of shareholders may be called only by the Chief
Executive Officer, President, Secretary or Board of Directors of Capital Bank
Corporation, or by the shareholders of Capital Bank Corporation pursuant to the
written request of the holders of not less than 10% of all the shares entitled
to vote at the meeting. As a result, this provision would prevent shareholders
owning less than 10% of the voting power of the outstanding Capital Bank
Corporation Common Stock from compelling shareholder consideration of any
proposal (such as a proposal for a merger or business combination) over the
opposition of Capital Bank Corporation's Board of Directors.

TRANSFER AGENT AND REGISTRAR

      The transfer agent and registrar for the Capital Bank Corporation Common
Stock is expected to be Boston Equiserve, successor to Wachovia Bank, N.A.


                    COMPARISON OF THE RIGHTS OF SHAREHOLDERS

COMPARISON OF THE RIGHTS OF HOLDERS OF CAPITAL BANK COMMON STOCK AND CAPITAL
BANK CORPORATION COMMON STOCK

      GENERAL. Upon consummation of the Holding Company Reorganization,
shareholders of Capital Bank, other than those shareholders who properly
exercise dissenters' rights, will become shareholders of Capital Bank
Corporation. Certain legal distinctions exist between owning Capital Bank
Corporation Common Stock and Capital Bank Common Stock. The shareholders of
Capital Bank Corporation will be governed by and subject to the Articles of
Incorporation and Bylaws of Capital Bank Corporation rather than the Articles of
Incorporation and Bylaws of Capital Bank. Capital Bank Corporation is a
corporation governed by the laws of the State of North Carolina applicable to
business corporations, while Capital Bank is a commercial bank governed by the
banking laws of North Carolina, which incorporate the corporate laws of North
Carolina only to the extent they do not conflict with the banking laws. NEITHER
THE CAPITAL BANK COMMON STOCK NOR THE CAPITAL BANK CORPORATION COMMON STOCK ARE
INSURED BY THE FDIC OR GUARANTEED BY THE ISSUER AND ARE BOTH SUBJECT TO
INVESTMENT RISK, INCLUDING THE POSSIBLE LOSS OF VALUE.

   
      The following is a summary of the material differences in the rights of
holders of Capital Bank Corporation Common Stock and those of holders of Capital
Bank Common Stock. Shareholders should consult with their own legal counsel with
respect to specific differences and changes in their rights as shareholders
which will result from the proposed Holding Company Reorganization.
    

                                       64
<PAGE>

      CAPITAL STRUCTURE. Capital Bank's Articles of Incorporation authorize the
issuance of up to 20,000,000 shares of common stock, par value $5.00 per share,
and there are currently 2,477,651 shares issued and outstanding.

      Capital Bank Corporation's Articles of Incorporation authorize the
issuance of up to 20,000,000 shares of no par value common stock. Because the
exchange of shares by virtue of the Holding Company Reorganization is to be
one-for-one (and Capital Bank Corporation will redeem and cancel the single
share previously issued by it for nominal consideration), Capital Bank
Corporation will have the same number of shares issued and outstanding
immediately after consummation of the Holding Company Reorganization as Capital
Bank did before, except to the extent that any shareholders of Capital Bank
perfect their appraisal rights of dissent and receive cash rather than Capital
Bank Corporation Common Stock.

      VOTING RIGHTS. In general, each holder of Capital Bank Common Stock and
Capital Bank Corporation Common Stock is entitled to one vote per share on all
matters submitted to a vote of shareholders. In the election of directors, each
holder of Capital Bank Common Stock and of Capital Bank Corporation Common Stock
has the right to vote the number of shares owned by him or her on the record
date for as many persons as there are directors to be elected. Cumulative voting
is not available with respect to the election of directors of Capital Bank or
Capital Bank Corporation.

      Under North Carolina banking law, Capital Bank may effect a merger with or
transfer of all of its assets and liabilities to another bank, or may dissolve,
only upon the affirmative vote of the holders of at least two-thirds of Capital
Bank's outstanding shares of Common Stock. Under North Carolina corporate law
(the effect of which is not altered by Capital Bank Corporation's Articles of
Incorporation or Bylaws), Capital Bank Corporation may effect a merger with or
transfer all of its assets and liabilities to another corporation, or may
dissolve upon the affirmative vote of the holders of a least a majority of
Capital Bank Corporation's outstanding shares of Common Stock.

      DIRECTORS. The Bylaws of both Capital Bank and Capital Bank Corporation
provide that the Board of Directors shall have from five to 25, and one to 25,
members, respectively. The Boards of Directors of both Capital Bank and Capital
Bank Corporation are currently comprised of the same 17 members. Upon
consummation of the Exchange, Edwin E. Bridges and John Grimes will be appointed
to the Board of Directors of Capital Bank Corporation. The Boards of Directors
of both Capital Bank and Capital Bank Corporation may fill vacancies arising in
their directorships.

      The Articles of Incorporation of both Capital Bank and Capital Bank
Corporation provide that if the number of directors is at least nine, the terms
of the directors shall be staggered. Capital Bank and Capital Bank Corporation
both currently have staggered Boards of Directors. Pursuant to the Articles of
Incorporation, the directors are divided into three classes, each consisting of
approximately one-third of the total directors. Each year, one class of the
directors comes up for election, resulting in director terms of three years.

      ASSESSMENT. Section 53-42 of the General Statutes of North Carolina
provides for the pro rata assessment of holders of capital stock of a state bank
in the event that its capital becomes impaired. Such assessment is to be
enforced by the sale, to the extent necessary, of the bank stock of any
shareholder who fails to pay his or her assessment. Accordingly, the shares of
Capital Bank Common Stock are subject to assessment as provided by such statute.

      All shares of Capital Bank Corporation's Common Stock will, upon
consummation of the Holding Company Reorganization, be fully paid and
non-assessable.

                                       65
<PAGE>

      RIGHTS TO REPURCHASE STOCK. Under the North Carolina banking law, Capital
Bank may repurchase its stock only after approval by holders of two-thirds of
its outstanding Common Stock and by the North Carolina Banking Commission. Under
the BHC Act, no prior approval is required and, therefore, Capital Bank
Corporation will be allowed to purchase its own stock in the open market subject
to applicable law and the availability of funds therefor. Under certain
circumstances, stock repurchases by Capital Bank Corporation will require the
prior approval of the Federal Reserve Bank of Richmond. See page ___ for a
description of the restrictions on the repurchase by Capital Bank Corporation of
its stock. Capital Bank Corporation may consider repurchases of its stock in the
future, but there can be no assurance that Capital Bank Corporation will conduct
such repurchases.

      PAYMENT OF DIVIDENDS. The ability of Capital Bank to pay dividends on its
common stock is restricted by North Carolina banking law and by tax
considerations related to state-chartered banks. North Carolina law imposes
restrictions on the ability of all banks chartered under North Carolina law to
pay dividends. Under North Carolina law, no dividend may be declared or paid
during Capital Bank's first three years of operations. In the future, Capital
Bank will only be able to pay dividends out of undivided profits as determined
pursuant to North Carolina General Statutes Section 53-87. In addition,
regulatory authorities may limit payment of dividends by any bank when it is
determined that such a limitation is in the public interest and is necessary to
ensure the financial soundness of the bank. Although Capital Bank Corporation's
ability to pay dividends will not be subject to these restrictions, such
restrictions will indirectly affect Capital Bank Corporation because dividends
from Capital Bank will be a source of funds of Capital Bank Corporation for the
payment of dividends to shareholders of Capital Bank Corporation.

      Capital Bank Corporation will be limited by certain restrictions imposed
generally on North Carolina corporations. Subject to certain limitations and
exceptions, cash dividends may not be paid if a corporation will not be able to
pay its debts as they become due in the usual course of business after making
such cash dividend distribution or the corporation's total assets would be less
than the sum of its total liabilities plus the amount that would be needed to
satisfy certain liquidation preferential rights. See page ____. It is not likely
that Capital Bank Corporation will declare or pay cash dividends in the
foreseeable future since earnings, if any, will be used to support growth in
earnings assets and the opening of branch locations, should such action be
pursued.

      LIMITATION OF LIABILITY AND INDEMNIFICATION OF DIRECTORS, OFFICERS AND
EMPLOYEES. The Articles of Incorporation of both Capital Bank and Capital Bank
Corporation eliminate a director's personal liability for breach of duty as a
director to the fullest extent permitted by law. As required by North Carolina
banking law, the Articles of Incorporation of Capital Bank qualify the
elimination of liability for acts or omissions as to which the elimination of
liability would be inconsistent with the provisions of North Carolina banking
law or the business of banking.

      The Bylaws of both Capital Bank and Capital Bank Corporation provide for
indemnification to the fullest extent permitted by law. Under the Federal
Deposit Insurance Act, as amended ("FDIA"), both Capital Bank and Capital Bank
Corporation would be prohibited from paying any indemnification with respect to
any liability or legal expense incurred by a director, officer, or employee as a
result of an action or proceeding by a federal banking agency resulting in a
civil money penalty or certain other remedies against such person.

      Insofar as indemnification for liabilities arising under the Securities
Act may be permitted to directors, officers or persons controlling Capital Bank
Corporation pursuant to the forgoing provisions, Capital Bank Corporation has
been informed that in the opinion of the Securities and Exchange Commission
("SEC"), such indemnification is against public policy as expressed in the
Securities Act and is, therefore, unenforceable.

      CHANGE IN CONTROL REGULATION. Both Capital Bank and Capital Bank
Corporation have opted out of the North Carolina Shareholder Protection Act and
the North Carolina Control Share Acquisition Act, each of


                                       66
<PAGE>

which, if applicable, would hinder the ability of a third party to acquire
control of either company. See page ___ for a brief description of these Acts.

      The acquisition of more than ten percent (10%) of either the outstanding
Capital Bank Corporation Common Stock or the outstanding Capital Bank Common
Stock may, in certain circumstances, be subject to the provisions of the Change
in Bank Control Act of 1978 (the "Change in Bank Control Act"). The FDIC has
also adopted a regulation pursuant to the Change in Bank Control Act which
generally requires persons who at any time intend to acquire control of an
FDIC-insured state-chartered non-member bank, either directly or indirectly
through an acquisition of control of its holding company, to provide 60 days'
prior written notice and certain financial and other information to the FDIC.
Control for the purpose of this Act exists in situations in which the acquiring
party has voting control of at least twenty-five percent (25%) of any class of
voting stock or the power to direct the management or policies of the bank or
the holding company. However, under FDIC regulations, control is presumed to
exist where the acquiring party has voting control of at least ten percent (10%)
of any class of voting securities if (a) the bank or holding company has a class
of voting securities which is registered under Section 12 of the Exchange Act,
or (b) the acquiring party would be the largest holder of a class of voting
shares of the bank or the holding company. The statute and underlying
regulations authorize the FDIC to disapprove a proposed acquisition on certain
specified grounds.

   
      Prior approval of the Board of Governors of the Federal Reserve Board
would be required for any acquisition of control of Capital Bank or Capital Bank
Corporation by any bank holding company under the BHC Act. Control for purposes
of the BHC Act would be based on, among other things, a twenty-five percent
(25%) voting stock test or on the ability of the holding company otherwise to
control the election of a majority of the Board of Directors of Capital Bank or
Capital Bank Corporation. As part of such acquisition, the acquiring company
(unless already so registered) would be required to register as a bank holding
company under the BHC Act.
    

      The Exchange Act requires that a purchaser of any class of a corporation's
securities registered under the Exchange Act notify the SEC and such corporation
within ten days after its purchases exceed five percent of the outstanding
shares of that class of securities. This notice must disclose the background and
identity of the purchaser, the source and amount of funds used for the purchase,
the number of shares owned and, if the purpose of the transaction is to acquire
control of the corporation, any plans to alter materially the corporation's
business or corporate structure. In addition, any tender offer to acquire a
corporation's securities is subject to the limitations and disclosure
requirements of the Exchange Act.

      BYLAW CHANGES. The Bylaws of Capital Bank Corporation are substantially
the same as the Bylaws of Capital Bank. Certain differences exist because a few
provisions of Capital Bank's Bylaws are required of banks by Chapter 53 of the
North Carolina General Statutes and are not required of holding companies formed
under the NCBCA. Therefore, although these provisions remain in Capital Bank's
Bylaws, they were not incorporated into the Bylaws of Capital Bank Corporation.
The provisions of Capital Bank's Bylaws which were not incorporated into the
Bylaws of Capital Bank Corporation are that:

   
      o     not less than three-fourths of the directors shall be residents of
            the State of North Carolina;

      o     all directors are required to own stock of Capital Bank;

      o     the Board of Directors has an option to establish and elect local
            boards of directors for branch offices to serve in an advisory
            capacity;

      o     every director be required to take an oath; and

      o     active officers and employees give bond.
    

                                       67
<PAGE>

In addition, Capital Bank Corporation's Bylaws do not include certain
bank-specific committees that are included in Capital Bank's Bylaws.

      Upon request, Capital Bank will provide its shareholders with copies of
the Bylaws of both Capital Bank and Capital Bank Corporation free of charge.
Requests should be made to Allen T. Nelson, Jr., at (919) 874-6321 or mailed to
Capital Bank, P.O. Box 18949, Raleigh, North Carolina 27601, Attention: Allen T.
Nelson, Jr.

COMPARISON OF THE RIGHTS OF HOLDERS OF HOME SAVINGS COMMON STOCK AND CAPITAL
BANK CORPORATION COMMON STOCK

      GENERAL. Upon consummation of the Exchange, shareholders of Home Savings,
other than those shareholders who properly exercise dissenters' rights, will
become shareholders of Capital Bank Corporation. Certain legal distinctions
exist between owning Capital Bank Corporation Common Stock and Home Savings
Common Stock. The shareholders of Capital Bank Corporation will be governed by
and subject to the Articles of Incorporation and Bylaws of Capital Bank
Corporation rather than the Amended and Restated Certificate of Incorporation
and Bylaws of Home Savings. Capital Bank Corporation is a corporation governed
by the laws of the State of North Carolina applicable to business corporations,
while Home Savings is a savings bank governed by the savings bank laws of North
Carolina, which incorporate the corporate laws of North Carolina only to the
extent they do not conflict with the savings bank laws. NEITHER THE HOME SAVINGS
COMMON STOCK NOR THE CAPITAL BANK CORPORATION COMMON STOCK ARE INSURED BY THE
FDIC OR GUARANTEED BY THE ISSUER AND ARE BOTH SUBJECT TO INVESTMENT RISK,
INCLUDING THE POSSIBLE LOSS OF VALUE.

      The following is only a general summary of certain differences in the
rights of holders of Capital Bank Corporation Common Stock and those of Home
Savings Record Holders. Shareholders should consult with their own legal counsel
with respect to specific differences and changes in their rights as shareholders
which will result from the Exchange.

      CAPITAL STRUCTURE. Home Savings' Amended and Restated Certificate of
Incorporation authorizes the issuance of up to 5,000,000 shares of common stock,
par value $1.00 per share, and there are currently 922,686 shares issued and
outstanding. Capital Bank Corporation's Articles of Incorporation authorize the
issuance of up to 20,000,000 shares of no par value common stock, and there will
be 2,477,651 shares issued and outstanding following the Holding Company
Reorganization, assuming no dissenters' rights are exercised. Because the
exchange of shares by virtue of the Exchange is to be effected at the rate of
1.28 shares of Capital Bank Corporation Common Stock for each share of Home
Savings Common Stock, Capital Bank Corporation will have 3,658,689 shares of
Common Stock issued and outstanding after consummation of the Exchange (except
to the extent that any shareholders of Home Savings perfect their appraisal
rights of dissent and receive cash rather than Capital Bank Corporation Common
Stock in connection with the Exchange).

      VOTING RIGHTS. In general, each holder of Home Savings Common Stock and
Capital Bank Corporation Common Stock is entitled to one vote per share on all
matters submitted to a vote of shareholders. However, for three years after the
effective date of Home Savings conversion from a state-chartered mutual savings
bank to a state-chartered stock-owned savings bank (the "Home Savings Conversion
Effective Date"), or until November 14, 1998, Home Savings' Amended and Restated
Certificate of Incorporation eliminates voting rights with respect to those
shares that are beneficially owned by any person in excess of 10% of the total
Home Savings Common Stock then outstanding.

      In the election of directors, each holder of Home Savings Common Stock and
of Capital Bank Corporation Common Stock has the right to vote the number of
shares owned by him or her on the record date for as many persons as there are
directors to be elected. Cumulative voting is not available with respect to the
election of directors of Home Savings or Capital Bank Corporation.

                                       68
<PAGE>

      Under North Carolina savings bank law, Home Savings may dissolve upon the
affirmative vote of the holders of at least two-thirds of its outstanding shares
of Common Stock. Under North Carolina corporate law, Capital Bank Corporation
may dissolve upon the affirmative vote of the holders of a least a majority of
Capital Bank Corporation's outstanding shares of Common Stock.

      DIRECTORS. The Bylaws of Home Savings provide that the Board of Directors
of Home Savings shall have from seven to 20 members, and the Board of Directors
of Home Savings currently has eight members. The Bylaws of Capital Bank
Corporation provide that the Board of Directors of Capital Bank Corporation
shall have from one to 25 members, and the Board of Directors of Capital Bank
Corporation currently has 17 members. The Boards of Directors of both Home
Savings and Capital Bank Corporation may fill vacancies arising in their
directorships.

      The Articles of Incorporation of Capital Bank Corporation provide that if
the number of directors is at least nine, the terms of the directors shall be
staggered. Capital Bank Corporation currently has a staggered Board of
Directors. Pursuant to the Articles of Incorporation, Capital Bank Corporation's
directors are divided into three classes, each consisting of approximately
one-third of the total directors. Each year, one class of the directors comes up
for election, resulting in director terms of three years. Home Savings does not
have a staggered Board of Directors.

      RIGHTS TO REPURCHASE STOCK. For a period of five years from the Home
Savings Conversion Effective Date, Home Savings may not, without the approval of
the Administrator, repurchase any of its capital stock. Under the BHC Act, no
prior approval is required and, therefore, Capital Bank Corporation will be
allowed to purchase its own stock in the open market subject to applicable law
and the availability of funds therefor. Under certain circumstances, stock
repurchases by Capital Bank Corporation will require the prior approval of the
Federal Reserve Bank of Richmond. See page ____ for a description of the
restrictions on the repurchase by Capital Bank Corporation of its stock. Capital
Bank Corporation may consider repurchases of its stock in the future, but there
can be no assurance that Capital Bank Corporation will conduct such repurchases.

      PAYMENT OF DIVIDENDS. Home Savings Record Holders are entitled to receive
dividends as may be declared by the Board of Directors of Home Savings out of
funds legally available therefor. Home Savings' ability to pay such dividends is
subject to different statutory and regulatory restrictions than those applicable
to Capital Bank Corporation. Although Capital Bank Corporation's ability to pay
dividends will not be subject to these restrictions, such restrictions will
indirectly affect Capital Bank Corporation because dividends from Home Savings
will be a source of funds of Capital Bank Corporation for the payment of
dividends to shareholders of Capital Bank Corporation.

      Capital Bank Corporation will be limited by certain restrictions imposed
generally on North Carolina corporations. Subject to certain limitations and
exceptions, cash dividends may not be paid if a corporation will not be able to
pay its debts as they become due in the usual course of business after making
such cash dividend distribution or the corporation's total assets would be less
than the sum of its total liabilities plus the amount that would be needed to
satisfy certain liquidation preferential rights. It is not likely that Capital
Bank Corporation will declare or pay cash dividends in the foreseeable future
since earnings, if any, will be used to support growth in earnings assets and
the opening of branch locations, should such action be pursued.

      LIMITATION OF LIABILITY AND INDEMNIFICATION OF DIRECTORS, OFFICERS AND
EMPLOYEES. The Articles of Incorporation of both Home Savings and Capital Bank
Corporation eliminate a director's personal liability for breach of duty as a
director to the fullest extent permitted by law.

   
      The Bylaws of both Home Savings and Capital Bank Corporation provide for
indemnification to the fullest extent permitted by law. Under the FDIA, both
Home Savings and Capital Bank Corporation would be


                                       69
<PAGE>

prohibited from paying any indemnification with respect to any liability or
legal expense incurred by a director, officer, or employee as result of an
action or proceeding by a federal banking agency resulting in a civil money
penalty or certain other remedies against such person. Currently, there is no
pending or threatened litigation involving Capital Bank, Capital Bank
Corporation or Home Savings for which indemnification might be sought.
    

      Insofar as indemnification for liabilities arising under the Securities
Act may be permitted to directors, officers or persons controlling Capital Bank
Corporation pursuant to the forgoing provisions, Capital Bank Corporation has
been informed that in the opinion of the SEC, such indemnification is against
public policy as expressed in the Securities Act and is, therefore,
unenforceable.

   
      Limitation of liability and indemnification provisions may discourage or
deter shareholders or management from bringing a lawsuit against former
directors for breach of duty, even though such action, if successful might
otherwise have benefitted the corporation and its shareholders.
    

      CHANGE IN CONTROL REGULATION. Home Savings is subject to the protection of
the North Carolina Shareholder Protection Act and the North Carolina Control
Share Acquisition Act. As permitted thereby, Capital Bank Corporation has opted
out of both Acts.

      Pursuant to the North Carolina Shareholder Protection Act, no business
combination (defined to include any merger, consolidation, share exchange or
sale of all or any substantial part of the corporation's assets) involving a
corporation which has a class of securities registered under the Exchange Act
and any entity that is the beneficial owner, directly or indirectly, of more
than 20% of the corporation's voting shares may be consummated unless the
holders of 95% of the outstanding voting shares approve the business
combination. This provision does not apply if the parties comply with certain
requirements relating to the value of the consideration paid in the business
combination, the composition of the corporation's board of directors, the
disclosure to shareholders regarding the business combination and other
procedural matters. Home Savings has not opted out of the Shareholder Protection
Act.

      The North Carolina Control Share Acquisition Act applies to a corporation
that is incorporated in North Carolina and that has substantial assets in North
Carolina, its principal place of business or a principal office within North
Carolina, a class of securities registered under the Exchange Act and more than
10% of its shareholders resident in North Carolina or more than 10% of its
shares held by North Carolina residents. The North Carolina Control Share
Acquisition Act restricts the voting rights of a person who acquires "control
shares" in a subject corporation. Control shares are shares that, when added to
all other shares of the subject corporation beneficially owned by a person,
would entitle that person to voting power equal to or greater than a stated
percentage of all voting power. Without shareholder approval by "disinterested
shareholders," the shares acquired by the acquiror have no voting rights.
Disinterested shareholders are shareholders other than the acquiror and the
employee-directors of the subject corporation. If the shares held by acquiror
are accorded voting rights pursuant to the procedure described above and the
acquiror beneficially holds more than 50% of the voting power for the election
of directors, each of the corporation's other shareholders have the right to
require that the corporation redeem their shares at a price not less than the
highest price per share paid by the acquiror for any of its shares. Home Savings
has not opted out of the Control Share Acquisition Act.

   
      The acquisition of more than ten percent of either the outstanding Capital
Bank Corporation Common Stock or the outstanding Home Savings Common Stock may,
in certain circumstances, be subject to the provisions of the Change in Bank
Control Act. The FDIC has also adopted a regulation pursuant to the Change in
Bank Control Act which generally requires persons who at any time intend to
acquire control of an FDIC-insured state-chartered non-member bank, either
directly or indirectly through an acquisition of control of its holding company,
to provide 60 days' prior written notice and certain financial and other
information to the FDIC. Control for the purpose of this Act exists in
situations in which the acquiring party has voting


                                       70
<PAGE>

control of at least 25% of any class of voting stock or the power to direct the
management or policies of the bank or the holding company. However, under FDIC
regulations, control is presumed to exist where the acquiring party has voting
control of at least ten percent 10% of any class of voting securities if (a) the
bank or holding company has a class of voting securities which is registered
under Section 12 of the Exchange Act, or (b) the acquiring party would be the
largest holder of a class of voting shares of the bank or the holding company.
The statute and underlying regulations authorize the FDIC to disapprove a
proposed acquisition on certain specified grounds.
    

      Prior approval of the Federal Reserve would be required for any
acquisition of control of Home Savings or Capital Bank Corporation by any bank
holding company under the BHC Act. Control for purposes of the BHC Act would be
based on, among other things, a twenty-five percent (25%) voting stock test or
on the ability of the holding company otherwise to control the election of a
majority of the Board of Directors of Home Savings or Capital Bank Corporation.
As part of such acquisition, the acquiring company (unless already so
registered) would be required to register as a bank holding company under the
BHC Act.

      The Exchange Act requires that a purchaser of any class of a corporation's
securities registered under the Exchange Act notify the SEC and such corporation
within ten days after its purchases exceed 5% of the outstanding shares of that
class of securities. This notice must disclose the background and identity of
the purchaser, the source and amount of funds used for the purchase, the number
of shares owned and, if the purpose of the transaction is to acquire control of
the corporation, any plans to alter materially the corporation's business or
corporate structure. In addition, any tender offer to acquire a corporation's
securities is subject to the limitations and disclosure requirements of the
Exchange Act.

      CERTAIN DIFFERENCES IN PROVISIONS OF INCORPORATION DOCUMENTS AND BYLAWS.
RESTRICTION ON ACQUISITION. Home Savings' Amended and Restated Certificate of
Incorporation provides that for three years after the Home Savings Conversion
Effective Date, or until November 14, 1998, no person may directly or indirectly
offer to acquire or acquire the beneficial ownership of more than 10% of any
class of equity security of Home Savings. This prohibition does not apply to,
among other things, the purchase of securities by underwriters in connection
with a public offering of Home Savings' securities, any employee stock benefit
plan of Home Savings, or any class or series of preferred stock or other
security, other than common stock, as to which, and to the extent, the Board of
Directors of Home Savings determines this provision shall not apply. Capital
Bank Corporation's Articles of Incorporation contain no such provisions.

      CONSTITUENCY CLAUSE. Home Savings' Amended and Restated Certificate of
Incorporation provides that in determining what is in the best interests of Home
Savings, the Board of Directors of Home Savings may consider, among other
things, the social and economic effects of the matter to be considered
(including a change of control) on Home Savings and its employees, customers,
creditors and the community in which Home Savings operates. Capital Bank
Corporation's Articles of Incorporation contain no such provision.

      BYLAWS. Certain differences exist between the Bylaws of Home Savings and
the Bylaws of Capital Bank Corporation. Upon request, Home Savings will provide
its shareholders with copies of the Bylaws of both Home Savings and Capital Bank
Corporation free of charge. Requests should be made to Edwin E. Bridges, at
(919) 742-4186 or mailed to Home Savings' main office, located at 300 East
Raleigh Street, Siler City, North Carolina 27344, Attention: Edwin E. Bridges.


                      PRO FORMA CONSOLIDATED CAPITALIZATION

   
      The following table presents the pro forma consolidated capitalization of
Capital Bank Corporation and Capital Bank, as its subsidiary, at September 30,
1998, adjusted to give effect to the Holding Company Reorganization as described
in this Joint Proxy Statement-Prospectus. The authorized number of shares of
Common Stock of Capital Bank Corporation is 20,000,000 and ________ shares are
expected to be offered and sold to the Home Savings shareholders in the share
exchange.
    

                                       71
<PAGE>


<TABLE>
<CAPTION>
                                                 CAPITAL                            PRO FORMA
                                                   BANK    CAPITAL                 CONSOLIDATED
                                               CORPORATION   BANK   ADJUSTMENTS   CAPITALIZATION
                                               -----------   ----   -----------   --------------
                                                                (in thousands)
<S>                                                 <C>     <C>       <C>            <C>    
SHAREHOLDERS' EQUITY:

   
Common stock.........................               $  1    $12,388   $13,285        $25,674
Additional paid-in capital...........                ---     13,285  (13,285)            ---
Accumulated deficit..................                ---    (1,535)       ---         (1,535)
Accumulated other comprehensive  income, net....     ---        176       ---            176
                                                    ----    -------     -----        -------
Total shareholders' equity...........               $  1    $24,314     $   -        $24,315(1)
                                                    ====    =======     =====        =======
</TABLE>
(1) Does not include shares to be issued to Home Savings' shareholders in
    connection with the share exchange.
    

           INFORMATION ABOUT CAPITAL BANK AND CAPITAL BANK CORPORATION

CAPITAL BANK CORPORATION

      GENERAL. Capital Bank Corporation is a business corporation incorporated
under the laws of the State of North Carolina on August 10, 1998. The only
office of Capital Bank Corporation, and its principal place of business, is
located at the administrative office of Capital Bank at 4400 Falls of Neuse
Road, Raleigh, North Carolina 27609. Capital Bank Corporation's telephone number
is (919) 878-3100.

      Capital Bank Corporation was organized for the purpose of becoming the
holding company of Capital Bank. Pursuant to the Holding Company Reorganization,
Capital Bank will become a wholly-owned subsidiary of Capital Bank Corporation,
Capital Bank Corporation will become a bank holding company, and each
shareholder of Capital Bank will, subject to the exercise of dissenters' rights,
become a shareholder of Capital Bank Corporation without any change in the
number of shares owned or percentage ownership.

      Capital Bank Corporation has not yet undertaken any operating business
activities and does not currently propose to do so. In the future, Capital Bank
Corporation may become an operating company or acquire other commercial banks or
bank holding companies, or engage in or acquire such other activities or
businesses as may be permitted by applicable law, although there are no present
plans or intentions to do so.

      PROPERTY. Initially, Capital Bank Corporation will neither own nor lease
any real or personal property but will utilize the premises and property of
Capital Bank without the payment of any rental fees to Capital Bank.

      COMPETITION. It is expected that for the near future the primary business
of Capital Bank Corporation will be the ongoing business of Capital Bank.
Therefore, the competitive conditions to be faced by Capital Bank Corporation
will be the same as those faced by Capital Bank. In addition, many banks and
financial institutions have formed, or are in the process of forming, holding
companies. It is likely that these holding companies will attempt to acquire
banks, thrift institutions or companies engaged in bank-related activities.
Thus, Capital Bank Corporation will face competition in undertaking any such
acquisitions and in operating subsequent to any such acquisitions.

      EMPLOYEES. At the present time, Capital Bank Corporation does not intend
to have any employees other than its management. See "Management of Capital Bank
Corporation." It will utilize the support staff of Capital Bank from time to
time without the payment of any fees to Capital Bank. If Capital Bank
Corporation acquires other financial institutions or pursues other lines of
business, it may at such time hire additional employees.

                                       72
<PAGE>

CAPITAL BANK

      GENERAL. Capital Bank was incorporated under the laws of the State of
North Carolina on May 30, 1997, and commenced operations as a state-chartered
banking corporation on June 20, 1997. Capital Bank is not a member of the
Federal Reserve System and has no subsidiaries. As of September 30, 1998,
Capital Bank had assets of approximately $100.0 million, net loans outstanding
of approximately $63.0 million and deposits of approximately $75.0 million.
Capital Bank's corporate and main office is located at 4400 Falls of Neuse Road,
Raleigh, North Carolina 27609, and its telephone number is (919) 878-3100. In
addition to the main office, Capital Bank has four branch offices in Cary and
Sanford, North Carolina. The two branch offices in Sanford, North Carolina are
currently located at 130 North Steele Street and 2800 Williams Street. The
Williams Street location and a branch located at 129 South Steele Street were
acquired from an existing banking institution immediately upon Capital Bank's
commencement of operations. The two branch offices in Cary, North Carolina are
currently located at 1201 Kildaire Farm Road and 915 North Harrison Avenue. The
branch at 915 North Harrison Avenue opened on March 23, 1998 and the branch at
1201 Kildaire Farm Road opened on September 14, 1998. Capital Bank may also
explore opportunities to add additional service points in the North Carolina
market, although no exchange agreements or understandings, written or oral,
currently exist other than pursuant to the Exchange Agreement.

      Capital Bank is a community bank currently engaged in the general
commercial banking business in Wake and Lee Counties, North Carolina. Wake
County has a diversified economic base, comprised primarily of services, retail
trade, government and manufacturing and includes the City of Raleigh, the state
capital. Lee County is a significant center for various industries, including
manufacturing, lumber and tobacco.

      Capital Bank offers a full range of banking services, including checking
accounts, savings accounts, NOW accounts, money market accounts and certificates
of deposit; loans for real estate, businesses, agriculture, personal uses, home
improvement and automobiles; equity lines of credit; credit cards; individual
retirement accounts; safe deposit boxes; bank money orders; electronic funds
transfer services including wire transfers; traveler's checks; and free notary
services to all Capital Bank customers. In addition, Capital Bank provides
automated teller machine access to its customers for cash withdrawals through
nationwide ATM networks. At present, Capital Bank does not provide the services
of a trust department.

      LENDING ACTIVITIES AND DEPOSITS. Capital Bank makes a variety of loans,
including loans secured by real estate, loans for commercial purposes and loans
to individuals for personal and household purposes. There are no large
concentrations of credit to any particular industry. The economic trends of the
area served by Capital Bank are influenced by the significant industries within
the region. Virtually all Capital Bank's business activity is with customers
located in the Cary, Raleigh and Sanford areas. The ultimate collectibility of
Capital Bank's loan portfolio is susceptible to changes in the market conditions
of this geographic region.

      Capital Bank uses a centralized risk management process to insure uniform
credit underwriting that adheres to bank policy. Lending policies are reviewed
on a regular basis to confirm that Capital Bank is prudent in setting its
underwriting criteria. Credit risk is managed through a number of methods
including loan grading of commercial loans, committee approval of larger loans,
and class and purpose coding of loans. Management believes that early detection
of credit problems through regular contact with Capital Bank's clients coupled
with consistent reviews of the borrowers' financial condition are important
factors in overall credit risk management.

                                       73
<PAGE>

      The following table sets forth, as of September 30, 1998, the approximate
composition of Capital Bank's loan portfolio:

LOAN TYPE                                        AMOUNT           PERCENTAGE
- ---------                                        ------           ----------
                                                       (IN THOUSANDS)

Real Estate............................         $10,065               16%

Commercial.............................          47,454               74

Consumer...............................           6,751               10
                                                -------             ----
          Total........................         $64,270              100%
                                                =======             ====

      The majority of Capital Bank's customers are individuals and small to
medium-size businesses located in Wake and Lee Counties, North Carolina and
contiguous areas. Capital Bank's deposits and loans are well diversified, with
no material concentration in a single industry or group of related industries.
The management of Capital Bank does not believe that the deposits or the
business of Capital Bank in general are seasonal in nature. The deposits may,
however, vary with local and national economic conditions but not enough,
management believes, to have a material effect on planning and policy making.
Capital Bank attempts to control deposit flow through the pricing of deposits
and promotional activities. Management believes that Capital Bank's rates are
competitive with those offered by other institutions in Cary, Raleigh and
Sanford.

      The following table sets forth the mix of depository accounts at Capital
Bank as a percentage of total deposits as of September 30, 1998:

            Non-interest bearing demand...............        10%
            Interest checking.........................         6
            Market rate investment....................        17
            Savings...................................         3
            Time deposits
                  Under $100,000......................        50
                  Equal to or over $100,000...........        14
                                                             ---
                                                             100%
                                                             ===
COMPETITION

      Commercial banking in North Carolina is extremely competitive in large
part due to statewide branching. Capital Bank competes in its market areas with
some of the largest banking organizations in the state and the country and other
financial institutions, such as federally and state-chartered savings and loan
institutions and credit unions, as well as consumer finance companies, mortgage
companies and other lenders engaged in the business of extending credit. Many of
Capital Bank's competitors have broader geographic markets and higher lending
limits than Capital Bank and are also able to provide more services and make
greater use of media advertising.

      The enactment of legislation authorizing interstate banking has caused
great increases in the size and financial resources of some of Capital Bank's
competitors. In addition, as a result of interstate banking, out-of-state
commercial banks may acquire North Carolina banks and heighten the competition
among banks in North Carolina.

      Despite the competition in its market areas, Capital Bank believes that it
has certain competitive advantages that distinguish it from its competition.
Capital Bank believes that its primary competitive


                                       74
<PAGE>

advantages are its strong local identity and affiliation with the community and
its emphasis on providing specialized services to small and medium-sized
business enterprises, as well as professional and upper-income individuals.
Capital Bank offers customers modern, high-tech banking without forsaking
community values such as prompt, personal service and friendliness. Capital Bank
offers many personalized services and intends to attract customers by being
responsive and sensitive to their individualized needs. Capital Bank also relies
on goodwill and referrals from shareholders and satisfied customers, as well as
traditional media to attract new customers. To enhance a positive image in the
community, Capital Bank supports and participates in local events and its
officers and directors serve on boards of local civic and charitable
organizations.

YEAR 2000 ISSUES

      As the Year 2000 approaches, an important business issue has emerged
regarding whether or not existing computer systems and other operating systems
can process this date value properly. The problem is the result of computer
programs and related logic which use a two digit value to define a particular
calendar year (i.e. 99 for 1999). When this logic is used, computer systems
cannot recognize the two digit code "00" associated with the Year 2000 as coming
after 99. The issue is significant because many computer systems deployed
throughout the business world, not just in banks, use software which contain the
two digit date logic.

      Before it opened in June 1997, Capital Bank's management made the
strategic decision to use an outside data processing company (service bureau) to
provide computer processing systems for its primary banking products including
loans, deposits, ATM's, check processing and general ledger. The computer
software used by the service bureau was developed and is maintained by a third
party vendor. This same software is used by many banks throughout the country
and uses a five-digit date logic designed to avoid the problems associated with
the two digit logic discussed above.

      In addition to the service bureau, Capital Bank utilizes personal
computers configured into five local area networks (LANS) which are, in turn,
connected to each other through a wide area network (WAN). All equipment was
purchased new in 1997 and has subsequently been tested for Year 2000 readiness
by an independent consultant. The test results indicate that all equipment will
function properly into the Year 2000.

      In addition to the service bureau applications, Capital Bank uses software
distributed through the LAN/WAN network for functions such as word processing,
E-mail, spreadsheet, teller transactions, document preparation and new account
setup. All of these software products are purchased or licensed from third party
vendors. It should be noted that Capital Bank does not write or develop any of
its own computer applications and all third party vendors have provided Capital
Bank with written certification that their software is Year 2000 compliant.

      In addition to receiving these assurances from third party vendors,
Capital Bank has instituted a Year 2000 compliance program whereby it is
reviewing the Year 2000 issue on a comprehensive, company-wide basis. This
program is administered by a project team consisting of executive and senior
management as well as a representative from the Board of Directors.

      As of September 30, 1998, Capital Bank had completed its assessment of
existing computer systems and applications and had identified mission critical
applications. Where possible, Capital Bank is developing plans to test these
systems and is in the process of reviewing third party test results. However,
the Year 2000 is a global issue which extends beyond the control of Capital Bank
and may effect the providers of services such as power and telecommunications.
These services are critical to the ongoing operations of Capital Bank and in the
unlikely event of an interruption in these services, it is management's opinion
that such a failure will be quickly resolved.

                                       75
<PAGE>

      As testing of Capital Bank's mission critical systems is completed,
Capital Bank will develop detailed contingency plans as necessary for each
system. Capital Bank has developed a general business resumption contingency
plan which provides for the implementation of manual processes on a temporary
basis should any computer application malfunction on or after January 1, 2000.

      Capital Bank has budgeted $43,000 for the Year 2000 program and has spent
approximately $12,000 to date.

      As a lending institution, Capital Bank is exposed to potential risk if
borrowers suffer Year 2000 related difficulties and are unable to repay their
loans. In July 1998, Capital Bank sent informational material and a Year 2000
questionnaire to all large borrowers which focused on their Year 2000 readiness.
During the third quarter 1998, Capital Bank's loan officers and account managers
met with these customers to personally review the answers to these
questionnaires and to discuss the impact of the Year 2000 on their operations.
Capital Bank is currently evaluating the information obtained from these
meetings in order to determine what impact, if any, the Year 2000 will have on
their financial performance and their ability to make loan payments. Thus far
none of Capital Bank's borrowers have reported the expectation of material
adverse impacts as a result of the Year 2000 issue.

      Based on the information now available, Capital Bank anticipates that the
systems it uses will properly process dates in the year 2000 and beyond and that
the costs incurred in achieving full year 2000 compliance will not be material
to Capital Bank's business, financial condition or results of operation.

PROPERTIES

      The following table sets forth the location and other related information
regarding Capital Bank's offices and other properties occupied as of September
30, 1998.

      Offices                 Location                         Status
      -------                 --------                         ------

      Main Office       4400 Falls of Neuse Road          Leased
                        Raleigh, North Carolina

      Cary Office       915 North Harrison Avenue         Owned
                        Cary, North Carolina

      Cary Office       1201 Kildaire Farm Road           Leased real property,
                        Cary, North Carolina              owned improvements

      Sanford Office    2800 Williams Street              Leased
                        Sanford, North Carolina

      Sanford Office    130 North Steele Street           Leased
                        Sanford, North Carolina

EMPLOYEES

      At September 30, 1998, Capital Bank had 46 full-time equivalent employees.
None of its employees is represented by any collective bargaining unit. Capital
Bank considers relations with its employees to be good.

                                       76
<PAGE>

LEGAL PROCEEDINGS

      In the normal course of its operations, Capital Bank from time to time is
party to various legal proceedings. Based upon information currently available,
and after consultation with its counsel, management believes that such legal
proceedings, in the aggregate, will not have a material adverse effect on
Capital Bank's business, financial position or results of operations.


                                       77
<PAGE>

MANAGEMENT AND CERTAIN TRANSACTIONS

      Set forth below are the names and other information pertaining to the
directors of Capital Bank:

                                                                      YEAR FIRST
                                                                         ELECTED
           NAME              POSITION WITH COMPANY       AGE            DIRECTOR
         ---------         ------------------------     -----         ----------

CLASS I

Charles F. Atkins (3)(5)            Director              48          1997

                                President, Chief                             
                             Executive Officer, and                             
James A. Beck(1)(3)(4)              Director              45          1997

Carolyn W. Grant (3)(6)             Director              47          1997

Oscar A. Keller, Jr.                                                            
(1)(3)                              Director              76          1997

Don W. Perry (2)(5)                 Director              39          1997

Class II

L.I. Cohen, Jr. (3)(6)              Director              60          1997

Robert L. Jones (1)(3)(6)           Director              61          1997

Vernon Malone (3)(5)                Director              66          1997

J. Rex Thomas (3)(5)                Director              52          1997

Bruce V. Wainwright (4)             Director              51          1997

Samuel J. Wornon, III                                                           
(1)(4)(6)                           Director              55          1997

Class III

Lamar Beach (3)                     Director              69          1997

William C. Burkhardt                                                            
(1)(2)(6)                           Director              60          1997

David J. Gospodarek (2)(3)          Director              51          1997

Darleen M. Johns (4)(5)             Director              50          1997

                            Chairman of the Board of                            
O.A. Keller, III (1)(3)            Directors              53          1997

George R. Perkins, III                                                          
(2)(4)                              Director              30          1997

- --------------------------
(1)   Member of  Executive Committee
(2)   Member of Audit Committee
(3)   Member of Loan Committee
(4)   Member of Asset and Liability Committee
(5)   Member of Community Reinvestment Committee
(6)   Member of the Compensation Committee

                                       78
<PAGE>


CLASS I

      CHARLES F. ATKINS has served as a director since the Bank's inception. He
is currently and has been for the past five years President of CAM-L
Corporation, a real estate development/procurement company located in Sanford,
North Carolina.

      JAMES A. BECK has served as a director since the Bank's inception. He is
currently President and Chief Executive Officer of the Bank, a position he has
held since the Bank commenced operations. Mr. Beck served as Chairman, President
and Chief Executive Officer of SouthTrust Bank of North Carolina, N.A. from
January 1991 until June 1996 when it was merged into the SouthTrust
Charlotte-based bank. Mr. Beck served as President and a director of the
combined bank until January 1997, when he resigned to join the Bank.

      CAROLYN W. GRANT has served as a director since the Bank's inception. She
is currently the Vice President, International Business Development, of
Longistics Corp., a privately-held logistics business that operates the foreign
trade zone in the Raleigh-Durham area of North Carolina. From 1996 through 1997,
Ms. Grant was the Southeast Regional Manager for Plants by
Grant-TruGreen/Chemlawn and from 1976 to 1996 was the President and owner of
Plants by Grant, Inc., Raleigh, North Carolina. Ms. Grant is a Commissioner of
the North Carolina Board of Transportation and a member of the Executive
Committee of the Board of Directors of the Greater Raleigh Chamber of Commerce.

      OSCAR A. KELLER, JR. has served as a director since the Bank's inception.
He is currently and has been for the past five years President and CEO of
Parkview Retirement Home, a retirement facility located in Sanford, North
Carolina. Mr. Keller is the father of Oscar A. Keller, III.

      DON W. PERRY has served as a director since the Bank's inception. He is
currently and has been for the past five years Assistant Vice President of Lee
Brick and Tile, a brick manufacturing company located in Sanford, North
Carolina.

CLASS II

      L.I. COHEN, JR. has served as a director since the Bank's inception. He is
currently and has been for the past five years Chief Executive Officer of Lee
Iron and Metal Co., Inc., a recycling business located in Sanford, North
Carolina.

      ROBERT L. JONES has served as a director since the Bank's inception. He is
currently and has been for the past five years Chairman of the construction firm
Davidson, Jones & Beers Company or its subsidiary, Davidson & Jones Construction
Company, each of which is located in Raleigh, North Carolina. Mr. Jones is also
a director of Carolina Power & Light Company, a public utility company based in
Raleigh, North Carolina.

      VERNON MALONE has served as a director since the Bank's inception. He is a
retired educator and serves on the Wake County, North Carolina, Board of
Commissioners. Prior thereto, he served as chairman of such board.

      J. REX THOMAS has served as a director since the Bank's inception. He is
currently the President of Thomas Commercial Inc., a commercial real estate
company located in Raleigh, North Carolina. Prior thereto, Mr. Thomas was for 17
years a partner with Highwoods Properties, a real estate development company
located in Raleigh, North Carolina.

      BRUCE V. WAINRIGHT has served as a director since the Bank's inception. He
is currently and has been for the past five years President and Owner of Dr.
Bruce V. Wainright, D.D.S. P.A.

                                       79
<PAGE>


      SAMUEL J. WORNOM, III has served as a director since the Bank's inception.
He is currently and has been for the past five years President of Nouveau
Properties, an investment company located in Sanford, North Carolina.

CLASS III

      LAMAR BEACH has served as a director since the Bank's inception. In
November 1997, Mr. Beach retired after selling his interests in Spanco
Corporation, a textiles corporation located in Sanford, North Carolina, of which
he had been President and Chief Executive Officer for more than the past five
years.

      WILLIAM C. BURKHARDT has served as a director since the Bank's inception.
He is currently and has been for the past ten years President and Chief
Executive Officer of Austin Quality Foods, a snack foods company located in
Cary, North Carolina. Mr. Burkhardt has also been a member of the Board of
Directors of Public Service Company of North Carolina since 1989.

      DAVID J. GOSPODAREK has served as a director since the Bank's inception.
He is a Certified Public Accountant and has been a principal in the accounting
office of Gospodarek, Lunsford & Associates, Raleigh, North Carolina, for the
past five years.

      DARLEEN M. JOHNS has served as a director since the Bank's inception. She
is currently and has been for the past five years President and Chief Executive
Officer of Alphanumeric Systems, Inc., a computer integration company located in
Raleigh, North Carolina.

      O.A. KELLER, III has served as a director and as Chairman of the Board of
Directors since the Bank's inception. He is currently and has been for the past
five years President and Chief Executive Officer of Earthtec Environmental
Corp., an environmental services company located in Sanford, North Carolina and
Columbus, Ohio, and Chief Executive Officer of Global Contracting Services,
Inc., Columbus, Ohio.

      GEORGE R. PERKINS, III has served as a director since the Bank's
inception. He is currently Vice President of Sales for Frontier Spinning Mills,
a textiles company, located in Sanford, North Carolina. Between 1993 and 1996,
Mr. Perkins was a sales representative for Unifi, Inc., a textile company,
headquartered in Greensboro, North Carolina.

DIRECTOR COMPENSATION

    Directors who are also employees of the Bank receive no compensation in
their capacities as directors. However, outside directors receive an annual fee
of $5,000 ($7,500 in the case of the Chairman of the Board), as long as they
attend at least 75% of the meetings of the Board and the Committees on which
they serve. Directors of the Bank who are not also employees of the Bank are
eligible, pursuant to the Bank's Deferred Compensation Plan for Outside
Directors (the "Deferred Compensation Plan"), to defer receipt of any
compensation paid to them for their services as a director, including retainer
payments, if any, and amounts paid for attendance at meetings. The amount of
compensation deferred under the Deferred Compensation Plan by each participating
director is increased by 25% and credited to such director's account in the form
of shares of Common Stock based on the value per share of the Common Stock on
December 31 of each year. Upon the director's death, disability or retirement,
or upon a change in control of the Bank, the director will be entitled to
withdraw the amounts in his or her account in cash or stock in the Bank's sole
discretion.

      EXECUTIVE COMPENSATION. The following tables set forth a summary of
compensation of Capital Bank's Chief Executive Officer ("CEO") in fiscal year
1997. No other executive officer earned in excess of $100,000 in salary and
bonus during Capital Bank's first fiscal year. Capital Bank began operations in
June 1997, although prior thereto (commencing in late January 1997) the CEO
performed services for Capital


                                       80
<PAGE>


Bank's predecessor in interest from whom he received compensation which was
reimbursed by Capital Bank to its predecessor; accordingly, the compensation
recorded below is not for a full fiscal year.

                           SUMMARY COMPENSATION TABLE
                                                       LONG-TERM     ALL OTHER
                              ANNUAL COMPENSATION     COMPENSATION COMPENSATION
                ------------------------------------- ------------ ------------ 

                                                          NO. OF          
 NAME AND                                       OTHER    SECURITIES       
PRINCIPAL                                       ANNUAL    UNDERLYING      
POSITION        YEAR    SALARY       BONUS    COMPENSATION OPTIONS        
- ----------     ------   -------      ------   ------------ --------

James A. Beck,                                                            
President and                                                       
CEO             1997   $121,875     $50,000       (1)     25,000(2)   $8,011(3)
- ------------------
(1)   Perquisites and other personal benefits received did not exceed the lesser
      of $50,000 or 10% of salary and bonus compensation.
(2)   On January 27, 1997, Mr. Beck was granted an option to acquire up to
      25,000 shares of Common Stock at $11.00 per share, 9,000 shares of which
      are currently vested, with the balance vesting in increments of 4,000
      shares per year over the ensuing four years. Such options were granted
      under Capital Bank's ISO Plan.
(3)   Includes $3,311 for health, life and long-term disability insurance,
      $2,600 in 401(k) contributions and $2,100 in membership dues.


                      OPTION GRANTS IN THE 1997 FISCAL YEAR

      The following table reflects the stock options granted to date by Capital
Bank to the named executive officer pursuant to Capital Bank's ISO Plan in 1997,
which is the first fiscal year of Capital Bank's operations. The table sets
forth the hypothetical potential realizable values that would exist for the
options at the end of their ten-year terms, at assumed rates of stock price
appreciation of 5% and 10%. The amounts shown as potential realizable values
represent the corresponding increases in the market value of all outstanding
shares of Capital Bank Common Stock. The actual value of the options will depend
on the market value of Capital Bank's Common Stock. No gain to the option holder
is possible without an increase in the stock price, which will benefit all
shareholders proportionately. These potential realizable values, based on 5% and
10% appreciation rates prescribed by the FDIC, are not intended to forecast
possible future appreciation, if any, of Capital Bank's stock price.
<TABLE>
<CAPTION>

                                                                       POTENTIAL
                                                                      REALIZABLE
                                                                    ---------------
                                                                        VALUE AT
                                                                    ASSUMED ANNUAL
                                                                        RATES OF
                                                                      STOCK PRICE
                                                                     APPRECIATION
                                                                             FOR
                                 INDIVIDUAL GRANTS                  OPTION TERM (1)
                 -------------------------------------------------  ---------------

                                % OF TOTAL                                          
                    NO. OF        OPTIONS
                  SECURITIES    GRANTED TO   
                  UNDERLYING     EMPLOYEES   EXERCISE OR  
                   OPTIONS      IN FISCAL    BASE PRICE   EXPIRATION
NAME                GRANTED        YEAR       PER SHARE     DATE      5%      10%
- ----                -------        ----       ---------     ----      --      ---
<S>               <C>    <C>      <C>         <C>           <C>    <C>      <C>     
James A. Beck     25,000 (2)      59.5%       $11.00        2007   $412,500 $550,000
</TABLE>


- ---------------
(1)   Potential realizable value of each grant is calculated assuming that the
      market price of the underlying security appreciates at annualized rates of
      5% and 10%, respectively, over the ten-year term of the grant. The assumed
      annual rates of appreciation of 5% and 10% would result in the value of
      the Capital Bank Common Stock increasing to $16.50 and $22.00 per share.
(2)   See footnote (2) to the Summary Compensation Table above.

                                       81
<PAGE>


                 AGGREGATED OPTION EXERCISES IN LAST FISCAL YEAR 
                 -----------------------------------------------
                      AND FISCAL YEAR-END OPTION VALUES (1)
                      -------------------------------------

      The following table sets forth certain information concerning options to
purchase Capital Bank Common Stock held by Mr. Beck during the year ended
December 31, 1997 and the value of unexercised options as of December 31, 1997.

<TABLE>
<CAPTION>

                               NUMBER OF SECURITIES                              
                              UNDERLYING UNEXERCISED     VALUE OF UNEXERCISED
                                OPTIONS AT FISCAL      "IN-THE-MONEY" OPTIONS AT)
                                    YEAR-END              FISCAL YEAR-END (2)
NAME                        (EXERCISABLE/UNEXERCISABLE)(EXERCISABLE/UNEXERCISABLE)
- ----                       ---------------------------- ---------------------------
<S>                                <C>   <C>                <C>     <C>    
James A. Beck                      9,000/16,000             $18,000/$32,000
- ---------------
</TABLE>

(1) No options were exercised by the CEO in the last fiscal year.
(2) Options are "In-The-Money" if the fair market value of the underlying
    securities exceeds the exercise price of the options. The value of the
    options is calculated by subtracting the exercise price from $13.00, the
    closing market price of the underlying Capital Bank Common Stock as of
    December 31, 1997, and multiplying the difference by the number of
    securities underlying the options.
   
      EMPLOYMENT AGREEMENT. Under an employment agreement effective January 27,
1997, James A. Beck agreed to serve as President and CEO of Capital Bank at an
annual salary of $130,000, subject to increase in an amount to be determined by
Capital Bank's Board of Directors. Mr. Beck received a cash bonus of $50,000
upon signing his employment agreement. Pursuant to the terms of his employment
agreement, Mr. Beck was granted an option to acquire up to 25,000 shares of
Capital Bank Common Stock at $11.00 per share, 9,000 shares of which are
currently vested, with the balance vesting in increments of 4,000 shares per
year over the next four years. Mr. Beck will be eligible for performance bonuses
and other benefits available to executives of Capital Bank. The term of his
employment is three years, annually renewable for successive three year periods
unless Capital Bank furnishes 60 days prior written notice to Mr. Beck before an
anniversary date of the agreement, in which event Mr. Beck would be entitled to
his salary and bonus for the remaining term. Capital Bank may terminate Mr.
Beck's employment for cause, in which event Capital Bank would be required to
pay only Mr. Beck's compensation due at termination. Upon a change in control of
Capital Bank, Mr. Beck is entitled to compensation equal to three years' salary
and bonus. The change in control provision could deter potential third party
bidders from making offers to acquire Capital Bank. Mr. Beck has also agreed
that during his employment and for two years (or longer in certain cases)
thereafter, he will not compete with Capital Bank within its then existing areas
of operation.

      CERTAIN TRANSACTIONS. Certain of the directors and executive officers of
Capital Bank are customers of and borrowers from Capital Bank in the ordinary
course of business. As of December 31, 1997, loans outstanding to directors and
executive officers of Capital Bank, and their associates as a group, equaled
approximately $3.2 million (approximately 12.83% of equity capital as of that
date) and during 1997 did not exceed $5.0 million (or approximately 20% of
equity capital) at any time. Total individual and corporate obligations, direct
and indirect, for any one director did not exceed 10% of the equity capital of
Capital Bank at any time during fiscal 1997. All outstanding loans and
commitments included in such transactions are made substantially on the same
terms, including rate and collateral, as those prevailing at the time in
comparable transactions with other customers. In the opinion of management,
these loans do not involve more than normal risk of collectibility, or contain
other unfavorable features.
    
      Capital Bank has had, and expects to have in the future, banking
transactions in the ordinary course of its business with directors, officers and
principal shareholders of Capital Bank, and their associates, on the same terms
including interest rates and collateral on loans, as those prevailing at the
same time for comparable transactions with others.

                                       82
<PAGE>


      Capital Bank reimbursed certain members of the Capital Bank Board of
Directors for the expenses incurred by them in connection with the organization
of Capital Bank in June 1997. The directors were the guarantors under a line of
credit in the amount of $600,000 from Centura Bank to NB Acquisition Corp., an
entity established by one of the directors prior to the formation of Capital
Bank. NB Acquisition Corp., in turn, loaned such funds to Capital Bank for the
payment of organizational expenses. Capital Bank has repaid NB Acquisition Corp.
and NB Acquisition Corp. has, in turn, repaid the loan from Centura Bank, in
accordance with its terms. The directors have also been released as guarantors.

      Capital Bank purchased a computer network, which consists of hardware and
software, from Alphanumeric Systems, Inc., a company owned and operated by
Darleen Johns, a member of the Board of Directors. Prior to the purchase,
Capital Bank reviewed proposals from Alphanumeric Systems, Inc. and two other
competitors and selected Alphanumeric Systems, Inc.'s proposal based on
competitive factors. Alphanumeric Systems, Inc. also provides maintenance for
Capital Bank's computer network and Capital Bank anticipates purchasing on a
competitive basis additional hardware and software from time to time. The
aggregate amount of all payments made by Capital Bank to Alphanumeric Systems in
1997 equaled approximately $248,000.

      Davidson, Jones & Beers Company, a construction firm located in Raleigh,
North Carolina, of which Robert L. Jones, a director of Capital Bank, is
Chairman of the Board, has been engaged by Capital Bank to construct
improvements to certain of Capital Bank's offices. In 1997, Capital Bank paid
Davidson, Jones & Beers Company approximately $64,000 for such services. Capital
Bank believes that the fees paid to Davidson, Jones & Beers Company are
comparable to market rates charged in arms-length transactions, based on
management's knowledge of, and familiarity with, the construction markets in its
areas of operation.

      O.A. Keller, III, the Chairman of the Board of Capital Bank, is the
father-in-law of Stephen T. Parascandola, who is an associate at the law firm
that serves as principal outside counsel to Capital Bank. In 1997, Capital Bank
paid legal fees to such firm for services rendered in 1996 and 1997 in the
aggregate amount of approximately $115,000, net of expenses associated with
Capital Bank's initial public offering of Capital Bank Common Stock paid from
the proceeds of such offering.

SECURITY OWNERSHIP OF MANAGEMENT
   
      The following table set forth certain information as of September 30, 1998
regarding shares of Common Stock of Capital Bank owned of record or known by
Capital Bank to be owned beneficially by (a) each director, (b) each executive
officer named in the Summary Compensation Table on page ___ and (c) all
directors and executive officers as a group. Except as set forth in the
footnotes, the persons listed below have sole voting and investment power with
respect to all shares of Capital Bank Common Stock owned by them, except to the
extent that such power may be shared with a spouse. The mailing address of each
of the directors and executive officers is in care of Capital Bank 's address.
There are no shareholders known to Capital Bank who own in excess of five
percent of Capital Bank Common Stock as of September 30, 1998.
    
                                          Beneficial Ownership (1)
           Name                   No. of Shares            Percent of Class
           ----                   -------------            ----------------
Charles F. Atkins (2)               64,500                       2.6%
Lamar Beach (3)                     11,300                         *
James A. Beck(4)                    22,500                         *
William C. Burkhardt(5)             28,000                       1.1%
L. I. Cohen, Jr. (6)                51,000                       2.0%
David J. Gospodarek                  5,500                         *
Carolyn W. Grant (7)                 9,600                         *
Darleen M. Johns                     7,500                         *

                                       83
<PAGE>

Robert L. Jones                     12,500                         *
O. A. Keller, III (8)               47,500                       1.9%
Oscar A. Keller, Jr. (9)            47,750                       1.9%
Vernon Malone                        2,650                         *
George R. Perkins, III (10)         43,773                       1.8%
Donald W. Perry (11)                14,800                         *
J. Rex Thomas (12)                   6,500                         *
Bruce V. Wainright (13)             12,600                         *
Samuel J. Wornom, III (14)          30,500                       1.2%
All directors and                                                             
executive officers as a     
group (21 persons) (15)            424,523                       16.8%
- ----------
*Less than one percent
(1)   The securities "beneficially owned" by an individual are determined in
      accordance with the definition of "beneficial ownership" set forth in the
      regulations of the FDIC. Accordingly, they may include securities owned by
      or for, among others, the spouse and/or minor children of the individual
      and any other relative who has the same home as such individual, as well
      as other securities as to which the individual has or shares voting or
      investment power or has the right to acquire under outstanding stock
      options within 60 days of September 30, 1998. Beneficial ownership may be
      disclaimed as to certain of the securities. In the case of each director
      named in the table above, the number of shares shown as beneficially owned
      includes 2,500 shares of Capital Bank subject to presently exercisable
      stock options, except for Mr. Keller, III and Mr. Keller, Jr., who hold
      5,000 and 3,750 shares subject to presently exercisable options,
      respectively.

(2)   Includes 61,000 shares of Capital Bank Common Stock held by entities for
      which Mr. Atkins is an officer and the principal shareholder.

(3)   Includes 800 shares of Capital Bank Common Stock held by Mr. Beach's wife.

(4)   Includes 500 shares of Capital Bank Common Stock held by Mr. Beck's wife
      and 12,000 shares held in an Individual Retirement Account. Also includes
      9,000 shares of Capital Bank Common Stock subject to options.

(5)   Includes 500 shares of Capital Bank Common Stock held by Mr. Burkhardt's
      wife.

(6)   Includes 22,250 shares of Capital Bank Common Stock held by Mr. Cohen's
      wife and 4,500 shares held in the Profit Sharing Plan of Lee Iron & Metal
      Co., a company in which Mr. Cohen is the principal shareholder. Mr. Cohen
      and his wife serve as co-trustees of such Profit Sharing Plan.

(7)   Includes 100 shares of Capital Bank Common Stock held by Ms. Grant's child
      and 3,875 shares held in an Individual Retirement Account.

(8)   Includes 18,000 shares of Capital Bank Common Stock held jointly with Mr.
      Keller's wife, 20,000 shares held in Individual Retirement Accounts and
      4,000 shares held by Mr. Keller's children and grandchildren. Oscar A.
      Keller, Jr. is the father of O. A. Keller, III.

(9)   Includes 21,500 shares of Capital Bank Common Stock held jointly with Mr.
      Keller's wife and 21,500 held by an entity in which Mr. Keller is an
      officer and principal shareholder.

(10)  Includes 14,000 shares owned by Mr. Perkins' father over which Mr.
      Perkins, III has voting and investment power.

                                       84
<PAGE>


(11)  Includes 9,000 shares held jointly with Mr. Perry's wife and 2,300 shares
      held by his children.

(12)  Includes 1,000 shares of Capital Bank Common Stock held by a child of Mr.
      Thomas.

(13)  Includes 100 shares of Capital Bank Common Stock held by Dr. Wainright's
      wife.

(14)  Includes 1,000 shares of Capital Bank Common Stock held in a trust for the
      benefit of Mr. Wornom's grandchild, for which Mr. Wornom serves as a
      trustee, and 1,000 shares held by a child of Mr. Wornom.

(15)  Includes the shares of Capital Bank Common Stock beneficially owned by the
      directors of Capital Bank and by four executive officers of Capital Bank
      who are not also directors. Also includes 54,550 shares of Capital Bank
      Common Stock subject to options.


                         INFORMATION ABOUT HOME SAVINGS

      Home Savings was organized as a North Carolina mutual savings and loan
association in 1950 under the name Home Savings and Loan Association and
converted from mutual to stock form on November 14, 1995. Deposits in Home
Savings are insured by the FDIC. Home Savings is engaged primarily in the
business of attracting deposits from the general public and using such deposits
to make mortgage loans secured by residential real estate. Home Savings also
makes second mortgage loans secured by the equity in a home, commercial real
estate loans, savings account loans and other loans. Home Savings' primary
sources of revenue are interest income from its real estate lending activities,
consisting primarily of making first mortgage loans for the purchase and
refinancing of residential real property. Substantially all of Home Savings'
lending and deposit activities are conducted in eastern Randolph County and
Chatham County out of its home office.

      At September 30, 1998, Home Savings had total assets of approximately $60
million, total deposits of approximately $49 million and total shareholders'
equity of approximately $10 million.

      ADDRESS. The principal and only office of Home Savings is located at 300
East Raleigh Street, Siler City, North Carolina 27344. Its telephone number is
(919) 742-4186.


                                       85
<PAGE>

      BUSINESS. Home Savings is engaged primarily in the business of attracting
deposits from the general public and using such deposits to make mortgage loans
secured by residential real estate. Home Savings also makes second mortgage
loans secured by the equity in a home, commercial real estate loans, savings
account loans and other loans. Home Savings' primary sources of revenue are
interest income from its real estate lending activities, consisting primarily of
making first mortgage loans for the purchase or refinancing of 


                                       86
<PAGE>

residential real property located primarily in Chatham County and eastern
Randolph County, North Carolina. Home Savings also earns revenues from interest
on other loans, interest and dividend income from investments, and fees from
lending and deposit activities. The major expenses of Home Savings are interest
on deposits and general administrative expenses such as salaries, employee
benefits, federal deposit insurance premiums and office occupancy and related
expenses.

      Home Savings' market area can be characterized as primarily rural in
nature. The economy in its service area is diverse, with such major industries
as textiles, furniture, food processing, hosiery and agriculture. Because no one
industry dominates the local economy, it can be classified as relatively stable.
Consistent with Home Savings' emphasis on being a community-oriented financial
institution, management estimates that substantially all of Home Savings'
deposits were provided by residents in this two-county area and substantially
all of its loans were secured by property located in the same area.

      Home Savings operates one full-service office which is located at 300 East
Raleigh Street in Siler City. There are no plans for expansion.

      Home Savings has one subsidiary, Home S&L Service Corporation (the
"Subsidiary"), established in 1983 for the purpose of offering discount
brokerage services. The Subsidiary is presently inactive, and Home Savings
presently does not offer such services.

      The business of banking in Chatham County, and in North Carolina as a
whole, is extremely competitive with the state laws permitting state-wide
branching. Home Savings competes directly for deposits in its market area with
other savings institutions, commercial banks, credit unions, brokerage firms and
all other organizations and institutions engaged in money market transactions.
In its lending activities, Home Savings competes with all other financial
institutions, as well as consumer finance companies, mortgage companies and
other lenders engaged in the business of extending credit.

      Interest rates, both on loans and deposits, and prices of services are
significant competitive factors among financial institutions. Office locations,
office hours, customer service, community reputation and continuity of personnel
are also important competitive factors. Home Savings' predominant competitors
have greater resources, broader geographic markets and higher lending limits.
They can offer more products, and can better afford and make more effective use
of media advertising, support services and electronic technology than Home
Savings. Home Savings depends on its reputation as a community bank in its local
market, direct customer contact, its ability to make credit and other business
decisions locally, and personalized service to counter these competitive
disadvantages. With respect to deposits, Home Savings' primary competitors are
four of North Carolina's largest commercial banks, each with a significant
state-wide presence. The market share of deposits of Home Savings during the
three years ended September 30, 1996 has steadily decreased. Home Savings is
predominately a mortgage lending financial institution that funds its loans with
savings deposits and finds it difficult to compete with larger commercial
banking institutions in its market that offer similar products as well as a full
range of commercial and retail banking products.

      Home Savings is periodically assessed insurance premiums by the FDIC in
connection with the insurance of deposits. Home Savings is required under North
Carolina law to maintain deposit insurance with the FDIC. Home Savings'
assessment for the fiscal year ended September 30, 1998 was approximately
$28,000. This insurance assessment may be increased within certain parameters
established by FDIC's bank rating system.

      As of September 30, 1998, Home Savings employed 10 full-time employees.
Home Savings is not a party to a collective bargaining agreement, and considers
its relations with employees to be good.

                                       87
<PAGE>

      PROPERTIES. Home Savings owns its office building, which is located at 300
East Raleigh Street, Siler City, North Carolina. The net book value of the
property at September 30, 1998 was $285,930.

      LEGAL PROCEEDINGS. There are no material pending legal proceedings to
which Home Savings is a party or of which any of its property is the subject,
other than ordinary routine litigation incidental to its business.

                                       88
<PAGE>

                           REGULATION AND SUPERVISION

REGULATION OF CAPITAL BANK

      Capital Bank is extensively regulated under both federal and state law.
Generally, these laws and regulations are intended to protect depositors and
borrowers, not shareholders. To the extent that the following information
describes statutory and regulatory provisions, it is qualified in its entirety
by reference to the particular statutory and regulatory provisions. Any change
in applicable law or regulation may have a material effect on the business of
Capital Bank Corporation, Capital Bank and/or Home Savings.

      STATE LAW. Capital Bank is subject to extensive supervision and regulation
by the North Carolina Commissioner of Banks (the "Commissioner"). The
Commissioner oversees state laws that set specific requirements for bank capital
and regulate deposits in, and loans and investments by, banks, including the
amounts, types, and in some cases, rates. The Commissioner supervises and
performs periodic examinations of North Carolina-chartered banks to assure
compliance with state banking statutes and regulations, and Capital Bank is
required to make regular reports to the Commissioner describing in detail the
resources, assets,


                                       89
<PAGE>

liabilities and financial condition of Capital Bank. Among other things, the
Commissioner regulates mergers and consolidations of state-chartered banks, the
payment of dividends, loans to officers and directors, record keeping, types and
amounts of loans and investments, and the establishment of branches.

      DEPOSIT INSURANCE. As a member institution of the FDIC, Capital Bank's
deposits are insured up to a maximum of $100,000 per depositor through the BIF,
administered by the FDIC, and each member institution is required to pay
semi-annual deposit insurance premium assessments to the FDIC. The BIF
assessment rates have a range of 0 cents to 27 cents for every $100 in
assessable deposits. Banks with no premium are subject to an annual statutory
minimum assessment.

      CAPITAL REQUIREMENTS. The federal banking regulators have adopted certain
risk-based capital guidelines to assist in the assessment of the capital
adequacy of a banking organization's operations for both transactions reported
on the balance sheet as assets and transactions, such as letters of credit, and
recourse arrangements, which are recorded as off balance sheet items. Under
these guidelines, nominal dollar amounts of assets and credit equivalent amounts
of off balance sheet items are multiplied by one of several risk adjustment
percentages which range from 0% for assets with low credit risk, such as certain
U.S. Treasury securities, to 100% for assets with relatively high credit risk,
such as business loans.

   
      A banking organization's risk-based capital ratios are obtained by
dividing its qualifying capital by its total risk adjusted assets. The
regulators measure risk-adjusted assets, which include off balance sheet items,
against both total qualifying capital (the sum of Tier 1 capital and limited
amounts of Tier 2 capital) and Tier 1 capital. "Tier 1," or core capital,
includes common equity, qualifying noncumulative perpetual preferred stock and
minority interests in equity accounts of consolidated subsidiaries, less
goodwill and other intangibles, subject to certain exceptions. "Tier 2," or
supplementary capital, includes among other things, limited-life preferred
stock, hybrid capital instruments, mandatory convertible securities, qualifying
subordinated debt, and the allowance for loan and lease losses, subject to
certain limitations and less required deductions. The inclusion of elements of
Tier 2 capital is subject to certain other requirements and limitations of the
federal banking agencies. Banks and bank holding companies subject to the
risk-based capital guidelines are required to maintain a ratio of Tier 1 capital
to risk-weighted assets of at least 4% and a ratio of total capital to
risk-weighted assets of at least 8%. The appropriate regulatory authority may
set higher capital requirements when particular circumstances warrant. As of
September 30, 1998, Capital Bank was classified as "well-capitalized" with Tier
1 and Total Risk - Based Capital of 31.0% and 32.2% respectively.
    

      The federal banking agencies have adopted regulations specifying that they
will include, in their evaluations of a bank's capital adequacy, an assessment
of the bank's interest rate risk ("IRR") exposure. The standards for measuring
the adequacy and effectiveness of a banking organization's IRR management
include a measurement of board of director and senior management oversight, and
a determination of whether a banking organization's procedures for comprehensive
risk management are appropriate for the circumstances of the specific banking
organization.

      Failure to meet applicable capital guidelines could subject a banking
organization to a variety of enforcement actions, including limitations on its
ability to pay dividends, the issuance by the applicable regulatory authority of
a capital directive to increase capital and, in the case of depository
institutions, the termination of deposit insurance by the FDIC, as well as the
measures described under the "Federal Deposit Insurance Corporation Improvement
Act of 1991" below, as applicable to undercapitalized institutions. In addition,
future changes in regulations or practices could further reduce the amount of
capital recognized for purposes of capital adequacy. Such a change could affect
the ability of Capital Bank to grow and could restrict the amount of profits, if
any, available for the payment of dividends to the shareholders.

   
      FEDERAL DEPOSIT INSURANCE CORPORATION IMPROVEMENT ACT OF 1991. In
December, 1991, Congress enacted the Federal Deposit Insurance Corporation
Improvement Act of 1991 ("FDICIA"), which substantially


                                       90
<PAGE>

revised the bank regulatory and funding provisions of the FDIA and made
significant revisions to several other federal banking statutes. FDICIA provides
for, among other things:

o        publicly available annual financial condition and management reports
         for certain financial institutions, including audits by independent
         accountants,

o        the establishment of uniform accounting standards by federal banking
         agencies,

o        the establishment of a "prompt corrective action" system of regulatory
         supervision and intervention, based on capitalization levels, with
         greater scrutiny and restrictions placed on depository institutions
         with lower levels of capital,

o        additional grounds for the appointment of a conservator or receiver,
         and

o        restrictions or prohibitions on accepting brokered deposits, except for
         institutions which significantly exceed minimum capital requirements.
    

FDICIA also provides for increased funding of the FDIC insurance funds and the
implementation of risk-based premiums.

      A central feature of FDICIA is the requirement that the federal banking
agencies take "prompt corrective action" with respect to depository institutions
that do not meet minimum capital requirements. Pursuant to FDICIA, the federal
bank regulatory authorities have adopted regulations setting forth a five-tiered
system for measuring the capital adequacy of the depository institutions that
they supervise. Under these regulations, a depository institution is classified
in one of the following capital categories: "well capitalized," "adequately
capitalized," "undercapitalized," "significantly undercapitalized" and
"critically undercapitalized." An institution may be deemed by the regulators to
be in a capitalization category that is lower than is indicated by its actual
capital position if, among other things, it receives an unsatisfactory
examination rating with respect to asset quality, management, earnings or
liquidity.

      FDICIA provides the federal banking agencies with significantly expanded
powers to take enforcement action against institutions which fail to comply with
capital or other standards. Such action may include the termination of deposit
insurance by the FDIC or the appointment of a receiver or conservator for the
institution. FDICIA also limits the circumstances under which the FDIC is
permitted to provide financial assistance to an insured institution before
appointment of a conservator or receiver.

      MISCELLANEOUS. The dividends that may be paid by Capital Bank are subject
to legal limitations. In accordance with North Carolina banking law, dividends
may not be paid unless Capital Bank's capital surplus is at least 50% of its
paid-in capital. In addition, Capital Bank may not, in any case, pay any
dividends during its first three years of operation. See "Comparison of the
Rights of Shareholders - Comparison of the Rights of Holders of Capital Bank
Common Stock and Capital Bank Corporation Common Stock - Payment of Dividends."

      Shareholders of banks may be compelled by bank regulatory authorities to
invest additional capital in the event their bank's capital shall have become
impaired by losses or otherwise. Failure to pay such an assessment could result
in a forced sale of a shareholder's bank stock.

      The earnings of Capital Bank will be affected significantly by the
policies of the Federal Reserve, which is responsible for regulating the United
States money supply in order to mitigate recessionary and inflationary
pressures. Among the techniques used to implement these objectives are open
market transactions in United States government securities, changes in the rate
paid by banks on bank borrowings, and changes in


                                       91
<PAGE>

reserve requirements against bank deposits. These techniques are used in varying
combinations to influence overall growth and distribution of bank loans,
investments, and deposits, and their use may also affect interest rates charged
on loans or paid for deposits.

      The monetary policies of the Federal Reserve have had a significant effect
on the operating results of commercial banks in the past and are expected to
continue to do so in the future. In view of changing conditions in the national
economy and money markets, as well as the effect of actions by monetary and
fiscal authorities, no prediction can be made as to possible future changes in
interest rates, deposit levels, loan demand or the business and earnings of
Capital Bank.

      Capital Bank cannot predict what legislation might be enacted or what
regulations might be adopted, or if enacted or adopted, the effect thereof on
Capital Bank's operations.

REGULATION OF CAPITAL BANK CORPORATION

      FEDERAL REGULATION. Following consummation of the Holding Company
Reorganization, Capital Bank Corporation will be subject to examination,
regulation and periodic reporting under the BHC Act, as administered by the
Federal Reserve. The Federal Reserve has adopted capital adequacy guidelines for
bank holding companies on a consolidated basis.

      Capital Bank Corporation will be required to obtain the prior approval of
the Federal Reserve to acquire all, or substantially all, of the assets of any
bank or bank holding company. Prior Federal Reserve approval will be required
for Capital Bank Corporation to acquire direct or indirect ownership or control
of any voting securities of any bank or bank holding company if, after giving
effect to such acquisition, it would, directly or indirectly, own or control
more than five percent of any class of voting shares of such bank or bank
holding company.

      Capital Bank Corporation will be required to give the Federal Reserve
prior written notice of any purchase or redemption of its outstanding equity
securities if the gross consideration for the purchase or redemption, when
combined with the net consideration paid for all such purchases or redemptions
during the preceding 12 months, is equal to 10% or more of Capital Bank
Corporation's consolidated net worth. The Federal Reserve may disapprove such a
purchase or redemption if it determines that the proposal would constitute an
unsafe and unsound practice, or would violate any law, regulation, Federal
Reserve order or directive, or any condition imposed by, or written agreement
with, the Federal Reserve. Such notice and approval is not required for a bank
holding company that would be treated as "well capitalized" under applicable
regulations of the Federal Reserve, that has received a composite "1" or "2"
rating at its most recent bank holding company inspection by the Federal
Reserve, and that is not the subject of any unresolved supervisory issues.

      The status of Capital Bank Corporation as a registered bank holding
company under the BHC Act will not exempt it from certain federal and state laws
and regulations applicable to corporations generally, including, without
limitation, certain provisions of the federal securities laws.

      In addition, a bank holding company is prohibited generally from engaging
in, or acquiring five percent or more of any class of voting securities of any
company engaged in, non-banking activities. One of the principal exceptions to
this prohibition is for activities found by the Federal Reserve Board to be so
closely related to banking or managing or controlling banks as to be a proper
incident thereto. Some of the principal activities that the Federal Reserve has
determined by regulation to be so closely related to banking as to be a proper
incident thereto are:

   
o     making or servicing loans;

                                       92
<PAGE>


o     performing certain data processing services;

o     providing discount brokerage services;

o     acting as fiduciary, investment or financial advisor;

o     leasing personal or real property;

o     making investments in corporations or projects designed primarily to
      promote community welfare; and

o     acquiring a savings and loan association.
    

      Under the Financial Institutions Reform, Recovery, and Enforcement Act of
1989 ("FIRREA"), depository institutions are liable to the FDIC for losses
suffered or anticipated by the FDIC in connection with the default of a commonly
controlled depository institution or any assistance provided by the FDIC to such
an institution in danger of default. This law would be applicable to the extent
that Capital Bank Corporation maintains as a separate subsidiary a depository
institution, such as Home Savings, in addition to Capital Bank.

      Subsidiary banks of a bank holding company are subject to certain
quantitative and qualitative restrictions imposed by the Federal Reserve Act on
any extension of credit to, or purchase of assets from, or letter of credit on
behalf of, the bank holding company or its subsidiaries, and on the investment
in or acceptance of stocks or securities of such holding company or its
subsidiaries as collateral for loans. In addition, provisions of the Federal
Reserve Act and Federal Reserve regulations limit the amounts of, and establish
required procedures and credit standards with respect to, loans and other
extensions of credit to officers, directors and principal stockholders of
Capital Bank, Capital Bank Corporation, any subsidiary of Capital Bank
Corporation and related interests of such persons. Moreover, subsidiaries of
bank holding companies are prohibited from engaging in certain tie-in
arrangements (with the holding company or any of its subsidiaries) in connection
with any extension of credit, lease or sale of property or furnishing of
services.

REGULATION OF HOME SAVINGS

      STATE SAVINGS BANK REGULATION. As a state-chartered savings bank whose
deposits are insured by the FDIC, Home Savings is subject to supervision,
examination and regulation by the Administrator and the FDIC. While Home Savings
is not a member of the Federal Reserve System, Home Savings is also subject to
certain regulations of the Federal Reserve. The regulations of these agencies
govern most aspects of Home Savings' business, including capital adequacy
ratios, reserves against deposits, restrictions on the rate of interest which
may be paid on some deposit instruments, limitations on the nature and amount of
borrowings, dividends, loans that may be made, the location of branch offices
and the nature and scope of Home Savings' activities. Supervision, regulation
and examination of Home Savings by the regulatory agencies are generally
intended to protect depositors and are not intended for the protection of Home
Savings' shareholders.

BRANCHING

      Under the Riegle-Neal Interstate Banking and Branching Efficiency Act of
1994 (the "Riegle Act"), the Federal Reserve may approve bank holding company
acquisitions of banks in other states, subject to certain aging and deposit
concentration limits. As of June 1, 1997, banks in one state may merge with
banks in another state, unless the other state has chosen not to implement this
section of the Riegle Act. These mergers are also subject to similar aging and
deposit concentration limits.

                                       93
<PAGE>


      North Carolina "opted-in" to the provisions of the Riegle Act. Since July
1, 1995, an out-of-state bank that did not already maintain a branch in North
Carolina was permitted to establish and maintain a de novo branch in North
Carolina, or acquire a branch in North Carolina, if the laws of the home state
of the out-of-state bank permit North Carolina banks to engage in the same
activities in that state under substantially the same terms as permitted by
North Carolina. Also, North Carolina banks may merge with out-of-state banks,
and an out-of-state bank resulting from such an interstate merger transaction
may maintain and operate the branches in North Carolina of a merged North
Carolina bank, if the laws of the home state of the out-of-state bank involved
in the interstate merger transaction permit interstate merger.

RECENT LEGISLATIVE DEVELOPMENTS

      On September 30, 1996, President Clinton signed the Economic Growth and
Regulatory Paperwork Reduction Act of 1996 (the "Growth Act"), which contained a
comprehensive approach to recapitalize the FDIC's Savings Association Insurance
Fund (the "SAIF") and to assure payment of the Financing Corporation (the
"FICO") obligations. Most of Capital Bank's deposits are insured by the FDIC's
BIF. Under the Growth Act, banks with deposits that are insured under the BIF
are required to pay a portion of the interest due on bonds that were issued by
FICO to help shore up the ailing Federal Savings and Loan Insurance Corporation
in 1987. The Growth Act stipulates that the BIF assessment rate to contribute
toward the FICO obligations must be equal to one-fifth the SAIF assessment rate
through year-end 1999, or until the insurance funds are merged, whichever occurs
first. The amount of FICO debt service to be paid by all BIF-insured
institutions is approximately $0.0126 per $100 of BIF-insured deposits for each
year from 1997 through 1999 when the obligation of BIF-insured institutions
increases to approximately $0.0240 per $100 of BIF-insured deposits per year
through the year 2019, subject in all cases to adjustments by the FDIC on a
quarterly basis. The Growth Act also contained provisions protecting banks from
liability for environmental clean-up costs; prohibiting credit unions sponsored
by Farm Credit System banks; easing application requirements for most bank
holding companies when they acquire a thrift or a permissible non-bank
operation; easing Fair Credit Reporting Act restrictions between bank holding
company affiliates; and reducing the regulatory burden under the Real Estate
Settlement Procedures Act, the Truth-in-Savings Act, the Truth-in-Lending Act
and the Home Savings Mortgage Disclosure Act.


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

OVERVIEW

      Capital Bank was incorporated under the laws of North Carolina on May 30,
1997 and commenced banking operations on June 20, 1997. Its initial stock
offering resulted in gross proceeds to Capital Bank of more than $27 million. On
June 20, 1997, Capital Bank opened its main office in Raleigh, North Carolina,
and acquired two branch locations in Sanford, North Carolina from another
financial institution, including the deposits and selected loans of those
branches. On December 1, 1997, Capital Bank announced an agreement in principle
to purchase two branch facilities in Cary, North Carolina from Branch Banking
and Trust Company ("BB&T"). In March 1998, Capital Bank purchased the real
property and improvements associated with one of these facilities and opened it
for business on March 23, 1998. On June 5, 1998 Capital Bank assumed the land
lease and purchased the improvements associated with the other facility, which
opened for business in September 1998. There were no deposits or loans acquired
by Capital Bank in connection with these facilities.

      Capital Bank is a full-service community bank. Its profitability depends
principally upon its net interest income, provision for loan losses, noninterest
income and noninterest expenses.

                                       94
<PAGE>


      INTERIM PERIOD ENDED SEPTEMBER 30, 1998

FINANCIAL CONDITION

      Total assets of Capital Bank for the quarter ended September 30, 1998 were
$100.1 million, an increase of 45% compared to December 31, 1997. On September
30, 1998, loans were $64.3 million, up $37.2 million or 137% compared to
December 31, 1997. Investment securities were $16.6 million, and Federal funds
sold were $11.8 million at period end. During the first nine months, Federal
Funds sold declined by $5.0 million as this asset category was redeployed into
higher yielding loans and securities. The allowance for loan losses on September
30, 1998 was $909,000 and stood at 1.41% of total loans. Management believes
that the amount of the allowance is adequate at this time.

      Deposits on September 30, 1998 were $75.1 million, an increase of $31.7
million or 73% from December 31, 1997. Earning assets represented 92% of total
assets on both September 30, 1998 and December 31, 1997. Total stockholders'
equity was $ 24.3 million at September 30, 1998.

RESULTS OF OPERATIONS

THIRD QUARTER 1998 VS. THIRD QUARTER 1997
- ------------------------------------------

      Capital Bank incurred a net loss for the quarter ended September 30, 1998
of $198,000 or $.08 per share compared to a loss of $382,000 or $.15 per share
in the third quarter of 1997.

      Net interest income in the third quarter was $905,000, up 21% compared to
$513,000 in the third quarter of 1997. Capital Bank's net interest margin (net
interest income as a percent of average earning assets) was 4.21% in the third
quarter of 1998 compared to 4.32% in the third quarter of 1997.

      The provision for loan losses was $173,000 for the third quarter of 1998.
This provision was used to build the allowance for loan losses to a prudent
level to support Capital Bank's actual and anticipated loan growth. At September
30, 1998, the allowance for loan losses was 1.41% of total loans. Loans 30 days
or more past due totaled $281,000 and represented .43% of total loans on
September 30, 1998.

      Non-interest income for the third quarter of 1998 was $288,000 compared to
$44,000 in the third quarter of 1997. The increase in non-interest income is
attributable to mortgage origination fees and loan servicing fees associated
with accounts receivable financing. These two business activities were new
revenue sources in 1998. Also included in noninterest income for the third
quarter of 1998 was $60,000 in profits on the sale of securities.

      Non-interest expense was $1,218,000 for the third quarter of 1998 compared
with $804,000 in the third quarter of 1997. Salaries and employee benefits
represented the largest expense category as Capital Bank must maintain adequate
staffing levels in order to meet customer needs and to keep pace with its
expected growth. As of September 30, 1998 the bank had 45 full-time and 2
part-time employees. The increase in third quarter operating expense is
primarily associated with opening of two new branches in 1998 and starting a
mortgage origination department in April. Although management expects
noninterest expense to increase on an absolute basis as Capital Bank continues
its growth, these expenses as a percentage of asset size and operating revenue
are anticipated to decrease over time.

YEAR-TO-DATE 1998 VS. YEAR-TO-DATE 1997
- ----------------------------------------

      It should be noted that Capital Bank opened for business on June 20, 1997
and that the 1997 year-to-date results of operations only reflect the 101 day
period from June 20 through September 30, 1997. Therefore, 


                                       95
<PAGE>

all 1998 year-to-date figures reflect a much longer operating period and
comparisons to 1997 year-to-date figures are not necessarily indicative of
performance trends.

      Capital Bank incurred a net loss for the nine month period ended September
30, 1998 of $813,000 or $.33 per share compared to a loss of $410,000 or $.17
per share in 1997. Net interest income on a year-to-date basis was $2,339,000 in
1998, up 328% when compared to $546,000 in 1997. The provision for loan losses
was $518,000 for 1998 compared to $135,000 in 1997. Non-interest income
year-to-date was $472,000 in 1998 compared to $45,000 in 1997. The increase in
non-interest income is attributable to mortgage origination fees, accounts
receivable financing fees, and third quarter profits on the sale of securities.
Non-interest expenses for the nine month period ended September 30, 1998 was
$3,106,000 compared to $866,000 in 1997. The largest expense category was
salaries and employee benefits, which reflects the growth in staffing necessary
to generate additional business and revenue and provide quality customer
service. Also included is the effect of the initial expenditures for the
facilities and equipment for two new branches which opened in 1998. These costs
will not be recovered until the branches can produce the level of deposits and
loans necessary to contribute to the profitability of Capital Bank.

LIQUIDITY AND CAPITAL RESOURCES

      The Bank's liquidity management involves planning to meet Capital Bank's
anticipated funding needs at a reasonable cost. Liquidity management is guided
by policies formulated by Capital Bank's senior management and the
Asset/Liability Management Committee of the Board of Directors of Capital Bank.
Capital Bank had $15.2 million in its most liquid assets, cash and cash
equivalents at quarter end. Capital Bank's principal sources of funds are
deposits, short term borrowings and capital. Core deposits (total deposits less
certificates of deposits in the amount of $100,000 or more), one of the most
stable sources of liquidity, together with equity capital funded 88.8% of total
assets at September 30, 1998. In addition, Capital Bank has a $7.4 million line
of credit with Federal Home Loan Bank of Atlanta and has the ability to take
advantage of various funding programs available from that resource.

      Stockholder's equity was $24.3 million or $9.81 per share at September 30,
1998. Management believes this level of shareholders' equity provides adequate
capital to support Capital Bank's growth for the next 12 months and to maintain
a well-capitalized position. At September 30, 1998, Capital Bank had a leverage
ratio of 24.2%, a Tier 1 capital ratio of 30.9%, and a total risk-based capital
ratio of 32.2%. These ratios far exceed the federal regulatory minimum
requirements for a "well-capitalized" bank. Management's challenge is to use
this capital to implement a prudent growth strategy of branch and bank
acquisitions while growing the existing branch structure through quality service
and responsiveness to its customers' needs, although there is no assurance that
Capital Bank will meet these objectives.

      PERIOD ENDED DECEMBER 31, 1997

RESULTS OF OPERATIONS

       Capital Bank reported a net loss from operations of $722,000 or $.29 per
share in 1997. It is generally expected that a new bank in its start-up phase
will operate at a loss and that the amount of the loss should moderate over time
as the bank continues to grow. The amount of the 1997 operating loss was in line
with management expectations. The operating loss in the third quarter ended
September 30, 1997 was $382,000, or $.15 per share and the operating loss in the
fourth quarter ended December 31, 1997 was $312,000, or $.13 per share. Both of
these quarterly amounts were also in line with management expectations.

   
      NET INTEREST INCOME. Net interest income is the difference between total
interest income and total interest expense and is Capital Bank's principal
source of earnings. The amount of net interest income is determined by the
volume of interest-earning assets, the level of rates earned on those assets,
and the cost of supporting 


                                       96
<PAGE>

funds. The difference between rates earned on interest earning assets and the
cost of supporting funds is measured by the net interest margin. During 1997,
average assets were $50,951,000 and the net interest margin was 4.24%.

    

      PROVISION FOR LOAN LOSSES. The provision for loan losses is the amount
charged against earnings for the purpose of establishing an adequate allowance
for loan losses. Loan losses are, in turn, charged to this allowance rather than
being reported as a direct expense. In 1997, $270,000 was expensed as a loan
loss provision. The amount of the allowance for loan losses is established based
on management's estimate of the inherent risks associated with lending
activities and is regularly reviewed and modified, as necessary. Due to Capital
Bank's limited operating history, this estimate is primarily based on industry
practices and consideration of local economic factors. The allowance for loan
losses was $427,000 on December 31, 1997 and represented approximately 1.58% of
total loans outstanding on that date.

      NON-INTEREST INCOME. Non-interest income totaled $146,000 in 1997. Of this
amount, $100,000 was associated with service charges on deposit accounts. There
were no securities gains or losses taken in 1997.

      NON-INTEREST EXPENSE. Non-interest expense represents the overhead
expenses of Capital Bank. Management monitors all categories of non-interest
expense in an attempt to improve productivity and operating performance.
Non-interest expense was $1,746,000 for the year ended December 31, 1997. Of
this amount, $816,000 was salary and benefit expense, $161,000 was occupancy
expense, and $328,000 was other operating expenses.

      PROVISION FOR INCOME TAXES. No federal or state income tax expense
resulted from the current period due to the generation of net operating losses
and the establishment of a valuation allowance against deferred tax assets.

FINANCIAL CONDITION

      On December 31, 1997 total assets were $68,904,000. Capital Bank's
financial condition is measured in terms of its asset and liability composition,
asset quality, capital resources, and liquidity. The growth and composition of
assets and liabilities in the second half of 1997 reflected generally favorable
economic conditions. Capital Bank is not engaged in investment strategies
involving derivative financial instruments. Asset and liability management is
conducted without the use of forward-based contracts, options, swap agreements
or other synthetic financial instruments derived from the value of an underlying
asset, reference rate, or index.

      LOAN PORTFOLIO. Total loans were $27,066,000 as of December 31, 1997.
Continued low interest rates during 1997, coupled with strong economic growth in
the greater Raleigh (including Wake County) and Sanford areas, were key factors
in the $15.8 million growth of the loan portfolio in the second half of 1997. At
year end, commercial loans, real estate loans, and consumer loans were $14.7
million, $2.3 million, and $10.0 million, respectively. The commercial loan
portfolio is comprised mainly of loans to small businesses and there were no
significant concentrations of credit.

      Although there were no concentrations of credit to any particular
industry, the economic trends of the area served by Capital Bank are influenced
by the significant industries within the region. Virtually all Capital Bank's
business activity is with customers located in the Raleigh and Sanford areas.
The ultimate collectibility of Capital Bank's loan portfolio is susceptible to
changes in the market conditions of this geographic region.

      Capital Bank uses a centralized risk management process to insure uniform
credit underwriting that adheres to Capital Bank policy. Lending policies are
reviewed on a regular basis to confirm that Capital Bank is prudent in setting
its underwriting criteria. Credit risk is managed through a number of methods
including loan grading of commercial loans, committee approval of larger loans,
and class and purpose coding of loans.


                                       97
<PAGE>

Management believes that early detection of credit problems through regular
contact with Capital Bank's clients coupled with consistent reviews of the
borrowers' financial condition are important factors in overall credit risk
management.

      During 1997, the management charged off $6,000 of loans as uncollectible.
At December 31, 1997 the allowance for loan losses as a percentage of total
loans was 1.58%. Management believes the allowance for loan losses of $427,000
provides adequate coverage of the potential loss exposure in the loan portfolio.

      INVESTMENT SECURITIES. INVESTMENT securities represent the second largest
component of earning assets. On December 31, 1997, investments, including
securities available for sale and securities held to maturity, totaled
$19,532,000. Of this amount, 58% was classified as "available for sale" with the
remaining 42% classified as "held to maturity." This distribution allows
flexibility in the management of interest rate risk, liquidity, and loan
portfolio growth.

      MONEY MARKET INVESTMENTS. At year-end 1997, Capital Bank had $16,787,000
in short-term money market investments.

      LIABILITIES. During 1997, Capital Bank relied on deposits and excess
liquidity to fund its earning assets.

      DEPOSITS. Total deposits on December 31, 1997 were $43,386,000. Of this
amount, $6,118,000 was in the form of non-interest bearing demand deposits and
$37,268,000 in interest bearing deposits. Balances in certificates of deposit
$100,000 and over were $3,889,000 at year-end.

      DEBT. Capital Bank had no short-term or long-term borrowings on December
31, 1997.

LIQUIDITY AND CAPITAL RESOURCES

       In June 1997, Capital Bank completed its initial public offering of
common stock. The offering, net of issuance costs, raised $26,042,000. At
year-end total shareholders' equity, excluding unrealized gains (losses) on
securities of $5,000 (net of taxes), was $24,951,000. The North Carolina Banking
Commission and the FDIC prohibit the payment of any dividends during Capital
Bank's first three years of operation. Capital Bank did not pay any dividends to
its shareholders in 1997. It is not likely Capital Bank will declare or pay cash
dividends in the foreseeable future since earnings, if any, would be used to
support growth in earning assets and the opening of branch locations, should
such action be pursued. Within the framework established by federal banking law
for regulatory capital requirements, Capital Bank is categorized as "well
capitalized" which is the highest regulatory classification.

ASSET/LIABILITY MANAGEMENT

       Asset/liability management functions to maximize profitability within
established guidelines for interest rate risk, liquidity, and capital adequacy.
Measurement and monitoring of liquidity, interest rate risk, and capital
adequacy are performed centrally through the Asset/Liability Management
Committee, and reported under guidelines established by management, the Board of
Directors and regulators. Oversight on asset/liability management matters is
provided by the Board of Directors of Capital Bank through its Asset/Liability
Management Committee.

      At December 31, 1997, Capital Bank had $19,428,000, or 28% of total
assets, in its most liquid assets, cash and short-term investments. Capital
Bank's principal sources of funds are deposits and capital. Core deposits (total
deposits less certificates of deposit in denominations of $100,000 or more)
together with equity capital funded 94% of total assets at December 31, 1997.

                                       98
<PAGE>

     The table below shows the major categories of interest earning assets, and
interest bearing liabilities, the average balance and interest earned or paid,
the average yield/rate on daily average balances outstanding, net interest
earnings and net yields on interest earning assets for the period beginning June
20, 1997 and ending December 31, 1997 and for the period beginning January 1,
1998 and ending September 30, 1998.


                                       99
<PAGE>
<TABLE>
<CAPTION>

                             Average Balances, Interest Earned or Paid, and Interest Yields/Rates
                                                         (in thousands)

                                      Period from June 20, 1997 to                           Period from January 1, 1998 to
                                           December 31, 1997                                       September 30, 1998
                                 ----------------------------------------------        ---------------------------------------------
                                         Average                     Yield/            Average                   Yield/
                                        Balance (1)  Interest        Rate (2)         Balance (1)    Interest   Rate (2)
                                      -----------    ---------       --------         ----------     --------  --------
<S>                                       <C>           <C>             <C>            <C>               <C>       <C>  
Investment securities                     $11,542       $393            6.43%          $20,584           $950      6.15%
Commercial loans                            9,282        435            8.82%           31,910          2,100      8.77%
Consumer loans                              6,574        296            8.47%           12,862            848      8.79%
Residential mortgages                       1,785         84            8.86%            2,172            135      8.29%
Federal funds sold                         20,211        594            5.31%            8,460            343      5.41%
Other                                       1,557         14            4.59%                -              -          -
                                       -----------     ------         -------          --------       --------   --------  
     Total interest earning assets         50,951      1,816            6.71%           75,988          4,376      7.68%
                                                       ------         -------                         --------   --------  

Cash and due from banks                     1,777                                        2,127
Other assets                                2,895                                        4,543
Reserve for loan losses                      (271)                                        (654)
                                       ----------                                      -------
     Total assets                         $55,352                                      $82,005
                                       ==========                                      ========

Savings and interest bearing
  demand deposits and other                $8,865        166            3.52%          $15,756            465      3.94%
Time deposits less than $100,000           14,553        440            5.69%           29,644          1,286      5.78%
Time deposits $ 100,000 and greater         2,242         63            5.29%            6,596            286      5.78%
                                       -----------     ------         -------          --------       --------   --------  
     Total interest bearing liabilities    25,660        669            4.91%           51,996          2,037      5.22%
                                                       ------         -------                         --------   --------  
Demand deposits                             3,842                                        4,720
Other liabilities                             711                                          810
                                       ----------                                      -------

     Total liabilities                     30,213                                       57,526
Shareholders' equity                       25,139                                       24,479
                                       ----------                                      -------
Total liabilities and shareholders
 equity                                   $55,352                                      $82,005
                                       ==========                                     ========

Net interest spread                                   $1,147            1.80%                          $2,339      2.45%
                                                      ======                                          ========
Net interest margin                                                     4.24%                                      4.10%
</TABLE>

Notes:
(1)  Average balances for loans includes any non-performing loans.
(2)  All yield/rate information has been annualized.
(3)  Net interest spread represents the difference between the average yield on
     interest earning assets and the average cost of interest bearing
     liabilities.
(4)  Net interest margin represents net interest income divided by average
     interest earning assets.
                                      100

<PAGE>

                              Investment Portfolio


The following table shows the maturities of securities available for sale and
securities held to maturity as of December 31, 1997 and September 30, 1998.
Mortgage backed securities are included in each of the categories based on
forecasted average life. Expected maturities may differ from contractual
maturities because borrowers may have the right to call or prepay these
obligations.
<TABLE>
<CAPTION>
<S>     <C>  
                                                    At September 30, 1998
                                         Securities Available For Sale Portfolio Data
                                                        (in thousands)
                                    
                                   1 Year or Less     1 - 5 Years      5 - 10 Years        Total 
                                  Amount    Yield   Amount   Yield    Amount   Yield       Amount
                                  ------    -----   ------   -----    ------   -----       ------
Obligations of US Government      
  Agencies                        $      -       -  $ 6,102    6.05%  $     -       -    $  6,102
Mortgage Backed Securities               -       -      557    6.35%    7,682   5.96%       8,239
                                      -----           -----             -----               -----
                                  $      -          $ 6,659           $ 7,682            $ 14,341
                                      =====           =====             =====              ======
                                  
                                           Securities Held To Maturity Portfolio Data
                                                          (in thousands)
Obligations of US Government      
  Agencies                        $      -       -  $ 2,000    6.35%  $     -       -    $  2,000
                                      =====           =====             =====              ======
                                  
                                                      At December 31, 1997
                                           Securities Available For Sale Portfolio Data
                                                          (in thousands)
                                  
                                  1 Year or Less   1 - 5 Years         5 - 10 Years       Total
                                  Amount    Yield   Amount   Yield    Amount   Yield      Amount
                                  ------    -----   ------   -----    ------   -----      ------
US Treasury Securities            $      -       -  $ 3,014    6.03%  $     -       -    $  3,014
Obligations of US Government      
  Agencies                               -       -    3,006    6.26%        -       -       3,006
Mortgage Backed Securities               -       -        -        -    5,357   6.55%       5,357
                                      -----           -----             -----               -----
                                  $      -          $ 6,020           $ 5,357            $ 11,377
                                      =====           =====             =====              ======
                                            Securities Held To Maturity Portfolio Data
                                                         (in thousands)
Obligations of US Government      
  Agencies                         $     -       -  $ 8,002    6.24%  $     -       -    $  8,002
                                      =====           =====             =====              ======
</TABLE>                      
                                      101
<PAGE>


                                 Loans Portfolio
                                 (in thousands)

The following table shows significant loan categories as of September 30, 1998
and December 31, 1997.

                                      September 30,        December 31,
                                           1998                1997
                                    ---------------       ------------
Commercial                          $        47,398       $     14,715
Consumer                                     14,910             10,054
Residential mortgages                         1,960              2,296
                                    ---------------       ------------
                                             64,268             27,065
Less allowance for loan losses                  909                427
                                    ---------------       ------------
Loans, net                          $        63,359       $     26,638
                                    ===============       ============
                                          
The following tables show the amount of commercial loans outstanding as of
September 30, 1998 and December 31, 1997, which mature or reprice within the
time frames shown below.


                                             September 30,      December 31,
                                                 1998              1997
                                             ------------      ------------
Commercial loans:
Due within one year                          $     30,377      $      8,812
Due one through five years                         14,117             5,251
Due after five years                                2,904               652
                                             ------------      ------------
                                             $     47,398      $     14,715
                                             ============      ============
Commercial loans:                                                   
Interest rates are floating or adjustable    $     36,120      $      8,309
Interest rates are fixed or predetermined          11,278             6,406
                                             ------------      ------------
                                             $     47,398      $     14,715
                                            =============      ============
                                                                 
On December 31, 1997, there were no non-accruals, past due or restricted loans.
There were no potential problem loans, impaired loans, or foreign loans
outstanding.

                                      102
<PAGE>
   
                         Summary of Loan Loss Experience


The following table shows changes in the allowance for loan losses arising from
loans charged off and recoveries on loans previously charged off by loan
category and additions to the allowance which have been charged to operating
expenses.


<TABLE>
<CAPTION>

                                                                        Period from            Period from
                                                                     June 20, 1997 to       January 1, 1998 to
                                                                     December 31, 1997      September 30, 1998
                                                                    ------------------      ------------------
                                                                                   (in thousands)
<S>                                                                       <C>                    <C>     
Average amount of loans outstanding during the year                       $ 17,641               $ 46,944
                                                                          ========               ========
Allowance for loan loss balance at beginning of period                    $   --                 $    427
Adjustment for loans acquired                                                  163                   --
Loans charged off:
    Commercial                                                                --                      (35)
    Consumer                                                                    (6)                    (9)
    Residential mortgages                                                     --                     --
                                                                          --------               --------
Total loans charged off                                                         (6)                   (44)
Recoveries of loans previously charged off                                    --                        8
                                                                          --------               --------
Net loans charged off                                                           (6)                   (36)
Additions to allowance charged to operating expense                            270                    518
                                                                          --------               --------
Balance at end of period                                                  $    427               $    909
                                                                          ========               ========
Ratio of net chargeoffs during period to average loans outsta0.03%            0.03%                  0.08%       
                                                                          ========               ========
     
</TABLE>


Management has allocated the allowance for loan losses by loan category. This
allocation is based on management's assessment of the risk associated with the
different types of lending activities and is not intended to be management's
judgment as to future loan losses by loan type.


                                      103
<PAGE>

                     Allocation of Allowance for Loan Losses



                          September 30, 1998          December 31, 1997
                        ------------------------   -----------------------
                                          (In thousands)
                                          % to                      % to
                           Amount     Total Loans   Amount      Total Loans
                        ----------   ------------  ---------   ------------

Commercial                  $616           74%        $125           54%
Consumer                     149           23%          50           37%
Residential mortgage           6            3%          25            9%
Unallocated                  138          --           227         --
                        ----------   ------------  ---------   ------------
                            $909          100%        $427          100%
                        ==========   ============  =========   ============  

                                      104

<PAGE>

                                    Deposits

Capital Bank has a base of time deposits, principally certificates of deposits
and money market investment accounts, primarily obtained from customers in North
Carolina. The following table shows the maturities of certificates of deposit in
amounts of $100,000 or more.

                                     September 30,  December 31,
                                         1998           1997
                                     ------------   ----------
Maturity                                  (In thousands)
- ---------                     
Three months or less                  $     972      $     966
Over three months to twelve months        8,028          1,091
Over twelve months                        1,641          1,832
                                      ---------      ---------
                                      $  10,641      $   3,889
                                      =========      =========


The ratio of net income to average shareholders' equity and to average total
assets, and certain other ratios is presented below.

                                     September 30,    December 31,
                                        1998             1997
                                     ------------      -----------
Return on average assets                 -1.32%         -1.30%
Return on average shareholders'
 equity                                   -4.43%         -2.87%
Avg. Shareholders' equity to 
 average assets                           29.85%         45.42%


                                      105
<PAGE>

Quantitative and Qualitative Disclosure About Market Risk


Capital Bank utilizes an outside asset liability management advisory firm to
help management evaluate interest rate risk and develop asset liability
management strategies. One tool which is used is a computer simulation model
which projects Capital Bank's performance under different interest rate
scenarios. Analyses are prepared quarterly which evaluate Capital Bank's
performance in a base strategy which reflects its 1998 and 1999 operating plan.
Three interest rate scenarios (Flat, Rising and Declining) are applied to the
base strategy to determine the effect of changing interest rates on net interest
income. The September 30, 1998 analysis of Capital Bank shows it to be "asset
sensitive."

For the upcoming twelve month period in the Flat rate scenario, Capital Bank is
projected to earn $5.1 million in net interest income. In the Rising rate
scenario, which contemplates a 300 basis point increase in interest rates over a
twelve month period, the bank is expected to see its annualized net interest
income improve by $319 thousand, or 6.24%. Conversely, the bank will see a
decline in earnings of $345 thousand, or 6.76%, if rates declined 300 basis
points.

The assumptions and parameters used in the simulation include the following:

o   September 30, 1998 balance sheet data and October 1998 interest rate
    forecasts from SunTrust Banks, Inc. Office of the Economist.

o   Spreads on all loan, investment and deposit products were based on actual
    spreads as of September 30, 1998 and are assumed to remain constant
    throughout the analysis.

o   Prepayment speeds of mortgage whole loans and mortgage-backed securities are
    consistent with "consensus" Wall Street expectations for all rate
    environments modeled.

o   NOW and Savings accounts are assumed to be fixed rate and pay off per an
    eight year decay schedule. This methodology produces pricing changes of only
    1-2 basis points per month in these accounts in the Rising and Declining
    rate environments. Money Market accounts are variable rate but do not change
    more than 12.5 basis points monthly. NOW and Savings are subject to a
    maximum rate of 5.50%.

o   Monthly changes in loans and deposits are per Capital Bank's 1998 budget
    adjusted for year-to-date actual performance.

o   Securities are assumed to run off with all called and matured securities
    assumed to be reinvested in the same product.
    
EFFECTS OF INFLATION

      Inflation can have a significant effect on the operating results of all
industries. However, management believes the inflationary factors are not as
critical to the banking industry as they are to other industries, due to the
high concentration of relatively short-duration monetary assets in the banking
industry. Inflation does, however, have some impact on Capital Bank's growth,
earnings and total assets, and on its need to closely monitor capital levels.

      Interest rates are significantly affected by inflation, but it is
difficult to assess the impact, since neither the timing nor the magnitude of
the changes in the various inflation indices coincides with changes in interest
rates. Inflation does impact the economic value of longer-term interest-bearing
assets and liabilities, but Capital Bank attempts to limit its long-term assets
and liabilities.

                                      106
<PAGE>


YEAR 2000

      See page ____ for a discussion of concerns relating to Year 2000 matters.

RECENT ACCOUNTING DEVELOPMENTS

   
      Capital Bank adopted SFAS No. 130, "Reporting Comprehensive Income" on
January 1, 1998. SFAS No. 130 establishes standards for reporting and displaying
comprehensive income and its components in a full set of general-purpose
financial statements. The 1997 financial statements have been restated to
reflect this adoption.
    

      Capital Bank adopted SFAS No. 131, "Disclosure About Segments of an
Enterprise and Related Information" on January 1, 1998. SFAS No. 131 specifies
revised guidelines for determining an entity's operating segments and the type
and level of financial information to be disclosed.

      Capital Bank will adopt the provisions of SFAS No. 133 "Accounting for
Derivative Instruments and Hedging Activities" effective with the fiscal quarter
beginning July 1, 1999. Statement of Financial Accounting Standards No. 133,
Accounting for Derivative Instruments and Hedging Activities, was issued in June
1998. This Statement establishes accounting and reporting standards for
derivative instruments and for hedging activities. It requires that derivatives
be recognized as either assets or liabilities in the statement of financial
position and be measured at fair value. The accounting for changes in the fair
value of a derivative depends on the intended use of the derivative and whether
or not the derivative is designated as a hedging instrument. This Statement is
effective for fiscal years beginning after June 15, 1999 with initial
application in the first quarter of the fiscal year. SFAS No. 133 is not
expected to have a material effect on Capital Bank's financial statements.

      Capital Bank will adopt the provisions of SFAS No. 134 "Accounting for
Mortgage-Backed Securities Retained after the Securitization of Mortgage Loans
Held for Sale by a Mortgage Banking Enterprise on January 1, 1999. The adoption
of this statement is not expected to have a material effect on Capital Bank's
financial statements.


                                      107
<PAGE>


            MANAGEMENT'S DISCUSSION AND ANALYSIS OR PLAN OF OPERATION
                         OF HOME SAVINGS BANK, INC., SSB

OVERVIEW

      The principal business of Home Savings consists of attracting deposits
from the local public and investing these funds in real estate loans primarily
collateralized by one-to-four family residences located in Chatham and eastern
Randolph Counties in North Carolina. Home Savings' profitability depends
primarily on net interest income, which is the difference between the interest
income it earns on its loan and investment portfolios and the interest expense
it pays on deposits. Home Savings' profitability, to a lesser extent, is also
affected by other operating income and expenses. Other operating income consists
of fees earned on loan originations and customer deposit account service
charges. Other operating expense consists of compensation and employee benefits,
federal deposit insurance premiums, occupancy and equipment, data processing and
other expenses.


      YEARS ENDED SEPTEMBER 30, 1998, 1997 AND 1996

      FINANCIAL CONDITION

   
      Consolidated assets of Home Savings increased to $59,709,000 at September
30, 1998, an increase of $3,329,000 or 5.9% from September 30, 1997.
Consolidated assets were $56,380,000 at September 30, 1997, an increase of
$3,866,000 or 7.4% from September 30, 1996. The increases in total consolidated
assets in 1998, 1997 and 1996 were primarily due to Home Savings investing new
funds received from depositors and investors into federal funds sold.
    

      Net loans receivable amounted to $30,284,000 at September 30, 1998, a 4.0%
decrease from September 30, 1997. Net loans receivable were $31,556,000 at
September 30, 1997, which was an increase of $1,522,000 from September 30, 1996.

      Investment and mortgage-backed securities totaled $14,678,000, $17,495,000
and $19,090,000 at September 30, 1998, 1997 and 1996, respectively. The
decreases in 1998 and 1997 were a result of calls and maturities of investments.

   
      Deposits increased to $49,000,000 at September 30, 1998 from $45,400,000
at September 30, 1997, a 7.9% increase. This growth was fueled by competitive
pricing on nine-month certificates of deposit. Deposits increased $3,729,000 or
8.9% from September 30, 1996 to September 30, 1997. This growth was also driven
by competitive pricing offered on certificates of deposit.
    

      Retained income amounted to $945,000 at September 30, 1998, $1,062,000 at
September 30, 1997 and $1,109,000 at September 30, 1996. From September 30, 1997
to September 30, 1998 retained income was increased by income of $245,000 and
decreased by $362,000 in dividends. Retained income as a percentage of Home
Savings' total consolidated assets at September 30, 1998 was 1.6%. Shareholders'
equity increased to $9,804,000 from $9,533,000 in 1997.

      OPERATING RESULTS

      NET INCOME. Net income for the year ended September 30, 1998 was $245,000
compared to net income of $400,000 and $120,000 for the years ended September
30, 1997 and 1996, respectively. The decrease in net income in 1998 is primarily
attributable to the decrease in net interest income and increases in the
provision for loan losses and other operating expenses. The increase in net
income in 1997 as compared to 


                                      108
<PAGE>

1996 is primarily attributable to the fact that $584,000 of compensation expense
on ESOP shares and a special SAIF assessment of approximately $256,000 were
recognized in 1996.

   
      NET INTEREST INCOME. Net interest income decreased $139,000 to $1,542,000
from $1,681,000 in 1997. This decrease was the result of a decrease in the yield
on interest earning assets coupled with an increase in, and rate paid on,
interest earning liabilities. The overall decrease was partially offset by an
increase in average interest bearing assets. There was a decrease in net
interest income of $162,000 in 1997 from $1,843,000 in 1996. The decrease was
the result of decreases in both the interest earning assets and the yield on
those assets coupled with an increase in interest bearing liabilities. Overall
decrease in net interest margin from 3.43% to 2.79% for the years ended
September 30, 1996 to September 30, 1998 was due to a $9.3 million increase in
average balance of federal funds which have lower yields than loans receivable.
Loans receivable did not have a significant increase in average balances from
1996 to 1998. In addition, there has been a $5.7 million increase in average
balances of Certificates of Deposits which are a higher cost liability than
savings and NOW accounts which have not increased significantly during the
period.
    

      INTEREST INCOME. Interest income amounted to $4,024,000 in 1998,
$3,865,000 in 1997 and $3,992,000 in 1996. Home Savings has experienced
fluctuations in its average interest-earning assets and its yields have
decreased from 7.43% in 1996 to 7.36% in 1997 and 7.14% in 1998. The
fluctuations reflect the changes in prevailing market interest rates over the
three year period.

      INTEREST EXPENSE. Interest expense amounted to $2,451,000 in 1998,
$2,184,000 in 1997 and $2,149,000 in 1996. The increase in 1998 can be
attributed to a $3,977,000 increase in interest-bearing liabilities coupled with
a 13 basis point increase in the average rate on those liabilities. The increase
in expense for 1997 can be attributed to a $1,232,000 increase in
interest-bearing liabilities offset by a 6 basis points decrease in the average
rate paid.

   
      PROVISION FOR LOAN LOSSES. The provision for loan losses was $30,000 in
1998 due to a significant increase in the number of loans past due 90 days or
more. Home Savings made no provision for loan losses during the two years ended
September 30, 1997. Management's decision to make limited or no provisions is
due to overall portfolio quality and current economic conditions.
    

      OTHER OPERATING INCOME. OTHER operating income amounted to $84,000 in 1998
and $78,000 in 1997 and 1996.

      OTHER OPERATING EXPENSES. Other operating expenses amounted to $1,257,842
in 1998, $1,167,000 in 1997 and $1,595,000 in 1996. The increase in 1998 was
primarily due to increases in ESOP compensation and data processing fees. Data
processing fees increased primarily as a result of Year 2000 related systems
upgrades. The decrease in 1997 was primarily attributable to Home Savings'
nonrecurring assessment of approximately $256,000 to recapitalize the SAIF and
$584,000 in compensation expense recorded on ESOP shares recognized in 1996.

      INCOME TAXES. Home Savings' effective income tax rate was 33.6% for the
year ended September 30, 1998, 32.5% for the year ended September 30, 1997 and
63.2% for the year ended September 30, 1996. The high rate in 1996 is primarily
related to the tax effect of the difference between the average fair value and
cost of ESOP shares released.

CAPITAL RESOURCES AND LIQUIDITY

      At September 30, 1998, Home Savings had total tangible capital to total
tangible assets of 16%, which is in excess of the 5% required under regulations
promulgated by the Administrator (the "Administrator's


                                      109
<PAGE>

Regulations"). At September 30, 1998, Home Savings had total risk based capital
of $9,995,000 and leverage capital and Tier 1 risk-based capital of $9,708,000,
all of which were in excess of each regulatory requirement.

      The Administrator's Regulations require savings banks to maintain liquid
assets equal to at least 10% of total assets. The computation of liquidity under
the Administrator's Regulations allows the inclusion of investments with readily
marketable value, including investments with maturities in excess of five years.
Home Savings' liquidity ratio at September 30, 1998, as computed under the
Administrator's Regulations, was 55.74%.

      Home Savings' primary sources of internally generated funds are principal
and interest payments on loans receivable, cash flows generated by operations
and principal payments on investment and mortgage-backed securities. External
sources of funds through September 30, 1998, have been solely from increases in
deposits. Home Savings completed its conversion from mutual to stock form on
November 15, 1995, and received approximately $8,515,000 in net proceeds. Home
Savings has invested these funds in U.S. Government and agency obligations of
varying maturities. Home Savings believes that it will have sufficient funds
available to meet its anticipated future loan commitments.

ASSET/LIABILITY MANAGEMENT

      Home Savings strives to achieve consistent net interest income and reduce
its exposure to adverse changes in interest rates by matching the terms to
repricing of its interest-sensitive assets and liabilities. Factors beyond Home
Savings' control, such as market interest rates and competition, may also have
an impact on Home Savings' interest income and interest expense.

      In the absence of any other factors, the overall yield or return
associated with Home Savings' earning assets generally will increase from
existing levels when interest rates rise over an extended period of time, and
conversely interest income will decrease when interest rates decrease. In
general, interest expense will increase when interest rates rise over an
extended period of time, and conversely interest expense will decrease when
interest rates decrease. Therefore, by controlling the increases and decreases
in its interest income and interest expense which are brought about by changes
in market interest rates, Home Savings can significantly influence its net
interest income.

      Home Savings' asset/liability management may be analyzed by examining the
extent to which its assets and liabilities are interest rate sensitive. Interest
rate sensitivity is a measure of the difference between amounts of
interest-earning assets and interest-bearing liabilities which either reprice or
mature within a given period of time. The difference, or the interest rate
repricing "gap," provides an indication of the extent to which an institution's
interest rate spread will be affected by changes in interest rates. A gap is
considered positive when the amount of interest-rate sensitive assets exceeds
the amount of interest-rate sensitive liabilities, and is considered negative
when the amount of interest-rate sensitive liabilities exceed the amount of
interest-rate sensitive assets. Generally, during a period of rising interest
rates, a negative gap within shorter maturities would adversely affect net
interest income, while a positive gap within shorter maturities would result in
an increase in net interest income, and during a period of falling interest
rates, a negative gap within shorter maturities would result in an increase in
net interest income while a positive gap within shorter maturities would result
in a decrease in net interest income. Also, changes in interest rates could have
a significant effect on Home Savings' liquidity.

   
      At September 30, 1998, Home Savings' one year cumulative interest
sensitivity gap as a percentage of total interest-earning assets was a negative
32.50%. At September 30, 1998, Home Savings' five year cumulative interest
sensitivity gap as a percentage of total interest-earning assets was 21.34%. The
negative interest sensitivity gap through five years presently exists in an
interest rate environment that is experiencing downward pressure on interest
rates. Accordingly, Home Savings has benefitted from the negative gap. 

                                      110
<PAGE>

If rates should increase in the period subsequent to 1999, Home Savings would
need to manage its cost of funds through longer terms for interest bearing
liabilities and alternative sources. Home Savings would also need to look for
interest earning assets with higher rates, such as adjustable rate mortgages. If
Home Savings is unable to satisfactorily manage its interest earning assets and
interest bearing liabilities, it could experience reduced net interest income
and net income during the five year period.
    

      A static interest rate "gap" analysis may not be an accurate indicator of
how net interest income will react to changes in interest rates. Income
associated with interest-earning assets and costs associated with
interest-bearing liabilities may not react uniformly to changes in interest
rates. In addition, the magnitude and duration of changes in interest rates may
have a significant impact on net interest income. For example, although certain
assets and liabilities may have similar maturities or periods to repricing, they
may react in different degrees to changes in market interest rates. Interest
rates on certain types of assets and liabilities typically fluctuate in advance
of changes in general market interest rates, while interest rates on other types
may lag behind changes in general market rates. As an example, certain assets,
such as adjustable rate mortgage loans, have features (generally referred to as
"interest rate caps") which limit changes in interest rates on a short-term
basis over the life of the asset. In the event of a change in interest rates,
prepayment and early withdrawal levels could also deviate significantly from
those assumed in calculating the interest rate gap. The ability of many
borrowers to service their debt may also decrease in the event of an interest
rate increase.

      The following table sets forth the amounts of interest-earnings assets and
interest-bearing liabilities outstanding at September 30, 1998, which are
projected to reprice or mature in each of the future time periods shown. Except
as stated below, the amounts of assets and liabilities shown which reprice or
mature within a particular period were determined in accordance with the
contractual terms of the asset or liability. Loans with adjustable rates are
shown as being due at the end of the next upcoming adjustment period. Passbook
accounts, money market deposit accounts, and NOW or other transaction accounts
are assumed to be subject to immediate repricing and depositor availability and
have been placed in the shortest period. No prepayment assumptions have been
utilized for any other interest-earning assets or interest-bearing liabilities.
The interest rate sensitivity of Home Savings' assets and liabilities
illustrated in the following table would vary substantially if different
assumptions were used or if actual experience differs from that indicated by
such assumptions.


                                      111
<PAGE>
<TABLE>
<CAPTION>
   
                            AS OF SEPTEMBER 30, 1998
GAP ANALYSIS
DOLLARS IN THOUSANDS
                                   3 MONTHS   4 TO 12  1 TO 5                                                   
                                    OR LESS   MONTHS   MONTHS     >5 YEARS  TOTALS
                                    --------  -------  --------    ------    ------
<S>                                 <C>         <C>     <C>    <C>        <C>
Interest earning assets:
      Real estate loans:
                                                                                 
            Fixed rate                   $  67  $ 4,069 $ 1,826    $19,041 $ 25,003      
            Adjustable rate                ---    4,122     ---        ---    4,122      
      Loans secured by deposits -                                                        
adjustable                                 ---      222     ---        ---      222      
      Interest-bearing deposits            534      ---     ---        ---      534      
      Federal funds sold                11,750      ---     ---        ---   11,750      
      Investment and mortgage-backed                                                     
       securities                          ---      ---  10,707      4,984   15,691      
                                        ------    ------ ------     ------  -------      
Total interest earning assets           12,351    8,413  12,533     24,025   57,322      
                                        ------    -----  ------     ------   ------      
                                                                                         
Interest bearing liabilities:                                                            
      Deposits                                                                           
            Passbook savings             3,153      ---     ---        ---    3,153      
            NOW and money market                                                         
accounts                                 8,708      ---     ---        ---    8,708      
            Fixed maturity deposits      8,750   18,721   5,635        ---   33,106      
                                                                                         
            ESOP Loan                       58      ---      58          7      123      
                                        ------    -----  ------     ------   ------      
                                                                                         
Total interest bearing liabilities      20,669   18,721   5,693          7   45,090      
                                        ------    -----  ------     ------   ------      
                                                                                         
Interest sensitivity gap per period   $(8,318) $(10,308) $6,840    $24,018  $12,232      
                                      ======== ========= ======    =======  =======      
                                                                                         
Cumulative gap                        $(8,318) $(18,626)$(11,786)  $12,232               
                                                                                         
Cumulative gap as a % of interest                                                        
earning assets                         -14.51%  -32.50% -20.56%     21.34%               
                                                                                         
Cumulative gap as a % of total assets  -13.93%  -31.20% -19.74%     20.48%
              
</TABLE>

                                                                   
NET INTEREST INCOME

   
      Net interest income represents the difference between income derived from
interest-earning assets and the interest expense on interest-bearing
liabilities. Net interest income is affected by both (a) the difference between
the rates of interest earned on interest-earning assets and the rates paid on
interest-bearing liabilities ("interest rate spread") and (b) the relative
amounts of interest-earning assets and interest-bearing liabilities, which is
sometimes referred to as the "net earning balance."
    

      The following table sets forth information relating to average balances of
Home Savings' assets and liabilities for the years ended September 30, 1998,
1997, and 1996. The tables reflect the average yield on assets and the average
cost of liabilities for the periods indicated (derived by dividing income or
expense by the monthly average balance of assets or liabilities, respectively)
as well as the "net interest margin" (which reflects the impact of the net
earning balance) for the periods shown.


                                      112
<PAGE>
<TABLE>
<CAPTION>


                                                                    YEAR ENDED SEPTEMBER 30,
                                             1998                          1997                             1996
                                 Average             Average     Average             Average    Average              Average
                                 Balance   Interest  Yield/Rate  Balance   Interest Yield/Rate  Balance   Interest   Yield/Rate
                                ---------  --------  ---------- --------- --------  ----------  -------- ---------  -----------
(Dollars in Thousands)
ASSETS:
Interest-earning assets:
<S>                                 <C>        <C>      <C>       <C>        <C>         <C>      <C>          <C>       <C>  
  Interest-bearing deposits         $ 496      $ 26     5.19%     $ 537      $  30       5.60%    $5,238       $307      5.86%
  Federal funds sold               11,207       593     5.29      3,546        176       4.97      1,910        100      5.24
  Investment and mortgage-
     backed-securities             13,489       869     6.44     17,781      1,174       6.60     16,394      1,093      6.67
  Loans receivable, net(3), (4)    31,155     2,536     8.14     30,671      2,485       8.10     30,171      2,492      8.26
                                   ------     -----     ----     ------      -----       -----    ------      -----      ----
Total interest-earning assets      56,346     4,024     7.14     52,535      3,865       7.36     53,713      3,992      7.43
                                                                             -----       ----                 -----      ----
Non-interest earning assets         2,005                         1,772                            2,673
                                    -----                         -----                         --------
  TOTAL                           $58,352                       $54,307                          $56,388
                                  =======                       =======                          =======

LIABILITIES AND STOCKHOLDERS'                                                                                                 
EQUITY:                                                                                                                       
Interest-bearing liabilities:
  Certificates of deposits        $35,721    $2,009     5.62    $31,652     $1,743      5.51     $29,989     $1,699     5.67
  Savings accounts                  3,183        96     3.01      3,306         99      3.01       3,573        105     2.94
  NOW accounts                      8,458       326     3.86      8,338        315      3.78       8,200        298     3.63
  ESOP note payable and other         251        20     8.07        340         27      7.92         643         47     7.31
                                   ------     -----     ----     ------      -----       -----    ------      -----      ----
Total interest-bearing                                                                                                        
liabilities                        47,613     2,451     5.15     43,636      2,184      5.01      42,404      2,149     5.07
                                                                             -----      ----                  -----     ----
Non-interest-bearing                                                                                                          
liabilities                         1,007                         1,102                            1,638                      
Stockholders' equity                9,732                         9,569                           12,345
                                    -----                         -----                           ------
  TOTAL                           $58,352                       $54,307                         $ 56,388
                                  =======                       =======                         ========
Net interest income and                                                                                                       
interest                                                                                                             
  rate spread(1)                             $1,573     1.99%               $1,681      2.35%                $1,843     2.36%
                                             ======     =====               ======      =====                ======     =====
Net interest-earning assets                                                                                                   
and net                                                                                                              
  interest margin(2)               $8,733               2.79%    $8,899                 3.20%    $11,309                3.43%
                                   ======               =====    ======                 =====    =======                =====
</TABLE>

   
(1)  Interest rate spread represents the difference between the average yield on
     interest-earning assets and the average cost of interest-bearing
     liabilities.
(2)  Net interest margin represents income divided by average interest-earning
     assets.
(3)  Nonperforming loans are included in the calculation of average balances.
(4)  Interest income for loans receivable includes loan fees.
    


RATE/VOLUME ANALYSIS

   
         The following table analyzes the dollar amount of changes in interest
income and interest expense for major components of interest-earning assets and
interest-bearing liabilities. The table distinguishes between (a) changes
attributable to volume (changes in volume multiplied by the prior period's
rate), and (b) changes attributable to rate (changes in rate multiplied by the
prior period's volume). The rate/volume changes (changes in rate multiplied by
changes in volume) have been allocated to the rate and volume columns using the
absolute values of the rate and volumes columns.
    


                                      113
<PAGE>
<TABLE>
<CAPTION>
                                                               Year Ended September 30,
                                                1998 vs. 1997                          1997 vs. 1996
                                                -------------                          -------------
                                             Increase (Decrease)                    Increase (Decrease)
                                               Attributable to                        Attributable to

                                        Volume       Rate          Net         Volume           Rate          Net
                                        -------      ----         ----         ------          ------        ----
INTEREST INCOME ON:
<S>                                      <C>        <C>          <C>           <C>             <C>         <C>   
Interest-bearing deposits                $ (2)      $ (2)        $ (4)         $(264)          $(13)       $(277)
Federal funds                              405         12          417             81            (5)           76
Investments                               (277)       (28)        (305)            92           (11)           81
Loans Receivable                            39         12           51             41           (48)           (7)
                                         -----      -----        -----         ------           ----       ------
Total interest income on
   interest-earning assets                 165        (6)          159           (50)           (77)        (127)
                                         -----      -----        -----         ------           ----        -----
INTEREST EXPENSES ON:
Certificates of deposit                    228         37          265             92           (48)           44
Savings accounts                            (4)         0           (4)            (9)            3            (6)

NOW and money market accounts                5          8           13              5             12           17
ESOP note payable                           (7)         0           (7)           (23)             3          (20)
                                         -----      -----        -----         ------           ----        -----
Total interest expense on
interest- bearing liabilities              222         45          267             65           (30)           35
                                         -----      -----       ------         ------           ----       ------
Increase (decrease) in net
interest  income                         $(57)      $(51)       $(108)         $(115)          $(47)       $(162)
                                         =====      =====       ======         ======          =====       ======
</TABLE>
LOAN PORTFOLIO

The following table sets forth the composition of Home Savings' loan portfolio
by type of loan at the dates indicated.
<TABLE>
<CAPTION>
                                                                           AT SEPTEMBER 30,
                                     ------------------------------------------------------------------------------------
                                             1998                         1997                          1996
                                     -----------------------     -----------------------    -----------------------------
                                                   Percent                     Percent                      Percent
                                     Amount       of Total        Amount      of Total           Amount    of Total

                                                                  (Dollars in Thousands)
<S>                                   <C>            <C>          <C>             <C>           <C>            <C>   

Real estate loans:
  Residential:
     Owner occupied                   $25,947        84.12%       $26,189         81.15%        $24,977        80.31%
     Nonowner occupied                  2,797         9.07          3,401         10.54           3,800        12.22
   Commercial real estate               1,670         1.97          1,645          5.10             712         2.29
   Residential construction               210         0.68            719          2.23           1,230         3.95
                                       ------     --------        -------     ---------           -----     --------
      Total real estate loans          30,624        99.28         31,954         99.02          30,719        98.77
                                       ------     --------         ------     ---------          ------     --------

Other:
   Savings account                        223         0.72            318          0.98             383         1.23
                                       ------      -------         ------     ---------          ------     --------
      Total gross loans                30,847       100.00%        32,272        100.00%         31,102       100.00%
                                       ------      --------        ------     ----------         ------     ---------

Less:
   Unearned fees and discounts           (206)                        (215)                        (196)
                                                                                                  -----
   Loans in process                      (148)                        (223)                        (593)
   Allowance for losses                  (309)                        (278)                        (280)
                                        -----                       -----                         -----
       Total reductions                  (563)                       (716)                       (1,068)
                                        -----                       -----                       -------
        Total loans receivable, net   $30,284                     $31,556                       $30,034
                                      =======                     =======                       =======
</TABLE>
                                      114
<PAGE>



         The following table sets forth the contractual maturities or repricings
of Home Savings' commercial and construction loan portfolio at September 30,
1998. The table does not include prepayments or scheduled principal repayments.
Amounts in the table are net of loans in process, and in thousands.

   
                                                        2003 AND
                               1999      2000-2003    THEREAFTER       TOTAL
                               -----     ----------   -----------      ------ 
Commercial Real Estate          $11           $117        $1,541      $1,669
Construction/permanent loans                                 210         210
    

         The following table sets forth the dollar amount at September 30, 1997
of certain loans maturing or repricing on or after September 30, 1998 by type of
interest rate calculation.

   
                                                     FIXED         ADJUSTABLE
                                                     -----         ----------- 
                                                        (In Thousands)
         Commercial Real Estate                      $492              $1,166
         Construction/permanent loans                 210
    


         The following table sets forth information with respect to
non-performing assets identified by Home Savings, including accruing loans 90
days past due, nonaccrual loans and foreclosed assets at the dates indicated.

<TABLE>
<CAPTION>

                                                                       AT SEPTEMBER 30,
                                                              -----------------------------------
                                                              1998           1997           1996
                                                              ----           ----           ----
                                                                  (Dollars in Thousands)

<S>                       <C>                                 <C>            <C>            <C> 
         Total delinquent 90 days or more                     $418           $343           $525
         Nonaccrual loans                                      ---             45             45
                                                               ---           ----           ----
           Total nonperforming assets                         $418           $388           $570
                                                              ====           ====           ====

         Nonperforming loans to total loans                  1.37%          1.22%          1.88%
         Nonperforming assets to total assets                 .70%          0.69%          1.09%
         Total assets                                      $59,709        $56,380        $52,514
         Total loans, gross                                $30,592        $31,834        $30,314
</TABLE>


         As of September 30, 1998 management of Home Savings is not aware of any
loans which are not disclosed above where known information about possible
credit problems causes management to have serious doubts as to the ability of
the borrower to comply with the present loan repayment terms.

         At September 30, 1998 and during the year then ended, there were no
material loans that management of Home Savings considered impaired.

YEAR 2000

   
         Home Savings is nearing the completion of its Year 2000 assessment.
This assessment included confirming with all significant vendors their state of
preparedness, as well as evaluating the potential risks associated with its
major customers. Management has received assurances from all vendors except Home
Savings' public utility company that they will be compliant and Home Savings
estimates that no material exposure exists relating to its customer base.
However, these assurances are not legally enforceable. Management is actively
seeking assurance from the public utility company that has yet to respond to any


                                      115
<PAGE>

similar inquiries. Since Home Savings is almost exclusively a home mortgage
lender and has no major commercial loan customers, Home Savings does not believe
it is necessary to contact individual mortgagees in connection with the Year
2000 issue. Management believes that due to the general uncertainty inherent in
the Year 2000 problem, resulting in part from the uncertainty of the Year 2000
readiness of third-party suppliers, Home Savings is unable to fully determine at
this time whether the consequences of Year 2000 failures will have a material
impact on the results of its operations, liquidity or financial condition.
    

         Home Savings estimates total costs of becoming Year 2000 compliant to
be $50,000. As of November 1, 1998 costs of approximately $31,000 have been
incurred. This amount includes most of the equipment needed to be compliant,
along with the related software, training and assessments from the service
bureau. Management estimates that the remainder of the initial estimate will be
used for final preparations for the Year 2000. All equipment is scheduled to be
installed by December 31, 1998 and it is expected that testing will be completed
by the end of the first calendar quarter in 1999.

         In the event of a worst case scenario, Home Savings has developed a
contingency plan. This plan includes having a portable generator and the ability
to operate without access to the service bureau. Management plans to gather
sufficient information from the service bureau prior to January 1, 2000 to serve
as the base for manual operations. Management believes manual operations are
feasible for a limited amount of time given the size of the institution and the
nature of their customers.

IMPACT OF INFLATION AND CHANGING PRICES

         The financial statements and accompanying footnotes have been prepared
in accordance with generally accepted accounting principles ("GAAP"), which
require the measurement of financial position and operating results in terms of
historical dollars without consideration for changes in the relative purchasing
power of money over time due to inflation. The assets and liabilities of Home
Savings are primarily monetary in nature and changes in interest rates have a
greater impact on Home Savings' performance than do the effects of inflation.

IMPACT OF RECENT ACCOUNTING STANDARDS

         Home Savings adopted SFAS No. 128 "Earnings Per Share", on October 1,
1997. SFAS No. 128 requires Home Savings to change its method of computing,
presenting and disclosing earnings per share information. Upon adoption, all
prior period data presented was restated to conform to the provisions of SFAS
No. 128.

         Home Savings adopted SFAS No. 130, "Reporting Comprehensive Income" on
October 1, 1998. SFAS No. 130 establishes standards for reporting and displaying
comprehensive income and its components in a full set of general-purpose
financial statements.

         Home Savings adopted SFAS No. 131, "Disclosure About Segments of an
Enterprise and Related Information" on October 1, 1998. SFAS No. 131 specifies
revised guidelines for determining an entity's operating segments and the type
and level of financial information to be disclosed.

         Home Savings will adopt the provisions of SFAS No. 133 "Accounting for
Derivative Instruments and Hedging Activities" effective with the fiscal quarter
beginning July 1, 1999. Home Savings has not historically participated in any
hedging or derivative instruments, and the impact of adoption is not expected to
be material.

         Home Savings will adopt the provisions of SFAS No. 134 "Accounting for
Mortgage-Backed Securities Retained after the Securitization of Mortgage Loans
Held for Sale by a Mortgage Banking

                                      116
<PAGE>


Enterprise" on January 1, 1999. The adoption of this statement is not expected
to have a material effect on Home Savings' financial statements.


                                  LEGAL MATTERS

         The validity of the shares of Capital Bank Corporation's Common Stock
offered hereby has been passed upon for Capital Bank Corporation by Smith,
Anderson, Blount, Dorsett, Mitchell & Jernigan, L.L.P., Raleigh, North Carolina.


                                     EXPERTS

         The financial statements of Capital Bank as of December 31, 1997 and
for the period then ended have been included herein and in the Registration
Statement in reliance on the report of PricewaterhouseCoopers LLP, independent
accountants, given on the authority of that firm as experts in accounting and
auditing.

         The consolidated financial statements of Home Savings as of September
30, 1998 and 1997 and for each of the years in the three-year period ended
September 30, 1998, have been included herein and in the Registration Statement
in reliance on the report of PricewaterhouseCoopers LLP, independent
accountants, given on the authority of that firm as experts in accounting and
auditing.


                           FORWARD LOOKING STATEMENTS

         We have made forward looking statements in this Joint Proxy
Statement-Prospectus about the financial condition, results of operations, and
business of Capital Bank Corporation following the consummation of the Exchange
and the Holding Company Reorganization that are subject to risks and
uncertainties. Factors that may cause actual results to differ materially from
those contemplated by such forward looking statements include, among other
things, the following possibilities:

         o     deposit attrition, customer loss, or revenue loss following the
               Exchange and the Holding Company Reorganization is greater than
               expected;
         o     competitive pressure in the banking industry increases
               significantly;
         o     costs or difficulties related to the integration of the business
               of Capital Bank Corporation and Home Savings are greater than
               expected;
         o     changes in the interest rate environment reduce margins;
         o     general economic conditions, either nationally or regionally, are
               less favorable than expected, resulting in, among other things, a
               deterioration in credit quality;
         o     changes occur in the regulatory environment; and
         o     changes occur in business conditions and the rate of inflation.


When used in this Joint Proxy Statement-Prospectus, the words "believes,"
"estimates," "plans," "expects," "should," "may," "might," "outlook," and
"anticipates," and similar expressions as they relate to Capital Bank
Corporation, or its management are intended to identify forward looking
statements.


                       WHERE YOU CAN GET MORE INFORMATION

         Each of Capital Bank and Home Savings files reports under the Exchange
Act with the FDIC. These reports include Annual Reports on Form 10-K, Quarterly
Reports on Form 10-Q and Current Reports on Form

                                      117
<PAGE>
8-K. These reports, as well as annual proxy statements mailed to shareholders
and other information are available for you to inspect and copy, after paying a
prescribed fee, at the FDIC's public reference facilities at the Registration,
Disclosure and Securities Operations Unit, 550 17th Street, N.W., Room 6043,
Washington, DC 20429. The Registration, Disclosure and Securities Operations
Unit telephone number is (202) 898-8908 and their fax number is (202) 898-3909.
After the Holding Company Reorganization and the Exchange are completed, Capital
Bank and Home Savings will no longer file these reports with the FDIC. Instead,
Capital Bank Corporation will begin filing such reports with the SEC.

         Capital Bank Corporation has filed with the SEC a Registration
Statement under the Securities Act regarding the shares of Capital Bank
Corporation's Common Stock to be issued in the Holding Company Reorganization
and the Exchange. This Joint Proxy Statement-Prospectus is part of that
registration statement and does not contain all of the information contained in
the Registration Statement since certain portions have been omitted as the SEC
permits. If you would like more information about Capital Bank Corporation and
the Capital Bank Corporation stock being issued, please refer to the
Registration Statement and its exhibits which you may read, without charge, at
the SEC's public reference facility at Room 1024, Judiciary Plaza, 450 Fifth
Street, N.W., Washington, D.C. 20549. You can make copies of all or any part of
the Registration Statement at the SEC's office in Washington, D.C. upon payment
of prescribed SEC fees. In addition, copies of the exhibits to the Registration
Statement may be obtained from Allen T. Nelson, Jr., Secretary of Capital Bank,
4400 Falls of Neuse Road, Raleigh, North Carolina 27609 (919) 878-3100.

         We expect Capital Bank Corporation to be subject to the informational
requirements of the Exchange Act and to file reports, proxy statements and other
information with the SEC. You can inspect and copy these materials, after they
have been filed, at the SEC's Public Reference Section, Room 1204, 450 Fifth
Street, N.W., Washington, DC 20549, and at the following Regional Offices of the
SEC: New York Regional Office, Room 1028, Federal Building, 26 Federal Plaza,
New York, New York 10006; and Chicago Regional Office, Room 1204, Everett
McKinley Dirksen Building, 219 South Dearborn Street, Chicago, Illinois 60604.
You may also copy this material at the Public Reference Section of the SEC, 450
Fifth Street, N.W. Washington, DC 20549 at prescribed rates. The SEC maintains a
Web site that contains reports, proxy and information statements and other
information regarding registrants, such as Capital Bank Corporation, that file
electronically with the SEC. The address of the SEC's Web site is
(http://www.sec.gov).
   
                         

                     INFORMATION INCORPORATED BY REFERENCE

     The SEC allows us to incorporate by reference information into this Joint
Proxy Statement-Prospectus, which means that we can disclose important
information to you by referring you to another document filed separately with
the SEC or FDIC. The information incorporated by reference is deemed to be part
of this Joint Proxy Statement-Prospectus, except for any information superseded
by information in this Joint Proxy Statement-Prospectus. This Joint Proxy
Statement-Prospectus incorporates by reference Home Savings' Annual Report on
Form 10-KSB for the year ended September 30, 1998 which has been filed with the
FDIC and is included as an exhibit to the Registration Statement of which this
Joint Proxy Statement-Prospectus is a part.

     Documents incorporated by reference are available from Home Savings without
charge, excluding all exhibits, unless we have specifically incorporated by
reference such an exhibit in this Joint Proxy Statement-Prospectus. Home Savings
shareholders may obtain documents incorporated by reference in this Joint Proxy
Statement-Prospectus by requesting them in writing or by telephone from Edwin E.
Bridges, Home Savings Bank of Siler City, Inc., SSB, 300 East Raleigh Street,
Siler City, North Carolina 27344. If you would like to request documents from
Home Savings, please do so by _______________________, 1999 to receive them
before the special meetings.

         WHEN DECIDING HOW TO CAST YOUR VOTE, YOU SHOULD RELY ONLY ON THE
INFORMATION CONTAINED OR INCORPORATED BY REFERENCE IN THIS JOINT PROXY
STATEMENT-PROSPECTUS. WE HAVE NOT AUTHORIZED ANYONE TO PROVIDE YOU WITH
INFORMATION THAT IS DIFFERENT FROM WHAT IS CONTAINED IN THIS JOINT PROXY
STATEMENT-PROSPECTUS. THIS JOINT PROXY STATEMENT-PROSPECTUS IS DATED
_____________, 1998. YOU SHOULD NOT ASSUME THAT THE INFORMATION CONTAINED IN
THIS JOINT PROXY STATEMENT-PROSPECTUS IS ACCURATE AS OF ANY DATE OTHER THAN SUCH
DATE, AND NEITHER THE MAILING OF THE JOINT PROXY STATEMENT-PROSPECTUS TO
SHAREHOLDERS NOR THE ISSUANCE OF CAPITAL BANK CORPORATION COMMON STOCK SHALL
CREATE ANY IMPLICATION TO THE CONTRARY.
    
                                      118
<PAGE>
   
<TABLE>
<CAPTION>

                                             INDEX TO FINANCIAL STATEMENTS


CAPITAL BANK

ANNUAL FINANCIAL STATEMENTS

<S>                                                                                                     <C>
Report of Independent Accountants................................................................       F-2
Balance Sheet as of December 31, 1997............................................................       F-3
Statement of Operations for the period from June 20, 1997 (opening) to December 31, 1997.........       F-4
Statement of Changes in Shareholders' Equity for the period from June 20, 1997 (opening) to
       December 31, 1997.........................................................................       F-5
Statement of Cash Flows for the period from June 20, 1997 (opening) to December 31, 1997.........       F-5
Notes to Financial Statements....................................................................       F-6

INTERIM FINANCIAL STATEMENTS (UNAUDITED)
Balance Sheets as of September 30, 1998 (unaudited) and December 31, 1997........................       F-14
Statements of Operation for the nine months ended September 30, 1998 (unaudited)
       and the period from June 20, 1997 (opening) to December 31, 1997..........................       F-15
Statements of Cash Flows for the nine months ended September 30, 1998 (unaudited)
       and the period from June 20, 1997 (opening) to December 31, 1997..........................       F-16
Notes to Financial Statements....................................................................       F-17

HOME SAVINGS BANK OF SILER CITY, INC., SSB

ANNUAL FINANCIAL STATEMENTS

Report of Independent Accountants................................................................       F-18
Consolidated Statements of Financial Condition as of September 30, 1998 and 1997.................       F-19
Consolidated Statements of Operations for the years ended September 30, 1998,
       1997 and 1996.............................................................................       F-20
Consolidated Statements of Changes in Shareholders' Equity for the years ended
       September 30, 1998, 1997 and 1996.........................................................       F-21
Consolidated Statements of Cash Flows for the years ended  September 30, 1998,
       1997 and 1996.............................................................................       F-22
Notes to Consolidated Financial Statements.......................................................       F-24
    
</TABLE>
                                      F-1
<PAGE>

REPORT OF INDEPENDENT ACCOUNTANTS


The Board of Directors and Shareholders
Capital Bank


We have audited the accompanying balance sheet of Capital Bank as of December
31, 1997 and the related statements of operations, changes in shareholders'
equity and cash flows for the period from June 20, 1997 to December 31, 1997.
These financial statements are the responsibility of the Bank's management. Our
responsibility is to express an opinion on these financial statements based on
our audit.

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

In our opinion, the financial statements referred to above present fairly, in
all material respects, the financial position of Capital Bank as of December 31,
1997 and results of its operations and its cash flows for the period from June
20, 1997 to December 31, 1997 in conformity with generally accepted accounting
principles.



COOPERS & LYBRAND L.L.P.

By: /s/ PricewaterhouseCoopers LLP


   
Raleigh, North Carolina
February  27, 1998, except for Notes 8 and 13, for which the date
is September 29, 1998
    

                                      F-2
<PAGE>

   
<TABLE>
<CAPTION>
CAPITAL BANK
BALANCE SHEET
DECEMBER 31, 1997

<S>                                                                                                <C>
                                             ASSETS
 Cash and cash equivalents:
     Cash and due from banks                                                                       $     2,641,244
     Federal funds sold                                                                                 16,787,000
                                                                                                     --------------
               Total cash and cash equivalents                                                          19,428,244

 Securities:
     Available for sale                                                                                  6,020,050
     Held to maturity (estimated market value of $8,003,590)                                             8,001,646
 Mortgage-backed securities available for sale                                                           5,356,612
 Federal Home Loan Bank Stock                                                                              153,300
 Loans:
     Commercial                                                                                         14,715,200
     Consumer                                                                                           10,054,387
     Residential mortgages                                                                               2,296,088
                                                                                                     --------------
                                                                                                        27,065,675
     Less allowance for loan losses                                                                      (427,272)
                                                                                                     --------------
     Net loans                                                                                          26,638,403
                                                                                                     --------------

 Accrued interest receivable                                                                               452,879
 Premises and equipment:
     Furniture and equipment                                                                               425,665
     Automobiles                                                                                            40,572
     Leasehold improvements                                                                                107,809
     Construction in progress                                                                              153,862
                                                                                                     --------------
                                                                                                           727,908
     Less accumulated depreciation                                                                        (62,594)
                                                                                                     --------------
                                                                                                           665,314
                                                                                                     --------------

 Deposit premium and goodwill, net                                                                       2,049,518
 Other assets                                                                                              138,281
                                                                                                     --------------
               Total assets                                                                        $    68,904,247
                                                                                                     ==============

                              LIABILITIES AND SHAREHOLDERS' EQUITY
 Demand deposits                                                                                   $     6,118,274
 Savings and interest bearing demand deposits                                                           11,955,612
 Time deposits less than $100,000                                                                       21,422,779
 Time deposits $100,000 and greater                                                                      3,889,392
                                                                                                     --------------
               Total deposits                                                                           43,386,057

 Accrued interest payable                                                                                  211,478
 Other liabilities                                                                                         351,027
                                                                                                     --------------
               Total liabilities                                                                        43,948,562
                                                                                                     --------------

 Commitments and contingencies (Notes 7, 8, 9, 10 and 13)

 Shareholders' equity:
     Common stock, $5 par value; 20,000,000 shares authorized, 2,477,651 shares
       issued and outstanding                                                                           12,388,255
     Surplus                                                                                            13,284,673
     Accumulated other comprehensive income                                                                  4,963
     Accumulated deficit                                                                                 (722,206)
                                                                                                     --------------
               Total shareholders' equity                                                               24,955,685
                                                                                                     --------------
                                                                                                   $    68,904,247
                                                                                                     ==============
</TABLE>
    

THE ACCOMPANYING NOTES ARE AN INTEGRAL PART OF THESE FINANCIAL STATEMENTS.

                                      F-3
<PAGE>

CAPITAL BANK

STATEMENT OF OPERATIONS
FOR THE PERIOD FROM JUNE 20, 1997 TO DECEMBER 31, 1997

   
<TABLE>
<CAPTION>
<S>                                                                                                 <C>
 Interest income:
     Loans and fees on loans                                                                        $      815,199
     Federal funds sold                                                                                    594,405
     Securities                                                                                            407,172
                                                                                                     --------------
               Total interest income                                                                     1,816,776
                                                                                                     --------------

 Interest expense:
     Short-term borrowings                                                                                   6,436
     Deposits                                                                                              662,957
                                                                                                     --------------
               Total interest expense                                                                      669,393
                                                                                                     --------------

               Net interest income                                                                       1,147,383

 Provision for loan losses                                                                                 270,000
                                                                                                     --------------
               Net interest income after provision for loan losses                                         877,383
                                                                                                     --------------

 Other operating income:
     Service charges and fees                                                                              100,401
     Other fees and income                                                                                  46,070
                                                                                                     --------------
               Total other operating income                                                                146,471
                                                                                                     --------------

 Other operating expenses:
     Personnel                                                                                             816,469
     Advertising                                                                                           101,609
     Occupancy                                                                                             161,299
     Data processing                                                                                        43,795
     Legal                                                                                                  94,049
     Director fees                                                                                          86,384
     Amortization of intangibles                                                                           114,108
     Other                                                                                                 328,347
                                                                                                     --------------
               Total other operating expenses                                                            1,746,060
                                                                                                     --------------

               Net loss                                                                                   (722,206)

 Other Comprehensive income:
     Unrealized gains on securities available for sale                                                       4,963     
                                                                                                     --------------
               Comprehensive loss                                                                   $     (717,243)
                                                                                                     ==============
 Net loss per share - basic and diluted                                                             $        (0.29)
                                                                                                     ==============
 Comprehensive loss per share - basic and diluted                                                   $        (0.29)
                                                                                                     ==============
</TABLE>
    

 THE ACCOMPANYING NOTES ARE AN INTEGRAL PART OF THESE FINANCIAL STATEMENTS.


                                      F-4
<PAGE>
CAPITAL BANK
STATEMENT OF CHANGES IN SHAREHOLDERS' EQUITY
FOR THE PERIOD FROM JUNE  20, 1997 TO DECEMBER  31, 1997
<TABLE>
<CAPTION>
                                                               
                                                             
   
                                                                Accumulated
                                                                  Other          Stock
                                Common                         Comprehensive  Subscriptions    Accumulated
                                 Stock          Surplus           Income        Receivable       Deficit         Total
                             --------------   -------------   --------------  -------------   ------------   -------------
<S>                          <C>              <C>             <C>             <C>             <C>            <C>
 Balance at June  19,
     1997                    $  12,234,335    $ 13,175,035    $     -         $  (982,800)    $    -         $ 24,426,570
    

 Issuance of stock                 153,920         184,704          -               -              -              338,624

 Proceeds from stock
     subscriptions                  -               -               -              982,800         -              982,800

 Commissions paid on
     issuance of stock              -             (75,066)          -               -              -             (75,066)

 Change in unrealized
      gain
     on available for
          sale
     securities, net of
          taxes                     -               -                 4,963         -              -                4,963

 Net loss during period             -               -               -               -           (722,206)       (722,206)
                               ------------    ------------    -------------    -----------    -----------     -----------

 Balance at December  31,
     1997                    $  12,388,255    $ 13,284,673    $       4,963   $     -         $ (722,206)    $ 24,955,685
                               ============    ============    =============    ===========    ===========     ===========
</TABLE>

STATEMENT OF CASH FLOWS
FOR THE PERIOD FROM JUNE  20, 1997 TO DECEMBER  31, 1997

<TABLE>
<CAPTION>
<S>                                                                                                      <C>
 Cash flows used in operating  activities                                                                $  (2,080,826)
                                                                                                          --------------

 Cash flows from investing activities:
     Net increase in loans                                                                                 (16,163,645)
     Additions to premises and equipment                                                                      (478,501)
     Purchase of Federal Home Loan Bank stock                                                                 (153,300)
     Purchase of securities available for sale                                                             (11,528,184)
     Purchase of securities held-to-maturity                                                                (8,004,531)
     Proceeds from maturities of securities available for sale                                                  155,255
     Net cash received from branch acquisitions                                                              10,289,408
                                                                                                          --------------
               Net cash used by investing activities                                                       (25,883,498)
                                                                                                          --------------

 Cash flows from financing activities:
     Net increase in deposits                                                                                20,091,837
     Net decrease in short-term borrowings                                                                    (525,000)
     Proceeds received from sale of stock, net of costs                                                         263,558
     Proceeds received from stock subscriptions                                                                 982,800
                                                                                                          --------------
               Net cash provided by financing activities                                                     20,813,195
                                                                                                          --------------

 Net change in cash and cash equivalents                                                                    (7,151,129)

 Cash and cash equivalents at beginning of period                                                            26,579,373
                                                                                                          --------------

 Cash and cash equivalents at end of period                                                              $   19,428,244
                                                                                                          ==============
</TABLE>
THE ACCOMPANYING NOTES ARE AN INTEGRAL PART OF THESE FINANCIAL STATEMENTS.
                                      F-5
<PAGE>

CAPITAL BANK
NOTES TO FINANCIAL STATEMENTS

1.    SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

NATURE OF OPERATIONS - Capital Bank (the "Bank") was incorporated under the laws
of North Carolina on May 30, 1997 and commenced operations on June 20, 1997. The
Bank operates through its corporate office in Raleigh, North Carolina and two
branches in Sanford, North Carolina. The Bank is a locally-owned community bank
engaged in general commercial banking, providing a full range of banking
services. The majority of the Bank's customers are expected to be individuals
and small to medium-size businesses. The Bank's primary source of revenue is
interest earned from loans to customers and from invested cash and securities.

USE OF ESTIMATES IN THE PREPARATION OF FINANCIAL STATEMENTS AND CERTAIN
SIGNIFICANT ESTIMATES - The preparation of financial statements in conformity
with generally accepted accounting principles requires management to make
estimates and assumptions that affect the reported amounts of assets and
liabilities and disclosure of contingent assets and liabilities at the date of
the financial statements and the reported amounts of revenues and expenses
during the reporting period. Actual results could differ from those estimates.

CASH AND CASH EQUIVALENTS - Cash and cash equivalents include demand and time
deposits (with original maturities of 90 days or less) at other institutions and
Federal funds sold. Generally, Federal funds are purchased and sold for one-day
periods.

SECURITIES - Investments in certain securities are classified into three
categories and accounted for as follows:

        1.   Debt securities that the institution has the positive intent and
             ability to hold to maturity are classified as held to maturity and
             reported at amortized cost;

        2.   Debt and equity securities that are bought and held principally for
             the purpose of selling in the near term are classified as trading
             securities and reported at fair value, with unrealized gains and
             losses included in earnings;

        3.   Debt and equity securities not classified as either held to
             maturity securities or trading securities are classified as
             available for sale securities and reported at fair value, with
             unrealized gains and losses reported as a separate component of
             shareholders' equity.

The classification of securities is generally determined at the date of
purchase. Gains and losses on sales of securities, computed based on specific
identification of the adjusted cost of each security, are included in other
income at the time of the sales.

Premiums and discounts on debt securities are recognized in interest income on
the level interest yield method over the period to maturity.

LOANS AND ALLOWANCE FOR LOAN LOSSES - Loans are stated at the amount of unpaid
principal, reduced by an allowance for loan losses. Interest on loans is
calculated by using the simple interest method on daily balances of the
principal amount outstanding.

A loan is considered impaired, based on current information and events, if it is
probable that the Company will be unable to collect the scheduled payments of
principal and interest when due according to the contractual terms of the loan
agreement. Uncollateralized loans are measured for impairment based on the
present value of expected future cash flows discounted at the historical
effective interest rate, while all collateral-dependent loans are measured for
impairment based on the fair value of the collateral.

At December 31, 1997, and during the period then ended, there were no loans
material to the financial statements considered to be impaired.

The Bank uses several factors in determining if a loan is impaired. The internal
asset classification procedures include a thorough review of significant loans
and lending relationships and include the accumulation of related data. This
data includes loan payment status, borrowers' financial data and borrowers'
operating factors such as cash flows, operating income or loss, etc.

                                      F-6
<PAGE>

CAPITAL BANK
NOTES TO FINANCIAL STATEMENTS

1.    SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)

LOANS AND ALLOWANCE FOR LOAN LOSSES (CONTINUED) - The allowance for loan losses
is established through a provision for loan losses charged to expense. Loans are
charged against the allowance for loan losses when management believes that the
collectibility of the principal is unlikely. The allowance is an amount that
management believes will be adequate to absorb possible losses on existing loans
that may become uncollectible, based on evaluations of the collectibility of
loans and prior loan loss experience. The evaluations take into consideration
such factors as changes in the nature and volume of the loan portfolio, overall
portfolio quality, review of specific problem loans, and current economic
conditions and trends that may affect the borrowers' ability to pay. Significant
loan origination and commitment fees and certain direct origination costs are
deferred and are amortized over the contractual life of the related loans using
the level yield method.

INCOME RECOGNITION ON IMPAIRED AND NONACCRUAL LOANS - Loans, including impaired
loans, are generally classified as nonaccrual if they are past due as to
maturity or payment of principal or interest for a period of more than 90 days,
unless such loans are well-secured and in the process of collection. If a loan
or a portion of a loan is classified as doubtful or as partially charged off,
the loan is generally classified as nonaccrual. Loans that are on a current
payment status or past due less than 90 days may also be classified as
nonaccrual if repayment in full of principal and/or interest is in doubt.

Loans may be returned to accrual status when all principal and interest amounts
contractually due (including arrearages) are reasonably assured of repayment
within an acceptable period of time, and there is a sustained period of
repayment performance (generally a minimum of six months) by the borrower, in
accordance with the contractual terms of interest and principal.

While a loan is classified as nonaccrual and the future collectibility of the
recorded loan balance is doubtful, collections of interest and principal are
generally applied as a reduction to the principal outstanding, except in the
case of loans with scheduled amortizations where the payment is generally
applied to the oldest payment due. When the future collectibility of the
recorded loan balance is expected, interest income may be recognized on a cash
basis. In the case where a nonaccrual loan had been partially charged-off,
recognition of interest on a cash basis is limited to that which would have been
recognized on the recorded loan balance at the contractual interest rate.
Receipts in excess of that amount are recorded as recoveries to the allowance
for loan losses until prior charge-offs have been fully recovered.

FORECLOSED ASSETS - Any assets acquired as a result of foreclosure are valued at
the lower of the recorded investment in the loan or fair value less estimated
costs to sell. The recorded investment is the sum of the outstanding principal
loan balance and foreclosure costs associated with the loan. Any excess of the
recorded investment over the fair value of the property received is charged to
the allowance for loan losses. Valuations will be periodically performed by
management and any subsequent write-downs due to the carrying value of a
property exceeding its estimated fair value less estimated costs to sell are
charged against other expenses.

PREMISES AND EQUIPMENT - Premises and equipment are stated at cost less
accumulated depreciation and amortization. Depreciation and amortization are
computed by the straight-line method based on estimated service lives of assets.
Useful lives range from 5 to 7 years for furniture and equipment. The cost of
leasehold improvements is being amortized using the straight-line method over
the terms of the related leases. Repairs and maintenance are charged to expense
as incurred.

Upon disposition, the asset and related accumulated depreciation or amortization
are relieved and any gains or losses are reflected in operations.

INTANGIBLE ASSETS - Deposit premium and goodwill arising from the branch
acquisition completed on June 20, 1997 of $2,000,000 and $163,626, respectively,
before accumulated amortization of $114,108 at December 31, 1997, are being
amortized on a straight-line basis over ten years. These lives were estimated by
management at the time the assets were acquired using information available at
that time and are subject to re-evaluation as new information becomes available.
Amortization expense recognized during the period ended December 31, 1997 was
$114,108.

                                      F-7
<PAGE>

CAPITAL BANK
NOTES TO FINANCIAL STATEMENTS

1.    SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)

INTANGIBLE ASSETS (CONTINUED) The Bank evaluates intangible assets for potential
impairment by analyzing the operating results, trends and prospects of the Bank.
The Bank also takes into consideration recent acquisition patterns within the
banking industry and any other events or circumstances which might indicate
potential impairment.

INCOME TAXES - Deferred tax asset and liability balances are determined by
application to temporary differences of the tax rate expected to be in effect
when taxes will become payable or receivable. Temporary differences are
differences between the tax basis of assets and liabilities and their reported
amounts in the financial statements that will result in taxable or deductible
amounts in future years. The effect on deferred taxes of a change in tax rates
is recognized in income in the period that includes the enactment date. A
valuation allowance is recorded for deferred tax assets if the Bank cannot
determine that the benefits will more likely than not be realized.

ACCOUNTING FOR TRANSFERS AND SERVICING OF FINANCIAL ASSETS AND EXTINGUISHMENTS
OF LIABILITIES - In June 1996, the Financial Accounting Standards Board issued
Statement No. 125, "Accounting for Transfers and Servicing of Financial Assets
and Extinguishments of Liabilities ("SFAS No. 125"). This Statement establishes
new criteria for determining whether a transfer of financial assets should be
accounted for as a sale or as a pledge of collateral in a secured borrowing.
This Statement also establishes new accounting requirements for pledged
collateral. The Statement is effective for certain transfers and servicing of
financial assets and extinguishments of liabilities occurring after December 31,
1996. Statement of Financial Accounting Standards No. 127 defers the effective
date of certain provisions of SFAS No. 125 until January 1, 1998. The Bank does
not anticipate a significant effect on operations or its financial position from
the adoption of these Statements.

NET LOSS PER SHARE - Net loss per share is computed on the weighted average
number of shares outstanding during the period. The weighted average number of
shares outstanding was 2,475,546 for the period ended December 31, 1997.

As of December 31, 1997, the Bank adopted Statement of Financial Accounting
Standards ("SFAS") No. 128, "Earnings Per Share". In accordance with SFAS 128,
the Bank has presented both basic and diluted EPS on the face of the Statement
of Operations. Basic EPS excludes dilution and is computed by dividing income
available to common shareholders by the weighted average number of common shares
outstanding for the period. For loss periods, diluted EPS is the same as basic
EPS due to the fact that including common stock equivalents in the calculation
of diluted EPS would be anitdilutive.

   
COMPREHENSIVE INCOME - As of December 31, 1997 the Bank adopted Statement of
Financial Accounting Standards No. 130 "Reporting Comprehensive Income." As
required by the SFAS No. 130, prior year information has been modified to
conform with the new presentation. Comprehensive income includes net income and
all other changes to the Bank's equity, with the exception of transactions with
shareholders ("Other Comprehensive Income"). The Bank's only component of
comprehensive income relates to unrealized gains and losses on securities
available for sale. The Bank's total comprehensive income (loss) for the period
ended December 31, 1997 was $(717,243).

NEW PRONOUNCEMENTS - The Financial Accounting Standards Board has recently
issued Statement No. 131 "Disclosures about Segments of an Enterprise and
Related Information". This statement will be adopted effective January 1, 1998,
with appropriate restatements or disclosures for prior periods. The adoption of
this statement is not expected to have a significant effect on operations or
financial position.
    

2.     ORGANIZATION AND SIGNIFICANT ACTIVITIES

The Bank was organized on December 12, 1996 and commenced a public subscription
offering on February 17, 1997. The offering resulted in gross proceeds of
$27,254,161 from the sale of 2,477,651 shares.

On June 20, 1997, the Bank acquired the two branches located in Sanford, North
Carolina from a large community bank. A summary of the acquisition is as
follows:

        Deposits assumed                                         $   23,294,220
        Deposit premium paid                                        (2,000,000)
        Loans acquired                                             (10,908,384)
        Goodwill recorded                                               163,626
        Net other assets acquired                                     (260,054)
                                                                  --------------

                     Net cash received                           $   10,289,408
                                                                  ==============

                                      F-8
<PAGE>

CAPITAL BANK
NOTES TO FINANCIAL STATEMENTS

2.     ORGANIZATION AND SIGNIFICANT ACTIVITIES (CONTINUED)

In accordance with the rules and regulations of the North Carolina Commissioner
of Banks, all expenditures of the Bank prior to commencing operations are
charged against surplus. The operating expenses, principally personnel and
occupancy, amounted to $437,017, and expenses related to the offering aggregated
$1,069,150.

3.     SECURITIES

Securities at December 31, 1997 are summarized as follows:

<TABLE>
<CAPTION>
                                                                             GROSS            GROSS          ESTIMATED
                                                          AMORTIZED       UNREALIZED        UNREALIZED         MARKET
                                                            COST             GAINS            LOSSES           VALUE
                                                        --------------   --------------   ---------------  ---------------
<S>                                                         <C>                 <C>                             <C>
        U.S. Government and agency securities:
           Held to maturity                             $   8,001,646    $       1,944    $      -         $    8,003,590
           Available for sale                               5,993,458           26,592           -              6,020,050
                                                         -------------    -------------    --------------    -------------
                                                           13,995,104           28,536           -             14,023,640

        Mortgage backed securities:
           Available for sale                               5,378,241          -                  21,629        5,356,612
                                                         -------------    -------------    --------------    -------------

                   Total                                $  19,373,345    $      28,536    $       21,629   $   19,380,252
                                                         =============    =============    ==============    =============
</TABLE>

All U.S. Government and agency securities mature after one year and within five
years as of December 31, 1997. Expected maturities for mortgage-backed
securities will differ from contractual maturities because borrowers have the
right to call or prepay obligations with or without call or prepayment
penalties.

4.     FEDERAL HOME LOAN BANK STOCK

The Company, as member of the Federal Home Loan Bank System, is required to
maintain an investment in capital stock of the FHLB in an amount equal to the
greater of 1% of its outstanding home loans or 5% of its outstanding FHLB
advances. No ready market exists for the FHLB stock, and it has no quoted market
value. The balance of Federal Home Loan Bank Stock held at December 31, 1997 was
$153,300.

5.     LOANS AND ALLOWANCE FOR LOAN LOSSES

A summary of activity in the allowance for loan losses for the period ended
December 31, 1997 is as follows:

   
        Balance at beginning of period                         $      -
        Adjustment for loans acquired                                 163,626
        Provision for loan losses                                     270,000
        Loans charged-off, net of $0 recoveries                       (6,354)
                                                                --------------

        Balance at end of period                               $      427,272
                                                                ==============
    
At December 31, 1997 there were no nonperforming assets.

In the normal course of business certain directors and executive officers of the
Bank, including their immediate families and companies in which they have an
interest, may be loan customers. Total loans to such groups at December 31,
1997, and activity during the period ended December 31, 1997, is summarized as
follows:

        Beginning balance                                     $    1,538,062
        New loans                                                  3,412,570
        Principal repayments                                     (1,741,276)
                                                               --------------

        Ending balance                                        $    3,209,356
                                                               ==============

                                      F-9
<PAGE>

CAPITAL BANK
NOTES TO FINANCIAL STATEMENTS

5.     LOANS AND ALLOWANCE FOR LOAN LOSSES (CONTINUED)

In addition, such groups had available lines of credit in the amount of $250,000
at December 31, 1997. The Bank paid an aggregate of approximately $312,000 to
companies owned by members of the board of directors for equipment and
construction and consulting services.

6.     INCOME TAXES

No federal or state income tax expense resulted from the current period due to
the generation of net operating losses and the establishment of a valuation
allowance against deferred tax assets.

The difference between income tax and the amount computed by applying the
statutory federal income tax rate of 34% was primarily a result of the
establishment of the valuation allowance on the net deferred tax assets for the
period ended December 31, 1997.

Significant components of deferred tax assets and liabilities at December 31,
1997 are as follows

          Deferred tax assets (liabilities):
             Preopening expenditures                             $     178,000
             Reserve for bad debts                                     105,000
             Amortization                                               14,000
             Directors fees                                             34,000
             Net operating loss                                        161,000
                                                                  -------------
                       Total deferred tax assets                       492,000
             Valuation allowance                                     (479,000)
             Depreciation                                             (13,000)
                                                                  -------------
                       Net deferred tax assets                   $     -
                                                                  =============

The net operating losses expire in 2012 for federal tax purposes and in 2002 for
state tax purposes.

7.     LEASES

The Bank has noncancelable operating leases for its corporate office, branch
locations, and an automobile that expire at various times through 2007. Future
minimum lease payments under the leases for years subsequent to December 31,
1997 are $148,863 for 1998, $137,751 for 1999, $85,497 for 2000, $31,200 for
2001 and 2002, and $153,400 thereafter.
   
8.     REGULATORY MATTERS AND RESTRICTIONS

The Bank is subject to various regulatory capital requirements administered by
the federal and state banking agencies. Failure to meet minimum capital
requirements can initiate certain mandatory, and possibly additional
discretionary, actions by regulators that, if undertaken, could have a direct
material effect on the Bank's financial statements. Quantitative measures
established by regulation to ensure capital adequacy require the Bank to
maintain minimum amounts and ratios, as set forth in the table below. Management
believes, as of December 31, 1997 that the Bank meets all capital adequacy
requirements to which it is subject. As of March 31, 1998, the date of the most
recent regulatory exam, the Bank was categorized as "well capitalized".
    
The Bank, as a North Carolina banking corporation, may pay dividends only out of
undivided profits as determined pursuant to North Carolina General Statues
Section 53-87. However, regulatory authorities may limit payment of dividends by
any bank when it is determined that such a limitation is in the public interest
and is necessary to ensure financial soundness of the Bank.

                                      F-10
<PAGE>

CAPITAL BANK
NOTES TO FINANCIAL STATEMENTS

8.     REGULATORY MATTERS AND RESTRICTIONS (CONTINUED)

To be categorized as well capitalized the Bank must maintain minimum amounts and
ratios. The Bank's actual capital amounts and ratios as of December 31, 1997 and
the minimum requirements are presented in the table below.

<TABLE>
<CAPTION>

                                                                                                 To Be Well Capitalized
                                                                                                Under Prompt Corrective
                                                       Actual             Adequacy Purposes        Action Provisions
                                                ----------------------  ----------------------  -------------------------
                                                  Amount       Ratio      Amount       Ratio        Amount        Ratio
                                                ------------  --------  ------------  --------  ---------------  --------
                                                                          (dollars in thousands)
<S>                                             <C>              <C>     <C>              <C>    <C>                <C>
        Total Capital (to Risk Weighted
             Assets)                            $    23,328      68.80%  $    2,713       8.00%  $       3,391      10.00%
        Tier I Capital (to Risk Weighted
             Assets)                                 22,901      67.54        1,356       4.00           2,034       6.00
        Tier I Capital (to Average Assets)           22,901      42.12        2,175       4.00           2,719       5.00
</TABLE>

9.     EMPLOYEE BENEFIT PLANS

The Bank's Board of Directors has approved an incentive stock option plan and a
nonqualified stock option plan for the benefit of its employees and its
employees and directors, respectively. The plans are pending shareholder and
regulatory approval. The Board has reserved 122,500 and 122,500 shares,
respectively, under the aforementioned plans.

Grants of options will be made by the Board or the Compensation Committee. All
grants must be at no less than fair market value on the date of grant, must be
exercised no later than 10 years from the date of grant, and may be subject to
some vesting provisions.

For the period ended December 31, 1997, there were 42,000 options granted. At
December 31, 1997 there were 42,000 options outstanding, of which 13,000 will be
exercisable upon approval of the plans by the shareholders and regulators. The
weighted average exercise price of options granted, forfeited, outstanding and
exercisable was $11.00 at December 31, 1997.

The Bank instituted a 401(k) plan for the benefit of its employees, which
includes provisions for employee contributions, subject to limitation under the
Internal Revenue Code, with the Company to match contributions up to 6% of the
employee's salary. The Plan provides that employees' contributions are 100%
vested at all times and the Bank's contributions vest 25% during the third year
of service, an additional 25% during the fourth year of service and the
remaining 50% during the fifth year of service. Further, the Bank may make
additional contributions on a discretionary basis. Aggregate contributions for
1997 were $18,595.

The Bank intends to account for its Plans under the provisions of APB Opinion
No. 25. However, the Bank is required to disclose the pro forma effects on net
income regarding the new fair value based method. The fair value of each option
grant is estimated on the date of grant using the Black-Scholes option-pricing
model with the following assumptions used for grants in 1997: dividend yield,
zero; expected volatility of 15%; risk free interest rate of 5.75%; and expected
life of 6 years. Had compensation cost for the Bank's stock-based compensation
plans, as described above, been determined consistent with SFAS No. 123, the
Bank's net loss and loss per share would have been increased by $28,119 or $.01
per share. The compensation costs disclosed here may not be representative of
the effects of pro forma net income in future years.

10. FINANCIAL INSTRUMENTS WITH OFF-BALANCE SHEET RISK AND CONCENTRATIONS OF
    CREDIT RISK

The Bank is party to financial instruments with off-balance sheet risk in the
normal course of business to meet the financing needs of its customers. At
December 31, 1997, these financial instruments were comprised entirely of unused
lines of credit. These instruments involve, to varying degrees, elements of
credit risk in excess of the amount recognized in the balance sheet.

                                      F-11
<PAGE>

CAPITAL BANK
NOTES TO FINANCIAL STATEMENTS

10. FINANCIAL INSTRUMENTS WITH OFF-BALANCE SHEET RISK AND CONCENTRATIONS OF
    CREDIT RISK (CONTINUED)

The Bank's exposure to credit loss in the event of nonperformance by the other
party is represented by the contractual amount of those instruments. The Bank
uses the same credit policies in making these commitments as they do for
on-balance sheet instruments. The amount of collateral obtained, if deemed
necessary by the Bank, upon extension of credit is based on management's credit
evaluation of the borrower. Collateral held varies but may include trade
accounts receivable, property, plant, and equipment and income-producing
commercial properties. Since many unused lines of credit expire without being
drawn upon, the total commitment amounts do not necessarily represent future
cash requirements.

Unused lines of credit and outstanding letters of credit were $5,634,000 and
$239,000, respectively, at December 31, 1997. The Bank does not anticipate any
losses as a result of these transactions.

The Bank's lending in concentrated primarily in Wake and Lee counties in North
Carolina. Credit has been extended to certain of the Bank's customers through
multiple lending transactions.

11.   FAIR VALUE OF FINANCIAL INSTRUMENTS

Statement of Financial Accounting Standards No. 107, "Disclosures about Fair
Value of Financial Instruments" ("SFAS No. 107"), requires the disclosure of
estimated fair values for financial instruments. Quoted market prices, if
available, are utilized as an estimate of the fair value of financial
instruments. Because no quoted market prices exist for a significant part of the
Bank's financial instruments, the fair value of such instruments has been
derived based on management's assumptions with respect to future economic
conditions, the amount and timing of future cash flows and estimated discount
rates. Different assumptions could significantly affect these estimates.
Accordingly, the net amounts ultimately collected could be materially different
from the estimates presented below. In addition, these estimates are only
indicative of the values of individual financial instruments and should not be
considered an indication of the fair value of the Bank taken as a whole.

The fair values of cash and due from banks, Federal funds sold, interest bearing
deposits in banks and accrued interest receivable/payable are equal to the
carrying value due to the nature of the financial instruments. The fair value of
the Bank's loans is determined by discounting the scheduled cash flows through
the loan's estimated maturity using estimated market discount rates that most
reflect the credit and interest rate risk inherent in the loan. The fair value
of the Bank's loan portfolio at December 31, 1997 was $27,118,231, while the
carrying value was $27,065,675.

The fair value of deposits with no stated maturities, such as savings deposits,
and interest bearing demand deposits, are equal to the amount payable. The fair
value of time deposits, such as certificates of deposit and Individual
Retirement Accounts, are based on the discounted contractual cash flows. The
discount rate is estimated using rates currently offered for deposits of similar
maturities. The fair value of certificates of deposit and individual retirement
accounts was $25,381,574 at December 31, 1997, compared to a carrying value of
$25,312,171.

There is no material difference between the carrying amount and estimated fair
value of off-balance sheet items totaling $5,873,000 at December 31, 1997.

The Bank's remaining assets and liabilities are not considered financial
instruments.


                                      F-12
<PAGE>

CAPITAL BANK
NOTES TO FINANCIAL STATEMENTS

12.   STATEMENT OF CASH FLOWS - INFORMATION

The following is a reconciliation of net loss with the cash flows used in
operating activities:

<TABLE>
<CAPTION>
<S>                                                                                   <C>
          Net loss                                                                    $       (722,206)
          Adjustments to reconcile net income to net cash provided by
            operating activities:
             Amortization of deposit premium and goodwill                                       114,108
             Depreciation                                                                        62,595
             Amortization of premium on securities, net                                           4,115
             Provision for loan losses                                                          270,000
             Changes in assets and liabilities:
               Accrued interest receivable                                                    (390,014)
               Accrued interest payable                                                        (22,683)
               Other assets                                                                   (128,034)
               Other liabilities                                                            (1,268,707)
                                                                                        ----------------

                       Cash flows used in operating activities                        $     (2,080,826)
                                                                                        ================
</TABLE>

The Bank paid interest expense aggregating $457,915 during the period ending
December 31, 1997.

13.  SUBSEQUENT EVENT

   
On September 29, 1998, Capital Bank signed an Agreement and Plan of
Reorganization and Share Exchange with Home Savings Bank of Siler City, Inc.,
SSB (Home Savings). The Plan calls for the issuance of approximately 1,180,000
shares of Capital Bank stock in exchange for all the outstanding shares of Home
Savings. The exchange will be accounted for as a pooling of interests and is
expected to be completed by March 31, 1999.


14.   DEPOSITS

The following table shows the maturities of all time deposits in each of the
next five year periods (in thousands):

         Year        Amount
         ----        ------
         1998    $  11,055
         1999       13,940
         2000          311
         2001            6
         2002            -
                  --------
         Total    $ 25,312
                  ========
         
    
                                      F-13
<PAGE>
   
<TABLE>
<CAPTION>

                                  CAPITAL BANK
                                  BALANCE SHEET
                    September 30, 1998 and December 31, 1997
                              (Dollars In thousands)

                                                   September 30, 1998      December 31, 1997
                                                   -----------------    --------------------
                                                     (unaudited)           (audited)
<S>                                                         <C>                 <C>
ASSETS
Cash and cash equivalents:
       Cash and due from banks                              $ 3,382             $ 2,641
       Federal funds sold                                    11,810              16,787
                                                   -----------------    ----------------   
               Total cash and cash equivalents               15,192              19,428

Securities
       Available for sale, at fair value                     14,341              11,377
       Held-to-maturity, at amortized cost (market value
          $2,230 at September 30, 1998)                       2,207               8,155
                                                   -----------------    ----------------   
       Total Securities                                      16,548              19,532

Loans-net of unearned income                                 64,268              27,065
      Allowance for loan losses                                (909)               (427)
                                                   -----------------    ----------------   
              Net loans                                      63,359              26,638

Premises and equipment, net                                   2,338                 665
Accrued interest receivable                                     544                 453
Deposit premium and goodwill, net                             1,887               2,050
Other assets                                                    196                 138
                                                   -----------------    ----------------   

      Total assets                                        $ 100,064            $ 68,904
                                                   =================    ================   



LIABILITIES
Deposits
      Demand, non-interest bearing                          $ 7,856             $ 6,118
      Savings and interest bearing demand deposits           19,152              11,956
      Time deposits                                          48,087              25,312
                                                   -----------------    ----------------   
              Total deposits                                 75,095              43,386

Accrued interest payable                                        234                 211
Other liabilities                                               421                 351
                                                   -----------------    ----------------   
      Total liabilities                                      75,750              43,948

STOCKHOLDERS' EQUITY
Common stock, par value $5; 20,000,000 shares
  authorized; 2,477,651 shares issued and outstanding        12,388              12,388
Surplus                                                      13,285              13,285
Accumulated deficit                                          (1,535)               (722)
Accumulated other comprehensive income                          176                   5
                                                                                           
                                                   -----------------    ----------------
      Total stockholders' equity                             24,314              24,956
                                                   -----------------    ----------------   

      Total liabilities and stockholders' equity          $ 100,064            $ 68,904
                                                   =================    ================   
</TABLE>
    
                                      F-14

<PAGE>


                                  CAPITAL BANK
                            STATEMENTS OF OPERATIONS
                                   (Unaudited)
                    (In thousands except for per share data)

<TABLE>
<CAPTION>
                                                        Three                Three
                                                     months ended        months ended     Nine months ended  From June 20, 1997 to
                                                  September 30, 1998   September 30, 1997 September 30, 1998   September 30, 1997
                                                   -----------------    ----------------   -----------------    -----------------
<S>                                                         <C>                   <C>               <C>                  <C>
Interest income:
      Loans and fees on loans                               $ 1,319               $ 310             $ 3,083              $ 332
      Securities                                                300                 117                 950                117
      Federal funds                                              92                 367                 343                407
                                                   -----------------    ----------------   -----------------  -----------------

          Total interest income                               1,711                 794               4,376                856
                                                   -----------------    ----------------   -----------------  -----------------
Interest expense:
      Deposits                                                  806                 274               2,037                303
      Short-term borrowings                                       -                   7                   -                  7
                                                   -----------------    ----------------   -----------------  -----------------
          Total interest expense                                806                 281               2,037                310
                                                   -----------------    ----------------   -----------------  -----------------

          Net interest income                                   905                 513               2,339                546
Provision for loan losses                                       173                 135                 518                135
                                                   -----------------    ----------------   -----------------  -----------------

      Net interest income after provision
         for loan losses                                        732                 378               1,821                411
                                                   -----------------    ----------------   -----------------  -----------------

Noninterest income:
      Service charges and fees                                   94                  43                 201                 44
      Other fees and income                                     134                   1                 211                  1
      Gain on sale of securities                                 60                   -                  60                  -
                                                   -----------------    ----------------   -----------------  -----------------

          Total other income                                    288                  44                 472                 45
                                                   -----------------    ----------------   -----------------  -----------------

Noninterest expenses:
      Salaries and employee benefits                            635                 381               1,684                407
      Occupancy                                                  94                  46                 241                 47
      Equipment expense                                          55                  35                 180                 35
      Advertising                                                54                  72                 154                 83
      Office expense                                             20                  31                  76                 31
      Professional fees                                          56                  45                 112                 45
      Communications and data processing                         74                  39                 158                 46
      Amortization of intangibles                                54                  54                 162                 54
      Other                                                     176                 101                 339                118
                                                   -----------------    ----------------   -----------------  -----------------

          Total other expenses                                1,218                 804               3,106                866
                                                   -----------------    ----------------   -----------------  -----------------

          Income (loss) before income tax
             expense                                           (198)               (382)               (813)              (410)
Income tax expense                                                -                   -                   -                  -
                                                   -----------------    ----------------   -----------------  -----------------

Net income (loss)                                            $ (198)             $ (382)             $ (813)            $ (410)
                                                   =================    ================   =================  =================

Weighted average shares outstanding                           2,478               2,478               2,478              2,471
                                                   =================    ================   =================  =================

Net  loss per share-basic and diluted                       $ (0.08)            $ (0.15)            $ (0.33)           $ (0.17)
                                                   =================    ================   =================  =================
</TABLE>

                                      F-15

<PAGE>


                                  CAPITAL BANK
                            STATEMENTS OF CASH FLOWS
                                   (Unaudited)
                                 (In thousands)
   
<TABLE>
<CAPTION>
                                                   Nine months ended   From June 20, 1997 to
                                                   September 30, 1998   September 30, 1997
                                                   -----------------    ----------------
<S>                                                          <C>                 <C>
Cash flows from operating activities:
Net income (loss)                                            $ (813)             $ (410)
Adjustments to reconcile net income (loss) to net cash
   used in operating activities:
         Amortization of deposit premium and goodwill           162                  60
         Depreciation                                           175                  30
         Amortization of securities premium
             (discount), net                                     15                   2
    
         Provision for loan losses                              518                 136
         Changes in assets and liabilities:
            Accrued interest receivable                         (91)               (211)
            Accrued interest payable                             23                 (21)
            Other assets                                        (58)                 (6)
            Other liabilities                                    70                (379)
                                                           ---------            --------

               Net cash used in operating activities              1                (799)

Cash flows from investing activities:
Purchases of securities available-for-sale                   (7,246)             (5,653)
Purchases of securities held-to-maturity                          -              (8,005)
Net increase in loans                                       (37,238)             (7,226)
Additions to premises and equipment                          (1,848)               (465)
Proceeds from maturities of securities available for sale     1,445                   -
Proceeds from maturities of securities held to maturity       6,000                   -
Proceeds from sale of securities available for sale           2,995                   -
Purchase of Federal Home Loan Bank stock                        (54)                  - 
                                                           ---------            --------

               Net cash used in investing activities        (35,946)            (21,349)

Cash flows from financing activities
Net increase in deposits                                     31,709               4,694 
Net decrease in short-term borrowings                             -                (525)
Proceeds received from stock subscriptions                        -                 606
                                                           ---------            --------

               Net cash provided by financing activities     31,709               4,775 

Net change in cash and cash equivalents                      (4,236)            (17,373)
                                                           ---------            --------

Cash and cash equivalents at beginning of period             19,428              36,869
                                                           ---------            --------

Cash and cash equivalents at end of period                 $ 15,192             $19,496
                                                           =========            ========
Supplemental disclosures of cash flow information:
     Cash paid during the period of interest               $  2,014             $   282
                                                           =========            ========
</TABLE>
    
                                      F-16

<PAGE>


CAPITAL BANK
Notes to the Financial Statements

1. Significant Accounting Policies and Interim Reporting


The significant accounting policies followed by the Bank for interim financial
reporting are consistent with the accounting policies followed for annual
financial reporting. These unaudited consolidated financial statements have been
prepared in accordance with Rule 10-01 of Regulation S-X, and in management's
opinion, all adjustments necessary for a fair presentation (all of which were of
a normal recurring nature) have been included. The accompanying financial
statements do not purport to contain all the necessary financial disclosures
that might otherwise be necessary in the circumstances and should be read in
conjunction with the financial statements and notes thereto for the period from
June 20, 1997 to December 31, 1997. The results of operations for the six-month
period ended September 30, 1998 are not necessarily indicative of the results to
be expected for the full year.

2. Operations

Capital Bank (the "Bank") was incorporated under the laws of North Carolina on
May 30, 1997 and commenced operations on June 20, 1997. The Bank operates
through its corporate office in Raleigh, North Carolina, one branch in Cary,
North Carolina and two branches in Sanford, North Carolina. The Bank is a
locally-owned community bank engaged in general commercial banking, providing a
full range of banking services. The majority of the Bank's customers are
individuals and small to medium-size businesses. The Bank's primary source of
revenue is interest earned from loans to customers and from invested cash and
securities.

3. Changes in Accounting Principles

As of December 31, 1997, the Bank adopted statement of Financial Accounting
Standards ("SFAS") No. 128, "Earnings Per Share." In accordance with SFAS 128,
the Bank has presented both basic and diluted EPS on the face of the Statement
of Operations. Basic EPS excludes dilution and is computed by dividing income
available to common shareholders by the weighted average number of common shares
outstanding for the period. For loss periods, diluted EPS is the same as basic
EPS due to the fact that including common stock equivalents in the calculation
of diluted EPS would be antidilutive.


      On January 1, 1998, the Bank adopted Statement of Financial Accounting
Standards No. 130 "Reporting Comprehensive Income." As required by the SFAS No.
130, prior year information will be modified to conform with the new
presentation. Comprehensive income includes net income and all other changes to
the Bank's equity, with the exception of transactions with shareholders ("Other
Comprehensive Income"). The Bank's only components of other comprehensive income
relate to unrealized gains and losses on securities available for sale. The
Bank's total comprehensive income (loss) for the three and nine month periods
ended September 30, 1998 was $(72,000) and $(642,000), respectively, and
$(402,000) and $(374,000) for the three months ended September 30, 1997 and the
period from June 20 to September 30, 1997, respectively. Information concerning
the Bank's other comprehensive income for the periods ended September
30, 1998 and 1997 is as follows:

   
<TABLE>
<CAPTION>

                                                                      Nine months                   Three months
                                                                    ended September 30           ended September 30,
                                                                     1998       1997              1998         1997     
                                                                     ----       ----              ----         ----     

<S>                                                                <C>          <C>             <C>           <C>   
Unrealized gains/(losses) on securities available for sale         $171,000     $8,000          $126,000      $8,000
Reclassification of gains recognized in net income                        0          0                 0           0
Income tax expense (benefit) relating to unrealized gains        
  on available for sale securities                                        0          0                 0           0
                                                                   --------     ------          --------      ------
Other comprehensive income                                         $171,000     $8,000          $126,000      $8,000
                                                                   ========     ======          ========      ======
</TABLE>
                                                           

On January 1, 1998, the Bank adopted SFAS 131, "Disclosure about Segments of
an Enterprises and Related Information." SFAS 131 establishes standards for
determining an entity's operating segments and the type and level of financial
information to be disclosed in both annual and interim financial statements. It
also establishes standards for related disclosures about products and services,
geographic areas, and major customers. No changes were made to the financial
statements or related disclosures as a result of adopting SFAS 131.

Statement of Financial Accounting standards No. 133, Accounting for Derivative
Instruments and Hedging Activities, was issued in June 1998. This Statement
establishes accounting and reporting standards for derivative instruments and
for hedging activities. It requires that derivatives be recognized as either
assets or liabilities in the statement of financial position and be measured at
fair value. The accounting for changes in the fair value of a derivative depends
on the intended use of the derivative and whether or not the derivative is
designed as a hedging instrument. This Statement is effective for fiscal years
beginning after June 15, 1999 with initial application in the first quarter of
the Bank's financial statements.

Statement of Financial Accounting Standards No. 134, Accounting for
Mortgage-Backed Securities Retained after the Securitization of Mortgage Loans
Held for Sale by a Mortgage Banking Enterprise, was issued in October 1998. This
Statement amends existing classification and accounting treatment of
mortgage-backed securities, retained after mortgage loans held for sale are
securitized, for entities engaged in mortgage banking activities. These
securities previously were classified and accounted for as trading and now may
be classified as held-to-maturity or available-for-sale, also. This statement is
effective for the first fiscal quarter beginning after December 15, 1998. SFAS
No. 134 is not expected to have material effect on the Bank's financial
statements.


                                      F-17
<PAGE>

                        Report of Independent Accountants


October 16, 1998

The Board of Directors
Home Savings Bank of Siler City, Inc., SSB
Siler City, North Carolina


In our opinion, the accompanying consolidated statements of financial condition
and the related consolidated statements of operations, changes in stockholders'
equity and cash flows present fairly, in all material respects, the financial
position of Home Savings Bank of Siler City, Inc., SSB and Subsidiary at
September 30, 1998 and 1997 and the results of their operations and their cash
flows for each of the three years in the period ended September 30, 1998, in
conformity with generally accepted accounting principles. These financial
statements are the responsibility of the Savings Bank's management; our
responsibility is to express an opinion on these financial statements based on
our audits. We conducted our audits of these statements in accordance with
generally accepted auditing standards which require that we plan and perform the
audit to obtain reasonable assurance about whether the financial statements are
free of material misstatements. An audit includes examining, on a test basis,
evidence supporting the amounts and disclosures in the financial statements,
assessing the accounting principles used and significant estimates made by
management, and evaluating the overall financial statement presentation. We
believe that our audits provide a reasonable basis for the opinion expressed
above.

PRICEWATERHOUSECOOPERS LLP

By: /s/ PricewaterhouseCoopers LLP

Raleigh, North Carolina

                                      F-18

<PAGE>


Home Savings Bank of Siler City, Inc., SSB and Subsidiary
Consolidated Statements of Financial Condition
September 30, 1998 and 1997
- --------------------------------------------------------------------------------

<TABLE>
<CAPTION>
                                      Assets                                   1998                 1997
<S>                                                                         <C>                 <C>            
Cash and cash equivalents:
   Cash and due from banks                                                  $      558,002      $       498,641
   Interest-bearing deposits                                                       534,187              459,862
   Federal funds sold                                                           11,750,000            5,050,000
                                                                         ------------------  -------------------
      Total cash and cash equivalents                                           12,842,189            6,008,503

Investment securities - available for sale                                       7,089,625            6,950,296
Mortgage backed securities - available for sale                                  4,028,830            4,985,300
Investment securities held-to-maturity, estimated market values of
   $3,578,800 and  $5,530,000 in 1998 and 1997, respectively                     3,560,000            5,560,000
Loans receivable, less allowance for loan losses of $308,725 and
   $278,490 in 1998 and 1997, respectively                                      30,284,208           31,555,709
Premises and equipment, net                                                        284,930              293,627
Federal Home Loan Bank of Atlanta stock, at cost which
 approximates market                                                               355,000              346,500
Deferred income taxes                                                              246,311              433,484
Accrued interest and dividends receivable                                          182,014              198,695
Prepaid expenses and other assets                                                  836,012               47,626
                                                                         ------------------  -------------------
                                                                           $    59,709,119     $     56,379,740
                                                                         ==================  ===================
                       Liabilities and Stockholders' Equity
Liabilities:
   Deposits                                                                $    49,045,252     $     45,395,847
   Accrued interest payable                                                        237,151              130,278
   Other liabilities                                                               500,212            1,075,932
   ESOP note payable                                                               122,970              244,570
                                                                         ------------------  -------------------
      Total liabilities                                                         49,905,585           46,846,627
                                                                         ------------------  -------------------
Commitments  (Note 12)

Stockholders' equity:
   Common stock, $1 par value, 5,000,000 shares authorized, 922,686
     shares issued and outstanding                                                 922,686              922,686
   Additional paid-in capital                                                    8,176,384            8,144,111
   Retained income, substantially restricted                                       945,372            1,062,008
   Unearned ESOP shares                                                           (122,970)            (244,570)
   Deferred stock awards                                                          (213,635)            (292,771)
   Unrealized gain (loss) on available for sale securities, net of taxes            95,697              (58,351)
                                                                         ------------------  -------------------
      Total stockholders' equity                                                 9,803,534            9,533,113
                                                                         ------------------  -------------------
                                                                           $    59,709,119     $     56,379,740
                                                                         ==================  ===================
</TABLE>

                 The accompanying notes are an integral part of
                    these consolidated financial statements.


                                      F-19
<PAGE>

Home Savings Bank of Siler City, Inc., SSB and Subsidiary
Consolidated Statements of Operations
Years Ended September 30, 1998, 1997 and 1996
- --------------------------------------------------------------------------------

<TABLE>
<CAPTION>
                                                                  1998                   1997                  1996
<S>                                                           <C>                   <C>                    <C>              
Interest and dividend income:
   Loans receivable                                           $       2,535,817     $       2,485,164      $       2,491,791
   Investment securities and bank deposits                            1,197,110             1,028,726              1,189,629
   Mortgage-backed securities                                           290,631               351,464                310,088
                                                          ---------------------- --------------------- ----------------------
      Total interest and dividend income                              4,023,558             3,865,354              3,991,508
Interest expense:
   Deposits                                                           2,430,739             2,157,731              2,102,145
   ESOP note payable                                                     14,417                20,462                 46,490
   Other                                                                  5,846                 6,484                      -
                                                          ---------------------- --------------------- ----------------------
      Total interest expense                                          2,451,002             2,184,677              2,148,635
                                                          ---------------------- --------------------- ----------------------
      Net interest income                                             1,572,556             1,680,677              1,842,873
Provision for loan losses                                                30,235                     -                      -
                                                          ---------------------- --------------------- ----------------------
      Net interest income after provision for loan losses             1,542,321             1,680,677              1,842,873
                                                          ---------------------- --------------------- ----------------------
Other operating income:
   Loan fees and charges                                                 13,783                17,780                 18,560
   Deposit fees and charges                                              35,219                38,409                 32,342
   Other                                                                 35,121                22,298                 26,675
                                                          ---------------------- --------------------- ----------------------
      Total other operating income                                       84,123                78,487                 77,577
                                                          ---------------------- --------------------- ----------------------
Other operating expenses:
   Compensation and employee benefits                                   493,222               491,603                330,930
   Compensation expense on ESOP shares                                  117,414                72,386                584,223
   Directors' fees                                                       38,807                40,168                 42,883
   Amortization of MRP deferred compensation                             79,136                75,000                      -
   Conversion/acquisition expenses                                       95,724               116,465                      -
   Occupancy and equipment                                               45,618                40,642                 36,239
   Federal deposit insurance premiums                                    28,426                19,829                349,219
   Data processing                                                      115,195                77,998                 67,577
   Other                                                                244,300               232,787                183,527
                                                          ---------------------- --------------------- ----------------------
      Total other operating expenses                                  1,257,842             1,166,878              1,594,598
                                                          ---------------------- --------------------- ----------------------
Income before income taxes                                              368,602               592,286                325,852

Income tax expense                                                      123,948               192,704                205,824
                                                          ---------------------- --------------------- ----------------------
Net income                                                     $        244,654       $       399,582       $        120,028
                                                          ====================== ===================== ======================
Net income per common share:
Basic                                                           $           .27        $          .45         $          .07 (1)
                                                          ====================== ===================== ======================
Assuming dilution                                               $           .27        $          .44         $          .07 (1)
                                                          ====================== ===================== ======================
</TABLE>

(1) Calculated from date of conversion, see Note 14.

                 The accompanying notes are an integral part of
                    these consolidated financial statements.


                                      F-20
<PAGE>

Home Savings Bank of Siler City, Inc., SSB and Subsidiary
Consolidated Statements of Changes in Stockholders' Equity
Years Ended September 30, 1998, 1997 and 1996
- --------------------------------------------------------------------------------

<TABLE>
<CAPTION>
                                                                                                                                   
                                                                                    Retained                                       
                                                                 Additional          Income-         Unearned         Deferred     
                                                 Common           Paid-in         Substantially        ESOP            Stock       
                                                 Stock            Capital          Restricted         Shares           Awards      
                                            ----------------- -----------------  ---------------- ---------------- --------------- 
<S>                                         <C>               <C>                 <C>                  <C>              <C>        
Balance September 30, 1995                        $        -        $        -    $    5,408,573       $        -       $       -  
Issuance of shares of common stock                   896,339         7,618,578                 -         (717,070)              -  
Net income for the year ended
   September 30, 1996                                      -                 -           120,028                -               -  
Change in unrealized loss on available
   for sale securities, net of taxes                       -                 -                 -                -               -  
Cash dividends paid ($5.20 per share)                      -                 -        (4,419,822)               -               -  
Release of ESOP shares                                     -           166,921                 -          417,302               -  
Issuance of deferred stock awards                     26,347           355,685                 -                -        (382,032) 
Change in market value of deferred
   stock awards                                            -           (14,261)                -                -          14,261  
                                            ----------------- -----------------  ---------------- ---------------- --------------- 
Balance September 30, 1996                           922,686         8,126,923         1,108,779         (299,768)       (367,771) 
Net income for the year ended
   September 30, 1997                                      -                 -           399,582                -               -  
Change in unrealized loss on available
   for sale securities, net of taxes                       -                 -                 -                -               -  
Cash dividends paid ($.50 per share)                       -                 -          (446,353)               -               -  
Release of ESOP shares                                     -            17,188                 -           55,198               -  
MRP Amortization                                           -                 -                 -                -          75,000  
                                            ----------------- -----------------  ---------------- ---------------- --------------- 
Balance September 30, 1997                           922,686         8,144,111         1,062,008         (244,570)       (292,771) 
Net income for the year ended
   September 30, 1998                                      -                 -           244,654                -               -  
Change in unrealized loss on available
   for sale securities, net of taxes                       -                 -                 -                -               -  
Cash dividends paid ($.40 per share)                       -                 -          (361,290)               -               -  
Release of ESOP shares                                     -            32,273                 -          121,600               -  
MRP Amortization                                           -                 -                 -                -          79,136  
                                            ----------------- -----------------  ---------------- ---------------- --------------- 
Balance September 30, 1998                        $  922,686    $    8,176,384     $     945,372    $    (122,970)   $   (213,635) 
                                            ================= =================  ================ ================ =============== 
</TABLE>


<TABLE>
<CAPTION>
                                             Unrealized Gain
                                                (Loss) on
                                                Available
                                                for Sale
                                               Securities             Total
                                            ------------------  -------------------
<S>                                              <C>              <C>  
Balance September 30, 1995                       $          -     $      5,408,573
Issuance of shares of common stock                          -            7,797,847
Net income for the year ended
   September 30, 1996                                       -              120,028
Change in unrealized loss on available
   for sale securities, net of taxes                 (153,681)            (153,681)
Cash dividends paid ($5.20 per share)                       -           (4,419,822)
Release of ESOP shares                                      -              584,223
Issuance of deferred stock awards                           -                    -
Change in market value of deferred
   stock awards                                             -                    -
                                            ------------------  -------------------
Balance September 30, 1996                           (153,681)           9,337,168
Net income for the year ended
   September 30, 1997                                       -              399,582
Change in unrealized loss on available
   for sale securities, net of taxes                   95,330               95,330
Cash dividends paid ($.50 per share)                        -             (446,353)
Release of ESOP shares                                      -               72,386
MRP Amortization                                            -               75,000
                                            ------------------  -------------------
Balance September 30, 1997                            (58,351)           9,533,113
Net income for the year ended
   September 30, 1998                                       -              244,654
Change in unrealized loss on available
   for sale securities, net of taxes                  154,048              154,048
Cash dividends paid ($.40 per share)                        -             (361,290)
Release of ESOP shares                                      -              153,873
MRP Amortization                                            -               79,136
                                            ------------------  -------------------
Balance September 30, 1998                     $       95,697     $      9,803,534
                                            ==================  ===================
</TABLE>

                 The accompanying notes are an integral part of
                    these consolidated financial statements.


                                      F-21
<PAGE>

Home Savings Bank of Siler City, Inc., SSB and Subsidiary
Consolidated Statements of Cash Flows
Years Ended September 30, 1998, 1997 and 1996
- --------------------------------------------------------------------------------

<TABLE>
<CAPTION>
                                                                             1998                1997               1996
<S>                                                                    <C>                 <C>                 <C>             
Cash flows from operating activities:
   Net income                                                          $         244,654   $         399,582   $        120,028
   Adjustments to reconcile net income to net
     cash provided by operating activities:
      Depreciation                                                                20,362              22,213             15,816
      ESOP compensation                                                          117,414              72,386            584,223
      Provision for loan losses                                                   30,235                   -                  -
      Net accretion and amortization of discount and premium on investments
        and mortgage-backed securities                                            (9,846)            (13,005)           (10,659)
      MRP amortization                                                            79,136              75,000                  -
      Net gain on sale of loans                                                   (2,395)                  -                  -
      Deferred income tax provision (benefit)                                     89,008             (80,002)            45,600
      Changes in operating assets and liabilities:
        Accrued interest and dividends receivable                                 16,681               9,295           (114,296)
        Prepaid expenses and other assets                                       (788,386)            109,701             89,905
        Accrued interest payable                                                 106,873              29,690            (38,915)
        Other liabilities                                                       (575,720)            (40,312)           247,966
                                                                       ------------------  ------------------ ------------------
      Net cash (used in) provided by operating activities                       (671,984)            584,548            939,668
                                                                       ------------------  ------------------ ------------------
Cash flows from investing activities:
   Purchase of Federal Home Loan Bank of Atlanta stock                            (8,500)            (29,600)            (4,200)
   Maturity of certificate of deposit                                                  -             200,000            100,000
   Purchase of certificate of deposit                                                  -                   -           (100,000)
   Maturities of investment securities available-for-sale                      6,000,000           1,000,000          2,000,000
   Purchases of investment securities available-for-sale                      (5,999,375)           (999,688)        (2,966,035)
   Maturities of investment securities held-to-maturity                        2,000,000           2,000,000                  -
   Purchases of investment securities held-to-maturity                                 -          (1,000,000)        (6,559,375)
   Purchases of mortgage-backed securities available-for-sale                          -                   -         (3,577,281)
   Purchases of mortgage-backed securities held-to-maturity                            -                   -         (1,105,590)
   Principal payments received on mortgage-backed securities available
       for sale                                                                1,078,575             769,855            548,276
   Principal payments received on mortgage-backed securities held-to-
       maturity                                                                        -                   -             45,713
   Loan originations, net of principal repayments                              1,243,661          (1,521,343)            39,494
   Purchases of equipment                                                        (11,665)             (1,215)           (10,184)
                                                                       ------------------  ------------------ ------------------
      Net cash provided by (used in) investing activities                      4,302,696             418,009        (11,589,182)
                                                                       ------------------  ------------------ ------------------
Cash flows from financing activities:
   Net change in deposits                                                      3,649,405           3,728,904            297,521
   Net proceeds from issuance of stock                                                 -                   -          8,514,917
   Cash dividends paid                                                          (361,290)           (446,353)        (4,419,822)
   Principal payments on ESOP note payable                                       (85,141)            (55,198)          (417,302)
                                                                       ------------------  ------------------ ------------------
           Net cash provided by financing activities                           3,202,974           3,227,353          3,975,314

Net increase (decrease) in cash and cash equivalents                           6,833,686           4,229,910         (6,674,200)
Cash and cash equivalents, beginning of year                                   6,008,503           1,778,593          8,452,793
                                                                       ------------------  ------------------ ------------------
Cash and cash equivalents, end of year                                 $      12,842,189   $       6,008,503  $       1,778,593
                                                                       ==================  ================== ==================
</TABLE>

                 The accompanying notes are an integral part of
                    these consolidated financial statements.


                                      F-22
<PAGE>

Home Savings Bank of Siler City, Inc., SSB and Subsidiary
Consolidated Statements of Cash Flows (Continued)
Years Ended September 30, 1998, 1997 and 1996
- --------------------------------------------------------------------------------

<TABLE>
<CAPTION>
                                                                          1998         1997         1996
<S>                                                                   <C>          <C>          <C>        
Supplemental disclosusres of cash flow information:
   Cash paid during the year for:
     Interest                                                         $ 2,344,129  $ 2,154,987  $ 2,187,550
     Income taxes                                                         484,839       77,371      245,821

Supplemental schedule of noncash investing and financing: activities:
   Funding of MRP plan                                                          -            -      367,771

   Transfer of securities to available for sale: 
     Investment securities                                                      -            -    2,779,233
     Mortgage-backed securities                                                 -            -    6,000,000
 
   Issuance of deferred stock awards                                            -            -      382,032

   Reduction of ESOP note payable from dividends on allocated shares       36,459            -            -
</TABLE>

                 The accompanying notes are an integral part of
                    these consolidated financial statements.


                                      F-23
<PAGE>

Home Savings Bank of Siler City, Inc., SSB and Subsidiary
Notes to Consolidated Financial Statements
- --------------------------------------------------------------------------------

1.    Basis of Presentation and Summary of Significant Accounting Policies

      Nature of Operations

      Home Savings Bank of Siler City, Inc., SSB (the "Savings Bank") operates
      one office in central North Carolina. The Savings Bank's principal
      business activity is to accept deposits from the general public and to
      make conventional first mortgage loans for the purchase of real estate or
      for the refinancing of loans secured by real estate. These loans, and the
      securities portfolio, are the Savings Bank's primary source of revenue.
      Substantially all of the Savings Bank's lending activity is with customers
      located in Chatham, Randolph, Guilford and Orange counties in central
      North Carolina.

      Use of Estimates in the Preparation of Financial Statements

      The preparation of financial statements in conformity with generally
      accepted accounting principles requires management to make estimates and
      assumptions that affect the reported amounts of assets and liabilities and
      disclosure of contingent assets and liabilities at September 30, 1998 and
      1997 and the reported amounts of revenues and expenses during the years
      ended September 30, 1998, 1997 and 1996. Actual results could differ from
      those estimates.

      Basis of Presentation

      The consolidated financial statements include the accounts of the Savings
      Bank and its wholly-owned subsidiary, Home S&L Service Corporation. All
      significant intercompany balances and transactions have been eliminated in
      consolidation.

      Cash and Cash Equivalents

      Cash and cash equivalents include demand and time deposits (with original
      maturities of ninety days or less) at other institutions and Federal funds
      sold. Generally, Federal funds are purchased and sold for one-day periods.

      Investment and Mortgage-Backed Securities

      Investments in certain securities are classified into three categories and
      accounted for as follows: (1) debt securities that the Savings Bank has
      the positive intent and the ability to hold to maturity are classified as
      held-to-maturity and reported at amortized cost; (2) debt and equity
      securities that are bought and held principally for the purpose of selling
      them in the near term are classified as trading securities and reported at
      fair value, with unrealized gains and losses included in earnings; (3)
      debt and equity securities not classified as either held-to-maturity
      securities or trading securities are classified as available for sale
      securities and reported at fair value, with unrealized gains and losses
      excluded from earnings and reported as a separate component of equity.

      Premiums and discounts on debt securities are recognized in interest
      income on the level interest yield method over the period to maturity.


                                      F-24
<PAGE>

Home Savings Bank of Siler City, Inc., SSB and Subsidiary
Notes to Consolidated Financial Statements
- --------------------------------------------------------------------------------

      Loans  Receivable and Allowance for Loan Losses

      Loans receivable are stated at the amount of unpaid principal, reduced by
      an allowance for loan losses and net deferred loan origination fees.
      Interest is calculated by using the simple interest method on daily
      balances of the principal amount outstanding. Deferred loan fees and costs
      are amortized to interest income over the contractual life of the loan
      using the interest method.

      A loan is considered impaired, based on current information and events, if
      it is probable that the Savings Bank will be unable to collect the
      scheduled payments of principal and interest when due according to the
      contractual terms of the loan agreement. Uncollateralized loans are
      measured for impairment based on the present value of expected future cash
      flows discounted at the historical effective interest rate, while all
      collateral-dependent loans are measured for impairment based on the fair
      value of the collateral.

      The Savings Bank uses several factors in determining if a loan is
      impaired. The internal asset classification procedures include a thorough
      review of significant loans and lending relationships and the accumulation
      of related data. This data includes loan payment status, borrowers'
      financial data and borrowers' operating factors such as cash flows,
      operating income or loss, etc. At September 30, 1998 and 1997 and during
      the years then ended, there were no loans material to the consolidated
      financial statements that were considered impaired as defined.

      The allowance for loan losses is established through a provision for loan
      losses charged to expense to reduce the recorded balance of loans to their
      estimated net realizable value or fair value, as applicable. Loans are
      charged against the allowance for loan losses when management believes
      that the collectibility of the principal is unlikely. The allowance is an
      amount that management believes will be adequate to absorb possible losses
      on existing loans that may become uncollectible, based on the evaluations
      of the collectibility of loans and prior loan loss experience. The
      evaluations take into consideration such factors as changes in the nature,
      quality and volume of the loan portfolio, review of specific problem
      loans, and current economic conditions and trends that may affect the
      borrowers' ability to pay. Accrual of interest is discontinued on loans
      (1) which are past due 90 days or more if collateral is inadequate to
      cover principal and interest, or (2) immediately if management believes,
      after considering economic and business conditions and collection efforts,
      that the borrowers' financial condition is such that collection is
      doubtful.

      Premises and Equipment

      Premises and equipment are carried at cost less accumulated depreciation.
      The provision for depreciation is computed using the straight-line method
      over the estimated useful lives of the various classes of assets. Useful
      lives range from 10 to 30 years for buildings and 5 to 10 years for
      furniture and equipment. Repairs and maintenance are charged to expense as
      incurred.


                                      F-25
<PAGE>
Home Savings Bank of Siler City, Inc., SSB and Subsidiary
Notes to Consolidated Financial Statements
- --------------------------------------------------------------------------------

      Foreclosed Assets

      Assets acquired as a result of foreclosure are valued at the lower of the
      recorded investment in the loan or fair value less estimated costs to
      sell. The recorded investment is the sum of the outstanding principal loan
      balance and foreclosure costs associated with the loan. Any excess of the
      recorded investment over the fair value of the property received is
      charged to the allowance for loan losses. Valuations are periodically
      performed by management and any subsequent write-downs due to the carrying
      value of a property exceeding its estimated fair value are recorded as a
      valuation allowance with a corresponding charge to other operating
      expenses.

      Income Taxes

      Deferred tax asset and liability balances are determined by application to
      temporary differences of the tax rate expected to be in effect when taxes
      will become payable or receivable. Temporary differences are differences
      between the tax basis of assets and liabilities and their reported amounts
      in the consolidated financial statements that will result in taxable or
      deductible amounts in future years.

      New Accounting Pronouncements

      The Savings Bank adopted SFAS No. 130, "Reporting Comprehensive Income" on
      October  1, 1998.  SFAS No. 130 establishes standards for reporting and
      displaying comprehensive income and its components in a full set of
      general-purpose financial statements.

      The Savings Bank adopted SFAS No. 131, "Disclosure About Segments of an
      Enterprise and Related Information" on October  1, 1998.  SFAS No. 131
      specifies revised guidelines for determining an entity's operating
      segments and the type and level of financial information to be disclosed.

      The Savings Bank will adopt the provisions of SFAS No. 133 "Accounting for
      Derivative Instruments and Hedging Activities" effective with the fiscal
      quarter beginning July 1, 1999. This Statement establishes accounting and
      reporting standards for derivative instruments and for hedging activities.
      It requires that derivatives be recognized as either assets or liabilities
      in the statement of financial position and be measured at fair value. The
      accounting for changes in the fair value of a derivative depends on the
      intended use of the derivative and whether or not the derivative is
      designated as a hedging instrument. This Statement is effective for fiscal
      years beginning after June 15, 1999 with initial application in the first
      quarter of the fiscal year. SFAS No. 133 is not expected to have a
      material effect on the Savings Bank's financial statements.

      Statement of Financial Accounting Standards No. 134, "Accounting for
      Mortgage-Backed Securities Retained after the Securitization of Mortgage
      Loans Held for Sale by a Mortgage Banking Enterprise", was issued in
      October 1998. This Statement amends existing classification and accounting
      treatment of mortgage-backed securities, retained after mortgage loans
      held for sale are securitized, for entities engaged in mortgage banking
      activities. These securities previously were classified and accounted for
      as trading and now may be classified as held-to-maturity or
      available-for-sale, also. This Statement is effective for the first fiscal
      quarter beginning after December 15, 1998. SFAS No. 134 is not expected to
      have material effect on the Bank's financial statements.

                                      F-26
<PAGE>
Home Savings Bank of Siler City, Inc., SSB and Subsidiary
Notes to Consolidated Financial Statements
- --------------------------------------------------------------------------------

2.    Investment and Mortgage-Backed Securities

      A summary of investment and mortgage-backed securities at September 30,
      1998 and 1997 is as follows:

<TABLE>
<CAPTION>
                                                                  Gross             Gross            Estimated
                                             Amortized         Unrealized        Unrealized            Market
                                                Cost              Gains            Losses              Value
                                          ----------------- ------------------ ----------------  -------------------
<S>                                         <C>                 <C>                 <C>            <C>             
1998:
Held-to-maturity:
   Federal Home Loan Bank bonds:
     Due after one through five years       $    3,560,000      $      18,800       $        -     $      3,578,800
                                          ----------------- ------------------ ----------------  -------------------
Available for sale:
   Federal Farm Credit Bank Note:
     Due after on through five years        $    1,000,000      $       9,400       $        -     $      1,009,400

   Federal Home Loan Bank bonds:
     Due after one through five years            6,000,000             80,225                -            6,080,225
                                          ----------------- ------------------ ----------------  -------------------
                                            $    7,000,000      $      89,625       $        -     $      7,089,625
                                          ----------------- ------------------ ----------------  -------------------
Mortgage-backed securities:
   GNMA Certificates                         $     528,236      $      19,216       $        -       $      547,452
   FNMA Certificates                               931,778             18,279                -              950,057
   FHLMC Certificates                            2,501,560             33,038            3,277            2,531,321
                                          ----------------- ------------------ ----------------  -------------------
                                            $    3,961,574      $      70,533     $      3,277     $      4,028,830
                                          ----------------- ------------------ ----------------  -------------------


                                      F-27
<PAGE>
Home Savings Bank of Siler City, Inc., SSB and Subsidiary
Notes to Consolidated Financial Statements
- --------------------------------------------------------------------------------

   
                                                                    Gross             Gross            Estimated
                                              Amortized          Unrealized        Unrealized            Market
                                                 Cost               Gains            Losses              Value
                                          -----------------  ------------------ ----------------  -------------------
1997:
Held-to-maturity:
   Federal Home Loan Bank bonds:
     Due after one through five years       $    3,560,000        $         -     $     20,000     $      3,540,000
     Due after five through ten years            1,000,000                  -                -            1,000,000
     Due after ten years                         1,000,000                  -           10,000              990,000
                                          -----------------  ------------------ ----------------  -------------------
                                            $    5,560,000        $         -     $     30,000     $      5,530,000
                                          -----------------  ------------------ ----------------  -------------------
Available for sale:
   U.S. Treasury notes:
     Due within one year                    $    1,989,092        $         -     $      8,983     $      1,980,109
   Federal Home Loan Bank bonds:
     Due within one year                           999,688                312                -            1,000,000
     Due after one through five years            4,000,000                  -           29,813            3,970,187
                                          -----------------  ------------------ ----------------  -------------------
                                            $    6,988,780        $       312     $     38,796     $      6,950,296
                                          -----------------  ------------------ ----------------  -------------------
Mortgage-backed securities:
   GNMA Certificates                        $      666,603        $    18,075     $         --     $        684,678
   FNMA Certificates                             1,361,271                 --           15,976            1,345,295
   FHLMC Certificates                            3,014,275                 --           58,948            2,955,327
                                          -----------------  ------------------ ----------------  -------------------
                                            $    5,042,149        $    18,075     $     74,924     $      4,985,300
                                          -----------------  ------------------ ----------------  -------------------
</TABLE>
    


      Expected maturities for mortgage-backed securities will differ from
      contractual maturities because borrowers have the right to call or prepay
      obligations with or without call or prepayment penalties.

   
      During the years ended September 30, 1998, 1997 and 1996, the Savings Bank
      sold loans with principal balance of $ 19,635, $0 and $0,
      respectively.
    



                                      F-28
<PAGE>

Home Savings Bank of Siler City, Inc., SSB and Subsidiary
Notes to Consolidated Financial Statements
- --------------------------------------------------------------------------------

3. Loans Receivable

      Loans receivable at September 30, 1998 and 1997 consist of the following:

<TABLE>
<CAPTION>
                                                             1998                1997
<S>                                                     <C>                 <C>           
Real estate loans:
   Residential owner occupied                           $    25,947,306     $   26,189,421
   Residential non-owner occupied                             2,796,681          3,401,412
   Commercial                                                 1,669,845          1,645,086
   Construction loans                                           210,413            718,681
Loans collateralized by deposits                                222,956            317,593
                                                        ----------------    ---------------
                                                             30,847,201         32,272,193
Less:
   Undisbursed portion of construction loans                    (47,922)          (223,212)
   Net deferred loan origination fees                          (206,346)          (214,782)
   Allowance for loan losses                                   (308,725)          (278,490)
                                                        ----------------    ---------------
Loans receivable, net                                   $    30,284,208     $   31,555,709
                                                        ================    ===============
</TABLE>

      The Savings Bank originates both adjustable and fixed interest rate loans.
      The adjustable rate loans have interest rate adjustment limitations and
      are generally indexed to the current market rate at the date of
      adjustment. Future market factors may affect the correlation of the
      interest rate adjustment with the rates the Savings Bank pays on the
      short-term deposits that have been primarily utilized to fund these loans.

   
      The Savings Bank does not originate or purchase specifically for resale,
      material amounts of loans. There were no loans held for sale at September
      30, 1998 and 1997.
    

      A summary of the allowance for loan losses for the years ended September
      30, 1998, 1997 and 1996, is as follows:

<TABLE>
<CAPTION>
                                              1998            1997            1996
<S>                                         <C>             <C>             <C>      
Balance, beginning of year                  $ 278,490       $ 279,659       $ 279,659
Provision charged against income               30,235               -               -
Loans charged off, net of recoveries                -          (1,169)              -
                                           -----------     -----------      ----------
Balance, end of year                        $ 308,725       $ 278,490       $ 279,659
                                           ===========     ===========      ==========
</TABLE>

                                      F-29
<PAGE>

Home Savings Bank of Siler City, Inc., SSB and Subsidiary
Notes to Consolidated Financial Statements
- --------------------------------------------------------------------------------

      The following is a summary of nonperforming loans at September 30, 1998
      and 1997:

<TABLE>
<CAPTION>
                                                          1998             1997

<S>                                                     <C>              <C>      
Loans 90 days past due and still accruing interest      $ 417,979        $ 343,000
Nonaccrual loans                                                -           45,000
                                                        ----------      -----------
                                                        $ 417,979        $ 388,000
                                                        ==========      ===========
</TABLE>

4.    Premises and Equipment

      Premises and equipment at September 30, 1998 and 1997 are summarized as
      follows:

<TABLE>
<CAPTION>
                                                            1998             1997

<S>                                                       <C>              <C>       
Land                                                      $   44,000       $   44,000
Building and improvements                                    368,605          368,605
Furniture, fixtures and equipment                            256,995          245,330
                                                        -------------    -------------
                                                             669,600          657,935
Less accumulated depreciation                               (384,670)        (364,308)
                                                        -------------    -------------
                                                         $   284,930      $   293,627
                                                        =============    =============
</TABLE>

                                      F-30
<PAGE>

Home Savings Bank of Siler City, Inc., SSB and Subsidiary
Notes to Consolidated Financial Statements
- --------------------------------------------------------------------------------

5. Deposits

      A summary of deposits at September 30, 1998 and 1997 follows (dollars in
      thousands):

<TABLE>
<CAPTION>
                                                      1998                                    1997
                                          Weighted                                Weighted
                                           Average                                Average
                                            Rate              Balance               Rate              Balance
                                            ----              -------               ----              -------
<S>                                         <C>                 <C>                 <C>                 <C>  
NOW and money market accounts includes
   noninterest-bearing deposits of $74
   and $85 at September 30, 1998 and 1997,
   respectively                             3.84%         $     8,708               4.11%        $      8,308
Passbook savings                            3.06%               3,153               3.04%               3,196
Certificates of deposit (by upcoming
   maturities):
   3 months                                 5.43%               8,750               5.56%               9,341
   4 months                                 5.42%               3,038               5.44%               3,276
   6 months                                 5.50%               6,471               5.77%               5,505
   9 months                                 5.60%               6,610               5.96%               7,058
   12 months                                5.23%               2,752               5.55%               3,077
   18 months                                5.44%               2,602               5.73%               2,594
   36 months                                5.94%               6,961               5.74%               3,041
                                                          ------------          ------------     ------------
   Total certificates of deposit            5.55%              37,184               5.70%              33,892
                                                          ------------          ------------     ------------
Total deposits                              5.09%         $    49,045               5.22%        $     45,396
                                                          ============                           ============
</TABLE>

   
Home Savings Bank of Siler City
Footnote 5 - Deposits

At September 30, 1998, the scheduled maturities of time deposits are as follows
(dollars in thousands):
                                               
                           1999      $27,621   
                           2000        2,602   
                           2001        6,961   
                           2002            -   
                           2003            -   
                                     -------   
                                     $37,184   
                                     =======   
                         


      The aggregate amount of certificates of deposit $100,000 or greater at
      September 30, 1998 by scheduled maturities follows:

<TABLE>
<CAPTION>
<S>                                                          <C>         
Less than 3 months through 12 months                         $  2,540,180
In excess of 12 months                                          1,083,904
                                                             -------------
                                                             $  3,624,084
                                                             =============
</TABLE>

                                      F-31
<PAGE>
Home Savings Bank of Siler City, Inc., SSB and Subsidiary
Notes to Consolidated Financial Statements
- --------------------------------------------------------------------------------

      Interest on deposits for the years ended September 30, 1998, 1997 and 1996
      consists of the following:

<TABLE>
<CAPTION>
                                                 1998             1997            1996
<S>                                          <C>              <C>             <C>        
NOW and money market accounts                $   326,233      $  314,927      $   298,213
Passbook  savings                                 95,769          99,435          104,600
Certificates of deposit                        2,008,737       1,743,369        1,699,332
                                           --------------   -------------   --------------
                                            $  2,430,739    $  2,157,731     $  2,102,145
                                           ==============   =============   ==============
</TABLE>

6.    Regulatory Capital Requirements

      The Savings Bank is subject to various regulatory capital requirements
      administered by the federal and state banking agencies. Failure to meet
      minimum capital requirements can initiate certain mandatory, and possibly
      additional discretionary, actions by regulators that, if undertaken, could
      have a direct material effect on the Savings Bank's financial statements.
      Quantitative measures established by regulation to ensure capital adequacy
      require the Savings Bank to maintain minimum amounts and ratios, as set
      forth in the table below. Management believes, as of September 30, 1998,
      that the Savings Bank meets all capital adequacy requirements to which it
      is subject.

      As of September 30, 1998, the most recent notification from the FDIC
      categorized the Savings Bank as well capitalized under the regulatory
      framework for prompt corrective action. To be categorized as well
      capitalized the Savings Bank must maintain minimum amounts and ratios, as
      set forth in the table below. There are no conditions or events since that
      notification that management believes have changed the Savings Bank's
      category.

      The Savings Bank's actual capital amounts and ratios are also presented in
      the table below (dollars in thousands).

<TABLE>
<CAPTION>
                                                                                              To Be Well Capitalized
                                                                         For Capital                Under Prompt
                                                 Actual                    Adequacy              Action Provisions
                                          -------------------        -------------------      -----------------------
                                          Amount        Ratio        Amount        Ratio        Amount        Ratio
                                          ------        -----        ------        -----        ------        -----
<S>                                        <C>         <C>       <C>                 <C>          <C>          <C>  
As of September 30, 1998:
Total Capital ( to Risk Weighted Assets)   $ 9,995       43.6%   $      1,835        8.0%       $ 2,294        10.0%
Tier I Capital ( to Risk Weighted Assets)    9,708       42.3%            918        4.0%         1,376         6.0%
Tier I Capital ( to Average Assets)          9,708       16.5%          2,353        4.0%         2,941         5.0%
Total Tangible Capital (to Total
   Tangible Assets)                          9,708       16.3%          2,986        5.0%         2,986         5.0%
</TABLE>


                                      F-32
<PAGE>

Home Savings Bank of Siler City, Inc., SSB and Subsidiary
Notes to Consolidated Financial Statements
- --------------------------------------------------------------------------------

<TABLE>
<CAPTION>
                                                                                              To Be Well Capitalized
                                                                         For Capital                Under Prompt
                                                 Actual                    Adequacy              Action Provisions
                                          -------------------        -------------------      ----------------------
                                          Amount        Ratio        Amount        Ratio        Amount        Ratio
                                          ------        -----        ------        -----        ------        -----
                                                                                                               
<S>                                        <C>         <C>     <C>                 <C>    <C>                <C>  
As of September 30, 1997:
Total Capital ( to Risk Weighted Assets)   $9,879       45.2%   $      1,706        8.0%   $     2,134        10.0%
Tier I Capital ( to Risk Weighted Assets)   9,606       43.9%            853        4.0%         1,280         6.0%
Tier I Capital ( to Average Assets)         9,606       17.3%          2,223        4.0%         2,779         5.0%
Total Tangible Capital (to Total
   Tangible Assets)                         9,606       18.0%          2,815        5.0%         2,815         5.0%
</TABLE>

      On September 30, 1996, Congress passed into law a recapitalization plan
      for the Savings Association Insurance Fund (the "SAIF"), the insurance
      fund covering deposits of savings institutions. The approved plan provided
      for a special assessment of 0.66% on certain deposits as of March 31,
      1995. The Savings Bank's assessment amounted to approximately $256,000 and
      is included in Federal deposit insurance premiums in the statement of
      operations for the year ended September 30, 1996.

7.    Income Taxes

      Income taxes charged to operations for the years ended September 30, 1998,
      1997 and 1996 consist of the following components:

<TABLE>
<CAPTION>
                                              1998        1997         1996
<S>                                         <C>         <C>          <C>      
Current:
   Federal                                  $  35,170   $ 262,406    $ 154,824
   State                                         (230)     10,300        5,400
                                           -----------  ----------  -----------
                                               34,940     272,706      160,224
                                           -----------  ----------  -----------
Deferred:
   Federal                                     76,704     (62,700)      35,800
   State                                       12,304     (17,302)       9,800
                                           -----------  ----------  -----------
                                               89,008     (80,002)      45,600
                                           -----------  ----------  -----------
                                            $ 123,948   $ 192,704    $ 205,824
                                           ===========  ==========  ===========
</TABLE>


                                      F-33
<PAGE>
Home Savings Bank of Siler City, Inc., SSB and Subsidiary
Notes to Consolidated Financial Statements
- --------------------------------------------------------------------------------

      The components of the net deferred income tax asset at September 30, 1998
      and 1997 are as follows:

<TABLE>
<CAPTION>
                                                            1998               1997
<S>                                                       <C>               <C>         
Deferred income tax assets:
   MRP and deferred compensation                          $   161,700       $    357,900
   Deferred loan origination fees and costs                    80,800             84,000
   Bad debt reserve                                            54,900             43,500
   Unrealized securities losses                                     -             36,982
   Other accrued liabilities and expenses                      22,994             16,302
   Net operating loss                                          91,900                  -
                                                        --------------    ---------------
                                                              412,294            538,684
                                                        --------------    ---------------
Deferred income tax liabilities:
   Depreciation                                               (53,300)           (53,700)
   FHLB stock dividends                                       (51,500)           (51,500)
   Unrealized securities gains                                (61,183)                 -
                                                        --------------    ---------------
                                                             (165,983)          (105,200)
                                                        --------------    ---------------
Net deferred income tax asset                             $   246,311       $    433,484
                                                        ==============    ===============
</TABLE>


      A reconciliation of income taxes computed at the statutory federal income
      tax rate (34%) to the income tax expense for the years ended September 30,
      1998, 1997 and 1996 follows:


<TABLE>
<CAPTION>
                                                 1998              1997              1996

<S>                                          <C>                <C>               <C>         
Income tax expense at the statutory
   federal rate                              $    125,325       $   201,377       $    110,790
Increases (decreases) resulting from:
   State tax, net of federal benefit               18,246            (4,603)             9,986
   Effect of difference between average fair
     value and cost of released ESOP shares        12,624             7,055             56,187
   Abandonment loss                               (45,555)                -                  -
   Other                                           13,308           (11,125)            28,861
                                           ---------------   ---------------   ----------------
                                             $    123,948       $   192,704       $    205,824
                                           ===============   ===============   ================
</TABLE>

                                      F-34
<PAGE>

Home Savings Bank of Siler City, Inc., SSB and Subsidiary
Notes to Consolidated Financial Statements
- --------------------------------------------------------------------------------

      Retained income at September 30, 1998, includes approximately $1,550,000
      for which no deferred income tax liability has been recognized. This
      amount represents an allocation of income to bad debt deductions for
      income tax purposes only. Reductions of the amount so allocated for
      purposes other than tax bad debt losses or adjustments arising from
      carryback of net operating losses would create income for tax purposes
      only, which would be subject to the then current corporate income tax
      rate.

      At September 30, 1998, the Company had federal net operating loss
      carryforwards of approximately $235,000. The net operating loss
      carryforward expires in 2018. Additionally, the Company has net economic
      loss carryforwards of approximately $235,000 for state income tax purposes
      which expire in 2003.

      During 1996, Congress enacted certain tax legislation that exempted thrift
      institutions from being taxed on pre-1987 bad debt reserves. The Savings
      Bank will be recapturing a portion of its post-1987 bad debt reserve
      created by using the percentage of taxable income method. The Savings Bank
      has previously recorded deferred tax liabilities related to these excess
      reserves. Additionally, the Savings Bank is now required to use the
      experience method.

8.    Pension and Retirement Plans

      The Savings Bank has a noncontributory defined benefit pension plan
      covering substantially all its employees. The Savings Bank's policy is to
      fund current normal pension costs.

      Net periodic pension cost for the years ended September 30, 1998, 1997 and
      1996 included the following components:

<TABLE>
<CAPTION>
                                                1998             1997              1996

<S>                                           <C>              <C>               <C>        
Service cost for benefits earned              $    50,465      $    43,815       $    38,953
Interest cost on projected benefit obligation      16,753           12,408             9,196
Actual return on plan assets                      (20,718)         (11,034)          (15,163)
Net amortization and deferral                       9,526            1,503             7,703
                                           ---------------   --------------    --------------
                                              $    56,026      $    46,692       $    40,689
                                           ===============   ==============    ==============
</TABLE>

                                      F-35
<PAGE>

Home Savings Bank of Siler City, Inc., SSB and Subsidiary
Notes to Consolidated Financial Statements
- --------------------------------------------------------------------------------

      The following schedule sets forth the plan's funded status at September
      30, 1998 and 1997:

<TABLE>
<CAPTION>
                                                             1998                 1997

<S>                                                       <C>                  <C>         
Vested benefit obligation                                 $    170,131         $    133,189
                                                        ===============      ===============

Accumulated benefit obligation                            $    170,711         $    134,085
                                                        ===============      ===============

Projected benefit obligation                              $    306,540         $    233,473
Plan assets at fair value                                     (203,632)            (159,507)
                                                        ---------------      ---------------
Projected benefit obligation in excess of plan assets          102,908               73,966

Unrecognized net obligation                                    (15,479)             (16,423)
Unrecognized prior service cost                                 26,371               28,483
Unrecognized net loss                                          (73,761)             (59,709)
                                                        ---------------      ---------------

Accrued pension liability recognized in other liabilities  $    40,039         $     26,317
                                                        ===============      ===============
</TABLE>


      The assumed discount rate used in the determination of the actuarial
      present value of accumulated plan benefits was 7% at September 30, 1998
      and 1997. The assumed long-term rate of return on plan assets was 7%, and
      the assumed rate of compensation increase was 6%, for the years ended
      September 30, 1998 and 1997.

      Total pension plan expense charged to operations for the years ended
      September 30, 1998, 1997 and 1996 was $61,843, $49,938 and $44,177,
      respectively.

      During 1997 the Savings Bank agreed to pay health insurance premiums for
      certain employees for the remainder of their lives. Coverage to be
      obtained with these premiums is to be at least equal to coverage afforded
      active full time employees. The Savings Bank is accruing the estimated
      cost of these benefits over the expected periods of service. Included in
      other liabilities is $55,000 related to this Plan.


                                      F-36
<PAGE>

Home Savings Bank of Siler City, Inc., SSB and Subsidiary
Notes to Consolidated Financial Statements
- --------------------------------------------------------------------------------

9. Employee Stock Ownership Plan

      On November 15, 1995 the Savings Bank established an Employee Stock
      Ownership Plan ("ESOP"), under which the Savings Bank makes annual
      contributions to a trust for the benefit of eligible employees. To be
      eligible, an employee must be 18 years of age and have completed 1,000 or
      more hours of service during the consecutive twelve month period following
      employment commencement. The contributions may be in the form of cash or
      common shares of the Savings Bank. Allocations to participants' accounts
      occur annually on September 30 (the plan valuation date). Shares are
      committed to be released for financial statement purposes when the Savings
      Bank makes scheduled payments on the ESOP note payable and will be
      allocated to employees for services rendered in the current accounting
      period. Employees vest in their allocated ESOP shares over six years. The
      number of shares legally released and allocated is based on the ratio of
      the actual principal payments amount to the remaining principal balance
      for the ESOP note payable. As required by current regulations, the ESOP
      includes a provision allowing participants to require that allocated
      shares be distributed in cash upon withdrawal. The amount of the annual
      contribution is at the discretion of the Board of Directors of the Savings
      Bank, but must be sufficient to enable the trust to pay principal and
      interest on the related ESOP note payable. Additionally, the contribution
      is limited by Federal tax regulations.

      Initially, the ESOP acquired 71,707 shares of the Savings Bank's common
      stock financed by $717,070 in borrowings by the ESOP. At September 30,
      1998 and 1997, respectively approximately 59,410 and 47,250 shares had
      been allocated to participants' accounts and 12,297 and 24,457 shares with
      an estimated market value of $156,630 and $330,170, remained unallocated.
      All allocated shares are considered outstanding for earning per share
      purposes, while the unallocated shares are not included in the
      calculation.

      The principal balance of the ESOP loan at September 30, 1998 and 1997, was
      $122,970 and $244,570, respectively. The Savings Bank is using the
      dividends declared on shares held by the ESOP to reduce the outstanding
      debt. Dividends on allocated shares are treated as a reduction of retained
      earnings. During the current year, Plan participants approved using
      $36,459 of dividends on allocated shares for debt service. Dividends on
      unallocated shares are treated only as debt service, and there is no
      reduction of retained earnings. Compensation expense related to the plan
      is based on the fair market value of the Savings Bank's stock on the date
      shares are committed to be released. The financial statements for the
      years ended September 30, 1998, 1997 and 1996 include compensation expense
      of $117,414, $72,386 and $584,223 and interest expense of $14,417, $20,462
      and $43,686, respectively, related to the ESOP.

      The Savings Bank guarantees the repayment of the ESOP debt to the outside
      lender and, accordingly, has recorded the debt on its balance sheet with a
      corresponding contra-equity account.

                                      F-37

<PAGE>

Home Savings Bank of Siler City, Inc., SSB and Subsidiary
Notes to Consolidated Financial Statements
- --------------------------------------------------------------------------------

      Future minimum principal payments related to the ESOP obligation are as
      follows:

<TABLE>
<CAPTION>
<S>                                                                  <C>      
1999                                                                 $  62,500
2000                                                                    62,500
2001                                                                     7,940
                                                                    -----------
                                                                       132,940
Less amounts representing interest at 7.5%                               9,970
                                                                    -----------
                                                                     $ 122,970
                                                                    ===========
</TABLE>

10.   Stock Option and Award Plans

      Management Recognition Plan (MRP)

      The Savings Bank adopted the MRP Plan on July 17, 1996 and committed to
      provide funding to the MRP Plan to purchase 35,854 shares of common stock
      to the plan on that date. On July 17, 1996, 26,347 shares, with a market
      value of $382,032, were issued to the MRP Plan and awarded to certain
      officers and employees as restricted stock which will vest 20% per year
      over the five year period ending July 17, 2001. The remaining 9,507 shares
      may be purchased and awarded at the discretion of the Board of Directors
      to participants in the future by Trustees of the MRP Plan. The plan
      contains provisions providing for forfeiture of unvested shares in the
      event of termination of employment, and vesting in the event of death or
      disability.

      The shares issued to the MRP plan have been recorded as outstanding
      shares, and the unvested portion has been recorded as unearned
      compensation through a contra equity account. The consolidated statements
      of operations for the years ended September 30, 1998 and 1997 include
      compensation expense of $79,136 and $75,000, respectively, relating to the
      scheduled vesting of MRP shares.

      Incentive and Non-Statutory Stock Option Plans

      On July 17, 1996, the shareholders of the Savings Bank approved the
      Incentive and Non-Statutory Stock Option Plans ("ISO" and "NSSO"). The
      number of shares authorized and awarded by the ISO and NSSO are 22,408 and
      26,890, respectively. The options were granted on September 12, 1996. On
      that date the exercise price was set at $11.50, the fair market value of
      the shares as established by the Board of Directors. The options for both
      plans become exercisable at 20% per year over the five year period
      following the grant date.



                                      F-38
<PAGE>

Home Savings Bank of Siler City, Inc., SSB and Subsidiary
Notes to Consolidated Financial Statements
- --------------------------------------------------------------------------------

      On October 1, 1996 the Savings Bank adopted Statement of Financial
      Accounting Standards No. 123, "Accounting for Stock Based Compensation"
      (SFAS 123). As permitted by SFAS 123, the Savings Bank has chosen to
      continue to apply APB Opinion No. 25, "Accounting for Stock Issued to
      Employees" (APB 25) and related Interpretations in accounting for its
      option plans. Accordingly, no compensation cost has been recognized for
      options granted under the plans. Had compensation cost for the plans been
      determined based on the fair value at the grant dates for awards under the
      plans consistent with the method of SFAS 123, the impact on the Savings
      Bank's net income and net income per share would not have been material.

      The exercise price for options outstanding is $11.50. The number of shares
      exercisable at September 30, 1998 and 1997 are 19,720 and 9,860,
      respectively. The remaining contractual maturity for all options at
      September 30, 1998 is 8.01 years. No options were granted during the years
      ended September 30, 1998 and 1997. No options were exercised, forfeited or
      expired during the years ended September 30, 1998, 1997 and 1996.

      Modification of the Management Recognition and Stock Option Plans

      On April 1, 1998 the shareholders of the Savings Bank approved amendments
      to the 1995 Management Recognition Plan and the 1995 Non-Qualified and
      Incentive Stock Option Plans. The amendments provide for accelerated
      vesting of the awards in the event of a director's retirement or a change
      in control of the Savings Bank. These provisions were omitted from the
      original plans because of regulatory restrictions on such provisions and
      have been made to ensure that the Savings Bank's plans are similar to
      other community financial instructions.

11.   Earning Per Share

      The Company adopted SFAS No. 128 "Earnings Per Share" on October 1, 1997.
      As required, all prior period earnings per share have been restated to
      conform with the provisions of the statement.

      The following table provides a reconciliation of income available to
      common stockholders and the average number of shares outstanding (less
      unearned ESOP shares) for the years ended September 31, 1998, 1997 and
      1996.

<TABLE>
<CAPTION>
                                                  1998                 1997               1996

<S>                                             <C>                 <C>                 <C>         <C>
Net income (numerator)                          $   244,654         $    399,582        $    58,678 (1)
                                              ==============      ===============     ==============

Shares for basic EPS (denominator)                  902,120              896,017            838,257
Dilutive effect of stock options                      2,908                2,647                  -
                                              --------------      ---------------     --------------
Adjusted shares for diluted EPS                     905,028              898,664            838,257
                                              ==============      ===============     ==============
</TABLE>

(1)  Calculated from date of conversion, November 15, 1995


                                      F-39
<PAGE>

Home Savings Bank of Siler City, Inc., SSB and Subsidiary
Notes to Consolidated Financial Statements
- --------------------------------------------------------------------------------

12. Commitments

      The Savings Bank is party to financial instruments with off-balance sheet
      risk in the normal course of business to meet the financing needs of its
      customers. These financial instruments consist of the unfunded portion of
      construction loans. All construction loans are subject to the Savings
      Bank's underwriting criteria and are secured by first deeds of trust,
      however, these instruments involve elements of credit risk in excess of
      amounts recognized in the accompanying financial statements.

      The Savings Bank's risk of loss in the event of nonperformance by the
      other party to the unfunded loan is represented by the contractual amount
      of these instruments. The Savings Bank uses the same credit policies in
      making commitments under such instruments as it does for on-balance sheet
      instruments. The amount of collateral obtained, if any, is based on
      management's credit evaluation of the counterparty. Collateral held
      includes a first mortgage on the underlying single family home under
      construction. Since many of the commitments are expected to expire without
      being drawn upon, the total commitment amounts do not necessarily
      represent future cash requirements. At September 30, 1998 and 1997, the
      Savings Bank had outstanding loan commitments totaling approximately
      $310,000 and $580,000, respectively.

13.   Fair Value of Financial Instruments

      Quoted market prices, if available, are utilized as an estimate of the
      fair value of financial instruments. Because no quoted market prices exist
      for a significant part of the Savings Bank's financial instruments, the
      fair value of such instruments has been derived based on management's
      assumptions with respect to future economic conditions, the amount and
      timing of future cash flows and estimated discount rates. Different
      assumptions could significantly affect these estimates. Accordingly, the
      net realizable value could be materially different from the estimates
      presented below. In addition, the estimates are only indicative of
      individual financial instruments' values and should not be considered an
      indication of the fair value of the Savings Bank taken as a whole.

      The following methods and assumptions were used to estimate the fair value
      of each class of financial instrument.

      Cash and Due from Banks and Federal Funds Sold

      Cash and due from banks and Federal funds sold are equal to the fair value
      due to the liquid nature of the financial instruments.

      Securities

      Fair values of securities available for sale and held to maturity are
      based on quoted market prices. If a quoted market price is not available,
      fair value is estimated using quoted market prices for similar securities.

      Federal Home Loan Bank of Atlanta Stock

      The carrying amount of the investment in Federal Home Loan Bank stock
      approximates market.


                                      F-40
<PAGE>

Home Savings Bank of Siler City, Inc., SSB and Subsidiary
Notes to Consolidated Financial Statements
- --------------------------------------------------------------------------------

      Loans Receivable

      For variable-rate loans that reprice frequently and have no significant
      credit risk, fair values are based on carrying values. The fair values of
      fixed rate loans are estimated by discounting the future cash flows using
      the current rates at which loans with similar terms would be made to
      borrowers with similar credit ratings and for the same remaining
      maturities. The Savings Bank has assigned no fair value to off-balance
      sheet financial instruments since they are either short term in nature or
      subject to immediate repricing.

      Deposits

      The fair value of demand deposits, savings accounts and money market
      deposits is the amount payable on demand at year end. Fair value of
      certificates of deposit is estimated by discounting the future cash flows
      using the current rate offered for similar deposits with the same
      maturities.

      Accrued Interest Receivable and Payable

      The carrying amount of accrued interest approximates market.


                                      F-41
<PAGE>

Home Savings Bank of Siler City, Inc., SSB and Subsidiary
Notes to Consolidated Financial Statements
- --------------------------------------------------------------------------------

      The following table presents information for financial assets and
      liabilities as of September 30, 1998 (in thousands):

<TABLE>
<CAPTION>
                                                     1998                                  1997
                                                             Estimated                             Estimated
                                           Carrying             Fair             Carrying             Fair
                                             Value             Value              Value              Value
                                             -----             -----              -----              -----
<S>                                     <C>                <C>                 <C>                <C>       
Financial assets:
   Cash and due from banks              $     1,092        $     1,092         $      959         $      959
   Federal funds sold                        11,750             11,750              5,050              5,050
   Securities available for sale              7,090              7,090              6,950              6,950
   Mortgage backed securities
     available for sale                       4,028              4,028              4,985              4,985
   Investment securities held to
     maturity                                 3,560              3,560              5,560              5,530
   Federal Home Loan Bank of
     Atlanta stock                              355                355                347                347
   Interest receivable                          182                182                199                199
   Loans, less allowance for loan
     losses                                  30,284             31,232             31,556             31,754
                                        ------------      -------------      -------------       ------------
         Total financial assets         $    58,341       $     59,289       $     55,606        $    55,774
                                        ============      =============      =============       ============
Financial liabilities:
   Deposits                                  49,045             49,132             45,396             45,409
   Interest payable                             237                237                130                130
   ESOP note payable                            123                123                245                245
                                        ------------      -------------      -------------       ------------
         Total financial liabilities    $    49,405       $     49,492       $     45,771        $    45,784
                                        ============      =============      =============       ============
</TABLE>

      The Savings Bank's remaining assets and liabilities are not considered
      financial instruments.

14.   Conversion to Stock Savings Bank

      On November 14, 1995, the Savings Bank converted from a North
      Carolina-chartered mutual savings bank to a North Carolina capital stock
      savings bank. In connection with the conversion the Savings Bank issued
      896,339 shares of common stock, including 7,707 issued to the Employee
      Stock Ownership Plan ("ESOP"), for $10 per share. The sale of common stock
      generated proceeds of $8,514,917, net of conversion costs of $457,473.


                                      F-42
<PAGE>
Home Savings Bank of Siler City, Inc., SSB and Subsidiary
Notes to Consolidated Financial Statements
- --------------------------------------------------------------------------------

      At the time of the conversion, the Savings Bank established a liquidation
      account in an amount equal to the Savings Bank's net worth, or
      approximately $5,467,000, for the benefit of eligible account holders at
      that time. The liquidation account will be reduced annually to the extent
      that eligible account holders have reduced their eligible deposits, shall
      cease upon the closing of the accounts, and shall never be increased. In
      the event of the liquidation of the Savings Bank, all remaining eligible
      deposit account holders shall be entitled, after all payment to creditors,
      to a distribution from the liquidation account before any distribution to
      stockholders. Dividends paid by the Savings Bank cannot be paid from the
      liquidation account.

      The Savings Bank may not declare or pay a cash dividend on, or repurchase
      any of, its capital stock if its regulatory capital would thereby be
      reduced below either the aggregate requirements imposed by federal and
      state regulations.


15.   Pending Merger

   
      On September 29, 1998, the Savings Bank entered into an Agreement and Plan
      of Reorganization and Share Exchange with Capital Bank. The transaction
      will be accounted for as a pooling of interests, with the holders of the
      Savings Bank receiving approximately 1,180,000 shares of Capital Bank
      common stock. If approved by the shareholders, management expects the
      transaction to be completed by March 31, 1999.
    


                                      F-43
<PAGE>
<R??????
                                   APPENDIX I

        EXCHANGE AGREEMENT AND PLAN OF REORGANIZATION AND SHARE EXCHANGE
                       FOR HOLDING COMPANY REORGANIZATION

         THIS AGREEMENT AND PLAN OF REORGANIZATION AND SHARE EXCHANGE (this
"Agreement"), made and entered into as of August 12, 1998, by and between
Capital Bank, a banking corporation organized under the laws of the State of
North Carolina and having its principal place of business in the City of
Raleigh, North Carolina (the "Bank"), and Capital Bank Corporation, a North
Carolina business corporation (the "Holding Company").

                              W I T N E S S E T H:

         WHEREAS, the Boards of Directors of the Bank and the Holding Company
believe that it is in the best interests of their respective shareholders that
the Bank be reorganized into a bank holding company structure pursuant to which
the shareholders of the Bank (collectively, the "Shareholders" and individually,
a "Shareholder") would receive shares of the common stock of the Holding Company
in exchange for their shares of Bank common stock.

         NOW, THEREFORE, in consideration of the mutual promises and conditions
herein contained, the Bank and the Holding Company hereby mutually agree to an
exchange of shares on the terms and conditions and in the manner and on the
basis hereinafter provided:

         1.       The Exchange.

                  (a) The name of the corporation whose shares will be acquired
is "Capital Bank" and the name of the acquiring corporation is "Capital Bank
Corporation."

                  (b) At the Effective Time (as defined in Section 2 below),
upon the terms and subject to the conditions set forth in this Agreement, and in
accordance with Article 11 of the North Carolina Business Corporation Act, as
amended (the "NCBCA"), each share of the $5 par value common stock of Bank
("Bank Stock") shall be exchanged (the "Exchange") for one (1) share of the no
par value common stock of the Holding Company (all such shares of Holding
Company common stock issued to the Shareholders, collectively, the "Shares").

                  (c) As soon as possible after the Effective Time, the Holding
Company shall furnish to each Shareholder transmittal forms and written
instructions with respect to the Exchange. Until shares of the Bank Stock are
surrendered for exchange in accordance with this Agreement, each outstanding
certificate which, prior to the Effective Time, represented shares of Bank
Stock, shall for all purposes evidence only the exchange rights established
pursuant to this Agreement or, if applicable, the rights described in Paragraph
3 of this Agreement. The Holding Company may in its discretion elect not to
treat any such unsurrendered shares as shares of common stock of the Holding
Company for purposes of the payment of dividends or other distributions. If the
Holding Company in its discretion so elects, then unless and until any
outstanding certificate evidencing Bank Stock shall be so surrendered, no
dividends payable to the holders of common stock of the Holding Company shall be
paid to the holder of the unsurrendered Bank Stock certificate; provided,
however, upon surrender and exchange of each

<PAGE>

outstanding certificate evidencing Bank Stock for a certificate evidencing
outstanding common stock of the Holding Company, there shall be paid to the
holder thereof the amount, without interest, of all dividends and other
distributions, if any, which theretofore were declared and became payable, but
were not paid, with respect to said shares.

                  (d) At the Effective Time, all shares of common stock of the
Holding Company outstanding immediately prior to the Effective Time shall be
redeemed from the holder(s) thereof for the sum of $1.00 per share.

         2. Closing; Effective Time. Consummation of the Exchange and the other
transactions contemplated by this Agreement shall take place at 10:00 a.m. at
the offices of Smith, Anderson, Blount, Dorsett, Mitchell & Jernigan, L.L.P. on
November 30, 1998, or at such other time and date as the Holding Company and the
Bank shall determine (such specified or other time and date, the "Closing"). The
Exchange shall become effective at the time specified in articles of share
exchange to be filed with the Secretary of State of North Carolina (the
"Effective Time").

         3. Rights of Dissenting Shareholders. Any Shareholder who has not voted
for the Exchange at the meeting of Shareholders for consideration of the
Exchange, and who has given notice in writing at or prior to such meeting that
he or she dissents from the Exchange, and who complies with the provisions of
Part 2 of Article 13 of the North Carolina Business Corporation Act ("NCBCA"),
shall be entitled to receive the fair value of the shares held by him or her.
Upon its receipt of any notice of a Shareholder's intent to assert dissenters
rights pursuant to the NCBCA, the Bank shall establish an escrow fund (the
"Escrow Fund") from which all payments, whether before or after the Effective
Time, necessary with respect to the exercise of such dissenters rights shall be
made. The Holding Company shall not directly or indirectly contribute any funds
to the Escrow Fund. The Bank shall deposit in the Escrow Fund an amount that it
reasonably believes is sufficient to pay fully the claims of all Shareholders
asserting dissenters rights, and shall make additional deposits to the Escrow
Fund as it may reasonably determine to be necessary to satisfy such claims. In
the event funds remain in the Escrow Fund after all claims for payment pursuant
to dissenters rights have finally expired, terminated, or have been finally
satisfied or settled, then any balance remaining in the Escrow Fund shall be
returned to the Bank.

         4. Lost, Destroyed, or Stolen Certificates. Shareholders whose
certificates evidencing shares of Bank Stock have been lost, destroyed or stolen
shall be entitled to receive certificates evidencing shares of Holding Company
common stock for which such shares of Bank Stock were exchanged pursuant to this
Agreement in compliance with the provisions of the Holding Company's bylaws.

         5. Stock Option and Other Plans. At the Effective Time, all outstanding
options under the Bank's existing stock option plans ("Plans") shall be
converted into options to acquire the number of shares of common stock of the
Holding Company that the holders of such options were entitled to acquire of
Bank Stock immediately prior to the Exchange on the same terms and conditions as
set forth in the Plans.

                                       2
<PAGE>

         6. Obligations of the Parties Pending the Effective Time. The Bank and
the Holding Company shall, as soon as practicable take the following action:

                  (a) This Agreement shall be duly submitted to the Shareholders
of the Bank and the sole shareholder of the Holding Company for the purpose of
considering and acting upon the Exchange in the manner required by law and their
respective articles of incorporation and bylaws. The Bank and the Holding
Company shall use their best efforts to obtain the requisite approval of their
shareholders of the Exchange and the transactions contemplated by this
Agreement, and the Bank and the Holding Company shall, through their respective
officers, execute and file with the appropriate regulatory authorities,
including the Board of Governors of the Federal Reserve System, such
applications, exhibits, documents and papers as shall be necessary or
appropriate to secure approval of this Agreement, the Exchange and the other
transactions contemplated hereby, as required by applicable statutes, rules and
regulations;

                  (b) The Holding Company shall use its best efforts to cause
the issuance of common stock of the Holding Company made pursuant to this
Agreement and the Exchange to be qualified or exempted under the Securities Act
of 1933 and the Blue Sky Laws of each state in which it deems such qualification
or exemption to be required;

                  (c) Until the Effective Time, neither the Bank nor the Holding
Company shall dispose of its assets except in the ordinary and normal course of
business.

         7. Conditions Precedent to the Exchange. The Exchange shall be subject
to the satisfaction of the following conditions:

                  (a) Ratification and confirmation of this Agreement by
approval of a majority of the Shareholders and by approval of the sole
shareholder of the Holding Company as required by law;

                  (b) Approval by the Board of Governors of the Federal Reserve
System to the Exchange and the transactions related thereto;

                  (c) Approval, to the extent required, of any other
governmental or regulatory authority;

                  (d) Receipt of a favorable opinion with respect to the tax
consequences of the proposed Exchange from the Bank's independent auditors; and

                  (e) Expiration of any waiting period required by any
supervisory authority.

         8. Termination. This Agreement may be terminated prior to the Effective
Time for any of the following reasons by written notice by either the Bank or
the Holding Company to the other upon authorization by resolution adopted by
either Board of Directors:

                                       3
<PAGE>

                  (a) Any condition precedent contained in Paragraph 7 has not
been fulfilled or waived;

                  (b) Any action, suit, proceeding, or claim has been
instituted, made or threatened, relating to the proposed Exchange that makes
consummation of the Exchange inadvisable in the opinion of the Board of
Directors of either the Bank or the Holding Company;

                  (c) The Board of Directors of the Bank determines that the
holders of a sufficient number of shares of Bank Stock have dissented from the
Exchange so that consummation of the Exchange is not in the best interests of
the Bank;

                  (d) A determination by the Board of Directors of either the
Bank or the Holding Company that consummation of the Exchange is inadvisable in
the opinion of such Board of Directors.

         9. Entire Agreement. This Agreement contains the entire agreement of
the parties with respect to the transactions contemplated hereby.

         10. Effect of Agreement. The terms and conditions of this Agreement
shall be binding upon and inure to the benefit of the parties hereto and their
respective successors and assigns.

         11. Governing Law. This Agreement shall be governed by and construed in
accordance with the laws of the State of North Carolina.


  [remainder of page intentionally left blank; signatures appear on next page]

                                       4
<PAGE>


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

                                      CAPITAL BANK



                                      By:  /s/ James A. Beck
                                          --------------------------------------
                                           James A. Beck
                                           President and Chief Executive Officer

ATTEST:

By:      /s/ Allen T. Nelson, Jr.
         -------------------------------
                             , Secretary
         -------------------

[CORPORATE SEAL]

                                       CAPITAL BANK CORPORATION



                                       By: /s/ James A. Beck
                                           ------------------------------------
                                           James A. Beck
                                           President and Chief Executive Officer

ATTEST:

By:      /s/ Allen T. Nelson, Jr.
         -----------------------------
                           , Secretary
         ------------------

[CORPORATE SEAL]

                                       5
<PAGE>

<PAGE>

APPENDIX II

                              AGREEMENT AND PLAN

                      OF REORGANIZATION AND SHARE EXCHANGE



                                  BY AND AMONG

                                  CAPITAL BANK,

                            CAPITAL BANK CORPORATION

                                       AND

                   HOME SAVINGS BANK OF SILER CITY, INC., SSB






                               September 29, 1998


<PAGE>
<TABLE>
<CAPTION>

                                TABLE OF CONTENTS


<S>                                                                                                              <C>
ARTICLE I - THE EXCHANGE..........................................................................................2
   1.01 Names Of Exchanging Corporations..........................................................................2
   1.02 The Exchange..............................................................................................2
   1.03 Exchange Of Shares........................................................................................2
      A. Closing Of Home's Stock Transfer Books...................................................................2
      B. Exchange Procedures......................................................................................2
      C. Treatment Of Fractional Shares...........................................................................3
      D. Surrender Of Certificates................................................................................3
      E. Anti-Dilutive Adjustments................................................................................3
      F. Dissenters...............................................................................................4
      G. Lost Certificates........................................................................................4
      H. Treatment Of Home's Stock Options........................................................................4
   1.04 Closing; Articles Of Share Exchange; Effective Time.......................................................5

ARTICLE II - REPRESENTATIONS AND WARRANTIES OF HOME...............................................................6
   2.01 Organization; Standing; Power.............................................................................6
   2.02 Home's Capital Stock......................................................................................6
   2.03 Subsidiaries..............................................................................................7
   2.04 Convertible Securities, Options, Etc......................................................................7
   2.05 Authorization And Validity Of Agreement...................................................................8
   2.06 Validity Of Transactions; Absence Of Required Consents Or Waivers.........................................8
   2.07 Home's Books And Records..................................................................................9
   2.08 Home Reports..............................................................................................9
   2.09 Home Financial Statements.................................................................................9
   2.10 Tax Returns And Other Tax Matters........................................................................10
   2.11 Absence Of Material Adverse Changes Or Certain Other Events..............................................10
   2.12 Absence Of Undisclosed Liabilities.......................................................................10
   2.13 Compliance With Existing Obligations.....................................................................11
   2.14 Litigation And Compliance With Law.......................................................................11
   2.15 Real Properties..........................................................................................12
   2.16 Loans, Accounts, Notes And Other Receivables.............................................................12
   2.17 Securities Portfolio And Investments.....................................................................13
   2.18 Personal Property And Other Assets.......................................................................14
   2.19 Environmental Matters....................................................................................14
   2.20 Absence Of Brokerage Or Finders Commissions..............................................................15
   2.21 Material Contracts.......................................................................................16
   2.22 Employment Matters; Employee Relations...................................................................16
   2.23 Employment Agreements; Employee Benefit Plans............................................................17
   2.24 Insurance................................................................................................18
   2.25 Insurance Of Deposits....................................................................................18
   2.26 Affiliates...............................................................................................19
   2.27 Obstacles To Regulatory Approval, Accounting Treatment, Or Tax Treatment.................................19
</TABLE>


<PAGE>

<TABLE>
<CAPTION>

<S>                                                                                                             <C>
   2.28 Year 2000 Readiness......................................................................................19
   2.29 Disclosure...............................................................................................19

ARTICLE III - REPRESENTATIONS AND WARRANTIES OF CAPITAL AND CBC..................................................19
   3.01 Organization; Standing; Power............................................................................19
   3.02 Capital Stock............................................................................................20
   3.03 Authorization And Validity Of Agreement..................................................................20
   3.04 Validity Of Transactions; Absence Of Required Consents Or Waivers........................................20
   3.05 Capital's And CBC's Books And Records....................................................................21
   3.06 Capital Reports..........................................................................................21
   3.07 Capital Financial Statements.............................................................................21
   3.08 Tax Returns And Other Tax Matters........................................................................22
   3.09 Absence Of Material Adverse Changes......................................................................22
   3.10 Absence Of Undisclosed Liabilities.......................................................................22
   3.11 Compliance With Existing Obligations.....................................................................22
   3.12 Litigation And Compliance With Law.......................................................................23
   3.13 Obstacles To Regulatory Approval, Accounting Treatment, Or Tax Treatment.................................24
   3.14 Disclosure...............................................................................................24

ARTICLE IV - COVENANTS OF HOME...................................................................................24
   4.01 Affirmative  Covenants Of Home...........................................................................24
      A. "Affiliates" Of Home....................................................................................24
      B. Conduct Of Business Prior To Effective Time.............................................................24
      C. Periodic Information Regarding Loans....................................................................25
      D. Notice Of Certain Changes Or Events.....................................................................26
      E. Consents To Assignment Of Leases........................................................................27
      F. Further Action; Instruments Of Transfer, Etc............................................................27
   4.02. Negative Covenants Of Home..............................................................................27
      A. Amendments To Articles Of Incorporation Or Bylaws.......................................................27
      B. Change In Capital Stock.................................................................................27
      C. Options, Warrants, And Rights...........................................................................27
      D.  Dividends..............................................................................................27
      E. Employment, Benefit, Or Retirement Agreements Or Plans..................................................28
      F. Increase In Compensation; Additional Compensation.......................................................28
      G. Accounting Practices....................................................................................28
      H. Acquisitions; Additional Branch Offices.................................................................28
      I. Changes In Business Practices...........................................................................29
      J. No Solicitation.........................................................................................29
      K. Acquisition Or Disposition Of Assets....................................................................30
      L. Debt; Liabilities.......................................................................................31
      M. Liens; Encumbrances.....................................................................................31
      N. Waiver Of Rights........................................................................................31
      O. Other Contracts.........................................................................................31
</TABLE>

                                       ii
<PAGE>

<TABLE>
<CAPTION>

<S>                                                                                                             <C>
ARTICLE V - COVENANTS OF CAPITAL AND CBC.........................................................................32
   5.01 Notice Of Certain Changes Or Events......................................................................32
   5.02 Indemnification; Directors' And Officers' Insurance......................................................32
   5.03. Further Action..........................................................................................33
   5.04 Board Of Directors.......................................................................................33
   5.05 Advisory Board Of Directors..............................................................................33

ARTICLE VI - MUTUAL AGREEMENTS...................................................................................34
   6.01 Shareholders' Approvals; Registration Statement; Proxy  Statement/Prospectus; Listing Application........34
      A. Meetings Of Shareholders................................................................................34
      B. Registration Statement..................................................................................34
      C. Preparation And Distribution Of Joint Proxy Statement/Prospectus........................................34
      D. Recommendation Of Home's Board Of Directors.............................................................35
      E. Information For Proxy Statement/Prospectus And Registration Statement...................................35
      F. Listing Application.....................................................................................35
   6.02 Regulatory Approvals.....................................................................................35
   6.03 Access...................................................................................................36
   6.04 Costs....................................................................................................36
   6.05 Announcements............................................................................................36
   6.06 Environmental Studies....................................................................................37
      A. Environmental Surveys...................................................................................37
      B. Results Of Environmental Surveys Conducted By Capital Or CBC............................................37
      C. Results Of Environmental Surveys Conducted By Home......................................................38
   6.07 Employees; Severance Payments; Employee Benefits.........................................................38
      A. Employment Agreements...................................................................................38
      B. Employment Of Other Home Employees......................................................................38
      C. Severance Payment.......................................................................................39
      D. Employee Benefits.......................................................................................39
      E. Employee Stock Ownership Plan...........................................................................39
      F. Pension Plan............................................................................................39
      G. Stock Plans.............................................................................................39
   6.08 Confidentiality..........................................................................................40
   6.09 Reorganization For Tax Purposes..........................................................................40
   6.10 Accounting Treatment.....................................................................................40
   6.11 Other Permissible Transactions...........................................................................41

ARTICLE VII - CONDITIONS PRECEDENT TO EXCHANGE...................................................................41
   7.01 Conditions To All Parties' Obligations...................................................................41
      A. Approval By Governmental Or Regulatory Authorities; No Disadvantageous
      Conditions.................................................................................................41
      B. Effectiveness Of Registration Statement; Compliance With Securities And Other "Blue Sky" Requirements...41
      C. Adverse Proceedings, Injunction, Etc....................................................................42
      D. Approval By Board Of Directors And Shareholders.........................................................42
</TABLE>

                                      iii
<PAGE>


<TABLE>
<CAPTION>


<S>                                                                                                             <C>
      E. Fairness Opinions.......................................................................................42
      F. Tax Opinion.............................................................................................42
      G. Listing Of CBC's Stock..................................................................................43
      H. No Termination Or Abandonment...........................................................................43
   7.02 Additional Conditions To Home's Obligations..............................................................43
      A. Material Adverse Change.................................................................................43
      B. Compliance With Laws....................................................................................43
      C. Capital's And CBC's Representations And Warranties And Performance Of Agreements; Officers' Certificate.43
      D. Legal Opinion Of Capital's And CBC's Counsel............................................................44
      E. Other Documents And Information From Capital And CBC....................................................44
      F. Acceptance By Home's Counsel............................................................................44
   7.03 Additional Conditions To Capital's And CBC's Obligation..................................................44
      A. Material Adverse Change.................................................................................44
      B. Compliance With Laws....................................................................................44
      C. Home's Representations And Warranties And Performance Of Agreements; Officers' Certificate..............44
      D. Legal Opinion Of Home's Counsel.........................................................................45
      E. Other Documents And Information From Home...............................................................45
      F. Consents To Assignment Of Leases........................................................................45
      G. Acceptance By Capital's And CBC's Counsel...............................................................45
      H. Exercise Of Dissenters Rights...........................................................................45
      I. Employment And Non-Compete Agreements...................................................................45
      J. Capital Reorganization Into A Holding Company Structure.................................................45
      K. Accounting Treatment....................................................................................46
      L. Resignations............................................................................................46
      M. Affiliates' Agreements..................................................................................46

ARTICLE VIII - TERMINATION; BREACH...............................................................................46
   8.01 Mutual Termination.......................................................................................47
   8.02 Unilateral Termination...................................................................................47
      A. Termination By Capital Or CBC...........................................................................47
      B. Termination By Home.....................................................................................48

ARTICLE IX - MISCELLANEOUS PROVISIONS............................................................................49
   9.01 "Previously Disclosed" Information; "Material Adverse Effect" And "Material Adverse Change"..............49
   9.02 Waiver...................................................................................................49
   9.03 Amendment................................................................................................50
   9.04 Notices..................................................................................................50
   9.05 Further Assurances.......................................................................................50
   9.06 Headings And Captions....................................................................................51
   9.07 Entire Agreement.........................................................................................51
   9.08 Severability Of Provisions...............................................................................51
   9.09 Assignment...............................................................................................51
</TABLE>

                                       iv

<PAGE>

<TABLE>
<CAPTION>


<S>                                                                                                             <C>
   9.10 Enforcement..............................................................................................51
   9.11 Counterparts.............................................................................................51
   9.12 Governing Law............................................................................................51
   9.13 Inspection...............................................................................................51
   9.14 Survival Of Representations, Warranties, Indemnification And Other Agreements............................51
      A. Representations, Warranties And Other Agreements........................................................52
      B. Indemnification And Other Agreements....................................................................52
</TABLE>

                                       v

<PAGE>





             AGREEMENT AND PLAN OF REORGANIZATION AND SHARE EXCHANGE
               BY AND AMONG CAPITAL BANK, CAPITAL BANK CORPORATION
                 AND HOME SAVINGS BANK OF SILER CITY, INC., SSB

         THIS AGREEMENT AND PLAN OF REORGANIZATION AND SHARE EXCHANGE
(hereinafter called "Agreement") entered into as of the 29th day of September,
1998, by and among Capital Bank ("Capital"), Capital Bank Corporation ("CBC")
and Home Savings Bank of Siler City, Inc., SSB ("Home").

         WHEREAS, Capital is a North Carolina commercial bank with its principal
office and place of business located in Raleigh, North Carolina; and,

         WHEREAS, CBC is a North Carolina corporation with its principal office
and place of business located in Raleigh, North Carolina; and,

         WHEREAS, Home is a North Carolina savings bank with its principal
office and place of business located in Siler City, North Carolina; and,

         WHEREAS, CBC has been formed to become, and Capital and CBC intend for
CBC to become, the holding company of Capital; and,

         WHEREAS, CBC, Capital and Home have agreed that it is in their mutual
best interests and in the best interests of their respective shareholders for
CBC and Home to consummate a share exchange whereby each of the outstanding
shares of Home's common stock would be exchanged for shares of CBC's common
stock, all in the manner and upon the terms and conditions contained in this
Agreement; and,

         WHEREAS, to effectuate the foregoing, CBC, Capital and Home desire to
adopt this Agreement as a plan of reorganization in accordance with the
provisions of Section 368(a)(1)(B) of the Internal Revenue Code of 1986, as
amended (the "Code"); and,

         WHEREAS, the parties intend that the transactions contemplated herein
qualify for treatment as a pooling of interests pursuant to APB Opinion No. 16;
and,

         WHEREAS, the respective Boards of Directors of each of Home, CBC and
Capital have determined that it is in the best interests of their respective
companies and their shareholders to consummate the transactions provided for
herein; and,

         WHEREAS, as further inducement and as a condition to CBC's and
Capital's entering into this Agreement, Home and Capital have entered into a
certain Stock Option Agreement (the "Stock Option Agreement"), dated of even
date herewith, whereby Capital has the option to acquire certain shares of
Home's common stock under certain conditions.

         NOW, THEREFORE, in consideration of the premises, the mutual benefits
to be derived from this Agreement, and of the representations, warranties,
conditions, covenants, and promises

<PAGE>

herein contained, and subject to the terms and conditions hereof, Home, CBC and
Capital hereby adopt and make this Agreement and mutually agree as follows:


                                    ARTICLE I
                                  THE EXCHANGE

         1.01 NAMES OF EXCHANGING CORPORATIONS. The name of the corporation
whose shares will be acquired is "Home Savings Bank of Siler City, Inc., SSB"
and the name of the acquiring corporation is "Capital Bank Corporation."

         1.02 THE EXCHANGE. At the "Effective Time" (as defined in Paragraph
1.07 below), upon the terms and subject to the conditions set forth in this
Agreement, and in accordance with Article 11 of the North Carolina Business
Corporation Act, as amended (the "NCBCA"), each share of the $1.00 par value
common stock of Home ("Home Stock") (other than any shares held by Capital or
CBC or as to which rights of dissent and appraisal are properly exercised as
provided below) shall be exchanged (the "Exchange") for 1.280 (the "Exchange
Rate") newly issued shares of CBC's no par value common stock, rounded to the
nearest whole share ("CBC Stock"). The Exchange shall have the effects set forth
in Section 55-11-06 of the NCBCA.

         1.03     EXCHANGE OF SHARES.

                  A. CLOSING OF HOME'S STOCK TRANSFER BOOKS. At the Effective
Time, and without any action by Home or CBC, Home's stock transfer books shall
be closed as to holders of Home Stock immediately prior to the Effective Time
and, thereafter, no transfer of Home Stock by any such holder may be made or
registered; and the holders of shares of Home Stock shall cease to be, and shall
have no further rights as, shareholders of Home other than as provided herein.
Following the Effective Time, certificates representing shares of Home Stock
outstanding at the Effective Time (herein sometimes referred to as "Old
Certificates") shall evidence only the right of the registered holder thereof to
receive, and may be exchanged for, (i) certificates for the number of whole
shares of CBC Stock to which such holders shall have become entitled on the
basis set forth above (herein sometimes referred to as "New Certificates"), or
(ii) in the case of shares as to which rights of dissent and appraisal are
properly exercised (as provided below), cash as provided in Article 13 of the
NCBCA.

                  B. EXCHANGE PROCEDURES. As soon as reasonably practicable, but
in any event no more than twenty (20) days following the Effective Time, CBC
shall cause Wachovia Bank, N.A., the transfer agent for CBC Stock (the "Exchange
Agent"), to mail to each former shareholder of Home of record immediately prior
to the Effective Time ("Home Record Holder") written instructions and
transmittal materials (including, without limitation, a return mailing envelope
addressed to the Exchange Agent (collectively, a "Transmittal Letter") for use
in surrendering Old Certificates to the Exchange Agent. All Transmittal Letters
shall be sent by United States mail to the Home Record Holders at the addresses
set forth on a certified shareholder list to be delivered by Home to CBC at the
Closing and shall also be made available


                                       2
<PAGE>

at the offices of the Exchange Agent. As soon as reasonably practicable
thereafter, the Home Record Holders of all of the outstanding shares of Home
Stock, shall deliver, or cause to be delivered, by United States Postal Service,
hand delivery or any other means of delivery selected by such Home Record
Holders, to the Exchange Agent, pursuant to the Transmittal Letters, the Old
Certificates, and the Exchange Agent shall take prompt action to process such
Old Certificates received by it (including the prompt return of any defective
submissions with instructions as to those actions which may be necessary to
remedy any defects). Upon the proper delivery to the Exchange Agent (in
accordance with the above instructions, and accompanied by a properly completed
Transmittal Letter) by a Home Record Holder of his or her Old Certificates, the
Exchange Agent shall register in the name of such Home Record Holder the shares
of CBC Stock and deliver New Certificates to the Home Record Holder entitled
thereto upon and in exchange for the surrender and delivery to the Exchange
Agent by said individual Home Record Holder of his or her Old Certificates.

                  C. TREATMENT OF FRACTIONAL SHARES. No scrip or certificates
representing fractional shares of CBC Stock will be issued in connection with
the Exchange, and Home's former shareholders shall have no right to vote or
receive any dividend or other distribution on, or any other right with respect
to, any fraction of a share of CBC Stock resulting from the Exchange.

                  D. SURRENDER OF CERTIFICATES. Subject to Paragraph 1.03.F.
below, no certificate for any shares of CBC Stock shall be delivered to any
former shareholder of Home unless and until such shareholder shall have properly
surrendered to the Exchange Agent the Old Certificate(s) formerly representing
his or her shares of Home Stock, together with a properly completed Transmittal
Letter in such form as shall be provided to the shareholder by the Exchange
Agent for that purpose. Further, until such Old Certificate(s) are so
surrendered, no dividend or other distribution payable to holders of record of
CBC Stock as of any date subsequent to the Effective Time shall be delivered to
the holder of such Old Certificate(s). However, upon the proper surrender of
such Old Certificate(s) the Exchange Agent shall pay to the registered holder of
the shares of CBC Stock represented by such Old Certificate(s) the amount of any
such cash, dividends or distributions which have accrued but remain unpaid with
respect to such shares. Neither CBC, Home, nor the Exchange Agent, shall have
any obligation to pay any interest on any such cash, dividends or distributions
for any period prior to such payment. Further, and notwithstanding any other
provision of this Agreement, neither CBC, Home, nor the Exchange Agent shall be
liable to a former holder of Home Stock for any amount paid or property
delivered in good faith to a public official pursuant to any applicable
abandoned property, escheat, or similar law.

                  E. ANTI-DILUTIVE ADJUSTMENTS. If, following the date of this
Agreement, CBC shall change the number of outstanding shares of CBC Stock as a
result of a dividend payable in shares of CBC Stock, a stock split, a
reclassification or other subdivision or combination of outstanding shares, and
if the record date of such event occurs prior to the Effective Time, then an
appropriate and proportionate adjustment shall be made to the Exchange Rate so
as to appropriately and proportionately increase or decrease the number of
shares of CBC Stock to be issued in exchange for each of the shares of Home
Stock.


                                       3
<PAGE>

                  F.       DISSENTERS.

                           (i) Any shareholder of Home who has and properly
exercises the right of dissent and appraisal with respect to the Exchange as
provided in Article 13 of the NCBCA ("Dissenters Rights") shall be entitled to
receive cash payment of the fair value of all of his or her shares of Home Stock
from the Escrow Fund (defined below) in the manner and pursuant to the
procedures provided therein, subject further to the conditions set forth in
Paragraph 7.03.H. Shares of Home Stock held by persons who exercise Dissenters
Rights shall not be exchanged for CBC Stock as provided in Paragraph 1.03.A.
above. However, if any shareholder of Home who exercises Dissenters Rights shall
fail to perfect his or her right to receive cash payment as provided above, or
effectively shall waive or lose such right, then each of his or her shares of
Home Stock, at CBC's sole option, shall be deemed to have been converted into
the right to receive CBC Stock as of the Effective Time as provided in Paragraph
1.03.A. above.

                           (ii) Upon its receipt of any notice of a Home
shareholder's intent to assert Dissenters Rights pursuant to the NCBCA, Home
shall establish an escrow fund (the "Escrow Fund") with an independent third
party reasonably satisfactory to Capital and CBC (the "Escrow Agent"), from
which the Escrow Agent shall make all payments, whether before or after the
Effective Time, necessary with respect to the exercise of such Dissenters
Rights. Neither CBC nor Capital shall, directly or indirectly, contribute any
funds to the Escrow Fund. Home shall deposit in the Escrow Fund an amount,
subject to Capital's and CBC's approval, that Home reasonably believes is
sufficient to pay fully the claims of all Home shareholders asserting Dissenters
Rights, and shall make additional deposits to the Escrow Fund as Home, Capital
or CBC may reasonably determine to be necessary to satisfy such claims. In the
event funds remain in the Escrow Fund after all claims for payment pursuant to
Dissenters Rights have finally expired, terminated, or have been finally
satisfied or settled, then any balance remaining in the Escrow Fund shall be
returned to Home.

                  G. LOST CERTIFICATES. Any Home shareholder whose certificate
evidencing shares of Home Stock has been lost, destroyed, stolen or otherwise is
missing shall be entitled to receive a certificate representing the shares of
CBC Stock to which he or she is entitled in accordance with and upon compliance
with conditions imposed by the Exchange Agent or CBC pursuant to the provisions
of N.C. Gen. Stat. ss. 25-8-405 and N.C. Gen. Stat. ss. 25-8-104 (including
without limitation a requirement that the shareholder provide a lost instruments
indemnity or surety bond in form, substance and amount satisfactory to the
Exchange Agent and CBC).

                  H.       TREATMENT OF HOME'S STOCK OPTIONS.

                           (i) At the Effective Time, each option or other right
to purchase shares of Home Stock pursuant to stock options ("Home Options")
granted by Home under its 1995 Nonqualified Stock Option Plan and its 1995
Incentive Stock Option Plan (as amended, collectively referred to herein as the
"Home Stock Plan"), which are outstanding at the Effective Time, whether or not
exercisable, shall be converted into and become rights with respect to CBC


                                       4
<PAGE>

Stock, and CBC shall assume each Home Option, in accordance with the terms of
the Home Stock Plan and stock option agreement by which it is evidenced, except
that from and after the Effective Time (A) CBC and its Compensation Committee
shall be substituted for Home and the Committee of Home's Board of Directors
(including, if applicable, the entire Board of Directors of Home) administering
the Home Stock Plan, (B) each Home Option assumed by CBC may be exercised solely
for shares of CBC Stock, (C) the number of shares of CBC Stock subject to such
Home Option shall be equal to the number of shares of Home Stock subject to such
Home Option immediately prior to the Effective Time multiplied by the Exchange
Rate and rounding to the nearest whole share, and (D) the per share exercise
price under each such Home Option shall be adjusted by dividing the per share
exercise price under each such Home Option by the Exchange Rate and rounding to
the nearest cent.

                           (ii) As soon as practicable after the Effective Time,
CBC shall deliver to the participants in the Home Stock Plan an appropriate
notice setting forth such participant's rights pursuant thereto and the grants
pursuant to the Home Stock Plan shall continue in effect on the same terms and
conditions (subject to the adjustments required by Paragraph 1.03.H(i) after
giving effect to the Exchange). At or prior to the Effective Time, CBC shall
take all corporate action necessary to reserve for issuance sufficient shares of
CBC Stock for delivery upon exercise of Home Options assumed by it in accordance
with this Paragraph 1.03.H. As soon as practicable after the Effective Time, CBC
shall file a registration statement on Form S-3 or Form S-8, as the case may be
(or any successor or other appropriate forms), with respect to the shares of CBC
Stock subject to such options and shall use its reasonable efforts to maintain
the effectiveness of such registration statement (and maintain the current
status of the prospectus or prospectuses contained therein) for so long as such
options remain outstanding.

                           (iii) All restrictions or limitations on transfer
with respect to Home Stock awarded under the Home Stock Plan or any other plan,
program, or arrangement of Home, to the extent that such restrictions or
limitations shall not have already lapsed, and except as otherwise expressly
provided in such plans, program, or arrangement, shall remain in full force and
effect with respect to shares of Home Stock into which such restricted stock is
converted pursuant to this Agreement.

                           (iv) Home agrees to cooperate with CBC to insure the
implementation of this Paragraph 1.03.H.

                           (v) Notwithstanding anything to the contrary in this
Agreement, CBC and Capital agree that Home may, prior to the Effective Time,
amend Home's 1995 Nonqualified Stock Option Plan to provide that continued
service as an advisory director of either Home or Capital by any optionee under
such Plan shall qualify such optionee to continue to hold options under such
Plan; provided, however, that any such amendment shall be subject to Capital's
and CBC's prior approval, which approval shall not be unreasonably withheld.

         1.04 CLOSING; ARTICLES OF SHARE EXCHANGE; EFFECTIVE TIME. The closing
of the transactions contemplated by this Agreement (the "Closing") shall take
place at the offices of Smith, Anderson, Blount, Dorsett, Mitchell & Jernigan,
L.L.P. in Raleigh, North


                                       5
<PAGE>

Carolina, or at such other place as CBC shall designate, on a date specified by
CBC (the "Closing Date") after the expiration of any and all required waiting
periods following the effective date of required approvals of the Exchange by
governmental or regulatory authorities. At the Closing, Home, CBC and Capital
shall take such actions (including, without limitation, the delivery of certain
closing documents) as are required herein and as shall otherwise be required by
law to consummate the Exchange and cause it to become effective, and shall
execute Articles of Share Exchange under North Carolina law which shall contain
a "Plan of Exchange" substantially in the form attached as Exhibit A hereto.

         Subject to the terms and conditions set forth herein (including,
without limitation, the receipt of all required approvals of governmental and
regulatory authorities), the Exchange shall be effective on the date and at the
time (the "Effective Time") the Articles of Share Exchange are filed with the
North Carolina Secretary of State in accordance with law.


                                   ARTICLE II
                     REPRESENTATIONS AND WARRANTIES OF HOME

         Except as otherwise specifically provided herein or as "Previously
Disclosed" (as defined in Paragraph 9.01 below) to Capital and CBC, Home hereby
makes the following representations and warranties to Capital and CBC:

         2.01 ORGANIZATION; STANDING; POWER. Home (i) is duly organized and
incorporated, validly existing, and in good standing under the laws of North
Carolina; (ii) has all requisite power and authority (corporate and other) to
own, lease, and operate its properties and to carry on its business as now being
conducted; (iii) is duly qualified to do business and is in good standing in
each other jurisdiction in which the character of the properties owned, leased,
or operated by it therein or in which the transaction of its business makes such
qualification necessary, except where failure so to qualify would not have a
Material Adverse Effect on Home; and (iv) is not transacting business or
operating any properties owned or leased by it in violation of any provision of
federal or state law or any rule or regulation promulgated thereunder, which
violation would have a material adverse affect on Home.

         2.02 HOME'S CAPITAL STOCK. Home's authorized capital stock consists of
5,000,000 shares of common stock, $1.00 par value per share. As of August 31,
1998, 922,686 shares of Home Stock were issued and outstanding, which constitute
Home's only issued and outstanding securities.

         Each outstanding share of Home Stock (i) has been duly authorized and
is validly issued and outstanding, and is fully paid and nonassessable, (ii) has
not been issued in violation of the preemptive rights of any shareholder, and
(iii) has been issued pursuant to and in compliance with the requirement of a
registration statement or an applicable exemption from registration requirements
under the Securities Act of 1933, as amended (the "1933 Act").

                                       6
<PAGE>

         2.03     SUBSIDIARIES.

                  A. (i) Schedule 2.03 hereto is a list of all of Home's
Subsidiaries (defined below) together with the jurisdiction of organization of
each such Subsidiary, (ii) except as Previously Disclosed, Home owns, directly
or indirectly, all the issued and outstanding equity securities of each of its
Subsidiaries, (iii) no equity securities of any of its Subsidiaries are or may
become required to be issued (other than to it or its wholly-owned Subsidiaries)
by reason of any contractual right or obligation or otherwise, (iv) there are no
contracts, commitments, understandings or arrangements by which any of such
Subsidiaries is or may be bound to sell or otherwise transfer any equity
securities of any such Subsidiaries (other than to it or its wholly-owned
Subsidiaries), (v) there are no contracts, commitments, understandings, or
arrangements relating to its rights to vote or to dispose of such securities;
(vi) all of the equity securities of each Subsidiary held by Home or its
Subsidiaries are fully paid and nonassessable, are owned by Home or its
Subsidiaries free and clear of any liens, charges, encumbrances or security
interests, have been duly authorized, and are validly issued and outstanding;
(vii) none of the equity securities of any Subsidiary held by Home have been
issued in violation of the preemptive rights of any shareholder, and all such
securities have been issued pursuant to a valid and effective registration
statement or pursuant to and in compliance with the requirement of an applicable
exemption from the registration requirements under the 1933 Act.

                  B. As used in this Agreement, "Subsidiary" shall have the
meaning ascribed to that term in Rule 1-02 of Regulation S-X of the Securities
and Exchange Commission ("SEC").

                  C. Home does not own beneficially, directly or indirectly, any
equity securities or similar interests of any entity, or any interest in a
partnership or joint venture of any kind, other than its Subsidiaries.

                  D. Each of Home's Subsidiaries is duly organized and is
validly existing in good standing under the laws of the jurisdiction of its
organization, and is duly qualified to do business and in good standing in the
jurisdictions where its ownership or leasing of property or the conduct of its
business requires it to be so qualified, except where the failure to so qualify
would not have a Material Adverse Effect on Home.

                  E. The representations of Home contained in Paragraphs 2.04
through 2.08, 2.10 through 2.24, and 2.27 through 2.29 hereof shall be deemed to
have been made by each Subsidiary of Home as well.

         2.04 CONVERTIBLE SECURITIES, OPTIONS, ETC. With the exception of
options to purchase an aggregate of 49,295 shares of Home Stock which have been
issued and are outstanding under the Home Stock Plan (22,408 shares under the
1995 Incentive Stock Option Plan and 26,887 shares under the 1995 Nonqualified
Stock Option Plan), and the option granted pursuant to the Stock Option
Agreement, Home does not have any outstanding (i) securities or other
obligations (including debentures or other debt instruments) which are
convertible into shares of Home Stock or any other securities of Home; (ii)
options, warrants, rights, calls, or


                                       7
<PAGE>

other commitments of any nature which entitle any person to receive or acquire
any shares of Home Stock or any other securities of Home; or (iii) plan,
agreement or other arrangement pursuant to which shares of Home Stock or any
other securities of Home, or options, warrants, rights, calls, or other
commitments of any nature pertaining thereto, have been or may be issued.

         2.05 AUTHORIZATION AND VALIDITY OF AGREEMENT. This Agreement has been
duly and validly approved by Home's Board of Directors in the manner required by
law and subject only to approval of this Agreement by the shareholders of Home
in the manner required by law (as contemplated by Paragraph 6.01.A. below) and
by the applicable regulatory authorities (as contemplated by Paragraph 6.02
below), (i) Home has the corporate power and authority to execute and deliver
this Agreement and to perform its obligations and agreements and carry out the
transactions described herein, (ii) all corporate action required to authorize
Home to enter into this Agreement and to perform its obligations and agreements
and carry out the transactions described herein has been duly and properly
taken, and (iii) this Agreement has been duly executed on behalf of Home, and
(assuming due authorization, execution and delivery by CBC and Capital)
constitutes a valid and binding agreement of Home, enforceable in accordance
with its terms (except to the extent enforceability may be limited by (a)
applicable bankruptcy, insolvency, reorganization, moratorium, or similar laws
from time to time in effect which affect creditors' rights generally; and (b) by
legal and equitable limitations on the availability of injunctive relief,
specific performance, and other equitable remedies), and (c) general principles
of equity and applicable laws or court decisions limiting the enforceability of
indemnification provisions).

         2.06 VALIDITY OF TRANSACTIONS; ABSENCE OF REQUIRED CONSENTS OR WAIVERS.
Except where the same would not have a Material Adverse Effect on Home, neither
the execution and delivery of this Agreement, nor the consummation of the
transactions described herein, nor compliance by Home with any of its
obligations or agreements contained herein, will: (i) conflict with or result in
a breach of the terms and conditions of, or constitute a default or violation
under any provision of, Home's Articles of Incorporation or Bylaws, or any
contract, agreement, lease, mortgage, note, bond, indenture, license, or
obligation or understanding (oral or written) to which Home is bound or by which
it, its business, capital stock, or any properties or assets may be affected;
(ii) result in the creation or imposition of any lien, claim, interest, charge,
restriction, or encumbrance upon any of Home's properties or assets; (iii)
violate any applicable federal or state statute, law, rule, or regulation, or
any judgment, order, writ, injunction, or decree of any court, administrative or
regulatory agency, or governmental body; (iv) result in the acceleration of any
obligation or indebtedness of Home; or (v) interfere with or otherwise adversely
affect Home's or Home's ability to carry on its business as presently conducted.

         No consents, approvals, or waivers are required to be obtained from any
person or entity in connection with Home's execution and delivery of this
Agreement, or the performance of its obligations or agreements or the
consummation of the transactions described herein, except for required approvals
of Home's shareholders as described in Paragraph 7.01.D. below and of
governmental or regulatory authorities as described in Paragraph 7.01.A. below,
and other

                                       8
<PAGE>

consents or approvals, the failure of which to obtain would not have a Material
Adverse Effect on Home or its ability to consummate the Exchange.

         2.07 HOME'S BOOKS AND RECORDS. Home's books of account and business
records have been maintained in material compliance with all applicable legal
and accounting requirements and in accordance with good business practices, and
such books and records are complete and reflect accurately in all material
respects Home's items of income and expense and all of its assets, liabilities,
and stockholders' equity. The minute books of Home accurately reflect in all
material respects the corporate actions which its shareholders and Boards of
Directors, and all committees thereof, have taken during the time periods
covered by such minute books. All such minute books have been or will be made
available to Capital, CBC and their representatives.

         2.08 HOME REPORTS. Home has filed all reports, registrations, and
statements, together with any amendments required to be made with respect
thereto, that were required to be filed with (i) the Federal Deposit Insurance
Corporation ("FDIC"), (ii) the Administrator, Savings Institutions Division,
North Carolina Department of Commerce (the "Administrator"), and (iii) any other
governmental or regulatory authorities having jurisdiction over Home. All such
reports, registrations, and statements filed by Home with the FDIC, the
Administrator, or other such regulatory authority are collectively referred to
herein as the "Reports." As of their respective dates, each Report complied in
all material respects with all the statutes, rules, and regulations enforced or
promulgated by the regulatory authority with which it was filed and did not
contain any untrue statement of a material fact or omit to state a material fact
required to be stated therein or necessary to make the statements therein, in
light of the circumstances under which they were made, not misleading; and Home
has not been notified by any such governmental or regulatory authority that any
such Report was deficient in any material respect as to form or content.
Following the date of this Agreement, Home shall deliver to CBC, simultaneous
with the filing thereof, a copy of each report, registration, statement or other
regulatory filing made by it with the FDIC, the Administrator, or any other such
regulatory authority.

         2.09 HOME FINANCIAL STATEMENTS. Home has delivered to CBC (i) a copy of
its audited consolidated balance sheets as of December 31, 1997 and 1996, and
its audited consolidated statements of operations, changes in stockholders'
equity and cash flows for the years ended December 31, 1997 and 1996, together
with notes thereto (the "Home Financial Statements"), and (ii) a copy of its
unaudited consolidated balance sheet as of June 30, 1998 and its unaudited
statement of operations for the nine months ended June 30, 1998 (the "Home
Interim Financial Statements"). Following the date of this Agreement, Home
promptly will deliver to CBC and Capital all other annual or interim financial
statements prepared by or for Home. The Home Financial Statements and the Home
Interim Financial Statements (including any related notes and schedules thereto)
(i) are in accordance with Home's books and records, and (ii) were prepared in
accordance with generally accepted accounting principles ("GAAP") applied on a
consistent basis throughout the periods indicated and present fairly in all
material respects Home's financial condition, assets and liabilities, results of
operations, changes in stockholders' equity, and changes in cash flows as of the
dates indicated and for the periods


                                       9
<PAGE>

specified therein. The Home Financial Statements have been audited and certified
by Home's independent certified public accountants, PricewaterhouseCoopers LLP.

         2.10 TAX RETURNS AND OTHER TAX MATTERS. (i) Home has timely filed or
caused to be filed all federal, state, and local tax returns and reports which
are required by law to have been filed, and to the best knowledge of management
of Home, all such returns and reports were true, correct, and complete in all
material respects and contained all material information required to be
contained therein; (ii) all federal, state, and local income, profits,
franchise, sales, use, occupation, property, excise, and other taxes (including
interest and penalties), charges and assessments which have become due from or
been assessed or levied against Home or its property have been fully paid, and,
to the best knowledge of management of Home, with respect to any such taxes to
become due from Home for any period or periods through and including June 30,
1998, adequate provision has been made for the payment of all such taxes and
such provision is reflected in the Home Financial Statements; (iii) Home's tax
returns and reports have been examined or closed by applicable statutes of
limitations through the tax year ended September 30, 1995, and Home has not
received any indication of the pendency of any audit or examination in
connection with any tax return or report and has no knowledge that any such
return or report is subject to adjustment; and (iv) Home has not executed any
waiver or extended the statute of limitations (or been asked to execute a waiver
or extend a statute of limitation) with respect to any tax year, the audit of
any tax return or report or the assessment or collection of any tax. Any
deferred taxes of Home have been provided for in the Home Financial Statements
in all material respects.

         2.11     ABSENCE OF MATERIAL ADVERSE CHANGES OR CERTAIN OTHER EVENTS.

                  (i) Since June 30, 1998, Home has conducted its business only
in the ordinary course, and there has been no Material Adverse Change, and there
has occurred no event or development and there currently exists no condition or
circumstance to the best knowledge of management of Home which, with the lapse
of time or otherwise, is reasonably likely to cause, create, or result in a
Material Adverse Change, in or affecting Home's consolidated financial condition
or results of operations, prospects, business, assets, loan portfolio,
investments, properties, or operations.

                   (ii) Since June 30, 1998, and other than in the ordinary
course of its business including its normal salary review for 1998, all as
Previously Disclosed to CBC and Capital, Home has not incurred any material
liability or engaged in any material transaction or entered into any material
agreement, increased the salaries, compensation, or general benefits payable to
its employees, suffered any loss, destruction, or damage to any of its
properties or assets, or made a material acquisition or disposition of any
assets or entered into any material contract or lease.

         2.12 ABSENCE OF UNDISCLOSED LIABILITIES. Except as set forth on
Schedule 2.12, Home has no liabilities or obligations, whether known or unknown,
matured or unmatured, accrued, absolute, contingent, or otherwise, whether due
or to become due (including, without limitation, tax liabilities or unfunded
liabilities under employee benefit plans or arrangements),

                                       10
<PAGE>

other than (i) those reflected in the Home Financial Statements or the Home
Interim Financial Statements, or (ii) obligations or liabilities incurred in the
ordinary course of its business since June 30, 1998, and which are not
reasonably likely to, individually or in the aggregate, cause a Material Adverse
Change in Home.

         2.13 COMPLIANCE WITH EXISTING OBLIGATIONS. Home has performed in all
material respects all obligations required to be performed by it under, and it
is not in default in any material respect under, or in violation in any material
respect of, the terms and conditions of its Articles of Incorporation or Bylaws,
and/or any contract, agreement, lease, mortgage, note, bond, indenture, license,
obligation, understanding, or other undertaking (whether oral or written) to
which Home is bound or by which it, its business, capital stock, or any of its
properties or assets may be affected, which default or violation would have a
Material Adverse Effect on Home.

         2.14     LITIGATION AND COMPLIANCE WITH LAW.

                  (i) There are no actions, suits, arbitrations, controversies,
or other proceedings or investigations (or, to the best knowledge and belief of
management of Home, any facts or circumstances which reasonably could result in
such), including, without limitation, any such action by any governmental or
regulatory authority, which currently exists or is ongoing, pending, or, to the
best knowledge and belief of management of Home, threatened, contemplated, or
probable of assertion, against, relating to, or otherwise affecting Home or any
of its properties or assets which, if determined adversely, could result in
liability on the part of Home for, or subject it to, monetary damages, fines, or
penalties, or an injunction, and which could have a Material Adverse Effect on
Home's financial condition, results of operations, prospects, business, assets,
loan portfolio, investments, properties, or operations or on the ability of Home
to consummate the Exchange;

                  (ii) Home has all licenses, permits, orders, authorizations,
or approvals ("Permits") of any federal, state, local, or foreign governmental
or regulatory body that are material to or necessary for the conduct of its
business or to own, lease, and operate its properties; all such Permits are in
full force and effect, except where the failure to be in force and effect would
not have a Material Adverse Effect on Home; no violations are or have been
recorded in respect of any such Permits; and no proceeding is pending or, to the
best knowledge of management of Home, threatened or probable of assertion to
suspend, cancel, revoke, or limit any Permit;

                  (iii) Home is not subject to any supervisory agreement,
enforcement order, writ, injunction, capital directive, supervisory directive,
memorandum of understanding, or other similar agreement, order, directive,
memorandum, or consent of, with or issued by any regulatory or other
governmental authority (including, without limitation, the FDIC or the
Administrator) relating to its financial condition, directors or officers,
operations, capital, regulatory compliance, or otherwise; there are no
judgments, orders, stipulations, injunctions, decrees, or awards against Home
which in any manner limit, restrict, regulate, enjoin, or prohibit any present
or past business or practice of Home; and Home has not been advised and has no
reason to believe that


                                       11
<PAGE>

any regulatory or other governmental authority or any court is contemplating,
threatening, or requesting the issuance of any such agreement, order,
injunction, directive, memorandum, judgment, stipulation, decree, or award; and,

                  (iv) Home is not in violation or default in any material
respect under, and Home has complied in all material respects with, all laws,
statutes, ordinances, rules, regulations, orders, writs, injunctions, or decrees
of any court or federal, state, municipal, or other governmental or regulatory
authority having jurisdiction or authority over it or its business operations,
properties, or assets (including, without limitation, all provisions of North
Carolina law relating to usury, the Consumer Credit Protection Act, and all
other laws and regulations applicable to extensions of credit by Home) and, to
the best knowledge of management of Home, there is no basis for any claim by any
person or authority for compensation, reimbursement, or damages or otherwise for
any violation of any of the foregoing that would have any Material Adverse
Effect on the financial condition of Home.

         2.15 REAL PROPERTIES. Home has Previously Disclosed to Capital and CBC
a listing of all real property owned or leased by Home and its Subsidiaries
(including, without limitation, banking facilities and all other real estate or
foreclosed properties owned by Home) (the "Real Property") and all leases, if
any, pertaining to any such Real Property to which Home is a party (the "Real
Property Leases"). With respect to all Real Property owned by Home, Home has
good and marketable title to such Real Property and owns the same free and clear
of all mortgages, liens, leases, encumbrances, title defects, and exceptions to
title other than (i) the lien of current taxes not yet due and payable, and (ii)
such imperfections of title and restrictions, covenants and easements (including
utility easements) which do not affect materially and adversely affect the value
of the Real Property and which do not and will not materially detract from,
interfere with, or restrict the present or future use of the properties subject
thereto or affected thereby. With respect to each Real Property Lease (i) such
lease is valid and enforceable in accordance with its terms, (ii) there
currently exists no circumstance or condition which constitutes an event of
default by Home or their lessor or which, with the passage of time or the giving
of required notices will or could constitute such an event of default, and (iii)
subject to any required consent of Home's lessor, each such Real Property Lease
may be assigned to CBC and the execution and delivery of this Agreement does not
constitute an event of default thereunder.

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

         All improvements and fixtures included in or on the Real Property are
in good condition and repair, ordinary wear and tear excepted, and, except as
may have been Previously Disclosed pursuant to Paragraph 2.19 below, there does
not exist any condition which materially interferes with Home's use or
materially and adversely affects the economic value thereof.



                                       12
<PAGE>

         2.16     LOANS, ACCOUNTS, NOTES AND OTHER RECEIVABLES.

                  (i) All loans, accounts, notes and other receivables reflected
as assets on Home's books and records (a) have resulted from bona fide business
transactions in the ordinary course of Home's operations, (b) in all material
respects were made in accordance with Home's customary loan policies and
procedures, and (c) are owned by Home free and clear of all liens, encumbrances,
assignments, participation or repurchase agreements, or other exceptions to
title or to the ownership or collection rights of any other person or entity.

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

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

                  (iv) Home has Previously Disclosed to CBC a listing of (a)
each loan, extension of credit, or other asset of Home which, as of June 30,
1998, is classified by the FDIC, the Administrator, or by Home as "Loss,"
"Doubtful," "Substandard," or "Special Mention" (or otherwise by words of
similar import), or which Home has designated as a special asset or for special
handling or placed on any "watch list" because of concerns regarding the
ultimate collectibility or deteriorating condition of such asset or any obligor
or Loan Collateral therefor, and (b) each loan or extension of credit of Home
which, as of June 30, 1998, was past due thirty (30) days or more as to the
payment of principal and/or interest, or as to which any obligor thereon
(including the borrower or any guarantor) otherwise was in default, is the
subject of a proceeding in bankruptcy, or otherwise has indicated any inability
or intention not to repay such loan or extension of credit. Each such listing is
accurate and complete as of the date indicated.

                  (v) To the best knowledge of management of Home, each of
Home's loans and other extensions of credit (with the exception of those loans
and extensions of credit specified in the written listings described in
Subparagraph (iv) above) is collectible in the ordinary course of Home's
business in an amount which is not less than the amount at which it is carried
on Home's books and records.

         2.17 SECURITIES PORTFOLIO AND INVESTMENTS. All securities owned by Home
(whether owned of record or beneficially) are held free and clear of all
mortgages, liens, pledges, encumbrances, or any other restriction or rights of
any other person or entity, whether contractual or statutory, which would
materially impair the ability of Home to dispose freely of any such security
and/or otherwise to realize the benefits of ownership thereof at any time (other
than pledges of securities in the ordinary course of Home's business to secure
public funds

                                       13
<PAGE>

deposits and in connection with repurchase agreements with customers and Federal
Home Loan Bank borrowings). There are no voting trusts or other agreements or
undertakings to which Home is a party with respect to the voting of any such
securities.

         Except for fluctuations in the market values of United States Treasury
and agency, municipal securities, or other debt securities since June 30, 1998,
there has been no material deterioration or Material Adverse Change in the
quality, or any material decrease in the value, of Home's securities portfolio.

         2.18 PERSONAL PROPERTY AND OTHER ASSETS. All assets of Home (including,
without limitation, all banking equipment, data processing equipment, vehicles,
and all other personal property located in or used in the operation of each
office of Home or otherwise used by Home in the operation of its business) are
owned by Home free and clear of all liens, leases, encumbrances, title defects,
or exceptions to title. All of Home's banking and other equipment is in good
operating condition and repair, ordinary wear and tear excepted.

         2.19 ENVIRONMENTAL MATTERS. Home has Previously Disclosed and provided
to Capital and CBC copies of all written reports, correspondence, notices, or
other materials, if any, in its possession pertaining to environmental reports,
surveys, assessments, notices of violation, notices of regulatory requirements,
penalty assessments, claims, actions, or proceedings, past or pending, of the
Real Property or any of its Loan Collateral and any improvements thereon, or to
any violation of Environmental Laws (as defined below) on, affecting or
otherwise involving the Real Property, any Loan Collateral, or otherwise
involving Home.

         To the best knowledge of management of Home:

                  (i) There has been no presence, use, production, generation,
handling, transportation, treatment, storage, disposal, distribution, labeling,
reporting, testing, processing, emission, discharge, release, threatened
release, control, or clean-up, in a reportable or regulated quantity, of any
hazardous, toxic, or otherwise regulated materials, substances, or wastes,
chemical substances or mixtures, pesticides, pollutants, contaminants, toxic
chemicals, oil or other petroleum products or byproducts, asbestos or materials
containing (or presumed to contain) asbestos, polychlorinated biphenyls, or
radioactive materials, and/or any hazardous, toxic, regulated or dangerous
waste, substance, or material defined as such by the United States Environmental
Protection Agency or any other federal, state, or local government or agency or
political subdivision thereof, or for the purpose of any Environmental Laws (as
defined herein), as may now or hereafter (through the Effective Time) be defined
or in effect ("Hazardous Substances") by any person on, from, or relating to any
parcel of the Real Property;

                  (ii) Home has not violated any federal, state, or local law,
rule, regulation, order, permit, or other requirement relating to health,
safety, or the environment or imposing liability, responsibility, or standards
of conduct applicable to environmental conditions (all such laws, rules,
regulations, orders, and other requirements being herein collectively referred
to as "Environmental Laws"), and, there has been no violation of any
Environmental Laws (including


                                       14
<PAGE>

any violation with respect to or relating to any Loan Collateral) by any other
person or entity for whose liability or obligation with respect to any
particular matter or violation Home is or may be responsible or liable;

                  (iii) Home is not subject to any pending claims, demands,
causes of action, suits, proceedings, losses, damages, penalties, liabilities,
obligations, costs, or expenses of any kind and nature which arise out of,
under, or in connection with, or which result from or are based upon the
presence, use, production, generation, handling, transportation, treatment,
storage, disposal, distribution, labeling, reporting, testing, processing,
emission, discharge, release, threatened release, control, or clean-up of any
Hazardous Substances on, from, or relating to the Real Property or any Loan
Collateral, by Home or any other person or entity; and,

                  (iv) No facts, events, or conditions relating to the Real
Property or any Loan Collateral, or the operations of Home at any of their
respective office locations, will prevent, hinder or limit continued compliance
with Environmental Laws, or give rise to any investigatory, remedial, or
corrective actions, obligations, or liabilities (whether accrued, absolute,
contingent, unliquidated, or otherwise) pursuant to Environmental Laws.

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

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

                  (ii)     all contractual agreements, and

                  (iii) all common law concerning public health and safety,
worker health and safety, and pollution or protection of the environment,
including, without limitation, all standards of conduct and bases of obligations
relating to the presence, use, production, generation, handling, transportation,
treatment, storage, disposal, distribution, labeling, reporting, testing,
processing, discharge, release, threatened release, control, or clean-up of any
Hazardous Substances (including, without limitation, the Comprehensive
Environmental Response, Compensation and Liability Act, the Superfund Amendment
and Reauthorization Act, the Federal Insecticide, Fungicide and Rodenticide Act,
the Hazardous Materials Transportation Act, the Resource Conservation and
Recovery Act, the Clean Water Act, the Clean Air Act, the Toxic Substances
Control Act, the Oil Pollutant Act, the Coastal Zone Management Act, any
"Superfund" or "Superlien" law, the North Carolina Oil Pollution and Hazardous
Substances Control Act, the North Carolina Water and Air Resources Act, and the
North Carolina Occupational Safety and Health Act, including any amendments
thereto from time to time) as such may now or hereafter (through the Effective
Time) be defined or in effect.

         2.20 ABSENCE OF BROKERAGE OR FINDERS COMMISSIONS. Except as set forth
on Schedule 2.20 hereto, (i) all negotiations relative to this Agreement and the
transactions described herein have been carried on by Home directly with Capital
and CBC; (ii) no person or firm has been retained by or has acted on behalf of,
pursuant to any agreement, arrangement or understanding with, or under the
authority of, Home or its Board of Directors, as a broker, finder,

                                       15
<PAGE>

or agent or has performed similar functions or otherwise is or may be entitled
to receive or claim a brokerage fee or other commission in connection with the
transactions described herein; and (iii) Home has not agreed to pay any
brokerage fee or other commission to any person or entity in connection with the
transactions described herein.

         2.21 MATERIAL CONTRACTS. Except as set forth in Schedule 2.21 hereto,
Home is not a party to or bound by any agreement involving money or other
property in an amount or with a value in excess of $10,000 (i) which is not to
be performed in full prior to the Effective Time, (ii) which calls for the
provision of goods or services to Home and cannot be terminated without material
penalty upon written notice to the other party thereto, (iii) which is material
to Home and was not entered into in the ordinary course of business, (iv) which
involves hedging, options, or any similar trading activity, or interest rate
exchanges or swaps, (v) which commits Home to extend any loan or credit (with
the exception of letters of credit, lines of credit, and loan commitments
extended in the ordinary course of Home's business), (vi) which involves the
purchase or sale of any assets of Home, or the purchase, sale, issuance,
redemption, or transfer of any capital stock or other securities issued by Home,
or (vii) with any director or officer of Home (including, without limitation,
any employment or consulting agreement, but not including any agreement relating
to loans or other banking services which were made in the ordinary course of
Home's business and on substantially the same terms and conditions as were
prevailing at that time for similar agreements with unrelated persons).

         Home is not in default in any material respect, and there has not
occurred any event which with the lapse of time or giving of notice or both
would constitute a default, under any contract, lease, insurance policy,
commitment, or arrangement to which it is a party or by which it or its property
is or may be bound or affected or under which it or its property receives
benefits, where the consequences of such default would have a Material Adverse
Effect on the financial condition, results of operations, prospects, business,
assets, loan portfolio, investments, properties, or operations of Home.

         2.22 EMPLOYMENT MATTERS; EMPLOYEE RELATIONS. Home (i) has paid in full
to or accrued on behalf of all its directors, officers, and employees all wages,
salaries, commissions, bonuses, fees, sick pay, severance pay, all other amounts
promised to the extent required by law or when Home has a policy of making such
payments and other direct compensation for all services performed by them to the
date of this Agreement and (ii) is in compliance with all federal, state, and
local laws, statutes, rules, and regulations with regard to employment and
employment practices, terms and conditions, and wages and hours, and other
compensation matters; and no person has, to the best knowledge of management of
Home, asserted that Home is liable in any amount for any arrearages in wages or
employment taxes or for any penalties for failure to comply with any of the
foregoing.

         There is no action, suit, or proceeding by any person pending or, to
the best knowledge of management of Home, threatened, against Home (or any of
its employees), involving employment discrimination, sexual harassment, wrongful
discharge, or similar claims.

                                       16
<PAGE>

         Home is not a party to or bound by any collective bargaining agreement
with any of its employees, any labor union, or any other collective bargaining
unit or organization. There is no pending or threatened labor dispute, work
stoppage, or strike involving Home and any of its employees, or any pending or
threatened proceeding in which it is asserted that Home has committed an unfair
labor practice; and management of Home is not aware of any activity involving it
or any of its employees seeking to certify a collective bargaining unit or
engaging in any other labor organization activity.

         2.23     EMPLOYMENT AGREEMENTS; EMPLOYEE BENEFIT PLANS

                  (i) Neither Home nor any its Subsidiaries is a party to or
bound by any employment agreements with any of their respective directors,
officers, or employees, except for the employment agreement between Home and
Edwin E. Bridges ("Bridges"), dated April 27, 1998.

                  (ii) Home has Previously Disclosed and has delivered or made
available to Capital and CBC prior to the execution of this Agreement copies, in
each case, of all pension, stock ownership, severance pay, vacation, bonus, or
other incentive plans, all other written employee programs, arrangements, or
agreements, all medical, vision, dental, or other health plans, programs,
arrangements or agreements, all life insurance plans, and all other employee
benefit plans or fringe benefit plans, including "employee benefit plans" as
that term is defined in Section 3(3) of the Employee Retirement Income Security
Act of 1974, as amended ("ERISA"), currently adopted, maintained by, sponsored
in whole or in part by, or contributed to by Home for the benefit of employees,
retirees, dependents, spouses, directors, independent contractors, or other
beneficiaries and under which employees, retirees, dependents, spouses,
directors, independent contractors, or other beneficiaries are eligible to
participate (collectively, the "Benefit Plans"). Schedule 2.23 identifies each
such Benefit Plan, and further identifies each person who receives benefits
under, or is or may become eligible to receive benefits under, each such Benefit
Plan. Without limiting the foregoing, Schedule 2.23 also identifies each person
for whom Home has agreed to provide "lifetime" health benefits and describes the
extent of Home's obligations in that regard. Any of the Benefit Plans which is
an "employee pension benefit plan," as that term is defined in Section 3(2) of
ERISA, is referred to herein as an "ERISA Plan." No ERISA Plan is also a
"defined benefit plan" (as defined in Section 414(j) of the Code) or is or has
been a multi-employer plan within the meaning of Section 3(37) of ERISA, except
as described on Schedule 2.23. Neither Home nor any affiliate of Home has ever
been required to contribute to a multi-employer plan, as defined in Section
3(37) of ERISA.

                  (iii) All Benefit Plans are in compliance in all material
respects with the applicable terms of ERISA, the Code, and any other applicable
laws, rules, or regulations, the breach or violation of which are reasonably
likely to have, individually or in the aggregate, a Material Adverse Effect on
Home. Each ERISA Plan which is intended to be qualified under Section 401(a) of
the Code has received a favorable determination letter from the Internal Revenue
Service, and management of Home is not aware of any circumstances likely to
result in revocation of any such favorable determination letter. To the best
knowledge of management of Home, Home has not engaged in a transaction with
respect to any Benefit Plan that, assuming the

                                       17
<PAGE>

taxable period of such transaction expired as of the date hereof, would subject
Home to a tax imposed by either Section 4975 of the Code or Section 502(i) of
ERISA in amounts which are reasonably likely to have, individually or in the
aggregate, a Material Adverse Effect on Home.

                  (iv) Home has no liability for retiree health and life
benefits under any of the Benefit Plans and there are no restrictions on the
rights of Home to amend or terminate any such Plan without incurring any
liability thereunder, except as set forth on Schedule 2.23.

                  (v) Neither the execution and delivery of this Agreement nor
the consummation of the transactions contemplated hereby will (a) result in any
payment (including severance, unemployment compensation, golden parachute, or
otherwise) becoming due to any director or any employee of Home from Home under
any Benefit Plan or otherwise, (b) increase any benefits otherwise payable under
any Benefit Plan or otherwise, or (c) result in any acceleration of the time of
payment or vesting of any such benefit, except as set forth on Schedule 2.23.

                  (vi) The actuarial present values of all accrued deferred
compensation entitlements (including entitlements under any executive
compensation, supplemental retirement, or employment agreement) of employees and
former employees of Home and its beneficiaries have been fully reflected on the
Home Financial Statements to the extent required by and in accordance with GAAP.
Any adjustments necessary will be made prior to the earlier of Closing and
December 31, 1998.

         2.24 INSURANCE. Home has in effect such policies of general liability,
casualty, directors and officers liability, employee fidelity, errors and
omissions, and other property and liability insurance (including without
limitation a "banker's blanket bond") as have been Previously Disclosed to
Capital and CBC (the "Policies"). The Policies provide coverage in such amounts
and against such liabilities, casualties, losses, or risks as is customary or
reasonable for entities engaged in Home's businesses or as is required by
applicable law or regulation; and, in the reasonable opinion of management of
Home, the insurance coverage provided under the Policies is reasonable and
adequate in all respects for Home. Each of the Policies is in full force and
effect and is valid and enforceable in accordance with its terms, and is
underwritten by an insurer of recognized financial responsibility and which is
qualified to transact business in North Carolina; and Home has taken all
requisite actions (including the giving of required notices) under each such
Policy in order to preserve all rights thereunder with respect to all matters.
Home is not in default under the provisions of, has received notice of
cancellation or nonrenewal of or any material premium increase on, or has any
knowledge of any failure to pay any premium on or any inaccuracy in any
application for any Policy. There are no pending claims with respect to any
Policy (and there are no facts which would form the basis of any such claim),
and Home has no knowledge of any state of facts or of the occurrence of any
event that is reasonably likely to form the basis for any such claim.

         2.25 INSURANCE OF DEPOSITS. All deposits of Home are insured by the
Savings Association Insurance Fund of the FDIC to the maximum extent permitted
by law, all deposit insurance premiums due from Home to the FDIC have been paid
in full in a timely fashion, and


                                       18
<PAGE>

no proceedings have been commenced or, to the best knowledge of management of
Home, are contemplated by the FDIC or otherwise to terminate such insurance.

         2.26 AFFILIATES. Home has Previously Disclosed to Capital and CBC a
listing of those persons deemed by Home as of the date of this Agreement to be
"Affiliates" of Home (as that term is defined in Rule 405 promulgated under the
1933 Act), including persons, trusts, estates, corporations, or other entities
related to persons deemed to be Affiliates of Home.

         2.27 OBSTACLES TO REGULATORY APPROVAL, ACCOUNTING TREATMENT, OR TAX
TREATMENT. To the best knowledge of management of Home, there exists no fact or
condition (including Home's record of compliance with the Community Reinvestment
Act) relating to Home that may reasonably be expected to (i) prevent or
materially impede or delay Capital, CBC or Home from obtaining the regulatory
approvals required in order to consummate transactions described herein, (ii)
prevent the Exchange from qualifying to be a reorganization under Section
368(a)(1)(B) of the Code, or (iii) prevent the Exchange from being treated as a
"pooling-of-interests" for accounting purposes; and, if any such fact or
condition becomes known to Home, Home shall promptly (and in any event within
three days after obtaining such knowledge) communicate such fact or condition to
Capital and CBC in writing.

         2.28 YEAR 2000 READINESS. To the best knowledge of management of Home,
Home is in compliance with the FDIC's guidelines on Year 2000 readiness.

         2.29 DISCLOSURE. To the best knowledge of management of Home, no
written statement, certificate, schedule, list, or other written information
furnished by or on behalf of Home at any time to Capital or CBC in connection
with this Agreement (including, without limitation, information "Previously
Disclosed" by Home), when considered as a whole, contains or will contain any
untrue statement of a material fact or omits or will omit to state a material
fact necessary in order to make the statements herein or therein, in light of
the circumstances under which they were made, not misleading. Each document
delivered or to be delivered by Home to Capital or CBC is or will be a true and
complete copy of such document, unmodified except by another document delivered
by Home.


                                   ARTICLE III
                REPRESENTATIONS AND WARRANTIES OF CAPITAL AND CBC

         Except as otherwise specifically described herein or as "Previously
Disclosed" (as defined in Paragraph 9.01 below) to Home, Capital and CBC hereby
make the following representations and warranties to Home.

         3.01 ORGANIZATION; STANDING; POWER. Each of Capital and CBC (i) is duly
organized and incorporated, validly existing, and in good standing under the
laws of North Carolina, (ii) has all requisite power and authority (corporate
and other) to own, lease and operate its properties and to carry on its business
as now being conducted, (iii) is duly qualified to do business and is in good
standing in each other jurisdiction in which the character of the properties


                                       19
<PAGE>

owned, leased or operated by it therein or in which the transaction of its
business makes such qualification necessary, except where failure so to qualify
would not have a Material Adverse Effect on Capital or CBC, and (iv) is not
transacting business, or operating any properties owned or leased by it, in
violation of any provision of federal or state law or any rule or regulation
promulgated thereunder, which violation would have a Material Adverse Effect on
Capital or CBC.

         3.02 CAPITAL STOCK. CBC's authorized capital stock consists of
20,000,000 shares of common stock, no par value per share. As of August 31,
1998, one (1) share of CBC Stock was issued and outstanding. CBC's outstanding
capital stock has been duly authorized and validly issued, and is fully paid and
nonassessable, and the shares of CBC Stock issued to shareholders of Home
pursuant to this Agreement, when issued as described herein, will be duly
authorized, validly issued, fully paid, and nonassessable. Capital's authorized
capital stock consists of 20,000,000 shares of common stock, $5.00 par value per
share. As of June 30, 1998, 2,477,651 shares of Capital's common stock ("Capital
Stock") were issued and outstanding. Capital's outstanding capital stock has
been duly authorized and validly issued, and is fully paid and nonassessable
(except to the extent assessable under applicable North Carolina banking laws).

         3.03 AUTHORIZATION AND VALIDITY OF AGREEMENT. This Agreement has been
duly and validly approved by each of Capital's and CBC's Board of Directors and
duly executed on Capital's and CBC's behalf. Subject only to approval of this
Agreement by all applicable regulatory authorities (as contemplated by Paragraph
6.02 below), (i) Capital and CBC each has the corporate power and authority to
execute and deliver this Agreement and to perform its obligations and agreements
and carry out the transactions described herein, (ii) all corporate action
required to be taken to authorize Capital and CBC to enter into this Agreement
and to perform their respective obligations and agreements and carry out the
transactions described herein has been duly and properly taken, and (iii) this
Agreement has been executed on behalf of each of CBC and Capital and, assuming
due authorization, execution and delivery by Home, constitutes the valid and
binding agreement of Capital and CBC, enforceable in accordance with its terms
(except to the extent enforceability may be limited by (a) applicable
bankruptcy, insolvency, reorganization, moratorium, or similar laws from time to
time in effect which affect creditors' rights generally; (b) by legal and
equitable limitations on the availability of injunctive relief, specific
performance, and other equitable remedies, and (c) general principles of equity
and applicable laws or court decisions limiting the enforceability of
indemnification provisions).

         3.04 VALIDITY OF TRANSACTIONS; ABSENCE OF REQUIRED CONSENTS OR WAIVERS.
Except where the same would not have a Material Adverse Effect on Capital or
CBC, neither the execution and delivery of this Agreement, nor the consummation
of the transactions described herein, nor compliance by Capital or CBC with any
of their respective obligations or agreements contained herein, will: (i)
conflict with or result in a breach of the terms and conditions of, or
constitute a default or violation under any provision of, Capital's or CBC's
Articles of Incorporation or Bylaws, or any contract, agreement, lease,
mortgage, note, bond, indenture, license, or obligation or understanding (oral
or written) to which Capital or CBC is bound or by which it, its business,
capital stock or any of its properties or assets may be


                                       20
<PAGE>

affected; (ii) result in the creation or imposition of any lien, claim,
interest, charge, restriction, or encumbrance upon any of Capital's or CBC's
properties or assets; (iii) violate any applicable federal or state statute,
law, rule or regulation, or any order, writ, injunction, or decree of any court,
administrative or regulatory agency or governmental body; (iv) result in the
acceleration of any obligation or indebtedness of Capital or CBC; or (v)
interfere with or otherwise materially and adversely affect Capital's or CBC's
ability to carry on its business as presently conducted.

         No consents, approvals, or waivers are required to be obtained from any
person or entity in connection with Capital's or CBC's execution and delivery of
this Agreement, or the performance of its obligations or agreements or the
consummation of the transactions described herein, except for the required
approvals of governmental or regulatory authorities described in Paragraph
7.01.A. below, and other consents or approvals, the failure of which to obtain
would not have a Material Adverse Effect on Capital or CBC or their respective
abilities to consummate the Exchange.

         3.05 CAPITAL'S AND CBC'S BOOKS AND RECORDS. Capital's and CBC's
respective books of account and business records have been maintained in
material compliance with all applicable legal and accounting requirements and in
accordance with good business practices, and such books and records are complete
and reflect accurately in all material respects Capital's and CBC's respective
items of income and expense and all of their respective assets, liabilities, and
stockholders' equity. The minute books of Capital and CBC accurately reflect in
all material respects the corporate actions which their respective shareholders
and Boards of Directors, and all committees thereof, have taken during the time
periods covered by such minute books. All such minute books have been or will be
made available to Home and its representatives.

         3.06 CAPITAL REPORTS. Capital and CBC have filed all reports,
registrations, and statements, together with any amendments that were required
to be made with respect thereto, that were required to be filed with any
governmental or regulatory authorities having jurisdiction over Capital or CBC.
All such reports and statements filed with such regulatory authorities are
collectively referred to herein as the "Capital Reports." As of their respective
dates, the Capital Reports complied in all material respects with all the
statutes, rules, and regulations enforced or promulgated by the regulatory
authority with which they were filed and did not contain any untrue statement of
a material fact or omit to state a material fact required to be stated therein
or necessary in order to make the statements therein, in light of the
circumstances under which they were made, not misleading; and neither Capital
nor CBC has been notified that any of the Capital Reports were deficient in any
material respect as to form or content.

         3.07 CAPITAL FINANCIAL STATEMENTS. Capital has delivered to Home (i) a
copy of Capital's balance sheet as of December 31, 1997, and its statement of
operations, changes in shareholders' equity, and cash flows for the period June
20, 1997 through December 31, 1997 (the "Capital Financial Statements"), and
(ii) a copy of Capital's unaudited balance sheet as of June 30, 1998 and its
unaudited statement of operations for the six months ended June 30, 1998 (the
"Capital Interim Financial Statements"). The Capital Financial Statements and
the Capital Interim Financial Statements were prepared in accordance with GAAP
applied on a

                                       21
<PAGE>

consistent basis throughout the periods indicated and present fairly in all
material respects Capital's financial condition, assets and liabilities, results
of operations, changes in shareholders' equity and changes in cash flows as of
the dates and for the periods specified therein. The Capital Financial
Statements for 1997 have been audited by Capital's independent accountants,
PricewaterhouseCoopers LLP.

         3.08 TAX RETURNS AND OTHER TAX MATTERS. (i) Capital has timely filed or
caused to be filed all federal, state, and local tax returns and reports which
are required by law to have been filed, and to the best knowledge of management
of Capital, all such returns and reports were true, correct, and complete in all
material respects and contained all material information required to be
contained therein; (ii) all federal, state, and local income, profits,
franchise, sales, use, occupation, property, excise, and other taxes (including
interest and penalties), charges and assessments which have become due from or
been assessed or levied against Capital or its property have been fully paid,
and, to the best knowledge of management of Capital, with respect to any such
taxes to become due from Capital for any period or periods through and including
December 31, 1997, adequate provision has been made for the payment of all such
taxes and such provision is reflected in the Capital Financial Statements; (iii)
Capital has not received any indication of the pendency of any audit or
examination in connection with any tax return or report and has no knowledge
that any such return or report is subject to adjustment; and (iv) Capital has
not executed any waiver or extended the statute of limitations (or been asked to
execute a waiver or extend a statute of limitation) with respect to any tax
year, the audit of any tax return or report or the assessment or collection of
any tax. Any deferred taxes of Capital have been provided for in the Capital
Financial Statements in all material respects.

         3.09 ABSENCE OF MATERIAL ADVERSE CHANGES. Since June 30, 1998 there has
been no Material Adverse Change, and there has occurred no event or development
and, to the best knowledge of management of Capital, there currently exists no
condition or circumstance which, with the lapse of time or otherwise, is
reasonably likely to cause, create or result in a Material Adverse Change, in or
affecting Capital's or CBC's financial condition or results of operations, or in
its assets, loan portfolio, investments, properties, or operations.

         3.10 ABSENCE OF UNDISCLOSED LIABILITIES. Neither Capital nor CBC has
any liabilities or obligations, whether known or unknown, matured or unmatured,
accrued, absolute, contingent, or otherwise, whether due or to become due
(including, without limitation, tax liabilities or unfunded liabilities under
employee benefit plans or arrangements), other than (i) those reflected in the
Capital Financial Statements or the Capital Interim Financial Statements, or
(ii) obligations or liabilities incurred in the ordinary course of its business
since June 30, 1998, and which are not reasonably likely to, individually or in
the aggregate, cause a Material Adverse Change in Capital or CBC.

         3.11 COMPLIANCE WITH EXISTING OBLIGATIONS. Capital and CBC have
performed in all material respects all obligations required to be performed by
them under, and they are not in default in any material respect under, or in
violation in any material respect of, the terms and conditions of their
respective Articles of Incorporation or Bylaws, and/or any contract, agreement,
lease, mortgage, note, bond, indenture, license, obligation, understanding, or
other


                                       22
<PAGE>

undertaking (whether oral or written) to which Capital or CBC is bound or by
which it, its business, capital stock, or any of its properties or assets may be
affected, which default or violation would have a Material Adverse Effect on
Capital or CBC.

         3.12     LITIGATION AND COMPLIANCE WITH LAW.

                  (i) There are no actions, suits, arbitrations, controversies
or other proceedings or investigations (or, to the best knowledge and belief of
management of Capital or CBC, any facts or circumstances which reasonably could
result in such), including, without limitation, any such action by any
governmental or regulatory authority, which currently exists or is ongoing,
pending or, to the best knowledge and belief of management of Capital or CBC,
threatened, contemplated, or probable of assertion, against, relating to, or
otherwise affecting Capital or CBC or any of its or their respective properties
or assets which, if determined adversely, could result in liability on the part
of Capital or CBC for, or subject Capital or CBC to, monetary damages, fines or
penalties, or an injunction, and which could have a Material Adverse Effect on
Capital's or CBC's financial condition, results of operations, or in Capital's
or CBC's assets, loan portfolio, investments, properties, or operations or on
the ability of Capital or CBC to consummate the Exchange;

                  (ii) Capital and CBC have all licenses, permits, orders,
authorizations, or approvals ("Capital Permits") of any federal, state, local,
or foreign governmental or regulatory body that are material to or necessary for
the conduct of their respective businesses or to own, lease, and operate their
respective properties; all such Capital Permits are in full force and effect,
except where the failure to be in force and effect would not have a Material
Adverse Effect on Capital or CBC; no violations are or have been recorded in
respect of any such Capital Permits; and no proceeding is pending or, to the
best knowledge of management of Capital or CBC, threatened or probable of
assertion to suspend, cancel, revoke, or limit any Capital Permit;

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

                  (iv) Neither Capital nor CBC is in violation or default in any
material respect under, and each of Capital and CBC has complied in all material
respects with, all laws, statutes, ordinances, rules, regulations, orders,
writs, injunctions, or decrees of any court or federal, state, municipal, or
other governmental or regulatory authority having jurisdiction or authority over
it

                                       23
<PAGE>

or its business operations, properties, or assets (including, without
limitation, all provisions of North Carolina law relating to usury, the Consumer
Credit Protection Act, and all other laws and regulations applicable to
extensions of credit by Capital or CBC) and to the best knowledge of management
of Capital or CBC there is no basis for any claim by any person or authority for
compensation, reimbursement, or damages or otherwise for any violation of any of
the foregoing that would have any Material Adverse Effect on the financial
condition of Capital or CBC.

         3.13 OBSTACLES TO REGULATORY APPROVAL, ACCOUNTING TREATMENT, OR TAX
TREATMENT. To the best of the knowledge and belief of the executive officers of
Capital and CBC, no fact or condition (including Capital's record of compliance
with the Community Reinvestment Act) relating to Capital or CBC exists that may
reasonably be expected to (i) prevent or materially impede or delay the Capital
or CBC regulatory approvals required in order to consummate the transactions
described herein, including, without limitation, the Reorganization (as defined
in Paragraph 7.03.J.), (ii) prevent the Exchange from qualifying to be a
reorganization under Section 368(a)(1)(B) of the Code, or (iii) prevent the
Exchange from being treated as a "pooling-of-interests" for accounting purposes;
and, if any such fact or condition becomes known to the executive officers of
Capital or CBC, they promptly (and in any event within three days after
obtaining such knowledge) shall communicate such fact or condition to Home.

         3.14 DISCLOSURE. To the best knowledge of Capital and CBC, no written
statement, certificate, schedule, list, or other written information furnished
by or on behalf of Capital or CBC at any time to Home in connection with this
Agreement (including, without limitation, information "Previously Disclosed" by
Capital or CBC), when considered as a whole, contains or will contain any untrue
statement of a material fact or omits or will omit to state a material fact
necessary in order to make the statements herein or therein, in light of the
circumstances under which they were made, not misleading. Each document
delivered or to be delivered by Capital or CBC to Home is or will be a true and
complete copy of such document, unmodified except by another document delivered
by Capital or CBC.


                                   ARTICLE IV
                                COVENANTS OF HOME

         4.01 AFFIRMATIVE COVENANTS OF HOME. Home hereby covenants and agrees as
follows with Capital and CBC:

                  A. "AFFILIATES" OF HOME. Home will use its best efforts to
cause each person who is an Affiliate of Home (as defined in Paragraph 2.26
above), to execute and deliver to Capital and CBC at least five (5) days prior
to the Closing a written agreement (the "Affiliates' Agreement") relating to
restrictions on shares of CBC Stock to be received by such Affiliates pursuant
to this Agreement and which Affiliates' Agreement shall be in form and content
reasonably satisfactory to Capital and CBC. Certificates for the shares of CBC
Stock issued to Affiliates of Home shall bear a restrictive legend
(substantially in the form as shall be set forth in the Affiliates' Agreement)
with respect to the restrictions applicable to such shares.

                                       24
<PAGE>

                  B. CONDUCT OF BUSINESS PRIOR TO EFFECTIVE TIME. While the
parties recognize that the operation of Home and its Subsidiaries until the
Effective Time is the responsibility of Home and its Subsidiaries and their
respective Boards of Directors and officers, Home agrees that, between the date
of this Agreement and the Effective Time, Home will carry on, and cause its
Subsidiaries to carry on, their respective businesses in and only in the regular
and usual course in substantially the same manner as such businesses heretofore
were conducted and Home agrees that it will, and will cause each of its
Subsidiaries to:

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

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

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

                           (iv) comply in all material respects with all laws,
rules, and regulations applicable to it, its properties and to the conduct of
its business;

                           (v) continue to maintain in force insurance such as
is described in Paragraph 2.24 above; not modify any bonds or policies of
insurance in effect as of the date hereof unless the same, as modified, provides
substantially equivalent coverage; and not cancel, allow to be terminated or, to
the extent available, fail to renew, any such bond or policy of insurance unless
the same is replaced with a bond or policy providing substantially equivalent
coverage;

                           (vi) provide to Capital and CBC on a monthly basis
Home's and each Home Subsidiary's market value report on their respective
investment portfolios and hedging portfolios; and,

                           (vii) promptly provide to Capital and CBC such
information about Home and each of its Subsidiaries and their respective
financial conditions, results of operations, prospects, businesses, assets, loan
portfolios (including, without limitation, changes in loan quality),
investments, properties, or operations, as Capital or CBC shall reasonably
request.

                  C. PERIODIC INFORMATION REGARDING LOANS. All proposed new
extensions of unsecured credit by Home, and all proposed new extensions of
secured credit in excess of $150,000 by Home will be submitted by Home to
Capital and CBC at least three days prior to approval by Home of such extension
of credit for Capital's and CBC's review.

                     Additionally, Home agrees to make available and provide to
Capital and CBC the following information with respect to Home's loans and other
extensions of credit (such


                                       25
<PAGE>

assets herein referred to as "Loans") as of August 31, 1998, and each month
thereafter until the Effective Time, such information for each month to be in
form and substance as is usual and customary in the conduct of Home's business
and to be furnished within ten (10) business days of the end of each month
ending after the date hereof:

                                    (i) a list of Loans past due for thirty (30)
days or more as to principal or interest;

                                    (ii) an analysis of all classified or "watch
list" Loans, along with the outstanding balance for each such classified or
"watch list" Loan;

                                    (iii) a list of Loans on nonaccrual status;

                                    (iv) a list of all Loans without principal
     reduction for a period of longer than one year;

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

                                    (vi) a list of reworked or restructured
Loans over $10,000 and still outstanding, including original terms, restructured
terms, and status; and

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

                           All writedowns of Loans and foreclosed properties
prior to the Effective Time shall be satisfactory to CBC in its sole discretion.
Home shall use its best efforts to effect all writedowns that it anticipates
making prior to Closing before December 31, 1998, if that date is, or is
expected to be, prior to the Closing Date.

                           Prior to the earlier of December 31, 1998 or the
Effective Time, Home shall increase its loan loss reserve to an amount
satisfactory to Capital in its sole discretion, provided, however, that such
action is not prohibited by any applicable law or regulation and provided
further that such action by Home shall not be deemed a default by Home of any
provision of this Agreement.

                  D. NOTICE OF CERTAIN CHANGES OR EVENTS. Following the
execution of this Agreement and up to the Effective Time, Home promptly will
notify Capital and CBC in writing of and provide to them such information as
either of them shall request regarding (i) any Material Adverse Change in Home's
and each Home Subsidiary's financial condition, results of operations,
prospects, business, assets, loan portfolio, investments, properties, or
operations, or of the actual or prospective occurrence of any

                                       26
<PAGE>

condition or event which, with the lapse of time or otherwise, is reasonably
likely to cause, create or result in any such Material Adverse Change, or (ii)
the actual or prospective existence or occurrence of any condition or event
which, with the lapse of time or otherwise, has caused or may or could cause any
statement, representation, or warranty of Home herein, or any information that
has been Previously Disclosed by Home to Capital or CBC, to be or become
materially inaccurate, misleading, or incomplete, or which has resulted or may
or could cause, create, or result in the material breach or violation of any of
Home's covenants or agreements contained herein or in the failure of any of the
conditions described in Paragraphs 7.01 or 7.03 below.

                  E. CONSENTS TO ASSIGNMENT OF LEASES. Home will obtain all
consents of its and its Subsidiary's respective landlords and lessors to the
acquisition of Home by CBC as may be required under the Real Property Leases and
all other leases, each of which consents shall be in form and substance
satisfactory to Capital and CBC.

                  F. FURTHER ACTION; INSTRUMENTS OF TRANSFER, ETC. Home
covenants and agrees with Capital and CBC that it (i) will use its reasonable
best efforts in good faith to take or cause to be taken all action reasonably
required of it hereunder as promptly as practicable so as to permit the
consummation of the transactions described herein at the earliest possible date,
(ii) shall perform all acts and execute and deliver to Capital and CBC all
documents or instruments reasonably required herein or as otherwise shall be
reasonably necessary or useful to or reasonably requested by either of them in
consummating such transactions, and, (iii) will cooperate with Capital and CBC
in every reasonable way in carrying out, and will pursue diligently the
expeditious completion of, such transactions.

         4.02. NEGATIVE COVENANTS OF HOME. Home hereby covenants and agrees
that, between the date hereof and the Effective Time, neither Home nor any Home
Subsidiary will do any of the following things or take any of the following
actions without the prior written consent and authorization of Capital and CBC:

                  A.       AMENDMENTS TO ARTICLES OF INCORPORATION OR BYLAWS.
Neither Home nor any of its Subsidiaries will amend its Articles of
Incorporation or Bylaws (except as may be required by applicable law or
regulation).

                  B. CHANGE IN CAPITAL STOCK. Neither Home nor any of its
Subsidiaries will (i) make any change in its authorized capital stock, or create
any other or additional authorized capital stock or other securities, or (ii)
issue, sell, purchase, redeem, retire, reclassify, combine, or split any shares
of its capital stock or other securities issued by Home or any Home Subsidiary,
other than the issuance of shares upon the exercise of stock options which are
outstanding as of the date of this Agreement (including securities convertible
into capital stock), or enter into any agreement or understanding with respect
to any such action.

                  C. OPTIONS, WARRANTS, AND RIGHTS. Neither Home nor any of its
Subsidiaries will grant or issue any options, warrants, calls, puts, or other
rights of any kind relating to the purchase, redemption, or conversion of shares
of its capital stock or any other securities (including securities convertible
into capital stock) or enter into any agreement or understanding with respect to
any such action, other than the Stock Option Agreement.

                                       27
<PAGE>

                  D. DIVIDENDS. Neither Home nor any Home Subsidiary will
declare or pay any dividends or make any other distributions on or in respect of
any shares of its capital stock or otherwise to its shareholders; provided,
however, Home may declare a semi-annual dividend prior to March 31, 1999, in
accordance with its customary prior practices, in an amount not to exceed $.20
prorated for that portion of the six-month period commencing on October 1, 1998
which will have elapsed on the date that the parties agree, as of the time such
dividend is declared, will be the Closing Date. By way of example, if Home
declares a dividend in January of 1999, and the parties agree that the Closing
date will be February 1, 1999, the amount of the dividend that Home may declare
in January of 1999 would be $.20 multiplied by 4/6, or $.133 per share. Should
the Closing take place after April 1, 1999 and before September 30, 1999, Home
shall be entitled to declare and pay a dividend in an amount not to exceed $.20
per share prorated for that portion of the six-month period commencing April 1,
1999 which will have elapsed on the date that the parties agree, as of the time
such dividend is declared, will be the Closing Date.

                  E. EMPLOYMENT, BENEFIT, OR RETIREMENT AGREEMENTS OR PLANS.
Except as required by law, neither Home nor any Home Subsidiary will (i) enter
into or become bound by any contract, agreement, or commitment for the
employment or compensation of any officer, employee, or consultant which is not
immediately terminable by Home or such Subsidiary without cost or other
liability on no more than thirty (30) days notice; (ii) adopt, enter into, or
become bound by any new or additional profit-sharing, bonus, incentive, change
in control, or "golden parachute," stock option, stock purchase, pension,
retirement, insurance (hospitalization, life, or other), or similar contract,
agreement, commitment, understanding, plan, or arrangement (whether formal or
informal) with respect to or which provides for benefits for any of its current
or former directors, officers, employees, or consultants; or (iii) enter into or
become bound by any contract with or commitment to any labor or trade union or
association or any collective bargaining group.

                  F. INCREASE IN COMPENSATION; ADDITIONAL COMPENSATION. Except
as otherwise provided herein or with the prior written consent of Capital and
CBC, neither Home nor any Home Subsidiary will increase the compensation or
benefits of, or pay any bonus or other special or additional compensation to,
any of Home's or any of any Home Subsidiary's directors, officers, employees, or
consultants. Notwithstanding anything contained herein to the contrary, this
Paragraph 4.02.F. shall not prohibit annual merit increases in the salaries of
Home's employees or other payments, including Home's usual and customary annual
"Christmas" bonus (in an amount not to exceed 5% of any employee's base salary),
for any employee or director made in the ordinary course of business, consistent
with Home's past practices, in connection with existing compensation or benefit
plans, so long as such increases or payments, including bonuses, are effected at
such times and in such manner and amounts, and so long as Home provides Capital
and CBC with reasonable advance notice of any such increase or payment.

                  G. ACCOUNTING PRACTICES. Neither Home nor any Home Subsidiary
will make any changes in its accounting methods, practices, or procedures or in
depreciation or

                                       28
<PAGE>

amortization policies, schedules, or rates heretofore applied (except as
required by GAAP or governmental regulations).

                  H. ACQUISITIONS; ADDITIONAL BRANCH OFFICES. Neither Home nor
any Home Subsidiary will directly or indirectly (i) acquire or merge with, or
acquire any branch or all or any significant part of the assets of, any other
person or entity, (ii) open any new branch office, or (iii) enter into or become
bound by any contract, agreement, commitment or letter of intent relating to, or
otherwise take or agree to take any action in furtherance of, any such
transaction or the opening of a new branch office.

                  I. CHANGES IN BUSINESS PRACTICES. Except as may be required by
the FDIC, the Administrator, or any other governmental or other regulatory
agency or as shall be required by applicable law, regulation, or this Agreement,
neither Home nor any Home Subsidiary will (i) change in any material respect the
nature of its business or the manner in which it conducts its business, (ii)
discontinue any material portion or line of its business, or (iii) change in any
material respect its lending, investment, asset-liability management, or other
material banking or business policies (except to the extent required by
Paragraph 4.01.C. above).

                  J. NO SOLICITATION. (i) Prior to the Effective Time, neither
Home nor any Home Subsidiary, nor any of their respective affiliate entities,
directors, officers, employees, agents, or representatives, shall, directly or
indirectly, (1) encourage, solicit or initiate (including by way of furnishing
or disclosing non-public information) any inquiries or the making of any
proposal with respect to any merger, consolidation, or other business
combination involving Home or any Home Subsidiary or the acquisition of all or
any significant part of the assets or capital stock of Home or any Home
Subsidiary (including, without limitation, any branch office) (an "Acquisition
Transaction") or (2) negotiate, explore, or otherwise engage in discussions with
any person (other than Capital, CBC and their representatives) with respect to
any Acquisition Transaction, or which may reasonably be expected to lead to a
proposal for an Acquisition Transaction or enter into any agreement,
arrangement, or understanding with respect to any such Acquisition Transaction
or which would require it to abandon, terminate, or fail to consummate the
Exchange or any other transaction contemplated by this Agreement.

                           (ii) Except as may be reasonably necessary to comply
with the legal duties of Home's Board of Directors under applicable law,
including, without limitation, the NCBCA (based on the advice of outside
counsel), Home agrees that, as of the date hereof, it, each Home Subsidiary and
any affiliate entities, and the respective directors, officer, employees,
agents, and representatives of the foregoing, shall immediately cease and cause
to be terminated any existing activities, discussions, and negotiations with any
person (other than Capital, CBC and their representatives) conducted heretofore
with respect to any Acquisition Transaction. Home agrees to promptly advise
Capital and CBC of any inquiries or proposals received by, any such information
requested from, and any requests for negotiations or discussions sought to be
initiated or continued with, Home, any Home Subsidiary, or any affiliate
entities, or any of the respective directors, officers, employees, agents, or
representatives of the foregoing, in each case from a person (other than
Capital, CBC or their representatives) with respect to an Acquisition

                                       29
<PAGE>


Transaction. In addition, Home shall promptly advise Capital and CBC of the
substance and content of any such inquiry, proposal, information request,
negotiations, or discussions.

                           (iii) Nothing contained in this Paragraph 4.02.J.
shall prohibit Home from (1) filing with the FDIC a report on Form 8-K with
respect to this Agreement (2) taking and disclosing to its shareholders a
position contemplated by Rule 14d-9 or 14e-2 promulgated under the Securities
Exchange Act of 1934 (if applicable), or (3) making any disclosure to its
shareholders if, in the good faith judgment of the Board of Directors of Home,
upon the advice of outside counsel, failure to so disclose would be inconsistent
with any applicable law, including, without limitation, the NCBCA, or any duty
of the Board of Directors.

                  K. ACQUISITION OR DISPOSITION OF ASSETS. Unless required to do
so by any regulatory authority having jurisdiction over Home (in which event,
Home shall provide CBC and Capital with prompt written notice of such
requirement), neither Home nor any Home Subsidiary will, without the prior
written consent of Capital and CBC:

                           (i) sell or lease (as lessor), or enter into or
become bound by any contract, agreement, option, or commitment relating to the
sale, lease (as lessor), or other disposition of any real estate; or sell or
lease (as lessor), or enter into or become bound by any contract, agreement,
option, or commitment relating to the sale, lease (as lessor), or other
disposition of any equipment or any other fixed or capital asset having a value
on Home's or such Subsidiary's books or a fair market value, whichever is
greater, of more than $10,000 in the aggregate for all such items or assets;

                           (ii) purchase or lease (as lessee), or enter into or
become bound by any contract, agreement, option, or commitment relating to the
purchase, lease (as lessee), or other acquisition of any real property; or
purchase or lease (as lessee), or enter into or become bound by any contract,
agreement, option, or commitment relating to the purchase, lease (as lessee), or
other acquisition of any equipment or any other fixed assets having a purchase
price, or involving aggregate lease payments, in excess of $10,000 in the
aggregate for all such items or assets;

                           (iii) enter into any purchase commitment for supplies
or services which calls for prices of goods or fees for services materially
higher than current market prices or fees or which obligates Home or any Home
Subsidiary for a period longer than six (6) months;

                           (iv) other than in the ordinary course of business
and at a level consistent with past practice, sell, purchase, or repurchase, or
enter into or become bound by any contract, agreement, option, or commitment to
sell, purchase, or repurchase, any loan or other receivable or any participation
in any loan or other receivable; or

                           (v) other than in the ordinary course of business and
at a level consistent with past practice, sell or dispose of, or enter into or
become bound by any contract, agreement, option, or commitment relating to the
sale or other disposition of, any other asset of Home or any Home Subsidiary
(whether tangible or intangible, and including, without limitation, any trade
name, copyright, service mark, or intellectual property right or license); or
assign its

                                       30
<PAGE>

right to or otherwise give any other person its permission or consent to use or
do business under Home's or any Home Subsidiary's corporate name or any name
similar thereto; or release, transfer, or waive any license or right granted to
it by any other person to use any trademark, trade name, copyright, or
intellectual property right.

                  L. DEBT; LIABILITIES. Except in the ordinary course of its
business consistent with its past practices, including routine borrowings from
the Federal Home Loan Bank of Atlanta and other corresponding Banks, neither
Home nor any Home Subsidiary will (i) enter into or become bound by any
promissory note, loan agreement, or other agreement or arrangement pertaining to
its borrowing of money, (ii) assume, guarantee, endorse, or otherwise become
responsible or liable for any obligation of any other person or entity, or (iii)
incur any other liability or obligation (absolute or contingent).

                  M. LIENS; ENCUMBRANCES. Neither Home nor any Home Subsidiary
will mortgage, pledge, or subject any of its assets to, or permit any of its
assets to become or (except as Previously Disclosed) remain subject to, any lien
or any other encumbrance (other than in the ordinary course of business
consistent with its past practices in connection with securing of public funds
deposits, securities repurchase agreements, or other similar operating matters).

                  N. WAIVER OF RIGHTS. Neither Home nor any Home Subsidiary will
waive, release, or compromise any material rights in its favor (except in the
ordinary course of business) except in good faith for fair value in money or
money's worth, nor waive, release, or compromise any rights against or with
respect to any of its officers, directors, or shareholders or members of
families of officers, directors, or shareholders.

                  O. OTHER CONTRACTS. Neither Home nor any Home Subsidiary will
enter into or become bound by any contracts, agreements, commitments, or
understandings (i) for or with respect to any charitable contributions greater
than $5,000 in the aggregate; (ii) with any governmental or regulatory agency or
authority (except as may be reasonably required by applicable law or
regulation); (iii) pursuant to which Home or such Subsidiary would assume,
guarantee, endorse, or otherwise become liable for the debt, liability, or
obligation of any other person (except in the ordinary course of business
consistent with past practices); (iv) which is entered into other than in the
ordinary course of its business; and (v) which, in the case of any one contract,
agreement, commitment, or understanding and whether or not in the ordinary
course of its business, would obligate or commit Home or such Subsidiary to make
expenditures of more than $5,000.


                                       31
<PAGE>

                                    ARTICLE V
                          COVENANTS OF CAPITAL AND CBC

         Capital and CBC hereby covenant and agree as follows with Home:

         5.01 NOTICE OF CERTAIN CHANGES OR EVENTS. Following the execution of
this Agreement and up to the Effective Time, Capital or CBC promptly will notify
Home in writing of and provide to it such information as it shall reasonably
request regarding (i) any Material Adverse Change (other than changes relating
to or resulting from changes affecting the banking industry generally, but
excluding movements in interest rates in the economy) in Capital's financial
condition, results of operations, prospects, business, assets, loan portfolio,
investments, properties or operations, or of the actual or prospective
occurrence of any condition or event which, with the lapse of time or otherwise,
is reasonably likely to cause, create or result in any such Material Adverse
Change, or (ii) the actual or prospective existence or occurrence of any
condition or event which, with the lapse of time or otherwise, has caused or may
or could cause any statement, representation or warranty of Capital or CBC
herein, or any information that has been Previously Disclosed by Capital or CBC
to Home, to be or become materially inaccurate, misleading or incomplete, or
which has resulted or may or could cause, create or result in the material
breach or violation of any of Capital's or CBC's covenants or agreements
contained herein or in the failure of any of the conditions described in
Paragraphs 7.01 or 7.02 below.

         5.02     INDEMNIFICATION; DIRECTORS' AND OFFICERS' INSURANCE.

                  A. Following the Effective Time and for a period of five years
thereafter, CBC shall indemnify, defend and hold harmless the present directors
and officers of Home and its Subsidiaries (each, an "Indemnified Party") against
all costs or expenses (including reasonable attorneys' fees), judgments, amounts
paid in settlement, fines, losses, claims, damages or liabilities (collectively,
"Costs") incurred in connection with any claim, action, suit, proceeding or
investigation, whether civil, criminal, administrative or investigative, arising
out of actions or omissions occurring at or prior to the Effective Time
(including, without limitation, the transactions contemplated by this Agreement)
to the fullest extent that CBC is permitted to indemnify (and advance expenses
to) its directors and officers under the NCBCA, the CBC Articles of
Incorporation, and the CBC Bylaws as in effect on the date hereof, including
provisions relating to the advancement of expenses incurred in the defense of
any investigation, suit or proceeding; provided, any determination required to
be made with respect to whether an officer's or director's conduct complies with
the standards set forth under the NCBCA, the CBC Articles of Incorporation and
the CBC Bylaws shall be made by independent counsel selected by CBC and Home;
and provided, further, in no circumstance, shall CBC be required to indemnify
any Indemnified Party for intentional misconduct or fraud.

                  B. Prior to the Effective Time, Home may obtain a three year
director's and officer's tail liability insurance policy, in a coverage amount
equal to the director's and officer's insurance policy that Home currently has
in place, for the benefit of the present officers and directors of Home or any
of its Subsidiaries.

                                       32
<PAGE>

                  C. Any Indemnified Party wishing to claim indemnification
under Paragraph 5.02.A., upon learning of any claim, action, suit, proceeding or
investigation described above, shall promptly notify CBC thereof in accordance
with Paragraph 9.04; provided that the failure so to notify shall not affect the
obligations of CBC under Section 5.02.A. unless and to the extent that CBC is
actually prejudiced as a result of such failure.

                  D. If, after the Effective Time, CBC or any of its successors
or assigns shall consolidate with or merge into any other entity and shall not
be the continuing or surviving entity of such consolidation or merger or shall
transfer all or substantially all of its assets to any other entity, then and in
each case, proper provision shall be made so that the successors and assigns of
CBC shall assume the obligations set forth in this Paragraph 5.02.

         5.03. FURTHER ACTION. Capital and CBC covenant and agree with Home that
they (i) will use their reasonable best efforts in good faith to take or cause
to be taken all action reasonably required of them hereunder as promptly as
practicable so as to permit the consummation of the transactions described
herein at the earliest possible date, (ii) shall perform all acts and execute
and deliver to Home all documents or instruments reasonably required herein or
as otherwise shall be reasonably necessary or useful to or reasonably requested
by it in consummating such transactions, and, (iii) will cooperate with Home in
every reasonable way in carrying out, and will pursue diligently the expeditious
completion of, such transactions.

         5.04 BOARD OF DIRECTORS. Subject to any necessary regulatory and
shareholder approval, as soon as practicable following the Effective Time (or,
in CBC's sole discretion, prior to the Effective Time), CBC shall take such
steps as appropriate to appoint Edwin E. Bridges and John Grimes, or cause them
to be elected, as members of CBC's Board of Directors, and, for such service,
Messrs. Bridges and Grimes shall be compensated in accordance with CBC's
standard arrangements for the compensation of its directors; provided, however,
no such compensation shall be paid for services as a director to any director
who is at such time being compensated for services as an employee of CBC,
Capital or Home.

         5.05 ADVISORY BOARD OF DIRECTORS. After the Effective Time, the current
members of Home's Board of Directors shall serve as members of Capital's (or
Home's, as the case may be) local advisory board for a minimum of five (5)
years, subject to satisfactory performance, and for such service, such
individuals shall be compensated in accordance with Capital's standard
arrangements for the compensation of local advisory board members.






                                       33
<PAGE>




                                   ARTICLE VI
                                MUTUAL AGREEMENTS

         6.01 SHAREHOLDER APPROVALS; REGISTRATION STATEMENT; PROXY
STATEMENT/PROSPECTUS; LISTING APPLICATION.

                  A. MEETINGS OF SHAREHOLDERS. Home shall cause a meeting of its
shareholders (the "Home Shareholder Meeting") to be held for the purpose of
Home's shareholders voting on the approval of this Agreement and the
transactions contemplated hereby. Capital shall cause a special meeting of its
shareholders (the "Capital Shareholder Meeting") to be held for the purposes of
voting on the Reorganization (as defined in Paragraph 7.03.J.). In connection
with the call and conduct of and all other matters relating to the Home
Shareholder Meeting and the Capital Shareholder Meeting (including the
solicitation of proxies), Home and Capital shall fully comply with all
provisions of applicable law and regulations and with their respective Articles
of Incorporation and Bylaws.

                  B. REGISTRATION STATEMENT. As soon as practicable following
the execution of this Agreement, Capital, CBC and Home shall in consultation
with each other prepare, and CBC shall file with the SEC, a registration
statement on Form S-4 (or on such other form as Capital and CBC shall determine
to be appropriate) (the "Registration Statement") covering (i) the CBC Stock to
be issued to shareholders of Home pursuant to this Agreement, and (ii) the CBC
Stock to be exchanged in the Reorganization, and will use their respective
reasonable best efforts in good faith to see that the Registration Statement is
declared effective by the SEC under the 1933 Act. Additionally, Capital, CBC and
Home shall in consultation with each other take all such other actions, if any,
as shall be required by applicable state securities or "blue sky" laws (i) to
cause the CBC Stock to be issued upon consummation of the Exchange, at the time
of the issuance thereof, to be duly qualified or registered (unless exempt)
under such laws, (ii) to cause all conditions to any exemptions from
qualification or registration under such laws to have been satisfied, and (iii)
to obtain any and all required approvals or consents to the issuance of such
stock.

                  C. PREPARATION AND DISTRIBUTION OF PROXY STATEMENT/PROSPECTUS.
Capital and Home jointly will prepare a "Proxy Statement/Prospectus" for
distribution to Home's shareholders as the proxy statement relating to its
solicitation of proxies for use at the Home Shareholder Meeting and as CBC's
prospectus relating to the offer and distribution of CBC Stock as described
herein. The Proxy Statement/Prospectus shall be in such form and shall contain
or be accompanied by such information regarding the Home Shareholder Meeting and
this Agreement, the parties hereto, and the transactions described or
contemplated herein as is required by applicable law and regulations and
otherwise as shall be agreed upon by Home and Capital. CBC shall include the
Proxy Statement/Prospectus as the prospectus in the Registration Statement.
Capital and Home shall cause the Proxy Statement/Prospectus to be filed with the
FDIC and, to the extent required or deemed advisable or appropriate by Capital's
counsel, the SEC for review; and each party hereto will cooperate with the
others in good faith and will use its respective reasonable best efforts in good
faith to respond to any comments of the FDIC or the SEC thereon.

                                       34
<PAGE>

                  Home will mail the Proxy Statement/Prospectus to its
shareholders as soon as practicable following the date on which it is cleared by
the SEC and the Registration Statement is declared effective.

                  D. RECOMMENDATION OF HOME'S BOARD OF DIRECTORS. Unless, due to
a material change in circumstances or for any other reason Home's Board of
Directors reasonably believes, based on a written opinion of outside counsel,
that such a recommendation would violate the directors' duties or obligations as
such to Home or to its shareholders under applicable law, including, without
limitation, the NCBCA, Home's Board of Directors will recommend to and actively
encourage Home's shareholders that they vote their shares of Home Stock at the
Home Shareholder Meeting to approve and adopt this Agreement and the Exchange,
and the Proxy Statement/Prospectus mailed to Home's shareholders will so
indicate and state that Home's Board of Directors considers the Exchange to be
advisable and in the best interests of Home and its shareholders.

                  E. INFORMATION FOR PROXY STATEMENT/PROSPECTUS AND REGISTRATION
STATEMENT. CBC, Capital and Home each agrees to respond promptly, and to use its
reasonable best efforts to cause its directors, officers, counsel, accountants,
and affiliates to respond promptly to requests by any other party or its counsel
for information for inclusion in the various applications for regulatory
approvals and in the Proxy Statement/Prospectus and the Registration Statement.
CBC, Capital and Home each hereby covenant that none of the information provided
by it for inclusion in the Proxy Statement/Prospectus will, at the time of its
mailing, contain any untrue statement of a material fact or omit any material
fact required to be stated therein or necessary in order to make the statements
contained therein, in light of the circumstances under which they were made, not
false or misleading; and, at all times following such mailing up to and
including the Effective Time, none of such information contained in the Proxy
Statement/Prospectus, as it may be amended or supplemented, will contain an
untrue statement of a material fact or omit any material fact required to be
stated therein or necessary in order to make the statements contained therein,
in light of the circumstances under which they were made, not false or
misleading.

                  In addition, Home shall cooperate with Capital and CBC, and
shall provide such information as Capital or CBC may reasonably request, in
connection with the preparation of Capital's proxy statement relating to the
Reorganization (as defined in Paragraph 7.03.J.), and the provisions of the
immediately preceding paragraph shall apply with respect to such information
provided by Home.

                  F. LISTING APPLICATION. Capital and CBC shall use their
reasonable best efforts to cause the shares of CBC Stock to be issued pursuant
to this Agreement in the Exchange to be listed for trading on the Nasdaq
SmallCap Market or on any securities exchange on which shares of CBC Stock shall
be listed at the Effective Time.

         6.02 REGULATORY APPROVALS. Promptly following the date of this
Agreement, CBC, Capital and Home each shall use their respective reasonable best
efforts in good faith to (i)

                                       35
<PAGE>

prepare and file, or cause to be prepared and filed, all applications for
regulatory approvals and actions as may be required of them, respectively, by
applicable law and regulations with respect to the transactions described herein
(including applications to the FDIC, the Commissioner, the Administrator, the
North Carolina State Banking Commission, the Board of Governors of the Federal
Reserve ("Federal Reserve"), and to any other applicable federal or state
banking, securities, or other regulatory authority as may be required), and (ii)
obtain all necessary regulatory approvals required for consummation of the
transactions described herein. The parties shall cooperate in the preparation of
all applications to regulatory authorities and, upon request, promptly shall
furnish all documents, information, financial statements, or other material that
may be required by the other party to complete any such application; and, before
the filing thereof, each party to this Agreement (and its counsel) shall have
the right to review and comment on the form and content of any such application
to be filed by the other party. Should the appearance of any of the officers,
directors, employees, or counsel of any of the parties hereto be requested by
any other party or by any governmental agency at any hearing in connection with
any such application, such party shall promptly use its best efforts to arrange
for such appearance.

         6.03 ACCESS. Following the date of this Agreement and to and including
the Effective Time, Home shall provide, and shall cause each of its Subsidiaries
to provide, Capital, CBC and their employees, accountants, and counsel, access
to all their respective books, records, files, and other information (whether
maintained electronically or otherwise), to all their respective properties and
facilities, and to all their respective employees, accountants, counsel, and
consultants, for purposes of the conduct of such reasonable investigation and
review as Capital, CBC and their employees, accountants, and counsel shall, in
their sole discretion, consider to be necessary or appropriate; provided,
however, that any such review conducted by CBC shall be performed in such a
manner as will not interfere unreasonably with Home's normal operations, or with
Home's relationship with its customers or employees, and shall be conducted in
accordance with procedures established by the parties having due regard for the
foregoing.

         6.04 COSTS. Whether or not this Agreement shall be terminated or the
Exchange shall be consummated, Home, CBC and Capital each shall pay its own
legal, accounting, and financial advisory fees and all its other costs and
expenses incurred or to be incurred in connection with the execution and
performance of its obligations under this Agreement or otherwise in connection
with this Agreement and the transactions described herein (including, without
limitation, all accounting fees, legal fees, filing fees, printing costs, travel
expenses, and, in the case of Home, all fees owed to Baxter Fentriss and Company
for the cost of Home's fairness opinion described in Paragraph 7.01.E. below,
and, in the case of Capital, all fees owed to Interstate Johnson Lane for the
cost of Capital's and/or CBC's fairness opinion described in Paragraph 7.01.E.
below). All costs incurred in connection with the printing and mailing of the
Proxy Statement/Prospectus shall be deemed to be incurred and shall be paid
fifty percent (50%) by Home and fifty percent (50%) by Capital.

         6.05 ANNOUNCEMENTS. Home, CBC and Capital each agrees that no person
other than the parties to this Agreement is authorized to make any public
announcement or statement about this Agreement or any of the transactions
described herein, and that, without the prior


                                       36
<PAGE>

review and consent of the other (which consent shall not unreasonably be denied
or delayed), no party hereto (or any affiliates of such parties) may make any
public announcement, statement, or disclosure as to the terms and conditions of
this Agreement or the transactions described herein, except for such disclosures
as may be required incidental to obtaining the prior approval of any regulatory
agency or official, or the consent of any lessor or landlord of Home or any Home
Subsidiary to the consummation of the transactions described herein. However,
notwithstanding anything contained herein to the contrary, prior review and
consent shall not be required if in the good faith opinion of counsel to
Capital, CBC or Home, such disclosure by such entity is required by law or
otherwise is prudent. Capital, CBC and Home agree that they shall make a joint
public announcement of this Agreement and the transactions described herein
after execution of this Agreement. The timing and content of such announcement
shall be approved by Capital, CBC and Home prior to such announcement.

         6.06     ENVIRONMENTAL STUDIES.

                  A. ENVIRONMENTAL SURVEYS At their option and expense Capital
and CBC may cause to be conducted Phase I environmental assessments of the Real
Property, the real estate subject to any Real Property Lease, or the Loan
Collateral, or any portion thereof, together with such other studies, testing,
and intrusive sampling and analyses as Capital or CBC shall deem necessary or
desirable, and at its option and expense Home may cause to be conducted Phase I
environmental assessments of Capital's real property or real property that
Capital has leased (collectively, "Capital Property"), together with such other
studies, testing, and intrusive sampling and analyses as Home shall deem
necessary or desirable (collectively, the "Environmental Survey"). All such
Phase I environmental assessments shall be completed within sixty (60) days
following the date of this Agreement and thereafter the parties shall conduct
and complete any such additional studies, testing, sampling, and analyses within
sixty (60) days following completion of all Phase I environmental assessments.

                  B. RESULTS OF ENVIRONMENTAL SURVEYS CONDUCTED BY CAPITAL OR
CBC. If (i) the final results of any Environmental Survey (or any related
analytical data) conducted by Capital or CBC reflect that there likely has been
any discharge, disposal, release, or emission by any person of any Hazardous
Substance on, from, or relating to any of the Real Property, real estate subject
to a Real Property Lease, or Loan Collateral at any time prior to the Effective
Time, or that any action has been taken or not taken, or a condition or event
likely has occurred or exists, with respect to any of the Real Property, real
estate subject to a Real Property Lease, or Loan Collateral which constitutes or
would or may constitute a violation of any Environmental Laws, and if, (ii)
based on the advice of its legal counsel or other consultants, Capital or CBC
believes that Home or any Home Subsidiary is reasonably likely to become
responsible for the remediation of such discharge, disposal, release or emission
or for other corrective action with respect to any such violation, or that Home
or any Home Subsidiary is reasonably likely to become liable for monetary
damages (including, without limitation, any civil or criminal penalties or
assessments) resulting therefrom (or that, in the case of any of the Loan
Collateral, Home or any Home Subsidiary is reasonably likely to incur any such
liability if it acquired title to such Loan Collateral), and if, (iii) based on
the advice of its legal counsel or other consultants, Capital or CBC believes
the amount of expenses or liability which Home or

                                       37
<PAGE>

any Home Subsidiary is reasonably likely to incur or for which Home or any Home
Subsidiary could become responsible or liable on account of any and all such
remediation, corrective action or monetary damages at any time or over any
period of time could equal or exceed an aggregate of $50,000, then Capital or
CBC shall give Home written notice thereof (together with all information in its
possession relating thereto) within fifteen (15) days of the completion of the
Environmental Survey and, at Capital's or CBC's option and discretion, at any
time thereafter and up to the Effective Time, Capital or CBC may terminate this
Agreement without further obligation or liability to Home.

                  C. RESULTS OF ENVIRONMENTAL SURVEYS CONDUCTED BY HOME. If (i)
the final results of any Environmental Survey (or any related analytical data)
conducted by Home reflect that there likely has been any discharge, disposal,
release, or emission by any person of any Hazardous Substance on, from, or
relating to any of the Capital Property at any time prior to the Effective Time,
or that any action has been taken or not taken, or a condition or event likely
has occurred or exists, with respect to any of the Capital Property which
constitutes or would or may constitute a violation of any Environmental Laws,
and if, (ii) based on the advice of its legal counsel or other consultants, Home
believes that Capital or CBC is reasonably likely to become responsible for the
remediation of such discharge, disposal, release or emission or for other
corrective action with respect to any such violation, or that Capital or CBC is
reasonably likely to become liable for monetary damages (including, without
limitation, any civil or criminal penalties or assessments) resulting therefrom,
and if, (iii) based on the advice of its legal counsel or other consultants,
Home believes the amount of expenses or liability which Capital or CBC is
reasonably likely to incur or for which Capital or CBC could become responsible
or liable on account of any and all such remediation, corrective action or
monetary damages at any time or over any period of time could equal or exceed an
aggregate of $50,000, then Home shall give Capital and CBC written notice
thereof (together with all information in its possession relating thereto)
within fifteen (15) days of the completion of the Environmental Survey and, at
Home's option and discretion, at any time thereafter and up to the Effective
Time, Home may terminate this Agreement without further obligation or liability
to Capital or CBC.

         6.07     EMPLOYEES; SEVERANCE PAYMENTS; EMPLOYEE BENEFITS.

                  A. EMPLOYMENT AGREEMENT. Home shall enter into an amended and
restated employment agreement with Edwin E. Bridges as of the Effective Time
which shall contain substantially the same terms and conditions and be in
substantially the same form as is attached as Exhibit B to this Agreement.

                  B. EMPLOYMENT OF OTHER HOME EMPLOYEES. Provided they remain
employed by Home at the Effective Time, Capital will in good faith use its best
efforts to locate suitable positions for and offer employment to all other
employees of Home ("Home Employees") at an office of Capital or Home located
within a reasonable commuting distance from their respective job locations at
the Effective Time. The employment so offered by Capital shall be at such
compensation as that of the Home Employee at the Effective Time. Notwithstanding
the foregoing, or anything else in this Agreement, Capital shall have no


                                       38
<PAGE>

obligation with respect to any specific Home Employee, except as set forth in
subparagraphs C and E below. Each such Home Employee's employment shall be on an
"at-will" basis, and nothing in this Agreement shall be deemed to constitute an
employment agreement with any such person or to obligate Capital to employ any
such person for any specific period of time or in any specific position or to
restrict Capital's right to terminate the employment of any such person at any
time and for any reason satisfactory to Capital.

                  C. SEVERANCE PAYMENT. In the event Capital terminates any
employee of Home other than Edwin E. Bridges within one year of the Effective
Time for any reason other than cause ("cause" to be determined in Capital's
absolute discretion), Capital shall pay to such employee severance pay in an
amount equal to such employee's regular salary for one week, with a minimum of
three weeks, per year of such employee's employment with Home.

                  D. EMPLOYEE BENEFITS. Except as otherwise provided herein, all
Home Employees shall be entitled to receive all employee benefits and to
participate in all benefit plans provided by CBC and Capital on the same basis
(including costs) and subject to the same eligibility and vesting requirements,
and to the same conditions, restrictions and limitations, as generally are in
effect and applicable to other newly hired employees of CBC and Capital.
However, each Home Employee shall be given credit for his or her full years of
service with Home for purposes of entitlement to vacation and sick leave and for
purposes of eligibility and vesting (but not for benefit accrual purposes) under
any CBC and Capital benefit plans. There shall be no exclusion from coverage
under the CBC and Capital health insurance plan as a result of pre-existing
conditions to the extent such conditions were covered under any health insurance
plan maintained by Home prior to the Effective Time.

                  E. EMPLOYEE STOCK OWNERSHIP PLAN. Home acknowledges that CBC
intends to assume the Home Employee Stock Ownership Plan ("Home ESOP"), and,
thereafter, to terminate the Home ESOP at the earliest practicable time
permitted by applicable legal and accounting authority (including without
limitation the applicable requirements for the transactions contemplated by this
Agreement to be treated as a "pooling of interests" for accounting purposes),
all at CBC's discretion. CBC intends to continue to make ESOP loan payments
substantially consistent with Home's past practices, and CBC will not terminate
the ESOP until all loan balances due under the ESOP have been paid in full. Home
covenants and agrees with CBC and Capital to take any actions reasonably
requested by CBC or Capital to facilitate such assumption, including without
limitation, obtaining consents and approval, providing notices, and making any
filings as may be necessary or desirable.

                  F. PENSION PLAN. Prior to December 31, 1998, or the Effective
Time if the Effective Time is prior to December 31, 1998, (i) Home shall fund
any deficits existing in the Home defined benefit pension plan ("Pension Plan"),
and (ii) Home's Board of Directors shall adopt a resolution to terminate the
Pension Plan, effective before the Effective Time or as soon after the Effective
Time as possible, in accordance with the terms of the Pension Plan and the
requirements of ERISA and the Code.

                                       39
<PAGE>

                  G. STOCK PLANS. CBC and Capital acknowledge that the Exchange
will constitute a change in control for purposes of Home's Management
Recognition Plan and Stock Option Plan and that all outstanding awards
thereunder, totaling 26,347 shares of Home Stock and 49,295 stock options will
be fully vested as a result of the Exchange.

         6.08 CONFIDENTIALITY. Capital, CBC and Home each agrees that it will
treat as confidential and not disclose to any unauthorized person any documents
or other information obtained from or learned about the others during the course
of the negotiation of this Agreement and the carrying out of the events and
transactions described herein (including any information obtained during the
course of any due diligence investigation or review provided for herein or
otherwise) and which documents or other information relates in any way to the
business, operations, personnel, customers, or financial condition of such other
parties; and that it will not use any such documents or other information for
any purpose except for the purposes for which such documents and information
were provided to it and in furtherance of the transactions described herein.
However, the above obligations of confidentiality shall not prohibit the
disclosure of any such document or information by any party to this Agreement to
the extent (i) such document or information is then available generally to the
public or is already known to the person or entity to whom disclosure is
proposed to be made (other than through the previous actions of such party in
violation of this Paragraph 6.08), (ii) such document or information was
available to the disclosing party on a nonconfidential basis prior to the same
being obtained pursuant to this Agreement, (iii) disclosure is required by
subpoena or order of a court or regulatory authority of competent jurisdiction,
or by the SEC, FDIC or other regulatory authorities in connection with the
transactions described herein, or (iv) to the extent that, in the reasonable
opinion of legal counsel to such party, disclosure otherwise is required by law.
Capital, CBC and Home shall cause their respective Subsidiaries and affiliates,
and all of their respective officers, directors, employees and agents to comply
with the provisions of this Paragraph 6.08.

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

         The parties' obligations of confidentiality under this Paragraph 6.08
shall survive and remain in effect following any termination of this Agreement.

         6.09 REORGANIZATION FOR TAX PURPOSES. Capital, CBC and Home each
undertakes and agrees to use its reasonable best efforts to cause the Exchange
to qualify as a "reorganization" within the meaning of Section 368(a)(1)(B) of
the Code, and that it will not intentionally take any action that would cause
the Exchange to fail to so qualify.

                                       40
<PAGE>

         6.10 ACCOUNTING TREATMENT. Capital, CBC and Home each undertakes and
agrees to use its reasonable best efforts to cause the Exchange to qualify to be
treated as a "pooling-of-interests" for accounting purposes and that it will not
intentionally take any action that would cause the Exchange to fail to so
qualify.

         6.11 OTHER PERMISSIBLE TRANSACTIONS. Home agrees that CBC and/or
Capital may offer to acquire, enter into agreements to acquire and acquire
financial institution holding companies and their subsidiaries, financial
institutions or financial services entities and their subsidiaries, leasing
companies and other entities which are permissible for financial institutions to
own, and/or the assets and liabilities of such entities prior to the Effective
Time.


                                   ARTICLE VII
                        CONDITIONS PRECEDENT TO EXCHANGE

         7.01 CONDITIONS TO ALL PARTIES' OBLIGATIONS. Notwithstanding any other
provision of this Agreement to the contrary, the obligations of each of the
parties to this Agreement to consummate the transactions described herein shall
be conditioned upon the satisfaction of each of the following conditions
precedent on or prior to the Closing Date:

                  A. APPROVAL BY GOVERNMENTAL OR REGULATORY AUTHORITIES; NO
DISADVANTAGEOUS CONDITIONS. (i) The Exchange and the other transactions
described herein (not including the Reorganization) shall have been approved, to
the extent required by law, by the FDIC, the Commissioner and the North Carolina
State Banking Commission, the Administrator, the Federal Reserve, and by all
other governmental or regulatory agencies or authorities having jurisdiction
over such transaction, (ii) no governmental or regulatory agency or authority
shall have withdrawn its approval of such transactions or imposed any condition
on such transactions or conditioned its approval thereof, which condition is
reasonably deemed by Capital, CBC or Home to be materially disadvantageous or
burdensome or to impact so adversely the economic or business benefits of this
Agreement as to render it inadvisable for such party to consummate the
transactions contemplated herein; (iii) all waiting periods required following
necessary approvals by governmental or regulatory agencies or authorities shall
have expired, and, in the case of any waiting period imposed by law or
regulation following approval by the Federal Reserve, the FDIC, or other
governmental or regulatory authority, no unwithdrawn objection to the
transactions contemplated herein shall have been raised by the U.S. Department
of Justice; and (iv) all other consents, approvals, and permissions, and the
satisfaction of all of the requirements prescribed by law or regulation,
necessary to the carrying out of the transactions contemplated herein shall have
been procured.

                  B. EFFECTIVENESS OF REGISTRATION STATEMENT; COMPLIANCE WITH
SECURITIES AND OTHER "BLUE SKY" REQUIREMENTS. The Registration Statement shall
be effective under the 1933 Act and no stop order suspending the effectiveness
of the Registration Statement shall have been issued and no proceedings for that
purpose shall have been initiated or threatened by the SEC. CBC and Capital
shall have taken all such actions, if any, as required by applicable state
securities laws (i) to cause the CBC Stock to be issued upon


                                       41
<PAGE>

consummation of the Exchange, at the time of the issuance thereof, to be duly
qualified or registered (unless exempt) under such laws, (ii) to cause all
conditions to any exemptions from qualification or registration under such laws
to have been satisfied, and (iii) to obtain any and all required approvals or
consents with respect to the issuance of such stock, and any such required
approvals or consents shall have been obtained and shall remain in effect.

                  C. ADVERSE PROCEEDINGS, INJUNCTION, ETC. There shall not be
(i) any order, decree, or injunction of any court or agency of competent
jurisdiction which enjoins or prohibits the Exchange or any of the other
transactions described herein (not including the Reorganization) or any of the
parties hereto from consummating any such transaction, (ii) any pending or
threatened investigation of the Exchange or any of such other transactions
contemplated herein (not including the Reorganization) by the U.S. Department of
Justice, or any actual or threatened litigation under federal antitrust laws
relating to the Exchange or any other such transactions, or (iii) any suit,
action, or proceeding by any person (including any governmental, administrative,
or regulatory agency), pending or threatened before any court or governmental
agency in which it is sought to restrain or prohibit Home, CBC or Capital from
consummating the transactions contemplated herein (not including the
Reorganization) or carrying out any of the terms or provisions of this
Agreement, or (iv) any other suit, claim, action, or proceeding pending or
threatened against Home, CBC or Capital or any of their officers or directors
which shall reasonably be considered by Home, CBC or Capital to be materially
burdensome in relation to the proposed transactions or materially adverse in
relation to the financial condition of such corporation, and which has not been
dismissed, terminated, or resolved to the satisfaction of all parties hereto
within ninety (90) days of the institution or threat thereof.

                  D. APPROVAL BY BOARD OF DIRECTORS AND SHAREHOLDERS. The Boards
of Directors of Home, Capital and CBC shall have duly approved and adopted this
Agreement by appropriate resolutions and the shareholders of Home shall have
duly approved, ratified, and confirmed this Agreement and the transactions
contemplated herein, all to the extent required by and in accordance with the
provisions of this Agreement, applicable law, and applicable provisions of their
respective Articles of Incorporation and Bylaws.

                  E. FAIRNESS OPINIONS. Home shall have received from Baxter
Fentriss and Company a written opinion, in form and substance satisfactory to
Home and its counsel, dated as of the date of this Agreement to Home's
shareholders, to the effect that the terms of the transactions contemplated
herein are fair, from a financial point of view, to Home and its shareholders.
Capital and/or CBC shall have received from Interstate Johnson Lane a written
opinion, in form and substance satisfactory to Capital and/or CBC and its/their
counsel, dated as of the date of this Agreement to Capital's and/or CBC's
shareholders, to the effect that the terms of the transactions contemplated
herein are fair, from a financial point of view, to Capital and/or CBC and
its/their shareholders.

                  F. TAX OPINION. The parties shall have received, in form and
substance satisfactory to Capital, CBC and Home, an opinion of
PricewaterhouseCoopers LLP substantially to the effect that: (i) for federal
income tax purposes, consummation of the Exchange will

                                       42
<PAGE>

constitute a "reorganization" as defined in ss. 368(a)(1)(B) of the Code; (ii)
that no taxable gain will be recognized by a shareholder of Home upon such
shareholder's receipt of CBC Stock in exchange for his or her Home Stock; (iii)
that the basis of the CBC Stock received by the shareholder in the Exchange will
be the same as his or her Home Stock surrendered in exchange therefor; and (iv)
that, if Home Stock is a capital asset in the hands of the shareholder at the
Effective Time, then the holding period of the CBC Stock received by the
shareholder in the Exchange will include the holding period of Home Stock
surrendered in exchange therefor. In rendering its opinion,
PricewaterhouseCoopers LLP may rely on representations contained in certificates
of officers of Home, CBC and Capital.

                  G. LISTING OF CBC'S STOCK. CBC Stock shall have been approved
for listing on the Nasdaq SmallCap Market effective as of the Effective Time.

                  H. NO TERMINATION OR ABANDONMENT. This Agreement shall not
have been terminated by any party hereto.

         7.02 ADDITIONAL CONDITIONS TO HOME'S OBLIGATIONS. Notwithstanding any
other provision of this Agreement to the contrary, Home's obligations to
consummate the transactions described herein shall be conditioned upon the
satisfaction of each of the following conditions precedent on or prior to the
Closing Date:

                  A. MATERIAL ADVERSE CHANGE. There shall not have been any
Material Adverse Change in the financial condition or results of operations of
Capital or CBC, and there shall not have occurred any event or development and
there shall not exist any condition or circumstance which, with the lapse of
time or otherwise, is reasonably likely to cause, create, or result in any such
Material Adverse Change.

                  B. COMPLIANCE WITH LAWS. Capital and CBC shall have complied
in all material respects with all federal and state laws and regulations
applicable to the transactions described herein and where the violation of or
failure to comply with any such law or regulation is reasonably likely to have a
Material Adverse Effect on the financial condition or results of operations of
Capital or CBC.

                  C. CAPITAL'S AND CBC'S REPRESENTATIONS AND WARRANTIES AND
PERFORMANCE OF AGREEMENTS; OFFICERS' CERTIFICATE. Unless waived in writing by
Home as provided in Paragraph 9.02 below, each of the representations and
warranties of Capital and CBC contained in this Agreement shall have been true
and correct as of the date hereof and shall remain true and correct in all
material respects on and as of the Effective Time with the same force and effect
as though made on and as of such date, except (i) representations and warranties
that speak as of a specific date, (ii) for changes which are not, in the
aggregate, material and adverse to the financial condition and results of
operations of Capital or CBC, and (iii) as otherwise contemplated by this
Agreement; and Capital and CBC shall have performed in all material respects all
their respective obligations, covenants, and agreements hereunder to be
performed by them on or before the Closing Date. Home shall have received a
certificate dated


                                       43
<PAGE>

as of the Closing Date and executed by Capital's and CBC's President and Chief
Financial Officer to the foregoing effect and as to any other matter as Home may
reasonably request.

                  D. LEGAL OPINION OF CAPITAL'S AND CBC'S COUNSEL. Home shall
have received from Capital's and CBC's counsel, Smith, Anderson, Blount,
Dorsett, Mitchell & Jernigan LLP, a written opinion, dated as of the Closing
Date in the form of Exhibit C attached hereto.

                  E. OTHER DOCUMENTS AND INFORMATION FROM CAPITAL AND CBC.
Capital and CBC shall have provided to Home correct and complete copies of their
respective Bylaws, Articles of Incorporation and board resolutions (all
certified by their respective secretaries), together with a certificate of the
incumbency of its officers and such other closing documents and information as
may be reasonably requested by Home or its counsel.

                  F. ACCEPTANCE BY HOME'S COUNSEL. The form and substance of all
legal matters described herein or related to the transactions contemplated
herein shall be reasonably acceptable to Home's legal counsel.

         7.03 ADDITIONAL CONDITIONS TO CAPITAL'S AND CBC'S OBLIGATION.
Notwithstanding any other provision of this Agreement to the contrary, Capital's
and CBC's obligation to consummate the transactions described herein shall be
conditioned upon the satisfaction of each of the following conditions precedent
on or prior to the Closing Date:

                  A. MATERIAL ADVERSE CHANGE. There shall not have occurred any
Material Adverse Change in the financial condition, results of operations,
prospects, businesses, assets, loan portfolio, investments, properties, or
operations of Home or any Home Subsidiary, and there shall not have occurred any
event or development and there shall not exist any condition or circumstance
which, with the lapse of time or otherwise, is reasonably likely to cause,
create, or result in any such Material Adverse Change.

                  B. COMPLIANCE WITH LAWS. Home and each Home Subsidiary shall
have complied in all material respects with all federal and state laws and
regulations applicable to the transactions described herein and where the
violation of or failure to comply with any such law or regulation is reasonably
likely to have a Material Adverse Effect on Home.

                  C. HOME'S REPRESENTATIONS AND WARRANTIES AND PERFORMANCE OF
AGREEMENTS; OFFICERS' CERTIFICATE. Unless waived in writing by Capital or CBC as
provided in Paragraph 9.02 below, each of the representations and warranties of
Home contained in this Agreement shall have been true and correct in all
material respects as of the date hereof and shall remain true and correct on and
as of the Effective Time with the same force and effect as though made on and as
of such date, except (i) representations and warranties that speak as of a
specific date, (ii) for changes which do not, in the aggregate, result in a
Material Adverse Effect on the financial condition, results of operations,
prospects, businesses, assets, loan portfolio, investments, properties, or
operations of Home or any Home Subsidiary, and (iii) as otherwise contemplated
by this Agreement; and Home shall have


                                       44
<PAGE>

performed in all material respects all its obligations, covenants, and
agreements hereunder to be performed by it on or before the Closing Date.

                  Capital and CBC shall have received a certificate dated as of
the Closing Date and executed by Home's President and Chief Financial Officer to
the foregoing effect and as to such other matters as may be reasonably requested
by Capital or CBC.

                  D. LEGAL OPINION OF HOME'S COUNSEL. Capital and CBC shall have
received from Home's counsel, Moore & Van Allen, PLLC, a written opinion, dated
as of the Closing Date in the form of Exhibit D attached hereto.

                  E. OTHER DOCUMENTS AND INFORMATION FROM HOME. Home shall have
provided to Capital and CBC correct and complete copies of its Articles of
Incorporation, Bylaws, and board and shareholder resolutions (all certified by
Home's Secretary), together with certificates of the incumbency of Home's
officers and such other closing documents and information as may be reasonably
requested by Capital, CBC or their counsel.

                  F. CONSENTS TO ASSIGNMENT OF LEASES. Home shall have obtained
all required consents to the Exchange as may be required under the Real Property
Leases and all other leases, under the same terms, rates, and conditions of such
Real Property Leases and all other leases in effect as of the date of this
Agreement, and such consents shall be in such form and substance as shall be
satisfactory to CBC; and each of Home's and each of Home Subsidiary's lessors
shall have confirmed in writing that Home or such Subsidiary, as the case may
be, is not in material default under the terms and conditions of the Real
Property Lease or any other lease between such lessor and Home or such
Subsidiary.

                  G. ACCEPTANCE BY CAPITAL'S AND CBC'S COUNSEL. The form and
substance of all legal matters described herein or related to the transactions
contemplated herein shall be reasonably acceptable to Capital's and CBC's legal
counsel.

                  H. EXERCISE OF DISSENTERS RIGHTS. The aggregate number of
shares of Home Stock as to which cash is required to be paid as the result of
the exercise of any dissenters rights pursuant to the NCBCA, when coupled with
any other shares of Capital Stock, CBC Stock and Home Stock deemed tainted for
"pooling-of-interest" purposes, shall not exceed 10% of the total number of
shares of Home Stock outstanding at the date of this Agreement or at the
Effective Time.

                  I. EMPLOYMENT AND NON-COMPETE AGREEMENT. Edwin E. Bridges
("Bridges") shall enter into an amended and restated employment and non-compete
agreement with Home substantially in the form of Exhibit B attached hereto or
otherwise in form and substance satisfactory to Capital and CBC. Such amended
and restated employment and non-compete agreement shall amend, restate, replace
and supersede any prior employment agreement between Bridges and Home.

                                       45
<PAGE>

                  J. CAPITAL REORGANIZATION INTO A HOLDING COMPANY STRUCTURE.
Prior to the Effective Time, Capital shall have reorganized into a holding
company structure such that Capital is a wholly-owned Subsidiary of CBC (the
"Reorganization"), and (i) the Reorganization shall have been approved, to the
extent required by law, by the FDIC, the Commissioner and the North Carolina
State Banking Commission, the Federal Reserve, and by all other governmental or
regulatory agencies or authorities having jurisdiction over such transaction,
(ii) no governmental or regulatory agency or authority shall have withdrawn its
approval of the Reorganization or imposed any condition on the Reorganization or
conditioned its approval thereof, which condition is reasonably deemed by
Capital or CBC to be materially disadvantageous or burdensome or to impact so
adversely the economic or business benefits of the Reorganization as to render
it inadvisable for Capital or CBC to consummate the Reorganization; (iii) all
waiting periods required following necessary approvals by governmental or
regulatory agencies or authorities shall have expired, and, in the case of any
waiting period imposed by law or regulation following approval by the Federal
Reserve, the FDIC, or other governmental or regulatory authority, no unwithdrawn
objection to the Reorganization shall have been raised by the U.S. Department of
Justice; and (iv) all other consents, approvals, and permissions, and the
satisfaction of all of the requirements prescribed by law or regulation,
necessary to the carrying out of the Reorganization shall have been procured.
The Reorganization shall be structured such that each share of Capital's common
stock outstanding as of the date of this Agreement shall be exchanged for or
converted into one share of CBC's common stock. Notwithstanding the foregoing,
at Capital's option, in the event the Reorganization is not consummated prior to
the Effective Time, the transactions contemplated by this Agreement may be
restructured such that Home is merged into Capital in consideration for the
distribution by Capital to Home Shareholders of 1.280 shares of Capital's common
stock for each share of Home Stock (other than any shares held by Capital or as
to which rights of dissent and appraisal are properly exercised). In the event
Capital exercises such option, the provisions of this Agreement shall be
modified to the extent necessary to effect such a restructuring.

                  K. ACCOUNTING TREATMENT. (i) Capital and CBC shall have
received assurances from PricewaterhouseCoopers LLP, in form and content
satisfactory to them, to the effect that the Exchange will qualify to be treated
as a "pooling-of-interests" for accounting purposes; (ii) if requested by the
Capital or CBC, Home's independent public accountants shall have delivered to
Capital and CBC a letter in form and content satisfactory to them to the effect
that such accountants are not aware of any fact or circumstance that might cause
the Exchange not to qualify for such treatment; (iii) it shall not have come to
the attention of management of Capital or CBC that any event has occurred or
that any condition or circumstance exists that makes it likely that the Exchange
may not so qualify.

                  L. RESIGNATIONS. Capital and CBC shall have received the
written resignation, satisfactory in form and substance to Capital and CBC, from
each director of Home, effective as of the Effective Time.

                  M. AFFILIATES' AGREEMENTS. Capital and CBC shall have received
an Affiliates Agreement executed by each person who is an Affiliate of Home (as
defined in


                                       46
<PAGE>

Paragraph 2.26 above) at least five (5) days prior to the Closing in form and
content reasonably satisfactory to Capital and CBC.


                                  ARTICLE VIII
                               TERMINATION; BREACH

         8.01 MUTUAL TERMINATION. At any time prior to the Effective Time (and
whether before or after approval hereof by the shareholders of Capital or Home),
this Agreement may be terminated by the mutual agreement of Capital, CBC and
Home. Upon any such mutual termination, all obligations of Capital, CBC and Home
hereunder shall terminate and each party shall pay costs and expenses as
provided in Paragraph 6.04 above.

         8.02 UNILATERAL TERMINATION. This Agreement may be terminated by either
Capital, CBC or Home (whether before or after approval hereof by Home's or
Capital's shareholders) upon written notice to the other parties and under the
circumstances described below.

                  A. TERMINATION BY CAPITAL OR CBC. This Agreement may be
terminated by Capital or CBC by action of either of their Board of Directors:

                           (i) if Home shall have violated or failed to fully
perform any of its obligations, covenants, or agreements contained in Article IV
or Article VI herein in any material respect;

                           (ii) if Capital or CBC determines at any time that
any of Home's representations or warranties contained in Article II or in any
other certificate or writing delivered pursuant to this Agreement shall have
been false or misleading in any material respect when made, or that there has
occurred any event or development or that there exists any condition or
circumstance which has caused or, with the lapse of time or otherwise, is
reasonably likely to cause any such representations or warranties to become
false or misleading in any material respect;

                           (iii) if Home's shareholders do not ratify and
approve this Agreement and the transactions contemplated herein or Capital's
shareholders do not approve the Reorganization;

                           (iv) if any of the conditions of the obligations of
Capital or CBC (as set forth in Paragraph 7.01 or 7.03 above) shall not have
been satisfied or effectively waived in writing, or if the transactions
contemplated herein shall not have become effective, on or before June 30, 1999,
unless such date is extended as evidenced by the written mutual agreement of the
parties hereto;

                           (v) if the number of shares dissenting from the
Exchange, when coupled with any other shares of Capital Stock, CBC Stock and
Home Stock deemed tainted


                                       47
<PAGE>

from "pooling-of-interest" purposes, precludes accounting for the Exchange as a
pooling of interests pursuant to APB Opinion No. 16; or

                           (vi) if the Board of Directors of Home (x) fails to
convene a meeting of the Home shareholders to approve the Exchange on or before
December 31, 1998 (the "Meeting Date"), or postpones the date scheduled for the
meeting of the Home shareholders to approve the Exchange beyond the Meeting
Date, except with the written consent of Capital or CBC, (y) fails to recommend
the approval of this Agreement and the Exchange to the Home shareholders in
accordance with Section 6.01.D. hereof, or (z) withdraws or amends or modifies
in a manner adverse to Capital or CBC its recommendation or approval in respect
of this Agreement and the Exchange or fails to reconfirm such recommendation
within two business days of a written request for such confirmation by Capital
or CBC.

                                    However, before Capital or CBC may terminate
this Agreement for any of the reasons specified above in clause (i) or (ii) of
this Paragraph 8.02.A., it shall give written notice to Home as provided herein
stating its intent to terminate and a description of the specific breach,
default, violation, or other condition giving rise to its right to so terminate,
and, such termination by Capital or CBC shall not become effective if, within
thirty (30) days following the giving of such notice, Home shall cure such
breach, default, or violation or satisfy such condition to the reasonable
satisfaction of Capital and CBC.

                  B. TERMINATION BY HOME. This Agreement may be terminated by
Home by action of its Board of Directors:

                           (i) if Capital or CBC shall have violated or failed
to fully perform any of its obligations, covenants, or agreements contained in
Article V or VI herein in any material respect;

                           (ii) if Home determines at any time that any of
Capital's or CBC's representations and warranties contained in Article III
herein or in any other certificate or writing delivered pursuant to this
Agreement shall have been false or misleading in any material respect when made,
or that there has occurred any event or development or that there exists any
condition or circumstance which has caused or, with the lapse of time or
otherwise, is reasonably likely to cause any such representations or warranties
to become false or misleading in any material respect;

                           (iii) if, notwithstanding Home's compliance with its
obligations contained in this Agreement, Home's shareholders do not ratify and
approve this Agreement;

                           (iv) if any of the conditions of the obligations of
Home (as set forth in Paragraph 7.01 or 7.02 above) shall not have been
satisfied or effectively waived in writing, or if the transactions contemplated
herein shall not have become effective, on or before June 30, 1999, unless such
date is extended as evidenced by the written mutual agreement of the parties
hereto.

                                       48
<PAGE>

                                    However, before Home may terminate this
Agreement for any of the reasons specified above in clause (i) or (ii) of this
Paragraph 8.02.B., it shall give written notice to Capital and CBC as provided
herein stating its intent to terminate and a description of the specific breach,
default, violation, or other condition giving rise to its right to so terminate,
and, such termination by Home shall not become effective if, within thirty (30)
days following the giving of such notice, Capital or CBC shall cure such breach,
default, or violation or satisfy such condition to the reasonable satisfaction
of Home.


                                   ARTICLE IX
                            MISCELLANEOUS PROVISIONS

         9.01 "PREVIOUSLY DISCLOSED" INFORMATION; "MATERIAL ADVERSE EFFECT" AND
"MATERIAL ADVERSE CHANGE"

                  A. "Previously Disclosed" shall mean, as to Home, Capital or
CBC, the disclosure of information in a letter delivered by such party to the
others prior to the date of this Agreement and which specifically refers to this
Agreement and is arranged in paragraphs corresponding to the Paragraphs,
subparagraphs, and items of this Agreement applicable thereto, all of which
documents are incorporated herein by reference.

                  Information disclosed in any party's letter described above
shall be deemed to have been Previously Disclosed by such party for the purpose
of any given Paragraph, subparagraph, or item of this Agreement only to the
extent that information is expressly set forth in such party's letter described
above and that, in connection with such disclosure, a specific reference is made
in the letter to that Paragraph, subparagraph, or item.

                  B. Where used in this Agreement, the terms "Material Adverse
Effect" and "Material Adverse Change" shall mean an event, matter, item or
circumstance (other than as a result of (i) changes in GAAP, (ii) changes in
banking and similar laws of general application or interpretations thereof by
courts or governmental authorities, or (iii) any non-recurring merger-related
expense of any kind) that in and of itself, or when combined with all similar
events, matters, items or circumstances, reasonably would be expected to have,
now or in the future, a material adverse effect on the business, financial
condition, operations, results of operations or prospects of either party.

         9.02 WAIVER. Any term or condition of this Agreement may be waived
(except as to matters of regulatory approvals and approvals required by law),
either in whole or in part, at any time by the party which is, and whose
shareholders are, entitled to the benefits thereof; provided, however, that any
such waiver shall be effective only upon a determination by the waiving party
(through action of its Board of Directors) that such waiver would not adversely
affect the interests of the waiving party or its shareholders; and, provided
further, that no waiver of any term or condition of this Agreement by any party
shall be effective unless such waiver is in writing and signed by the waiving
party, or be construed to be a waiver of any succeeding breach of the same term
or condition. No failure or delay of any party to exercise any power, or to
insist


                                       49
<PAGE>

upon a strict compliance by any other party of any obligation, and no custom or
practice at variance with any terms hereof, shall constitute a waiver of the
right of any party to demand a full and complete compliance with such terms.

         9.03 AMENDMENT. This Agreement may be amended, modified, or
supplemented at any time or from time to time prior to the Effective Time, and
either before or after its approval by the shareholders of Home, by an agreement
in writing approved by a majority of the Board of Directors of CBC, Capital and
Home executed in the same manner as this Agreement; provided, however, that,
except with the further approval of Home's shareholders of that change or as
otherwise provided herein, following approval of this Agreement by the
shareholders of Home no change may be made in the number of shares of CBC Stock
into which each share of Home Stock will be converted.

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

          A.       If to Home, to:

                   Home Savings Bank of Siler City, Inc., SSB
                   300 East Raleigh Street
                   Siler City, North Carolina  27344
                   Attention:  Mr. Edwin E. Bridges

                   With copy to:

                   Anthony Gaeta, Esq.
                   Moore & Van Allen, PLLC
                   1 Hannover Square
                   Raleigh, North Carolina  27601

          B.       If to CBC or Capital, to:

                   Capital Bank
                   4400 Falls of Neuse Road
                   Raleigh, North Carolina 27609
                   Attention:  James A. Beck

                   With copy to:

                   John L. Jernigan
                   Smith, Anderson, Blount, Dorsett, Mitchell & Jernigan, LLP
                   2500 First Union Capitol Center
                   Raleigh, North Carolina 27601

                                       50
<PAGE>

         9.05 FURTHER ASSURANCES. Home, CBC and Capital each agree to furnish to
the others such further assurances with respect to the matters contemplated
herein and their respective agreements, covenants, representations, and
warranties contained herein, including the opinion of legal counsel, as such
other parties may reasonably request.

         9.06 HEADINGS AND CAPTIONS. Headings and captions of the articles,
sections, and paragraphs of this Agreement have been inserted for convenience of
reference only and do not constitute a part hereof.

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

         9.08 SEVERABILITY OF PROVISIONS. The invalidity or unenforceability of
any term, phrase, clause, paragraph, restriction, covenant, agreement, or other
provision hereof shall in no way affect the validity or enforceability of any
other provision or part hereof.

         9.09 ASSIGNMENT. This Agreement may not be assigned by any party hereto
except with the prior written consent of the other parties hereto.

         9.10 ENFORCEMENT. The parties agree that irreparable damage would occur
in the event that any of the provisions of this Agreement were not performed in
accordance with their specific terms or were otherwise breached. It is
accordingly agreed that the parties shall be entitled to an injunction or
injunctions to prevent breaches of this Agreement and to enforce specifically
the terms and provisions of this Agreement in any court located in the State of
North Carolina, this being in addition to any other remedy to which they are
entitled at law or in equity.

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

         9.12 GOVERNING LAW. This Agreement is made in and shall be construed
and enforced in accordance with the internal laws (and not the laws of conflict)
of the State of North Carolina.

         9.13 INSPECTION. Any right of CBC and Capital hereunder to investigate
or inspect the assets, books, records, files, and other information of Home and
Home's Subsidiaries in no way shall establish any presumption that CBC or
Capital should have conducted any investigation or that such right has been
exercised by CBC or Capital or their respective agents, representatives, or
others. Any investigations or inspections that have been made by CBC, Capital or
their respective agents, representatives, or others prior to the Closing Date
shall not be

                                       51
<PAGE>

deemed in any way in derogation or limitation of the covenants, representations,
and warranties made by or on behalf of Home and Home's Subsidiaries in this
Agreement.

         9.14 SURVIVAL OF REPRESENTATIONS, WARRANTIES, INDEMNIFICATION AND OTHER
AGREEMENTS.

                  A. REPRESENTATIONS, WARRANTIES AND OTHER AGREEMENTS. None of
the representations, warranties or agreements herein shall survive the
effectiveness of the Exchange, and no party shall have any right after the
Effective Time to recover damages or other relief from any other party to this
Agreement by reason of any breach of representation or warranty, any
nonfulfillment or nonperformance of any agreement contained herein, or
otherwise; provided, however, that the parties' agreements contain in Paragraphs
5.02, 6.07 and 6.08 and Article VIII hereof, and CBC's representations and
warranties contained in Paragraph 3.02, shall survive the effectiveness of the
Exchange.

                  B. INDEMNIFICATION AND OTHER AGREEMENTS. CBC's indemnification
and all other agreements and obligations pursuant to Paragraph 5.02 above shall
become effective only at the Effective Time, and CBC shall not have any
obligation under that Paragraph prior to the Effective Time or in the event of
or following termination of this Agreement prior to the Effective Time.

  [remainder of page intentionally left blank; signatures appear on next page]




                                       52
<PAGE>




         IN WITNESS WHEREOF, Home, Capital and CBC have each caused this
Agreement to be executed in its name by its duly authorized officers as of the
date first above written.

                                    HOME SAVINGS BANK OF SILER CITY, INC., SSB


                                    By: /s/ Edwin E. Bridges
                                        ------------------------------------
                                    Name: Edwin E. Bridges
                                    Title: President
ATTEST:

/s/
- ------------------------
______ Secretary

[CORPORATE SEAL]


                                    CAPITAL BANK


                                    By: /s/ James A. Beck
                                        ------------------------------------
                                    Name:
                                    Title:
  ATTEST:
/s/ Allen T. Nelson, Jr.
- ------------------------
_______ Secretary

[CORPORATE SEAL]


                                    CAPITAL BANK CORPORATION


                                    By: /s/ James A. Beck
                                        ------------------------------------
                                    Name:
                                    Title:
  ATTEST:

/s/ Allen T. Nelson, Jr.
- ------------------------
_______ Secretary

[CORPORATE SEAL]


                                       53

<PAGE>

APPENDIX III

                                (BAXTER FENTRISS
                                AND COMPANY logo)

      9100 ARBORETUM PARKWAY   SUITE 280      RICHMOND, VIRGINIA 23236
                  (804) 323-7540     FAX (804) 323-7457







September 29, 1998


The Board of Directors of
Home Savings Bank of Siler City, Inc., SSB
                      and
Edwin E. Bridges, Trustee for the
Employee Stock Ownership Plan of
Home Savings Bank of Siler City, Inc., SSB

300 East Raleigh Street
Siler City, NC 27344


Dear Ladies and Gentlemen:

Home Savings Bank of Siler City, Inc., SSB, Siler City, North Carolina ("Home")
has entered into an agreement with Capital Bank, Raleigh, North Carolina and
Capital Bank Corporation, Raleigh, North Carolina (a new bank holding company to
be formed by Capital Bank)(collectively referred to herein as "Capital")
providing for the acquisition of HOME by Capital ("Acquisition"). The terms of
the Acquisition are set forth in the Agreement and Plan of Reorganization and
Share Exchange dated September 29, 1998.

The terms of the Acquisition provide that, with the possible exception of those
shares as to which dissenter's rights may be perfected, each outstanding share
of Home ($1.00 par value) shall be converted into the right to receive 1.28
Capital ($5.00 par value) shares ("Consideration").

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

In rendering our opinion, we have evaluated the financial statements of Home and
Capital available to us from published sources. In addition, we have, among
other things: (a) to the extent deemed relevant, analyzed selected public
information of certain other financial institutions and compared Home and
Capital from a financial point of view to the other financial institutions; (b)
considered the historical market price of the common stock of Home and Capital;
(c) compared the terms of the Acquisition with the terms of certain other
comparable transactions to the extent information concerning such acquisitions
was publicly available; (d) reviewed the drafts of the Agreement and Plan of
Reorganization and related documents; and (e) made such other analyses


<PAGE>

and examinations as we deemed necessary. We also met with various senior
officers of Home and Capital to discuss the foregoing as well as other matters
that may be relevant.

We have not independently verified the financial and other information
concerning Home, or Capital, or other data which we have considered in our
review. We have assumed the accuracy and completeness of all such information;
however, we have no reason to believe that such information is not accurate and
complete. Our conclusion is rendered on the basis of securities market
conditions prevailing as of the date hereof and on the conditions and prospects,
financial and otherwise, of Home and Capital as they exist and are known to us
as of June 30, 1998.

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

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

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


Sincerely,


/s/
Baxter Fentriss and Company

<PAGE>
1998

APPENDIX IV

Board of Directors
Capital Bank Corporation
4400 Falls of Neuse Road
Post Office Box 18949
Raleigh, North Carolina  27619-8949

Members of the Board:

      You have requested our opinion (the "Opinion") as to the fairness, from a
financial point of view, of the consideration to be received by the shareholders
of Capital Bank Corporation ("Capital Bank") under the terms of a certain Joint
Proxy Statement (the "Agreement") by and between Capital Bank and Home Savings
Bank of Siler City, Inc., SSB ("Home Savings") pursuant to which Home Savings
will merge with and into Capital Bank (the "Merger"). Under the terms of the
Agreement, each of the outstanding shares of Home Savings common stock shall be
converted into the right to receive 1.28 shares of Capital Bank common stock.
The foregoing summary of the Merger is qualified in its entirety by reference to
the Agreement.

      Interstate/Johnson Lane Corporation ("IJL") is one of the largest
independent investment banking firms headquartered in the Southeast. As part of
its regular investment banking business, IJL evaluates securities in connection
with negotiated underwritings, leveraged buyouts, secondary distributions,
private placements, estate and gift valuations, mergers and acquisitions,
employee stock ownership plan purchases and other activities.

      We have developed our Opinion on the basis of the findings and conclusions
arising from our conduct of due diligence with respect to Capital Bank and Home
Savings. In arriving at our Opinion, we have, among other things:

      1)    reviewed the terms and conditions of the Agreement;

      2)    analyzed certain historical business and financial information
            relating to Capital Bank and Home Savings;

      3)    conducted discussions with members of the senior management of
            Capital Bank and Home Savings with respect to the business and
            prospects of Capital Bank and Home Savings and the strategic
            objectives of the Merger;


<PAGE>


Board of Directors
Capital Bank Corporation
1998
Page 2


      4)    reviewed   financial  and  market  information  as  to  certain
            other publicly traded companies  believed by us to be reasonably
            similar to Home Savings;

      5)    considered  the  financial  terms of selected  merger and
            acquisition transactions  in the thrift  industry  believed by us to
            be reasonably similar to the proposed Merger;

      6)    performed a pro forma dilution analysis using financial projections
            for Capital Bank and Home Savings in calendar years 1999 and 2000,
            including potential cost savings, merger costs and synergies, to
            estimate the impact to the shareholders of Capital Bank; and

      7)    conducted, as appropriate and relevant, such other financial
            studies, analyses and investigations as the basis for the
            conclusions set forth in this Opinion.


      We have relied upon and assumed, without independent verification, the
accuracy and completeness of the financial and other information furnished to us
by Capital Bank and Home Savings including, without limitation, all financial
projections of Capital Bank and Home Savings. Accordingly, we do not make any
warranties, nor do we express any opinion regarding the accuracy of such
projections. We have also relied upon the assurances of management of Capital
Bank and Home Savings that they are unaware of any facts that would make the
information provided to us incomplete or misleading.

      Based upon and subject to the foregoing and such other matters as we
considered relevant, it is our opinion that as of the date hereof, the
consideration provided for in the Agreement is fair, from a financial point of
view, to the shareholders of Capital Bank.

      Our fees for rendering our Opinion are not contingent upon the Opinion
expressed herein, and neither IJL nor any of its affiliates or employees has a
present or intended material financial interest in the Company. Further, IJL is
independent of all parties participating in the proposed Merger.


<PAGE>


Board of Directors
Capital Bank Corporation
1998
Page 3


      This Opinion is furnished pursuant to our engagement letter dated July 16,
1998. Our Opinion is directed to the Board of Directors of Capital Bank and does
not constitute a recommendation to any shareholder of Capital Bank as to how
such a shareholder should vote in connection with the Merger. This Opinion is a
summary discussion of our underlying analyses and may be included in
communications to the shareholders of Capital Bank provided that IJL approves of
such disclosures prior to publication.


Very truly yours,

/s/
INTERSTATE/JOHNSON LANE CORPORATION

<PAGE>
APPENDIX V
                               DISSENTERS' RIGHTS
          N.C. GEN. STAT. CHAPTER 55, ARTICLE 13 WITH 1997 AMENDMENTS
                       GENERAL STATUTES OF NORTH CAROLINA

CHAPTER 55.  NORTH CAROLINA BUSINESS CORPORATION ACT
ARTICLE 13.  DISSENTERS' RIGHTS
PART 1.  RIGHT TO DISSENT AND OBTAIN PAYMENT FOR SHARES

N.C. Gen. Stat. ss.55-13-01 (1996)

  ss.55-13-01.  Definitions

  In this Article:

      (1) "Corporation" means the issuer of the shares held by a dissenter
before the corporate action, or the surviving or acquiring corporation by merger
or share exchange of that issuer.

      (2) "Dissenter" means a shareholder who is entitled to dissent from
corporate action under G.S. 55-13-02 and who exercises that right when and in
the manner required by G.S. 55-13-20 through 55-13-28.

      (3) "Fair value", with respect to a dissenter's shares, means the value of
the shares immediately before the effectuation of the corporate action to which
the dissenter objects excluding any appreciation or depreciation in anticipation
of the corporate action unless exclusion would be inequitable.

      (4) "Interest" means interest from the effective date of the corporate
action until the date of payment, at a rate that is fair and equitable under all
the circumstances, giving due consideration to the rate currently paid by the
corporation on its principal bank loans, if any, but not less than the rate
provided in G.S. 24-1.

      (5) "Record shareholder" means the person in whose name shares are
registered in the records of a corporation or the beneficial owner of shares to
the extent of the rights granted by a nominee certificate on file with a
corporation.

      (6) "Beneficial shareholder" means the person who is a beneficial owner of
shares held in a voting trust or by a nominee as the record shareholder.

      (7) "Shareholder" means the record shareholder or the beneficial
shareholder.

N.C. Gen. Stat. ss.55-13-02 (1996)

  ss.55-13-02. Right to dissent

  (a) In addition to any rights granted under Article 9, a shareholder is
entitled to dissent from, and obtain payment of the fair value of his shares in
the event of, any of the following corporate actions:
<PAGE>

      (1) Consummation of a plan of merger to which the corporation (other than
a parent corporation in a merger under G.S. 55-11-04) is a party unless (i)
approval by the shareholders of that corporation is not required under G.S.
55-11-03(g) or (ii) such shares are then redeemable by the corporation at a
price not greater than the cash to be received in exchange for such shares;

      (2) Consummation of a plan of share exchange to which the corporation is a
party as the corporation whose shares will be acquired, unless such shares are
then redeemable by the corporation at a price not greater than the cash to be
received in exchange for such shares;

      (3) Consummation of a sale or exchange of all, or substantially all, of
the property of the corporation other than as permitted by G.S. 55-12-01,
including a sale in dissolution, but not including a sale pursuant to court
order or a sale pursuant to a plan by which all or substantially all of the net
proceeds of the sale will be distributed in cash to the shareholders within one
year after the date of sale;

      (4) An amendment of the articles of incorporation that materially and
adversely affects rights in respect of a dissenter's shares because it (i)
alters or abolishes a preferential right of the shares; (ii) creates, alters, or
abolishes a right in respect of redemption, including a provision respecting a
sinking fund for the redemption or repurchase, of the shares; (iii) alters or
abolishes a preemptive right of the holder of the shares to acquire shares or
other securities; (iv) excludes or limits the right of the shares to vote on any
matter, or to cumulate votes; (v) reduces the number of shares owned by the
shareholder to a fraction of a share if the fractional share so created is to be
acquired for cash under G.S. 55-6-04; or (vi) changes the corporation into a
nonprofit corporation or cooperative organization;

      (5) Any corporate action taken pursuant to a shareholder vote to the
extent the articles of incorporation, bylaws, or a resolution of the board of
directors provides that voting or nonvoting shareholders are entitled to dissent
and obtain payment for their shares.

  (b) A shareholder entitled to dissent and obtain payment for his shares under
this Article may not challenge the corporate action creating his entitlement,
including without limitation a merger solely or partly in exchange for cash or
other property, unless the action is unlawful or fraudulent with respect to the
shareholder or the corporation.

  (c) Notwithstanding any other provision of this Article, there shall be no
right of dissent in favor of holders of shares of any class or series which, at
the record date fixed to determine the shareholders entitled to receive notice
of and to vote at the meeting at which the plan of merger or share exchange or
the sale or exchange of property is to be acted on, were (i) listed on a
national securities exchange or (ii) held by at least 2,000 record shareholders,
unless in either case:

      (1) The articles of incorporation of the corporation issuing the shares
provide otherwise;

      (2) In the case of a plan of merger or share exchange, the holders of the
  class or series are required under the plan of merger or share exchange to
  accept for the shares anything except:

          a.  Cash;
<PAGE>

          b. Shares, or shares and cash in lieu of fractional shares of the
    surviving or acquiring corporation, or of any other corporation which, at
    the record date fixed to determine the shareholders entitled to receive
    notice of and vote at the meeting at which the plan of merger or share
    exchange is to be acted on, were either listed subject to notice of issuance
    on a national securities exchange or held of record by at least 2,000 record
    shareholders; or

          c. A combination of cash and shares as set forth in sub-subdivisions
    a. and b. of this subdivision.

N.C. Gen. Stat. ss.55-13-03 (1996)

  ss.55-13-03.  Dissent by nominees and beneficial owners

  (a) A record shareholder may assert dissenters' rights as to fewer than all
the shares registered in his name only if he dissents with respect to all shares
beneficially owned by any one person and notifies the corporation in writing of
the name and address of each person on whose behalf he asserts dissenters'
rights. The rights of a partial dissenter under this subsection are determined
as if the shares as to which he dissents and his other shares were registered in
the names of different shareholders.

  (b) A beneficial shareholder may assert dissenters' rights as to shares held
on his behalf only if:

      (1) He submits to the corporation the record shareholder's written consent
  to the dissent not later than the time the beneficial shareholder asserts
  dissenters' rights; and

      (2) He does so with respect to all shares of which he is the beneficial
  shareholder.

N.C. Gen. Stat. ss.55-13-04 (1996)

  ss.55-13-04 through 55-13-19

  Reserved for future codification purposes.

PART 2. PROCEDURE FOR EXERCISE OF DISSENTERS' RIGHTS

N.C. Gen. Stat. ss.55-13-20 (1996)

  ss.55-13-20. Notice of dissenters' rights

  (a) If proposed corporate action creating dissenters' rights under G.S.
55-13-02 is submitted to a vote at a shareholders' meeting, the meeting notice
must state that shareholders are or may be entitled to assert dissenters' rights
under this Article and be accompanied by a copy of this Article.

  (b) If corporate action creating dissenters' rights under G.S. 55-13-02 is
taken without a vote of shareholders, the corporation shall no longer than 10
days thereafter notify in writing all shareholders entitled to assert
dissenters' rights that the action was taken and send them the dissenters'
notice described in G.S. 55-13-22.
<PAGE>

  (c) If a corporation fails to comply with the requirements of this section,
such failure shall not invalidate any corporate action taken; but any
shareholder may recover from the corporation any damage which he suffered from
such failure in a civil action brought in his own name within three years after
the taking of the corporate action creating dissenters' rights under G.S.
55-13-02 unless he voted for such corporate action.

  ss.55-13-21. Notice of intent to demand payment

  (a) If proposed corporate action creating dissenters' rights under G.S.
55-13-02 is submitted to a vote at a shareholders' meeting, a shareholder who
wishes to assert dissenters' rights:

      (1) Must give to the corporation, and the corporation must actually
receive, before the vote is taken written notice of his intent to demand payment
for his shares if the proposed action is effectuated; and

      (2) Must not vote his shares in favor of the proposed action.

  (b) A shareholder who does not satisfy the requirements of subsection (a) is
not entitled to payment for his shares under this Article.

N.C. Gen. Stat. ss.55-13-22 (1996)

  ss.55-13-22. Dissenters' notice

  (a) If proposed corporate action creating dissenters' rights under G.S.
55-13-02 is authorized at a shareholders' meeting, the corporation shall mail by
registered or certified mail, return receipt requested, a written dissenters'
notice to all shareholders who satisfied the requirements of G.S.
55-13-21.

  (b) The dissenters' notice must be sent no later than 10 days after
shareholder approval, or if no shareholder approval is required, after the
approval of the board of directors, of the corporate action creating dissenters'
rights under G.S. 55-13-02, and must:

      (1) State where the payment demand must be sent and where and when
    certificates for certificated shares must be deposited;

      (2) Inform holders of uncertificated shares to what extent transfer of the
    shares will be restricted after the payment demand is received;

      (3) Supply a form for demanding payment;

      (4) Set a date by which the corporation must receive the payment demand,
    which date may not be fewer than 30 nor more than 60 days after the date the
    subsection (a) notice is mailed; and

      (5) Be accompanied by a copy of this Article.
<PAGE>

N.C. Gen. Stat. ss.55-13-23 (1996)

  ss.55-13-23. Duty to demand payment

  (a) A shareholder sent a dissenters' notice described in G.S. 55-13-22 must
demand payment and deposit his share certificates in accordance with the terms
of the notice.

  (b) The shareholder who demands payment and deposits his share certificates
under subsection (a) retains all other rights of a shareholder until these
rights are cancelled or modified by the taking of the proposed corporate action.

  (c) A shareholder who does not demand payment or deposit his share
certificates where required, each by the date set in the dissenters' notice, is
not entitled to payment for his shares under this Article.

N.C. Gen. Stat. ss.55-13-24 (1996)

  ss.55-13-24. Share restrictions

  (a) The corporation may restrict the transfer of uncertificated shares from
the date the demand for their payment is received until the proposed corporate
action is taken or the restrictions released under G.S. 55-13-26.

  (b) The person for whom dissenters' rights are asserted as to uncertificated
shares retains all other rights of a shareholder until these rights are
cancelled or modified by the taking of the proposed corporate action.

N.C. Gen. Stat. ss.55-13-25 (1996)

  ss.55-13-25. Payment

  (a) As soon as the proposed corporate action is taken, or within 30 days after
receipt of a payment demand, the corporation shall pay each dissenter who
complied with G.S. 55-13-23 the amount the corporation estimates to be the fair
value of his shares, plus interest accrued to the date of payment.

  (b) The payment shall be accompanied by:

      (1) The corporation's most recent available balance sheet as of the end of
    a fiscal year ending not more than 16 months before the date of payment, an
    income statement for that year, a statement of cash flows for that year, and
    the latest available interim financial statements, if any;

      (2) An explanation of how the corporation estimated the fair value of the
    shares;

      (3) An explanation of how the interest was calculated;

      (4) A statement of the dissenters' right to demand payment under G.S.
    55-13-28; and

      (5) A copy of this Article.
<PAGE>

N.C. Gen. Stat. ss.55-13-26 (1996)

  ss.55-13-26. Failure to take action

  (a) If the corporation does not take the proposed action within 60 days after
the date for demanding payment and depositing share certificates, the
corporation shall return the deposited certificates and release the transfer
restrictions imposed on uncertificated shares.

  (b) If after returning deposited certificates and releasing transfer
restrictions, the corporation takes the proposed action, it must send a new
dissenters' notice under G.S. 55-13-22 and repeat the payment demand procedure.

N.C. Gen. Stat. ss.55-13-27 (1996)

  ss.55-13-27

  Reserved for future codification purposes.

N.C. Gen. Stat. ss.55-13-28 (1996)

  ss.55-13-28.   Procedure  if  shareholder  dissatisfied  with  corporation's
payment or failure to perform

  (a) A dissenter may notify the corporation in writing of his own estimate of
the fair value of his shares and amount of interest due, and demand payment of
the amount in excess of the payment by the corporation under G.S. 55-13-25 for
the fair value of his shares and interest due, if:

      (1) The dissenter believes that the amount paid under G.S. 55-13-25 is
    less than the fair value of his shares or that the interest due is
    incorrectly calculated;

      (2) The corporation fails to make payment under G.S. 55-13-25; or

      (3) The corporation, having failed to take the proposed action, does not
    return the deposited certificates or release the transfer restrictions
    imposed on uncertificated shares within 60 days after the date set for
    demanding payment.

  (b) A dissenter waives his right to demand payment under this section unless
he notifies the corporation of his demand in writing (i) under subdivision
(a)(1) within 30 days after the corporation made payment for his shares or (ii)
under subdivisions (a)(2) and (a)(3) within 30 days after the corporation has
failed to perform timely. A dissenter who fails to notify the corporation of his
demand under subsection (a) within such 30-day period shall be deemed to have
withdrawn his dissent and demand for payment.

N.C. Gen. Stat. ss.55-13-29 (1996)

  ss.55-13-29
<PAGE>

  Reserved for future codification purposes.

PART 3. JUDICIAL APPRAISAL OF SHARES

N.C. Gen. Stat. ss.55-13-30 (1996)

  ss.55-13-30. Court action

  (a) If a demand for payment under G.S. 55-13-28 remains unsettled, the
dissenter may commence a proceeding within 60 days after the earlier of (i) the
date payment is made under G.S. 55-13-25, or (ii) the date of the dissenter's
payment demand under G.S. 55-13-28 by filing a complaint with the Superior Court
Division of the General Court of Justice to determine the fair value of the
shares and accrued interest. A dissenter who takes no action within the 60-day
period shall be deemed to have withdrawn his dissent and demand for payment.

  (a1) Repealed by Session Laws 1997-202, s.4, effective October 1, 1997.

  (b)  [Reserved for future codification purposes.]

  (c) The court shall have the discretion to make all dissenters (whether or not
residents of this State) whose demands remain unsettled parties to the
proceeding as in an action against their shares and all parties must be served
with a copy of the complaint. Nonresidents may be served by registered or
certified mail or by publication as provided by law.

  (d) The jurisdiction of the superior court in which the proceeding is
commenced under subsection (a) is plenary and exclusive. The court may appoint
one or more persons as appraisers to receive evidence and recommend decision on
the question of fair value. The appraisers have the powers described in the
order appointing them, or in any amendment to it. The parties are entitled to
the same discovery rights as parties in other civil proceedings. The proceeding
shall be tried as in other civil actions. However, in a proceeding by a
dissenter in a corporation that was a public corporation immediately prior to
consummation of the corporate action giving rise to the right of dissent under
G.S. 55-13-02, there is no right to a trial by jury.

  (e) Each dissenter made a party to the proceeding is entitled to judgment for
the amount, if any, by which the court finds the fair value of his shares, plus
interest, exceeds the amount paid by the corporation.

  ss.55-13-31. Court action

  (a) The court in an appraisal proceeding commenced under G.S. 55-13-30 shall
determine all costs of the proceeding, including the reasonable compensation and
expenses of appraisers appointed by the court, and shall assess the costs as it
finds equitable.

  (b) The court may also assess the fees and expenses of counsel and experts for
the respective parties, in amounts the court finds equitable.
<PAGE>

       (1)Against the  corporation  and in favor of any or all  dissenters  if
    the court  finds the  corporation  did not  substantially  comply with the
    requirements of G.S. 55-13-20 through 55-13-28; or

       (2)Against either the corporation or a dissenter, in favor of either or
    any other party, if the court finds that the party against whom the fees and
    expenses are assessed acted arbitrarily, vexatiously, or not in good faith
    with respect to the rights provided by this Article.

  (c) If the court finds that the services of counsel for any dissenter were of
substantial benefit to other dissenters similarly situated, and that the fees
for those services should not be assessed against the corporation, the court may
award to these counsel reasonable fees to be paid out of the amounts awarded the
dissenters who were benefited.
</R????????

<PAGE>


                                     PART II

                     INFORMATION NOT REQUIRED IN PROSPECTUS

ITEM 20. INDEMNIFICATION OF DIRECTORS AND OFFICERS

         Sections 55-8-50 through 55-8-58 of the North Carolina General Statutes
permit a corporation to indemnify its directors, officers, employees or agents
under either or both a statutory or nonstatutory scheme of indemnification.
Under the statutory scheme, a corporation may, with certain exceptions,
indemnify a director, officer, employee or agent of the corporation who was, is,
or is threatened to be made, a party to any threatened, pending or completed
legal action, suit or proceeding, whether civil, criminal, administrative, or
investigative, because of the fact that such person was a director, officer,
agent or employee of the corporation, or is or was serving at the request of
such corporation as a director, officer, employee or agent of another
corporation or enterprise. This indemnity may include the obligation to pay any
judgment, settlement, penalty, fine (including an excise tax assessed with
respect to an employee benefit plan) and reasonable expenses incurred in
connection with a proceeding (including counsel fees), but no such
indemnification may be granted unless such director, officer, agent or employee
(i) conducted himself in good faith, (ii) reasonably believed (a) that any
action taken in his official capacity with the corporation was in the best
interest of the corporation or (b) that in all other cases his conduct at least
was not opposed to the corporation's best interest, and (iii) in the case of any
criminal proceeding, had no reasonable cause to believe his conduct was
unlawful. Whether a director has met the requisite standard of conduct for the
type of indemnification set forth above is determined by the board of directors,
a committee of directors, special legal counsel or the shareholders in
accordance with Section 55-8-55. A corporation may not indemnify a director
under the statutory scheme in connection with a proceeding by or in the right of
the corporation in which the director was adjudged liable to the corporation or
in connection with a proceeding in which a director was adjudged liable on the
basis of having received an improper personal benefit.

         In addition to, and separate and apart from the indemnification
described above under the statutory scheme, Section 55-8-57 of the North
Carolina General Statutes permits a corporation to indemnify or agree to
indemnify any of its directors, officers, employees or agents against liability
and expenses (including attorney's fees) in any proceeding (including
proceedings brought by or on behalf of the corporation) arising out of their
status as such or their activities in such capacities, except for any
liabilities or expenses incurred on account of activities that were, at the time
taken, known or believed by the person to be clearly in conflict with the best
interests of the corporation. The Bylaws of Capital Bank Corporation provide for
indemnification to the fullest extent permitted under North Carolina law for
persons who serve as directors or officers of Capital Bank Corporation, or at
the request of Capital Bank Corporation serve as an officer, director, agent,
partner, trustee, administrator or employee for any other foreign or domestic
entity, except to the extent such activities were at the time taken known or
believed by the potential indemnities to be clearly in conflict with the best
interests of Capital Bank Corporation. Accordingly, Capital Bank Corporation may
indemnify its directors, officers or employees in accordance with either the
statutory or non-statutory standards.

         Sections 55-8-52 and 55-8-56 of the North Carolina General Statutes
require a corporation, unless its articles of incorporation provide otherwise,
to indemnify a director or officer who has been wholly successful, on the merits
or otherwise, in the defense of any proceeding to which such director or officer
was a party. Unless prohibited by the articles of incorporation, a director or
officer also may make application and obtain court-ordered indemnification if
the court determines that such director or officer is fairly and reasonably
entitled to such indemnification as provided in Sections 55-8-54 and 55-8-56.

         Finally, Section 55-8-57 of the North Carolina General Statutes
provides that a corporation may purchase and maintain insurance on behalf of an
individual who is or was a director, officer, employee or agent of the
corporation against certain liabilities incurred by such persons, whether or not
the corporation is otherwise authorized by the NCBCA to indemnify such party.
Capital Bank has purchased a standard directors'

                                      II-1
<PAGE>

and officers liability policy which will, subject to certain limitations,
indemnify Capital Bank and its officers and directors for damages they become
legally obligated to pay as a result of any negligent act, error, or omission
committed by directors or officers while acting in their capacity as such.
Capital Bank Corporation may also purchase such a policy.

         As permitted by North Carolina law, Article 5 of Capital Bank
Corporation's Articles limits the personal liability of directors for monetary
damages for breaches of duty as a director arising out of any legal action
whether by or in the right of Capital Bank Corporation or otherwise, provided
that such limitation will not apply to (i) acts or omissions that the director
at the time of such breach knew or believed were clearly in conflict with the
best interests of Capital Bank Corporation, (ii) any liability under Section
55-8-33 of the General Statutes of North Carolina, or (iii) any transaction from
which the director derived an improper personal benefit (which does not include
a director's reasonable compensation or other reasonable incidental benefit for
or on account of his service as a director, officer, employee, independent
contractor, attorney, or consultant of Capital Bank Corporation).


ITEM 21. EXHIBITS

         The following documents are filed herewith and made a part of this
Registration Statement.
   
EXHIBIT
NUMBER   DESCRIPTION OF EXHIBIT
- -------  -----------------------
2.1*     Agreement and Plan of Reorganization and Share Exchange dated as of
         August 12, 1998, by and between Capital Bank and Capital Bank
         Corporation included as Appendix I hereto

2.2*     Agreement and Plan of Reorganization and Share Exchange dated as of
         September 29, 1998, by and between Capital Bank, Capital Bank
         Corporation and Home Savings Bank of Siler City, Inc. SSB included as
         Appendix II hereto

3.1*     Articles of Incorporation of Capital Bank Corporation

3.2*     Bylaws of Capital Bank Corporation

4.1*     Specimen Common Stock Certificate of Capital Bank Corporation

5.1*     Opinion of Smith, Anderson, Blount, Dorsett, Mitchell & Jernigan,
         L.L.P. regarding the legality of securities being registered

8.1      Opinion of PricewaterhouseCoopers LLP regarding certain federal income
         tax consequences of Home Savings share exchange

8.2      Opinion of Smith, Anderson, Blount, Dorsett, Mitchell & Jernigan,
         L.L.P. regarding certain federal income tax consequences of the Holding
         Company Reorganization

10.1*    Lease Agreement, dated January 4, 1994, between Buchanan Properties
         Joint Venture and Triangle East Bank, together with assignment to
         Capital Bank

10.2*    Lease Agreement, dated February 1, 1992, between Moretti Construction,
         Incorporated and Triangle Bank, together with assignment to Capital
         Bank
                                      II-2
<PAGE>
EXHIBIT
NUMBER   DESCRIPTION OF EXHIBIT
- -------  ----------------------


10.3*    Sublease, dated January 30, 1997, between Centura Bank and NB
         Acquisition Corp., predecessor to Capital Bank

10.4*    Agreement of Sublease, dated June 3, 1997, between Medical Records
         Corporation and Capital Bank

10.5*    Lease Agreement, dated July 10, 1997, between Forty-Four Hundred F-N
         Associates and Dixon-Odom Company and Capital Bank

10.6*    Amended and Restated Employment Agreement, dated May 22, 1997, between
         NB Acquisition Corp., as predecessor to Capital Bank, and James A. Beck

10.7*    Capital Bank Corporation Incentive Stock Option Plan

10.8*    Capital Bank Corporation Non-Qualified Stock Option Plan

10.9*    Deferred Compensation Plan for Outside Directors

10.10*   Agreement, dated May 5, 1997, between Alphanumeric Systems, Inc. and
         Capital Bank

10.11*   Master Service Agreement, dated June 23, 1997, between Central Service
         Corporation and Capital Bank

21.1*    Subsidiaries of the Registrant

23.1     Consent of PricewaterhouseCoopers LLP (Capital Bank Financial
         Statements)

23.2     Consent of PricewaterhouseCoopers LLP (Home Savings Financial
         Statements)

23.3*    Consent of Smith, Anderson, Blount, Dorsett, Mitchell & Jernigan,
         L.L.P. (included with Exhibit 5.1 hereto)

23.4*    Consent of Edwin E. Bridges

23.5*    Consent of John Grimes

27.1*    Financial Data Schedule

99.1*    Form of Proxy Card (Capital Bank)

99.2*    Form of Proxy Card (Home Savings)

99.3     Annual Report on Form 10-KSB of Home Savings Bank of Siler City, Inc.,
         SSB

- ---------------------
  * Previously filed.

ITEM 22. UNDERTAKINGS
    
         The undersigned registrant hereby undertakes:
                                      II-3
<PAGE>

         (1)      To file, during any period in which offers and sales are being
                  made, a post-effective amendment to this registration
                  statement:

                  (i)      To include any prospectus required by Section
                           10(a)(3) of the Securities Act of 1933;

                  (ii)     To reflect in the prospectus any facts or events
                           arising after the effective date of the registration
                           statement (or the most recent post-effective
                           amendment thereof) which, individually or in the
                           aggregate, represent a fundamental change in the
                           information set forth in the registration statement.
                           Notwithstanding the foregoing, any increase or
                           decrease in volume of securities offered (if the
                           total dollar value of securities offered would not
                           exceed that which was registered) and any deviation
                           from the low or high end of the estimated maximum
                           offering range may be reflected in the form of the
                           prospectus filed with the Commission pursuant to Rule
                           424(b) if, in the aggregate, the changes in volume
                           and price represent no more than a 20% change in the
                           maximum aggregate offering price set forth in the
                           "Calculation of Registration Fee" table in the
                           effective registration statement;

                  (iii)    To include any material information with respect to
                           the plan of distribution not previously disclosed in
                           the registration statement or any material change to
                           such information in the registration statement.

         (2)      That, for the purpose of determining any liability under the
                  Securities Act of 1933, each such post-effective amendment
                  shall be deemed to be a new registration statement relating to
                  the securities offered therein, and the offering of such
                  securities at that time shall be deemed to be the initial bona
                  fide offering thereof.

         (3)      To remove from registration by means of a post-effective
                  amendment any of the securities being registered which remain
                  unsold at the termination of the offering.

         The undersigned registrant hereby undertakes that, for purposes of
determining any liability under the Securities Act of 1933, each filing of the
registrant's annual report pursuant to Section 13(a) or Section 15(d) of the
Securities and Exchange Act of 1934 (and, where applicable, each filing of an
employee benefit plan's annual report pursuant to Section 15(d) of the
Securities Exchange Act of 1934) that is incorporated by reference in the
registration statement shall be deemed to be a new registration statement
relating to the securities offered therein, and the offering of such securities
at that time shall be deemed to be the initial bona fide offering thereof.

         Insofar as indemnification for liabilities arising under the Securities
Act of 1933 may be permitted to directors, officers and controlling persons of
the registrant pursuant to the foregoing provisions, or otherwise, the
registrant has been advised that in the opinion of the Securities and Exchange
Commission such indemnification is against public policy as expressed in the Act
and is, therefore, unenforceable. In the event that a claim for indemnification
against such liabilities (other than the payment by the registrant of expenses
incurred or paid by a director, officer or controlling person of the registrant
in the successful defense of any action, suit or proceeding) is asserted by such
director, officer or controlling person in connection with the securities being
registered, the registrant will, unless in the opinion of its counsel the matter
has been settled by controlling precedent, submit to a court of appropriate
jurisdiction the question whether such indemnification by it is against public
policy as expressed in the Act and will be governed by the final adjudication of
such issue.

         The undersigned hereby undertakes as follows: that prior to any public
reoffering of the securities registered hereunder through use of a prospectus
which is a part of this Registration Statement, by any person or party who is
deemed to be an underwriter within the meaning of Rule 145(c), such reoffering
prospectus will contain the information called for by the applicable
registration form with respect to reofferings by persons who may be deemed
underwriters, in addition to the information called for by the other items of
the applicable form 
                                      II-4
<PAGE>

and that every prospectus (i) that is filed pursuant to the paragraph
immediately preceding, or (ii) that purports to meet the requirements of Section
10(a)(3) of the Securities Act and is used in connection with an offering of
securities subject to Rule 415, will be filed as a part of an amendment to the
Registration Statement and will not be used until such amendment is effective,
and that, for purposes of determining any liability under the Securities Act,
each such post-effective amendment shall be deemed to be a new registration
statement relating to the securities offered therein, and the offering of such
securities at that time shall be deemed to be the initial bona fide offering
thereof. The undersigned registrant hereby undertakes to respond to requests for
information that are incorporated by reference into the prospectus pursuant to
Items 4, 10(b), 11, or 13 of this Form, within one business day of receipt of
such request, and to send the incorporated documents by first class mail or
other equally prompt means. This includes information contained in documents
filed subsequent to the effective date of the registration statement through the
date of responding to the request. The undersigned registrant hereby undertakes
to supply by means of a post-effective amendment all information concerning a
transaction, and the company being acquired involved therein, that was not the
subject of and included in the Registration Statement when it became effective.



                                      II-5

<PAGE>
   




                                   SIGNATURES

         Pursuant to the requirements of the Securities Act of 1933, the
registrant certifies that it has reasonable grounds to believe that it meets all
of the requirements for filing on Form S-4 and has duly caused this registration
statement to be signed on its behalf by the undersigned, thereunto duly
authorized, in the City of Raleigh, State of North Carolina, on December 21,
1998.

                                 CAPITAL BANK CORPORATION



                                 By: /s/ James A. Beck 
                                    --------------------------------------------
                                          James A. Beck
                                          President and Chief Executive Officer
    

         Pursuant to the requirements of the Securities Act of 1933, this
Registration Statement has been signed by the following persons on December 21,
1998 in the capacities indicated.

<TABLE>
<CAPTION>

         SIGNATURE                                                              CAPACITY
<S>                                                           <C>

   
     /s/ James A. Beck                                        President, Chief Executive Officer and Director
- --------------------------------
         James A. Beck
   /s/ Allen T. Nelson, Jr.                                   Senior Vice President and Chief Financial Officer
- --------------------------------
       Allen T. Nelson, Jr.
              *
- --------------------------------                                                Director
       Charles F. Atkins
              *
- --------------------------------                                                Director
         Lamar Beach
    

              *
- -------------------------------                                                 Director
     William C. Burkhardt

              *
- -------------------------------                                                 Director
       L. I. Cohen, Jr.

              *
- -------------------------------                                                 Director
       David G. Gospodarek

              *
- -------------------------------                                                 Director
       Carolyn W. Grant

              *
- ------------------------------                                                  Director
       Darleen M. Johns

              *
- ------------------------------                                                  Director
       Robert L. Jones

              *
- ------------------------------                                         Chairman of the Board of Directors
       Oscar A. Keller, III

              *
- ------------------------------                                                  Director
       Oscar A. Keller, Jr.

              *
- ------------------------------                                                  Director
       Vernon Malone

              *
- ------------------------------                                                  Director
       George R. Perkins, III

              *
- ------------------------------                                                  Director
       Donald W. Perry

              *
- ------------------------------                                                  Director
       J. Rex Thomas

              *
- -----------------------------                                                   Director
       Bruce V. Wainright

             *
- ------------------------------                                                  Director
       Samuel J. Wornom, III


   
*By: /s/ Allen T. Nelson, Jr.
- ------------------------------    
        Attorney-in-fact
</TABLE>


    
<PAGE>


                                  EXHIBIT INDEX

EXHIBIT
NUMBER   DESCRIPTION OF EXHIBIT
- -------  ----------------------
   
8.1      Opinion of PricewaterhouseCoopers LLP regarding certain federal income
         tax consequences of the Home Savings share exchange

8.2      Opinion of Smith, Anderson, Blount, Dorsett, Mitchell & Jernigan,
         L.L.P. regarding certain federal income tax consequences of the Holding
         Company Reorganization

23.1     Consent of PricewaterhouseCoopers LLP (Capital Bank Financial
         Statements)

23.2     Consent of PricewaterhouseCoopers LLP (Home Savings Financial
         Statements)

99.3     Annual Report on Form 10-KSB of Home Savings Bank of Siler City, Inc.,
         SSB
    


                                                                     EXHIBIT 8.1

PricewaterhouseCoopers (logo)
- --------------------------------------------------------------------------------

                   [LETTERHEAD OF PRICEWATERHOUSECOOPERS LLP]



December 18, 1998




Capital Bank Corporation
c/o Mr. James A. Beck
4400 Falls of  Neuse Road
Raleigh, North Carolina  27609

Home Savings Bank of Siler City, Inc., SSB
c/o Mr. Edwin E. Bridges
300 East Raleigh Street
Siler City, North Carolina 27344


                        Re:  Agreement and Plan of Reorganization and Share
                        Exchange by and among Capital Bank, Capital Bank
                        Corporation, and Home Savings Bank of Siler City, Inc.,
                        SSB.

Gentlemen:

Pursuant to your request and as required by Article VII, Section 7.01.F of the
Agreement and Plan of Reorganization and Share Exchange by and among Capital
Bank, Capital Bank Corporation, and Home Savings Bank of Siler City, Inc., SSB
dated as of September 29, 1998 (the "Agreement"), we are providing you our
opinion of the material federal income tax consequences of the transaction
described herein. Unless otherwise noted, all section references herein shall be
to the Internal Revenue Code of 1986, as amended (the "Code"), and the
regulations thereunder.


Facts

A.    Parties to the Proposed Transaction

            1.    Capital Bank Corporation ("CBC")

                  CBC is a North Carolina corporation with its principal office
                  and place of business located at 4400 Falls of Neuse Road,
                  Raleigh, North Carolina. CBC is authorized by its Articles of
                  Incorporation to issue 20,000,000 shares of voting common
                  stock, each of no par value (the "CBC Common Stock"), of which
                  there was 1 share issued and outstanding as of

<PAGE>

PricewaterhouseCoopers (logo)

Mr. James A. Beck
Mr. Edwin E. Bridges
Page 2
December 18, 1998


                  August 31, 1998.

            2.    Capital Bank ("Capital")

                  Capital is a North Carolina commercial bank with its principal
                  office and place of business located at 4400 Falls of Neuse
                  Road, Raleigh, North Carolina. Capital is authorized by its
                  Articles of Incorporation to issue 20,000,000 shares of common
                  stock, each of $5.00 par value (the "Capital Stock"), of which
                  there were 2,477,651 shares issued and outstanding as of June
                  30, 1998.

            3.    Home Savings Bank of Siler City, Inc., SSB ("Home")

                  Home is a North Carolina savings bank with its principal
                  office and place of business located at 300 East Raleigh
                  Street, Siler City, North Carolina. Home is authorized by its
                  Articles of Incorporation to issue 5,000,000 shares of common
                  stock, each of $1.00 par value (the "Home Stock"), of which
                  there were 922,686 shares issued and outstanding as of August
                  31, 1998.

            4.    Shareholders of Home Savings Bank of Siler City, Inc., SSB 
                  ("Home Shareholders")

                  Home is a publicly owned company. Home stock is reported
                  over-the-counter in the "pink sheets" by the National Daily
                  Quotation System published by the National Quotation Bureau,
                  Inc.


B.    Proposed Transaction Between the Parties

      Prior to the Effective Time (as defined below) of the Agreement, each
      share of Capital Stock outstanding shall be exchanged for or converted
      into one share of CBC Common Stock. As a result, Capital will be a
      wholly-owned subsidiary of CBC.

      Pursuant to the Agreement and in accordance with North Carolina law, Home
      Shareholders and CBC shall consummate a share exchange (the "Exchange")
      whereby each of the outstanding shares of Home Stock will be exchanged
      solely for shares of CBC Common Stock. The separate corporate existence of
      Home and CBC shall continue unaffected and unimpaired by the Exchange.


<PAGE>

PricewaterhouseCoopers (logo)

Mr. James A. Beck
Mr. Edwin E. Bridges
Page 3
December 18, 1998

      Subsequent to the Exchange and in accordance with North Carolina law, Home
      shall be merged with and into Capital (the "Merger") with Capital
      surviving the Merger. At this time, the separate corporate existence of
      Home shall cease while the corporate existence of Capital, as the
      surviving corporation, shall continue unaffected and unimpaired by the
      Merger. The duration of the corporate existence of Capital, as the
      surviving corporation, shall be perpetual and unlimited.

      The Exchange and subsequent Merger (the "Proposed Transactions") are
      expected to provide CBC with certain business advantages in comparison to
      CBC's current structure, including increased ability to expand the
      business and economies of scale.

      Pursuant to the Agreement, the Home Shareholders will receive (through a
      designated transfer agent) 1.28 shares of the CBC Common Stock, rounded to
      the nearest whole share, for each share of Home Stock held immediately
      prior to the Effective Time (as defined below) of the Exchange. No
      fractional shares of CBC Common Stock will be issued to the Home
      Shareholders. Instead, CBC Common Stock to be issued will be rounded to
      the nearest whole share and any Home Shareholder who would otherwise be
      entitled to receive five-tenths (.5) or more of a share will instead
      receive an additional whole share; and any shareholder who would otherwise
      be entitled to less than five-tenths (.5) of a share will not receive any
      consideration for such fractional interest.

      Pursuant to the Agreement, Home and Capital have entered into a certain
      Stock Option Agreement (the "Stock Option Agreement") whereby Capital has
      the option to acquire 183,615 shares of Home Stock at a price of $11.75
      per share payable in cash (the "Option"). Capital may exercise the Option,
      in whole or in part, at any time or from time to time if a Purchase Event
      (as defined in the Stock Option Agreement) shall have occurred and be
      continuing; provided that to the extent the Option shall not have been
      exercised, it shall terminate and be of no further force or effect upon
      the earliest to occur of (i) the Effective Time of the Exchange or (ii)
      termination of the Agreement in accordance with the provisions thereof
      prior to the occurrence of a Purchase Event (other than a termination
      resulting from a breach by Home of any covenant contained therein) or
      (iii) six months after termination of the Agreement if such termination
      follows the occurrence of a Purchase Event or is due to a breach by Home
      of any covenant contained therein.

      Any shareholder of Home who has and properly exercises the right of
      dissent and appraisal with respect to the Exchange as provided in Article
      13 of the North Carolina Business Corporation Act ("Dissenters Rights")
      shall be entitled to receive cash payment of the fair value of all of his
      or her shares of Home Stock from the Escrow Fund (defined below) in the
      manner and pursuant to the procedures provided therein, subject further to


<PAGE>

PricewaterhouseCoopers (logo)

Mr. James A. Beck
Mr. Edwin E. Bridges
Page 4
December 18, 1998

      the conditions set forth in Article VII, Section 7.03.H of the Agreement.
      Shares of Home Stock held by persons who exercise Dissenters Rights shall
      not be exchanged for CBC Common Stock as provided above. However, if any
      shareholder of Home who exercises Dissenters Rights shall fail to perfect
      his or her right to receive cash payment as provided above, or effectively
      shall waive or lose such right, then each of his or her shares of Home
      Stock, at CBC's sole option, shall be deemed to have been converted into
      the right to receive CBC Common Stock as of the Effective Time (as defined
      below).

      Upon its receipt of any notice of a Home Shareholder's intent to assert
      Dissenters Rights pursuant to the North Carolina Business Corporation Act,
      Home shall establish an escrow fund (the "Escrow Fund") with an
      independent third party (the "Escrow Agent") reasonably satisfactory to
      Capital and CBC, from which the Escrow Agent shall make all payments,
      whether before or after the Effective Time, necessary with respect to the
      exercise of such Dissenters Rights.

      Neither CBC nor Capital nor any entity affiliated with either CBC or
      Capital shall, directly or indirectly, contribute any funds to the Escrow
      Fund. Home shall deposit in the Escrow Fund an amount, subject to
      Capital's and CBC's approval, that Home reasonably believes is sufficient
      to pay fully the claims of all Home Shareholders asserting Dissenters
      Rights, and shall make additional deposits to the Escrow Fund as Home,
      Capital, or CBC may reasonably determine to be necessary to satisfy such
      claims. In the event funds remain in the Escrow Fund after all claims for
      payment pursuant to Dissenters Rights have finally expired, terminated, or
      have been finally satisfied or settled, then any balance remaining in the
      Escrow Fund shall be returned to Home.

      The "Effective Time" of the Exchange is defined in Article I, Section 1.04
      of the Agreement as the date and time when the Exchange becomes effective
      as set forth in the Articles of Share Exchange filed with the North
      Carolina Secretary of State in accordance with North Carolina law. The
      Articles of Share Exchange will be filed after the Agreement has been
      approved by the required governmental and regulatory authorities and after
      the required shareholder approvals.

      At Capital's option and pursuant to Article VII, Section 7.03.J of the
      Agreement, in the event that Capital is not a wholly-owned subsidiary of
      CBC prior to the Effective Time of the Exchange, the transaction
      contemplated by the Agreement may be restructured such that Home is merged
      into Capital in consideration for the distribution by Capital to Home
      Shareholders of 1.280 shares of Capital's common stock for each share of
      Home Stock (other than any shares held by Capital or as to which rights of
      dissent and appraisal are properly exercised).

<PAGE>

PricewaterhouseCoopers (logo)

Mr. James A. Beck
Mr. Edwin E. Bridges
Page 5
December 18, 1998

                                     Opinion

In rendering our opinion, we have relied upon (i) the Agreement; (ii) the
written representations given by the parties, which are annexed hereto; and
(iii) such other documents as we have deemed necessary or appropriate. We have
assumed the genuiness of all signatures, the legal capacity of all natural
persons, the authenticity of all documents submitted to us as originals, the
conformity to original documents of all documents submitted to us as certified,
conformed or photostatic copies, and the authenticity of the originals of such
copies. We have also assumed that the documents identified in (i) through (iii)
above reflect all the material facts relating to CBC, Capital, and Home. Our
opinion is expressly conditioned on, among other things, the accuracy as of the
date hereof, and the continuing accuracy, of all such facts and representations.
If any of the representations annexed hereto are incorrect in whole or in part,
or if the terms of the Agreement are altered before consummation of the Proposed
Transactions, such inaccuracies or alterations may have a material effect upon
our opinion expressed in this letter.

Based upon the foregoing, and taking into consideration the statements contained
in the Section marked "Caveat" below, it is our opinion that:

1.    The Proposed Transactions will qualify as a reorganization under Section
      368(a) of the Code;

2.    No gain or loss will be recognized by the Home Shareholders upon receipt
      of the CBC Common Stock solely in exchange for shares of Home Stock;

3.    The aggregate federal income tax basis of the CBC Common Stock received by
      each Home Shareholder will be the same as the aggregate federal income tax
      basis of the Home Stock surrendered in exchange therefor;

4.    The holding period of the CBC Common Stock received by each Home
      Shareholder will include the period for which the exchanged Home Stock was
      held, provided the exchanged Home Stock was held as a capital asset by
      each Home Shareholder on the date of the Exchange.




                                     Caveat

The foregoing opinion addresses only the four items set forth herein and,
therefore, no tax opinion is hereby expressed regarding any other federal,
state, local, or other tax issues or about any other matter not specifically
mentioned herein.

<PAGE>

PricewaterhouseCoopers (logo)

Mr. James A. Beck
Mr. Edwin E. Bridges
Page 6
December 18, 1998

No opinion is expressed regarding any tax consequences should Capital exercise
its option pursuant to Article VII, Section 7.03.J of the Agreement to merge
Home into Capital whereby the Home Shareholders receive Capital Stock.

No opinion is expressed regarding the Proposed Transactions if either CBC or
Capital exercises any rights to acquire Home Stock pursuant to the Stock Option
Agreement discussed above.

No opinion is expressed regarding the tax consequences of the conversion of
outstanding options to purchase common stock of Home into options to purchase
common stock of CBC. Holders of Home's outstanding options should consult their
own tax advisors regarding the effect of the proposed Exchange.

No opinion is expressed regarding the proposed exchange of Capital Stock for CBC
Common Stock.

No opinion is expressed regarding any tax consequences affecting recapture of
loan loss reserves and the related bad debt reserves for any of the parties to
the Exchange which may arise from the application of Section 585 of the Code.

Our opinion is based on the relevant provisions of the Code, the regulations
thereunder, and the judicial and administrative interpretations thereof. There
are no assurances that the conclusions reached herein will be accepted by the
Internal Revenue Service or judicial authorities if challenged. Any legislative,
regulatory, administrative, or judicial decisions subsequent to the date of this
opinion may have an impact on the validity of our conclusions. Unless you
specifically request otherwise, we will not update our opinion for changes to
the law, regulations, or the judicial and administrative interpretations
thereof.

This opinion is being furnished in connection with the Registration Statement on
Form S-4 to be filed by CBC. We hereby consent to the filing of this opinion as
an exhibit to the Registration Statement. This opinion may not be circulated,
quoted, or otherwise referred to for any other purpose without our express
written consent.

                                                Very truly yours,

   
                                                PRICEWATERHOUSECOOPERS LLP
    

                                                /s/ PRICEWATERHOUSECOOPERS LLP




                                                                     EXHIBIT 8.2

[LETTERHEAD OF SMITH, ANDERSON, BLOUNT, DORSETT, MITCHELL & JERNIGAN, L.L.P.]


   
                                 December 21, 1998                          
    



Capital Bank
4400 Falls of the Neuse Road
Raleigh, North Carolina  27609

      Agreement and Plan of Reorganization and Share Exchange Dated as of August
      12, 1998 By and Between Capital Bank and Capital Bank Corporation

Gentlemen:

      You have asked for our opinion in connection with the proposed exchange
(the "Exchange") of shares of the no par value common stock of Capital Bank
Corporation, a North Carolina corporation, for the shares of $5 par value common
stock of Capital Bank, a North Carolina-chartered bank, pursuant to the terms of
the Agreement and Plan of Reorganization and Share Exchange dated as of August
12, 1998 by and between Capital Bank and the Capital Bank Corporation (the
"Exchange Agreement"). All capitalized terms, unless otherwise specified, have
the meaning assigned to them in the Exchange Agreement.

      In connection with this opinion, we have examined and are familiar with
originals or copies, certified or otherwise identified to our satisfaction, of
the Exchange Agreement, the Registration Statement filed with the Securities and
Exchange Commission on October 19, 1998 and such other documents as we have
deemed necessary or appropriate in order to enable us to render the opinion
expressed below. In our examination, we have assumed the genuineness of all
signatures, the legal capacity of all natural persons, the authenticity of all
documents submitted to us as originals, the conformity to original documents of
all documents submitted to us as certified, conformed or photostatic copies and
the authenticity of the originals of such copies.

      In rendering the opinions set forth below, we have relied, with your
permission, upon certain written factual representations of Capital Bank and
Capital Bank Corporation dated as of the date of this letter. We have assumed
that any representation or statement made in connection with such
representations that is made "to the best of knowledge" or similarly qualified
is correct without such qualification. We have also assumed that when a person
or entity making a representation has represented that such person or entity
either is not a party to or does not have, or is not aware of, any plan or
intention, understanding or agreement as to a particular matter, there is in
fact no such plan, intention, understanding or agreement. We also have assumed
that all such written representations will be true as of the Effective Time of
the Exchange.

<PAGE>

Capital Bank
December 21, 1998
Page 2

      In rendering our opinion, we have considered the applicable provisions of
the Code, the Treasury Regulations, pertinent judicial authorities, interpretive
rulings of the Internal Revenue Service and such other authorities as we have
considered relevant, all as of the date hereof. All of such authorities are
subject to change, possibly with retroactive effect. Any such change could
affect the opinions rendered below. Our opinion does not address the federal
income tax consequences of the Exchange to Capital Bank shareholders in special
circumstances, including insurance companies, tax-exempt organizations,
financial institutions and broker-dealers, persons who do not hold Capital Bank
Common Stock as capital assets, individuals who received Capital Bank Common
Stock pursuant to the exercise of employee stock options or otherwise as
compensation, and non-U.S. persons.

      Based upon and subject to the foregoing, and subject to the discussions of
the continuity of interest requirement and the applicability of Section 351
which follow, we are of the opinion that:

(i)   The Exchange will constitute a tax-free reorganization under Section
      368(a)(1)(B) of the Code, and Capital Bank and Capital Bank Corporation
      will each be a party to the reorganization within the meaning of Section
      368(b) of the Code.

(ii)  Capital Bank's shareholders will not recognize any gain or loss on the
      receipt of the Capital Bank Corporation Common Stock in exchange for their
      Capital Bank Common Stock.

(iii) The basis of each Capital Bank shareholder in Capital Bank Corporation's
      Common Stock received by such shareholder will be the same as the basis of
      such shareholder in the Capital Bank Common Stock surrendered in exchange
      therefor.

(iv)  The holding period of Capital Bank Corporation's Common Stock received by
      each Capital Bank shareholder in the Exchange will include the holding
      period of the Capital Bank Common Stock surrendered in exchange therefor,
      provided that the Capital Bank Common Stock is held as a capital asset at
      the Effective Time of the Exchange.

(v)   If a Capital Bank shareholder dissents from the Exchange and receives cash
      for his Capital Bank Common Stock, the receipt of such cash will be a
      taxable transaction and will be treated as a distribution and redemption
      of his shares, subject to the provisions and limitations of Sections 301
      and 302 of the Code.

Continuity of Interest Requirement

      In order for the Exchange to qualify as a reorganization, among other
requirements, the Capital Bank shareholders must exchange a substantial portion
of the proprietary interests in Capital Bank for a proprietary interest in
Capital Bank Corporation. The IRS takes the position for advance ruling purposes
that this "continuity of interest" requirement is satisfied in a 

<PAGE>

Capital Bank
December 21, 1998
Page 3

potential reorganization if the value of the acquiring corporation's stock
received in the reorganization by the acquired corporation's shareholders equals
or exceeds 50% of the total consideration paid for the stock of the acquired
corporation in the potential reorganization.

      Based on the foregoing, the continuity of interest requirement will be
satisfied in the Exchange if, at the Effective Time of the Exchange, the value
of the Capital Bank Corporation Common Stock issued in the Exchange equals or
exceeds the amount of any cash and the fair market value of any other property
received by dissenting Capital Bank shareholders in exchange for their Capital
Bank Common Stock. For purposes of this opinion, we have therefore assumed that
the cash and the fair market value of any property paid to dissenting Capital
Bank shareholders will not exceed the fair market value at the Effective Time of
the Exchange of the Capital Bank Corporation Common Stock issued in the
Exchange.

Applicability of Section 351

            A transaction such as the Exchange which is described in Section
368(a)(1)(B) of the Code may also be described in Section 351 of the Code if the
exchanging shareholders receive stock representing control of the acquiring
corporation. For this purpose control means the ownership of stock possessing at
least 80% of the total combined voting power of all classes of stock entitled to
vote and at least 80% of the total number of all other classes of stock of the
corporation. Capital Bank shareholders will initially receive stock representing
control of Capital Bank Corporation in the Exchange, but such control may be
lost upon the issuance of additional Capital Bank Corporation Common Stock to
the shareholders of Home Savings Bank of Siler City, Inc. SSB ("Home") as
described in the Registration Statement. It is therefore possible that the
Exchange may be described in both Sections 368(a)(1)(B) and 351 (if the Capital
Bank shareholders' control of Capital Bank Corporation is respected) or
described only in Section 368(a)(1)(B) (if the Capital Bank shareholders'
control of Capital Bank Corporation is disregarded as a result of the Home
acquisition). In either event, the consequences to the Capital Bank shareholders
would be the same as the consequences described in (ii) through (v) above.

      Our opinion expressed in this letter is based on current law and upon
facts and assumptions as of the date of this letter. Our opinion is subject to
change in the event of a change in the applicable law, a change in the
interpretation of the applicable law by the courts or by the Internal Revenue
Service or a change in any of the facts or assumptions upon which the opinion is
based. There is no assurance that legislative, regulatory, administrative or
judicial developments may not be forthcoming which would significantly modify
the statements or opinion expressed in this letter. Any such developments may or
may not be retroactive. This opinion represents our best legal judgment but has
no binding effect or official status of any kind. As a result, no assurance can
be given that the opinion expressed in this letter will be sustained by a court
if contested. No ruling will be obtained from the Internal Revenue Service with
respect to the Exchange.

<PAGE>

Capital Bank
December 21, 1998
Page 4

      Except as set forth above, we express no opinion as to the tax
consequences to any party, whether Federal, state, local or foreign, of the
Exchange or of any transactions related to the Exchange or contemplated by the
Exchange Agreement. This opinion is being furnished only to you in connection
with the Exchange and solely for your benefit in connection therewith and may
not be used or relied upon for any other purpose and may not be circulated,
quoted or otherwise referred to for any other purpose without or express written
consent. We hereby consent to the filing of this opinion as an exhibit to the
Registration Statement with the Securities and Exchange Commission.

                                    Very truly yours,

                                    SMITH, ANDERSON, BLOUNT, DORSETT,
                                    MITCHELL & JERNIGAN, L.L.P.


                                    By:  /s/ SMITH, ANDERSON, BLOUNT, DORSETT,
                                         MITCHELL & JERNIGAN, L.L.P.

WWN/dpc



                       CONSENT OF INDEPENDENT ACCOUNTANTS

We consent to the inclusion in this registration statement of Capital Bank
Corporation on Form S-4 Amendment No. 2 (File No. 65853) of our report dated
February 27, 1998, (and September 29, 1998 as to Notes 8 and 13) on our audit of
the financial statements of Capital Bank Corporation as of December 31, 1997,
and for the period from June 20, 1997 to December 31, 1997. We also consent to
the references to our firm under the captions "Federal Income Tax Consequences
of the Exchange," "Experts," "Selected Historical Financial Data - Selected
Financial Data of Capital Bank," "Conditions to Consummation of the Exchange,"
and "Accounting Treatment" and to the reference to our firm in the Agreement and
Plan of Reorganization and Share Exchange.


/s/ PRICEWATERHOUSECOOPERS LLP

PRICEWATERHOUSECOOPERS LLP

Raleigh, North Carolina
December 18, 1998




                       CONSENT OF INDEPENDENT ACCOUNTANTS


We consent to the inclusion in this registration statement of Capital Bank
Corporation on Form S-4 Amendment No. 2 (File No. 65853) of our report dated
October 16, 1998, on our audits of the consolidated financial statements of Home
Savings Bank of Siler City, Inc., SSB and Subsidiary as of September 30, 1998
and 1997, and for each of the three years in the period ended September 30,
1998. We also consent to the reference to our firm under the captions "Experts"
and "Selected Historical Financial Data - Selected Consolidated Financial Data
of Home Savings."




   
/s/ PRICEWATERHOUSECOOPERS LLP
    

PRICEWATERHOUSECOOPERS LLP


Raleigh, North Carolina
December 18, 1998



                                                                    EXHIBIT 99.3


                     FEDERAL DEPOSIT INSURANCE CORPORATION
                             Washington, D.C. 20429

                                  FORM 10-KSB
                                  -----------

                       ANNUAL REPORT UNDER SECTION 13 OF
                      THE SECURITIES EXCHANGE ACT OF 1934

                    FOR FISCAL YEAR ENDED SEPTEMBER 30, 1998

                          FDIC Certificate No. 30550-2

                   HOME SAVINGS BANK OF SILER CITY, INC., SSB
                   ------------------------------------------
          (Exact Name of the Savings Bank as specified in its charter)

                                 NORTH CAROLINA
                            (State of Incorporation)

                                   56-0769890
                      (I.R.S. Employer Identification No.)

                            300 East Raleigh Street
                        Siler City, North Carolina 27344
                         (Address of Principal Office)

                                 (919) 742-4186
             (Savings Bank's telephone number, including area code)

          Securities registered pursuant to Section 12(g) of the Act:

                         COMMON STOCK, $1.00 PAR VALUE

Check whether the Savings Bank (1) has filed all reports required to be filed
by Section 13 or 15(d) of the Exchange Act during the past 12 months (or for
such shorter period that the Savings Bank was required to file such reports),
and (2) has been subject to such filing requirements for the past 90 days.
YES X     NO
   ---       ---

Indicate if there is no disclosure of delinquent filers in response to Item 405
of Regulation S-B not contained in this form and no disclosure will be
contained, to the best of the Savings Bank's knowledge, in definitive proxy or
information statements incorporated by reference to part III of this Form 10-KSB
or any amendments of this Form 10-KSB.   X
                                        ---

The Saving's Bank's revenues for the year ended September 30, 1998 were
$4,024,000.

The aggregate market value of the voting stock held by non-affiliates of the
Savings Bank at December 13, 1998 was approximately $9,632,238.

The number of shares of the Savings Bank's Common Stock outstanding on September
30, 1998 was 922,686.

<PAGE>

                                     Part I

Item 1 - Business

(a)-(c)      Home Savings Bank of Siler City, Inc., SSB (the "Savings Bank" or
        "Home Savings") was organized as a North Carolina mutual savings bank in
        1950 under the name Home Savings and Loan Association and converted from
        mutual to stock form on November 14, 1995. Deposits in the Savings bank
        are insured by the Savings Association Insurance Fund ("SAIF") of the
        Federal Deposit Insurance Corporation ("FDIC").

             The Savings Bank is engaged primarily in the business of attracting
deposits from the general public and using such deposits to make mortgage loans
secured by residential real estate. The Savings Bank also makes second mortgage
loans secured by the equity in a home, commercial real estate loans, savings
account loans and other loans. The Savings Bank's primary sources of revenue are
interest income from its real estate lending activities, consisting primarily of
making first mortgage loans for the purchase of refinancing of residential real
property located primarily in Chatham County and Eastern Randolph County, North
Carolina. The Savings Bank also earns revenues from interest on other loans,
interest and dividend income from investments, and fees from lending and deposit
activities. The major expenses of the Savings Bank are interest on deposits and
general administrative expenses such as salaries, employee benefits, federal
deposit insurance premiums, and office occupancy and related expenses.

             The Savings Bank's market area can be characterized as primarily
rural in nature. The economy in this area is diverse, with such major industries
as textile, furniture, food processing, hosiery and agriculture. Because no one
industry dominates the local economy, it can be classified as relatively stable.
Consistent with the Savings Bank's emphasis on being a community-oriented
financial institution, management estimates that substantially all of the
Savings Bank's deposits are provided by residents in this two county area and
substantially all of its loans were secured by property located in the same
area.

     The Savings Bank operates one full-service office which is located at 300
East Raleigh Street in Siler City, and has no plans for expansion.

     The Savings Bank has one subsidiary, Home S & L Service Corporation (the
"Subsidiary"), established in 1983 for the purpose of offering discount
brokerage services. The Subsidiary is presently inactive and the Savings Bank
presently does not offer such services.

             The business of banking in Chatham County, and in North Carolina as
a whole, is extremely competitive with state laws permitting state-wide
branching. The Savings Bank competes directly for deposits in its market area
with other savings institutions, commerical banks, credit unions, brokerage
firms and all other organizations and institutions engaged in money market
transactions. In its lending activities, the Savings Bank competes with all

                                       2

<PAGE>

other financial institutions, as well as consumer finance companies, mortgage
companies and other lenders engaged in the business of extending credit.

             Interest rates, both on loans and deposits, and prices of services
are significant competitive factors among financial institutions. Office
locations, office hours, customer service, community reputation and continuity
of personnel are also important competitive factors. The Savings Bank's
predominant competitors have greater resources, broader geographic markets and
higher lending limits. They can offer more products, and can better afford and
make more effective use of media advertising, support services and electronic
technology than the Savings Bank. The Savings Bank depends on its reputation as
a community bank in its local market, direct customer contact, its ability to
make credit and other business decisions locally, and personalized service to
count these competitive disadvantages.

             As a state-chartered savings bank whose deposits are insured by the
FDIC, the Savings Bank is subject to supervision, examination and regulation by
the North Carolina Savings Administrator and FDIC. While the Savings Bank is not
a member of the Federal Reserve System, the Savings Bank is also subject to
certain regulations of the Board of Governors of the Federal Reserve System. The
regulations of these agencies govern most aspects of the Savings Bank's
business, including capital adequacy ratios, reserves against deposits,
restrictions on the rate of interest which may be paid on some deposit
instruments, limitations on the nature and amount of borrowings, dividends,
loans that may be made, the location of branch offices and the nature and scope
of the Savings Bank's activities. Supervision, regulation and examination of the
Savings Bank by the regulatory agencies are generally intended to protect
depositors and are not intended for the protection of the Savings Bank's
shareholders.

             The Savings Bank is periodically assessed insurance premiums by the
FDIC in connection with the insurance of deposits. The Savings Bank is required
under North Carolina law to maintain deposit insurance with the FDIC. The
Savings Bank's assessment for the fiscal year ended September 30, 1998 was
$28,000. This insurance assessment may be increased within certain parameters
established by FDIC's bank rating system.


             As of September 30, 1998, the Savings Bank employed 10 full-time
employees. The Savings Bank is not a party to a collective bargaining agreement,
and considers its relations with employees to be good.

Recent Event

             On September 29, 1998, the Savings Bank entered into an Agreement
and Plan of Reorganization and Share Exchange By and Among Capital Bank, Capital
Bank Corporation and the Savings Bank (the "Agreement") by which shares of stock
of Capital Bank Corporation (the "Corporation") will be exchanged for all issued
and outstanding shares of the Savings Bank's stock, and the Savings Bank will
thereby become a


                                       3
<PAGE>


subsidiary of the Corporation (the "Exchange"). At special meetings scheduled
during the first quarter of 1999, shareholders of Capital Bank will vote on its
reorganization as a subsidiary of the Corporation (the "Reorganization"), a
prerequisite to the completion of the Corporation's acquisitions of the Savings
Bank, and the Exchange, and shareholders of the Savings Bank will vote on the
Exchange. Approval of the Reorganization requires a favorable vote of the
majority of the shares of Capital Bank common stock outstanding on the record
date. Approval of the Exchange requires a favorable vote by a majority of the
Capital Bank common stock present at its special meeting, and a favorable vote
of the majority of the shares of the Savings Bank's common stock outstanding on
the record date at its special meeting.  Capital Bank has filed a Registration
Statement on Form S-4 with the Securities and Exchange Commission containing a
Joint Proxy Statement/Prospectus in connection with the Reorganization and
Exchange.

             In the Exchange, each Savings Bank shareholder will receive 1.28
shares of the Corporation's common stock for each share of the Savings Bank's
common stock. At the completion of the Exchange, expected in the first quarter
of 1999, former Savings Bank shareholders are projected to own approximately 32%
of the Corporation's common stock. This exchange ratio is supported by fairness
opinions of financial advisors for Capital Bank and the Savings Bank.


             The Savings Bank is responsible for all of its costs incurred in
the Exchange, including, but not limited to, fees associated with legal,
accounting, and financial advisory services provided to the Savings Bank, except
that the Savings Bank and Capital Bank will share the costs incurred in
connection with the printing and mailing of the Joint Proxy
Statement/Prospectus.

(d)  Not applicable.

Item 2 - Properties

             The Savings Bank owns its office building, which is located at 300
East Raleigh Street, Siler City, North Carolina. The net book value of the
property at September 30, 1998 was $285,930.

Item 3 - Legal Proceedings

             There are no pending legal proceedings to which the Savings Bank is
a party, or of which any of its property is the subject.

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

             No matters were submitted to shareholders during the fourth quarter
of the fiscal year reported herein.


                                       4
<PAGE>
ITEM 5 - MARKET FOR THE SAVINGS BANK'S COMMON STOCK AND RELATED STOCKHOLDER
         MATTERS

     The Savings Bank's common stock is traded publicly on the OTC Bulletin
Board under the symbol "HSSC." Trident Securities, Inc., Atlanta, Georgia, is
the market maker for the Savings Bank's common stock. As of September 30, 1998,
there were approximately 260 record holders of common stock. The stock is thinly
traded with more demand than there is supply at this time.

     The high and low bid quotations for the periods indicated below were
obtained from Bloomberg, L.P. The prices are shown without retail mark-ups,
mark-downs, or commissions.

                                             LOW BID           HIGH BID
                                             -------           --------

     October 1, 1996 to December 31, 1996     $13.00            $12.375

     January 1, 1997 to March 31, 1997        12.875             12.375

     April 1, 1997 to June 30, 1997           13.375             12.125

     July 1, 1997 to September 30, 1997        13.75              13.50

     October 1, 1997 to December 31, 1997      15.00              13.75

     January 1, 1998 to March 31, 1998        14.875              13.50

     April 1, 1998 to June 30, 1998           13.625              12.25

     July 1, 1998 to September 30, 1998       12.875              11.75  

     Since its conversion from mutual to stock form, the Savings Bank has paid
five regular semi-annual dividends of $.20 per share. On August 12, 1996, in
addition to the regular dividend, the Savings Bank paid a one time special
dividend of $4.80 per share, and on August 19, 1997, the Home Savings Board
declared a $.30 per share dividend, consisting of the regular semiannual
dividend of $.20 per share and a special dividend of $.10 per share.

     The Savings Bank is required to obtain the prior written approval of the
Administrator  before the payment of a dividend. The Administrator's regulations
also require the written approval of the Administrator for a savings bank which
has been in stock form for less than five years (like the Savings Bank)
following its conversion from mutual form to declare or pay a cash dividend on
its capital stock in an amount in excess of 1/2 the greater of (i) the Savings
Bank's net income for the most recent fiscal year end or (ii) the average of the
Savings Bank's net income after dividends for the most recent fiscal year end
and not more than two of the immediately preceding 

                                       5
<PAGE>
fiscal year ends. There can be no assurance that dividends would continue to be
paid by the Savings Bank in the future if the Exchange is not consummated. The
declaration, payment and amount of any such future dividends would depend upon
business conditions, operating results, capital, reserve requirements,
regulatory authorizations and the consideration of other relevant factors by the
Savings Bank's Board of Directors.

ITEM 6 - MANAGEMENT'S DISCUSSION AND ANALYSIS OR PLAN OF OPERATION

OVERVIEW

     The principal business of Home Savings consists of attracting deposits from
the local public and investing these funds in real estate loans primarily
collateralized by one-to-four family residences located in Chatham and eastern
Randolph Counties in North Carolina. Home Savings' profitability depends
primarily on net interest income, which is the difference between the interest
income it earns on its loan and investment portfolios and the interest expense 
it pays on deposits. Home Savings' profitability, to a lesser extent, is also
affected by other operating income and expenses. Other operating income consists
of fees earned on loan originations and customer deposit account service
charges. Other operating expense consists of employee benefits, federal deposit
insurance premiums, occupancy and equipment, data processing and other expenses.

YEARS ENDED SEPTEMBER 30, 1998, 1997 AND 1996
FINANCIAL CONDITION

     Consolidated assets of Home Savings increased to $59,709,000 at September
30, 1998, an increase of $3,329,000 or 5.9% from September 30, 1997.
Consolidated assets were $56,380,000 at September 30, 1997, an increase of
$3,866,000 or 7.4% from September 30, 1996. The increases in total consolidated
assets in 1998, 1997 and 1996 were primarily due to Home Savings investing new
funds received from depositors and investors into federal funds sold.

     Net loans receivable amounted to $30,284,000 at September 30, 1998, a 4.0%
decrease from September 30, 1997. Net loans receivable were $31,556,000 at
September 30, 1997, which was an increase of $1,522,000 from September 30, 1996.

     Investment and mortgage-backed securities totaled $14,678,000, $17,495,000
and $19,090,000 at September 30, 1998, 1997 and 1996, respectively. The
decreases in 1998 and 1997 were a result of calls and maturities of investments.

     Deposits increased to $49,000,000 at September 30, 1998 from $45,400,000 at
September 30, 1997, a 7.9% increase. The growth was fueled by competitive
pricing on nine-month certificates of deposit. Deposits increased $3,782,000 or
8.9% from September 30, 1996 to September 30, 1997. This growth was also driven
by competitive pricing offered on certificates of deposit.

     Retained income amounted to $945,000 at September 30, 1998, $1,062,000 at
September 30, 1997 and $1,109,000 at September 30, 1996. From September 30, 1997
to September 30, 1998 retained income was increased by income of $245,000 and
decreased by $362,000 in dividends. Retained income as a percentage of Home
Savings' total consolidated assets at September 30, 1998 was 1.6%. Shareholders'
equity increased to $9,804,000 from $9,533,000 in 1997.

                                       6
<PAGE>
OPERATING RESULTS

     NET INCOME. Net income for the year ended September 30, 1998 was $245,000
compared to net income of $400,000 and $120,000 for the years ended September
30, 1997 and 1996, respectively. The decrease in net income in 1998 is primarily
attributable to the decrease in net interest income and increases in the
provision for loan losses and other operating expenses. The increase in net
income in 1997 as compared to 1996 is primarily attributable to the fact that
$584,000 of compensation expense on ESOP shares and a special SAIF assessment of
approximately $256,000 were recognized in 1996.

     NET INTEREST INCOME. Net interest income decreased $139,000 to $1,542,000
from $1,681,000 in 1997. This decrease was the result of a decrease in the yield
on interest earning assets coupled with an increase in, and rate paid on,
interest earning liabilities. The overall decrease was partially offset by an
increase in average interest bearing assets. There was a decrease in net
interest income of $162,000 in 1997 from $1,843,000 in 1996. The decrease was
the result of decreases in both the interest earning assets and the yield on
those assets coupled with an increase in interest bearing liabilities.

     INTEREST INCOME. Interest income amounted to $4,024,000 in 1998, $3,865,000
in 1997 and $3,992,000 in 1996. Home Savings has experienced fluctuations in its
average interest-earning assets and its yields have decreased from 7.43% in 1996
to 7.36% in 1997 and 7.14% in 1998. The fluctuations reflect the changes in
prevailing market interest rates over the three year period.

     INTEREST EXPENSE. Interest expense amounted to $2,451,000 in 1998,
$2,184,000 in 1997 and $2,149,000 in 1996. The increase in 1998 can be
attributed to a $3,903,000 increase in interest-bearing liabilities coupled with
a 13 basis point increase in the average rate on those liabilities. The increase
in expense for 1997 can be attributed to a $1,232,000 increase in
interest-bearing liabilities offset by a 6 basis points decrease in the average
rate paid.

     PROVISION FOR LOAN LOSSES. The provision for loan losses was $30,000 in
1998. Home Savings made no provision for loan losses during the two years ended
September 30, 1997. Management's decision to make limited or no provisions is
due to overall portfolio quality and current economic conditions.

     OTHER OPERATING INCOME. Other operating income amounted to $84,000 in 1998
and $78,000 in 1997 and 1996.

     OTHER OPERATING EXPENSES. Other operating expenses amounted to $1,257,842
in 1998, $1,167,000 in 1997 and $1,595,000 in 1996. The increase in 1998 was
primarily due to increases in ESOP compensation and data processing fees. Data
processing fees increased primarily as a result of year 2000 related systems
upgrades. The decrease in 1997 was primarily attributable to Home Savings'
nonrecurring assessment of approximately $256,000 to recapitalize the SAIF and
$584,000 in compensation expense recorded on ESOP shares recognized in 1996.

     INCOME TAXES. Home Savings' effective income tax rate was 33.6% for the
year ended September 30, 1998, 32.5% for the year ended September 30, 1997 and
63.2% for the year ended September 30, 1996. The high rate in 1996 is primarily
related to the tax effect of the difference between the average fair value and
cost of ESOP shares released.

                                       7
<PAGE>
CAPITAL RESOURCES AND LIQUIDITY

     At September 30, 1998, Home Savings had total tangible capital to total
tangible assets of 16%, which is in excess of the 5% required under regulations
promulgated by the Administrator (the "Administrator's Regulations"). At
September 30, 1998, Home Savings had total risk based capital of $9,995,000 and
leverage capital and Tier 1 risk-based capital of $9,708,000, all of which were
in excess of each regulatory requirement.

     The Administrator's Regulations require savings banks to maintain liquid
assets equal to at least 10% of total assets. The computation of liquidity under
the Administrator's Regulations allows the inclusion of investments with readily
marketable value, including investments with maturities in excess of five years.
Home Savings' liquidity ratio at September 30, 1998, as computed under the
Administrator's Regulations, was 55.74%.

     Home Savings' primary sources of internally generated funds are principal
and interest payments on loans receivable, cash flows generated by operations
and principal payments on investment and mortgage-backed securities. External
sources of funds through September 30, 1998, have been solely from increases in
deposits. Home Savings completed its conversion from mutual to stock form on
November 15, 1995, and received approximately $8,515,000 in net proceeds. Home
Savings has invested these funds in U.S. Government and agency obligations of
varying maturities. Home Savings believes that it will have sufficient funds
available to meet its anticipated future loan commitments.

ASSET/LIABILITY MANAGEMENT

     Home Savings strives to achieve consistent net interest income and reduce
its exposure to adverse changes in interest rates by matching the terms to
repricing of its interest-sensitive assets and liabilities. Factors beyond Home
Savings' control, such as market interest rates and competition, may also have
an impact on Home Savings' interest income and interest expense.

     In the absence of any other factors, the overall yield or return associated
with Home Savings' earning assets generally will increase from existing levels
when interest rates rise over an extended period of time, and conversely
interest income will decrease when interest rates decrease. In general, interest
expense will increase when interest rates rise over an extended period of time,
and conversely interest expense will decrease when interest rates decrease.
Therefore, by controlling the increases and decreases in its interest income
and interest expense which are brought about by changes in market interest
rates, Home Savings can significantly influence its net interest income.

     Home Savings' asset/liability management may be analyzed by examining the
extent to which its assets and liabilities are interest rate sensitive. Interest
rate sensitivity is a measure of the difference between amounts of
interest-earning assets and interest-bearing liabilities which either reprice or
mature within a given period of time. The difference, or the interest rate
repricing "gap," provides an indication of the extent to which an institution's
interest rate spread will be affected by changes in interest rates. A gap is
considered positive when the amount of interest-rate sensitive assets exceeds
the amount of interest-rate sensitive liabilities, and is considered negative
when the amount of interest-rate sensitive liabilities exceed the amount of
interest-rate sensitive assets. Generally, during a period of rising interest
rates, a negative gap within shorter maturities would adversely affect net
interest income, while a positive gap within shorter maturities would result in
an increase in net interest income, and during a 

                                       8
<PAGE>

period of falling interest rates, a negative gap within shorter maturities would
result in an increase in net interest income while a positive gap within shorter
maturities would result in a decrease in net interest income. Also, changes in
interest rates could have a significant effect on Home Savings' liquidity.

             At September 30, 1998, Home Savings' one year cumulative interest
sensitivity gap as a percentage of total interest-earning assets was a negative
32.50%. At September 30, 1998, Home Savings' five year cumulative interest
sensitivity gap as a percentage of total interest-earning assets was 21.34%.

             A static interest rate "gap" analysis may not be an accurate
indicator of how net interest income will react to changes in interest rates.
Income associated with interest-earning assets and costs associated with
interest-bearing liabilities may not react uniformly to changes in interest
rates. In addition, the magnitude and duration of changes in interest rates may
have a significant impact on net interest income. For example, although certain
assets and liabilities may have similar maturities or periods to repricing, they
may react in different degrees to changes in market interest rates. Interest
rates on certain types of assets and liabilities typically fluctuate in advance
of changes in general market interest rates, while interest rates on other types
may lag behind changes in general market rates. As an example, certain assets,
such as adjustable rate mortgage loans, have features (generally referred to as
"interest rate caps") which limit changes in interest rates on a short-term
basis over the life of the asset. In the event of a change in interest rates,
prepayment and early withdrawal levels could also deviate significantly from
those assumed in calculating the interest rate gap. The ability of many
borrowers to service their debt may also decrease in the event of an interest
rate increase.

             The following table sets forth the amounts of interest-earnings
assets and interest-bearing liabilities outstanding at September 30, 1998, which
are projected to reprice or mature in each of the future time periods shown.
Except as stated below, the amounts of assets and liabilities shown which
reprice or mature within a particular period were determined in accordance with
the contractual terms of the asset or liability. Loans with adjustable rates
are shown as being due at the end of the next upcoming adjustment period.
Passbook accounts, money market deposit accounts, and NOW or other transaction
accounts are assumed to be subject to immediate repricing and depositor
availability and have been placed on the shortest period. No prepayment
assumptions have been utilized for any other interest-earning assets or
interest-bearing liabilities. The interest rate sensitivity of Home Savings'
assets and liabilities illustrated in the following table would vary
substantially if different assumptions were used or if actual experience differs
from that indicated by such assumptions.

                                       9

<PAGE>
GAP ANALYSIS
AS OF SEPTEMBER 30, 1998
<TABLE>

                                               3 months  4 to 12   1 to 5    >5
                                                   or    months    years     years    totals
                                               --------  -------   ------    -----    ------
                                                                 (dollars in thousands)

<S>                                            <C>      <C>       <C>        <C>       <C>   
Interesting earning assets:
 Real estate loans:
               Fixed rate                      $    67  $  4,069  $  1,826   $19,041   $ 25,003 
               Adjustable rate                             4,122                       $  4,122
 Loans secured by deposits - adjustable                      222                            222
 Interest-bearing deposits                         534                                      534
 Federal funds sold                             11,750                                   11,750
 Investment and mortgage-backed securities           0         0    10,707     4,984     15,691
                                               -------- ---------  -------  --------   --------

Total interest earning assets                   12,351     8,413    12,533    24,025     57,322



Interest bearing liabilities:
 Deposits
               Passbook savings                  3,153                                    3,153
               Now and money market accounts     8,708                                    8,708
               Fixed maturity deposits           8,750    18,721     5,635         0     33,106
               ESOP loan                            58                  58         7        123
                                               -------- ---------  -------  --------   --------

Total interest bearing liabilities              20,669    18,721     5,693         7     45,090
                                               -------- ---------  -------  --------   --------

Interest sensitity gap per period              $(8,318) $(10,308) $  6,840  $ 24,018   $ 12,232
                                               -------- ---------  -------  --------   --------

 Cummulative gap                               $(8,318) $(18,626) $(11,786) $ 12,231   

Cummulative gap as a % of interest
       earning assets                           -14.51%  -32.50%   -20.56%    21.34%
                          
Cummulative gap as a % of total assets          -13.93%  -31.20%   -19.74%    20.48%

</TABLE>


NET INTEREST INCOME

     Net interest income represents the difference between income derived from
interest-earning assets and the interest expense on interest-bearing
liabilities. Net interest income is affected by both (i) the difference between
the rates of interest earned on interest-earning assets and the rates paid on
interest-bearing liabilities ("interest rate spread") and (ii) the relative
amounts of interest- earning assets and interest-bearing liabilities, which is
sometimes referred to as the "net earning balance."

     The following table sets forth information relating to average balances of
Home Savings' assets and liabilities for the years ended September 30, 1998,
1997, and 1996. The tables reflect the average yield on assets and the average
cost of liabilities for the periods indicated (derived by dividing income or
expense by the monthly average balance of assets or liabilities, respectively)
as well as the "net interest margin" (which reflects the impact of the net
earning balance) for the periods shown.

                                       10

<PAGE>
<TABLE>


                                                                         Year Ended September 30,
                                                  1998                            1997                            1996
                                     Average                        Average                         Average
                                     Balance    Interest   Yield    Balance     Interest   Yield    Balance     Interest     Yield
Assets  

<S>                                  <C>        <C>        <C>      <C>          <C>        <C>      <C>         <C>         <C>
Interest earning assets
     Interest bearing deposits       $  495,890 $   24,746    5.19% $   537,000  $   30,058    5.60% $ 5,238,271     306,525 $ 5.85%
     Federal Funds Sold              11,206,667    593,288    5.29%   3,545,834     176,083    4.97%   1,910,417      99,768   5.22%
     Investment and mortgage-backed
              securities             13,489,437    868,707    6.44%  17,781,475   1,174,049    6.60%  16,393,583   1,093,424   6.67%
     Loans receivable net            31,154,501  2,535,817    8.14%  30,670,859   2,485,154    8.10%  30,170,898   2,491,791   8.26%
                                    -----------  ---------          -----------  ----------           ----------   ---------
      Total interest-earning assets  56,346,495  4,023,558    7.14%  52,535,168   3,865,354    7.36%  53,713,169   3,991,508   7.43%

     Non-interest-earning assets      2,005,139                       1,771,807                        2,673,439
                                    -----------                     -----------                       ----------
Total                               $58,351,634                     $54,306,975                      $56,386,608
                                    -----------                     -----------                       ---------- 


Liabilities:

Interest-bearing liabilities:
     Certificate of deposit         $35,720,963 $2,008,737    5.62% $31,652,454  $1,743,369    5.51% $29,988,823   1,699,332   5.67%
     Savings                          3,182,874     95,769    3.01%   3,306,426      99,435    3.01%   3,572,669     104,600   2.93%
     NOW accounts                     8,458,137    326,233    3.86%   8,336,996     314,927    3.78%   8,200,361     298,213   3.64%
     ESOP not payable                   250,988     20,263    8.07%     340,000      27,000    7.94%     642,572      45,490   7.23%
                                    -----------  ---------          -----------  ----------           ----------   ---------
     Total interest-bearing
         liabilities                 47,612,962  2,451,002    5.15%  43,635,876   2,184,731    5.01%  42,404,425   2,148,635   5.07%

     Non-interest bearing                                            
         liabilities                  1,007,135                       1,101,797                        1,637,661   

     Equity                           9,731,537                       9,569,302                       12,344,522 
                                    -----------                     -----------                      -----------

Total                               $58,351,634                     $54,306,975                      $56,386,608
                                    -----------                     -----------                      -----------

Net interest income and interest
          rate period                           $1,572,556    1.99%              $1,680,623    2.35%             $ 1,842,873   2.36%
                                                ----------    -----              ----------    -----             -----------   -----
Net interest-earning assets and
          interest margin           $ 8,733,533               2.79% $ 8,899,292                3.20% $11,308,744               3.43%
                                    -----------               ----- -----------                ----- -----------               -----

Notes
     1. Interest rate spread represents the difference between the average yield and interest-earning assets and the 
        average cost of interest bearing liabilities.
     2. Net interest margin represents income divided by average interest-earning assets.
     3. Non performing loans are included in the calculation of average balances.

</TABLE>

RATE/VOLUME ANALYSIS

     The following table analyzes the dollar amount of changes in interest
income and interest expense for major components of interest-earning assets and
interest-bearing liabilities. The table distinguishes between (i) changes
attributable to volume (changes in volume multiplied by the period's rate), and
(ii) changes attributable to rate (changes in rate mulitplied by the prior
period's volume). The rate/volume changes (changes in rate multiplied by changes
in volume) have been allocated to the rate and volume columns using the absolute
values of the rate and volumes column.


<TABLE>
<CAPTION>
                                        Year Ended September 30, 1998 vs 1997           Year Ended September 30, 1997 vs 1996
                                         Increase (Decrease) Attributable to             Increase (Decrease) Attributable to
                                                             Rate/                                          Rate/     
                                        Volume     Rate      Volume      Net        Volume       Rate       Volume      Net
<S>                                     <C>       <C>        <C>         <C>         <C>         <C>         <C>         <C>        
Interest income on:
     Interest bearing deposits          $ (2,301) $ (2,178)  $   167     $  (4,312)  $(275,102)  $ (13,318)  $  11,953   $ (276,467)
     Fed Funds                           380,430    11,636    25,139       417,205      85,407      (4,898)     (4,193)      76,315
     
     Investment                         (283,388)  (28,939)    6,985      (305,342)     92,570     (11,013)       (932)      80,625 
     Loans Receivable                     39,188    11,287       178        50,653      41,291     (47,137)       (781)      (6,627)
                                        --------  ---------  -------     ----------  ----------  ----------  ----------  ----------
     Total interest-earning assets       133,929    (8,194)   32,469       158,204     (55,834)    (76,366)      6,047     (126,154)
                                        --------  ---------  -------     ----------  ----------  ----------  ----------  ----------
     
Interest expense on:
     Certificates of deposit             224,087    36,579     4,702       265,368      94,271     (47,593)     (2,640)     (44,037)
     Savings                              (3,716)       52        (2)       (3,666)     (7,795)      2,842        (212)      (5,165)
     NOW accounts                          4,576     6,634        96        11,306       4,969      11,553         192       16,714
     ESOP Note Payable                    (7,069)      449      (118)       (6,737)    (21,891)      4,538      (2,137)     (19,940)
                                        --------  ---------  --------     ---------  ----------  ----------  ----------  ----------

      Total interest-bearing             
                 liabilities             217,878    43,714     4,678        266,271     69,554     (28,660)     (4,797)     (36,096)
                                        --------  ---------  --------     ---------  ----------  ----------  ----------  ----------

Increase (decrease) in net interest
                             income     $(83,949) $(51,908) $(27,791)     $(108,067) $(125,388)  $ (47,706)  $  10,844   $ (162,250)
                                        --------  ---------  --------     ---------  ----------  ----------  ----------  ----------
</TABLE>
                                       11

<PAGE>

INVESTMENT PORTFOLIO

             The composition of Home Savings' investment portfolio by type as of
September 30, 1998 and 1997 is presented in Note 2 to the financial statements.

             The maturities and weighted average yields of the investments
included above as of September 30, 1998 are as follows:


<TABLE>
<CAPTION>

                                       One year or less    One to five years   Five to ten years  After ten years       Total
                                               Weighted              Weighted           Weighted          Weighted          Weighted
                                      Amount  Avg. Ytd.   Amount    Avg. Ytd.  Amount  Avg. Ytd.  Amount  Avg. Ytd. Amount Avg. Ytd.
                                      ------  ---------   ------    ---------  ------  ---------  ------  --------- ------ ---------
(dollars in thousands)



Debt securities - Held to maturity

<S>                                    <C>       <C>      <C>         <C>     <C>        <C>     <C>       <C>       <C>       <C>  
  Federal Home Loan Bank bonds -HTM    $   --      --     $ 3,560     6.16%   $   --     0.00%   $  --     0.00%     $3,500    6.16%
                                        -----    -----     ------     -----   
      Total Debt securities                 0    0.00%      3,560     6.16%       --     0.00%      --     0.00%      3,560    6.16%
                                        -----    -----     ------     -----    -----     -----    ----     -----    -------    -----

  Federal Farm Credit Bank Note - AFS      --               1,009     5.90%                                           1,009    5.90%
  Federal Home Loan Bank bonds - AFS       --               6,080     4.00%                                           6,080    4.00%
                                        -----    -----     ------     -----    -----     -----    ----     -----    -------    -----
      Total Debt securities                --    0.00%      7,089     4.27%       --     0.00%      --     0.00%      7,089    4.27%
                                        -----    -----     ------     -----    -----     -----    ----     -----    -------    -----
Mortgage backed securities - AFS
  GNMA                                                         46     8.50%                        501     7.50%        547    7.58%
  FNMA                                     --                                    348     7.00%     602     6.50%        950    6.68%
  FHLMC                                    --                 845     6.50%       --     0.00%   1,686     6.00%      2,531    6.17%
                                        -----    -----     ------     -----    -----     -----    ----     -----    -------    -----
      Total MBS                                               891     6.60%      348     7.00%   2,789     6.38%      4,028    6.48%

                                        -----    -----     ------     -----    -----     -----    ----     -----    -------    -----
Total debt securities                  $   --    0.00%     11,540     5.03%    $ 348     7.00%  $2,789     6.38%    $14,677    5.34%
                                        =====    =====     ======     =====    =====     =====  ======     =====    =======    =====
</TABLE>


LOAN PORTFOLIO

             The following table sets forth the composition of Home Savings'
loan portfolio by type of loan at the dates indicated.



<TABLE>
<CAPTION>
                                                                       As of September 30,                                       
                                             1998                             1997                                1996           
                                                  Percent                            Percent                             Percent 
                                 Amount          of Total            Amount         of Total           Amount           of Total 
                                 ------          --------            ------         --------           ------           -------- 
                                 
Residential
<S>                              <C>                 <C>            <C>                 <C>            <C>                 <C>   
  Owner occupied                 $25,947,306         84.12%         $26,189,421         81.15%         $24,976,725         80.31%
  Non-owner occupied               2,796,681          9.07%           3,401,412         10.54%           3,800,546         12.22%
Nonfarm, nonresidential            1,062,813          3.45%             837,076          2.59%                   0          0.00%
Commerial                            607,032          1.97%             808,010          2.50%             711,727          2.29%
Residential construction             210,413          0.68%             718,681          2.23%           1,230,332          3.96%
                                  ----------         -----           ----------         -----           ----------         ----- 
Total real estate loans           30,624,245         99.28%          31,954,600         99.02%          30,719,330         98.77%
                                                                                                                                 
Other                                                                                                                            
  Savings account                    222,956          0.72%             317,593          0.98%             382,982          1.23%
                                  ----------         -----           ----------         -----           ----------         ----- 
       Total other                   222,956          0.72%             317,593          0.98%             382,982          1.23%
                                                                                                                                 
  Total gross loans               30,847,201        100.00%          32,272,193        100.00%          31,102,312        100.00%
                                                    ======                             ======                             ====== 
                                                                                                                                 
Less                            
  Unearned fees and discounts        (206,346)                         (214,782)                          (196,410)
  Loans in Process                    (47,922)                         (223,212)                          (591,877)
  Allowance for loan loss            (308,725)                         (278,490)                          (279,659)
                                     --------                          --------                           -------- 
        Total reductions             (562,993)                         (716,484)                        (1,067,946)
                                     --------                          --------                           -------- 

Net loans receivable              $30,284,208                       $31,555,709                        $30,034,366
                                  ===========                       ===========                        ===========
</TABLE>


                                       12

<PAGE>

             The following table sets forth the contractual maturities or
repricing of Home Savings' commercial and construction loan portfolio at
September 30, 1998. The table does not include prepayments or scheduled
principal repayments. Amounts in the table are net of loans in process, and in
thousands.


<TABLE>
<CAPTION>                                                               
                                                                        2003 and
                                            1999         2000-2003      Thereafter             Total
                                            ----         ---------      ----------             -----


          <S>                                <C>            <C>            <C>                 <C>   
          Commercial Real Estate             $11            $117           $1,541              $1,669

          Construction/permanent loans                                        210                 210

</TABLE>


             The following table sets forth the dollar amount at September 30,
1997 of certain loans maturing or repricing on or after September 30, 1998 by
type of interest rate calculation.

<TABLE>
<CAPTION>

                                                 Fixed     Adjustable
                                                 --------------------

               <S>                                <C>       <C>   
               Commercial Real Estate             $492      $1,116
               Construction/permanent loans        210      
</TABLE>


             The following table sets forth information with respect to
non-performing assets identified by Home Savings, including accruing loans 90
days past due, nonaccrual loans and foreclosed assets at the dates indicated.


                                       13

<PAGE>





<TABLE>
<CAPTION>
                                                      AS OF SEPTEMBER 30,
                                               -------------------------------------
                                                  1998           1997           1996
                                               -------        -------        -------
                                                AMOUNT         AMOUNT         AMOUNT
                                               -------        -------        -------
                                                           (In thousands)
<S>                                            <C>            <C>            <C>    

Loans 90 days past due and still accruing      $   418        $   343        $   525
Nonaccrual loans                                     0             45             45
Real estate owned                                    0              0              0
                                               -------        -------        -------
    Total nonperforming assets                    $418           $388           $570
                                               =======        =======        =======

Nonperforming loans to total loans                1.37%          1.22%          1.88%

Non performing assets to total assets             0.70%          0.69%          1.09%

Total assets                                   $59,709        $56,380        $52,514

Total loans                                    $30,592        $31,834        $30,314



AT SEPTEMBER 30
Loans delinquent for:
    30 to 59 days                              $   258        $   145        $   145
    60 to 89 days                                   56             56             56
    90 days and over                               418            388            570
                                               -------        -------        -------
     Total loans delinquent                    $   732        $   589        $   771 
                                               =======        =======        =======
</TABLE>

The following table summarizes the activity in the allowance for loan losses 
for the periods indicated:   




                                       14
<PAGE>
<TABLE>
<CAPTION>


DOLLARS IN THOUSANDS                                     AS OF SEPTEMBER 30,
                                ------------------------------------------------------------------
                                   1998          1997           1996            1995        1994
                                ---------      --------       --------       --------     --------
                                 AMOUNT         AMOUNT         AMOUNT         AMOUNT       AMOUNT
                                ---------      --------       --------       --------     --------
<S>                             <C>            <C>            <C>            <C>          <C>                         

Beginning balance               $     278      $    280       $    280       $    280     $    280

Provision for loan loss                30             0              0              0            0

Charge-offs                             0             0              0              0            0
Recoveries                              0             0              0              0            0
                                ---------      --------       --------       --------     --------
    Net charge-offs                     0             0              0              0            0
                                ---------      --------       --------       --------     --------
Balance end of period           $     308      $    278       $    280       $    280     $    280
                                =========      ========       ========       ========     ========
Ratio of net charge-offs to 
    average loans outstanding       0.00%         0.01%          0.00%          0.00%        0.00%

             
Ratio to total loans outstanding
    at end of period                0.91%         0.88%          0.92%          0.94%        0.88%

Ratio of allowance to total
    nonperformance assets at
    end of period                  66.51%        72.16%         49.12%         37.38%       29.02%

Total Loans                     $  30,592      $ 31,834       $ 30,314       $ 29,933     $ 31,915

Average Loans                   $  31,155      $ 30,671       $ 30,366       $ 29,844     $ 32,583

Non-performing assets           $     418      $    388       $    570       $    749     $    965
</TABLE>


 
     As of September 30, 1998 management of Home Savings is not aware of any
loans which are not disclosed above where known information about possible
credit problems causes management to have serious doubts as to the ability of
the borrower to comply with the present loan repayment terms. At September 30,
1998 and during the year then ended, there were no material loans that
management of Home Savings considered impaired.

DEPOSITS

     Note 5 to the financial statements sets forth information regarding
deposits, including disclosure of deposits $100,000 and greater as of September
30, 1998, and the related maturity information.

YEAR 2000

     Home Savings is nearing the completion of its Year 2000 assessment. This
assessment included confirming with significant vendors their state of
preparedness, as well as evaluating the potential risks associated with its
major customers. Management has received assurances from several vendors that
they will be compliant and estimates that no material exposure exists relating
to its customer base. Management is actively seeking assurance from the vendors
that have yet to respond. Management believes that due to the general
uncertainty inherent in the Year 2000 problem, resulting in part from the
uncertainty of the Year 2000 readiness of third-party suppliers, Home Savings is
unable to fully determine at this time whether the consequences of Year 2000
failures will have a material impact on the results of its operations, liquidity
or financial condition.

                                       15
<PAGE>

     Home Savings estimates total costs of becoming Year 2000 compliant to be
$50,000. As of November 1, 1998 costs of approximately $31,000 have been
incurred. This amount includes most of the equipment needed to be compliant,
along with the related software, training and assessments from the service
bureau. Management estimates that the remainder of the initial estimate will be
used for final preparations for the Year 2000. All equipment is scheduled to be
installed by December 31, 1998 and it is expected that testing will be completed
by the end of the first calendar quarter in 1999.

     In the event of a worst case scenario, Home Savings has developed a
contingency plan. This plan includes having a portable generator and the ability
to operate without access to the service bureau. Management plans to gather
sufficient information from the service bureau prior to January 1, 2000 to serve
as the base for manual operations. Management believes manual operations are
feasible for a limited amount of time given the size of the institution and the
nature of their customers.

IMPACT OF INFLATION AND CHANGING PRICES

     The financial statements and accompanying footnotes have been prepared in
accordance with generally accepted accounting principles ("GAAP"), which require
the measurement of financial position and operating results in terms of
historical dollars without consideration for changes in the relative purchasing
power of money over time due to inflation. The assets and liabilities of Home
Savings are primarily monetary in nature and changes in interest rates have a
greater impact on Home Savings' performance than due to the effects of
inflation.

IMPACT OF RECENT ACCOUNTING STANDARDS

     Home Savings adopted SFAS No. 128 "Earnings Per Share", on October 1, 1997.
SFAS No. 128 requires Home Savings to change its method of computing, presenting
and disclosing earnings per share information. Upon adoption, all prior period
data presented was restated to conform to the provisions of SFAS No. 128.

     Home Savings adopted SFAS No. 130, "Reporting Comprehensive Income" on
October 1, 1998. SFAS No. 130 establishes standards for reporting and displaying
comprehensive income and its components in a full set of general-purpose
financial statements.

     Home Savings adopted SFAS No. 131, "Disclosure About Segments of an
Enterprise and Related Information" on October 1, 1998. SFAS No. 131 specifies
revised guidelines for determining an entity's operating segments and the type
and level of financial information to be disclosed.

     Home Savings will adopt the provisions of SFAS No. 133 "Accounting for
Derivative Instruments and Hedging Activities" effective with the fiscal quarter
beginning July 1, 1999. Home Savings has not historically participated in any
hedging or derivative instruments, and the impact of adoption is not expected to
be material.

     Home Savings will adopt the provisions of SFAS No. 134 "Accounting for
Mortgage-backed Securities Retained after the Securitization of Mortgage Loans
Held for Sale by a Mortgage Banking Enterprise" on January 1, 1999. The adoption
of this statement is not expected to have a material effect on Home Savings'
financial statements.

                                       16

<PAGE>

ITEM 7 - FINANCIAL STATEMENTS

     The financial statements are filed herewith as Exhibit 27 hereto.

ITEM 8 - CHANGES IN AND DISGAREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND
FINANCIAL DISCLOSURES.

     Not applicable.

                                    PART III

ITEM 9 - DIRECTORS, EXECUTIVE OFFICERS, PROMOTERS AND CONTROL PERSONS;
COMPLIANCE WITH SECTION 16A OF THE EXCHANGE ACT.

<TABLE>
<CAPTION>
NAME AND AGE              POSITION(S) HELD   DIRECTOR SINCE     PRINCIPAL OCCUPATION AND
- ------------              ----------------   --------------     BUSINESS EXPERIENCE DURING PAST 5 YEARS
                                                                ---------------------------------------
<S>                           <C>                 <C>           <C>    

Jennie T. Bridgers            Director            1984         Retired, previously President of Chatham
(82)                                                           Insurance and Realty Co.
Edwin E. Bridges              Director            1987         President and Chief Executive Officer of the 
(44)                                                           Savings Bank; employed by the Savings Bank since 1976.
Ben S. Foust                  Director            1965         Retired, previously Secretary of the Boling Co.,
(75)                                                           (furniture manufacturer)
John F. Grimes                Director            1992         Partner, Budd Tire Company (truck and auto tire dealership)
(55)
Ed M. Harris, Jr.             Director            1979         Retired, previously President of the Harris Lumber Company
(79)
Jack L. Tanner                Director            1972         Retired, previously Executive Secretary-Treasurer
(81)                                                           of the Bank
F. Lafayette Wrenn, Sr.        Director            1972         Retired, previously President of Chatham Poultry Farm, Inc.
(83)
Grover C. Wrenn               Director            1955         Retired physician.
(88)                        (Chairman of
                             the Board)

</TABLE>
                                       17

<PAGE>

     Set forth below is certain information regarding the Savings Bank's
executive officer.

<TABLE>
<CAPTION>

NAME                AGE   POSITION WITH SAVINGS BANK                  BUSINESS EXPERIENCE
- ----                ---   --------------------------                  -------------------
<S>                 <C>   <C>                                         <C>
     
Edwin E. Bridges    44    Director, President and Chief Executive     Chief Executive Officer, Home Savings Bank of 
                          Officer                                     Siler City, Inc., SSB since 1983; previously, 
                                                                      Secretary-Treasurer of the Bank

</TABLE>


     As of September 30, 1998, no director is a director of any company with a
class of securities registered pursuant to Section 12 of the Exchange Act or
subject to the requirements of Section 15(d) of such law, or any company
registered as an investment company under the Investment Company Act of 1940.

ITEM 10 - EXECUTIVE COMPENSATION

     The current employment agreement of Edwin E. Bridges, President and Chief
Executive Officer, with the Savings Bank provides for an initial term of five
years. Mr. Bridges serves at an annual base salary of $101,000 to be reviewed
not less than annually. Mr. Bridges also is eligible for performance bonuses,
stock options and other usual executive prerequisities, as well as such employee
benefits as are offered to all other employees of the Savings Bank. The
following table shows the cash and certain other compensation paid to or
received or deferred by Edwin E. Bridges for services rendered in all capacities
during fiscal years 1996, 1997 and 1998. Edwin E. Bridges is the only executive
officer of the Savings Bank.

                           SUMMARY COMPENSATION TABLE

<TABLE>
<CAPTION>

                              ANNUAL COMPENSATION                               LONG TERM COMPENSATION
                              -------------------                               ----------------------

                                                                                          AWARDS
                                                                                          ------

NAME AND                                                OTHER ANNUAL        RESTRICTED STOCK    SECURITIES UNDERLYING
PRINCIPAL POSITION       YEAR*     SALARY    BONUS      COMPENSATION(1)     AWARD(S)            OPTIONS/SARS(#)
- ------------------       ----      ------    -----      ---------------     --------            ---------------
<S>                      <C>       <C>       <C>         <C>                 <C>                  <C>

Edwin E. Bridges,        1998      $99,402   $5,018      $3,138              $       0            $    0
President and Chief 
Executive Officer        1997       94,809    9,405       2,973                      0                 0

                         1996       88,053        0       2,158              129,963(2)           22,408(3)

</TABLE>

*Fiscal year ending September 30.

(1)  Prerequisites and personal benefits awarded to Mr. Bridges did not exceed
     10% of the total annual salary and bonus in any year reported.
(2)  Subject to a five year vesting schedule of 20% each year, commencing July
     17, 1996.
(3)  Subject to a five-year vesting schedule of 20% each year, commencing
     September 12, 1996.

     Each non-officer director, except the Chairman of the Board, receives $500
per month for services rendered as a director. The Chairman of the Board
receives a fee of $575 per month for services rendered as Chairman.Mr. Bridges,
as a full-time employee of the Savings Bank, does not receive director's fees.

                                       18
<PAGE>

MANAGEMENT RECOGNITION PLAN

On July 17, 1996 the shareholders approved the Savings Bank's 1995 Management
Recognition Plan whereby directors and officers were granted shares of common
stock of the Savings Bank subject to certain restrictions, as proposed in the
Plan if Conversion from mutual to stock form previously approved by the members
of the Savings Bank. On that date, each non-officer director was granted 1,536
shares of common stock and Mr. Bridges was granted 8,963 shares of common stock
which contain certain restrictions pursuant to the terms of the Plan. The Plan
requires a five year vesting schedule commencing July 17, 1997 at which time 20%
of the shares granted would vest. On each anniversary date thereafter an
additional 20% of the granted shares become vested. Any dividends declared on
shares of common stock will be paid on the vested and unvested shares of common
stock since they are considered to be issued and outstanding shares.

1995 NONQUALIFIED STOCK OPTION PLAN FOR DIRECTORS

The Savings Bank adopted and the shareholders approved on July 17, 1996 the 1995
Nonqualified Stock Option Plan for Directors (the "Nonqualified Option Plan")
which also was proposed in the Savings Bank's Plan of Conversion. Pursuant to
the Nonqualified Option Plan, options on 70,024 shares of the Savings Bank's
common stock are available for issuance to members of the Savings Bank's Board
of Directors and the board of nay subsidiary of the Savings Bank. On September
12, 1996, the directors of the Savings Bank, except for Mr. Edwin E. Bridges who
is an officer of the Savings Bank, were each granted options to purchase 3,841
shares at a price of $11.50 per share.

DIRECTORS' RETIREMENT PLAN

Effective January 12, 1994, the Savings Bank adopted a Directors Retirement Plan
("DRP") to provide retirement benefits to members of the Board of Directors. All
current directors were immediately vested under the DRP. Persons reelected or
appointed to the Board subsequent to the effective date have no rights under the
DRP. Under the DRP, current directors are entitled to receive an annual
retirement benefit of $12,000. The annual benefit will be paid for in a 10-year
period following retirement. Upon the death of the Director, prior to retirement
or after retirement benefits have begun under the DRP, the director's
beneficiary, or the Director's estate if there is no eligible designated
beneficiary, would be paid the remainder of the Director's retirement benefit
under the DRP. In accordance with generally accepted accounting principles, the
Savings Bank accrued the present value of the future payments required under the
DRP. As a result, on January 12, 1994, the Savings Bank recognized $780,000
expense. As of September 1997, the Savings Bank had a liability of $772,000 and
related deferred tax assets of $302,000. These amounts will be reduced,
beginning upon the retirement of a director, as the payments are made under the
DRP, and any appropriate interest expense will be recognized over the life of
the payments.

                                       19

<PAGE>

INCENTIVE STOCK OPTIONS

     Mr. Bridges, the President and Chief Executive Officer of the Saving Bank
was granted 22,408 options to purchase common stock at $11.50 per share.  The
stocks options were granted under the Savings Bank's 1995 Incentive Stock Option
Plan and were granted during the fiscal year ended September 30, 1996. No 
options were granted to Mr. Bridges during the fiscal year ended September 30,
1998 and no options have been exercised.  One-fifth of the options vest and
become exercisable on September 12, of each year beginning in 1997, assuming Mr.
Bridges remains employed by the Saving Bank.  If Mr. Bridges' employment 
terminates before the end of the vesting period, Mr. Bridges may exercise vested
options for varying periods after termination (depending on the manner of 
termination) in accordance with Plan.

Deferred Benefit Pension Plan

     The Savings Bank has a noncontributory defined pension plan covering 
substantially all of its employees.  All employees who have completed five
months of service with the Savings Bank and who have attained the age 21 are
eligible to participate in the pension plan. Retirement benefits under the 
pension plan are based on average monthly compensation and years of service of a
participant.  The Savings Bank's policy is to fund current normal pension costs.
Contributions made to the pension plan by the Savings Bank are held and invested
by the trustee of the pension plan.

ESOP

     The Savings Bank terminated its 401(k) Plan as of September 30, 1995 
anticipation of its conversion from mutual to stock form whereby an Employee
Stock Ownership Plan ("ESOP") was to be formed.  Effective with its conversion
on November 14, 1995, the Saving Bank established and ESOP for eligible
employees of the Savings Bank.  Employees with one year of service with the 
Savings Bank who have attained the age of 18 are eligible to participate.  The 
ESOP borrowed funds to purchase 71,707 of the shares of the Savings Bank. issued
in its conversion from mutual to stock form.  Collateral for the loan is the 
Common stock purchased by the ESOP. The loan will be repaid principally from the
Savings Bank's discretionary contributions to the ESOP over the next 15 years 
and from dividends paid on shares held by the ESOP. Shares purchased by the ESOP
are pledged as security for the loan and held in a suspense account for
allocation among participants as the loan is repaid.

     Contributions to the ESOP and shares released from the suspense account in
an amount proportional to the repayment of the ESOP are allocated among ESOP 
participants on the basis of relative compensation in the year of allocations.
Benefits will vest in full upon six years of service with credit given for years
of service prior to the conversion.  Benefits are payable upon death or 
disability. The Savings Bank's contributions to the ESOP are not fixed, so 
benefits payable under the ESOP cannot be estimated.
      

                                       20
<PAGE>
ITEM 11 - SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT

      As of September 30, 1998, the shareholders identified in the following
table beneficially owned more than 5% of the Savings Bank's common stock.

<TABLE>
<CAPTION>
                                                AMOUNT AND NATURE OF 
NAME AND ADDRESS OF BENEFICIAL OWNER            BENEFICIAL OWNERSHIP    PERCENT OF CLASS
- ------------------------------------            --------------------    ----------------
<S>                                                    <C>                     <C>
First Citizens BancShares, Inc.                       71,800                  7.78%
3128 Smoketree Court
Raleigh, North Carolina 27604
Lewis R. Holding, Frank B. Holding and certain
members of Frank B. Holding's family

Edwin E. Bridges, Siler City, North Carolina          49,465(4)               5.31%
</TABLE>

      As of September 30, 1998, the beneficial ownership of the Savings Bank's
common stock by directors individually, and by directors and executive officers
as a group, was as follows:

<TABLE>
<CAPTION>

                              Amount and Nature
Name of                       of Beneficial       Percent of
Beneficial Owner              Ownership(1)        Class(2)
- ----------------              -----------------   ----------
<S>                           <C>                 <C>
Jennie T. Bridgers            13,371(3)           1,45%
Edwin E. Bridges              49,465(4)           5.31%
Ben S. Foust                  2,550(3)            (**)
John F. Grimes                6,150(5)            (**)
Ed M. Harris, Jr.             12,150(3)           1.31%
Jack L. Tanner (*)            13,150(6)           1.42%
F. Lafayette Wrenn, Sr.       14,650(3)           1.59%
Dr. Grover C. Wrenn (*)       11,150(7)           1.21%
All directors and executive
officers as a group
(8 persons)                   122,636             13.01%
</TABLE>

(*)   Dr. Wrenn and Mr. Tanner are brothers-in-law 

(**)  Less than 1% of outstanding shares. 

(1)   Except as otherwise noted, each individual exercises sole voting and
      investment power with respect to all shares shown as beneficially owned.
      Does not include 922 unvested shares for each non-officer director and
      5,378 unvested shares for Mr. Bridges granted, subject to a five year
      vesting schedule of 20% each year commencing on July 17, 1997, pursuant to
      the Savings Bank's 1995 Management Recognition Plan.

(2)   The calculations of the percentage of class beneficially owned by each
      individual and the group as a whole are based, in each case, on a total of
      942,401 shares which includes the 922,686 shares of the Savings Bank's
      Common Stock that were issued and outstanding as of September 30, 1998,
      plus the number of shares subject to stock options exercisable as of that
      date or within 60 days thereafter held by each respective individual or
      group.

                                       21

<PAGE>

(3)   Includes 1,536 shares subject to currently exercisable stock options.

(4)   Includes 17,688 shares allocated to Mr. Bridges' ESOP account to which he
      exercises sole voting power and 8,963 shares subject to currently
      exercisable stock options.

(5)   Includes 3,000 shares with respect to which Mr. Grimes exercises shared
      voting and investment power and 1,536 shares subject to currently
      exercisable stock options.

(6)   Includes 2,000 shares with respect to which Mr. Tanner exercises shared
      voting and investment power and 1,536 shares subject to currently
      exercisable stock options.

(7)   Includes 8,500 shares with respect to which Dr. Wrenn exercises shared
      voting and investment power and 1,536 shares subject to currently
      exercisable stock options.

ITEM 12 - CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

INDEBTEDNESS AND TRANSACTIONS OF MANAGEMENT

      The Savings Bank has had, and expects to have in the future, banking
transactions in the ordinary course of business with certain of its current
directors, nominees for director, executive officers and their associates. All
loans included in such transactions were made on substantially the same terms,
including interest rates, repayment terms and collateral, as those prevailing at
the time such loans were made for comparable transactions with other persons,
and do not involve more than the normal risk of collectibility or present other
unfavorable features.

      The highest aggregate outstanding balance since September 30, 1997 of
loans to current directors, nominees for director, executive officer and their
associates, as group, was $83,734, which as of September 30, 1998, was
$81,506.32, and both of which represented less than 5% of the Savings Bank's
then current equity capital accounts.

ITEM 13 - EXHIBITS AND REPORTS ON FORM 8-K

(a) Exhibits
    
    3(i)   Amended and Restated Certificate of Incorporation (1)

    3(ii)  Bylaws (1)

    11     Agreement and Plan of Reorganization and Share Exchange By and Among
           Capital Bank, Capital Bank Corporation and Home Savings Bank of Siler
           City, Inc., SSB (incorporated by reference to the Savings Banks' 
           definitive proxy statement to be filed in connection with the special
           meeting of shareholders to be held in February 1999)

                                       22

<PAGE>

    27     The following financial statements are filed herewith.

           (a)  Report of Independent Accountants, dated October 16, 1998
           
           (b)  Consolidated Statements of Financial Condition of Home Savings
                Bank of Siler City, Inc., SSB at September 30, 1998 and 1997

           (c)  Consolidated Statements of Operations of Home Savings Bank of
                Siler City, Inc., SSB for the years ended September 30, 1998,
                1997 and 1996

           (d)  Consolidated Statements of Changes in Stockholders' Equity for
                the years ended September 30, 1998, 1997 and 1996

           (e)  Consolidated Statements of Cash Flows of Home Savings Bank of 
                Siler City, Inc., SSB for the years ended September 30, 1998, 
                1997 and 1996

           (f)  Home Savings Bank of Siler City, Inc., SSB's Notes to 
                Consolidated Financial Statements

(1) Previously filed as Exhibit 1 in Form F-1 Registration Statement dated
    December 7, 1995.

(b) REPORTS FILED ON FORM 8-K

      None


                                       23

<PAGE>

Pursuant to the requirements of Section 13 of the Securities Exchange Act of
1934, the Savings Bank has duly caused this Report to be signed on its behalf by
the undersigned there-unto duly authorized.

                              HOME SAVINGS BANK OF SILER CITY, INC., SSB
                              ------------------------------------------
                              Registrant

Date: December 17, 1998              By:  /s/ Edwin E. Bridges
                                          ----------------------------
                                          Edwin E. Bridges
                                          President and Chief Executive Officer

                                       24

<PAGE>

Pursuant to the requirements of the Securities Exchange Act of 1934, this Report
has been signed below by on behalf of the Registrant and in the capacities and
on the dates indicated.


/s/ Grover C. Wrenn                     December 17, 1998
- ---------------------------
Grover C. Wrenn, Director


/s/ Jack L. Tanner                      
- ---------------------------             December 17, 1998
Jack L. Tanner, Director


/s/ Edwin E. Bridges
- ---------------------------             December 17, 1998
Edwin E. Bridges, Director


/s/ Ben S. Foust
- ---------------------------             December 17, 1998
Ben S. Foust, Director


- ---------------------------             ______________, 1998
Franklin L. Wrenn, Director


                          
- ---------------------------             ______________, 1998
Ed Harris, Jr. Director


/s/ Jennie T. Bridges
- ---------------------------            December 17, 1998
Jennie T. Bridges, Director


/s/ John F. Grimes
- ---------------------------             December 17, 1998
John F. Grimes, Director



                                       25

<PAGE>

                                 EXHIBIT INDEX

                                                         PAGE NUMBER IN
 EXHIBIT                                                   SEQUENTIAL
 NUMBER                 EXHIBIT                          NUMBERING SYSTEM
- ---------              ---------                      -------------------
 
  3(i)            Amended and Restated Certificate           N/A
                  of Incorporation (incorporated by
                  reference to the Savings Bank's
                  Form F-1 Registration Statement
                  dated December 7, 1995 as filed
                  with the FDIC

  3(ii)           Bylaws of Home Savings Bank of             N/A
                  Siler City, Inc., SSB (incorporated
                  by reference to the Bank's Annual
                  Report on Form F-2 for the year
                  ended December 31, 1995, as filed
                  with the FDIC  

  11              Agreement and Plan of                      N/A
                  Reorganization and Share
                  Exchange By and Among Capital
                  Bank, Capital Bank Corporation
                  and Home Savings Bank of Siler
                  City, Inc., SSB (incorporated by 
                  reference to the Savings Banks' 
                  definitive proxy statement to be 
                  filed in connection with the 
                  special meeting of shareholders 
                  to be held in February, 1999)

  27              Financial Statements of Home                27
                  Savings Bank of Siler City, Inc.,
                  SSB for the years ended September
                  30, 1998 and 1997.


                                       26
<PAGE>

EXHIBIT 27
                        Report of Independent Accountants


October 16, 1998

The Board of Directors
Home Savings Bank of Siler City, Inc., SSB
Siler City, North Carolina


In our opinion, the accompanying consolidated statements of financial condition
and the related consolidated statements of operations, changes in stockholders'
equity and cash flows present fairly, in all material respects, the financial
position of Home Savings Bank of Siler City, Inc., SSB and Subsidiary at
September 30, 1998 and 1997 and the results of their operations and their cash
flows for each of the three years in the period ended September 30, 1998, in
conformity with generally accepted accounting principles. These financial
statements are the responsibility of the Savings Bank's management; our
responsibility is to express an opinion on these financial statements based on
our audits. We conducted our audits of these statements in accordance with
generally accepted auditing standards which require that we plan and perform the
audit to obtain reasonable assurance about whether the financial statements are
free of material misstatements. An audit includes examining, on a test basis,
evidence supporting the amounts and disclosures in the financial statements,
assessing the accounting principles used and significant estimates made by
management, and evaluating the overall financial statement presentation. We
believe that our audits provide a reasonable basis for the opinion expressed
above.

PRICEWATERHOUSECOOPERS LLP

By: /s/ PricewaterhouseCoopers LLP

Raleigh, North Carolina


                                      F-1
<PAGE>

Home Savings Bank of Siler City, Inc., SSB and Subsidiary
Consolidated Statements of Financial Condition
September 30, 1998 and 1997
- --------------------------------------------------------------------------------

<TABLE>
<CAPTION>
                                      Assets                                   1998                 1997
<S>                                                                         <C>                 <C>            
Cash and cash equivalents:
   Cash and due from banks                                                  $      558,002      $       498,641
   Interest-bearing deposits                                                       534,187              459,862
   Federal funds sold                                                           11,750,000            5,050,000
                                                                         ------------------  -------------------
      Total cash and cash equivalents                                           12,842,189            6,008,503

Investment securities - available for sale                                       7,089,625            6,950,296
Mortgage backed securities - available for sale                                  4,028,830            4,985,300
Investment securities held-to-maturity, estimated market values of
   $3,578,800 and  $5,530,000 in 1998 and 1997, respectively                     3,560,000            5,560,000
Loans receivable, less allowance for loan losses of $308,725 and
   $278,490 in 1998 and 1997, respectively                                      30,284,208           31,555,709
Premises and equipment, net                                                        284,930              293,627
Federal Home Loan Bank of Atlanta stock, at cost which
 approximates market                                                               355,000              346,500
Deferred income taxes                                                              246,311              433,484
Accrued interest and dividends receivable                                          182,014              198,695
Prepaid expenses and other assets                                                  836,012               47,626
                                                                         ------------------  -------------------
                                                                           $    59,709,119     $     56,379,740
                                                                         ==================  ===================
                       Liabilities and Stockholders' Equity
Liabilities:
   Deposits                                                                $    49,045,252     $     45,395,847
   Accrued interest payable                                                        237,151              130,278
   Other liabilities                                                               500,212            1,075,932
   ESOP note payable                                                               122,970              244,570
                                                                         ------------------  -------------------
      Total liabilities                                                         49,905,585           46,846,627
                                                                         ------------------  -------------------
Commitments  (Note 12)

Stockholders' equity:
   Common stock, $1 par value, 5,000,000 shares authorized, 922,686
     shares issued and outstanding                                                 922,686              922,686
   Additional paid-in capital                                                    8,176,384            8,144,111
   Retained income, substantially restricted                                       945,372            1,062,008
   Unearned ESOP shares                                                           (122,970)            (244,570)
   Deferred stock awards                                                          (213,635)            (292,771)
   Unrealized gain (loss) on available for sale securities, net of taxes            95,697              (58,351)
                                                                         ------------------  -------------------
      Total stockholders' equity                                                 9,803,534            9,533,113
                                                                         ------------------  -------------------
                                                                           $    59,709,119     $     56,379,740
                                                                         ==================  ===================
</TABLE>

                 The accompanying notes are an integral part of
                    these consolidated financial statements.


                                      F-2
<PAGE>

Home Savings Bank of Siler City, Inc., SSB and Subsidiary
Consolidated Statements of Operations
Years Ended September 30, 1998, 1997 and 1996
- --------------------------------------------------------------------------------

<TABLE>
<CAPTION>
                                                                  1998                   1997                  1996
<S>                                                           <C>                   <C>                    <C>              
Interest and dividend income:
   Loans receivable                                           $       2,535,817     $       2,485,164      $       2,491,791
   Investment securities and bank deposits                            1,197,110             1,028,726              1,189,629
   Mortgage-backed securities                                           290,631               351,464                310,088
                                                          ---------------------- --------------------- ----------------------
      Total interest and dividend income                              4,023,558             3,865,354              3,991,508
Interest expense:
   Deposits                                                           2,430,739             2,157,731              2,102,145
   ESOP note payable                                                     14,417                20,462                 46,490
   Other                                                                  5,846                 6,484                      -
                                                          ---------------------- --------------------- ----------------------
      Total interest expense                                          2,451,002             2,184,677              2,148,635
                                                          ---------------------- --------------------- ----------------------
      Net interest income                                             1,572,556             1,680,677              1,842,873
Provision for loan losses                                                30,235                     -                      -
                                                          ---------------------- --------------------- ----------------------
      Net interest income after provision for loan losses             1,542,321             1,680,677              1,842,873
                                                          ---------------------- --------------------- ----------------------
Other operating income:
   Loan fees and charges                                                 13,783                17,780                 18,560
   Deposit fees and charges                                              35,219                38,409                 32,342
   Other                                                                 35,121                22,298                 26,675
                                                          ---------------------- --------------------- ----------------------
      Total other operating income                                       84,123                78,487                 77,577
                                                          ---------------------- --------------------- ----------------------
Other operating expenses:
   Compensation and employee benefits                                   493,222               491,603                330,930
   Compensation expense on ESOP shares                                  117,414                72,386                584,223
   Directors' fees                                                       38,807                40,168                 42,883
   Amortization of MRP deferred compensation                             79,136                75,000                      -
   Conversion/acquisition expenses                                       95,724               116,465                      -
   Occupancy and equipment                                               45,618                40,642                 36,239
   Federal deposit insurance premiums                                    28,426                19,829                349,219
   Data processing                                                      115,195                77,998                 67,577
   Other                                                                244,300               232,787                183,527
                                                          ---------------------- --------------------- ----------------------
      Total other operating expenses                                  1,257,842             1,166,878              1,594,598
                                                          ---------------------- --------------------- ----------------------
Income before income taxes                                              368,602               592,286                325,852

Income tax expense                                                      123,948               192,704                205,824
                                                          ---------------------- --------------------- ----------------------
Net income                                                     $        244,654       $       399,582       $        120,028
                                                          ====================== ===================== ======================
Net income per common share:
Basic                                                           $           .27        $          .45         $          .07 (1)
                                                          ====================== ===================== ======================
Assuming dilution                                               $           .27        $          .44         $          .07 (1)
                                                          ====================== ===================== ======================
</TABLE>

(1) Calculated from date of conversion, see Note 14.

                 The accompanying notes are an integral part of
                    these consolidated financial statements.


                                      F-3
<PAGE>

Home Savings Bank of Siler City, Inc., SSB and Subsidiary
Consolidated Statements of Changes in Stockholders' Equity
Years Ended September 30, 1998, 1997 and 1996
- --------------------------------------------------------------------------------

<TABLE>
<CAPTION>
                                                                                                                                   
                                                                                    Retained                                       
                                                                 Additional          Income-         Unearned         Deferred     
                                                 Common           Paid-in         Substantially        ESOP            Stock       
                                                 Stock            Capital          Restricted         Shares           Awards      
                                            ----------------- -----------------  ---------------- ---------------- --------------- 
<S>                                         <C>               <C>                 <C>                  <C>              <C>        
Balance September 30, 1995                                 -        $        -    $    5,408,573       $        -       $       -  
Issuance of shares of common stock                $  896,339         7,618,578                 -         (717,070)              -  
Net income for the year ended
   September 30, 1996                                      -                 -           120,028                -               -  
Change in unrealized loss on available
   for sale securities, net of taxes                       -                 -                 -                -               -  
Cash dividends paid ($5.20 per share)                      -                 -        (4,419,822)               -               -  
Release of ESOP shares                                     -           166,921                 -          417,302               -  
Issuance of deferred stock awards                     26,347           355,685                 -                -        (382,032) 
Change in market value of deferred
   stock awards                                            -           (14,261)                -                -          14,261  
                                            ----------------- -----------------  ---------------- ---------------- --------------- 
Balance September 30, 1996                           922,686         8,126,923         1,108,779         (299,768)       (367,771) 
Net income for the year ended
   September 30, 1997                                      -                 -           399,582                -               -  
Change in unrealized loss on available
   for sale securities, net of taxes                       -                 -                 -                -               -  
Cash dividends paid ($.50 per share)                       -                 -          (446,353)               -               -  
Release of ESOP shares                                     -            17,188                 -           55,198               -  
MRP Amortization                                           -                 -                 -                -          75,000  
                                            ----------------- -----------------  ---------------- ---------------- --------------- 
Balance September 30, 1997                           922,686         8,144,111         1,062,008         (244,570)       (292,771) 
Net income for the year ended
   September 30, 1998                                      -                 -           244,654                -               -  
Change in unrealized loss on available
   for sale securities, net of taxes                       -                 -                 -                -               -  
Cash dividends paid ($.40 per share)                       -                 -          (361,290)               -               -  
Release of ESOP shares                                     -            32,273                 -          121,600               -  
MRP Amortization                                           -                 -                 -                -          79,136  
                                            ----------------- -----------------  ---------------- ---------------- --------------- 
Balance September 30, 1998                        $  922,686    $    8,176,384     $     945,372    $    (122,970)   $   (213,635) 
                                            ================= =================  ================ ================ =============== 
</TABLE>


<TABLE>
<CAPTION>
                                             Unrealized Gain
                                                (Loss) on
                                                Available
                                                for Sale
                                               Securities             Total
                                            ------------------  -------------------
<S>                                              <C>              <C>  
Balance September 30, 1995                       $          -     $      5,408,573
Issuance of shares of common stock                          -            7,797,847
Net income for the year ended
   September 30, 1996                                       -              120,028
Change in unrealized loss on available
   for sale securities, net of taxes                 (153,681)            (153,681)
Cash dividends paid ($5.20 per share)                       -           (4,419,822)
Release of ESOP shares                                      -              584,223
Issuance of deferred stock awards                           -                    -
Change in market value of deferred
   stock awards                                             -                    -
                                            ------------------  -------------------
Balance September 30, 1996                           (153,681)           9,337,168
Net income for the year ended
   September 30, 1997                                       -              399,582
Change in unrealized loss on available
   for sale securities, net of taxes                   95,330               95,330
Cash dividends paid ($.50 per share)                        -             (446,353)
Release of ESOP shares                                      -               72,386
MRP Amortization                                            -               75,000
                                            ------------------  -------------------
Balance September 30, 1997                            (58,351)           9,533,113
Net income for the year ended
   September 30, 1998                                       -              244,654
Change in unrealized loss on available
   for sale securities, net of taxes                  154,048              154,048
Cash dividends paid ($.40 per share)                        -             (361,290)
Release of ESOP shares                                      -              153,873
MRP Amortization                                            -               79,136
                                            ------------------  -------------------
Balance September 30, 1998                     $       95,697     $      9,803,534
                                            ==================  ===================
</TABLE>

                 The accompanying notes are an integral part of
                    these consolidated financial statements.


                                      F-4
<PAGE>

Home Savings Bank of Siler City, Inc., SSB and Subsidiary
Consolidated Statements of Cash Flows
Years Ended September 30, 1998, 1997 and 1996
- --------------------------------------------------------------------------------

<TABLE>
<CAPTION>
                                                                             1998                1997               1996
<S>                                                                    <C>                 <C>                 <C>             
Cash flows from operating activities:
   Net income                                                          $         244,654   $         399,582   $        120,028
   Adjustments to reconcile net income to net
     cash provided by operating activities:
      Depreciation                                                                20,362              22,213             15,816
      ESOP compensation                                                          117,414              72,386            584,223
      Provision for loan losses                                                   30,235                   -                  -
      Net accretion and amortization of discount and premium on investments
        and mortgage-backed securities                                            (9,846)            (13,005)           (10,659)
      MRP amortization                                                            79,136              75,000                  -
      Net gain on sale of loans                                                   (2,395)                  -                  -
      Deferred income tax provision (benefit)                                     89,008             (80,002)            45,600
      Changes in operating assets and liabilities:
        Accrued interest and dividends receivable                                 16,681               9,295           (114,296)
        Prepaid expenses and other assets                                       (788,386)            109,701             89,905
        Accrued interest payable                                                 106,873              29,690            (38,915)
        Other liabilities                                                       (575,720)            (40,312)           247,966
                                                                       ------------------  ------------------ ------------------
      Net cash (used in) provided by operating activities                       (671,984)            584,548            939,668
                                                                       ------------------  ------------------ ------------------
Cash flows from investing activities:
   Purchase of Federal Home Loan Bank of Atlanta stock                            (8,500)            (29,600)            (4,200)
   Maturity of certificate of deposit                                                  -             200,000            100,000
   Purchase of certificate of deposit                                                  -                   -           (100,000)
   Maturities of investment securities available-for-sale                      6,000,000           1,000,000          2,000,000
   Purchases of investment securities available-for-sale                      (5,999,375)           (999,688)        (2,966,035)
   Maturities of investment securities held-to-maturity                        2,000,000           2,000,000                  -
   Purchases of investment securities held-to-maturity                                 -          (1,000,000)        (6,559,375)
   Purchases of mortgage-backed securities available-for-sale                          -                   -         (3,577,281)
   Purchases of mortgage-backed securities held-to-maturity                            -                   -         (1,105,590)
   Principal payments received on mortgage-backed securities available
       for sale                                                                1,078,575             769,855            548,276
   Principal payments received on mortgage-backed securities held-to-
       maturity                                                                        -                   -             45,713
   Loan originations, net of principal repayments                              1,243,661          (1,521,343)            39,494
   Purchases of equipment                                                        (11,665)             (1,215)           (10,184)
                                                                       ------------------  ------------------ ------------------
      Net cash provided by (used in) investing activities                      4,302,696             418,009        (11,589,182)
                                                                       ------------------  ------------------ ------------------
Cash flows from financing activities:
   Net change in deposits                                                      3,649,405           3,728,904            297,521
   Net proceeds from issuance of stock                                                 -                   -          8,514,917
   Cash dividends paid                                                          (361,290)           (446,353)        (4,419,822)
   Principal payments on ESOP note payable                                       (85,141)            (55,198)          (417,302)
                                                                       ------------------  ------------------ ------------------
           Net cash provided by financing activities                           3,202,974           3,227,353          3,975,314

Net increase (decrease) in cash and cash equivalents                           6,833,686           4,229,910         (6,674,200)
Cash and cash equivalents, beginning of year                                   6,008,503           1,778,593          8,452,793
                                                                       ------------------  ------------------ ------------------
Cash and cash equivalents, end of year                                 $      12,842,189   $       6,008,503  $       1,778,593
                                                                       ==================  ================== ==================
</TABLE>

                 The accompanying notes are an integral part of
                    these consolidated financial statements.


                                      F-5
<PAGE>

Home Savings Bank of Siler City, Inc., SSB and Subsidiary
Consolidated Statements of Cash Flows (Continued)
Years Ended September 30, 1998, 1997 and 1996
- --------------------------------------------------------------------------------

<TABLE>
<CAPTION>
                                                                          1998         1997         1996
<S>                                                                   <C>          <C>          <C>        
Supplemental disclosusres of cash flow information:
   Cash paid during the year for:
     Interest                                                         $ 2,344,129  $ 2,154,987  $ 2,187,550
     Income taxes                                                         484,839       77,371      245,821

Supplemental schedule of noncash investing and financing: activities:
   Funding of MRP plan                                                          -            -      367,771

   Transfer of securities to available for sale: 
     Investment securities                                                      -            -    2,779,233
     Mortgage-backed securities                                                 -            -    6,000,000
 
   Issuance of deferred stock awards                                            -            -      382,032

   Reduction of ESOP note payable from dividends on allocated shares       36,459            -            -
</TABLE>

                 The accompanying notes are an integral part of
                    these consolidated financial statements.


                                      F-6
<PAGE>

Home Savings Bank of Siler City, Inc., SSB and Subsidiary
Notes to Consolidated Financial Statements
- --------------------------------------------------------------------------------

1.    Basis of Presentation and Summary of Significant Accounting Policies

      Nature of Operations

      Home Savings Bank of Siler City, Inc., SSB (the "Savings Bank") operates
      one office in central North Carolina. The Savings Bank's principal
      business activity is to accept deposits from the general public and to
      make conventional first mortgage loans for the purchase of real estate or
      for the refinancing of loans secured by real estate. These loans, and the
      securities portfolio, are the Savings Bank's primary source of revenue.
      Substantially all of the Savings Bank's lending activity is with customers
      located in Chatham, Randolph, Guilford and Orange counties in central
      North Carolina.

      Use of Estimates in the Preparation of Financial Statements

      The preparation of financial statements in conformity with generally
      accepted accounting principles requires management to make estimates and
      assumptions that affect the reported amounts of assets and liabilities and
      disclosure of contingent assets and liabilities at September 30, 1998 and
      1997 and the reported amounts of revenues and expenses during the years
      ended September 30, 1998, 1997 and 1996. Actual results could differ from
      those estimates.

      Basis of Presentation

      The consolidated financial statements include the accounts of the Savings
      Bank and its wholly-owned subsidiary, Home S&L Service Corporation. All
      significant intercompany balances and transactions have been eliminated in
      consolidation.

      Cash and Cash Equivalents

      Cash and cash equivalents include demand and time deposits (with original
      maturities of ninety days or less) at other institutions and Federal funds
      sold. Generally, Federal funds are purchased and sold for one-day periods.

      Investment and Mortgage-Backed Securities

      Investments in certain securities are classified into three categories and
      accounted for as follows: (1) debt securities that the Savings Bank has
      the positive intent and the ability to hold to maturity are classified as
      held-to-maturity and reported at amortized cost; (2) debt and equity
      securities that are bought and held principally for the purpose of selling
      them in the near term are classified as trading securities and reported at
      fair value, with unrealized gains and losses included in earnings; (3)
      debt and equity securities not classified as either held-to-maturity
      securities or trading securities are classified as available for sale
      securities and reported at fair value, with unrealized gains and losses
      excluded from earnings and reported as a separate component of equity.

      Premiums and discounts on debt securities are recognized in interest
      income on the level interest yield method over the period to maturity.


                                      F-7
<PAGE>

Home Savings Bank of Siler City, Inc., SSB and Subsidiary
Notes to Consolidated Financial Statements
- --------------------------------------------------------------------------------

      Loans  Receivable and Allowance for Loan Losses

      Loans receivable are stated at the amount of unpaid principal, reduced by
      an allowance for loan losses and net deferred loan origination fees.
      Interest is calculated by using the simple interest method on daily
      balances of the principal amount outstanding. Deferred loan fees and costs
      are amortized to interest income over the contractual life of the loan
      using the interest method.

      A loan is considered impaired, based on current information and events, if
      it is probable that the Savings Bank will be unable to collect the
      scheduled payments of principal and interest when due according to the
      contractual terms of the loan agreement. Uncollateralized loans are
      measured for impairment based on the present value of expected future cash
      flows discounted at the historical effective interest rate, while all
      collateral-dependent loans are measured for impairment based on the fair
      value of the collateral.

      The Savings Bank uses several factors in determining if a loan is
      impaired. The internal asset classification procedures include a thorough
      review of significant loans and lending relationships and the accumulation
      of related data. This data includes loan payment status, borrowers'
      financial data and borrowers' operating factors such as cash flows,
      operating income or loss, etc. At September 30, 1998 and 1997 and during
      the years then ended, there were no loans material to the consolidated
      financial statements that were considered impaired as defined.

      The allowance for loan losses is established through a provision for loan
      losses charged to expense to reduce the recorded balance of loans to their
      estimated net realizable value or fair value, as applicable. Loans are
      charged against the allowance for loan losses when management believes
      that the collectibility of the principal is unlikely. The allowance is an
      amount that management believes will be adequate to absorb possible losses
      on existing loans that may become uncollectible, based on the evaluations
      of the collectibility of loans and prior loan loss experience. The
      evaluations take into consideration such factors as changes in the nature,
      quality and volume of the loan portfolio, review of specific problem
      loans, and current economic conditions and trends that may affect the
      borrowers' ability to pay. Accrual of interest is discontinued on loans
      (1) which are past due 90 days or more if collateral is inadequate to
      cover principal and interest, or (2) immediately if management believes,
      after considering economic and business conditions and collection efforts,
      that the borrowers' financial condition is such that collection is
      doubtful.

      Premises and Equipment

      Premises and equipment are carried at cost less accumulated depreciation.
      The provision for depreciation is computed using the straight-line method
      over the estimated useful lives of the various classes of assets. Useful
      lives range from 10 to 30 years for buildings and 5 to 10 years for
      furniture and equipment. Repairs and maintenance are charged to expense as
      incurred.


                                      F-8
<PAGE>

Home Savings Bank of Siler City, Inc., SSB and Subsidiary
Notes to Consolidated Financial Statements
- --------------------------------------------------------------------------------

      Foreclosed Assets

      Assets acquired as a result of foreclosure are valued at the lower of the
      recorded investment in the loan or fair value less estimated costs to
      sell. The recorded investment is the sum of the outstanding principal loan
      balance and foreclosure costs associated with the loan. Any excess of the
      recorded investment over the fair value of the property received is
      charged to the allowance for loan losses. Valuations are periodically
      performed by management and any subsequent write-downs due to the carrying
      value of a property exceeding its estimated fair value are recorded as a
      valuation allowance with a corresponding charge to other operating
      expenses.

      Income Taxes

      Deferred tax asset and liability balances are determined by application to
      temporary differences of the tax rate expected to be in effect when taxes
      will become payable or receivable. Temporary differences are differences
      between the tax basis of assets and liabilities and their reported amounts
      in the consolidated financial statements that will result in taxable or
      deductible amounts in future years.

      New Accounting Pronouncements

      The Savings Bank adopted SFAS No. 130, "Reporting Comprehensive Income" on
      October  1, 1998.  SFAS No. 130 establishes standards for reporting and
      displaying comprehensive income and its components in a full set of
      general-purpose financial statements.

      The Savings Bank adopted SFAS No. 131, "Disclosure About Segments of an
      Enterprise and Related Information" on October  1, 1998.  SFAS No. 131
      specifies revised guidelines for determining an entity's operating
      segments and the type and level of financial information to be disclosed.

      The Savings Bank will adopt the provisions of SFAS No. 133 "Accounting for
      Derivative Instruments and Hedging Activities" effective with the fiscal
      quarter beginning July 1, 1999. This Statement establishes accounting and
      reporting standards for derivative instruments and for hedging activities.
      It requires that derivatives be recognized as either assets or liabilities
      in the statement of financial position and be measured at fair value. The
      accounting for changes in the fair value of a derivative depends on the
      intended use of the derivative and whether or not the derivative is
      designated as a hedging instrument. This Statement is effective for fiscal
      years beginning after June 15, 1999 with initial application in the first
      quarter of the fiscal year. SFAS No. 133 is not expected to have a
      material effect on the Savings Bank's financial statements.

      Statement of Financial Accounting Standards No. 134, "Accounting for
      Mortgage-Backed Securities Retained after the Securitization of Mortgage
      Loans Held for Sale by a Mortgage Banking Enterprise", was issued in
      October 1998. This Statement amends existing classification and accounting
      treatment of mortgage-backed securities, retained after mortgage loans
      held for sale are securitized, for entities engaged in mortgage banking
      activities. These securities previously were classified and accounted for
      as trading and now may be classified as held-to-maturity or
      available-for-sale, also. This Statement is effective for the first fiscal
      quarter beginning after December 15, 1998. SFAS No. 134 is not expected to
      have material effect on the Bank's financial statements.


                                      F-9
<PAGE>

Home Savings Bank of Siler City, Inc., SSB and Subsidiary
Notes to Consolidated Financial Statements
- --------------------------------------------------------------------------------

2.    Investment and Mortgage-Backed Securities

      A summary of investment and mortgage-backed securities at September 30,
      1998 and 1997 is as follows:

<TABLE>
<CAPTION>
                                                                  Gross             Gross            Estimated
                                             Amortized         Unrealized        Unrealized            Market
                                                Cost              Gains            Losses              Value
                                          ----------------- ------------------ ----------------  -------------------
<S>                                         <C>                 <C>                 <C>            <C>             
1998:
Held-to-maturity:
   Federal Home Loan Bank bonds:
     Due after one through five years       $    3,560,000      $      18,800       $        -     $      3,578,800
                                          ----------------- ------------------ ----------------  -------------------
Available for sale:
   Federal Farm Credit Bank Note:
     Due after on through five years        $    1,000,000      $       9,400       $        -     $      1,009,400

   Federal Home Loan Bank bonds:
     Due after one through five years            6,000,000             80,225                -            6,080,225
                                          ----------------- ------------------ ----------------  -------------------
                                            $    7,000,000      $      89,625       $        -     $      7,089,625
                                          ----------------- ------------------ ----------------  -------------------
Mortgage-backed securities:
   GNMA Certificates                         $     528,236      $      19,216       $        -       $      547,452
   FNMA Certificates                               931,778             18,279                -              950,057
   FHLMC Certificates                            2,501,560             33,038            3,277            2,531,321
                                          ----------------- ------------------ ----------------  -------------------
                                            $    3,961,574      $      70,533     $      3,277     $      4,028,830
                                          ----------------- ------------------ ----------------  -------------------


                                      F-10
<PAGE>

Home Savings Bank of Siler City, Inc., SSB and Subsidiary
Notes to Consolidated Financial Statements
- --------------------------------------------------------------------------------

                                                                    Gross             Gross            Estimated
                                              Amortized          Unrealized        Unrealized            Market
                                                 Cost               Gains            Losses              Value
                                          -----------------  ------------------ ----------------  -------------------
1997:
Held-to-maturity:
   Federal Home Loan Bank bonds:
     Due after one through five years       $    3,560,000        $         -     $     20,000     $      3,540,000
     Due after five through ten years            1,000,000                  -                -            1,000,000
     Due after ten years                         1,000,000                  -           10,000              990,000
                                          -----------------  ------------------ ----------------  -------------------
                                            $    5,560,000        $         -     $     30,000     $      5,530,000
                                          -----------------  ------------------ ----------------  -------------------
Available for sale:
   U.S. Treasury notes:
     Due within one year                    $    1,989,092        $         -     $      8,983     $      1,980,109
   Federal Home Loan Bank bonds:
     Due within one year                           999,688                312                -            1,000,000
     Due after one through five years            4,000,000                  -           29,813            3,970,187
                                          -----------------  ------------------ ----------------  -------------------
                                            $    6,988,780        $       312     $     38,796     $      6,950,296
                                          -----------------  ------------------ ----------------  -------------------
Mortgage-backed securities:
   GNMA Certificates                        $      666,603        $    18,075     $         --     $        684,678
   FNMA Certificates                             1,361,271                 --           15,976            1,345,295
   FHLMC Certificates                       $    3,014,275                 --           58,948            2,955,327
                                          -----------------  ------------------ ----------------  -------------------
                                            $    5,042,149        $    18,075     $     74,924     $      4,985,300
                                          -----------------  ------------------ ----------------  -------------------
</TABLE>


      Expected maturities for mortgage-backed securities will differ from
      contractual maturities because borrowers have the right to call or prepay
      obligations with or without call or prepayment penalties.

   
      During the years ended September 30, 1998, 1997 and 1996, the Savings Bank
      sold loans with principal balance of $ 19,635, $0 and $0, respectively.
    


                                      F-11
<PAGE>

Home Savings Bank of Siler City, Inc., SSB and Subsidiary
Notes to Consolidated Financial Statements
- --------------------------------------------------------------------------------

3. Loans Receivable

      Loans receivable at September 30, 1998 and 1997 consist of the following:

<TABLE>
<CAPTION>
                                                             1998                1997
<S>                                                     <C>                 <C>           
Real estate loans:
   Residential owner occupied                           $    25,947,306     $   26,189,421
   Residential non-owner occupied                             2,796,681          3,401,412
   Commercial                                                 1,669,845          1,645,086
   Construction loans                                           210,413            718,681
Loans collateralized by deposits                                222,956            317,593
                                                        ----------------    ---------------
                                                             30,847,201         32,272,193
Less:
   Undisbursed portion of construction loans                    (47,922)          (223,212)
   Net deferred loan origination fees                          (206,346)          (214,782)
   Allowance for loan losses                                   (308,725)          (278,490)
                                                        ----------------    ---------------
Loans receivable, net                                   $    30,284,208     $   31,555,709
                                                        ================    ===============
</TABLE>

      The Savings Bank originates both adjustable and fixed interest rate loans.
      The adjustable rate loans have interest rate adjustment limitations and
      are generally indexed to the current market rate at the date of
      adjustment. Future market factors may affect the correlation of the
      interest rate adjustment with the rates the Savings Bank pays on the
      short-term deposits that have been primarily utilized to fund these loans.

   
      The Savings Bank does not originate or purchase specifically for resale,
      material amounts of loans. There were no loans held for sale at September
      30, 1998 and 1997.
    

      A summary of the allowance for loan losses for the years ended September
      30, 1998, 1997 and 1996, is as follows:

<TABLE>
<CAPTION>
                                              1998            1997            1996
<S>                                         <C>             <C>             <C>      
Balance, beginning of year                  $ 278,490       $ 279,659       $ 279,659
Provision charged against income               30,235               -               -
Loans charged off, net of recoveries                -          (1,169)              -
                                           -----------     -----------      ----------
Balance, end of year                        $ 308,725       $ 278,490       $ 279,659
                                           ===========     ===========      ==========
</TABLE>


                                      F-12
<PAGE>

Home Savings Bank of Siler City, Inc., SSB and Subsidiary
Notes to Consolidated Financial Statements
- --------------------------------------------------------------------------------

      The following is a summary of nonperforming loans at September 30, 1998
      and 1997:

<TABLE>
<CAPTION>
                                                          1998             1997

<S>                                                     <C>              <C>      
Loans 90 days past due and still accruing interest      $ 417,979        $ 343,000
Nonaccrual loans                                                -           45,000
                                                        ----------      -----------
                                                        $ 417,979        $ 388,000
                                                        ==========      ===========
</TABLE>

4.    Premises and Equipment

      Premises and equipment at September 30, 1998 and 1997 are summarized as
      follows:

<TABLE>
<CAPTION>
                                                            1998             1997

<S>                                                       <C>              <C>       
Land                                                      $   44,000       $   44,000
Building and improvements                                    368,605          368,605
Furniture, fixtures and equipment                            256,995          245,330
                                                        -------------    -------------
                                                             669,600          657,935
Less accumulated depreciation                               (384,670)        (364,308)
                                                        -------------    -------------
                                                         $   284,930      $   293,627
                                                        =============    =============
</TABLE>


                                      F-13
<PAGE>

Home Savings Bank of Siler City, Inc., SSB and Subsidiary
Notes to Consolidated Financial Statements
- --------------------------------------------------------------------------------

5. Deposits

      A summary of deposits at September 30, 1998 and 1997 follows (dollars in
      thousands):

<TABLE>
<CAPTION>
                                                      1998                                    1997
                                          Weighted                                Weighted
                                           Average                                Average
                                            Rate              Balance               Rate              Balance
                                            ----              -------               ----              -------
<S>                                         <C>                 <C>                 <C>                 <C>  
NOW and money market accounts includes
   noninterest-bearing deposits of $74
   and $85 at September 30, 1998 and 1997,
   respectively                             3.84%         $     8,708               4.11%        $      8,308
Passbook savings                            3.06%               3,153               3.04%               3,196
Certificates of deposit (by upcoming
   maturities):
   3 months                                 5.43%               8,750               5.56%               9,341
   4 months                                 5.42%               3,038               5.44%               3,276
   6 months                                 5.50%               6,471               5.77%               5,505
   9 months                                 5.60%               6,610               5.96%               7,058
   12 months                                5.23%               2,752               5.55%               3,077
   18 months                                5.44%               2,602               5.73%               2,594
   36 months                                5.94%               6,961               5.74%               3,041
                                                          ------------          ------------     ------------
   Total certificates of deposit            5.55%              37,184               5.70%              33,892
                                                          ------------          ------------     ------------
Total deposits                              5.09%         $    49,045               5.22%        $     45,396
                                                          ============                           ============
</TABLE>

   
Home Savings Bank of Siler City
Footnote 5 - Deposits

At September 30, 1998, the scheduled maturities of time deposits are as follows:

                         (dollars in thousands)
                                               
                           1999      $27,621   
                           2000        2,602   
                           2001        6,961   
                           2002            -   
                           2003            -   
                                     -------   
                                     $37,184   
                                     =======   
                         


      The aggregate amount of certificates of deposit $100,000 or greater at
      September 30, 1998 by scheduled maturities follows:

<TABLE>
<CAPTION>
<S>                                                          <C>         
Less than 3 months through 12 months                         $  2,540,180
In excess of 12 months                                          1,083,904
                                                             -------------
                                                             $  3,624,084
                                                             =============
</TABLE>


                                      F-14
<PAGE>

Home Savings Bank of Siler City, Inc., SSB and Subsidiary
Notes to Consolidated Financial Statements
- --------------------------------------------------------------------------------

      Interest on deposits for the years ended September 30, 1998, 1997 and 1996
      consists of the following:

<TABLE>
<CAPTION>
                                                 1998             1997            1996
<S>                                          <C>              <C>             <C>        
NOW and money market accounts                $   326,233      $  314,927      $   298,213
Passbook  savings                                 95,769          99,435          104,600
Certificates of deposit                        2,008,737       1,743,369        1,699,332
                                           --------------   -------------   --------------
                                            $  2,430,739    $  2,157,731     $  2,102,145
                                           ==============   =============   ==============
</TABLE>

6.    Regulatory Capital Requirements

      The Savings Bank is subject to various regulatory capital requirements
      administered by the federal and state banking agencies. Failure to meet
      minimum capital requirements can initiate certain mandatory, and possibly
      additional discretionary, actions by regulators that, if undertaken, could
      have a direct material effect on the Savings Bank's financial statements.
      Quantitative measures established by regulation to ensure capital adequacy
      require the Savings Bank to maintain minimum amounts and ratios, as set
      forth in the table below. Management believes, as of September 30, 1998,
      that the Savings Bank meets all capital adequacy requirements to which it
      is subject.

      As of September 30, 1998, the most recent notification from the FDIC
      categorized the Savings Bank as well capitalized under the regulatory
      framework for prompt corrective action. To be categorized as well
      capitalized the Savings Bank must maintain minimum amounts and ratios, as
      set forth in the table below. There are no conditions or events since that
      notification that management believes have changed the Savings Bank's
      category.

      The Savings Bank's actual capital amounts and ratios are also presented in
      the table below (dollars in thousands).

<TABLE>
<CAPTION>
                                                                                              To Be Well Capitalized
                                                                         For Capital                Under Prompt
                                                 Actual                    Adequacy              Action Provisions
                                          -------------------        -------------------      -----------------------
                                          Amount        Ratio        Amount        Ratio        Amount        Ratio
                                          ------        -----        ------        -----        ------        -----
<S>                                        <C>         <C>       <C>                 <C>          <C>          <C>  
As of September 30, 1998:
Total Capital ( to Risk Weighted Assets)   $ 9,995       43.6%   $      1,835        8.0%       $ 2,294        10.0%
Tier I Capital ( to Risk Weighted Assets)    9,708       42.3%            918        4.0%         1,376         6.0%
Tier I Capital ( to Average Assets)          9,708       16.5%          2,353        4.0%         2,941         5.0%
Total Tangible Capital (to Total
   Tangible Assets)                          9,708       16.3%          2,986        5.0%         2,986         5.0%
</TABLE>


                                      F-15
<PAGE>

Home Savings Bank of Siler City, Inc., SSB and Subsidiary
Notes to Consolidated Financial Statements
- --------------------------------------------------------------------------------

<TABLE>
<CAPTION>
                                                                                              To Be Well Capitalized
                                                                         For Capital                Under Prompt
                                                 Actual                    Adequacy              Action Provisions
                                          -------------------        -------------------      ----------------------
                                          Amount        Ratio        Amount        Ratio        Amount        Ratio
                                          ------        -----        ------        -----        ------        -----
                                                                                                               
<S>                                        <C>         <C>     <C>                 <C>    <C>                <C>  
As of September 30, 1997:
Total Capital ( to Risk Weighted Assets)   $9,879       45.2%   $      1,706        8.0%   $     2,134        10.0%
Tier I Capital ( to Risk Weighted Assets)   9,606       43.9%            853        4.0%         1,280         6.0%
Tier I Capital ( to Average Assets)         9,606       17.3%          2,223        4.0%         2,779         5.0%
Total Tangible Capital (to Total
   Tangible Assets)                         9,606       18.0%          2,815        5.0%         2,815         5.0%
</TABLE>

      On September 30, 1996, Congress passed into law a recapitalization plan
      for the Savings Association Insurance Fund (the "SAIF"), the insurance
      fund covering deposits of savings institutions. The approved plan provided
      for a special assessment of 0.66% on certain deposits as of March 31,
      1995. The Savings Bank's assessment amounted to approximately $256,000 and
      is included in Federal deposit insurance premiums in the statement of
      operations for the year ended September 30, 1996.

7.    Income Taxes

      Income taxes charged to operations for the years ended September 30, 1998,
      1997 and 1996 consist of the following components:

<TABLE>
<CAPTION>
                                              1998        1997         1996
<S>                                         <C>         <C>          <C>      
Current:
   Federal                                  $  35,170   $ 262,406    $ 154,824
   State                                         (230)     10,300        5,400
                                           -----------  ----------  -----------
                                               34,940     272,706      160,224
                                           -----------  ----------  -----------
Deferred:
   Federal                                     76,704     (62,700)      35,800
   State                                       12,304     (17,302)       9,800
                                           -----------  ----------  -----------
                                               89,008     (80,002)      45,600
                                           -----------  ----------  -----------
                                            $ 123,948   $ 192,704    $ 205,824
                                           ===========  ==========  ===========
</TABLE>


                                      F-16
<PAGE>

Home Savings Bank of Siler City, Inc., SSB and Subsidiary
Notes to Consolidated Financial Statements
- --------------------------------------------------------------------------------

      The components of the net deferred income tax asset at September 30, 1998
      and 1997 are as follows:

<TABLE>
<CAPTION>
                                                            1998               1997
<S>                                                       <C>               <C>         
Deferred income tax assets:
   MRP and deferred compensation                          $   161,700       $    357,900
   Deferred loan origination fees and costs                    80,800             84,000
   Bad debt reserve                                            54,900             43,500
   Unrealized securities losses                                     -             36,982
   Other accrued liabilities and expenses                      22,994             16,302
   Net operating loss                                          91,900                  -
                                                        --------------    ---------------
                                                              412,294            538,684
                                                        --------------    ---------------
Deferred income tax liabilities:
   Depreciation                                               (53,300)           (53,700)
   FHLB stock dividends                                       (51,500)           (51,500)
   Unrealized securities gains                                (61,183)                 -
                                                        --------------    ---------------
                                                             (165,983)          (105,200)
                                                        --------------    ---------------
Net deferred income tax asset                             $   246,311       $    433,484
                                                        ==============    ===============
</TABLE>


      A reconciliation of income taxes computed at the statutory federal income
      tax rate (34%) to the income tax expense for the years ended September 30,
      1998, 1997 and 1996 follows:


<TABLE>
<CAPTION>
                                                 1998              1997              1996

<S>                                          <C>                <C>               <C>         
Income tax expense at the statutory
   federal rate                              $    125,325       $   201,377       $    110,790
Increases (decreases) resulting from:
   State tax, net of federal benefit               18,246            (4,603)             9,986
   Effect of difference between average fair
     value and cost of released ESOP shares        12,624             7,055             56,187
   Abandonment loss                               (45,555)                -                  -
   Other                                           13,308           (11,125)            28,861
                                           ---------------   ---------------   ----------------
                                             $    123,948       $   192,704       $    205,824
                                           ===============   ===============   ================
</TABLE>


                                      F-17
<PAGE>

Home Savings Bank of Siler City, Inc., SSB and Subsidiary
Notes to Consolidated Financial Statements
- --------------------------------------------------------------------------------

      Retained income at September 30, 1998, includes approximately $1,550,000
      for which no deferred income tax liability has been recognized. This
      amount represents an allocation of income to bad debt deductions for
      income tax purposes only. Reductions of the amount so allocated for
      purposes other than tax bad debt losses or adjustments arising from
      carryback of net operating losses would create income for tax purposes
      only, which would be subject to the then current corporate income tax
      rate.

      At September 30, 1998, the Company had federal net operating loss
      carryforwards of approximately $235,000. The net operating loss
      carryforward expires in 2018. Additionally, the Company has net economic
      loss carryforwards of approximately $235,000 for state income tax purposes
      which expire in 2003.

      During 1996, Congress enacted certain tax legislation that exempted thrift
      institutions from being taxed on pre-1987 bad debt reserves. The Savings
      Bank will be recapturing a portion of its post-1987 bad debt reserve
      created by using the percentage of taxable income method. The Savings Bank
      has previously recorded deferred tax liabilities related to these excess
      reserves. Additionally, the Savings Bank is now required to use the
      experience method.

8.    Pension and Retirement Plans

      The Savings Bank has a noncontributory defined benefit pension plan
      covering substantially all its employees. The Savings Bank's policy is to
      fund current normal pension costs.

      Net periodic pension cost for the years ended September 30, 1998, 1997 and
      1996 included the following components:

<TABLE>
<CAPTION>
                                                1998             1997              1996

<S>                                           <C>              <C>               <C>        
Service cost for benefits earned              $    50,465      $    43,815       $    38,953
Interest cost on projected benefit obligation      16,753           12,408             9,196
Actual return on plan assets                      (20,718)         (11,034)          (15,163)
Net amortization and deferral                       9,526            1,503             7,703
                                           ---------------   --------------    --------------
                                              $    56,026      $    46,692       $    40,689
                                           ===============   ==============    ==============
</TABLE>


                                      F-18
<PAGE>

Home Savings Bank of Siler City, Inc., SSB and Subsidiary
Notes to Consolidated Financial Statements
- --------------------------------------------------------------------------------

      The following schedule sets forth the plan's funded status at September
      30, 1998 and 1997:

<TABLE>
<CAPTION>
                                                             1998                 1997

<S>                                                       <C>                  <C>         
Vested benefit obligation                                 $    170,131         $    133,189
                                                        ===============      ===============

Accumulated benefit obligation                            $    170,711         $    134,085
                                                        ===============      ===============

Projected benefit obligation                              $    306,540         $    233,473
Plan assets at fair value                                     (203,632)            (159,507)
                                                        ---------------      ---------------
Projected benefit obligation in excess of plan assets          102,908               73,966

Unrecognized net obligation                                    (15,479)             (16,423)
Unrecognized prior service cost                                 26,371               28,483
Unrecognized net loss                                          (73,761)             (59,709)
                                                        ---------------      ---------------

Accrued pension liability recognized in other liabilities  $    40,039         $     26,317
                                                        ===============      ===============
</TABLE>


      The assumed discount rate used in the determination of the actuarial
      present value of accumulated plan benefits was 7% at September 30, 1998
      and 1997. The assumed long-term rate of return on plan assets was 7%, and
      the assumed rate of compensation increase was 6%, for the years ended
      September 30, 1998 and 1997.

      Total pension plan expense charged to operations for the years ended
      September 30, 1998, 1997 and 1996 was $61,843, $49,938 and $44,177,
      respectively.

      During 1997 the Savings Bank agreed to pay health insurance premiums for
      certain employees for the remainder of their lives. Coverage to be
      obtained with these premiums is to be at least equal to coverage afforded
      active full time employees. The Savings Bank is accruing the estimated
      cost of these benefits over the expected periods of service. Included in
      other liabilities is $55,000 related to this Plan.


                                      F-19
<PAGE>

Home Savings Bank of Siler City, Inc., SSB and Subsidiary
Notes to Consolidated Financial Statements
- --------------------------------------------------------------------------------

9. Employee Stock Ownership Plan

      On November 15, 1995 the Savings Bank established an Employee Stock
      Ownership Plan ("ESOP"), under which the Savings Bank makes annual
      contributions to a trust for the benefit of eligible employees. To be
      eligible, an employee must be 18 years of age and have completed 1,000 or
      more hours of service during the consecutive twelve month period following
      employment commencement. The contributions may be in the form of cash or
      common shares of the Savings Bank. Allocations to participants' accounts
      occur annually on September 30 (the plan valuation date). Shares are
      committed to be released for financial statement purposes when the Savings
      Bank makes scheduled payments on the ESOP note payable and will be
      allocated to employees for services rendered in the current accounting
      period. Employees vest in their allocated ESOP shares over six years. The
      number of shares legally released and allocated is based on the ratio of
      the actual principal payments amount to the remaining principal balance
      for the ESOP note payable. As required by current regulations, the ESOP
      includes a provision allowing participants to require that allocated
      shares be distributed in cash upon withdrawal. The amount of the annual
      contribution is at the discretion of the Board of Directors of the Savings
      Bank, but must be sufficient to enable the trust to pay principal and
      interest on the related ESOP note payable. Additionally, the contribution
      is limited by Federal tax regulations.

      Initially, the ESOP acquired 71,707 shares of the Savings Bank's common
      stock financed by $717,070 in borrowings by the ESOP. At September 30,
      1998 and 1997, respectively approximately 59,410 and 47,250 shares had
      been allocated to participants' accounts and 12,297 and 24,457 shares with
      an estimated market value of $156,630 and $330,170, remained unallocated.
      All allocated shares are considered outstanding for earning per share
      purposes, while the unallocated shares are not included in the
      calculation.

      The principal balance of the ESOP loan at September 30, 1998 and 1997, was
      $122,970 and $244,570, respectively. The Savings Bank is using the
      dividends declared on shares held by the ESOP to reduce the outstanding
      debt. Dividends on allocated shares are treated as a reduction of retained
      earnings. During the current year, Plan participants approved using
      $36,459 of dividends on allocated shares for debt service. Dividends on
      unallocated shares are treated only as debt service, and there is no
      reduction of retained earnings. Compensation expense related to the plan
      is based on the fair market value of the Savings Bank's stock on the date
      shares are committed to be released. The financial statements for the
      years ended September 30, 1998, 1997 and 1996 include compensation expense
      of $117,414, $72,386 and $584,223 and interest expense of $14,417, $20,462
      and $43,686, respectively, related to the ESOP.

      The Savings Bank guarantees the repayment of the ESOP debt to the outside
      lender and, accordingly, has recorded the debt on its balance sheet with a
      corresponding contra-equity account.


                                      F-20
<PAGE>

Home Savings Bank of Siler City, Inc., SSB and Subsidiary
Notes to Consolidated Financial Statements
- --------------------------------------------------------------------------------

      Future minimum principal payments related to the ESOP obligation are as
      follows:

<TABLE>
<CAPTION>
<S>                                                                  <C>      
1999                                                                 $  62,500
2000                                                                    62,500
2001                                                                     7,940
                                                                    -----------
                                                                       132,940
Less amounts representing interest at 7.5%                               9,970
                                                                    -----------
                                                                     $ 122,970
                                                                    ===========
</TABLE>

10.   Stock Option and Award Plans

      Management Recognition Plan (MRP)

      The Savings Bank adopted the MRP Plan on July 17, 1996 and committed to
      provide funding to the MRP Plan to purchase 35,854 shares of common stock
      to the plan on that date. On July 17, 1996, 26,347 shares, with a market
      value of $382,032, were issued to the MRP Plan and awarded to certain
      officers and employees as restricted stock which will vest 20% per year
      over the five year period ending July 17, 2001. The remaining 9,507 shares
      may be purchased and awarded at the discretion of the Board of Directors
      to participants in the future by Trustees of the MRP Plan. The plan
      contains provisions providing for forfeiture of unvested shares in the
      event of termination of employment, and vesting in the event of death or
      disability.

      The shares issued to the MRP plan have been recorded as outstanding
      shares, and the unvested portion has been recorded as unearned
      compensation through a contra equity account. The consolidated statements
      of operations for the years ended September 30, 1998 and 1997 include
      compensation expense of $79,136 and $75,000, respectively, relating to the
      scheduled vesting of MRP shares.

      Incentive and Non-Statutory Stock Option Plans

      On July 17, 1996, the shareholders of the Savings Bank approved the
      Incentive and Non-Statutory Stock Option Plans ("ISO" and "NSSO"). The
      number of shares authorized and awarded by the ISO and NSSO are 22,408 and
      26,890, respectively. The options were granted on September 12, 1996. On
      that date the exercise price was set at $11.50, the fair market value of
      the shares as established by the Board of Directors. The options for both
      plans become exercisable at 20% per year over the five year period
      following the grant date.


                                      F-21
<PAGE>

Home Savings Bank of Siler City, Inc., SSB and Subsidiary
Notes to Consolidated Financial Statements
- --------------------------------------------------------------------------------

      On October 1, 1996 the Savings Bank adopted Statement of Financial
      Accounting Standards No. 123, "Accounting for Stock Based Compensation"
      (SFAS 123). As permitted by SFAS 123, the Savings Bank has chosen to
      continue to apply APB Opinion No. 25, "Accounting for Stock Issued to
      Employees" (APB 25) and related Interpretations in accounting for its
      option plans. Accordingly, no compensation cost has been recognized for
      options granted under the plans. Had compensation cost for the plans been
      determined based on the fair value at the grant dates for awards under the
      plans consistent with the method of SFAS 123, the impact on the Savings
      Bank's net income and net income per share would not have been material.

      The exercise price for options outstanding is $11.50. The number of shares
      exercisable at September 30, 1998 and 1997 are 19,720 and 9,860,
      respectively. The remaining contractual maturity for all options at
      September 30, 1998 is 8.01 years. No options were granted during the years
      ended September 30, 1998 and 1997. No options were exercised, forfeited or
      expired during the years ended September 30, 1998, 1997 and 1996.

      Modification of the Management Recognition and Stock Option Plans

      On April 1, 1998 the shareholders of the Savings Bank approved amendments
      to the 1995 Management Recognition Plan and the 1995 Non-Qualified and
      Incentive Stock Option Plans. The amendments provide for accelerated
      vesting of the awards in the event of a director's retirement or a change
      in control of the Savings Bank. These provisions were omitted from the
      original plans because of regulatory restrictions on such provisions and
      have been made to ensure that the Savings Bank's plans are similar to
      other community financial instructions.

11.   Earning Per Share

      The Company adopted SFAS No. 128 "Earnings Per Share" on October 1, 1997.
      As required, all prior period earnings per share have been restated to
      conform with the provisions of the statement.

      The following table provides a reconciliation of income available to
      common stockholders and the average number of shares outstanding (less
      unearned ESOP shares) for the years ended September 31, 1998, 1997 and
      1996.

<TABLE>
<CAPTION>
                                                  1998                 1997               1996

<S>                                             <C>                 <C>                 <C>         <C>
Net income (numerator)                          $   244,654         $    399,582        $    58,678 (1)
                                              ==============      ===============     ==============

Shares for basic EPS (denominator)                  902,120              896,017            838,257
Dilutive effect of stock options                      2,908                2,647                  -
                                              --------------      ---------------     --------------
Adjusted shares for diluted EPS                     905,028              898,664            838,257
                                              ==============      ===============     ==============
</TABLE>

(1)  Calculated from date of conversion, November 15, 1995


                                      F-22
<PAGE>

Home Savings Bank of Siler City, Inc., SSB and Subsidiary
Notes to Consolidated Financial Statements
- --------------------------------------------------------------------------------

12. Commitments

      The Savings Bank is party to financial instruments with off-balance sheet
      risk in the normal course of business to meet the financing needs of its
      customers. These financial instruments consist of the unfunded portion of
      construction loans. All construction loans are subject to the Savings
      Bank's underwriting criteria and are secured by first deeds of trust,
      however, these instruments involve elements of credit risk in excess of
      amounts recognized in the accompanying financial statements.

      The Savings Bank's risk of loss in the event of nonperformance by the
      other party to the unfunded loan is represented by the contractual amount
      of these instruments. The Savings Bank uses the same credit policies in
      making commitments under such instruments as it does for on-balance sheet
      instruments. The amount of collateral obtained, if any, is based on
      management's credit evaluation of the counterparty. Collateral held
      includes a first mortgage on the underlying single family home under
      construction. Since many of the commitments are expected to expire without
      being drawn upon, the total commitment amounts do not necessarily
      represent future cash requirements. At September 30, 1998 and 1997, the
      Savings Bank had outstanding loan commitments totaling approximately
      $310,000 and $580,000, respectively.

13.   Fair Value of Financial Instruments

      Quoted market prices, if available, are utilized as an estimate of the
      fair value of financial instruments. Because no quoted market prices exist
      for a significant part of the Savings Bank's financial instruments, the
      fair value of such instruments has been derived based on management's
      assumptions with respect to future economic conditions, the amount and
      timing of future cash flows and estimated discount rates. Different
      assumptions could significantly affect these estimates. Accordingly, the
      net realizable value could be materially different from the estimates
      presented below. In addition, the estimates are only indicative of
      individual financial instruments' values and should not be considered an
      indication of the fair value of the Savings Bank taken as a whole.

      The following methods and assumptions were used to estimate the fair value
      of each class of financial instrument.

      Cash and Due from Banks and Federal Funds Sold

      Cash and due from banks and Federal funds sold are equal to the fair value
      due to the liquid nature of the financial instruments.

      Securities

      Fair values of securities available for sale and held to maturity are
      based on quoted market prices. If a quoted market price is not available,
      fair value is estimated using quoted market prices for similar securities.

      Federal Home Loan Bank of Atlanta Stock

      The carrying amount of the investment in Federal Home Loan Bank stock
      approximates market.


                                      F-23
<PAGE>

Home Savings Bank of Siler City, Inc., SSB and Subsidiary
Notes to Consolidated Financial Statements
- --------------------------------------------------------------------------------

      Loans Receivable

      For variable-rate loans that reprice frequently and have no significant
      credit risk, fair values are based on carrying values. The fair values of
      fixed rate loans are estimated by discounting the future cash flows using
      the current rates at which loans with similar terms would be made to
      borrowers with similar credit ratings and for the same remaining
      maturities. The Savings Bank has assigned no fair value to off-balance
      sheet financial instruments since they are either short term in nature or
      subject to immediate repricing.

      Deposits

      The fair value of demand deposits, savings accounts and money market
      deposits is the amount payable on demand at year end. Fair value of
      certificates of deposit is estimated by discounting the future cash flows
      using the current rate offered for similar deposits with the same
      maturities.

      Accrued Interest Receivable and Payable

      The carrying amount of accrued interest approximates market.


                                      F-24
<PAGE>

Home Savings Bank of Siler City, Inc., SSB and Subsidiary
Notes to Consolidated Financial Statements
- --------------------------------------------------------------------------------

      The following table presents information for financial assets and
      liabilities as of September 30, 1998 (in thousands):

<TABLE>
<CAPTION>
                                                     1998                                  1997
                                                             Estimated                             Estimated
                                           Carrying             Fair             Carrying             Fair
                                             Value             Value              Value              Value
                                             -----             -----              -----              -----
<S>                                     <C>                <C>                 <C>                <C>       
Financial assets:
   Cash and due from banks              $     1,092        $     1,092         $      959         $      959
   Federal funds sold                        11,750             11,750              5,050              5,050
   Securities available for sale              7,090              7,090              6,950              6,950
   Mortgage backed securities
     available for sale                       4,028              4,028              4,985              4,985
   Investment securities held to
     maturity                                 3,560              3,560              5,560              5,530
   Federal Home Loan Bank of
     Atlanta stock                              355                355                347                347
   Interest receivable                          182                182                199                199
   Loans, less allowance for loan
     losses                                  30,284             31,232             31,556             31,754
                                        ------------      -------------      -------------       ------------
         Total financial assets         $    58,341       $     59,289       $     55,606        $    55,774
                                        ============      =============      =============       ============
Financial liabilities:
   Deposits                                  49,045             49,132             45,396             45,409
   Interest payable                             237                237                130                130
   ESOP note payable                            123                123                245                245
                                        ------------      -------------      -------------       ------------
         Total financial liabilities    $    49,405       $     49,492       $     45,771        $    45,784
                                        ============      =============      =============       ============
</TABLE>

      The Savings Bank's remaining assets and liabilities are not considered
      financial instruments.

14.   Conversion to Stock Savings Bank

      On November 14, 1995, the Savings Bank converted from a North
      Carolina-chartered mutual savings bank to a North Carolina capital stock
      savings bank. In connection with the conversion the Savings Bank issued
      896,339 shares of common stock, including 7,707 issued to the Employee
      Stock Ownership Plan ("ESOP"), for $10 per share. The sale of common stock
      generated proceeds of $8,514,917, net of conversion costs of $457,473.


                                      F-25
<PAGE>

Home Savings Bank of Siler City, Inc., SSB and Subsidiary
Notes to Consolidated Financial Statements
- --------------------------------------------------------------------------------

      At the time of the conversion, the Savings Bank established a liquidation
      account in an amount equal to the Savings Bank's net worth, or
      approximately $5,467,000, for the benefit of eligible account holders at
      that time. The liquidation account will be reduced annually to the extent
      that eligible account holders have reduced their eligible deposits, shall
      cease upon the closing of the accounts, and shall never be increased. In
      the event of the liquidation of the Savings Bank, all remaining eligible
      deposit account holders shall be entitled, after all payment to creditors,
      to a distribution from the liquidation account before any distribution to
      stockholders. Dividends paid by the Savings Bank cannot be paid from the
      liquidation account.

      The Savings Bank may not declare or pay a cash dividend on, or repurchase
      any of, its capital stock if its regulatory capital would thereby be
      reduced below either the aggregate requirements imposed by federal and
      state regulations.


15.   Pending Merger

   
      On September 29, 1998, the Savings Bank entered into an Agreement and Plan
      of Reorganization and Share Exchange with Capital Bank. The transaction
      will be accounted for as a pooling of interests, with the holders of the
      Savings Bank receiving approximately 1,180,000 shares of Capital Bank
      common stock. If approved by the shareholders, management expects the
      transaction to be completed by March 31, 1999.
    


                                      F-26


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