FIRST CITIZENS BANCORPORATION OF SOUTH CAROLINA INC
10-K, 1996-03-28
STATE COMMERCIAL BANKS
Previous: ONE AMERICAN CORP, DEF 14A, 1996-03-28
Next: FARMERS NATIONAL BANC CORP /OH/, 10-K, 1996-03-28




                                               
                                    FORM 10-K
                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                     ANNUAL REPORT UNDER SECTION 13 OR 15(d)
                     OF THE SECURITIES EXCHANGE ACT OF 1934


For the fiscal year ended 12/31/95               Commission File Number 0-11172


              FIRST CITIZENS BANCORPORATION OF SOUTH CAROLINA, INC.
             (Exact name of registrant as specified in its charter)

    State of South  Carolina                          57-0738665  
(State  or  other  jurisdiction  of         (IRS Employer Identification No.)
  incorporation or organization)

                1230 Main Street
          Columbia, South Carolina                      29201
(Address of principal executive offices)             (Zip Code)

Registrant's telephone number including area code   (803)  733-3456

Securities Registered Pursuant to Section 12(b) of the Act:


                                      None

Securities Registered Pursuant to Section 12 (g) of the Act:

                          Common Stock, $5.00 per value

                                (Title of Class)

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

Indicate by check mark if disclosure of delinquent  filers  pursuant to Item 405
Regulation  S-K is not contained  herein,  and will not be contained,  to be the
best of registrant's  knowledge,  in definitive proxy or information  statements
incorporated by reference in Part III of this Form 10-K or any amendment to this
Form 10-K.
YES [ X ]  NO [  ]

The  aggregate   market  value  of  the   Registrant's   Common  Stock  held  by
non-affiliates as of February 29, 1996 was $49,167,019.  The Registrant's voting
Preferred  Stock is not regularly  traded and has no quoted prices and therefore
has no readily ascertainable market value.

As  of  February  29,  1996,  there  were  892,813  outstanding  shares  of  the
Registrant's  Common  Stock,  $5.00 par value per share and  47,720  outstanding
shares of its Non-Voting Common Stock, $5.00 par value per share.

                       DOCUMENTS INCORPORATED BY REFERENCE

      (1) Portions of Registrant's  Annual Report to Shareholders for the fiscal
year ended December 31, 1995 are incorporated by reference into Parts I and II.

      (2) Portions of  Registrant's  definitive  Proxy Statement dated March 22,
1996 for the  Annual  Meeting  of  Shareholders  to be held  April 24,  1996 are
incorporated by reference into Part III.



<PAGE>


PART I.

Item 1. BUSINESS
      First Citizens Bancorporation of South Carolina, Inc.  ("Bancorporation"),
a South Carolina  corporation,  is a one bank holding company  organized in 1982
which owns all the outstanding stock of First-Citizens Bank and Trust Company of
South Carolina  ("Bank").  The Bank,  which is the principal asset and source of
income of Bancorporation,  is engaged in the general banking business throughout
South  Carolina  and  offers  complete  retail,  commercial  banking  and  trust
services.  The net  income  of the Bank  constituted  approximately  103% of the
consolidated net income of Bancorporation  for the year ended December 31, 1995,
and the assets of the Bank  constituted  approximately  99% of the  consolidated
assets of  Bancorporation  at December 31, 1995.  Wateree  Enterprises,  Inc., a
wholly-owned subsidiary of the Bank, which through its wholly-owned  subsidiary,
Wateree Life  Insurance  Company,  a South Carolina  corporation,  issues credit
life,  accident  and  health  insurance  on  borrowers  from the  Bank.  Another
wholly-owned subsidiary of Wateree Enterprises,  Inc. is Wateree Agency, Inc., a
South Carolina corporation, which acts as agent for the sale of insurance to the
Bank's customers.

Supervision and Regulation
      As a bank holding company,  Bancorporation is subject to regulation by the
Federal  Reserve  Board under the Bank Holding  Company Act of 1956,  as amended
(BHC Act), and its examination  and reporting  requirements.  Bancorporation  is
likewise  subject  to the  requirements  of the BHC Act  which  imposes  certain
limitations and restrictions on the degree to which  Bancorporation  may conduct
non-banking related activities and the extent to which Bancorporation may engage
in merger and acquisition  activities.  In addition to the provisions of the BHC
Act, state banking  commissions  serve in a supervisory and regulatory  capacity
with respect to bank holding company activities.
      Federal  law  regulates   transactions   among   Bancorporation   and  its
affiliates,  including the amount of banking affiliate's loans to, or investment
in, non-banking affiliates.  In addition,  various requirements and restrictions
under federal and state laws regulate the operations of Bancorporation's banking
affiliates, requiring the maintenance of reserves against deposits, limiting the
nature  of  loans  and  interest  that  may  be  charged  thereon,   restricting
investments  and other  activities,  and  subjecting  the banking  affiliates to
regulation and examination by the state banking authorities and the FDIC.
      There are  various  legal  and  regulatory  limits on the  extent to which
Bancorporation's  subsidiary bank may pay dividends or otherwise supply funds to
Bancorporation. In addition, federal and state regulatory agencies also have the
authority  to prevent a bank or bank  holding  company from paying a dividend or
engaging in any activity that, in the opinion of the agency, would constitute an
unsafe or unsound practice.
      Under  FRB  policy,  Bancorporation  is  expected  to act as a  source  of
financial strength to, and commit resources to support,  its subsidiary bank. In
addition,  Financial Institutions Reform,  Recovery and Enforcement Act (FIRREA)
provides  that a depository  institution  insured by the FDIC can be held liable
for any loss incurred by, or reasonably  expected to be incurred by, the FDIC in
connection  with the default of a commonly  controlled  FDIC insured  depository
institution.  Under the Federal Deposit Insurance Corporation Improvement Act of
1991 (FDICIA) federal banking  regulators are required to take prompt corrective
action in respect of depository  institutions  that do not meet minimum  capital
requirements.  FDICIA generally  prohibits a depository  institution from making
any capital distribution or paying management fees to its holding company if the
depository  institution  would  thereafter  be  undercapitalized.  In  addition,
undercapitalized  institutions will be subject to restrictions on borrowing from
the Federal Reserve System,  to growth  limitations and to obligations to submit
capital  restoration plans. In order for a capital restoration to be acceptable,
the  depository   institution's   parent  holding  company  must  guarantee  the
institution's  compliance with the capital  restoration plan up to an amount not
exceeding  5%  of  the  depository  institution's  total  assets.  Significantly
undercapitalized   institutions  are  subject  to  greater   restrictions,   and
critically  undercapitalized  institutions  are  subject  to  appointment  of  a
receiver.
      FDICIA also substantially  revises the bank regulatory  insurance coverage
and funding  provisions of the Federal Deposit Insurance Act and makes revisions
to several  other  federal  banking  statues.  FDICIA  imposes  substantial  new
examination,   audit  and   reporting   requirements   on   insured   depository
institutions. Under FDICIA, each federal banking agency must prescribe standards
for  depository   institutions  and  depository  institution  holding  companies
relating to internal controls, information systems, internal audit systems, loan
documentation,  credit  underwriting,  interest  rate  exposure,  asset  growth,
compensation,  a maximum ratio of classified assets to capital, minimum earnings
sufficient to absorb  losses,  a minimum ratio of market value to book value for
publicly traded shares, and other standards as the agency deems appropriate.


PART 1 (CONTINUED)

                                       2
<PAGE>

Item 1.  BUSINESS (CONTINUED)

      The FDIC has adopted or  currently  proposes  to adopt  rules  pursuant to
FDICIA that include:  (a) real estate lending  standards for banks, (b) revision
to the risk-based capital rules; (c) rules requiring depository  institutions to
develop and implement  internal  procedures  to evaluate and control  credit and
settlement  exposure to their  correspondent  banks;  (d) a rule restricting the
ability of depository  institutions that are not well capitalized from accepting
brokered  deposits;  (e) rules addressing various "safety and soundness" issues,
including  operations and managerial  standards for asset quality,  earnings and
stock  valuations,  and  compensation  standards  for the  officers,  directors,
employees and principal  shareholders  of the  depository  institution;  and (f)
rules mandating enhanced financial reporting and audit requirements.
      Uncertainties  surrounding  the health and  solvency  of the  banking  and
thrift  industries,  as well as continued  concerns relating to the viability of
the FDIC, will likely result in additional legislation aimed at banking industry
reform.

First-Citizens Bank and Trust Company of South Carolina
      The Bank was organized as a state bank in 1964. Its predecessor,  Anderson
Brothers Bank,  was organized in 1936. As measured by deposits,  the Bank is the
fifth largest  commercial bank in South Carolina and has 115 offices  throughout
South Carolina.
      The Bank is an insured bank, and is supervised,  examined and regulated by
the Federal Deposit Insurance  Corporation and the South Carolina State Board of
Financial Institutions.
      For the year ended December 31, 1995, approximately 66% of the revenues of
the Bank  were  derived  from  interest  and fees on loans,  19% from  income on
investment securities, .4% from income on temporary investments,  .6% from trust
fees, 8% from service charges on deposit accounts and 6% from other sources.
      During 1995, the Bank acquired  Summerville  National  Bank,  Summerville,
South Carolina and branch locations in Liberty and Central South Carolina,  from
another financial institution. Further information concerning these transactions
is contained in the section entitled  "Management's  Discussion and Analysis" of
the Registrant's 1994 Annual Report to Shareholders which is incorporated herein
by reference.
      Commercial Banking Services. The Bank provides a wide range of traditional
commercial  banking  and related  financial  services  to  customers  engaged in
manufacturing,  wholesaling,  retailing,  providing services, buying and selling
real  estate,  and  agriculture;  and to  institutions  and  agencies  of  state
government.  It makes commercial loans for various  purposes,  including working
capital,  real estate  financing,  equipment  financing and floor plan loans for
automobile  dealers.  As of December 31, 1995,  commercial and real estate loans
accounted for approximately 70% of the Bank's total loans.  Interest and fees on
commercial  and  real  estate  loans  constituted  46% of the  Bank's  operating
revenues for the year ended December 31, 1995.
      Consumer  Services.  The Bank  provides a full range of  consumer  banking
services,  including checking accounts,  savings programs,  installment  lending
services, real estate loans, trust accounts, travelers' cheques and safe deposit
facilities  through  its branch  offices in South  Carolina.  The Bank  provides
automated teller machines in over 97 locations and participates in an electronic
transfer  network  which  presently  gives  customers  access to their  accounts
through  over  52,000  automated  teller  machines  worldwide.  The Bank  issues
MasterCard and VISA cards. As of December 31, 1995, consumer loans accounted for
approximately  30% of the Bank's  total loan  portfolio.  Interest  and fees for
consumer loans and services contributed 20% of the Bank's operating revenues for
the year ended December 31, 1995.
      Trust Services. Through its trust department, the Bank offers a full range
of trust  services.  To  individuals,  the services  offered  include  acting as
executor and  administrator of decedents'  estates,  trustee of various types of
trusts,  guardian of estates of minors and  incompetents,  portfolio  management
service,   investment   counseling  and  assistance  in  estate  planning.   For
corporations,  offered  services  include acting as registrar,  transfer  agent,
dividend  paying agent for stock  issues,  and as trustee for bond and debenture
issues and pension and profit sharing plans. Fees for trust services contributed
 .6% of the Bank's operating revenues for the year ended December 31, 1995.

                                       3

<PAGE>


PART I (CONTINUED)

Item 1.  BUSINESS (CONTINUED)

Statistical Data
      Certain  statistical  disclosures for bank holding  companies  required by
Guide 3 are  included  in the  section  entitled  "Management's  Discussion  and
Analysis"  on pages 3  through  15 of the  Registrant's  1995  Annual  Report to
Shareholders which is incorporated herein by reference.

Non-Banking Subsidiary
          Wateree  Life  Insurance  Company  issues  credit  life  insurance  on
borrowers  from the Bank.  All  policies  in excess of  $30,000  and  individual
accident  and health  policies  are insured by another  insurance  company.  The
company had earned premiums of $463,163 or .3% of Bancorporation's  consolidated
operating  revenues for the year ended  December  31,  1995.  For the year ended
December  31,  1995,  Wateree had a loss of $20,824 . Total  insurance  in force
amounted to $33,188,000 at December 31, 1995.
      Wateree Agency, Inc. acts as agent for the sale of insurance to the Bank's
customers. Net income for the year ended December 31, 1995 was not material.
      During 1995, First Citizens Mortgage Corporation,  a wholly-owned mortgage
banking  company,  was made a  department  of the  Bank in  order to offer  more
effective customer services and broaden the Bank's mortgage activities.

Employees of Bancorporation
      Bancorporation  has no salaried  employees.  As of December 31, 1995,  the
Bank and its subsidiaries had 946 full-time equivalent employees. Bancorporation
and its subsidiaries are not parties to any collective  bargaining agreement and
relations with employees are considered to be good.

Competition
      Because South Carolina  allows  statewide  branch  banking,  the Bank must
compete  in  local   markets   throughout   the  state  with  other   depository
institutions.  The Bank is subject to intense competition from various financial
institutions  and other  companies  or firms that engage in similar  activities,
both for local  business  in  individual  communities  and for  business  in the
national  market.  The Bank competes for deposits with other  commercial  banks,
savings and loan associations,  credit unions and with the issuers of commercial
paper and other  securities,  such as shares in money  market  funds.  In making
loans,  the  Bank  competes  with  other  commercial  banks,  savings  and  loan
associations,  consumer finance companies,  credit unions, leasing companies and
other  lenders.  In  addition,  competition  for personal  and  corporate  trust
services is offered by insurance companies, other businesses and individuals.
      A factor which has also increased  competition in the Bank's local markets
is reciprocal  interstate  banking  legislation.  South Carolina law allows bank
holding companies in 12 other  Southeastern  states and the District of Columbia
to acquire  banks and bank holding  companies in South  Carolina,  provided that
reciprocal  legislation  has been passed in such other state or  district.  As a
result,  a number of large bank  holding  companies  located in other states and
having consolidated  resources greater than those of Bancorporation  (among them
four of the largest in the  Southeastern  United  States)  have  acquired  banks
located in South Carolina with which the Bank competes in its local markets. The
Bank is the fifth largest bank in South Carolina in terms of assets,  but is the
largest bank owned by a South Carolina based holding company.
      During September 1994,  Congress  adopted new legislation  which, one year
after  enactment  and subject to certain  limitations,  will  permit  adequately
capitalized  and managed bank holding  companies to acquire control of a bank in
any state (the  "Interstate  Banking  Law").  Also,  beginning  June 1, 1997 and
subject to certain  limitations,  the  Interstate  Banking Law permits  banks to
merge with one another  across state  lines.  Each state can  authorize  mergers
earlier than that date and also can choose to permit  out-of-state banks to open
branch offices within that state's borders.  Alternatively,  a state can opt out
of interstate branching by adopting legislation before June 1, 1997. As of March
1996,  South  Carolina has not adopted any such  legislation  in response to the
Interstate Banking Law.

                                       4
<PAGE>


PART I (CONTINUED)

Item 2.  PROPERTIES
      Bancorporation  owns in fee simple 1 piece of property having a book value
at December 31, 1995 of $80,441.  To the limited extent  necessary,  it occupies
space owned by the Bank.  Bancorporation's  and the Bank's  principal  office is
located at 1230 Main Street in Columbia, South Carolina.
      The Bank owns in fee simple 172 properties having a book value at December
31,  1995 of  $33,134,404  which  are used for its main  office,  branch  office
locations, associated parking lots for customers and employees, or housing other
operational  units of the Bank.  In  addition,  the Bank  leases 31  properties,
substantially  all of which are used for branch office  locations and associated
parking lots for customers and  employees.  All these leases are for  relatively
long terms or include renewal options considered by management of the Bank to be
adequate.  Rental  expense paid for these  properties in 1995 was  approximately
$353,000, which was offset by $700,000 in rental income.
      The properties leased and owned are all generally  considered adequate for
the Bank's purposes;  however,  there is a continuing  program of modernization,
expansion, and the occasional replacement of facilities. Maintenance and repairs
are not  significant  items of  expense  in the  Bank's  operations.  Items of a
capital nature are added to the property accounts, and, at such time as they are
retired or otherwise  disposed  of, the cost and  accumulated  depreciation  are
removed  from  the  related  accounts  and the  resulting  gains or  losses  are
reflected in income.
      For  information  concerning  Bancorporation's  commitments  under current
leasing  arrangements,  see Note 12 to Bancorporation's  Consolidated  Financial
Statements.

Item 3.  LEGAL PROCEEDINGS
      Neither Bancorporation nor its subsidiary, the Bank, nor its subsidiaries,
are a party to, nor is any of their  property  the subject  of, any  material or
other  pending  legal  proceeding,   other  than  ordinary  routine  proceedings
incidental to their business.

Item 4.  SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS
      None

PART II

Item 5.  MARKET FOR THE REGISTRANT'S COMMON EQUITY AND RELATED STOCKHOLDER
   MATTERS.
      The information  required by this item is incorporated herein by reference
to the section  entitled "Market and Dividend  Information  Regarding Common and
Preferred Stock" on the inside cover of the  Registrant's  1995 Annual Report to
Shareholders.

Item 6.  SELECTED FINANCIAL DATA
      The information  required by this item is incorporated herein by reference
to the section  entitled  "Financial  Highlights" on Page 1 of the  Registrant's
1995 Annual Report to Shareholders.

Item 7.  MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
    RESULTS OF OPERATIONS.
      The information  required by this item is incorporated herein by reference
to the  section  entitled  "Management's  Discussion  and  Analysis"  on pages 3
through  17  of  the  Registrant's  1995  Annual  Report  to  Shareholders.  The
statistical  disclosures  for bank  holding  companies  required  by Guide 3 are
included therein.

Item 8.  FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA
      The information  required by this item is incorporated herein by reference
to the financial statements and supplementary data set forth on pages 18 through
31 of the Registrant's 1995 Annual Report to Shareholders.

Item 9.  CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND
     FINANCIAL DISCLOSURE

      None

                                        5

<PAGE>


PART III

Item 10.  DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT
      The information under the captions "PROPOSAL 2: ELECTION OF DIRECTORS" and
"Executive  Officers"  on Pages 6  through  10 and  Page 11 of  Bancorporation's
definitive  Proxy  Statement  dated March 22, 1996,  is  incorporated  herein by
reference.

Item 11.  EXECUTIVE COMPENSATION
      The  information  under  the  captions  "Directors'  Fees",  "Compensation
Committee Interlocks and Insider  Participation",  "Executive  Compensation" and
"Pension  Plan" on  Pages 9  through  12 of  Bancorporation's  definitive  Proxy
Statement dated March 22, 1996, is incorporated herein by reference.

Item 12.  SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT
      The  information   under  the  captions   "PRINCIPAL   HOLDERS  OF  VOTING
SECURITIES"  and "OWNERSHIP OF SECURITIES BY MANAGEMENT" on Pages 2 through 6 of
Bancorporation's   definitive   Proxy   Statement   dated  March  22,  1996,  is
incorporated herein by reference.

Item 13.  CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS
      The  information  in  Footnote  (4)  on  Page  9 and  under  the  captions
"Compensation  Committee Interlocks and Insider Participation" and "Transactions
with  Management"  on  Pages  10 and  13 of  Bancorporation's  definitive  Proxy
Statement dated March 22, 1996, is incorporated herein by reference.

                                       6

<PAGE>


PART IV

Item 14.  EXHIBITS AND FINANCIAL STATEMENT SCHEDULES
      (a) (1)  Financial Statements:
          The following  consolidated  financial  statements  of First  Citizens
          Bancorporation of South Carolina,  Inc. and subsidiary included in the
          Registrant's  1995 Annual Report to Shareholders  are  incorporated by
          reference in Item 8 from pages 17 through 31 of the Annual Report:

               Report of Independent Accountants
               Consolidated Balance Sheet
               Consolidated Statement of Income
               Consolidated Statement of Changes in Stockholder's Equity
               Consolidated Statement of Cash Flows
               Notes to Consolidated Financial Statements

           (2) Financial Statement Schedules:
          All  schedules  are  omitted  as the  required  information  is either
          inapplicable or is presented in the consolidated  financial statements
          of the  Registrant  and its  subsidiary or Notes thereto  incorporated
          herein by reference.

           (3) The following exhibits are either attached hereto or incorporated
               by  reference:  

               3.1 Articles of  Incorporation  of  Registrant as amended

               3.3  Bylaws of Registrant as amended

               10.1 Term Loan  Agreement  (incorporated  herein by  reference to
               Exhibit 10. in the Registrant's 1987 Annual Report on Form 10-K).

               10.2*  Retirement  Agreement  between T. E.  Brogdon and the Bank
               (incorporated   herein  by  reference  to  Exhibit  10.2  in  the
               Registrant's 1988 Annual Report on Form 10-K).

               10.3*  Employment  Contract  between E. Hite Miller,  Sr. and the
               Bank  (incorporated  herein by  reference  to Exhibit 10.3 in the
               Registrant's 1988 Annual Report on Form 10-K)

               13.  Registrant's 1995 Annual Report to Shareholders

               21. Subsidiaries of Registrant  (incorporated herein by reference
               to  Exhibit 22 in the  Registrant's  1990  Annual  Report on Form
               10-K)

               99.**  Registrant's  Definitive  Proxy  Statement  for the Annual
               Meeting dated March 22, 1996.*

               *Denotes  a   management   contract  or   compensatory   plan  or
               arrangement  in  which  an  executive   officer  or  director  of
               Registrant participates.

               **Pursuant to Rule 12b-23(a)(3), this exhibit is not being 
                 refiled.

       (b)Reports on Form 8-K:
          No reports on Form 8-K were filed  during the three month period ended
December 31, 1995.

                                       7

<PAGE>


                                   SIGNATURES

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

Dated:     03/25/96                        FIRST CITIZENS BANCORPORATION
                                                    OF SOUTH CAROLINA, INC.
                                                                  (Registrant)


                                                 By: /s/ Jay C. Case
                                                  Jay C. Case, Treasurer and
                                                  Chief Financial Officer


Pursuant to the requirements of the Securities Exchange Act of 1934, this report
has been signed below by the following  persons on behalf of the  Registrant and
in the capacities and on the date indicated.

<TABLE>
<CAPTION>

Signatures                                         Title                                        Date
<S>                                               <C>                                        <C>   

/s/ E. Hite Miller, Sr.                            Chairman and Director                       03/22/96
    E. Hite Miller, Sr.

/s/ Frank B. Holding                               Vice Chairman and                           03/22/96
    Frank B. Holding                               Director

/s/ Jim B. Apple                                   President and Director                      03/22/96
    Jim B. Apple

/s/ Jay C. Case                                    Treasurer and Chief                         03/22/96
    Jay C. Case                                    Financial Officer

/s/ Richard W. Blackmon                            Director                                    03/22/96
    Richard W. Blackmon

                                                   Director
     George H. Broadrick

/s/  T. E. Brogdon                                 Director                                    03/22/96
     T. E. Brogdon

                                                   Director
     Laurens W. Floyd

/s/  Charles S. Haltiwanger                        Director                                    03/22/96
     Charles S. Haltiwanger

                                                   Director
     William E. Hancock, III

/s/  T. J. Harrelson                               Director                                    03/22/96
     T. J. Harrelson

/s/  Robert B. Haynes                              Director                                    03/22/96
     Robert B. Haynes
</TABLE>

                                       8
<PAGE>

<TABLE>
<CAPTION>


Signatures                                         Title                               Date

<S>                                              <C>                                <C>   
/s/  Wycliffe E. Haynes                            Director                           03/22/96
     Wycliffe E. Haynes

                                                   Director
     Albert R. Heyward, II

                                                   Director
     Carmen P. Holding

                                                   Director
     Dan H. Jordan

                                                   Director
     Thomas W. Lane

/s/  Russell A. McCoy, Jr.                         Director                           03/22/96
     Russell A. McCoy, Jr.

/s/  N. Welch Morrisette, Jr.                      Director                           03/22/96
     N. Welch Morrisette, Jr.

/s/  E. Perry Palmer                               Director                           03/22/96
     E. Perry Palmer

/s/  Dr. J. William Pitts, Sr..                    Director                           03/22/96
     Dr. J. William Pitts, Sr.

/s/  Bruce L. Plyler                               Director                           03/22/96
     Bruce L. Plyler

/s/  Lloyd H. Rowell                               Director                           03/22/96
     Lloyd H. Rowell

/s/  William E. Sellers                            Director                           03/22/96
     William E. Sellers

/s/  Henry F. Sherrill                             Director                           03/22/96
     Henry F. Sherrill

                                                   Director
     Jack S. Stanley

</TABLE>

                                        9
<PAGE>


FORM 10-K

EXHIBIT INDEX

<TABLE>
<CAPTION>

                                                                                              Page Number
                                                                                              in Sequential
Exhibit Number                                       Exhibit                                 Numbering System
<S>                                <C>                                                  <C>


      3.1                           Articles of Incorporation of Registrant
                                    as amended                                               11 through 17

      3.3                           Bylaws of Registrant as amended                          18 through 26

      10.1                          Term Loan Agreement between
                                    (incorporated herein by reference to
                                    Exhibit 10. of the Registrant's 1987
                                    Annual Report on Form 10-K)

      10.2                          Retirement Agreement between T. E. Brogdon
                                    and the Bank (incorporated herein by reference
                                    to Exhibit 10.2 of the Registrant's 1988 Annual
                                    Report on Form 10-K)

      10.3                          Employment Contract between E. Hite Miller, Sr.
                                    and the Bank (incorporated herein by reference
                                    to Exhibit 10.3 of the Registrant's 1988 Annual
                                    Report on Form 10-K)

      13.                           Registrant's 1994 Annual Report to Shareholders          27 through 66

      22.                           Subsidiaries of Registrant (incorporated herein by
                                    reference to Exhibit 22 of the Registrant's
                                    1990 Annual Report on Form 10-K)

      28.                           Registrant's Definitive Proxy Statement for
                                    the Annual Meeting dated March 22, 1996*
                                    *Pursuant to Rule 12b-23(a) (3), this exhibit is
                                    not being filed.

                                       10
<PAGE>

</TABLE>



                                   EXHIBIT 3.1

                            ARTICLES OF INCORPORATION
                                       OF
              FIRST CITIZENS BANCORPORATION OF SOUTH CAROLINA, INC.

The  undersigned  incorporates,  each being more than eighteen  years of age and
desiring to form a  corporation  under the laws of the State of South  Carolina,
declare that:

1.  The name of the proposed corporation is First Citizens Bancorporation of 
South Carolina, Inc.

2. The initial  registered office of the corporation is 1230 Main Street located
in the City of Columbia,  County of Richland,  and the State of South  Carolina;
and the name of its initial registered agent at such address is R.
W. Braswell.

3.  The period of duration of the corporation shall be perpetual.


NOTE:  PARAGRAPHS 4. THROUGH 5.e. BELOW WERE CHANGED  12/28/84 AND PARAGRAPHS 4.
AND 5.e. WERE LATER CHANGED ON APRIL 28. 1993. THESE CHANGES ARE INCLUDED AT THE
END OF THIS DOCUMENT.

4. The  corporation  is authorized to issue 936,704  shares of common stock (par
value $5.00 each); 77,045 shares of preferred stock, consisting of 10,000 shares
of Series "A" Cumulative  Preferred Stock (par value $50.00 each); 15,000 shares
of Series "B" Cumulative  Preferred Stock (par value $50.00 each);  8,077 shares
of Series "C" Cumulative  Preferred Stock (par value $20.00 each);  8,000 shares
of Series "D"  Cumulative  Preferred  Stock (par value $50.00 each);  and 35,968
shares of Series "F" Cumulative Preferred Stock (par value $50.00 each).

5. The relative  rights,  preferences and limitations of such classes and of the
several series into which the preferred stock is divided are as follows:

  a.  Common
  Holders of common  shares shall have one vote for each share on all matters on
which shareholders are entitled to vote. They shall have no preemptive rights to
buy or  acquire  from the  corporation  any  shares of the  corporation,  or any
options or rights to purchase such shares.  Their rights in respect of dividends
and  liquidation  are  subject to the rights and  preferences  of the holders of
preferred shares as herein set forth.

  b.  Preferred
     (i) Series "A"  Cumulative  Preferred  Stock - Holders of Series "A" shares
are entitled to be paid, when declared by the Board of Directors, cash dividends
at the rate of $2.50 per share annually, payable quarterly. The corporation may,
at its option,  at any time on or after July 1, 1984,  upon twenty days  written
notice,  redeem  for  cash  all or any  part  (by lot if in  part)  of the  then
outstanding  Series "A" shares at the rate of $50.00 per share, plus accrued and
unpaid dividends.

     (ii) Series "B" Cumulative  Preferred  Stock - Holders of Series "B" shares
are entitled to be paid, when declared by the Board of Directors, cash dividends
at the rate of $2.50 per share annually, payable quarterly. The corporation may,
at its option, at any time, upon twenty days written notice, redeem for cash all
or any part (by lot if in part) of the then outstanding Series "B" shares at the
rate of $50.00 per share, plus accrued and unpaid dividends.



                               11
<PAGE>


     (iii) Series "C" Cumulative  Preferred Stock - Holders of Series "C" shares
are entitled to be paid, when declared by the Board of Directors, cash dividends
(the  "regular  dividend")  at the rate of $2.00  per  share  annually,  payable
quarterly.  In addition to such regular dividends,  holders of Series "C" shares
are  entitled  to be paid when  declared  by the Board of  Directors,  a special
dividend (the "special  dividend") in December of each year in which the regular
dividend  per share  paid on Series "C" shares is less than twice the amount per
share paid by the corporation on its common shares.  The special  dividend shall
be that  amount  per share  which  equals the  difference  between  the  regular
dividend  paid per share on the Series "C" shares during such year and twice the
amount of cash  dividends  per share paid on the common  stock during such year.
Upon any increase in the number of common  shares  outstanding  as a result of a
stock  split or stock  dividend,  the amount of the  special  dividend  shall be
adjusted  to the  extent  necessary  to avoid  dilution  of rights of holders of
Series "C" shares to such dividend.  The corporation may, at its option,  at any
time, upon twenty days written  notice,  redeem for cash all or any part (by lot
if in part) of the then outstanding  shares of Series "C" at the rate of $100.00
per share, plus accrued and unpaid dividends.

     (iv) Series "D" Cumulative  Preferred  Stock - Holders of Series "D" shares
are entitled to be paid, when declared by the Board of Directors, cash dividends
at the rate of $2.50 per share annually, payable quarterly. The corporation may,
at its  option,  at any time on or after  February  1, 1985,  upon  twenty  days
written notice,  redeem for cash all or any part (by lot if in part) of the then
outstanding shares of Series "D" at the rate of $100 per share, plus accrued and
unpaid dividends.

     (v) Series "F" Cumulative Stock - Holders of Series "F" shares are entitled
to be paid, when declared by the Board of Directors,  cash dividends at the rate
of $2.50 per share annually,  payable  quarterly.  The  corporation  may, at its
option, at any time upon twenty days written notice,  redeem for cash all or any
part (by lot if in part) of the then  outstanding  shares of  Series  "F" at the
rate of $50.00 per share, plus accrued and unpaid dividends.

  c.  Before any  dividend  shall be  declared  or paid in respect of the Common
Stock, the holders of Preferred Stock, without preference or priority as between
series, shall be entitled,  when declared by the Board of Directors,  to receive
dividends at the rates  hereinabove  set forth.  Such preference as to dividends
shall be cumulative.

  d.  In  the  event  of  any  liquidation,  dissolution  or  winding  up of the
corporation,  whether voluntary or involuntary,  before any amount shall be paid
in  respect  of the Common  Stock,  the  holders  of  Preferred  Stock,  without
preference  or priority  as between  series,  shall be entitled to receive  from
assets  available for  distribution to shareholders  for each such share held an
amount equal to the par value thereof and to all dividends accrued but unpaid as
of the date of liquidation.

  e.  Holders of preferred  shares of each series of preferred  stock shall have
one vote for each share on all  matters on which  shareholders  are  entitled to
vote.  Neither  holders of common  shares nor holders of preferred  shares shall
have any right to vote as a class  except in such  cases as class  voting may be
required by law.
There shall be no right of cumulative voting in the election of directors.

5.  The total amount of authorized capital stock is $8,293,460.00.

6.  The existence of the corporation shall begin as of the filing date with the 
Secretary of State.

                                       12

<PAGE>


7. The number of directors  constituting  the initial  board of directors of the
corporation  is seven,  and the name and address of the persons who are to serve
as  directors  until the first  annual  meeting of  shareholders  or until their
successors are elected and qualify are:
  Name                                      Address
  Frank B. Holding                          519 Rosewood Drive
                                            Smithfield, North Carolina 27577
  Paul D. Sloan                             500 S. Fourteenth Avenue
                                            Dillon, South Carolina 29536
  J. Bonner Baxter                          747 Cross Hill Road
                                            Columbia, South Carolina  29205
  William E. Sellars                        4721 Lockewood Lane
                                            Columbia, South Carolina  29206
  Henry F. Sherrill                         1718 Rosyln Drive
                                            Columbia, South Carolina  29206
  C. M. Tucker, Jr.                         610 North Pearl Street
                                            Pageland, South Carolina  29728
  J. William Wakefield, Jr.                 1425 Thornwood Drive
                                            Spartanburg, South Carolina  29302

8. The purpose for which the corporation is organized are: to engage in business
as a one-bank holding company or as a multi-bank  holding company;  to buy, sell
and lease, develop and deal in real property and personal property of every type
and kind; to conduct manufacturing and mining operations of every type and kind;
to engage in the business of providing  services of all types;  and to engage in
such other lawful types of business as the board of directors of the corporation
may, from time to time, deem advisable.

9.  The name and address of each incorporator is:
   Name                                    Address
   R. W. Braswell                          Route 1, Box 216
                                           Chapin, South Carolina  29036
   Marie M. Savage                         240 Jamil Road
                                           Columbia, South Carolina  29210
Dated:  August 9, 1982

STATE OF SOUTH CAROLINA     (COUNTY OF RICHLAND)
The  undersigned  R. W. Braswell and Marie M. Savage do hereby certify that they
are the incorporators of First Citizens  Bancorporation of South Carolina,  Inc.
and are authorized to execute this  verification;  that each of the  undersigned
for himself does hereby further certify that he has read the foregoing document,
understands the meaning and purport of the statements  therein contained and the
same are true to the best of his information and belief.
R. W. Braswell                 Marie M. Savage

NOTE:  PARAGRAPHS 9.1 AND 9.2 WERE ADDED APRIL 5, 1989 AND ARE INCLUDED AT THE 
END OF THIS DOCUMENT.

10. I, the undersigned,  an attorney  licensed to practice in the State of South
Carolina, certify that the corporation,  to whose articles of incorporation this
certificate  is attached,  has complied  with the  requirements  of chapter 7 of
Title 33 of the South  Carolina code of 1976,  relating to the  organization  of
corporations,  and that in my opinion, the corporation is organized for a lawful
purpose.

A. L. Moses
Lumpkin & Sherrill
Post Office Drawer 447, 1340 Bull Street
Columbia, South Carolina  29202
Dated:  August 9, 1982

                                       13
<PAGE>

AMENDMENTS TO ARTICLES OF INCORPORATION

The  following  are true and  correct  copies  of  changes  to the  Articles  of
Incorporation  of First citizens  Bancorporation  of South Carolina,  Inc. which
were duly authorized by the Shareholders, under Articles of Merger between First
Citizens  Bancorporation  of South  Carolina,  Inc.  and Twin  States  Financial
Corporation,  at a  shareholders  meeting held on December 28, 1984. The changes
involved paragraphs 4 and 5 which now read:

"4. The  corporation  is  authorized to issue  2,000,000  shares of Common Stock
having a par value of $5.00 each;  1,000,000  shares of Non-Voting  Common Stock
having a par value of $5.00 each;  68,968 shares of preferred stock having a par
value of $50.00 each,  and  consisting of 10,000 shares of Series "A" Cumulative
Preferred Stock,  15,000 shares of Series "B" Cumulative  Preferred Stock, 8,000
shares of Series "D" Cumulative Preferred Stock, and 35,968 shares of Series "F"
Cumulative  Preferred Stock;  8,077 shares of preferred stock having a par value
of $20.00 each and consisting of 8,077 shares of Series "C" Cumulative Preferred
Stock;  and 500,000 shares of preferred  stock without par value,  designated as
No-Par  Preferred  Stock and  consisting of 590 shares of Series "E"  Cumulative
Preferred  Stock,  11,659 shares of Series "G" Cumulative  Preferred  Stock, and
487,751  shares  of  such  No-Par  Cumulative   Preferred  Stock  not  presently
established  as one or more series.  The board of  directors of the  corporation
shall have the authority to establish from such No Par shares one or more series
and to fix and determine the relative  rights and  preferences  of the shares of
any series so established.

5. The relative  rights,  preferences and limitations of such classes and of the
several series into which the preferred stock is divided are as follows:

  a.  Common Stock
  Holders  of shares of Common  Stock  shall have one vote for each share on all
matters on which shareholders are entitled to vote and may vote cumulatively for
the  election  of the  corporation's  directors.  They shall have no  preemptive
rights to buy or acquire from the corporation any shares of the corporation,  or
any  options  or rights to  purchase  such  shares.  Their  rights in respect of
dividends  and  liquidation  are  subject to the rights and  preferences  of the
holders of preferred shares as herein set forth.
  Holders of shares of  Non-Voting  Common  Stock shall have no right to vote on
any matter on which  shareholders  are entitled to vote except in such instances
as South  Carolina  law may  require  that they vote as a class,  in which event
holders  of such  shares  shall  have  one vote for  each  share.  In all  other
respects,  holders  of  Non-Voting  Common  Stock  shall  have the same  rights,
privileges and limitations (including lack of preemptive rights) that holders of
Common Stock have.

  b.  Preferred
     (i) Series "A"  Cumulative  Preferred  Stock - Holders of Series "A" shares
are entitled to be paid, when declared by the Board of Directors, cash dividends
at the rate of $2.50 per share annually, payable quarterly. The corporation may,
at its option, at any time upon twenty days written notice,  redeem for cash all
or any part (by lot if in part) of the then outstanding Series "A" shares at the
rate of $50.00 per share, plus accrued and unpaid dividends.



                                       14




<PAGE>


   (ii) Series "B" Cumulative Preferred Stock - Holders of Series "B" shares are
entitled to be paid, when declared by the Board of Directors,  cash dividends at
the rate of $2.50 per share annually, payable quarterly. The corporation may, at
its option, at any time, upon twenty days written notice, redeem for cash all or
any part (by lot if in part) of the then  outstanding  Series  "B" shares at the
rate of $50.00 per share, plus accrued and unpaid dividends.

     (iii) Series "D" Cumulative  Preferred Stock - Holders of Series "D" shares
are entitled to be paid, when declared by the Board of Directors, cash dividends
at the rate of $2.50 per share annually, payable quarterly. The corporation may,
at its  option,  at any time on or after  February  1, 1985,  upon  twenty  days
written notice,  redeem for cash all or any part (by lot if in part) of the then
outstanding shares of Series "D" at the rate of $100 per share, plus accrued and
unpaid dividends.

     (iv) Series "E" Cumulative  Preferred  Stock - Holders of Series "E" shares
are entitled to be paid, when declared by the Board of Directors, cash dividends
at the rate of $10.00 per share annually, payable semi-annually. The corporation
may,  at its  option,  at any time upon twenty  days  written  notice,  call for
redemption  in cash all or any part (by lot if in part) of the then  outstanding
shares of Series "E" at the rate of $200.00 per share,  plus  accrued and unpaid
dividends.

     (v) Series "F"  Cumulative  Preferred  Stock - Holders of Series "F" shares
are entitled to be paid, when declared by the Board of Directors, cash dividends
at the rate of $2.50 per share annually, payable quarterly. The corporation may,
at its option, at any time upon twenty days written notice,  redeem for cash all
or any part (by lot if in part) of the then outstanding  shares of Series "F" at
the rate of $50.00 per share, plus accrued and unpaid dividends.

     (vi) Series "C" Cumulative Preferred Stock - Holders of Series "C" shares 
are entitled to be paid, when declared by the Board of Directors, cash dividends
(the  "regular  dividend")  at the rate of $2.00  per  share  annually,  payable
quarterly.  In addition to such regular  dividends,  holders of Class "C" shares
are  entitled  to be paid when  declared  by the Board of  Directors,  a special
dividend (the "special  dividend") in December of each year in which the regular
dividend  per share  paid on Class "C"  shares is less than twice the amount per
share paid by the corporation on its common shares.  The special  dividend shall
be that  amount  per share  which  equals the  difference  between  the  regular
dividend  paid per share on the Class "C" shares  during such year and twice the
amount of cash  dividends  per share paid on the common  stock during such year.
Upon any increase in the number of common  shares  outstanding  as a result of a
stock  split or stock  dividend,  the amount of the  special  dividend  shall be
adjusted to the extent necessary to avoid dilution of rights of holders of Class
"C" shares to such dividend.  The corporation  may, at its option,  at any time,
upon twenty days written  notice,  redeem for cash all or any part (by lot if in
part) of the then  outstanding  shares of Class "C" at the rate of  $100.00  per
share, plus accrued and unpaid dividends.

     (vii) Series "G" Cumulative  Preferred Stock - Holders of Series "G" shares
are entitled to be paid, when declared by the Board of Directors, cash dividends
at the rate of $2.50 per share annually, payable quarterly. The corporation may,
at its option,  at any time after  January 1, 1990,  upon  twenty  days  written
notice,  redeem  for  cash  all or any  part  (by lot if in  part)  of the  then
outstanding  shares of Series "G" at the rate of $50.00 per share,  plus accrued
and unpaid dividends.

                                       15

<PAGE>



  c.  Before any  dividend  shall be  declared  or paid in respect of the Common
Stock, or the Non-Voting  Common Stock the holders of preferred  stock,  without
preference  or priority as between  classes or series,  shall be entitled,  when
declared  by  the  Board  of  Directors,  to  receive  dividends  at  the  rates
hereinabove set forth. Such preference as to dividends shall be cumulative.

  d.  In  the  event  of  any  liquidation,  dissolution  or  winding  up of the
corporation,  whether voluntary or involuntary,  before any amount shall be paid
in respect of the Common Stock,  or the  Non-Voting  Common Stock the holders of
preferred  stock,  without  preference  or priority as between  class or series,
shall  be  entitled  to  receive  from  assets  available  for  distribution  to
shareholders all dividends  accrued but unpaid as of the date of liquidation and
for each such share having a par value an amount equal to the par value  thereof
and for each share of Series G, the sum of $50.00,  and for each share of Series
E the sum of $200.00.

  e.  Holders of shares of Series "A",  "B",  "C",  "D", "F" and "G" stock shall
have one vote for each share on all matters on which  shareholders  are entitled
to  vote,  and may  vote  cumulatively  for the  election  of the  corporation's
directors.  Holders of shares of Series "E" stock shall have no right to vote on
any matter on which shareholders are entitled to vote, except as required by law
and except that if at any time the  dividend is in arrears on such  series,  the
holders thereof may, in the election of the directors,  cast one vote per share.
Neither holders of common shares nor holders of preferred  shares shall have any
right to vote as a class except in such cases as class voting may be required by
law."

E. W. Wells, Secretary


The  following  are true and  correct  copies  of  changes  to the  Articles  of
Incorporation  of First Citizens  Bancorporation  of South Carolina,  Inc. which
were duly authorized by the shareholders at a shareholders meeting held on April
5, 1989. The changes involved additions of paragraphs 9.1 and 9.2 which read:

"9.1 Pursuant to Section  35-2-221 of the South Carolina  Code, as amended,  the
provisions  of Sections  35-2-201  through  35-2-226 of the 1976 South  Carolina
Code, enacted as part of Section 8 of Act 444 of 1988 (R.490) shall not apply to
this corporation.

9.2 A director of the  corporation  shall not be personally  liable for monetary
damages  for breach of  fiduciary  duty as a director,  except  for:  (i) act of
omissions  not in good  faith or which  involve  gross  negligence,  intentional
misconduct,  or a knowing  violation of law;  (ii) any breach of the  director's
duty of loyalty to the  corporation or its  stockholders;  (iii) any transaction
from which the director derived an improper personal benefit;  or (iv) liability
for unlawful  distributions  imposed  under  Section  33-8-330 of the 1976 South
Carolina Code, as amended."

E. W. Wells, Corporate Secretary




                                       16



<PAGE>




On April 28, 1993, the  corporation  adopted the following  Amendment(s)  to its
Articles of Incorporation:

Resolved,  that Paragraph 4 of the Articles of  Incorporation of the Corporation
is hereby amended to read as follows:

"4. The  corporation  is  authorized to issue  2,000,000  shares of Common Stock
having a par value of $5.00 each;  1,000,000  shares of Non-Voting  Common Stock
having a par value of $5.00 each;  68,968 shares of preferred stock having a par
value of $50.00 each,  and  consisting of 10,000 shares of Series "A" Cumulative
Preferred Stock,  15,000 shares of Series "B" Cumulative  Preferred Stock, 8,000
shares of Series "D" Cumulative Preferred Stock, and 35,968 shares of Series "F"
Cumulative  Preferred Stock;  8,077 shares of preferred stock having a par value
of $20.00 each and consisting of 8,077 shares of Series "C" Cumulative Preferred
Stock; and 5,000,000 shares of preferred stock without par value,  designated as
No-Par  Preferred  Stock and  consisting of 590 shares of Series "E"  Cumulative
Preferred  Stock,  11,659 shares of Series "G" Cumulative  Preferred  Stock, and
4,987,751  shares  of such  No-Par  Cumulative  Preferred  Stock  not  presently
established  as one or more series.  The board of  directors of the  corporation
shall have the authority to establish from such No Par shares one or more series
and to fix and determine the relative  rights and  preferences  of the shares of
any series so established."

Resolved,  that Paragraph 5 of the Articles of  Incorporation of the Corporation
is hereby amended to add sub-paragraph "e" thereto, which shall read as follows:

"5. e.  The corporation elects not to have preemptive rights with respect to 
any class or series of its shares."

                                       17
<PAGE>



                                   EXHIBIT 3.3

                                   BY-LAWS OF
              FIRST CITIZENS BANCORPORATION OF SOUTH CAROLINA, INC.


ARTICLE I - OFFICES

1.  Principal office.  The principal office of the corporation shall be located
in Columbia, South Carolina.

2. Other offices. The corporation may have offices at such other places,  either
within or without the State of South  Carolina,  as the Board of  Directors  may
from time to time determine, or as the business of the corporation may require.

ARTICLE II - MEETINGS OF SHAREHOLDERS

1. Place of  meetings.  All  meetings of the  shareholders  shall be held at the
principal  office of the corporation,  or at such other place,  either within or
without the State of South Carolina, as shall be designated in the notice of the
meeting.

NOTE:  PARAGRAPH  2 BELOW WAS  CHANGED ON MARCH 3,  1993,  AND THE  CHANGES  ARE
INCLUDED AT THE END OF THIS DOCUMENT.
2. Annual Meeting.  An annual meeting of shareholders shall be held on the first
Wednesday in April of each year, if not a legal holiday, but if a legal holiday,
then on the next  ensuing day not a legal  holiday,  for the purpose of electing
directors of the  corporation  and for the transaction of such other business as
may be properly brought before the meeting.

3.  Substitute  annual  meetings.  If the annual meeting be not held on the date
herein  specified or within  thirty (30) days  thereafter,  a substitute  annual
meeting may be called in the manner provided in Section 4 of this Article.  Such
substitute  meeting  shall for all  purposes  be deemed to be and treated as the
annual meeting.

4. Special  meetings.  Special  meetings may be called at any time by any one of
the following:  (1) the  President;  (b) the Chairman of the Board of Directors;
(c) a majority  of the Board of  Directors;  or (d) the holders of not less than
ten (10%) percent of the shares entitled to vote at the meeting.

5. Notice of meetings.  Written or printed  notice stating the time and place of
the meeting and, in case of a special meeting, the purpose or purposes for which
the meeting is called,  shall be delivered  not less than ten (10) nor more than
fifty (50) days before the date thereof,  either personally or by mail, by or at
the direction of the President, the Secretary, or the officer or persons calling
the meeting,  to each shareholder of record entitled to vote at such meeting. If
mailed,  such notice shall be deemed to be delivered when deposited with postage
prepaid in the United States mail,  addressed to the  shareholder at his address
as it appears on the stock transfer books of the corporation.

In the case of an annual or substitute  annual meeting,  the notice thereof need
not  specifically  state the business to be  transacted  thereat  unless it is a
matter,  other than election of directors,  on which a vote of  shareholders  is
expressly required by the provisions of the South Carolina Business  Corporation
Act.

When a  meeting  is  adjourned  for  thirty  (30)  days or more,  notice  of the
adjourned meeting shall be given as in the case of an original  meeting.  When a
meeting is  adjourned  for less than thirty (30) days,  notice of the  adjourned
meeting need not be given if the time and place of the adjournment are announced
at the meeting at which the adjournment is taken.

                                       18
<PAGE>


6. Quorum. The holders of a majority of the shares entitled to vote, represented
in person or by proxy, shall constitute a quorum at meetings of shareholders. If
there is no quorum at the opening of a meeting of shareholders, such meeting may
be adjourned from time to time by a vote of majority of the shares voting on the
motion to adjourn.  At any adjourned  meeting at which a quorum is present,  any
business  may be  transacted  which might have been  transacted  at the original
meeting.

The  shareholders  at a meeting at which a quorum is present may  continue to do
business   until   adjournment,   notwithstanding   the   withdrawal  of  enough
shareholders to leave less than a quorum.

7. Voting of shares. The vote of a majority of the shares voted on any matter at
a meeting of  shareholders  at which a quorum is present shall be the act of the
shareholders on that matter,  unless the vote of a greater number is required by
law or by the Articles of Incorporation of the corporation.

Voting on all  matters  shall be by voice  vote or by show of hands  unless  the
holders of one-tenth of the shares  represented at the meeting  shall,  prior to
the voting on any matter, demand a ballot vote on that particular matter.

8. Informal or irregular action by shareholders.  Action taken at any meeting of
shareholders,  however called and with whatever notice,  if any, shall be deemed
action of the  shareholders  taken at a meeting  duly  called and held on proper
notice if: (a) all  shareholders  entitled to vote at the meeting are present in
person or by proxy, and no shareholder  objects to holding the meeting; or (b) a
quorum is  present  either in person or by  proxy,  no one  present  objects  to
holding  the  meeting,  and each absent  person  entitled to vote at the meeting
signs,  either  before or after the  meeting,  a written  waiver of  notice,  or
consent to the holding of the meeting,  or approval of the action taken as shown
by the minutes thereof.

Any action which may be taken at a meeting of shareholders  may be taken without
a meeting if a written consent,  setting forth the action so taken, is signed by
the holders of all outstanding  shares entitled to vote on such action, or their
attorneys-in-fact  or a proxy holder thereof, and is filed with the Secretary of
the corporation as part of the corporation records.


ARTICLE III - DIRECTORS

1. General powers.  The business and affairs of the corporation shall be managed
under the direction of the Board of Directors.

NOTE:  PARAGRAPH  2 BELOW WAS  CHANGED ON APRIL 28,  1993,  AND THE  CHANGES ARE
INCLUDED AT THE END OF THIS DOCUMENT.  2. Number, term and  qualifications.  The
number of the directors of the corporation  shall not be less than seven (7) nor
more than thirty-four (34). Each director shall hold office until the expiration
of the term for which he is  elected,  and until his  successor  shall have been
elected and qualify.  At each annual meeting the shareholders  shall, within the
limits herein set forth,  fix the number of directors  which will constitute the
Board of Directors  for the ensuing  year.  The Board of  Directors  may, at any
time, if fixed at fewer than the maximum number, provide for the addition of one
or more  directors,  but not exceeding  such maximum number and the vacancies so
created may be filled by majority vote of the Board of  Directors.  Directors so
elected  shall  serve until the next annual  meeting of  shareholders  and until
their successors are elected and quality.

3. Election of directors.  Except as provided in Section 5 of this Article,  the
directors  shall be  elected at the annual  meeting of  shareholders;  and those
persons who  receive  the  highest  number of votes shall be deemed to have been
elected.  If any  shareholder  so  demands,  election of  directors  shall be by
ballot.

                                       19

<PAGE>


4. Removal.  Any or all directors may be removed,  with or without  cause,  by a
vote of the  holders of a majority  of the shares  then  entitled  to vote at an
election of directors,  subject to the provisions of the South Carolina Business
Corporation Act pertaining to removal of directors.

5. Vacancies. Any vacancy occurring in the Board of Directors may be filled by a
majority of the remaining  directors,  even though less than a quorum, or by the
sole remaining director;  Directors so elected shall serve until the next annual
meeting of shareholders and until their successors are elected and qualify.

NOTE: PARAGRAPH 6 BELOW WAS CHANGED ON JANUARY 22, 1987 AND LATER ON JANUARY 26,
1994 AND THE CHANGES ARE INCLUDED AT THE END OF THIS DOCUMENT.
6.  Chairman.  There may be a Chairman of the Board of Directors  elected by the
directors  from among  their  number at any meeting of the Board.  The  Chairman
shall  preside at all meetings of the Board of Directors  and shall perform such
other duties as may be directed by the Board.

There may be a  Co-Chairman  of the Board of Directors  elected by the directors
from among their members at any meeting of the Board.  The  Co-Chairman,  in the
absence of the Chairman,  shall perform the duties of the Chairman,  and perform
such other duties as may be directed by the Board.

7.  Compensation.  The Board of Directors  may  compensate  directors  for their
services as such and may provide  for the  payment of all  expenses  incurred by
directors in attending regular and special meetings of the Board.

8. Executive Committee.  The Board of Directors may, by a resolution of the full
Board,  designate  from  among its  members  an  Executive  Committee  and other
committees,  each consisting of one or more directors,  and may delegate to such
committee or committees all the authority of the Board of Directors  except such
authority as is  expressly  denied a committee  by the South  Carolina  Business
Corporation Act.


ARTICLE IV - MEETINGS OF DIRECTORS

1. Regular Meetings.  The annual meeting of the Board of Directors shall be held
immediately  after, and at the same place as the annual meeting of shareholders.
In addition,  the Board of Directors may provide,  by  resolution,  the time and
place, either within or without the State of South Carolina,  for the holding of
additional regular meetings.

2. Special Meetings. Special meetings of the Board of Directors may be called by
the Chairman of the Board,  the President or a majority of the  directors.  Such
meetings shall be held either within or without the State of South Carolina.

3. Notice of Meetings.  Regular  meetings of the Board of Directors  may be held
without notice.

Special  meetings of the Board of Directors  shall be held upon at least two (2)
days notice by any usual  means of  communication.  The purpose of such  meeting
need not be specified in the notice.

Except  as  otherwise   expressly   provided  by  the  South  Carolina  Business
Corporation  Act,  neither the business to be transacted at, nor the purpose of,
any regular or special  meeting of the Board of  Directors  need be specified in
the notice or waiver of notice.

4.  Quorum.  A majority of the total  number of  directors  then in office shall
constitute  a quorum  for the  transaction  of  business,  unless  the vote of a
greater proportion is required by the South Carolina Business Corporation Act.


                                       20
<PAGE>


Except as  otherwise  provided  in this  section or Section 8 of Article  III of
these By-Laws,  the vote of a majority of the directors  present at a meeting at
which a quorum is present shall be the act of the Board of Directors.

5. Informal or irregular action by Directors.  Action taken by a majority of the
directors or members of a committee  without a meeting shall be valid if written
consent to the action  taken is executed,  either  before or after the action so
taken,  by all the directors or committee  members and is filed with the minutes
of the proceedings of the Board or Committee.

NOTE:  ARTICLE V BELOW WAS  CHANGED  ON JANUARY  26,  1994 AND THE  CHANGES  ARE
INCLUDED AT THE END OF THIS DOCUMENT. ARTICLE V - OFFICERS

1.  Number.  The officers of the  corporation  shall  consist of a President,  a
Secretary,  a  Treasurer  and  such  Vice  Presidents,   Assistant  Secretaries,
Assistant  Treasurers and other officers as the Board of Directors may from time
to time elect.  Any two or more offices may be held by the same  person,  except
the offices of President and Secretary.

2. Election and term.  The officers of the  corporation  shall be elected by the
Board of Directors at its annual meeting, and such officer shall hold his office
for one year and until his successor shall be elected and qualify,  or until his
earlier death, resignation, retirement, removal or disqualification.

Any  vacancy,  however  occurring,  in any  office may be filled by the Board of
Directors at any regular or special meeting of the Board;  and the Board may, at
any regular or special meeting of the Board, elect a person to an office created
in the interim between annual meetings of the Board.

3. Removal.  Any officer or agent elected or appointed by the Board of Directors
may be removed by the Board  whenever in its judgment the best  interests of the
corporation will be served thereby.

4.  Compensation.  The compensation of all officers of the corporation  shall be
fixed by the Board of Directors.

5.  President.  The President  shall be the principal  executive  officer of the
corporation  and,  subject  to the  control  of the  Board of  Directors,  shall
supervise  and control the  management  of the  corporation  according  to these
By-Laws.

The President shall sign, with any other proper officer,  any deeds,  mortgages,
bonds,  contracts or other  instruments which may lawfully be executed on behalf
of the  corporation,  except where  required or permitted by law to be otherwise
signed and executed and except where the signing and execution  thereof shall be
delegated  by the Board of  Directors  to some other  officer or agent;  and, in
general,  he shall  perform all duties  incident to the office of President  and
such other duties as may be  prescribed  by the Board of Directors  from time to
time.

6. Vice President.  The Vice  Presidents in the order of their election,  unless
otherwise  determined  by the  Board of  Directors,  shall,  in the  absence  or
disability of the President,  perform the duties and exercise the powers of that
office.  In addition,  they shall  perform such other duties and shall have such
other powers as the Board of Directors shall prescribe.

                                       21
<PAGE>


7.  Secretary.  The  Secretary  shall  keep  accurate  records  of the  acts and
proceedings of all meetings of  shareholders  and  directors.  He shall give all
notices  required by the law and by these By-Laws.  He shall have general charge
of the corporate records and books and of the corporate seal, and he shall affix
the corporate seal to any lawfully executed  instruments  requiring it. He shall
have general  charge of the stock transfer  books of the  corporation  and shall
keep, at the  registered  or principal  office of the  corporation,  a record of
shareholders showing the name and address of each shareholder and the number and
class of the shares held by each,  and the date or dates when each  respectively
became  the owner of  record of such  shares or cause the same to be kept at the
office of the  corporation's  transfer  agent or  registrar.  He shall sign such
instruments  as may require his  signature,  and, in general,  shall perform all
duties as may be assigned to him from time to time by the Board of Directors.

8.  Treasurer.  The  Treasurer  shall have  custody of all funds and  securities
belonging to the  corporation  and shall  receive,  deposit or disburse the same
under the direction of the Board of  Directors.  He shall keep full and accurate
accounts of the finances of the  corporation  in books  especially  provided for
that purpose;  and shall cause a true statement of the assets and liabilities as
of the close of each  fiscal year and of the  results of its  operations  and of
changes in surplus for such fiscal year,  all in  reasonable  detail,  including
particulars as to convertible securities then outstanding,  to be made and filed
in the registered office of the corporation within five (5) months after the end
of such  fiscal  year.  The  statement  so  filed  shall be kept  available  for
inspection  by any  shareholders  for a period of ten years;  and the  Treasurer
shall mail or  otherwise  deliver a copy of the  latest  such  statement  to any
shareholder upon his written request  thereof.  The Treasurer shall, in general,
perform  all duties  incident  to his  office  and such  other  duties as may be
assigned to him from time to time by the President or by the Board of Directors.

9. Assistant Secretaries and Treasurers. The Assistant Secretaries and Assistant
Treasurers  shall,  in  the  absence  or  disability  of  the  Secretary  or the
Treasurer,  respectively,  perform the duties and  exercise  the powers of those
offices and shall, in general, perform such other duties as shall be assigned to
them by the Secretary or the Treasurer, respectively, or by the President or the
Board of Directors.

10.  Bonds.  The Board of  Directors  may,  by  resolution,  require  any or all
officers,  agents or employees of the  corporation  to give bond in such sum and
with such sureties as the resolution  may specify for the faithful  discharge of
their duties;  and to comply with such other conditions as may from time to time
be required by the Board.


ARTICLE VI - CONTRACTS, CHECKS AND DEPOSITS

1.  Contracts.  The Board of Directors  may  authorize  any officer or officers,
agent or  agents,  to  enter  into any  contract  or  execute  and  deliver  any
instrument on behalf of the  corporation,  and such  authority may be general or
confined to specific instances.

2. Checks and  Drafts.  All  checks,  drafts or other  orders for the payment of
money issued in the name of the  corporation  shall be signed by such officer or
officers,  agent or agents of the  corporation  and in such manner as shall from
time to time be determined by resolution of the Board of Directors.

3.  Deposits.  All funds of the  corporation  not  otherwise  employed  shall be
deposited  from  time  to  time  to  the  credit  of  the  corporation  in  such
depositories as the Board of Directors shall direct.


                                       22

<PAGE>


ARTICLE VII - CERTIFICATES FOR SHARES AND TRANSFER THEREOF

1. Certificates for shares.  Certificates representing shares of the corporation
shall be issued,  in such form as the Board of  Directors  shall  determine,  to
every  shareholder  for the  fully  paid  shares  owned  by him,  by law.  These
certificates  shall be signed by the  President or any Vice  President,  and the
Secretary  or any  Assistant  Secretary  and may be sealed  with the seal of the
corporation  or a facsimile  thereof.  They shall be  consecutively  numbered or
otherwise  identified;  and the name and address of the persons to whom they are
issued, with the number of shares and date issued, shall be entered on the stock
transfer books of the corporation.

2.  Transfer of shares.  Transfer of shares shall be made on the stock  transfer
books of the corporation  only upon surrender of the certificates for the shares
sought to be transferred by the record holder thereof or by his duly  authorized
agent,  transferee or legal  representative.  All  certificates  surrendered for
transfer shall be canceled before new  certificates  for the transferred  shares
shall be issued.

3. Closing transfer books and fixing record date. For the purpose of determining
shareholders  entitled to notice of or to vote at any meeting of shareholders or
any adjournment  thereof,  or entitled to receive payment of a dividend or other
distribution,  or in order to make a determination of shareholders for any other
proper purpose,  the Board of Directors may fix in advance a record date for any
such determination of shareholders. Such date shall not in any case be more than
fifty  (50) days and,  in case of a meeting of  shareholders,  not less than ten
(10) full days prior to the date on which the particular action,  requiring such
determination of shareholders, is to be taken.

In lieu of fixing a record date as hereinabove provided,  the Board of Directors
may order the stock transfer books to be closed for a stated period.  Such shall
not  in  any  case  exceed  fifty  (50)  days  and,  in  case  of a  meeting  of
shareholders,  the  books  shall be  closed  for at least  ten  (10)  full  days
immediately preceding the date of such meeting.

If the stock  transfer  books are not closed and no record date is fixed for the
determination  of shareholders  entitled to notice of or to vote at a meeting of
shareholders,  or shareholders  entitled to receive  payment of a dividend,  the
date on which  notice  of the  meeting  is  mailed,  or the  date on  which  the
resolution of the Board of Directors  declaring such dividend is adopted, as the
case may be, shall be the record date for such determination of shareholders.

4. Lost Certificates. A shareholder whose certificate has been lost or destroyed
may have it  replaced  upon  complying  with  the  requirements  of the  Uniform
Commercial Code in effect in South Carolina.


ARTICLE VIII - GENERAL PROVISIONS

1.  Dividends.  The Board of Directors  may, from time to time declare,  and the
corporation  may pay  dividends  on its  outstanding  shares in cash or property
(including its own shares or those of other corporations) subject to limitations
and restrictions imposed by law or continued in the Articles of Incorporation.

2.  Waiver  of  Notice.  Whenever  any  notice  is  required  to be given to any
shareholder  or director  under the  provisions of the South  Carolina  Business
Corporation  Act or under the  provisions  of the Articles of  Incorporation  or
By-Laws of the corporation,  a waiver thereof in writing signed by the person or
persons entitled to such notice, whether before or after the date of the meeting
or other  event  requiring  notice,  shall be  equivalent  to the giving of such
notice.

                                       23
<PAGE>


3. Fiscal Year. Unless otherwise  ordered by the Board of Directors,  the fiscal
year of the corporation shall commence on January 1 and end on December 31.

4. Amendments.  The Board of Directors may adopt, amend, or repeal these By-Laws
or adopt new  By-Laws,  subject to the right of  shareholders  to alter,  amend,
repeal By-Laws or adopt new By-Laws in accordance with applicable  provisions of
the South Carolina Business  Corporation Act. Any such action taken by directors
shall require the vote of a majority of directors  then in office;  and any such
action taken by shareholders  shall require the vote of a majority of all shares
entitled to elect directors.

Any notice of a meeting of  shareholders or of directors at which By-Laws are to
be adopted, amended, or repealed shall include notice of such proposed action.

Adopted  as and for the  By-Laws  of  First  Citizens  Bancorporation  of  South
Carolina, Inc. as of August 26, 1982.
J. Bonner Baxter, President
Marie M. Savage


AMENDMENTS TO BY-LAWS:

ARTICLE II

Section 2. Annual Meeting.  An annual meeting of  shareholders  shall be held in
April of each year on a date to be set  annually by the board of  Directors  for
the purpose of electing directors of the corporation and for the transactions of
such other business as may be properly before the meeting.

Duly amended March 3, 1993
E. Hite Miller, Sr., President
E. W. Wells, Senior Vice President/Secretary


ARTICLE III

Section 2. Number, term and  qualifications.  The number of the directors of the
corporation  shall not be less than seven (7) nor more than  twenty-eight  (28).
Each director shall hold office until the expiration of the term for which he is
elected,  and until his successor  shall have been elected and qualify.  At each
annual meeting the shareholders  shall,  within the limits herein set forth, fix
the number of directors  which will  constitute  the Board of Directors  for the
ensuing  year.  The Board of Directors  may, at any time, if fixed at fewer than
the maximum number,  provide for the addition of one or more directors,  but not
exceeding  such  maximum  number and the  vacancies  so created may be filled by
majority vote of the Board of Directors.  Directors so elected shall serve until
the next annual meeting of shareholders  and until their  successors are elected
and quality. No person who has attained the age of seventy-five (75) years shall
be eligible for election or re-election as a director;  provided  however,  such
condition of eligibility shall not apply to any person who was a director of the
corporation on January 1, 1993.

Duly Amended April 28, 1993
E. Hite Miller, Sr., President
E. W. Wells, Senior Vice President/Secretary


RESOLVED,  that  Section 6 of Article III of the By-laws of the  corporation  is
hereby deleted.

                                       24

<PAGE>


RESOLVED, that Article V. of the By-laws of the corporation is hereby amended to
read as follows:

ARTICLE V - OFFICERS

1. Election and term.  The officers of the  corporation  shall be elected by the
Board of Directors at its annual meeting, and such officer shall hold his office
for one year and until his successor shall be elected and qualify,  or until the
earlier of his death, resignation, retirement, removal or disqualification.

Any  vacancy,  however,  occurring,  in any office may be filled by the Board of
Directors at any regular or special meeting of the Board;  and the Board may, at
any regular or special meeting of the Board, elect a person to an office created
in the interim between annual meetings of the Board.

2. Removal.  Any officer or agent elected or appointed by the Board of Directors
may be removed by the Board  whenever in its judgment the best  interests of the
corporation will be served thereby.

3.  Compensation.  The compensation of all officers of the corporation  shall be
fixed by the Board of Directors.

4.  Bonds.  The  Board of  Directors  may,  by  resolution,  require  any or all
officers,  agents or employees of the  corporation  to give bond in such sum and
with such sureties as the resolution  may specify for the faithful  discharge of
their duties.

5. Number,  Duties and Powers.  The officers of the Corporation shall consist of
Chairman of the Board,  Vice  Chairman of the Board,  Chief  Executive  Officer,
Chief Operating  Officer,  President,  Secretary,  and Controller;  and may also
consist  of one or more  Executive  Vice  Presidents,  one or more  Senior  Vice
Presidents,  one or more Vice Presidents,  and such other or additional officers
as, in the opinion of the Board,  are  necessary for the conduct of the business
of the  corporation.  Each officer shall have such duties as may be assigned and
such  powers  as may be  granted  to him by the  Board of  Directors  and  these
By-Laws. Any two or more offices may be held by the same person,  except that no
officer may act in more than one capacity  where action of two or more  officers
is required. The duties and powers of the offices are as follows:

(a)  Chairman  of the Board:  The  Chairman  of the Board  shall  preside at all
meetings of the Board of Directors and all meetings of the shareholders.  He may
sign,  execute,  and deliver in the name of the corporation  powers of attorney,
contracts,  bonds,  certificates of stock and other obligations or documents. He
shall perform such other duties as the Board of Directors may direct.

(b)  Vice-Chairman  of the Board:  The  Vice-Chairman of the Board shall, in the
absence of the  Chairman,  preside at all meetings of the Board of Directors and
all  meetings of the  shareholders.  He shall  perform  such other duties as the
Board of Directors may direct.

(c) Chief Executive  Officer:  The Chief  Executive  Officer shall be either the
Chairman of the Board or  President.  He shall have general  supervision  of all
affairs of the  corporation,  and shall carry into effect all  directives of the
Board of Directors or the Executive Committee thereof.

(d) President:  The President  shall have such powers and perform such duties as
the Board of Directors,  Chairman of the Board, or Chief  Executive  Officer may
direct. He may sign,  execute and deliver in the name of the corporation  powers
of attorney,  contracts,  bonds, certificates of stock, and other obligations or
documents.

                                       25

<PAGE>


(e) Chief Operating  Officer:  The Chief Operating  Officer shall administer and
supervise the operations of the  corporation  in accordance  with these By-Laws,
and shall perform such other duties as the Board of  Directors,  Chairman of the
Board, Chief Executive Officer, or President may direct.

(f)  Executive  Vice  President(s),   Senior  Vice  Presidents  and  other  Vice
Presidents:  The duties of the  Executive  Vice  President(s),  the Senior  Vice
Presidents  and other Vice  Presidents  shall be to perform  such  duties as the
Board of Directors,  Chairman of the Board, Chief Executive Officer,  President,
or Chief Operating Officer may direct.

(g) Secretary:  The Secretary  shall attend and keep accurate record of the acts
and proceedings of all meetings of shareholders and directors.  He shall give or
cause to be given all notices required by the law and by these By-Laws. He shall
have general  charge of the  corporate  books and records,  excluding  financial
books and records,  and of the corporate  seal; and he shall affix the corporate
seal to any lawfully  executed  instrument  requiring  it. He shall have general
charge of the stock  transfer  books of the  corporation  and shall keep, at the
registered  or principal  office of the  corporation,  a record of  shareholders
showing the name and address of each shareholder and the number and class of the
shares held by each. He shall sign such instruments as may require his signature
and shall perform such other duties as the Board of  Directors,  Chairman of the
Board,  Chief  Executive  Officer,  President,  or Chief  Operating  Officer may
direct.  The  Secretary  shall  sign,  with the  President  or other  authorized
officer, certificates for shares of the corporation.

(h)  Controller:  The  Controller  shall be the Chief  Financial  Officer of the
corporation, and shall have custody of all funds and securities belonging to the
corporation.  He shall receive, deposit or disburse the same under the direction
of the Board of  Directors,  Chairman  of the Board,  Chief  Executive  Officer,
President,  or Chief Operating Officer. He shall keep full and accurate accounts
of the  finances  of the  corporation  in  books  especially  provided  for that
purpose;  and shall cause a true  statement of the assets and  liabilities as of
the  close of each  fiscal  year and of the  results  of its  operations  and of
changes in surplus for such fiscal  year,  all in  reasonable  detail.  He shall
perform  such other  duties as the Board of  Directors,  Chairman  of the Board,
Chief Executive Officer, or President may direct.

Adopted  the 26th day of  January,  1994,  by the  directors  of First  Citizens
Bancorporation of South Carolina, Inc. at a regular meeting, of which notice was
properly given.

Duly amended January 26, 1994
E. Hite Miller, Sr., President
E. W. Wells, Senior Vice President/Corporate Secretary


The  following  is a true and  correct  copy of a change to the By-Laws of First
Citizens Bancorporation of South Carolina, Inc. which was duly authorized by the
directors at a directors  meeting held on January 22, 1987. The change  involved
Article III, Section 6, Chairman which now reads:

6.  Chairman.  There may be a Chairman of the Board of Directors  elected by the
directors  from among  their  number at any meeting of the Board.  The  Chairman
shall  preside at all meetings of the Board of Directors  and shall perform such
other duties as may be directed by the Board.

There may be a Vice Chairman of the Board of Directors  elected by the directors
from among their members at any meeting of the Board. The Vice Chairman,  in the
absence of the Chairman,  shall perform the duties of the Chairman,  and perform
such other duties as may be directed by the Board.

E. W. Wells, Secretary

                                       26

<PAGE>

FIRST CITIZENS 
BANCORPORATION 
OF SOUTH CAROLINA, INC.



(Photo of a palm tree appears here)

                        Annual Report
                             1995

<PAGE>

    FIRST CITIZENS BANCORPORATION OF SOUTH CAROLINA, INC. AND SUBSIDIARY 




NATURE OF BUSINESS 

    First Citizens Bancorporation of South Carolina, Inc. ("Bancorporation"), is
a one-bank holding company headquartered in Columbia, South Carolina, with
assets of $1.752 billion at December 31, 1995.  Its wholly-owned subsidiary is
First-Citizens Bank and Trust Company of South Carolina ("Bank"), which provides
a broad range of banking services through 115 offices in 73 communities
throughout the state.  The Bank's subsidiary is Wateree Life Insurance Company
of South Carolina, a credit life insurance company. 

    Throughout this report "Bancorporation" refers to First Citizens
Bancorporation of South Carolina, Inc., and its wholly-owned subsidiary, First-
Citizens Bank and Trust Company of South Carolina.  The "Bank" refers only to
First-Citizens Bank and Trust Company of South Carolina.  "First Citizens Bank"
is used in marketing the Bank. 


First Citizens Bancorporation of South Carolina, Inc. 
P. O. Box 29 
1230 Main Street 
Columbia, South Carolina 29202 


ANNUAL MEETING 

    The Annual Meeting of Stockholders of First Citizens Bancorporation of South
Carolina, Inc. will be held at 2:00 p.m. on Wednesday, April 24, 1996 at 1314
Park Street, Columbia, South Carolina.

CONTENTS

Market and Dividend Information Regarding Common
and Preferred Stock  . . . . . . . . . . . . . . . . . . . . . . IFC
Financial Highlights   . . . . . . . . . . . . . . . . . . . . . . 1
To Our Stockholders   . . . . . . . . . . . . . . . . .  . . . . . 2
Management's Discussion and Analysis . . . . . . . . . . . . . . . 3
Report of Management   . . . . . . . . . . . . . . . . . . . . .. 17
Report of Independent Accountants . . . . . . . . . . . . . . . . 17
Consolidated Financial Statements  . . . . . . . . . . . . . . .  18
Official Organization Section   . . . . . . . . . . . . . . . . . 32

                    WILLIAM M. "BUD"FAULKNER,JR.
                              DIRECTOR

            It is with deepest regrets that we report that
                       William M."Bud"Faulkner, Jr.
                           Died January 9,1996.

MARKET AND DIVIDEND INFORMATION 

REGARDING COMMON AND PREFERRED STOCK 

    There is a limited over-the-counter market for Bancorporation's voting
common stock.  The stock is not listed on the National Association of Securities
Dealers Automated Quotation System ("NASDAQ").  Quotations are published in
South Carolina newspapers circulated in Bancorporation's major metropolitan
markets and may be obtained through securities brokers having offices in South
Carolina.  Local broker-dealers, Interstate/Johnson Lane & Scott and
Stringfellow, affect agency transactions in Bancorporation's voting common stock
from time to time. 

    There is no trading market for any class of Bancorporation's preferred stock
or for its non-voting common stock.  All trading activity for the classes of
Bancorporation's preferred stock and non-voting common stock is in privately
negotiated transactions. 

    The following ranges of high and low bid prices for Bancorporation's voting
common stock were supplied by one of the broker-dealers making a market in such
security.  The prices represent quotations between broker-dealers and do not
include markups, markdowns or commissions and may not represent actual
transactions.

                                           1995              1994
High/Low Bid Price of Voting Common Stock
     1st quarter.......................... $99.25/ 95.00     $85.50/83.00
     2nd quarter.......................... 106.00/ 99.75     90.00/86.50
     3rd quarter.......................... 109.00/106.50     92.50/90.00
     4th quarter.......................... 115.00/109.00     95.38/92.50

    The approximate number of record holders of Bancorporation's voting common
stock and non-voting common stock at December 31, 1995 was 1,197 and 5
respectively. 

    Holders of the voting and non-voting common stock of Bancorporation are
entitled to such dividends as may be declared from time to time by the Board of
Directors out of funds legally available.  However, Bancorporation has adopted a
policy of paying no cash dividends on its voting and non-voting common stock. 
This policy reflects the desire of the Board of Directors to maintain the
capital to assets ratio through the retention of earnings.  Certain regulatory
requirements restrict the payment of dividends and extensions of credit from
banking subsidiaries to bank holding companies.  As Bancorporation has a policy
of paying no cash dividends on common stock, these restrictions have not
historically impacted Bancorporation's ability to meet its obligations.
Additional restrictions relating to capital requirements and dividends are
discussed on page 13 of "Management's Discussion and Analysis" and in Note 10 of
"Notes to Consolidated Financial Statements."


  THIS STATEMENT HAS NOT BEEN REVIEWED OR CONFIRMED FOR ACCURACY OR RELEVANCE
                  BY THE FEDERAL DEPOSIT INSURANCE CORPORATION

<PAGE>

      FIRST CITIZENS BANCORPORATION OF SOUTH CAROLINA, INC. AND SUBSIDIARY

FINANCIAL HIGHLIGHTS
(Dollars in thousands - except per share data, employees, branches, and ATMs)

<TABLE>
<CAPTION>


                                                                           Change
                                                                           in One
                                                  1995           1994        Year
<S>                                         <C>            <C>            <C>
FOR THE YEAR:
 Net income                                 $   12,558     $    9,849       27.51%
 Net income per common share                     13.13          10.24       28.22


FINANCIAL RATIOS:
 Net interest margin                              4.33%          4.27%       1.41%
 Return on average assets                          .76            .63       20.63
 Return on average stockholders' equity          12.04          10.69       12.63
 Reserve for loan losses to year-end loans        1.90           2.05       (7.32)
 Reserve for loan losses to year-end
   nonperforming loans (coverage ratio)         543.50         459.62       18.25
 Net loan losses to average loans                  .11            .15      (26.67)
 Equity to assets at year-end                     6.40           6.17        3.73


AT YEAR-END:
 Assets                                     $1,751,674     $1,589,181       10.22%
 Earning assets                              1,591,915      1,437,656       10.73
 Net loans                                   1,093,106        917,776       19.10
 Core deposits                               1,390,926      1,314,714        5.80
 Total deposits                              1,495,939      1,386,518        7.89
 Total stockholders' equity                    112,086         98,025       14.34


AVERAGES:
 Assets                                     $1,651,842     $1,551,997        6.43%
 Earning assets                              1,508,956      1,414,375        6.69
 Investment securities                         471,447        485,745       (2.94)
 Net loans                                   1,015,266        902,889       12.45
 Deposits                                    1,436,548      1,373,612        4.58
 Interest-bearing liabilities                1,305,347      1,237,617        5.47
 Total stockholders' equity                    104,267         92,161       13.14


RISK-BASED CAPITAL RATIOS:
 Tier 1                                           8.62%          8.95%     (3.69)%
 Total                                           10.35          11.04       (6.25)


NUMBER OF (AT YEAR-END):
 Common shares outstanding                     943,533        943,533
 Preferred shares outstanding                   68,132         68,132
 Banking offices                                   115            114         .88%
 ATMs                                               97             95        2.11
 Full-time equivalent employees                    946            984       (3.86)


BOOK VALUE PER COMMON SHARE:                $   115.32     $   100.41       14.85%
</TABLE>




                                       1

<PAGE>

      FIRST CITIZENS BANCORPORATION OF SOUTH CAROLINA, INC. AND SUBSIDIARY

TO OUR STOCKHOLDERS:

    For First Citizens Bank, 1995 was another year of expansion.  Beginning in
January with the entry into Rock Hill with a temporary facility, First Citizens
Bank acquired two branches in Central and Liberty in May and, in September,
acquired the assets and certain liabilities of Summerville National Bank.  In
late December, the Rock Hill staff occupied a permanent facility which
solidified First Citizens Bank's presence in that growing market. 

    Net income for 1995 was $12.6 million, up 27.51% from the $9.8 million
reported in 1994.  This increase was due primarily to an increase in interest
margins and noninterest income, as well as a continued emphasis on control of
noninterest expenses.  Also contributing to the increase in net income was a
reduction in the FDIC insurance premium expense. 

    Deposits increased by 7.98% to $1.495 billion, while net loans grew by
19.10% to $1.093 billion.  Our loan growth reflected continued strength in
serving our traditional consumer and small business markets.  Loan quality
remained strong with net loan losses to average loans of .11%, down from .15%
for 1994; and, accordingly, the loan loss reserve as a percentage of gross loans
outstanding was reduced to 1.90% of gross loans from 2.05% for 1994. 

    We invite you to review the section entitled "Management's Discussion and
Analysis" for additional information on our financial performance. 

    To improve revenues, efficiency, and customer service, First Citizens Bank
completed a comprehensive Profit Improvement Project in 1995.  Over $2 million
in recurring pretax improvements were attributable to this intense bankwide
effort.  As a result of this project, a goal of continuous improvement in
operations has been adopted throughout management. 

    Another significant effort was begun in late 1995 that will upgrade the
sales and customer-relation skills of all banking office employees.  This
program, named "FC 2000," will help to competitively position First Citizens as
the bank of choice in its markets. 

    In conjunction with training our people, we have made the commitment to
improve our information systems since our successful conversion to an outsourced
data processing arrangement two years ago.  Further automation of our branch
platform and sales systems will continue through 1996 and beyond.  These
upgrades will insure that our customers and branch personnel will experience
state of the art capabilities for opening and servicing accounts and
relationships. 

    Dramatic developments and changes in our industry are receiving much
attention by the media and the public. Management of First Citizens Bank
continues to monitor new technologies and delivery systems with the view that we
will carefully select those initiatives which best serve our customers and
markets.  For example, we now sell, install, and support a PC-based business-
banking product, BUSINESS EXPRESS, in conjunction with Automatic Data
Processing. 

    As we look ahead to 1996, we will continue to execute the above mentioned
improvements and refinements in the way we do business.  A possible softening in
the economy may hamper loan demand during the year, while an increasing array of
bank and nonbank competitors will challenge us in our efforts to expand market
share. 

    However, we do anticipate 1996 to be a year of good opportunity for
continued increases in business volume and earnings. Our long-term commitment to
asset quality remains intact, and we will again make this area a priority during
1996. 

    The key factor supporting the optimistic outlook for our continuing progress
lies in the dedication of our people.  Our loyal and motivated employees readily
accept the challenge of banking in the years ahead. 

    We are grateful for the spirit of our people and for the interest and
support of our stockholders, directors, and advisory board members in our
efforts to provide safe, sound and secure banking to the people of South
Carolina.

(Signature of E. Hite Miller, Sr.)
E. Hite Miller, Sr.
Chairman of the Board


(Signature of Frank B. Holding)
Frank B. Holding
Vice Chairman of the Board


(Signature of Jim B. Apple)
Jim B. Apple
President




                                                  2

<PAGE>

      FIRST CITIZENS BANCORPORATION OF SOUTH CAROLINA, INC. AND SUBSIDIARY

MANAGEMENT'S DISCUSSION AND ANALYSIS

INTRODUCTION:

    First Citizens Bancorporation of South Carolina, Inc. ("Bancorporation"), is
a one-bank holding company headquartered in Columbia, South Carolina. 
Bancorporation's wholly-owned subsidiary, First-Citizens Bank and Trust Company
of South Carolina ("Bank"), provides commercial banking and related financial
products and services throughout South Carolina. 

    The Bank's deposits are insured by the Federal Deposit Insurance Corporation
("FDIC") to the maximum of $100,000 for each depositor.  The FDIC and the South
Carolina State Board of Financial Institutions have regulatory responsibilities
for the Bank. Bancorporation is subject to regulation as a bank holding company
by the Board of Governors of the Federal Reserve System and its voting common
stock is registered with the Securities and Exchange Commission. 

    Management's Discussion and Analysis should be read in conjunction with the
consolidated financial statements and the supplementary financial data
beginning on page 18.  Reference should also be made to the accompanying
detailed historical information presented elsewhere in this report.  All dollar
amounts in tables and schedules, except for per share amounts, throughout this
report are stated in thousands.  Average balances are based on average daily
balances. 


    PERFORMANCE SUMMARY: (Dollars in thousands - except per share data) 

    (Bullet)Bancorporation earned $12,558 which represents an increase of
$2,709 or 27.51% over 1994 earnings of $9,849. 

    (Bullet)Total assets increased 10.22% for 1995 and 4.62% for 1994.  Assets
totaled $1,751,674 at the end of 1995. 

    (Bullet)Average earning assets increased 6.69% for 1995 and 6.21% for 1994.
 Taxable equivalent net interest income rose $4,967 or 8.22% in 1995, this
followed a decrease in taxable equivalent net interest income of $2,775 or
4.39% in 1994. 

    (Bullet)The Provision for Loan Losses increased in 1995 to a total of
$2,686, this following a reduction of $1,369 or 34.86% in 1994.  The Reserve
for Loan Losses was 1.90% of Gross Loans in 1995 compared to 2.05% of Gross
Loans in 1994.  The bank has experienced continuing improvement in asset
quality. 

    (Bullet)Noninterest income for 1995 increased $1,723 or 9.23% to a total of
$20,390. This followed a decrease of $57 or .30% in 1994. 

    (Bullet)Noninterest expense totaled $62,171 in 1995, this compared with
$60,239 in 1994.  The 1995 expenses were offset by the refund of Federal
Deposit Insurance Premiums in the third quarter and reduced premiums in the
third and fourth quarter of 1995.  The effect of the rate reduction and premium
rebate reduced expense levels by approximately $1,415 on an after tax basis in
1995. 

    (Bullet) The return on average assets were .76% for 1995 and .63% for 1994.
 For the same years, the return on average stockholders' equity were 12.04% and
10.69%, respectively. 

    (Bullet)In 1995, the ratio of average equity to average assets was 6.31%
compared with 5.94% a year earlier.  The risk adjusted total capital ratio was
10.35% compared with 11.04% twelve months earlier.  The equity and capital
ratios have been effected slightly over the past two years because of leverage
created by the purchase of assets.  Net income per common share for 1995 was
$13.13, an increase of $2.89 compared to $10.24 for 1994.  Book value per
common share at year end reached a new milestone of $115.32 up from $100.41 a
year ago. 

    (Bullet)During 1995, the Bank acquired Summerville National Bank,
Summerville, South Carolina and branch locations in Liberty and Central, South
Carolina from another financial institution.  The three locations had deposits
of $51,314 and loans of $19,967. Premiums paid for these locations totaled
$4,894. 

    (Bullet)First Citizens Mortgage Corporation, a wholly owned mortgage
banking company, was made a department of the Bank in 1995 in order to offer
more effective customer service and broaden the Bank's mortgage activities. 


RETURN ON AVERAGE ASSETS
(in percentages)

(Bar graph appears here with the following plot points.)

1991       1992       1993       1994       1995
0.56       0.88       0.88       0.63       0.76


RETURN ON AVERAGE STOCKHOLDERS' EQUITY
(in percentages)

(Bar graph appears here with the following plot points.)

1991       1992       1993       1994       1995
11.37      18.6       16.57      10.69      12.04

BOOK VALUE PER COMMON SHARE AT YEAR END
(Dollars)

(Bar graph appears here with the following plot points.)

1991       1992       1993       1994       1995
59.35      72.04     85.62       100.41     115.32



                                       3

<PAGE>

      FIRST CITIZENS BANCORPORATION OF SOUTH CAROLINA, INC. AND SUBSIDIARY


TABLE 1:  SIX-YEAR SUMMARY OF SELECTED FINANCIAL DATA 
(Dollars in thousands - except per share data)

<TABLE>
<CAPTION>


                                                                                                                  Five-Year
                                                                                                                   Compound
                                     1995           1994         1993          1992          1991          1990   Growth Rate
<S>                               <C>             <C>          <C>           <C>           <C>            <C>        <C>
SUMMARY OF OPERATIONS
Interest income.................. $117,329        $99,769      $100,139      $104,424      $101,320       $94,165     4.50%
Interest expense.................   53,527         40,821        38,426        47,267        56,913        54,803     (.47)
Net interest income..............   63,802         58,948        61,713        57,157        44,407        39,362    10.14
Provision for loan losses........    2,686          2,558         3,927         4,161         4,066         2,695     (.07)
Net interest income after
 provision for loan losses.......   61,116         56,390        57,786        52,996        40,341        36,667    10.76
Noninterest income...............   20,390         18,667        18,724        18,066        15,361        14,241     7.44
Investment securities
 gains (losses)..................                                               1,332                          42
Total noninterest income.........   20,390         18,667        18,724        19,398        15,361        14,283     7.38
Salaries and employee benefits...   28,298         27,638        26,542        24,720        21,902        20,259     6.91
Other expense....................   33,873         32,601        30,899        29,788        24,623        22,010     9.01
Total noninterest expense........   62,171         60,239        57,441        54,508        46,525        42,269     8.02
Income before income taxes and
 cumulative effect of change in
 accounting principle............   19,335         14,818        19,069        17,886         9,177         8,681    17.37
Applicable income taxes..........    6,777          4,969         6,286         5,785         2,725        2 ,812    19.24
Income before cumulative
 effect of a change in
 accounting principle............   12,558          9,849        12,783        12,101         6,452         5,869    16.43
Cumulative effect on prior years
 (to 12/31/92) of changing to a
 different method of accounting
 for income taxes................                                   221
NET INCOME....................... $ 12,558        $ 9,849      $ 13,004      $ 12,101      $  6,452       $ 5,869    16.43

EARNINGS PER COMMON SHARE:
Income before cumulative
 effect of a change in
 accounting principle............ $  13.13        $ 10.24      $  13.34      $  12.61      $   6.63       $  5.97    17.07
Cumulative effect on prior years
 (to 12/31/92) of changing to a
 different method of accounting
 for income taxes................                                   .23
NET INCOME....................... $  13.13        $ 10.24      $  13.57      $  12.61      $   6.63       $  5.97    17.07

BOOK VALUE PER COMMON SHARE...... $ 115.32        $100.41      $  85.62      $  72.04      $  59.35       $ 52.68    16.96

Weighted average common
 shar es outstanding.............  943,533        944,799       945,533       945,914       946,225       951,668     (.17)
RATIOS (AVERAGES):
Loans to deposits................    70.67%         65.73%        63.45%        63.18%        67.76%        68.39%
Net loan losses to loans.........      .11            .15           .30           .38           .46           .29
Net interest margin..............     4.33           4.27          4.75          4.71          4.37          4.47
Stockholders' equity to:
 Total assets....................     6.31           5.94          5.33          4.74          4.91          5.00
 Deposits........................     7.26           6.71          5.99          5.31          5.53          5.66
Return on assets.................      .76            .63           .88           .88           .56           .58
Return on stockholders' equity...    12.04          10.69         16.57         18.60         11.37         11.65
SELECTED AVERAGE BALANCES:
 Assets.......................... 1,651,842     1,551,997     1,472,592     1,373,117     1,154,209     1,008,791     10.37
 Earning assets.................. 1,508,956     1,414,375     1,331,670     1,240,236     1,041,939       905,497     10.75
 Investment securities...........   471,447       485,745       474,136       439,121       312,475       266,609     12.08
 Loans, net of unearned income... 1,015,266       902,889       831,335       773,722       694,452       609,159     10.76
 Deposits........................ 1,436,548     1,373,612     1,310,207     1,224,535     1,024,934       890,771     10.03
</TABLE>


                                       4

<PAGE>

    FIRST CITIZENS BANCORPORATION OF SOUTH CAROLINA, INC. AND SUBSIDIARY 


NET INTEREST INCOME: (Dollars in thousands) 


    Net interest income represents the principal source of earnings for
Bancorporation.  Net interest income equals the amount by which interest income
exceeds interest expense.  For 1995, interest income represented 85.19% of
revenues (interest income plus noninterest income) compared with 84.24% in 1994.
 Net interest income totaled $63,802 in 1995 compared with $58,948 in 1994. The
growth in net interest income in 1995 was a result of growth in average earning
assets due to acquisitions and promotional activities and modest increased
yields on these earning assets. 

    Net interest income to average earning assets (net interest margin) is a
primary measure used in evaluating the effectiveness of the management of
earning assets and liabilities funding.  The net interest margin was 4.33% in
1995 compared to 4.27% in 1994. Although interest expense to average earning
assets increased from 2.89% in 1994 to 3.55% in 1995, the 6.69% growth in
average earning assets exceeded the 5.47% growth in average interest-bearing
liabilities resulting in the increased interest margin.


AVERAGE NET LOANS (Net of Unearned Income)
(Dollars in millions)

(Bar graph appears here with the following plot points.)

1991       1992       1993       1994       1995
695        774        831        903        1015

AVERAGE EARNING ASSETS
(Dollars in millions)

(Bar graph appears here with the following plot points.)

1991       1992       1993       1994       1995
1042       1240       1332       1414       1509

AVERAGE DEPOSITS
(Dollars in millions)

(Bar graph appears here with the following plot points.)

1991       1992       1993       1994       1995
1025       1225       1310       1374       1437

AVERAGE ASSETS
(Dollars in millions)

(Bar graph appears here with the following plot points.)

1991       1992       1993       1994       1995
1154       1373       1473       1552       1652




                                       5

<PAGE>

      FIRST CITIZENS BANCORPORATION OF SOUTH CAROLINA, INC. AND SUBSIDIARY


TABLE 2:  COMPARATIVE AVERAGE BALANCE SHEETS - YIELDS AND COSTS 
(Dollars in thousands)

<TABLE>
<CAPTION>


                                                              YEAR ENDED DECEMBER 31,
                                                1995                             1994                             1993
                                   AVERAGE    INTEREST              Average    Interest               Average   Interest
                                   BALANCE    REV/EXP    YIELD*     Balance     Rev/Exp   Yield*      Balance   Rev/Exp   Yield*
<S>                              <C>          <C>        <C>      <C>          <C>        <C>      <C>          <C>        <C>
INTEREST-EARNING ASSETS:
Loans, net of unearned
 interest**..................... $1,015,266   $ 90,325    8.90%   $  902,889   $ 76,077    8.43%   $  831,335   $ 74,260    8.93%
Taxable investment
 securities.....................    433,717     24,110    5.56       439,888     20,290    4.61       434,003     22,870    5.27
Non-taxable investment
 securities.....................     37,730      3,097    8.21        45,857      3,602    7.85        40,133      3,335    8.31
Federal funds sold..............      9,009        520    5.77        11,369        464    4.08        10,922        331    3.03
Other earning assets............     13,234        886    6.69        14,372        832    5.79        15,277        849    5.56
 Total interest-earning
  assets........................  1,508,956    118,938    7.88     1,414,375    101,265    7.16     1,331,670    101,645    7.63
NONINTEREST-EARNING ASSETS:
Cash and due from banks.........     78,275                           77,251                           80,079
Premises and equipment..........     42,028                           37,973                           37,869
Other , less reserve for
 loan losses....................     22,583                           22,398                           22,974
 Total noninterest-earning
  assets........................    142,886                          137,622                          140,922
TOTAL ASSETS.................... $1,651,842                       $1,551,997                       $1,472,592

INTEREST-BEARING LIABILITIES:
Deposits........................ $1,210,281   $ 48,026    3.97    $1,167,826   $ 37,505    3.21    $1,116,377   $ 35,760    3.20
Federal funds purchased
 and securities sold
 under agreements to
 repur chase....................     82,649      4,504    5.45        55,982      2,291    4.09        54,409      1,591    2.92
Long-term debt..................     12,417        997    8.03        13,809      1,025    7.42        14,817      1,075    7.26
  Total interest-bearing
   liabilities..................  1,305,347     53,527    4.10     1,237,617     40,821    3.30     1,185,603     38,426    3.24
Net interest spread.............                          3.78                             3.86                             4.39

NONINTEREST-BEARING LIABILITIES:
Demand deposits.................    226,267                          205,786                          193,830
Other liabilities...............     15,961                           16,433                           14,690
 Total noninterest-bearing
  liabilities...................    242,228                          222,219                          208,520
Stockholders' equity............    104,267                           92,161                           78,469
TOTAL LIABILITIES AND
STOCKHOLDERS' EQUITY............ $1,651,842                       $1,551,997                       $1,472,592

Net interest income.............              $ 65,411                         $ 60,444                         $ 63,219

Interest income to
 earning assets.................                          7.88                             7.16                             7.63
Interest expense to
 earning assets.................                          3.55                             2.89                             2.88
Net interest income to
 earning assets.................                          4.33                             4.27                             4.75
</TABLE>

 *Taxable equivalent yield was calculated using the incremental statutory
  federal income tax rate of 35%. 
**Nonaccrual loans are included in the respective average loan balances. 
  Income on such loans is generally recognized on a cash basis. 



                                       6

<PAGE>

      FIRST CITIZENS BANCORPORATION OF SOUTH CAROLINA, INC. AND SUBSIDIARY


TABLE 3:  TAXABLE EQUIVALENT RATE/VOLUME VARIANCE ANALYSIS 
(Dollars in thousands)


<TABLE>
<CAPTION>

                                                                        1995 Compared to 1994      1994 Compared to 1993
                                                                                          Net                        Net
                                                   Interest            Change Due To    Increase  Change Due To    Increase
                                             1995     1994    1993     Rate   Volume** (Decrease) Rate  Volume** (Decrease)

<S>                                       <C>      <C>      <C>      <C>      <C>        <C>      <C>       <C>     <C>
INTEREST INCOME*
Loans.................................... $ 90,325 $ 76,077 $ 74,260 $ 4,250  $ 9,998    $14,248  $ (4,573) $6,390  $  1,817
Investment securities:
 Taxable.................................   24,110   20,290   22,870   4,163     (343)     3,820    (2,890)    310    (2,580)
 Non-taxable.............................    3,097    3,602    3,335     162     (667)      (505)     (209)    476       267
   Total investment securities..........   27,207   23,892   26,205   4,325   (1,010)     3,315    (3,099)    786    (2,313)
Other earning assets.....................      886      832      849     130      (76)        54        33     (50)      (17)
Federal funds sold and securities
 purchased under agreements
 to resell...............................      520      464      331     192     (136)        56       119      14       133
   Total earning assets..................  118,938  101,265  101,645   8,897    8,776     17,673    (7,520)  7,140      (380)
INTEREST EXPENSE
 NOW accounts............................    7,362    7,106    6,308     370     (114)       256       108     690       798
 Market Rate accounts....................    8,139    7,658    7,201     873     (392)       481        81     376       457
 Other accounts..........................    2,467    1,824    1,520     378      265        643       104     200       304
 Certificates of Deposit in
  excess of $100,000.....................    2,890    3,039    2,890  (1,510)   1,361       (149)      378    (229)      149
 Other certificates of deposit...........   27,168   17,878   17,841   7,498    1,792      9,290      (153)    190        37
   Total deposits........................   48,026   37,505   35,760   7,609    2,912     10,521       518   1,227     1,745

Federal funds purchased and
 securities sold under agreements
 to repur chase..........................    4,504    2,291    1,591     760    1,453      2,213       654      46       700
Long-term debt...........................      997    1,025    1,075      84     (112)       (28)       23     (73)      (50)
   Total interest-bearing liabilities....   53,527   40,821   38,426   8,453    4,253     12,706     1,195   1,200     2,395
Net interest income...................... $ 65,411 $ 60,444 $ 63,219 $   444  $ 4,523    $ 4,967  $ (8,715) $5,940  $ (2,775)
</TABLE>

    *Interest income includes a taxable equivalent adjustment of $1,609, $1,492
and $1,506 for 1995, 1994 and 1993, respectively, using the incremental
statutory federal income tax rate of 35% for those years.  

    **Volume-rate changes have been allocated to each category based on the
percentage of each to the total change. 


INVESTMENT SECURITIES: (Dollars in thousands) 


    At December 31, 1995, the investment portfolio was $464,981 compared to
$486,681 in 1994.  Bancorporation continues to invest primarily in short-term
U.S. Government obligations thereby minimizing credit, interest rate and
liquidity risk.  The portfolio was comprised of 87.55% U.S. Government
obligations at year-end 1995 as compared to 89.57% at year-end 1994.  The
remainder of the investment portfolio principally consists of municipal bonds
and notes, owned by Bancorporation. 

    Average investment securities as a percentage of average earning assets
decreased from 34.34% in 1994 to 31.24% in 1995 due in part to the Bank's
ability to employ the required funds in growth of the loan portfolio. 
Investment securities remain the second largest component of interest-earning
assets. 

    The average maturity of U.S. Government obligations held in the portfolio
was 12.0 months at December 31, 1995 as compared to 9.2 months at December 31,
1994.  At year-end, the market value of the held-to-maturity portfolio was
$4,994 above book value, consisting of unrealized gains of $5,056 and unrealized
losses of $62. 

    The equity securities classified as available for sale are principally
comprised of 183,600 shares of Class A and 45,900 shares of Class B stock in
First Citizens Bancshares of North Carolina.  These two issues accounted for
93.20% of the total dollar amount of equity securities.


                                       7

<PAGE>

      FIRST CITIZENS BANCORPORATION OF SOUTH CAROLINA, INC. AND SUBSIDIARY


TABLE 4:  INVESTMENT SECURITIES ANALYSIS (Dollars in thousands)

<TABLE>
<CAPTION>


                                                         1995                    1994                    1993
                                                               TAXABLE
                                         BOOK       MARKET    EQUIVALENT   Book       Market       Book       Market
                                         VALUE       VALUE     YIELD*     Value       Value       Value       Value
<S>                                    <C>         <C>         <C>       <C>         <C>         <C>         <C>
U. S. Government obligations:
 Within one year...................... $210,875    $212,199     6.08%    $268,991    $265,835    $256,052    $257,533
 One to five years....................  196,198     198,726     6.32      166,935     163,513     155,321     155,635
 Five to ten years....................
   Total..............................  407,073     410,925     6.20      435,926     429,348     411,373     413,168
States and political subdivisions:
 Within one year......................    4,445       4,454     6.49        3,870       3,878       8,003       8,017
 One to five years....................   13,927      14,131     7.28       16,111      16,243      18,833      19,148
 Five to ten years....................   21,249      21,755     8.78       14,467      14,702      16,077      16,525
 Over ten years.......................    3,131       3,555    11.20        5,537       5,841       9,639      10,569
   Total..............................   42,752      43,895     8.23       39,985      40,664      52,552      54,259
Other securities:
 One to five years....................      918         924     6.31          100          96         100         101
 Five to ten years....................      195         194     8.17           60          55          60          60
 Over ten years.......................      858         852     5.81           50          50          50          54
   Total..............................    1,971       1,970     6.28          210         201         210         215
Total interest-earning investments....  451,796     456,790     6.18      476,121     470,213     464,135     467,642
Stock and other investments...........   13,185      13,185                10,560      10,560       3,842      11,222
   Total portfolio.................... $464,981    $469,975     6.18     $486,681    $480,773    $467,977    $478,864
</TABLE>

    *Taxable equivalent yield was calculated using the incremental statutory
federal income tax rate of 35%. 


    As of January 1, 1994, Bancorporation implemented SFAS No. 115, "Accounting
for Certain Investments in Debt and Equity Securities" which classifies
securities as either held-to-maturity or available-for-sale.  Securities that
Bancorporation has the positive intent and ability to hold to maturity are
classified as held-to-maturity and carried on the books at amortized cost.  All
other securities are classified as available-for-sale and carried at estimated
fair value with unrealized gains and losses included in stockholders' equity on
an after tax basis. 

    After careful review by management, the majority of the investment
securities were classified as held-to-maturity with the exception of equity
securities which have no defined maturity.  During 1995, Bancorporation recorded
a $5,934 increase in stockholders' equity ($9,129, net of tax effect of $3,195)
on equity securities classified as available-for-sale and carried at estimated
fair value. 


LOANS: (Dollars in thousands) 


    Loans comprise the major portion of earning assets of Bancorporation with
average loans accounting for 67.28% and 63.84% of average earning assets in 1995
and 1994, respectively.  Gross loans increased $177,234 or 18.91% to $1,114,259
in 1995, up from $937,025 in 1994. Of the total increase of $177,234 from 1994
to 1995, $20,311 represent loans obtained in acquisitions.  The remaining loan
growth of $156,923 represents an internal growth rate for loans of 16.75% for
1995.  Demand for all types of loans was strong for 1995.  The largest portion
of the increase in total loans was attributable to an increase in loans secured
by 1-4 family residential properties which increased $70,286 or 18.02% followed
closely by loans to individuals for household, family and other personal
expenditures which increased $63,124 or 23.41% in 1995.  The portfolio mix did
not change significantly in 1995 and no major change is expected in 1996.



                                       8

<PAGE>

      FIRST CITIZENS BANCORPORATION OF SOUTH CAROLINA, INC. AND SUBSIDIARY


TABLE 5:  DISTRIBUTION OF LOANS (Dollars in thousands)

<TABLE>
<CAPTION>

                                                             December 31,
                                     1995               1994                 1993                 1992               1991
                                         % OF               % of                 % of                 % of               % of
                                         TOTAL              Total                Total                Total              Total
                              BALANCE    LOANS   Balance    Loans    Balance     Loans    Balance     Loans    Balance   Loans
<S>                         <C>          <C>      <C>        <C>      <C>        <C>      <C>        <C>      <C>        <C>
TYPE OF LOANS:
Real estate loans:
 Construction and
  land development......... $   16,334     1.47   $  7,888      .84   $ 18,952     2.15   $ 23,136     2.86   $ 23,741     3.17
 Secured by 1-4 family
  residential properties...    459,283    41.22    388,997    41.51    345,624    39.23    286,372    35.45    253,799    33.90
 Commercial................    200,088    17.96    173,690    18.54    163,690    18.58    161,959    20.05    148,648    19.85
Loans for purchasing and
  carrying securities......        614      .06        484      .05        469      .05        237      .03      2,143      .29
Loans to farmers...........      6,338      .57      5,843      .62      5,271      .60      5,175      .64      6,375      .85
Commercial and
 industrial loans..........     92,641     8.31     84,900     9.06     86,039     9.77     84,392    10.45     78,220    10.45
Loans to individuals for
 household, family, and
 other personal
 expenditures..............    332,817    29.86    269,693    28.79    253,874    28.82    240,635    29.78    232,002    30.99
Other loans, all
 attributable to domestic
 operations................      6,144      .55      5,530      .59      7,084      .80      5,969      .74      3,748      .50
   Total loans............. $1,114,259   100.00   $937,025   100.00   $881,003   100.00   $807,875   100.00   $748,676   100.00
</TABLE>

    The bank desires to make business loans for productive purposes where the
business has adequate capital and management expertise to succeed.  Consumer
loans are granted for many purposes provided the underwriting criteria is met. 
The ability and willingness of the borrower to repay debt are primary to the
credit decision.  Repayment ability is established by review of past and future
cash flow coverage for a business or debt to income ratio for a consumer.  The
willingness of the borrower to repay debt is reviewed through trade credit for
business and credit bureau reports and other traditional methods for a consumer
loan.  Collateral guarantees, loan to value ratios, and terms of a loan are
based on industry and or regulatory standards depending on the loan purpose and
the composition of the collateral provided.


TABLE 6:  MATURITIES AND RATE SENSITIVITY OF SELECTED LOANS - DECEMBER 31, 1995
(Dollars in thousands)

<TABLE>
<CAPTION>
                                                                             Over 1     Over
                                                                  1 Year     through     5
                                                       TOTAL    or less     5 Years    Years
<S>                                                  <C>         <C>        <C>        <C>
TYPES OF LOANS:
 Construction and land development.................. $ 16,334    $12,577    $ 3,757
 Commercial, financial and agricultural.............  105,737     35,590     51,811    $18,336
  Total............................................. $122,071    $48,167    $55,568    $18,336

RATE SENSITIVITY FOR SELECTED LOANS (OVER ONE YEAR):
 Predetermined rate................................. $ 41,386               $32,481    $ 8,905
 Floating or adjustable rate........................   32,518                23,087      9,431
  Total............................................. $ 73,904               $55,568    $18,336
</TABLE>


    PROVISION AND RESERVE FOR LOAN LOSSES: (Dollars in thousands) 


    The provision for loan losses totaled $2,686 in 1995 exceeding net credit
losses by $1,607.  The provision was higher by $128 or 5.00% from the $2,558
taken in 1994. 

    Bancorporation manages credit risk through a variety of methods including
credit scoring, loan type parameters and underwriting. In addition, credit
management is centralized using a standardized system of controls and subjecting
the portfolio to detailed credit reviews by individuals independent of the
lending function.  In establishing an appropriate level of reserve, the
financial condition of the individual borrower is assessed and a determination
of the value and adequacy of the underlying collateral and loss and delinquency
trends are considered.  The management of Bancorporation believe that the
allowance for loan losses of $21,153 provides adequate coverage against
potential loss exposure as of December 31, 1995, although no assurance can be
given that the on-going evaluation of the portfolio in light of economic
conditions will not warrant additional provisions.  Improved conditions within
Bancorporation's loan and commitments portfolio including reduced delinquencies
and continued economic improvement, led to a reduction in the reserve from 2.05%
of gross loans in 1994 to 1.90% in 1995.  Coverage ratios of nonperforming loans
was 543.50% for 1995 and 459.62% for 1994. 

    Net loan losses totaled $1,079 or .11% of average loans, a decrease of $291
or 21.24% from $1,370 or .15% of average loans in 1994.  Recoveries represented
44.78% of gross loans charged off versus 36.28% in 1994.


                                       9

<PAGE>

      FIRST CITIZENS BANCORPORATION OF SOUTH CAROLINA, INC. AND SUBSIDIARY

    Bancorporation maintains the reserve for loan losses to absorb possible
losses in the loan portfolio.  The reserve consists of three elements: (i)
reserves established on specific loans, (ii) reserves based on historical loan
loss experience and, (iii) reserves based on economic conditions in
Bancorporation's individual markets.  The specific reserve element is based on a
regular analysis of all loans and commitments over a fixed dollar amount where
the internal credit rating is at or below a predetermined classification.  The
historical loan loss element represents a projection of future credit problems
as determined by estimates and analysis that examine loss experience and trends
in the portfolio.  The general economic condition element is determined by
management and is based on knowledge of specific economic and individual markets
served and how those markets might affect the collectibility of loans and the
marketability of loan collateral in those markets.  Bancorporation is committed
to early recognition of possible loan problems and to a strong loan loss
reserve.


TABLE 7:  ANALYSIS OF RESERVE FOR LOAN LOSSES (Dollars in thousands)

<TABLE>
<CAPTION>

                                              1995       1994       1993       1992       1991
<S>                                        <C>        <C>        <C>        <C>        <C>
Beginning loan loss reserve............... $19,249    $18,061    $16,589    $15,361    $13,301
Charge-offs:
 Commercial, financial and agricultural...      35                                          22
 Real estate - mortgage...................     421        607      1,587      1,524        976
 Commercial loans to individuals..........     462        362        356        578      1,106
 Installment loans to individuals.........   1,036      1,181      1,259      1,391      1,727
   Total charge-offs......................   1,954      2,150      3,202      3,493      3,831
Recoveries:
 Commercial, financial and agricultural...                 10          5         12         66
 Real estate - construction...............                                       10
 Real estate - mortgage...................     294        265        238         80        130
 Commercial loans to individuals..........     190        167        195         86        155
 Installment loans to individuals.........     391        338        309        372        309
   Total recoveries.......................     875        780        747        560        660
   Total net charge-offs..................   1,079      1,370      2,455      2,933      3,171
Provision for loan losses.................   2,686      2,558      3,927      4,161      4,066
Reserves related to acquisitions..........     297                                       1,165
Ending loan loss reserve.................. $21,153    $19,249    $18,061    $16,589    $15,361
</TABLE>

TABLE 8:  ALLOCATION OF RESERVE FOR LOAN LOSSES (Dollars in thousands)

<TABLE>
<CAPTION>


                                                                        December 31,
                                  1995                 1994                 1993                 1992               1991
                                     % OF                 % of                 % of                 % of                 % of
                                     LOANS                Loans                Loans                Loans                Loans
                                    TO TOTAL              to Total             to Total             to Total             to Total
                           RESERVE   LOANS     Reserve    Loans     Reserve    Loans    Reserve     Loans     Reserve    Loans
<S>                       <C>        <C>       <C>        <C>       <C>        <C>       <C>        <C>       <C>        <C>
Real estate -
 construction............ $   100      1.47    $    16       .84    $     9      2.15    $    45      2.86    $    94      3.17
Real estate - mortgage...   7,508     59.17      3,719     60.05      5,096     57.81      4,043     55.50      2,683     53.75
Installment loans to
 individuals.............   2,562     29.87      1,792     28.78      1,855     28.82      1,602     29.79      1,596     30.99
Commercial, financial
 and agricultural........   1,581      9.49      1,015     10.33      1,257     11.22      1,077     11.85        823     12.09
Unallocated..............   9,402               12,707                9,844                9,822               10,165
   Total................. $21,153    100.00    $19,249    100.00    $18,061    100.00    $16,589    100.00    $15,361    100.00
</TABLE>


                                       10

<PAGE>

      FIRST CITIZENS BANCORPORATION OF SOUTH CAROLINA, INC. AND SUBSIDIARY


TABLE 9:  ANALYSIS OF ASSET QUALITY (Dollars in thousands)

<TABLE>
<CAPTION>

                                        1995            1994             1993            1992            1991
                                           % OF            % of             % of              % of           % of
                                           TOTAL           Total            Total             Total          Total
                                 BALANCE   LOANS  Balance  Loans   Balance  Loans   Balance  Loans  Balance  Loans
<S>                              <C>       <C>    <C>       <C>    <C>       <C>    <C>       <C>    <C>       <C>
RISK ELEMENTS:
Nonaccrual loans................ $3,323    .30    $2,865    .31    $2,323    .26    $3,540    .44    $4,131    .55
Restructured loans..............    569    .05     1,323    .14     2,094    .24     1,166    .14     1,037    .14
  Total nonperforming loans.....  3,892    .35     4,188    .45     4,417    .50     4,706    .58     5,168    .69
Loans past due 90 days..........  1,747    .16       827    .09     1,016    .12       812    .10       525    .07
  Total......................... $5,639    .51    $5,015    .54    $5,433    .62    $5,518    .68    $5,693    .76

NONPERFORMING ASSETS:
Commercial, financial and
 agricultural................... $  951    .09    $  238    .03    $  305    .03    $  157    .02    $  207    .03
Consumer........................     38    .00       106    .01        85    .01        54    .01        68    .01
Real estate.....................  2,903    .26     3,844    .41     4,027    .46     4,495    .55     4,893    .65
  Total nonperforming loans.....  3,892    .35     4,188    .45     4,417    .50     4,706    .58     5,168    .69
Other real estate owned.........    473    .04       270    .03       410    .05       315    .04       190    .03
  Total nonperforming assets/... $4,365    .39    $4,458    .48    $4,827    .55    $5,021    .62    $5,358    .72
ASSET QUALITY RATIOS:
Reserve to year -end loans......         1.90%            2.05%            2.05%            2.05%            2.05%
Net loan losses to average loans          .11              .15              .30              .38              .46
Coverage ratio..................       543.50           459.62           408.90           352.51           297.23
</TABLE>

    Any loans classified by the Bank or regulatory examiners as loss, doubtful,
substandard or special mention that have been disclosed hereunder, or under the
"Loans" or "Asset Quality" narrative discussions do not (1) represent or result
from trends or uncertainties that management expects will materially impact
future operating results, liquidity or capital resources, or (2) represent
material credits about which management is aware of any information that causes
management to have serious doubts as to the ability of such borrowers to comply
with the loan repayment terms. 

    Interest income related to nonaccrual and restructured loans that would have
been recognized if such loans were current in accordance with their original
contractual terms did not differ materially from the amounts actually
recognized. 

    Based upon an ongoing assessment of risk elements in the portfolio and
factors affecting credit quality, it is management's opinion that there are
currently no significant unidentifed potential problem credits.  However,
factors affecting a borrower's repayment ability may change quickly because of
changing economic conditions and other factors that may affect loan quality. 


FUNDING SOURCES: (Dollars in thousands) 


    Bancorporation's primary source of funding continues to be its deposit
base.  Average deposits increased 4.58% to $1,436,548 in 1995 from $1,373,612 in
1994.  At year-end, deposits had increased $109,421 or 7.89%.  The acquisitions
accounted for $51,314 or 46.90% of total year-end growth. 

    Core deposits, which historically cost less than purchased funds, financed
the loan and investment activity.  Core deposits are defined as noninterest-
bearing demand, savings, NOW and money market accounts and certificates of
deposit under one hundred thousand dollars.  At year-end 1995, $1,390,926 or
92.98% of total deposits of $1,495,939 were considered core deposits.  A year
ago, $1,314,714 or 94.82% of total deposits of $1,386,518 were considered core
deposits. 

    Purchased funds, which consist of large time deposits and short-term
borrowings, are another source of funds.  At year-end 1995, large time deposits
increased $33,209 or 46.25% to $105,013 as compared to $71,804 in 1994.  Short-
term borrowings, which consist of federal funds purchased, securities sold under
agreements to repurchase and other short-term borrowings, averaged $82,649 in
1995 compared to $55,982 in 1994, an increase of 47.63%.


TABLE 10:  TIME DEPOSITS OF $100,000 AND OVER 
(Dollars in thousands)

<TABLE>
<CAPTION>

                                             December 31,
                                     1995        1994        1993
<S>                                <C>          <C>         <C>
3 months or less.................. $ 65,576     $25,187     $27,581
Over 3 months through 6 months....   17,113      11,258      12,207
Over 6 months through 12 months...   12,456      19,473      21,945
Over 12 months....................    9,868      15,886       7,918
  Total........................... $105,013     $71,804     $69,651

Percent of total deposits.........     7.02%       5.18%       5.21%
</TABLE>

                                       11

<PAGE>

      FIRST CITIZENS BANCORPORATION OF SOUTH CAROLINA, INC. AND SUBSIDIARY


TABLE 11:  DEPOSIT ANALYSIS (Dollars in thousands)

<TABLE>
<CAPTION>


                                                         Year Ended December 31,
                                              1995                   1994                   1993
                                      AVERAGE     AVERAGE     Average     Average     Average    Average
                                      BALANCE      RATE       Balance      Rate      Balance      Rate

<S>                                 <C>           <C>       <C>           <C>       <C>           <C>
Demand deposits.................... $  226,267              $  205,786              $  193,830
NOW accounts.......................    340,342     2.16%       345,626     2.06%       312,127     2.02%
Market rate savings................    263,819     3.09        276,503     2.77        262,945     2.74
Regular and premium savings........     55,475     4.45         49,501     3.68         44,065     3.45
Time deposits of $100,000 & over...     93,953     5.64         73,640     4.13         79,185     3.65
Other time deposits................    456,692     5.42        422,556     4.23        418,055     4.27
  Total deposits................... $1,436,548     3.34     $1,373,612     2.73     $1,310,207     2.73
</TABLE>


TABLE 12:  FEDERAL FUNDS PURCHASED AND SECURITIES SOLD
    UNDER AGREEMENTS TO REPURCHASE ANALYSIS (Dollars in thousands)

<TABLE>
<CAPTION>
                                                            1995                 1994               1993
                                                     AMOUNT      RATE     Amount      Rate     Amount     Rate

 <S>                                                 <C>         <C>       <C>        <C>       <C>        <C>
AT YEAR-END*:
 Federal funds purchased........................... $ 20,600     6.13%    $11,500     6.21%    $ 8,000     3.25%
 Securities sold under agreements to repur chase...   97,907     4.66      64,416     5.47      63,206     2.87
  Total............................................ $118,507     4.91     $75,916     5.58     $71,206     2.91

AVERAGE FOR THE YEAR:
 Federal funds purchased........................... $  3,835     6.22     $ 3,824     4.58     $ 4,750     3.26
 Securities sold under agreements to repur chase...   78,814     5.41      52,158     4.05      49,659     2.89
  Total............................................ $ 82,649     5.45     $55,982     4.09     $54,409     2.92

MAXIMUM MONTH-END BALANCE:
 Federal funds purchased........................... $ 20,600              $20,100              $21,500
 Securities sold under agreements to repur chase...   97,907               70,918               65,807
</TABLE>

    *The interest rate shown is the weighted average rate at year end and
differs from the average rate during the year. 


NONINTEREST INCOME: (Dollars in thousands) 


    Total noninterest income increased 9.23% to $20,390 in 1995, compared to
$18,667 in 1994.  Much of the increase was due to an increase in the number of
deposit accounts and an increased emphasis on collecting service fees formerly
waived.  Also, at December 31, 1995, the mortgage loan servicing portfolio,
which included $35,021 for the Bank, totaled $520,349 compared to $509,889 in
1994.  Mortgage loans serviced but owned by independent investors, are all one-
to four family residential mortgage loans which are reported at the lower of
cost or market, as determined by outstanding commitments from investors or
current investor yield requirements, calculated on an aggregate basis. 
Servicing income from independent investors, net of related amortization, was
$679 in 1995.


TABLE 13:  NONINTEREST INCOME: (Dollars in thousands)

<TABLE>
<CAPTION>


                                                               December 31,
                                                      %                     %                     %
                                                  CHANGE                 Change                 Change
                                         1995      95/94      1994       94/93       1993        93/92
<S>                                    <C>        <C>        <C>        <C>         <C>        <C>
Service charges on deposit accounts... $11,348      9.35%    $10,378     (8.02)%    $10,462       2.93%
Fees for other customer services......   1,392     (7.81)      1,510       5.67       1,429       6.09
Mortgage servicing....................   1,974     16.12       1,700     (15.55)      2,013      27.41
Credit card discount..................   1,944     16.69       1,666      11.07       1,500      13.55
Insurance premiums earned.............   1,182     29.61         912     (10.24)      1,016     (32.94)
Other.................................   2,550      1.96       2,501       8.55       2,304       7.71
  Total............................... $20,390      9.23     $18,667       (.30)    $18,724      (3.47)
</TABLE>



                                      12

<PAGE>

      FIRST CITIZENS BANCORPORATION OF SOUTH CAROLINA, INC. AND SUBSIDIARY


NONINTEREST EXPENSE: (Dollars in thousands)

    Total noninterest expense for 1995 increased 3.21% to $62,171 from $60,239
in 1994.  The largest component of this increase was in the amortization of
intangibles resulting from acquisition activity which was partially offset by
decreases in furniture and equipment expense due to lower depreciation and
equipment expense resulting from the outsourcing of data processing in 1994 and
1993.  Salaries and employee benefits expense increased 2.39% in 1995 as
compared to 3.96% in 1994. This increase is primarily the result of merit salary
increases in the Bank and the additional salary expense associated with the
acquisitions. 

    Net occupancy expense increased 7.16% from $3,340 in 1994 to $3,579 in 1995.
 Due to premium reduction and refunds, FDIC insurance expense decreased 42.25%
from $3,020 in 1994 to $1,744 in 1995.


TABLE 14:  NONINTEREST EXPENSE (Dollars in thousands)

<TABLE>
<CAPTION>

                                                               December 31,
                                                    %                    %                    %
                                                  CHANGE                 Change                Change
                                       1995       95/94      1994        94/93       1993      93/92
<S>                                  <C>        <C>         <C>        <C>         <C>        <C>
Salaries and employee benefits...... $28,298       2.39%    $27,638       4.13%    $26,542       7.37%
Net occupancy expense of premises...   3,579       7.16       3,340      (4.41)      3,494       3.04
Furniture and equipment expense.....   3,838     (19.99)      4,797     (23.64)      6,282      12.66
Stationery and supplies.............   1,176       5.47       1,115     (13.57)      1,290     (13.31)
FDIC insurance assessments..........   1,744     (42.25)      3,020      (7.67)      3,271      23.67
Telephone...........................   1,260      (3.52)      1,306       1.48       1,287     (11.55)
Amortization of intangibles.........   5,677      37.52       4,128      10.14       3,748      21.06
Bankcard processing fees............   2,045      11.20       1,839      (2.90)      1,894      10.89
Data processing fees................   4,559      50.22       4,341     526.41         693      75.44
Other...............................   9,995      14.69       8,715      (2.52)      8,940     (10.90)
 Total.............................. $62,171       3.21     $60,239       4.87     $57,441       5.38
</TABLE>

INTANGIBLE ASSETS: (Dollars in thousands) 


    At year end 1995, intangible assets totaled $16,710, representing a $1,092
net increase over $15,618 in 1994.  Annual amortization expense related to
intangible assets was $5,677 or 37.52% higher than last year's expense of
$4,128.  The increase in expense was due primarily to goodwill amortization
expense associated with additional acquisitions during 1995 and a full years
amortization for those acquisitions made in 1994. 


TABLE 15: INTANGIBLE ASSETS (Dollars in thousands)

<TABLE>
<CAPTION>

                                                              December 31,
                                            1995                 1994                 1993
                                      BALANCE AMORTIZATION Balance Amortization  Balance Amortization

<S>                                    <C>        <C>       <C>        <C>       <C>        <C>
INTANGIBLE ASSETS:
Goodwill.............................. $ 9,802    $2,387    $ 6,482    $1,518    $ 3,280    $  921
Deposit based premium.................   4,234     1,995      6,194     1,587      7,783     1,824
Purchased mortgage servicing rights...   2,674     1,295      2,942     1,023      3,521     1,003
  Total............................... $16,710    $5,677    $15,618    $4,128    $14,584    $3,748
</TABLE>

CAPITAL ADEQUACY: 


    The Federal Reserve Board and the Federal Deposit Insurance Corporation
have issued risk-based capital guidelines to United States banking corporations.
 The objective of these efforts was to provide a more uniform capital structure
that is sensitive to variations in risk profiles of banking corporations. 

    The guidelines define a two-tier capital framework.  Tier 1 capital consists
of common and qualifying preferred stockholders' equity less goodwill and
intangible assets.  Tier 2 capital consists of mandatory convertible,
subordinated and other qualifying term debt, preferred stock not qualifying for
Tier 1, and allowance for credit losses up to 1.25% of risk weighted assets.
Risk-based capital ratios are determined by dividing Tier 1 and total capital
(Tier 1 plus Tier 2) by total risk weighted assets. 

    Bancorporation's Tier 1 capital ratio at year end was 8.62% compared to
8.95% in 1994.  The total risk-based capital ratio was 10.35% compared to 11.04%
in 1994.  Both of these measures compare favorably with the regulatory minimums
of 4.00% Tier 1 and 8.00% for total risk-based capital.



                                       13

<PAGE>

      FIRST CITIZENS BANCORPORATION OF SOUTH CAROLINA, INC. AND SUBSIDIARY


TABLE 16:  CAPITAL ADEQUACY (Dollars in thousands - except per share data)

<TABLE>
<CAPTION>


                                                           December 31,
                                        1995        1994        1993       1992        1991
<S>                                  <C>          <C>         <C>         <C>         <C>
TOTAL STOCKHOLDERS' EQUITY:
Year-end............................ $112,086     $98,025     $84,237     $71,416     $59,583
Average.............................  104,267      92,161      78,469      65,059      56,727
Book value per common share.........   115.32      100.41       85.62       72.04       59.35
Return on average equity............    12.04%      10.69%      16.57%      18.60%      11.37%
Tier 1 capital ratio................     8.62        8.95        8.49        7.05        5.81
Total risk-based capital ratio......    10.35       11.04       10.85        9.70        8.77

INTERNAL CAPITAL GENERATION:
Return on average equity............    12.04%      10.69%      16.57%      18.60%      11.37%
Earnings retention rate.............    98.64       96.73       98.59       97.79       96.61
Internal capital generation rate*...    11.88       10.34       16.34       18.19       10.98
</TABLE>

    *Return on Equity x Earnings Retention Rate = Internal Capital Generation
Rate 


INCOME TAXES: (Dollars in thousands) 


    Applicable income taxes increased $1,808 or 36.39% for the year.  Income
taxes computed at the statutory rate are reduced primarily by the interest
earned on state and municipal debt securities and obligations which are exempt
from Federal taxes, and results in substantial interest savings for local
governments and their constituents. 


LIQUIDITY: (Dollars in thousands) 


    The role of Bancorporation's Asset/Liability Management Committee (ALCO) is
to monitor Bancorporation's liquidity position, exposure to interest rate risk
and pricing policies.  Liquidity involves the ability to meet cash flow
requirements which arise primarily from withdrawal of deposits, extensions of
credit, payment of operating expenses and repayment of purchased funds.  Funds
are provided primarily through earnings from operations, expansion of the
deposit base, borrowing funds in money market operations, the maturity of
investment assets and repayment of loans. 

    Bancorporation has historically maintained strong liquidity through
increases in core deposits and management's planning of investment maturities. 
Core deposits remained heavy at $1,390,926 or 92.98% of total deposits, slightly
up from $1,314,714 or 94.82% in 1994.  The weighted average maturity of U.S.
Government obligations, which make up 87.55% of the investment portfolio as of
December 31, 1995, remains relatively short at 12.0 months. 

    The FDIC has standard guidelines as to what it considers adequate liquidity
in a Bank's portfolio.  The liquidity ratio, net cash and short-term and
marketable assets as a percentage of net deposits and short-term liabilities, is
used as the measure with a desired range of 20.00 to 25.00%.  Bancorporation's
liquidity ratio at year end was 27.75%. 


INTEREST RATE RISK: (Dollars in thousands) 


    Management of interest rate risk involves maintaining an appropriate
balance between interest-sensitive assets and interest-sensitive liabilities
(Interest Rate sensitivity gap), and reducing Bancorporation's risk of major
changes in net interest income in periods of rapidly changing interest rates.  A
negative gap (interest-sensitive liabilities greater than interest-sensitive
assets) in periods when interest rates are declining will tend to increase net
interest income.  Likewise, a negative gap in periods when interest rates are
rising will tend to reduce net interest income.  The net cumulative gap position
reflects Bancorporation's sensitivity to interest rate changes over time.  This
calculation is a static measure and is not a prediction of net interest income. 
Gap analysis is the simplest representation of Bancorporation's interest rate
sensitivity.  It cannot reveal the impact of factors such as administered rates
(e.g., the prime lending rate), pricing strategies on its consumer and business
deposits, and changes in the balance sheet mix. 

    The objective of the asset/liability management process is to manage and
control the sensitivity of Bancorporation's income to changes in market interest
rates.  This process is under the direction of the Asset and Liability
Committee, comprised of senior bank executives.  The committee seeks to maximize
earnings while ensuring that the risks to those earnings from adverse movements
in interest rates are kept within specified limits deemed acceptable by
Bancorporation.  Accordingly, the Committee conducts comprehensive simulations
of net interest income under a variety of market interest rate scenarios.  These
simulations provide the Committee with an estimate of earnings at risk given
changes in interest rates.  While the Committee sees the opportunities and
benefits of utilizing derivative financial instruments (primarily interest rate
swaps, caps and floors) to improve the gap, the Committee has elected not to use
such instruments given the risk inherent in such instruments. 

    As indicated in the interest rate sensitivity table below, the twelve-month
cumulative gap, representing the total net assets and liabilities that are
projected to reprice over the next twelve months, was liability sensitive in the
amount of $293.0 million at December 31, 1995.  However, this negative position
remained within the acceptable parameters listed in our Statement of Funds
Policy.  This Statement is guided by asset quality, liquidity and earnings, and
describes the Bank's policy with respect to sources and uses of funds, dividends
and limitations on interbank liabilities.  The responsibility for funds
management resides with the Chief Financial Officer with overall guidance
provided by the Chairman and President.  Management continues to seek ways to
balance the gap position and reduce exposure to interest rate fluctuations. 
Closely monitoring the volume of new fixed rate commercial loans and promotion
of our equity line product have produced positive results in this effort and
management will continue to pursue these alternatives in 1996.


                                       14

<PAGE>

      FIRST CITIZENS BANCORPORATION OF SOUTH CAROLINA, INC. AND SUBSIDIARY


TABLE 17:  INTEREST-SENSITIVITY ANALYSIS AS OF DECEMBER 31, 1995 
(Dollars in thousands)

<TABLE>
<CAPTION>

                                                                                                     Non-Rate
                                              1-30          31-90         91-180        181-365     Sensitive
                                              Days           Days           Days           Days      and Over
                                         Sensitive      Sensitive      Sensitive      Sensitive     One Year          TOTAL
<S>                                      <C>           <C>            <C>            <C>            <C>           <C>
Earning Assets:
Loans, net of unearned income........... $ 308,355     $   40,376     $   46,692     $   84,971     $ 633,858     $1,114,252
Investment securities...................    37,481         38,976         52,368         97,205       327,839        553,869
Temporary investments...................    12,675                                                                    12,675
  Total earning assets.................. $ 358,511     $   79,352     $   99,060     $  182,176     $ 961,697     $1,680,796

Interest-Bearing Liabilities:
Savings and core time deposits.......... $ 130,780     $  125,821     $  231,921     $  308,713     $ 351,598     $1,148,833
Time deposits of $100,000 and over......     1,600         63,976         17,113         12,456         9,868        105,013
Short-term debt.........................   118,506                                                                   118,506
Long-term debt..........................       425                           425            850        10,000         11,700
  Total interest-bearing liabilities....   251,311        189,797        249,459        322,019       371,466      1,384,052
Other sources - net.....................                                                              296,744        296,744
Total sources - net..................... $ 251,311     $  189,797     $  249,459     $  322,019     $ 668,210     $1,680,796

Interest-sensitivity gap................ $ 107,200     $ (110,445)    $ (150,399)    $ (139,843)    $ 293,487
 % of interest earning assets...........     29.90        (139.18)       (151.83)       (76.76)        30.52
Cumulative interest-sensitive gap....... $ 107,200     $   (3,245)    $ (153,644)    $ (293,487)
 % of interest earning assets...........     29.90          (4.01)       (155.10)       (161.10)
</TABLE>

    Given an immediate 100 basis point increase in interest rates, the effect on
net interest income could be a reduction of approximately $507 when compared
with the amount of net interest income assumed to be earned absent such an
interest rate increase for the twelve-month period following December 31, 1995. 


EARNINGS AND BALANCE SHEET ANALYSIS - 1994 COMPARED TO 1993: 
(Dollars in thousands) 


    Net income was $9,849 in 1994 down 24.26% from $12,004 earned in 1993. 
Earnings per share was $10.24 compared to $13.57 in 1993.  Return on average
assets was .63% compared to .88% for 1993. 

    Net interest income totaled $58,948 in 1994 decreasing 4.48% from the
$61,713 level recorded in 1993.  The net interest margin decreased to 4.27% from
4.75% in 1993 due to decreasing spreads on interest-earning assets and rates
paid on deposits and borrowings. 

    The provision for loan losses was $2,558 in 1994 compared to the 1993
provision of $3,927.  A decline in charge offs and an increase in recoveries
affected this provision.  The reserve for loan losses totaled $19,249, equaling
2.05% of gross loans and 459.92% of problem assets (nonperforming loans and
other real estate) at year end 1994 compared to 2.05% and 408.90% at the end of
the previous year. 

    Average loans increased 8.61% to $902,889 in 1994 up from $831,335 in the
preceding year.  The majority of growth occurred in the consumer loan portfolio,
especially in one-to-four family residential loans.  Investment securities
averaged $485,745 in 1994 increasing by $11,609 or 2.45% over the previous year
end.  Average temporary investments in federal funds decreased from $10,922 in
1993 to $11,423 in 1994 and represented .82% and .76% of average earning assets
in 1993 and 1994, respectively. 

    Total deposits averaged $1,373,612 in 1994, an increase of $63,405 or 4.84%
over 1993.  Core deposits increased $47,998 or 3.79% to $1,315 at year end 1994.
 The majority of the growth occurred in demand deposits. 

    Noninterest income declined .30% to $18,667 in 1994 compared to $18,724 in
1993.  Noninterest expense in 1994 amounted to $60,239 representing a 4.87%
increase over 1993.  Intangible assets totaled $15,618 in 1994 which represents
a $1,034 increase from $14,584 at year-end 1993. 

    The average leveraged capital ratio was 5.16% in 1994, up from 4.85% in
1993.  Total equity capital equaled 6.17% of total assets at year-end 1994
compared to 5.55% one year before. 


ACCOUNTING AND REGULATORY MATTERS: 


    In March 1995, the FASB issued SFAS No. 121, "Accounting for the Impairment
of Long-Lived Assets and for Long-Lived Assets to Be Disposed of." This
Statement which is effective for fiscal years beginning after December 15, 1995,
establishes accounting standards for the impairment of long-lived assets,
certain identifiable intangibles, and goodwill related to those assets to be
held and used and for those assets to be disposed of.  Effective January 1,
1996, the Company adopted Statement of Financial Accounting Standards ("SFAS")
No. 122, "Accounting for Mortgage Servicing Rights," an amendment of FASB
Statement No. 65.  The Company now allocates the total cost of a whole mortgage
loan to the mortgage servicing right and the loan (without servicing rights)
based on relative fair values.  The amount capitalized is no longer required to
be reduced if the mortgage loan is sold at a gain.  The market value of the
servicing rights for purposes of allocating cost and evaluating impairments is
estimated based upon committed delivery prices allocated thereto under the terms
of existing contracts to sell the mortgage servicing rights.  The affects of
adopting SFAS No. 121 and No. 122 are not expected to be material to the
consolidated financial statements.



                                       15

<PAGE>

      FIRST CITIZENS BANCORPORATION OF SOUTH CAROLINA, INC. AND SUBSIDIARY


SELECTED UNAUDITED QUARTERLY FINANCIAL DATA: 
(Dollars in thousands - except per share data)

<TABLE>
<CAPTION>



                                                    First Quarter                          Second Quarter
                                             1995        1994         1993         1995          1994        1993
<S>                                       <C>          <C>          <C>          <C>          <C>          <C>
Interest income and fees................. $ 26,965     $ 23,921     $ 25,160     $ 28,762     $ 24,484     $ 25,252
Interest expense.........................  (12,297)      (9,097)     (10,134)     (13,316)      (9,730)      (9,701)
Net interest margin......................   14,668       14,824       15,026       15,446       14,754       15,551
Provision for loan losses................     (404)        (298)        (975)      (1,467)        (860)        (482)
Noninterest income.......................    4,790        4,482        4,532        4,912        4,629        4,720
Noninterest expense......................  (15,818)     (15,018)     (13,827)     (15,680)     (14,908)     (14,090)
Income before income taxes and
 cumulative effective of a change in
 accounting principle....................    3,236        3,990        4,756        3,211        3,615        5,699
Applicable income taxes..................   (1,087)      (1,289)      (1,820)      (1,063)      (1,243)      (1,979)
Income before cumulative effect of a
 change in accounting principle..........    2,149        2,701        2,936        2,148        2,372        3,720
Cumulative effect on prior years (to
 12/31/92) of changing to a different
 method of accounting for income taxes...                                221
Net income............................... $  2,149     $  2,701     $  3,157     $  2,148     $  2,372     $  3,720

Earnings per common share:
Income before cumulative effect of a
 change in accounting principle.......... $   2.23     $   2.81     $   3.06     $   2.23     $   2.46     $   3.89
Cumulative effect on prior years (to
 12/31/92) of changing to a different
 method of accounting for income taxes...                                .23
Net income per common share.............. $   2.23     $   2.81     $   3.29     $   2.23     $   2.46     $   3.89



                                                    Third Quarter                         Fourth Quarter
                                             1995         1994         1993         1995        1994         1993
Interest income and fees................. $ 30,186     $ 25,297     $ 24,903     $ 31,416     $ 26,071     $ 24,824
Interest expense.........................  (13,782)     (10,640)      (9,307)     (14,132)     (11,354)      (9,284)
Net interest income......................   16,404       14,657       15,596       17,284       14,717       15,540
Provision for loan losses................   (1,316)        (485)        (428)         501         (915)      (2,043)
Noninterest income.......................    5,186        4,697        4,593        5,502        4,868        4,880
Noninterest expense......................  (15,354)     (15,220)     (14,765)     (15,319)     (15,106)     (14,759)
Income before income taxes and
 cumulative effect of a change in
 accounting principle....................    4,920        3,649        4,996        7,968        3,564        3,618
Applicable income taxes..................   (1,704)      (1,204)      (1,662)      (2,923)      (1,233)        (825)
Income before cumulative effect of a
 change in accounting principle..........    3,216        2,445        3,334        5,045        2,331        2,793
Cumulative effect on prior years (to
 12/31/92) of changing to a different
 method of accounting for income taxes...
Net income............................... $  3,216     $  2,445     $  3,334     $  5,045     $  2,331     $  2,793

Earnings per common share:
Income before cumulative effect of a
 change in accounting principle.......... $   3.37     $   2.55     $   3.48     $   5.30     $   2.42     $   2.91
Cumulative effect on prior years (to
 12/31/92) of changing to a different
 method of accounting for income taxes...
Net income per common share.............. $   3.37     $   2.55     $   3.48     $   5.30     $   2.42     $   2.91
</TABLE>


                                       16

<PAGE>

      FIRST CITIZENS BANCORPORATION OF SOUTH CAROLINA, INC. AND SUBSIDIARY

REPORT OF MANAGEMENT

    The consolidated financial statements of First Citizens Bancorporation of
South Carolina, Inc. and other financial information presented in the annual
report were prepared by management which is responsible for the integrity of the
information presented.  The statements have been prepared in conformity with
generally accepted accounting principles appropriate in the circumstances, and
include amounts that are based on management's best estimates and judgments. 

    Bancorporation's independent accountants, Price Waterhouse LLP, are engaged
to provide an objective, independent review as to the fairness of reported
operating results and financial condition.  They have an understanding of
Bancorporation's accounting and financial controls and conduct such tests and
related procedures as they deem appropriate to arrive at an opinion on the
fairness of the financial statements.  Their opinion is included as a part of
this annual report.  Management has made available to Price Waterhouse LLP all
Bancorporation's financial records and related data, as well as the minutes of
stockholders' and directors' meetings.  Management believes that its
representations made to Price Waterhouse LLP during the audit were valid and
appropriate. 

    Bancorporation maintains accounting and control systems which management
believes provide reasonable assurance that financial records are adequate and
can be relied upon to permit the preparation of financial statements in
conformity with generally accepted accounting principles and that assets are
protected from unauthorized use or disposition.  Management recognizes the
limitations inherent in any system of internal control, as the cost of controls
should not exceed the benefits derived.  Management believes Bancorporation's
system provides an appropriate balance and is adequate to accomplish the
objectives discussed herein. 

    In order to monitor compliance with its system of controls, Bancorporation
maintains an internal audit program that assesses the effectiveness of internal
controls and recommends possible improvements thereto.  Management has
considered the internal auditors' and Price Waterhouse LLP's recommendations
concerning Bancorporation's system of internal control and has taken actions
that are believed to respond appropriately to these recommendations. 

    The Audit Committee of the Board of Directors meets regularly with
management, the internal auditors and the independent accountants to review
audit scopes, audit reports, and fee arrangements of the independent
accountants.  Both internal auditors and independent accountants have access to
the Audit Committee without any management present in the discussions.
Independent accountants are recommended by the Audit Committee for selection by
the Board of Directors. 

    The management of Bancorporation is committed to a philosophy of high
ethical standards in the conduct of its business. Written policies covering
conflicts of interest, community affairs, and other subjects are formulated in a
Code of Conduct, which is uniformly applicable to all offices and employees of
Bancorporation.



REPORT OF INDEPENDENT ACCOUNTANTS


(Price Waterhouse LLP logo appears here)

TO THE BOARD OF DIRECTORS AND STOCKHOLDERS            
OF FIRST CITIZENS BANCORPORATION OF SOUTH CAROLINA, INC.

    In our opinion, the accompanying consolidated balance sheet and the related
consolidated statements of income, of changes in stockholders' equity and of
cash flows present fairly, in all material respects, the financial position of
First Citizens Bancorporation of South Carolina, Inc. and its subsidiary at
December 31, 1995 and 1994, and the results of their operations and their cash
flows for each of the three years in the period ended December 31, 1995, in
conformity with generally accepted accounting principles. These financial
statements are the responsibility of Bancorporation'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 misstatement.  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. 

    As discussed in Note 1 to the consolidated financial statements,
Bancorporation changed its method of accounting for certain investments in debt
and equity securities in 1994 and its method of accounting for income taxes in
1993.


PRICE WATERHOUSE LLP


(Signature of Price Waterhouse LLP)
Columbia, South Carolina
January 17, 1996





                                                         17

<PAGE>

      FIRST CITIZENS BANCORPORATION OF SOUTH CAROLINA, INC. AND SUBSIDIARY

CONSOLIDATED BALANCE SHEET
(Dollars in thousands, except par value)

<TABLE>
<CAPTION>

                                                                December 31,
                                                                1995      1994
<S>                                                          <C>            <C>
ASSETS
Cash and due from banks (Note 2)............................ $   88,892     $   89,814
Interest-bearing deposits in financial institutions.........     12,675         13,950
Investment securities (Notes 1 and 3):
 Held-to-maturity , at amortized cost (fair value of $
   456,790 in 1995 and $470,235 in 1994)....................    451,796        476,143
 Available-for -sale, at fair value (amortized cost of $
   4,056 in 1995 and $3,984 in 1994)........................     13,185         10,539
 Total investment securities................................    464,981        486,681
Gross loans (Note 4):.......................................  1,114,259        937,025
 Less:  Reserve for loan losses (Note 5)....................    (21,153)       (19,249)
Net loans...................................................  1,093,106        917,776
Premises and equipment (Note 6).............................     44,186         40,941
Other real estate owned.....................................        473            270
Interest receivable.........................................     14,225         12,126
Intangible assets...........................................     16,710         15,618
Other assets................................................     16,426         12,005
  TOTAL ASSETS.............................................. $1,751,674     $1,589,181

LIABILITIES AND STOCKHOLDERS' EQUITY
Deposits (Note 7):
 Demand..................................................... $  241,824     $  215,301
 Time and savings...........................................  1,254,115      1,171,217
Total deposits..............................................  1,495,939      1,386,518
Federal funds purchased.....................................     20,600         11,500
Securities sold under agreements to repur chase.............     97,907         64,416
Term loan (Note 9)..........................................     11,700         13,400
Other liabilities...........................................     13,442         15,322
  Total Liabilities.........................................  1,639,588      1,491,156

Stockholders' Equity (Note 10):
 Preferred stock............................................      3,282          3,282
 Non-voting common stock - $5.00 par value, authorized
   1,000,000;
  issued and outstanding 1995 and 1994 - 50,720.............        254            254
 Voting Common stock - $5.00 par value, authorized
   2,000,000 issued and
  outstanding 1995 and 1994 - 892,813.......................      4,464          4,464
 Surplus....................................................     55,000         55,000
 Undivided profits..........................................     43,152         30,765
 Unrealized gain on investment securities available for
   sale, net of taxes.......................................      5,934          4,260
   Total Stockholders' Equity...............................    112,086         98,025

Commitments and contingencies (Note 12)

  TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY................ $1,751,674     $1,589,181
</TABLE>

The accompanying notes are an integral part of these financial statements.


                                       18

<PAGE>


      FIRST CITIZENS BANCORPORATION OF SOUTH CAROLINA, INC. AND SUBSIDIARY

CONSOLIDATED STATEMENT OF INCOME
(Dollars in thousands, except per share data)

<TABLE>
<CAPTION>
                                                                 Year Ended December 31,
                                                                1995       1994        1993
<S>                                                          <C>         <C>         <C>
INTEREST INCOME:
 Interest and fees on loans................................. $ 89,800    $ 75,841    $ 73,922
 Investment securities:
  Taxable...................................................   23,893      20,077      22,870
  Non-taxable...............................................    2,013       2,341       2,167
 Interest-bearing deposits in financial institutions........    1,103       1,046         849
 Federal funds sold.........................................      520         464         331
                                                              117,329      99,769     100,139

INTEREST EXPENSE:
 Deposits (Note 7)..........................................   48,026      37,505      35,760
 Short-term borrowings......................................    4,504       2,291       1,591
 Term loan (Note 9).........................................      997       1,025       1,075
                                                               53,527      40,821      38,426
Net interest income.........................................   63,802      58,948      61,713
Provision for loan losses (Note 5)..........................    2,686       2,558       3,927
Net interest income after provision for loan losses.........   61,116      56,390      57,786

NONINTEREST INCOME:
 Service charges on deposit accounts........................   11,348      10,378      10,462
 Fees for other customer services...........................    1,392       1,510       1,429
 Mortgage servicing.........................................    1,974       1,700       2,013
 Credit card discount.......................................    1,944       1,666       1,500
 Insurance premiums earned..................................    1,182         912       1,016
 Other......................................................    2,550       2,501       2,304
                                                               20,390      18,667      18,724

NONINTEREST EXPENSE:
 Salaries and employee benefits (Note 11)...................   28,298      27,638      26,542
 Net occupancy expense of premises (Note 6).................    3,579       3,340       3,494
 Furniture and equipment expense (Note 6)...................    3,838       4,797       6,282
 Stationery and supplies....................................    1,176       1,115       1,290
 FDIC insurance assessments.................................    1,744       3,020       3,271
 T elephone.................................................    1,260       1,306       1,287
 Amortization of intangibles................................    5,677       4,128       3,748
 Bankcard processing fees...................................    2,045       1,839       1,894
 Data processing fees.......................................    4,559       4,341         693
 Other......................................................    9,995       8,715       8,940
                                                               62,171      60,239      57,441
Income before income taxes and cumulative effect
 of a change in accounting principle........................   19,335      14,818      19,069
Applicable income tax expense (Note 8)......................    6,777       4,969       6,286
Income before cumulative effect of a change in accounting
  principle.................................................   12,558       9,849      12,783
Cumulative effect on prior years (to December 31, 1992) of
 changing to a different method of accounting for income
   taxes....................................................                              221
NET INCOME.................................................. $ 12,558    $  9,849    $ 13,004

EARNINGS PER COMMON SHARE:
Income before cumulative effect of a change in accounting
  principle................................................. $  13.13    $  10.24    $  13.34
Cumulative effect on prior years (to December 31, 1992) of
 changing to a different method of accounting for income
   taxes....................................................                              .23
NET INCOME.................................................. $  13.13    $  10.24    $  13.57

WEIGHTED AVERAGE COMMON SHARES OUTSTANDING..................  943,533     944,799     945,533
</TABLE>


The accompanying notes are an integral part of these financial statements.



                                       19

<PAGE>

      FIRST CITIZENS BANCORPORATION OF SOUTH CAROLINA, INC. AND SUBSIDIARY

CONSOLIDATED STATEMENT OF CHANGES IN STOCKHOLDERS' EQUITY
(Dollars in thousands)

<TABLE>
<CAPTION>


                                                    Non-                                        Unrealized       Total
                                                  Voting     Voting                                Gain On      Stock-
                                    Preferred     Common     Common               Undivided     Investment    holders'
                                        Stock      Stock      Stock    Surplus      Profits     Securities      Equity
<S>                                 <C>           <C>        <C>       <C>        <C>           <C>           <C>
BALANCE AT DECEMBER 31, 1992....... $   3,300     $  264     $4,464    $40,000    $  23,388                   $ 71,416
Net income.........................                                                  13,004                     13,004
Preferred stock dividends..........                                                    (172)                      (172)
Transfer to surplus................                                     15,000      (15,000)
Reacquired preferred stock.........       (18)                                            7                        (11)

BALANCE AT DECEMBER 31, 1993.......     3,282        264      4,464     55,000       21,227                     84,237
Unrealized gain on investment
 securities available-for-sale,
 net of tax at January 1, 1994
 (Notes 1 and 3)...................                                                             $    3,967       3,967
Net income.........................                                                   9,849                      9,849
Preferred stock dividends..........                                                    (171)                      (171)
Reacquired non-voting
 common stock......................                  (10)                              (140)                      (150)
Change in unrealized gain
 on investment securites
 available-for-sale, net of tax....                                                                    293         293

BALANCE AT DECEMBER 31, 1994....... $   3,282     $  254     $4,464    $55,000    $  30,765     $    4,260    $ 98,025
Net income.........................                                                  12,558                     12,558
Preferred stock dividends..........                                                    (171)                      (171)
Change in unrealized gain
 on investment securites
 available-for-sale, net of tax....                                                                  1,674       1,674

BALANCE AT DECEMBER 31, 1995....... $   3,282     $  254     $4,464    $55,000    $  43,152     $    5,934    $112,086
</TABLE>


The accompanying notes are an integral part of these financial statements.


                                       20
<PAGE>

      FIRST CITIZENS BANCORPORATION OF SOUTH CAROLINA, INC. AND SUBSIDIARY

CONSOLIDATED STATEMENT OF CASH FLOWS
(Dollars in thousands)

<TABLE>
<CAPTION>

                                                                    Year Ended December 31,
                                                                 1995         1994         1993
<S>                                                          <C>           <C>           <C>
CASH FLOWS FROM OPERATING ACTIVITIES:
 Net income................................................. $  12,558     $   9,849     $  13,004
 Adjustments to reconcile net income to net cash provided
   by
  operating activities:
   Provision for loan losses................................     2,686         2,558         3,927
   Depr eciation and amortization...........................     9,389         8,457         8,624
   (Accretion) amortization of investment securities........      (393)          (41)        1,602
   Deferred income tax (benefit)/expense....................    (1,827)          379          (868)
   Gains on sales of premises and equipment.................      (202)         (100)          (87)
   (Increase) decrease in interest income receivable........    (1,959)       (1,475)          815
   Incr ease (decrease) in accrued interest payable.........    (2,162)        1,344        (1,796)
   Origination of loans held for resale.....................   (51,193)      (36,001)      (73,728)
   Proceeds from sales of loans held-for -resale............    51,075        38,134        71,424
   Gains on sales of loans held-for -resale.................      (470)         (226)         (817)
   (Increase) decrease in other assets......................    (2,325)         (491)       (1,365)
   Increase (decrease) in other liabilities.................        48         1,209          (909)
   Other operating activities...............................                      42
  NET CASH PROVIDED BY OPERATING ACTIVITIES.................    15,225        23,638        19,826

CASH FLOWS FROM INVESTING ACTIVITIES:
 Net increase in loans......................................  (165,110)      (59,299)      (71,156)
 Proceeds from maturities of investment securities, held-
   to-maturity..............................................   255,581
 Purchases of investment securities, held-to-maturity.......  (226,690)      298,526       180,028
 Net decrease in interest-bearing deposits..................     1,275      (310,675)     (190,675)
 Proceeds from sales of premises and equipment..............       528         1,000           750
 Purchases of premises and equipment........................    (6,202)          478           246
 Decr ease (increase) in other real estate owned............       267        (8,814)       (6,237)
 Incr ease in intangible assets.............................    (4,887)          140           (94)
 Purchase of institutions, net of cash acquired.............      (628)       (5,162)         (857)
  NET CASH USED IN INVESTING ACTIVITIES.....................  (145,866)      (83,806)      (87,995)

CASH FLOWS FROM FINANCING ACTIVITIES:
 Net increase in deposits...................................    88,999        50,152        53,241
 (Decrease) increase in federal funds purchased and
   securities
  sold under agreements to repur chase......................    42,591         4,709        25,804
 Term loan payments.........................................    (1,700)       (1,000)       (1,000)
 Cash dividends paid........................................      (171)         (171)         (172)
 Reacquired preferred stock.................................                                   (11)
 Reacquired common stock....................................                    (150)
  NET CASH PROVIDED BY FINANCING ACTIVITIES.................   129,719        53,540        77,862

(DECREASE) INCREASE IN CASH AND DUE FROM BANKS..............      (922)       (6,628)        9,693
CASH AND DUE FROM BANKS AT BEGINNING OF YEAR................    89,814        96,442        86,749
CASH AND DUE FROM BANKS AT END OF YEAR...................... $  88,892     $  89,814     $  96,442

Supplemental disclosures of cash flow information:
 Interest paid.............................................. $  51,366     $  39,477     $  40,222

 Income taxes paid.......................................... $   8,793     $   3,362     $   7,692
</TABLE>



The accompanying notes are an integral part of these financial statements.


                                       21

<PAGE>

      FIRST CITIZENS BANCORPORATION OF SOUTH CAROLINA, INC. AND SUBSIDIARY


FIRST CITIZENS BANCORPORATION OF SOUTH CAROLINA, INC. AND SUBSIDIARY 
   ("BANCORPORATION")
        FIRST CITIZENS BANCORPORATION OF SOUTH CAROLINA, INC. ("PARENT")
FIRST-CITIZENS BANK AND TRUST COMPANY OF SOUTH CAROLINA AND 
    SUBSIDIARIES ("BANK")

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

NOTE 1 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Dollars in thousands)

    The accounting and reporting policies of First Citizens Bancorporation of
South Carolina, Inc. and its subsidiary, First-Citizens Bank and Trust Company
of South Carolina, reflect industry practices and conform to generally accepted
accounting principles in all material respects. 

    Certain minor amounts in prior years have been reclassified to conform to
the 1995 presentation. 

PRINCIPLES OF CONSOLIDATION: 

    The consolidated financial statements include the accounts of First Citizens
Bancorporation of South Carolina, Inc., its wholly-owned subsidiary, First-
Citizens Bank and Trust Company of South Carolina, and its wholly-owned
subsidiary, Wateree Life Insurance Company, collectively "Bancorporation".  All
significant intercompany accounts and transactions have been eliminated. 

    Assets held by the Bank in trust or in other fiduciary capacities are not
assets of the Bank and are not included in the accompanying consolidated
financial statements. 

ACQUISITIONS: 

    On September 22, 1995, the Bank acquired Summerville National Bank,
Summerville, South Carolina.  As part of the acquisition, assets with a total
fair value of $22,655 were acquired, liabilities of $20,655 were assumed, and
goodwill of $1,881 was recorded. Branch locations in Central and Liberty South
Carolina were also acquired during 1995 from another financial institution. 
Deposits of $30,893, loans of $6,862 and goodwill of $3,013 were transferred to
the bank in connection with this acquisition.  All acquisitions during 1995,
were accounted for by the purchase method of accounting and are included in the
operating results of the bank for the year ended December 31, 1995. 

INVESTMENT SECURITIES: 

    Effective January 1, 1994, Bancorporation adopted SFAS No. 115, "Accounting
for Certain Investments in Debt and Equity Securities".  SFAS No. 115 requires
that investments in certain equity securities that have readily determinable
fair values and all investments in debt securities be classified in three
categories: held-to-maturity securities reported at amortized cost; trading
securities reported at fair value, with unrealized gains and losses included in
earnings; and available-for-sale securities reported at estimated fair value,
with unrealized gains and losses excluded from earnings and reported as a
separate component of stockholders' equity.  Management has reviewed the
investment securities portfolio and classified all debt securities as held-to-
maturity as Bancorporation has both the positive intent and the ability to hold
its debt investments to maturity.  These securities are carried at amortized
cost in the accompanying consolidated financial statements.  In addition, in
accordance with SFAS No. 115, all equity securities are classified as available-
for-sale and are carried at estimated fair value with unrealized gains and
losses included as a component of stockholders' equity on an after-tax basis.
See Note 3 for further details on the impact of adopting SFAS No. 115. 

LOANS AND RESERVE FOR LOAN LOSSES: 

    Loans are carried at their principal amount outstanding.  Interest is
accrued and recognized in operating income based upon the principal amount
outstanding.  Loan origination fees and direct loan origination costs are
deferred and amortized over the estimated lives of the related loans as a yield
adjustment.  Unamortized net deferred loan costs included in loans at December
31, 1995 and 1994 were $929 and $1,184, respectively. 

    In many lending transactions, collateral is obtained to provide an
additional measure of security.  Generally, the cash flow and earnings power of
the borrower represent the primary source of repayment and collateral is
considered as an additional safeguard on an acceptable risk.  The need for
collateral is determined on a case-by-case basis after considering the current
and prospective credit worthiness of the borrower, terms of the lending
transaction and economic conditions. 

    The accrual of interest is generally discontinued, except for installment
and credit card loans, when substantial doubt exists as to the collectability of
principal and interest or when a loan is 90 days past due as to interest or
principal.  Generally, accrual of income on installment and credit card loans is
discontinued and the loans are charged off after a delinquency of 120 days for
unsecured loans and 180 days for secured loans and credit card loans. 

    Loans or the portion thereof considered uncollectable are charged to the
reserve for loan losses.  The provision for loan losses is the amount required
to maintain the reserve for loan losses at adequate levels based upon
management's evaluation of factors which deserve current recognition.  Factors
considered by management include the Bank's past loan loss experience,
composition of the loan portfolio and anticipated economic conditions including
the effect on particular industries and specific borrowers.  Management
evaluates each major loan that has been identified as being questionable as to
its ultimate repayment, including loans mentioned in examinations made by
regulatory authorities The allowance is established at an amount that management
believes will be adequate to absorb probable losses on outstanding credits that
may become uncollectible; however, it is possible that a change in underlying
credit factors and management's evaluation of the allowance, may occur in the
future. 

    Effective January 1, 1995, Bancorporation adopted SFAS No. 114,"Accounting
by Creditors for Impairment of a Loan," as amended, which requires loans to be
measured for impairment when it is probable that all amounts, including
principal and interest, will not be collected in accordance with the contractual
terms of the loan agreement.  It generally requires impairment to be measured on
the basis of discounted expected cash flows.  Bancorporation defines impaired
loans as nonaccrual loans.  The adoption of SFAS No. 114 did not have a material
effect on Bancorporation's financial position or operating results.  In
addition, adopting SFAS No. 114 had no impact on the overall reserve for loan
losses and did not affect Bancorporation's charge-off or income recognition
policies.

                                                  NOTE 1 (CONTINUED ON PAGE 23)


                                     22

<PAGE>

      FIRST CITIZENS BANCORPORATION OF SOUTH CAROLINA, INC. AND SUBSIDIARY


NOTE 1 (CONTINUED FROM PAGE 22)

PREMISES AND EQUIPMENT: 

    Bank premises and equipment are reported at cost less accumulated
depreciation.  Depreciation is included in noninterest expense over the
estimated useful lives of the assets (generally ten to forty years for buildings
and improvements, and three to ten years for furniture and equipment). 
Leasehold improvements are capitalized and amortized to noninterest expense over
the terms of the leases or the estimated useful lives of the improvements,
whichever is shorter.  Depreciation and amortization are calculated using
straight-line and accelerated methods.  Maintenance, repairs and minor
improvements are included in noninterest expense as incurred.  Major
improvements are capitalized.  Gains or losses upon retirement or other
dispositions are included in the results of operations. 

OTHER REAL ESTATE OWNED: 

    Other real estate owned consists of real property acquired through
foreclosure or deed in lieu of foreclosure and is carried at the lower of cost
or fair value minus estimated selling costs.  When property is acquired, the
asset is recorded at its fair value (which defines the new "cost basis") and an
allowance for estimated selling costs is provided.  The allowance for other real
estate owned is adjusted for increases or decreases in the fair value of the
assets and the allowance may not be reduced below zero. 

INTANGIBLE ASSETS: 

    Goodwill and deposit based premium amounts are amortized over the expected
lives of the related assets (generally 5 to 12 years) using the straight-line
method of amortization.  Purchased mortgage servicing rights are amortized in
proportion to estimated net servicing revenue expected to be recognized over the
average estimated remaining lives of the related loans (generally 5 to 10
years). The unamortized balance of purchased mortgage servicing rights was
$2,674 and $2,942 for 1995 and 1994, respectively.  The unamortized balance of
goodwill and core deposit intangibles was $9,802 and $4,234 for 1995 and $6,482
and $6,194 for 1994. 

INCOME TAXES: 

    Effective January 1, 1993, Bancorporation adopted SFAS No. 109, "Accounting
for Income Taxes".  Bancorporation had previously recorded income tax expense in
accordance with Accounting Principles Board No. 11, "Accounting for Income
Taxes." See Note 8 for further discussion of the impact of the adoption of SFAS
No. 109.  Pursuant to SFAS No. 109, deferred tax assets and liabilities are
recognized for the estimated future tax consequences of temporary differences
between the carrying amounts and tax bases of assets and liabilities.  Deferred
tax assets and liabilities are measured using the enacted tax rate expected to
apply to taxable income in the period in which the deferred tax assets and
liabilities are expected to be realized or settled. 

PENSION PLAN: 

    The Bank provides a noncontributory defined benefit pension plan covering
substantially all Bank employees.  Costs of the plan are funded annually on an
actuarial basis to provide the trust fund with assets sufficient to meet the
obligation of future benefits to be paid to the plan members.  The annual
contribution is sufficient to fund the normal plan costs on a current basis and
fund the initial past service liability over forty years. 

EARNINGS PER SHARE: 

    Earnings per share are computed using the weighted average number of voting
and non-voting common shares outstanding divided into net income reduced by
total dividends declared on all series of preferred stocks. 

SECURITIES SOLD UNDER AGREEMENTS TO REPURCHASE: 

    Securities sold under agreements to repurchase represent overnight
borrowings with the Bank's customers and are secured by investment securities. 
The average rate on these borrowings was 5.41% for 1995. 



NOTE 2 - CASH AND DUE FROM BANKS (Dollars in thousands) 


    The Bank is required to maintain reserve balances with the Federal Reserve
Bank of Richmond.  The average reserve balance for the year ended December 31,
1995 was approximately $20,063.  At December 31, 1995, approximately $21,835 in
cash balances were restricted in use as a compensating balance. 



NOTE 3 - INVESTMENT SECURITIES (Dollars in thousands) 


    Effective January 1, 1994, Bancorporation adopted SFAS No. 115 and recorded
an $4,260 increase in stockholders' equity representing the net unrealized gain
($6,555, net of income taxes of $2,295) recorded on approximately $3,984 of
equity securities classified as available-for-sale and carried at fair value. 
In prior years, these equity securities were recorded at the lower of amortized
cost or estimated market value in accordance with Bancorporation's previous
accounting policy (see Note 1). 

    Securities with aggregate par value totaling $236,275 as of December 31,
1995 were pledged to secure public funds deposits, securities sold under
agreements to repurchase, and for other purposes as required by law.  There were
no sales of investment securities in 1995 and 1994. 

    The amortized cost, estimated fair value and contractual maturities of
investment securities at December 31, 1995 and December 31, 1994 are as follows:


                                                  NOTE 3 (CONTINUED ON PAGE 24)





                                       23

<PAGE>

      FIRST CITIZENS BANCORPORATION OF SOUTH CAROLINA, INC. AND SUBSIDIARY


NOTE 3 (CONTINUED FROM PAGE 24)

<TABLE>
<CAPTION>

                                                                          Gross         Gross     Estimated
                                                        Amortized    Unrealized    Unrealized          Fair
                                                             Cost         Gains        Losses         Value
<S>                                                     <C>          <C>           <C>            <C>
Held-to-Maturity at December 31, 1995:
 U. S. Government obligations:
   Within 1 year....................................... $ 210,875    $    1,371    $      (47)    $ 212,199
   After 1 year but within 5 years.....................   196,198         2,528                     198,726
   Total...............................................   407,073         3,899           (47)      410,925
 States and political subdivisions:
   Within 1 year.......................................     4,445             9                       4,454
   After 1 year but within 5 years.....................    13,927           205            (1)       14,131
   After 5 years but within 10 years...................    21,249           506                      21,755
   After 10 years......................................     3,131           424                       3,555
   Total...............................................    42,752         1,144            (1)       43,895
 Other securities:
   One to five years...................................       918             7                         924
   Five to ten years...................................       195             1            (2)          195
   Over ten years......................................       858             5           (12)          852
    Total..............................................     1,971            13           (14)        1,970
     TOTAL HELD-TO-MATURITY AT DECEMBER 31, 1995....... $ 451,796    $    5,056    $      (62)    $ 456,790
Available-for -Sale at December 31, 1995
   Marketable equity securities........................ $   4,056    $    9,137    $       (8)    $  13,185
     TOTAL AVAILABLE-FOR -SALE AT DECEMBER 31,
       1995............................................ $   4,056    $    9,137    $       (8)    $  13,185


                                                                          Gross         Gross     Estimated
                                                        Amortized    Unrealized    Unrealized          Fair
                                                             Cost         Gains        Losses         Value
Held-to-Maturity at December 31, 1994:
 U. S. Government obligations:
   Within 1 year....................................... $ 268,991    $        4    $   (3,160)    $ 265,835
   After 1 year but within 5 years.....................   166,935                      (3,422)      163,513
   Total...............................................   435,926             4        (6,582)      429,348
 States and political subdivisions:
   Within 1 year.......................................     3,870             8                       3,878
   After 1 year but within 5 years.....................    16,111           136            (4)       16,243
   After 5 years but within 10 years...................    14,467           236            (1)       14,702
   After 10 years......................................     5,537           304                       5,841
   Total...............................................    39,985           684            (5)       40,664
 Other securities:
   Within 1 year.......................................        22                                        22
   After 1 year but within 5 years.....................       100                          (4)           96
   After 5 years but within 10 years...................        60                          (5)           55
   After 10 years......................................        50                                        50
   Total...............................................       232                          (9)          223
     Total Held-to-maturity At December 31, 1994....... $ 476,143    $      688    $   (6,596)    $ 470,235
Available-for -Sale at December 31, 1994:
   Marketable equity securities........................ $   3,984    $    6,572    $      (17)    $  10,539
     Total Available-for -Sale At December 31,
       1994............................................ $   3,984    $    6,572    $      (17)    $  10,539
</TABLE>

NOTE 4 - LOANS (Dollars in thousands)

 Gross loans are composed of the following:

                                               December 31,
                                             1995          1994
Real estate - construction............... $   16,334    $  7,888
Real estate - mortgage...................    659,371     562,687
Installment loans to individuals.........    332,817     269,693
Commercial, financial and agricultural...    105,737      96,757
  Total Loans...........................  $1,114,259    $937,025

    Loans for which the original contractual interest terms were reduced during
1995 and 1994 and nonaccrual loans were not material.


                                       24
<PAGE>

      FIRST CITIZENS BANCORPORATION OF SOUTH CAROLINA, INC. AND SUBSIDIARY


NOTE 5 - RESERVE FOR LOAN LOSSES (Dollars in thousands)

    Activity in the reserve for loan losses is summarized as follows:

<TABLE>
<CAPTION>
                                                 1995        1994        1993
<S>                                           <C>         <C>         <C>
Balance at beginning of year................. $19,249     $18,061     $16,589
Loans charged off............................  (1,954)     (2,150)     (3,202)
Recoveries on loans previously charged off...     875         780         747
Provision for loan losses....................   2,686       2,558       3,927
Reserves related to acquisitions.............     297           0           0
Balance at end of year....................... $21,153     $19,249     $18,061
</TABLE>


NOTE 6 - PREMISES AND EQUIPMENT (Dollars in thousands)

    Premises and equipment are summarized as follows:

<TABLE>
<CAPTION>


                                                        Year Ended December 31,
                                                      1995        1994          1993
<S>                                                <C>          <C>          <C>
Land.............................................. $ 12,503     $ 12,134     $ 11,026
Buildings and improvements........................   31,866       30,013       27,129
Furniture and equipment...........................   35,735       42,184       42,173
Leasehold improvements............................    1,520        1,516        1,583
Construction in progress..........................    6,530        3,273          102
 Total............................................   88,154       89,120       82,013
Less: Accumulated depreciation and amortization...  (43,968)     (48,179)     (45,160)
 Total premises and equipment..................... $ 44,186     $ 40,941     $ 36,853
</TABLE>

    Expenses related to depreciation and amortization of $3,712 in 1995 and
$4,329 in 1994 are included in noninterest expense. 

NOTE 7 - DEPOSITS (Dollars in thousands)

 Deposits and related interest expense are summarized as follows:

<TABLE>
<CAPTION>

                                              Deposits                 Interest Expense
                                            December 31,            Year Ended December 31,
                                         1995          1994        1995       1994      1993
<S>                                  <C>           <C>           <C>        <C>        <C>
Demand.............................. $  241,824    $  215,301
Savings:
   NOW accounts.....................    348,398       343,884    $ 7,362    $ 7,106    $ 6,308
   Market rate accounts.............    257,777       271,869      8,139      7,658      7,201
   Other............................     57,713        52,086      2,467      1,824      1,520
Time:
   Certificates of deposit in excess
     of $100,000....................    105,013        71,804      5,302      3,039      2,890
   Other certificates of deposit....    485,214       431,574     24,756     17,878     17,841
      Total......................... $1,495,939    $1,386,518    $48,206    $37,505    $35,760
</TABLE>


NOTE 8 - INCOME TAX EXPENSE (Dollars in thousands)

 The components of consolidated income tax expense are as follows:

<TABLE>
<CAPTION>


                                     Year Ended December 31,
                                    1995      1994       1993
<S>                              <C>         <C>        <C>
Taxes currently payable:
  Federal....................... $ 8,065     $4,100     $6,555
  State.........................     539        490        599
                                   8,604      4,590      7,154
Deferred income taxes:
  Federal.......................  (1,904)       393       (859)
  State.........................      77        (14)        (9)
                                  (1,827)       379       (868)
   Total Income Tax Expense..... $ 6,777     $4,969     $6,286
</TABLE>

                                                  NOTE 8 (CONTINUED ON PAGE 26)

                                       25

<PAGE>

      FIRST CITIZENS BANCORPORATION OF SOUTH CAROLINA, INC. AND SUBSIDIARY


NOTE 8 (CONTINUED FROM PAGE 25)

    Effective January 1, 1993, Bancorporation adopted SFAS No. 109, "Accounting
for Income Taxes." The implementation of SFAS No. 109 resulted in an increase in
Bancorporation's net deferred tax asset by $221. The benefit is reflected as a
cumulative effect of a change in accounting principle. 

    The significant components of Bancorporation's deferred tax liabilities and
assets recorded pursuant to SFAS No. 109, and included in "Other assets" in the
Consolidated Balance Sheet, are as follows:

<TABLE>
<CAPTION>


                                                             DECEMBER 31,     December 31,     December 31,
                                                                     1995             1994             1993
<S>                                                          <C>              <C>              <C>
Deferred tax liabilities:
  Tax depreciation over book................................ $        309     $        396     $        409
  Interest income, accretion recor ded for book not
    taxed until realized....................................          171              210              197
  Deferred loan fees and costs..............................          325              414              435
  Pension costs for tax greater than book...................          853              759              652
  Prepaid FDIC insurance premium............................           46              539
  Mark-to-market of equity securities.......................        2,075            2,295
  Other, net................................................          247              262              223
  Total deferred tax liabilities............................        4,026            4,875            1,916
Deferred tax assets:
  Allowance for loan losses.................................        7,285            6,638            6,154
  Tax net operating loss carryforwards......................          723              216              280
  Employee severance and retir ement benefits...............          365              318              569
  Other, net................................................        1,489              717              402
  Gross deferred tax assets.................................        9,862            7,889            7,405
  Less deferred tax asset valuation allowance...............         (135)            (216)            (280)
  Total deferred tax assets.................................        9,727            7,673            7,125
  Net deferred tax assets................................... $      5,701     $      2,798     $      5,209
</TABLE>

    SFAS No. 109 requires that a valuation allowance be provided if it is more
likely than not that the tax benefits associated with temporary differences,
including net operating loss carryforwards (NOLs), will not be realized.  The
Parent has NOLs of $686 at December 31, 1995 which will expire in 1996. 
Management has recorded a valuation allowance for the deferred tax asset related
to parent company NOLs due to the uncertainty as to the Parent's ability to
generate future taxable income sufficient to use the NOLs before their
expiration.  Other deferred tax assets of $1,489 at December 31, 1995,
principally consist of goodwill and core deposit intangible amortization in
excess of tax amortization.  Tax loss carryforwards of $1,682 were acquired
through the acquisition of Summerville National Bank These NOLs expire in
various periods through 2010.  No valuation allowance is considered necessary
with respect to the deferred tax asset related to NOLs.  There are no valuation
allowances provided for any of Bancorporation's other deferred tax assets based
on management's belief that it is more likely than not that the deferred tax
assets will be realized. 

    Total income tax expense differs from the amount of income tax determined by
applying the U. S. statutory federal income tax rate (35%) to pretax income as a
result of the following differences:

<TABLE>
<CAPTION>
                                                               Year Ended December 31,
                                                              1995       1994       1993
<S>                                                         <C>        <C>         <C>
Tax expense at statutory rate.............................. $6,767      $5,186     $6,674
Incr ease (decrease) in taxes resulting from:
   Non-taxable interest on investments.....................   (925)      (966)      (881)
   State income taxes, net of federal income tax
     benefit...............................................    616        309        384
   Other, net..............................................    319        440        109
                                                            $6,777      $4,969     $6,286
</TABLE>



                                       26

<PAGE>

      FIRST CITIZENS BANCORPORATION OF SOUTH CAROLINA, INC. AND SUBSIDIARY


NOTE 9 - TERM LOAN (Dollars in thousands)

    The outstanding balance of the term loan was $11,700 and $13,400 at December
31, 1995 and 1994, respectively.  The term loan agreement is with an unrelated
financial institution and provides an interest rate indexed to prime with a
floor of 7.25% and a ceiling of 12.00% provided Bancorporation complies with the
provisions and covenants of the term loan agreement.  At December 31, 1995,
Bancorporation was in compliance with such provisions and covenants and the rate
on the term loan was 8.00%. 

    Principal maturities of the term loan for the five years subsequent to
December 31, 1995 are as follows:

1996.......... $ 1,700
1997..........   2,500
1998..........   2,500
1999..........   2,500
Thereafter....   2,500
 Total........ $11,700

NOTE 10 - STOCKHOLDERS' EQUITY (Dollars in thousands)

    Each share of voting common stock and preferred stock is entitled to one
vote on all matters on which stockholders vote.  In certain cases, South
Carolina law provides for class voting of shares and for voting rights for non-
voting shares.  Dividend rights of each series of preferred stock are
cumulative and upon liquidation each preferred stockholder is entitled to
payment of par value for each share owned before any distribution to holders of
common stock. 

    Each series of preferred stock may be redeemed by Bancorporation (all or any
part thereof), at its option, at par or stated value. Par value and dividends 
paid for each series of preferred stock are scheduled as follows:

<TABLE>
<CAPTION>


                                              AUTHORIZED    Authorized    Authorized      Cash
            Par or Stated Value                   AND          and            and        Dividend
           Per       Total at December 31,    OUTSTANDING  Outstanding   Outstanding  Per Share 1995,
 Series   Share    1995      1994      1993      1995          1994          1993      1994 and 1993
<S>    <C>     <C>       <C>       <C>       <C>            <C>           <C>            <C>
   A     $ 50    $  415    $  415    $  415       8,305        8,305         8,305        $ 2.50
   B       50       590       590       590      11,810       11,810        11,810          2.50
   C       20       136       136       136       6,794        6,794         6,794          2.00
   E      200       105       105       105         525          525           525         10.00
   F       50     1,612     1,612     1,612      32,221       32,221        32,221          2.50
   G       50       424       424       424       8,477        8,477         8,477          2.50
                 $3,282    $3,282    $3,282
</TABLE>


    The Bank must obtain written approval from the South Carolina Board of
Financial Institutions prior to payment of dividends. Bancorporation's dividends
may be restricted by the requirements of the term loan agreement described in
Note 9, which requires that the Bank maintain a regulatory leveraged capital
ratio of 4.00%.  At December 31, 1995, the Bank's leveraged capital ratio was
5.69%. 



NOTE 11 - EMPLOYEE BENEFITS (Dollars in thousands) 


    The Bank has a noncontributory defined benefit pension plan which covers
substantially all of its employees.  Retirement benefits under the plan are
based on an employee's length of service and highest annual average compensation
for five consecutive years during the last ten years of employment. 
Contributions to the plan are based upon the projected unit credit actuarial
funding method and are limited to the amounts that are currently deductible for
tax reporting purposes. 

    The following table sets forth the plan's status at December 31:

<TABLE>
<CAPTION>
                                                                 1995         1994
<S>                                                          <C>          <C>
Actuarial present value of benefit obligations:
  Accumulated benefit obligations, including vested
    benefits
   of $15,047 in 1995 and $14,496 in 1994................... $ 15,419     $ 14,768
Projected benefit obligation for service rendered to
  date......................................................  (21,023)     (19,303)
Plan assets at fair value, primarily U. S. Government
  obligations...............................................   19,589       16,602
Projected benefit obligation in excess of plan assets.......   (1,434)      (2,701)
  Unrecognized prior service cost...........................    1,421          880
  Unrecognized net loss.....................................    1,782        3,622
  Unrecognized net asset being amortized over 15
    years...................................................                   (22)
Pension asset recorded in consolidated balance sheet........ $  1,769     $  1,779
</TABLE>


                                                 NOTE 11 (CONTINUED ON PAGE 28)

                                       27

<PAGE>

        FIRST CITIZENS BANCORPORATION OF SOUTH CAROLINA, INC. AND SUBSIDIARY


NOTE 11 (CONTINUED FROM PAGE 27)

    The following table sets forth the components of pension expense recognized
in Bancorporation's consolidated financial statements:

                                    1995        1994      1993
Service costs................... $ 1,058     $ 1,039     $ 864
Interest costs..................   1,471       1,207     1,093
Return on plan assets...........      20          20      (898)
Net amortization and deferral...  (1,173)     (1,245)     (334)
   Net pension expense.......... $ 1,376     $ 1,021     $ 725

    The weighted average discount rate used in determining the actuarial present
value of the projected benefit obligation was 7.75% and 7.00% for December 31,
1995 and 1994, respectively.  The rate of increase in future compensation used
was 6.00% and 5.00% for December 31, 1995 and 1994, respectively.  The related
expected long-term rate of return on plan assets was 8.50%. 

    The Bank has a contributory savings plan covering full-time employees who
elect to participate.  The Bank matches 100% of the employees' contribution of
up to 3% of compensation and 50% of the employees' contribution of 4% to 6% of
compensation.  The matching funds contributed by the Bank are 100% vested
immediately.  Matching contributions provided by the Bank were $742 in 1995,
$735 in 1994 and $718 in 1993 and are included in salaries and employee benefits
expense.  Bancorporation does not presently offer any postretirement benefits
other than pensions. 



NOTE 12 - COMMITMENTS, CONTINGENCIES AND FINANCIAL INSTRUMENTS WITH OFF-
BALANCE SHEET RISK (Dollars in thousands) 


    In October 1994, the FASB issued SFAS No. 119, "Disclosure about Derivative
Financial Instruments and Fair Value of Financial Instruments".  SFAS No. 119
requires disclosures about derivative financial instruments - futures, forward,
swap and option contracts, and other financial instruments with similar
characteristics.  SFAS No. 119 is effective for fiscal years ending after
December 15, 1994.  Bancorporation has adopted SFAS No. 119 as of December 31,
1994.  Bancorporation does not hold any derivative financial instruments, with
the exception of certain commitments to extend credit, standby letters of credit
and commitments on mortgage loans held for resale (See Notes 12 and 14). 
Generally, the Bank charges a fee to the customer to extend these commitments as
part of its normal banking activities.  These fees are initially deferred and
included in loans in the Consolidated Balance Sheet.  Ultimately, such fees are
recorded as an adjustment of yield over the related loan's life or, if the
commitment expires unexercised, recognized in income upon expiration of the
commitment. 

    Substantially all furniture and equipment and most premises used to conduct
operations are owned by the Bank.  The Bank leases (only under operating leases)
certain premises, land upon which branch facilities are located, and land used
for parking.  The leases expire over the next 21 years, and most contain renewal
options from 5 to 25 years.  Certain leases provide for periodic rate
negotiation or escalation.  The leases generally provide for payment of property
taxes, insurance and maintenance costs by the Bank. Future minimum rental
payments required under the Bank's noncancelable leases are aggregated as
follows:

1996....................... $ 255
1997.......................   218
1998.......................   169
1999.......................   113
2000.......................    96
Later years................   137
 Total minimum payments.... $ 988

    Rental expense, including month-to-month leases, reported in noninterest
expense was $353, $378 and $346 for the years ended December 31, 1995, 1994, and
1993, respectively.  There are no contingent rentals, and the expense was more
than offset by sublease rental income of $700, $570 and $300 for the years ended
December 31, 1995, 1994, and 1993, respectively. 

    The Bank is a defendant in litigation arising out of normal banking
activities.  In the opinion of management and the Bank's counsel, the ultimate
resolution of these matters will not have a material effect on the Bank's
financial position or results of operations. 

    The Bank is party to financial instruments with off-balance sheet risk to
satisfy the financing needs of its borrowers.  These financial instruments
include commitments to extend credit and standby letters of credit and financial
guarantees.  The Bank does not anticipate any material losses as a result of
these transactions.  A summary of the significant financial instruments with
off-balance sheet risk at December 31, 1995, whose contract amounts represent
the associated credit risk, is as follows:

<TABLE>
<CAPTION>

                                                 Contract Amount at December 31,
                                                        1995          1994
<S>                                                   <C>         <C>
Commitments to extend credit......................... $243,948    $201,908
Standby letters of credit and financial guarantees...    1,437       1,233
       Total......................................... $245,385    $203,144
</TABLE>


                                                 NOTE 12 (CONTINUED ON PAGE 29)

                                       28

<PAGE>

      FIRST CITIZENS BANCORPORATION OF SOUTH CAROLINA, INC. AND SUBSIDIARY


NOTE 12 (CONTINUED FROM PAGE 28)

    Commitments to extend credit are agreements to lend to a borrower as long as
there is not a violation of any condition established in the contract. 
Commitments generally have fixed expiration dates or other termination clauses
and may require payment of a fee. Since many of the commitments are expected to
expire without being drawn upon, the total commitments do not necessarily
represent future cash requirements.  The Bank evaluates each borrower's credit
worthiness on a case-by-case basis using the same credit policies as for on-
balance sheet financial instruments.  The amount of collateral obtained, if
deemed necessary upon extension of credit, is based on management's credit
evaluation of the borrower.  Collateral held varies but may include accounts
receivable, inventory, property plant and equipment and income producing
property. 

    Standby letters of credit and financial guarantees are conditional
commitments issued by the Bank to guarantee the performance of a borrower to a
third party.  The evaluations of credit worthiness, consideration of need for
collateral and credit risk involved in issuing letters of credit is essentially
the same as that involved in extending loans to borrowers. 

    Most of the Bank's business activity is with customers located in South
Carolina.  As of December 31, 1995, the Bank had no other significant
concentrations of credit risk in the loan portfolio. 



    NOTE 13 - RELATED PARTY TRANSACTIONS (Dollars in thousands) 

    The Bank has had, and expects to have in the future, banking transactions
in the ordinary course of business with its directors, officers, principal
stockholders and their associates on substantially the same terms (including
interest rates and collateral on loans) as those prevailing for comparable
transactions with others; however, subject to the completion of length of
service requirements and credit approval, all employees (except executive
officers) are eligible to receive reduced interest rates on extensions of
credit. The transactions do not involve more than the normal risk of
collectability or present other unfavorable features. 

    Aggregate balances and activity related to extensions of credit to officers,
directors and their associates were as follows:

<TABLE>
<CAPTION>
                                     1995         1994         1993
<S>                              <C>          <C>          <C>
Balance at beginning of year.... $ 20,198     $ 18,968     $ 20,906
New loans and additions.........   34,424       22,239       19,068
Payments and other deductions...  (22,009)     (21,009)     (21,006)
Balance at end of year.......... $ 32,613     $ 20,198     $ 18,968
</TABLE>

    During 1994, the Bank entered into a contract with First Citizens Bank of
North Carolina for the purpose of outsourcing data processing services to
include item processing, deposits, loans, general ledger accounting and
statement rendering functions.  Total expenses incurred under this contract
totaled $5,511 and $4,473 for 1995 and 1994.  This was a two year contract
expiring January 1996.  The terms of the contract agree favorably with other
third party contracts.  All computer equipment which was fully depreciated was
disposed for cash in the secondary computer market with no material effect.  The
Bank has a correspondent banking relationship with First Citizens Bank of North
Carolina, which also acts as investment custodian.  Fees paid for this service
were minimal for 1995, 1994 and 1993. 



NOTE 14 - DISCLOSURE OF FAIR VALUE OF FINANCIAL INSTRUMENTS 
(Dollars in thouands) 


    SFAS No. 107, "Disclosure About Fair Value of Financial Instruments"
extends existing fair value disclosure practices for some instruments by
requiring entities to disclose the fair value of financial instruments, both
assets and liabilities, recognized and not recognized in the statement of
financial position. 

    For Bancorporation, as for most financial institutions, approximately 95% of
its assets and liabilities are considered financial instruments as defined in
SFAS No. 107.  Many of Bancorporation's financial instruments, however, lack an
available trading market as characterized by a willing buyer and willing seller
engaging in an exchange transaction.  It is also Bancorporation's general
practice and intent to hold its financial instruments to maturity and not to
engage in trading or sales activities.  Therefore, significant estimates and
present value calculations were used by Bancorporation for the purposes of this
disclosure.  Such estimates involve judgments as to economic conditions, risk
characteristics and future expected loss experience of various financial
instruments and other factors that cannot be determined with precision. 

    Following is a description of the methods and assumptions used to estimate
the fair value of each class of Bancorporation's financial instruments: 

CASH AND SHORT-TERM INVESTMENTS: 

    The carrying value is a reasonable estimation of fair value. 

INVESTMENT SECURITIES: 

    Fair value is based upon quoted market prices, if available.  If a quoted
market price is not available, fair value is estimated using quoted market
prices for similar securities.


                                                 NOTE 14 (CONTINUED ON PAGE 30)




                                       29

<PAGE>

      FIRST CITIZENS BANCORPORATION OF SOUTH CAROLINA, INC. AND SUBSIDIARY


NOTE 14 (CONTINUED FROM PAGE 29)

LOANS: 

    For certain homogeneous categories of loans such as residential mortgages,
fair value is estimated using the quoted market prices for securities backed by
similar loans, adjusted for differences in loan characteristics.  The fair value
for other types of loans is estimated by discounting the expected future cash
flows using the Bank's current interest rates at which loans would be made to
borrowers with similar credit risk.  As the discount rates are based on current
loan rates as well as management estimates, the fair values presented may not
necessarily be indicative of the value negotiated in an actual sale.  The fair
value of nonaccruing loans was estimated by discounting expected future cash
flows utilizing risk-free rates of returns, adjusted for credit risk and
servicing cost commensurate with a portfolio of nonaccruing loans. 

DEPOSIT LIABILITIES: 

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

FEDERAL FUNDS PURCHASED AND SECURITIES SOLD UNDER AGREEMENTS TO REPURCHASE: 

    The carrying value is a reasonable estimation of fair value. 

TERM LOAN: 

    Rates currently available to Bancorporation for debt with similar terms and
remaining maturities are used to estimate fair value 

of existing debt. 

COMMITMENTS TO EXTEND CREDIT AND STANDBY LETTERS OF CREDIT: 

    The fair value of commitments and letters of credit is based on fees
currently charged for similar agreements or on the estimated cost to terminate
them with the counterparties at the reporting date. 

    SFAS No. 107 requires entities to disclose the fair value of off-balance-
sheet financial instruments for which it is practical to estimate fair value. 
The fair values of commitments to extend credit and standby letters of credit
are generally based upon fees charged to enter into similar agreements, taking
into account the remaining terms of the agreements and the counterparties'
credit standing.  The estimated fair value of the Bank's off-balance sheet
commitments is nominal since the committed rates approximate current rates
offered for commitments with similar rate and maturity characteristics and since
the estimated credit risk associated with such commitments is not significant. 

    The carrying amounts and estimated fair values of Bancorporation's financial
instruments are as follows:

<TABLE>
<CAPTION>


                                                           DECEMBER 31, 1995       December 31, 1994
                                                                        ESTIMATED               Estimated
                                                          CARRYING       FAIR       Carrying        Fair
                                                            AMOUNT       VALUE       Amount        Value
<S>                                                      <C>          <C>          <C>          <C>
Financial assets:
  Cash and federal funds sold........................... $  88,892    $  88,892    $  89,814    $  89,814
  Interest-bearing deposits in financial institutions...    12,675       14,839       13,950       14,452
  Investment securities.................................   464,981      469,975      486,681      480,774
  Loans................................................. 1,114,259    1,255,338      937,025      930,558

Financial liabilities:
  Deposits.............................................. 1,495,939    1,556,236    1,386,518    1,383,843
  Federal funds purchased and securities
   sold under agreements to repur chase.................   118,507      118,507       75,916       75,916
  Term loan.............................................    11,700       13,424       13,400       13,702
</TABLE>




                                       30

<PAGE>

      FIRST CITIZENS BANCORPORATION OF SOUTH CAROLINA, INC. AND SUBSIDIARY



NOTE 15 - BANCORPORATION (PARENT COMPANY ONLY) INFORMATION 
(Dollars in thouands)

    Bancorporation's principal asset is the investment in its wholly-owned
subsidiary, the Bank, and the principal source of income of Bancorporation is
dividends from the Bank.  The approval of the South Carolina State Board of
Financial Institutions is required for any dividends declared by a state bank. 

    Bancorporation's condensed balance sheet and the related condensed
statements of income and of cash flows are as follows:


BALANCE SHEET DATA

<TABLE>
<CAPTION>
                                                      December 31,
                                                    1995        1994
<S>                                                 <C>         <C>
ASSETS:
   Cash............................................ $  1,454    $  1,444
   Investment in the Bank..........................  112,360     101,725
   Other assets....................................   13,338      10,740
     TOTAL ASSETS.................................. $127,152    $113,909

LIABILITIES AND STOCKHOLDERS' EQUITY:
   Term loan....................................... $ 11,700    $ 13,400
   Other liabilities...............................    3,366       2,484
   Stockholders' equity............................  112,086      98,025
     TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY.... $127,152    $113,909
</TABLE>


INCOME STATEMENT DATA

<TABLE>
<CAPTION>

                                                                 Year Ended December 31,
                                                                1995      1994      1993
<S>                                                          <C>        <C>        <C>
INCOME:
   Dividend income from the Bank............................ $ 6,201    $ 2,183    $ 1,522
   Other....................................................     296        360        348
                                                               6,497      2,543      1,870
EXPENSES:
   Interest.................................................     997      1,022      1,074
   Other....................................................      29         17          3
                                                               1,026      1,039      1,077
   Income before undistributed earnings of the Bank and
     income taxes...........................................   5,471      1,504        793
   Equity in undistributed earnings of the Bank.............   6,751      8,008     11,848
Income before income taxes..................................  12,222      9,512     12,641
Applicable income tax benefit...............................     336        337        363
Net Income.................................................. $12,558    $ 9,849    $13,004
</TABLE>


CASH FLOWS DATA

<TABLE>
<CAPTION>

                                                        Year Ended December 31,
                                                       1995        1994      1993
<S>                                                   <C>         <C>         <C>
CASH FLOWS FROM OPERATING ACTIVITIES:
   Net income........................................ $12,558     $ 9,849     $ 13,004
   Adjustments to reconcile net income to net
    cash provided by operating activities:
      Equity in undistributed earnings of the
        Bank.........................................  (6,751)     (8,008)     (11,848)
      Decr ease (increase) in other assets...........     (28)         82           21
      Decr ease in other liabilities.................     (16)        (55)         (68)
  NET CASH PROVIDED BY OPERATING ACTIVITIES..........   5,763       1,868        1,109

CASH FLOWS FROM FINANCING ACTIVITIES:
   Repayments of term loan...........................  (1,700)     (1,000)      (1,000)
   Purchase of stock.................................  (3,882)       (150)         (11)
   Cash dividends paid...............................    (171)       (171)        (171)
  NET CASH USED IN FINANCING ACTIVITIES..............  (5,753)     (1,321)      (1,182)
INCREASE (DECREASE) IN CASH.........................       10         547          (73)
CASH AT BEGINNING OF YEAR............................   1,444         897          970
CASH AT END OF YEAR.................................. $ 1,454     $ 1,444     $    897

Supplemental disclosure of cash flow information:
   Interest paid..................................... $ 1,018     $ 1,024     $  1,090
</TABLE>



                                       31

<PAGE>

      FIRST CITIZENS BANCORPORATION OF SOUTH CAROLINA, INC. AND SUBSIDIARY


FIRST CITIZENS
BANCORPORATION
BOARD OF DIRECTORS

(Directors of First Citizens Bank
are identical to those of First Citizens
Bancorporation)

JIM APPLE***
President
First Citizens Bank and Trust Company of
       South Carolina
President,
First Citizens Bancorporation of South
       Carolina, Inc. Columbia

RICHARD W. BLACKMON***
Owner, Richard Blackmon Construction
       Company, Lancaster

GEORGE H. BROADRICK***
Retired, Charlotte, NC

THOMAS E. BROGDON
Consultant
First Citizens Bank and Trust Company of
        South Carolina, Lancaster

LAURENS W. FLOYD***
President
Dillon Provision Company, Inc., Dillon

CHARLES S. HALTIWANGER***
Retired, Columbia
WILLIAM E. HANCOCK, III
President, Hancock Buick Company,
      Columbia

T. J. HARRELSON
Retired, Columbia

ROBERT B. HAYNES
Vice President and Secretary, C. W. Haynes
         And Company, Inc., Columbia

WYCLIFFE E. HAYNES
Vice President, C. W. Haynes  and Company,
      Inc., Columbia

ALBERT R. HEYWARD, II
Retired, Columbia

CARMEN P. HOLDING
Atlanta, GA


FRANK B. HOLDING***
Executive Vice Chairman
First Citizens Bank and Trust Company,
      Smithfield, NC
Executive Vice Chairman
First Citizens BancShares, Inc.
Vice Chairman
First Citizens Bank and Trust Company of
      South Carolina
Vice Chairman
First Citizens Bancorporation of South
      Carolina, Inc.

DAN H. JORDAN
Farmer, Nichols

THOMAS W. LANE
Retired, Pawleys Island

RUSSELL A. MCCOY, JR.***
Consultant, State Development Board,
      Columbia

E. HITE MILLER, SR.***
Chairman
First Citizens Bank and Trust Company of
      South Carolina
Chairman,
First Citizens Bancorporation of  South
       Carolina, Inc. Columbia

N.WELCH MORRISETTE, JR.
Retired, Columbia
E. PERRY PALMER
President, E.P. Palmer Corporation, Palmer
        Memorial Chapel, Columbia

J.WILLIAM PITTS, SR., MD
Retired, Columbia

BRUCE L. PLYLER
Retired, Lancaster

LLOYD H. ROWELL
Retired, Lancaster

WILLIAM E. SELLARS*
President, C. W. Haynes and Company, Inc.,
      Columbia

HENRY F. SHERRILL*
Attorney-at-Law, Columbia

JACK A. STANLEY***
Retired, Lake View


DIRECTORS OF WATEREE
LIFE INSURANCE COMPANY
JAY C. CASE
President, Wateree Life Insurance Company
Executive Vice President/Controller
First Citizens Bank and Trust Company of
        South Carolina
Treasurer and Chief Financial Officer
First Citizens Bancorporation of South
       Carolina, Inc,

FRANK B. HOLDING
Vice Chairman
First Citizens Bank and Trust Company of
        South Carolina

C.W. JONES
Senior Vice President
First Citizens Bank and Trust Company of
        South Carolina

LINDA C. KIDD
Vice President
First Citizens Bank and Trust Company of
        South Carolina

WILLIAM E. SELLARS
President,
C. W. Haynes and Company, Inc.



   * Member of the Executive Committee,
     First  Citizens Bancorporation and First
     Citizens  Bank
  ** Member of the Investment Committee,
     First Citizens Bank
 *** Member of the Audit Committee, First
     Citizens Bancorporation and First
     Citizens Bank

                        32
<PAGE>

       FIRST CITIZENS BANCORPORATION OF SOUTH CAROLINA, INC. AND SUBSIDIARY

ORGANIZATION OF FIRST CITIZENS BANK

EXECUTIVE OFFICERS

E. HITE MILLER, SR.
Chairman

FRANK B. HOLDING
Vice Chairman

JIM B. APPLE
President

JAY C. CASE
Executive Vice President/Controller

CHARLES S. MCLAURIN, III
Executive Vice President/Retail Banking

WILLIAM K. BRUMBACH, JR.
Senior Vice President/Trust Director

CHARLES D. COOK
Senior Vice President
            Commercial Lending Director

ED L. PROSSER
Senior Vice President
           Consumer Lending Director

JANIS B. SUMMERS
Senior Vice President
            First Citizens Mortgage Group Director

MIKE E.TOOLE
Audit and Security Services Director

E.W.WELLS
Senior Vice President
           Secretary/Marketing Director


RETAIL BANKING EXECUTIVE

CHARLES S. MCLAURIN, III
Executive Vice President

GROUP EXECUTIVES
BERNARD L. DUKE
Senior Vice President

JERRY M.WILLIAMS
Senior Vice President


DEPARTMENT HEADS

AUDITING
Mike E.Toole
Audit and Security Services Director

CENTRAL OPERATIONS
J. Ronald Black
Senior Vice President
             Central Operations Director

COMMERCIAL LOAN
Charles D. Cook
Senior Vice President
               Commercial Lending Director

COMMUNITY BANKING
James A. Bennett
Senior Vice President
               Community Banking Director

CONSUMER LOAN
Ed L. Prosser
Senior Vice President
              Consumer Lending Director

CONTROLLER
Jay C. Case
Executive Vice President/Controller

HUMAN RESOURCES
Carnie P. Hipp, Jr.
Senior Vice President
              Human Resources Director

MARKETING
E.W.Wells
Senior Vice President/Marketing Director


EXECUTIVE PROJECTS
Laura W. Messer
Senior Vice President
          Executive Projects

TRUST
William K. Brumbach, Jr.
Senior Vice President/Trust Director


FIRST CITIZENS BANCORPORATION
EXECUTIVE OFFICERS

E. HITE MILLER, SR.
Chairman/Chief Executive Officer

FRANK B. HOLDING
Vice Chairman

JIM B. APPLE
President/Chief Operating Officer

JAY C. CASE
Treasurer/Chief Financial Officer

E.W.WELLS
Secretary

MARLENE H. GAUSE
Assistant Secretary

LINDA C. KIDD
Assistant Treasurer

CAROL W. STEVENS
Assistant Secretary


OFFICERS OF WATEREE LIFE
INSURANCE COMPANY

JAY C. CASE
President

FRANK B. HOLDING
Vice President

LINDA C. KIDD
Vice President/Treasurer

CAROL W. STEVENS
Secretary




                                         33

<PAGE>

      FIRST CITIZENS BANCORPORATION OF SOUTH CAROLINA, INC. AND SUBSIDIARY

ADVISORY BOARD
MEMBERS

AIKEN
Helen Blocker-Adams, President/CEO, HBA
         Public Relations and Communications
Thomas L. Hallman, Assistant to Chancelor
         University of South Carolina, Aiken
Richard Heath, President/General Manager,
         Satcher Motors
Douglas E. Henderson, Vice President, First
         Citizens Bank and Trust Company of South
         Carolina
William C. Jackson, President, Jackson
         Petroleum
Arthur W. Rich, Attorney-at-Law
Holly J. Woltz, Veterinarian

ANDERSON
John B. Buice, Jr., Vice President, First Citizens
          Bank and Trust Company of South Carolina
A. Joe Dean, Jr., Dermatologist, Anderson Skin
       And Cancer Clinic
G. Smith File, President, Stringer Oil Co.; Vice
          President, Stringer LP Gas Co.; President,
          Smitty's Exxon
Patrick B. Harris, Representative for District 9,
          Anderson County
Ted Wayne Horsley, CEO/President, The Hartwell
          Sports
Thomas P. Hughes, Agent, Mass. Mutual
          Insurance
William H. Moorhead, Attorney-at-Law, Jones
          Spitz, Moorhead, Baird and Hermeston
Susan M.  Tuten, CPA

BARNWELL/WILLISTON
Robert C. Harris, Retired Owner of the Barnwell
          People Sentinel Newspaper
Freddie L. Houston, Jr., Supervisor Owens Corning
Thomas R. Jackson, Retired m Former President
          of Anderson Oil Company
Q. A. Kennedy, III, Retired
Claudia W. Peeples, Executive Director, Barnwell
          County United Way
Terry E. Richardson, Jr., Attorney-at-Law, Ness,
          Motley, Loadholt, Richardson & Poole
Thomas R. Rivers, Jr. Owner, Rivers Pharmacy
John J. Sanders, Vice President, First Citizens
          Bank and Trust Company of South Carolina
Charles L. Webb, President, Webb Concrete Co.

BEECH ISLAND
J. E. Brannon, Retired
Joan L. Kight, Agent, State Farm Insurance Co.
Steven M. Phillips, Vice President, First Citizens
         Bank and Trust Company of South Carolina
Ernest Reddic, Jr., Pharmacist, Belvedere
Belton E. Weeks, III, Attorney-at-Law, Associate
         Municipal Judge

BISHOPVILLE
John C. Bell, Jr. Retired
Grady Allen Brown, S.C. House of
         Representatives, Lee-Sumter Counties;
         Owner, Town and Country Barber Shop;
         Owner, Grady and Sons Furniture
Ennis R. Bryant, Principal, Bishopville High
         School
B. Max Johnson, Manager, Prison Industries, Lee
         Correctional Institution
C. Ronald Payne, Owner, Payne and
         Kennedy,Inc.
James R. Segars, Jr., Attorney-at-Law, Stuckey,
         Fata and Segars
Bruce C. Snipes, Vice President, First Citizens
         Bank and Trust Company of South Carolina
Robert D. Walden, Retired
R. Travis Windham, Owner, Windham Insurance


BOILING SPRINGS
Maureen Bujak, Operator, Boiling Springs Cruise
         Vacation
Penny S. Guinn, Assistant Vice President, First
         Citizens Bank and Trust Company Of South
         Carolina
Leonard F. Holden, Owner & Operator, Boiling
         Springs TV & Appliance
Dr. Buddy Jennings, Superintendent,School
         District 2
Edith Martin, Michein
Martha Rost, Operator, Boiling Springs Tax &
        Payroll Service

CHARLESTON
Joseph E. Koval, President, Wulbern-Koval
       Company, Inc.
Robert C. Lane, President, Lane Enterprises
Dwight L Moody, Jr., Vice President, First
       Citizens Bank and Trust Company of South
       Carolina
A. M. Quattlebaum, President, Carolina Trade
       Zone
B. Owen Ravenel, Jr., D.D.S.
Morris D. Rosen, Attorney-at-Law
T. D. Sanders, Retired
John A. Stuhr, President, J. Henry Stuhr, Inc.
Gwendolyn Todd-Jones, M.D,Owner, Low
       Country Pediatrics and Adolescents
Colonel G. Kenneth Webb, Retired

CHERAW
Ida Mae Burch, Councilwoman, Chesterfield
       County Council;Co-Owner, Cheraw Packing
       Plant, Inc.
James C. Crawford, Jr., President, B.C. Moore
       And Sons, Inc.
M. B. Godbold, Jr., CLU, Jefferson Pilot Life
       Insurance Co.
C. Anthony Harris, Jr., Attorney-at-Law
C. H. McBride, Retired
Brian J. Mickleberry, Vice President/City
        Executive First Citizens Bank and Trust
        Company of South Carolina
Edwin W. Robeson, Bennett Motor Company
Dan L. Tillman, Jr., President, Dan L. Tillman And
        Sons Insurance Agency

CHESTER
Frank R. Armstrong, Retired
C. Larry Haynes, Vice President, First Citizens
        Bank and Trust Company of South Crolina
William C. Keels, Attorney, Strickland, Keels and
        Simms
Branda T. McBrayer, Assistant Vice President,
        First Citizens Bank and Trust Company of
        South Carolina
Lewis R. Ryan, Jr., President, United
        Contractors, Inc.
John D. Sherer, DMD
Royce N. Whitesides, Owner,One Hour Martinizing
Walter R. Whitman, Owner, MCON Construction
       Co., Inc.
Arthur D. Underwood, Retired

CHESTERFIELD
Thomas M. Gaskin, Vice President, First Citizens
       Bank and Trust Company Of South Carolina
William E. Hough, Owner, Hough Insurance
       Agency
Emsley A. Laney, Jr., Retired
Harold P. McLain, Area Manager, D.T. Creed, Inc.
John F. McLeod, Jr., J. F. McLeod Farm and
       Realty Company
Elizabeth M. Rivers, Owner, J. C. Rivers Farms
       Inc.
T. F. Sowell, Farmer
Johnnie S. Thurman, Retired
C. S. Watson, Owner, Watson Brothers

CLEMSON
James L. Bowers, Personnel Director Maxfli Golf
Deborah Dubose, Clemson University Alumni
      Assiciation
Gaston Gage, Jr., Owner Gage Realty Company
      And Palmetto Appraisal Services
Kenneth R. Kelley, Owner Kelley's Gulf Service
Randall M. Newton, Attorney-at-Law
Lewis H. Patterson, State Farm Agent
H. Mitchell Reynolds, Textile Consultant, Revman
       Industries; Retired, J. P. Stevens and
       Company, Inc.
John E. Ross, Dentist
Catherine J. Smith, Retired
James N. Workman, President, Trehel
       Corporation

CLIO
A. M. Calhoun, Farmer-Merchant
Lila S. McColl, Jr., Farmer
Derry W. McCormick, Vice President/City
       Executive, First Citizens Bank and Trust
       Company
Charles A.  Thomas, Postmaster, US Postal
       Service, Clio

COLUMBIA
Donald F. Barton, President, Barton-Cureton, Inc.
Robert T. Bone, Jr., Vice President, First Citizens
       Bank and Trust Company of South Carolina
Marvin Brownstein, Owner, Brownstein
       Investments
Georgia T. Cooper, General Manager, The
       Palmetto Club
Richard Davis, Consultant
B. L. Duke, Senior Vice President/Area Executive
       First Citizens Bank and Trust Company of
       South Carolina
Walter G. Edwards, Jr., M. D , Columbia
       Nephrology Association
Frank A. Floyd, Chairman, Intermark
       Management Corporation
Robert H. Lovvorn, Jr., CLU, Chartered Financial
       Consultant
George M. Lusk, Senior Assistant Controller
       General, State of South Carolina
Russell A. McCoy, Jr., Consultant, State
       Development Board
Sterling Sharpe, Announcer
Ann Ready Smith
Bart J. Witherspoon, Jr., M.D. Pitts Medical
       Associates, P, A.

CONWAY
William F. Brown, Jr., Retired
Vivian Chestnut, Conway City Council Member
William F. Davis, General Manager, Pee Dee
       Farms Corporation and Conway Shopping
       Center
Robert M. Floyd, Jr. President, Robert Floyd and
       Associates Insurance
John C. Griggs, Jr., Vice President, First Citizens
       Bank and Trust Company Of South Carolina
Charles A. Hinson, Sales and Marketing,
       Waccamaw Land & Timber Company
Ronald R. Ingle, President, Coastal Carolina
       University
L. Morgan Martin, Attorney-at-Law
Dennis L. Smith, Farmer and Owner, Lands Inn
Ralph Stroman, Attorney-at-Law
Hubert C. Watson, Owner, Garden City Furniture
       Company
George L. Williams, Sr. Retired

COWPENS
Paul Dean Abbott, Sr., AAA Fruit Markets, Abbott
       Farms, Abbott Sign Company
Edward N. Brigman, Sr., Brigman Realty Co.
Patricia H. Cassidy, Assistant Vice President,
       First Citizens Bank and Trust Company of
       South Carolina
C. Tyrone Courtney, Attorney-at-Law
Betty R. Eaker, Robb's Department Store



                                     34

<PAGE>


      FIRST CITIZENS BANCORPORATION OF SOUTH CAROLINA, INC. AND SUBSIDIARY

Charles C. Grant, Pine Ridge Farms and Grant
      Textiles
Joseph L. Ponder, Joe Ponder's Used Cars, Inc.
Woodrow W Potter, Potter and Son Mercantile
      Co.
DARLINGTON
Marion Didney Belk, President, Belk Funeral
      Home, Inc.
Lois G. Davis, Consultant/Darlington
William L. Fleming, President/CEO, Marlboro
      Electric Cooperative
John K. Kimbrough, Employee Relations
      Representative, Wellman, Inc.
John H. Martin, III, Vice President/City Executive,
      First Citizens Bank and Trust Company of
      South Carolina
John M. Milling, Attorney-at-Law, Milling  Law
      Firm, P.A.

DILLON
Horace Arrnette, President, The Arnette
      Company
Laurens Floyd, President, Dillon Provision
       Company, Inc.
J. B. Gibson, Retired Attorney
Dr. Kenneth Huggins, Veterinarian and Owner,
       Dillon Animal Hospital
Marion H. "Son" Kinon, Retired Circuit Judge,
       Member , SC House Representatives, Dillon
      County
Fitzgerald Lytch, Owner and Operator, Lytch Sign
      Service
Charles S. McLaurin, III, Executive Vice President
      First Citizens Bank and Trust Company of
      South Carolina
Suzanne Bell McLaurin, Owner, G.H. Bell & Son
      Jewelers
John M. Parham, Jr. D.D.S.

EASTOVER
Lloyd Douglas, Owner, Richland Supply
Edna W. Scott, Owner, Scott's Bar-B-Que
Robert G. Woods, Assistant Vice President, First
      Citizens Bank and Trust Company of South
      Carolina

ELGIN
Sara B. Emanuel, Retired
Francis E. James, Kershaw County Magistrate
Andrew T. Moak, Owner, Hammy's Bar-B-Que
Alex B. Robinson, Retired
Roger L. Ross, President and Owner, Ross
      Trucking Company, Inc.
John W. Wells, Attorney-at-Law

FLORENCE
D. Leroy Bailey, Jr., Vice President, First Citizens
     Bank and Trust Company of South Carolina
David V. Barr, Vice President, Florence/Darlington
     Tech
Elting L. "Ted" Chapman, III, Renaissance
     Construction, Inc.
Joseph M. Commander, III, Administrator,
     Commander Nursing Center
Munford G. Fuller, President, Fuller, Ward &
     Associates, A/A, PA
William T. Jarrell, President, Jarrell Oil Company
     Inc.
James N. Maurer, President, WYNN Radio
M. Glenn Odom, Attorney-at-Law
Clyde T. Padgett, Jr., D.D.S., Padgett and Allen
J. Howard Stokes, Jr., Ophthalmologist, Stokes
     Regional Eye Center 

GEORGETOWN
Cephis Anderson, Owner, Anderson Furniture
      Company
Landy W. Avant, Jr., President, Georgetown Auto
      Parks, Inc., Owner Landy's Cleaners
Clayton M. Bull, Manager of Gas Operations
      South Carolina Electric and Gas Company
Peter L.M. Divenere, Owner, DiVenere Home
      Clenter
Wendell E. Hinson, Part Owner, Apache Family
      Campground
Roy C. Jacobs, Jr., President R.C. Jacobs
      Plumbing, Heating and Air Conditioning
John A. Joseph, Jr., Dentist
Robert R. Martin, Jr., Vice President, First
      Citizens Bank and Trust Company of South
      Carolina
Sylvan L. Rosen, Attorney-at-Law
Gregory Smith, Owner, Dunes Realty of Litchfield

GREAT FALLS
Evelyn M. Dantzler, Retired
W. D. Jordan, Retired
Henry S. Montgomery, Retired
Daniel C. Peach, Jr., President, Peach Furniture
      Company
T. Michael Stevenson, Owner, Stevenson-Weir Oil
      Company
Lawrence E. Stroud, Cattle Farmer
GREENVILLE
David C. Austin, Vice President/City Executive,
      FirstCitizens Bank and Trust Company of
      South Carolina
L. W. Brummer, Business Management
      Consultant
Nathaniel E. Cain, President, Carolina Air Care
E. D. Dixon, Minister
Robert Frantz, President, Frantz-Harder and
      Assiciates, Inc.
Edward E. Garvin, Executive Vice President,
      South Carolina Steel Corporation
William H. Orders, Chairman, Orders Distributing
      Co., Inc.
Ralph A. Price, President, Eastern Business
      Forms, Inc.
Stanley Sedran, President and Treasurer, Sedran
     Furs, Inc.

IRMO
H. Parker Evatt, Director of Operations, Private
     Correctional Assistance Center
David M. Herndon, Retired
J. A. Leitner, Retired
C. Robert Moseley, President, Irmo Insurance
     Agency, Inc.

JOHNSTON/RIDGE SPRING
Harry S. Bell, President, SC Farm Bureau
     Foundation
E. Phillips Boatwright, Retired
James D. Davis,Ridge Spring-Monetta High
     School
R. Wendell Derrick, Partner & Manager, Derrick
     Equipment, Inc.
Robert H. Herlong, Retired
Lewis F. Holmes, Peach Grower & Soy Bean
     Farmer, Lewis F. Holmes Farms
G. William Rauton, Jr., Cattle & Soy Bean Farmer
James H. Satcher, Jr., Peach Farmer & Auto
     Dealer, Jim Satcher Motors
John C. Timmerman, Vice President/City
     Executive, First Citizens Bank and Trust
     Company of South Craolina
Maynard S. Watson, Retired
Larry Yonce, President, J.W. Yonce & Sons

KERSHAW
Johnnie W. Connell, Retired
Walter D. Goodman, Retired
Robert S. Hegler, D.D.S.
John R. Howell, Jr., D.D.S.
Carl F. Phillips, Owner The Phillips Agency
Jack W. Robinson, President, Mineral Mining
      Corporation
Edgar R. Taylor, Owner and Pharmacist, H.T.
      Drugs, Inc.
Nancy L. Taylor, City Executive, First Citizens
      Bank and Trust Company or South Carolina

LAKE VIEW
Larry K. Abraham, Retired, Sgt. Major, US Army,
      Owner, Riverdale Auto Parts   
William F. Bullock, Farmer
John C. Rogers, Pesident and Owner, Lake View
      Farm Center and Lake View Home and
      Garden Center
Jimmy L. Smith, President, Carpostan Industries,
     Inc.
J. A. Stanley, Secretary and Treasurer, Carpostan
      Industries, Inc
Ann S., Wallace, President, Wallace-Green Oil
      and Gas Company

LANCASTER
Charles R. Bailey, Jr., President, Slaughter
       Machinery Co., Inc.
Jack Barrier, Retired
Richard W. Blackmon, Owner, Blackmon
       Construction Company
T. E. Brogdon, Consultant, First Citizens Bank
        and Trust Company of South Carolina
H. Allen Cauthen, Jr., Consultant, Southern
       Energy, Inc.
Troy Elmore ,, Manager, Lancaster County
       Natural Gas Co.
Don T. Gardner, Vice President, First Citizens
       Bank and Trust Company of Souoth Carolina
William L. Harper, Retired
Francis M. Hough, Retired
Bruce L. Plyler, Retired
L. H. Rowell, Retired
R. Lewis Surls, Jr., Retired
Jerry M. Williams, Senior Vice President, First
       Citizens Bank and Trust Company of South
       Carolina
Michael G. Williams, Partner, First Palmetto
       Company

LANDRUM
James B. Cantrell, Retired
A. B. Chesnutt, Chesnutt Insulation Associates
H. Lloyd Howard, Attorney-at-Law
John F. Lawrence, Editor, Landurm News Leader
E. Hite Miller, Jr., Vice President/Branch Manager,
       First Citizens Bank and Trust Company of
       South Carolina
John L. Petty, Petty Funeral Home
Robert E. Walker, Landrum Insurance Agency
R. Bradford Whitney, M.D.Whitney, Smith &
       Epstein, MD'sPC

LEXINGTON
Carolyn Brooks, Owner Harman-Bennett
       Company
James W. Johns, James Johns & Associates
J. Thomas Ledbetter, Manager, Pirelli Cable
       Corporation
Jim McFarland, Builder, Associated Realty
William E. Payne, Jr., Vice President, First
       Citizens Bank and Trust Company of South
       Carolina
Byron D. Sistare, Sr., Appraiser, Sistare Appraisal
       Services
Phillip M.  Spangler, Four Corners Art & Framing

LUGOFF
Charles B. Baxley, Attorney-at-Law
Jean M. Larkin, Owner, Frogden Farms
C. Harold Varn, Jr., Dentist
J. Mack Wiletts, President, Town and Country
Russell E. Wright, C.P.A., Owner, Russell E.
       Wright, C.P.A

LYMAN
Rita Allison, Member/SC House of
       Representatives, District #36, Speical
       Program Coordinator, Springs Industries
Iddy Andrews, Information Services Coordinator,
       District Five Schools
Robert N. Fogel, Owner, Bob's Upstate
       Locksmiths



                                       35

<PAGE>

      FIRST CITIZENS BANCORPORATION OF SOUTH CAROLINA, INC. AND SUBSIDIARY



James C. Lindey, Owner, Lindey Insurance
      Agency
Willie Murphy, Sr., Senior Development
       Technician, Cryovac
George E. Wasson, President, American Food
      Systems

MARION
Cheryl Allread, Assistant Superintendent for
       Instruction, Marion School District One
James A. Blake, Retired Superintendent, Marion
       School District One
Emmett W. Flynn, Jr., Owner and Chief Surgeon,
       Marion Surgical Associates, PA
William H. Turner, President, Anvill Sportwear
Warren H. Wells, Owner, MI Professional
       Management

MOUNT PLEASANT
Dennis E. O'Neill, Attorney-at-Law
Howard A. Taylor, Charleston County Clerk of
     Court

MYRTLE BEACH
Mary E. Basden, Vice President, Burroughs  &
      Chapin Co., Inc.
John D. Brown, Jr., Vice President/City Executive
      First Citizens Bank and Trust Company of
      South Carolina
Robert M. Grissom, Mayor, City of Myrtle Beach
Samuel H. Killman,III, Chief of Police, City of
      Myrtle Beach
Thomas A. Whitaker, M.D., Pothalmologist
Crain E. Woods, Myrtle Beach City Councilman

NICHOLS
Gerald M. Bane, Assistant Vice President/City
       Executive, First Citizens Bank and Trust
       Company of South Carolina
James A. Battle, Jr., Vice President and Treasurer
       J. R. Battle and Company
James M. Devers, Jr., President, Nichols Farm
      Supply, Inc.
D. H. Jordan, Retired Farmer
Randy Lovett, Tobacca Farmer, Big L Ware
      house

NORTH CHARLESTON    
Alvie R. Evans, President, Evans Decelopment
      Corp.
G. Phillip Murphy, Real Estate Developer, Owner
      Phil-Jo Construction Company and G. Phillip
      Murphy Realty
James A. Rock, President, Byroc, Insulation
      Supply, Inc.

PACOLET
B. Rodgers Berry, Owner, R&R Farms
Catherine G. Dunnaway, Branch Officer/Branch
      Manager, First Citizens Bank and Trust
      Company of South Carolina
John Earl Hogan, Retired
Joanne G. Jumper, College Professor, Anderson
      College
Lanny F. Littlejohn, President Littlejohn Lumber
      Company
Terry K. Phillips, Vice President, First Citizens
      Bank and Trust Company of South Carolina
Louise Rochester, Post Mistress, Pacolet Mills
      Post Office
Otis Smith, Sr., Milliken-Pacolet Mills Plant

PAGELAND
Thomas F. Agerton, Owner, Pageland Auto Parts
Billy C. Blakeney, M.D., Physician
C. Hamilton Hutto, Vice President/City Executive,
      First Citizens Bank and Trust Company of
      South Carolina
Perry L. Mungo, President, F. F. And Perry L.
      Mungo, Inc.
Roddy W. Outen, President, Jefferson Barns, Inc.
Henry David Pigg, III, Farmer
Ogden Sutton, President, Sutton Funeral Home,
      Inc.
Carl M. Trucker, III, President, C. M. Tucker
      Lumber Company

SALEM
Joseph J. Antonette, Retired
Lawrence J. Bloomer, Manager, Keowee Division,
      Crescent Land and Timber
Judy Hines, Owner, Talk of the Town Beauty
      Salon

SALUDA
Ted L. Coleman, Farmer, Big Creek Hill Farms
Lester F. Hembel, Retired
Fred M. Parkman, President, Parkman's
      Pharmacy, Inc.
Ralph N. Riley, Owner, Riley Family Practice
      Associates, P.A.
William H. Rushton, Jr., Vice President, First
      Citizens Bank and Trust Company of South
      Carolina
C. David Sawyer, Jr., Family Court Judge
J. Claude Wheeler, Jr., Dairy and Beef Cattle
      Farmer
P. S. White, Jr., Attorney-at-Law

SHARON
William B. Arthur, Vice President/City Executive,
      First Citizens Bank and Trust Company of
      South Carolina
James Charles Bankhead, Jr., Retired
John I. Chason, Retired
Phillip D. Faulkner, Assistant Vice President First
      Citizens Bank and Trusts Company
of South Carolina
Jay Gorley, President/Owner, Northwestern, Inc.
W. Park Thomson, Retired
W. L. Whitesides, Jr., Whitesides Company
William S. Wilkerson, III, President, Johm L.
       Gaddy Enterprises, Inc.

SPARTANBURG
Wallace W. Brawley, Consultant, First Citizens
       Bank and Trust Company of South Carolina
Howard B. Carlisle, III, Chairman of the Board,
       Printpak Industries, Inc.
Marvin Dupre Cole, Residential Builder and
       Realtor, Imperial Developers
J. Howard Henderson, President, Copac, Inc.
Roland Jones, Attorney-at-Law, Ward Law Firm
Matz Lischerong, Founder and President,
       Primaknit, Inc. and Litex International
Pamela R. McCulley, Artist
Gaines H. Mason, Jr., Vice President, First
       Citizens Bank and Trust Company of South
       Carolina
W. C. (Cliff) Neal, Reeves Brothers, Inc.
M. R. Price, Sec4etary/Treasurer, Price's Store for
       Men
Charles A. Spann, Sr., Development Specialist,
      City Spartanburg
Joe R. Utley, M. D., Foothills Cardiothoracic
Bruce B. White, President, Fiber and Yarn
      Associates

ST. GEORGE
Thomas O. Berry, Jr., Attorney-at-Law
Jerome S. Bilton, President, Jim Bilton Ford
H. Legrande Fender, Owner Legrande Fender,
      Inc.
James L. Hodges, Pharmacist, Cash Discount
      Drugs
Richard J. Rhode, Surveyor and Owner/Rhodes
      Land Surveying
D. Carl Walters,Jr., Vice President, First Citizens
      Bank and Trust Company of Souoth Carolina
Thomas J. Wamer, Funeral Director, Bryant
      Funeral Home

SUMMMERVILLE
Gary H. Bargmann, President, First Title and
        Abstract Company
Peter M. Bristow, Vice President/City Executive,
        First Citizens Bank and Trust Company of
        South Carolina
William C. Collins, Editor & Publisher,.
        Summerville Journal Scene
Carol R. Cox, Vice President/Administrative
        Manager
William M. Reeves, Jr., Headmaster, Pinewood
        Preparatory School
P. Frank Smith, Retired

TRENTON
Avory Bland, Owner, Bland Funeral Horne
E. Hite Miller, Sr., Chairman, First Citizens Bank
        and Trust Company of South Carolina
GraceH. Satcher, Assistant Vice President, First
        Citizens Bank and Trust Company of Carolina
Julius M. Vann, Retired

WEST COLUMBIA
Dr. R. B. Antley, optometrist, Doctors of
        Optometry
Steven C. Cogburn, Jr., President and Owner,
        Cogburn's Restaurant
Bobby T. Howard, President,Cleghorn Group,
        Inc.
J. Doyle Pinholster, Vice President, First Citizens
        Bank and Trust Company of South Carolina
Russell B. Shealy, President, Russell B. Shealy
        and Assoc.
Walter P. "Buddy" Witherspoon, Jr., Dentist

WHITMIRE
Dr. R. L. Bledsoe, Dentist
W. Houghson Green, Jr., Consumer Lending
        Officer, First Citizens Bank and Trust
        Company of South Carolina
Tony A. Henderson, Supervisor, Cone Mills
Cheryl Nichols, Nichols Tire Company
Rev. Dolphus Rayford, Minister
John F. Roche, Jr., Pharmacist, Roche Pharmacy

WOODRUFF
Dr. James Coker, Woodruff Eye Clinic
James M. Gibert, President, Gibert Co., Inc.
        (Gibert Realty Co., )
Dr. J. Elwyn James, Physician/Surgeon, James
        Wilmot Clinic
Perry C. Ouzts, Assistant Vice President, First
       Citizens Bank and Trust Company of South
       Carolina
W. J. Theo, President, W. J. Theo & Sons
G. Curtis Walker, B. J. Workman Memorial
       Hospital

YORK
William B. Arthur, Vice President/City Executive
        First Citizens Bank and Trust Company of
        South Carolina
Manning E. Biggers, President and Owner, Faith
        Realty Company, Inc.
Charles Bradford, Attorney-at-Law, Spratt, Mc
        Keown & Bradford, Inc.
Dr. Thomas G. Dixon, Veterinarian
Dr. Gregory Greiner, Dentist
William M. Miller, President, Miller Insurance
        Services
Dr. Donald Shuler, Family Practitioner


                                       36

<PAGE>

        FIRST CITIZENS BANCORPORATION OF SOUTH CAROLINA, INC. AND SUBSIDIARY


COMMUNITIES SERVED

AIKEN
Douglas E. Henderson
Vice President/City Executive
ANDERSON
John B. Buice, Jr.
Vice President/City Executive
BALLENTINE
Richard Pascal, Jr.
Assistant Vice President/Manager
BARNWELL
John J. Sanders
Vice President/Area/ Executive
BEECH ISLAND
Carol L. Albion
Branch Officer/Branch Manager
BELEVEDERE
Steven M. Phillips
Vice President/City Executive
BISHOPVILLE
Bruce C. Snipes
Assistant Vice President/City Executive
BOILING SPRINGS
Penny S. Guinn
Assistant Vice President/Manager
CALHOUN FALLS
Donald M. Rochelle
Assistant Vice President/Manager
CAYCE
C. Brian McLane
Assistant Vice President/Manager
CENTRAL
Jo Lynn McFadden
Assistant Vice President/Manager
CHARLESTON
Dwight L Moody, Jr.
Vice President/Area Executive
CHERAW
Brian J. Mickleberry
Vice President/City Executive
CHESTER
C. Larry Haynes
Vice President/City Executive
CHESTERFIELD
Thomas M. Gaskin
Vice President/City Executive
CLEMSON
William B. Harley, Jr.
Vice President/City Executive
CLIO
Derry W. McCormick
Vice President/City Executive
COLUMBIA
Bernard L. Duke
Senior Vice President/Area Executive
CONWAY
John C. Griggs, Jr.
Vice President/City Executive
COWPENS
Patricia H. Cassidy
Assistant Vice President/Manager
DARLINGTON
John H. Martin, III
Vice President/City Executive
DILLON
Charles S. McLaurin, III
Executive Vice President/Retail Banking Executive
EASTOVER
Robert G. Woods
Assistant Vice President/Manager
ELGIN
J. Michael Stinnett
Branch Officer/Manager
FOREST ACRES
G. Eddie Wingard
Vice President/Commercial Lender
FLORENCE
D. Leroy Bailey, Jr.
Vice President/Area Executive
GEORGETOWN
Robert R. Martin, Jr.
Vice President/City Executive
GREAT FALLS
John P. Davis
Manager
GREENVILLE
David C. Austin
Vice President/City Executive
GREENWOOD
C. Sidney Abney
Vice President/City Executive
HICKORY GROVE
No Officer in Charge
IRMO
Lisa A. Moseley
Assistant Vice President/Manager
JACKSON
L. Walker Padgett, Jr.
Vice President/Manager
JOANNA
Wanda M. Prater
Branch Officer/Supervisor
JOHNSTON
John C. Timmerman
Vice President/City Executive
KERSHAW
Nancy L. Taylor
Assistant Vice President/City Executive
LAKE VIEW
Edna Miller
Branch Officer/Manager
LANCASTER
Don T. Gardner
Vice President/City Executive
LANDRUM
E. Hite Miller, Jr.
Vice President/Manager
LEXINGTON
William E. Payne, Jr.
Vice President/Area Executive
LIBERTY
Y. Floyd Cousins
Assistant Vice President/Manager
LUGOFF
Byron P. Roberts
Branch Officer/Supervisor
LYMAN
Terry K. Phillips
Vice President/Manager
MARION
Richard M. Lane
City Executive
MAUDIN
Ted G. Sanders
Vice President/Manager
MONCKS CORNER
Dorothy C. Gatlin
Vice President/City Executive
MOUNT PLEASANT
Andrew B. Thomas
Branch Officer/Manager
MYRTLE BEACH
John D. Brown
Vice President/City Executive
NICHOLS
Gerald M. Bane
Assistant Vice President/City Executive
NORTH
Betty H. Williamson
Branch Officer/Manager
NORTH CHARLESTON
Willard S. Hewitt
Vice President/Branch Coordinator
PACOLET
Catherine G. Dunnaway
Branch Officer/Manager
PAGELAND
C. Hamilton Hutto
Vice President/City Executive
PAWLEYS ISLAND
Raymond O. Yonkers
Assistant Vice President/Manager
RIDGE SPRING
Donna J. Wise
Assistant Vice President/Supervisor
ROCK HILL
Dennis J. Stuber
Vice President/City Executive
SALEM
No Officer In Charge
SALUDA
William H. Rushton, Jr.
Vice President/City Executive
SHARON
Phillip D. Faulkner
Assistant Vice President/Manager
SIX MILE
No Officer in Charge
SOCASTEE
Charles S. Page
Branch Officer/Supervisor
SOUTH OF THE BORDER
Catherine B. Baxley
Branch Officer/Supervisor
SPARTANBURG
Gaines H. Mason, Jr.
Vice President/City Executive
SUMMERVILLE
Peter M. Bristow
Vice President/City Executive
ST. GEORGE
D. Carl Walters, Jr.
Vice President/City Executive
TRENTON
No Officer In Charge
WARE SHOALS
No Officer In Charge
WEST COLUMBIA
J. Doyle Pinholster
Vice President/Manager
WESTMINISTER
Susan B. Sanders
Consumer Lending Officer/Manager
WHITMIRE
W. Hughson Green, Jr.
Consumer Lending Officer/Manager
WILLISTON
Verna G. Murphy
Assistant Vice President/Manager
WOODRUFF
Perry C. Ouzts
Assistant Vice President/Supervisor
YORK
William B. Arthur
Vice President/City Executive

<TABLE> <S> <C>


<ARTICLE> 9
<CIK> 0000708848
<NAME> FIRST CITIZENS
<MULTIPLIER> 1,000
       
<S>                             <C>
<PERIOD-TYPE>                   12-MOS
<FISCAL-YEAR-END>                          DEC-31-1995
<PERIOD-START>                             JAN-01-1995
<PERIOD-END>                               DEC-31-1995
<CASH>                                          88,892
<INT-BEARING-DEPOSITS>                          12,675
<FED-FUNDS-SOLD>                                     0
<TRADING-ASSETS>                                     0
<INVESTMENTS-HELD-FOR-SALE>                          0
<INVESTMENTS-CARRYING>                         464,981
<INVESTMENTS-MARKET>                           469,975
<LOANS>                                      1,114,259
<ALLOWANCE>                                   (21,153)
<TOTAL-ASSETS>                               1,751,674
<DEPOSITS>                                   1,495,939
<SHORT-TERM>                                   118,507
<LIABILITIES-OTHER>                             13,442
<LONG-TERM>                                     11,700
                            3,282
                                          0
<COMMON>                                         4,718
<OTHER-SE>                                     104,086
<TOTAL-LIABILITIES-AND-EQUITY>               1,751,674
<INTEREST-LOAN>                                 89,800
<INTEREST-INVEST>                               25,906
<INTEREST-OTHER>                                 1,623
<INTEREST-TOTAL>                               117,329
<INTEREST-DEPOSIT>                              48,026
<INTEREST-EXPENSE>                              53,527
<INTEREST-INCOME-NET>                           63,802
<LOAN-LOSSES>                                    2,686
<SECURITIES-GAINS>                                   0
<EXPENSE-OTHER>                                 62,171
<INCOME-PRETAX>                                 19,335
<INCOME-PRE-EXTRAORDINARY>                      19,335
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                    12,558
<EPS-PRIMARY>                                    13.13
<EPS-DILUTED>                                    13.13
<YIELD-ACTUAL>                                    7.88
<LOANS-NON>                                      3,323
<LOANS-PAST>                                     1,747
<LOANS-TROUBLED>                                   569
<LOANS-PROBLEM>                                 23,271
<ALLOWANCE-OPEN>                                19,249
<CHARGE-OFFS>                                    1,954
<RECOVERIES>                                       875
<ALLOWANCE-CLOSE>                               21,153
<ALLOWANCE-DOMESTIC>                            21,153
<ALLOWANCE-FOREIGN>                                  0
<ALLOWANCE-UNALLOCATED>                          9,402
        



</TABLE>


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