SECURITY CAPITAL BANCORP
10-K405, 1995-03-31
STATE COMMERCIAL BANKS
Previous: WEST COAST BANCORP /NEW/OR/, 10-K405, 1995-03-31
Next: PRUDENTIAL ACQUISITION FUND I LP, 10-K, 1995-03-31




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

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

For the fiscal year ended December 31, 1994     Commission File Number 0-12359
                              ____________________
                           SECURITY CAPITAL BANCORP

          (Exact name of registrant as specified in its charter)

          North Carolina                                 56-1354694
(State or other jurisdiction of                       (I.R.S. employer
incorporation or organization)                       identification no.)

507 West Innes Street, Salisbury, North Carolina                     28144
(Address of principal executive offices)                           (Zip code)

                              (704) 636-3775
             Registrant's telephone number, including area code:


          SECURITIES REGISTERED PURSUANT TO SECTION 12(g) OF THE ACT:

                             Title of class
                        Common Stock, no par value

      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 of Regulation S-K is not contained herein,  and
will not be contained, to the best of registrant's knowledge, in
definitive proxy or information statements incorporated by reference in
Part III of this Form 10-K or any amendment to this Form 10-K. [X]

      State  the  aggregate  market  value  of  the voting stock held by
non-affiliates of the registrant as of March 3, 1995.  Common Stock, no
par value --- $191,704,422.

      Indicate  the  number  of  shares  outstanding of each of the
registrant's class of common stock, as of the latest practicable date.

            Class                        Outstanding at March 3, 1995
Common Stock, no par value                    11,780,086

                   DOCUMENTS INCORPORATED BY REFERENCE

Portions  of  the Annual Report to Shareholders for the year ended
December 31, 1994, are incorporated by reference into Part II.

<PAGE>

                           PART I

  ITEM 1 - BUSINESS


      The Corporation is a bank holding company organized in 1983 and
registered with the Board of Governors of  the  Federal Reserve System
(the  "FRB")  under  the  Bank Holding Company Act of 1956, as amended
(the "BHCA"),  and  the  bank  holding  company laws  of North Carolina.
The Corporation's executive offices are located at 507  West Innes
Street, Salisbury, North Carolina, and substantially all of the
operations of the Corporation  are carried on  through  its subsidiaries
(i) Security Capital Bank (formerly Security Bank and Trust  Company),
a  North  Carolina commercial bank  headquartered  in Salisbury, North
Carolina ("Security Bank");  (ii)  OMNIBANK, Inc., A State Savings Bank,
a North Carolina savings bank headquartered in Salisbury, North Carolina
("OMNIBANK");  (iii) Citizens Savings, Inc., SSB, a North Carolina
savings bank headquartered in  Concord,  North  Carolina ("Citizens");
(iv) Home Savings Bank, Inc., SSB, a North Carolina savings bank
headquartered  in  Kings Mountain, North Carolina ("Home Savings"); and
(v) Estates Development Corporation, a North Carolina  corporation
which  formerly  engaged  in real estate activities and is now in the
process of winding  down and terminating those operations ("EDC").
Security Bank has six subsidiaries (i) First Security Credit
Corporation  ("FSCC"), a North Carolina corporation which operates as a
consumer finance company; (ii) Northbound,  Ltd.    ("Northbound");
(iii)  North Carolina Financial Services Corporation ("North Carolina");
(iv) University  Financial  Services  Corporation,  Inc. ("University");
(v) NC Financial Services Corp. ("NC Financial");  and  (vi)  First
Residential  Mortgage Group, Inc. ("First Residential").  Other than
FSCC, all other  subsidiaries  of  Security Bank were inactive at
December 31, 1994.  Security Bank, OMNIBANK, Citizens, Home Savings,
EDC,  FSCC,  Northbound,  North  Carolina, University, NC Financial, and
First Residential are hereinafter  collectively referred  to  as  the
"Subsidiaries."   Security Bank, OMNIBANK, Citizens and Home Savings
are  hereinafter  collectively  referred to as the "Banking
Subsidiaries", and OMNIBANK, Citizens and Home Savings  are  hereinafter
collectively referred to as the "Savings Banks."  The Corporation owns
100% of the  outstanding  common stock  of  the  Banking  Subsidiaries
and  EDC,  and Security Bank owns 100% of the outstanding   common
stock  of  FSCC, Northbound, North  Carolina,  University,  NC
Financial,  and First Residential.   The Corporation's principal sources
of income are cash dividends from the Banking Subsidiaries. The  major
sources of operating  income  of  the  Subsidiaries  are set forth in
the Consolidated Financial Statements of the Corporation incorporated
elsewhere herein.

Pending Merger

     On  November  4,  1994,  the  Corporation and CCB Financial Corporation,
Durham, North Carolina ("CCB"), entered  into  a  definitive
Combination pursuant to which the Corporation will merge with and
into CCB, with CCB  as  the  surviving corporation and continuing
to operate under its present name (the "Combination").  The
Agreement  of  Combination  was  amended  and restated as of
December 1, 1994.  To effect the Combination, CCB will  issue  .50
of  a  share  of  its common stock, par value $5.00 per share, and
.50 of a right to acquire preferred  stock  of  CCB,  in  exchange
for each outstanding share of the Corporation's common stock, no
par value.    In  connection  with the Combination, the
Corporation's banking subsidiaries will merge into Central Carolina
Bank and Trust Company, a subsidiary of CCB.  On March 16, 1995,
the Combination was approved by the shareholders  of  the
Corporation  and  the shareholders of CCB.  The Combination is
expected to be completed during the second quarter of 1995.

                                  2
<PAGE>

Acquisitions

     Effective  September  23, 1994, Security Bank purchased the
outstanding stock of First Federal Savings & Loan  Association  of
Charlotte  ("First  Federal")  from  Fairfield  Communities,  Inc.
("Fairfield  )  for approximately  $41 million in cash.  The
acquisition is being accounted for by the purchase method and for
tax purposes,  elections  will  be  made  by  the  Corporation  and
Fairfield to treat the acquisition as an asset purchase.
Concurrent  with the purchase, First Federal was merged into
Security Bank.  Immediately prior to the  acquisition,  First
Federal had assets of $302.1 million, net loans of $135.8 million,
deposits of $250.9 million,  stockholders'  equity  of $29.4
million, and net income for the period from January 1, 1994,
through September  23,  1994,  of  $855,000.    As  a  result  of
the  acquisition, Security Bank experienced a large percentage
increase  in  most  asset  and  liability  categories, as well as
nonperforming assets, classified assets  and  borrowings.    Also
as a result of the acquisition, goodwill, deposit base premium, and
mortgage servicing  rights  were increased by $12.6 million, $3.2
million, and $1 million, respectively.  These amounts are  being
amortized  on a straight-line basis over 20 years for goodwill and
over 10 years using the sum-of- the-years-digits method for deposit
base premium and mortgage servicing rights.

     During  the  second  quarter of 1994, Security Capital 
completed the purchase of First Citizens Bank and Trust  Co.'s  
("First Citizens") Bessemer City office and the sale of Home Savings'
Gastonia office to First Citizens.   With the transaction, Home
Savings assumed approximately $2.7 million in deposits in Bessemer
City and First Citizens assumed approximately $6.4 million in
deposits in Gastonia.

The 1992 Merger
     On  June  30 1992, Omni Capital Group, Inc. ("Omni") was
merged with and into the Corporation (the "1992 Merger").    In
connection  with  the  1992 Merger, the Corporation's Restated
Articles of Incorporation were amended  and  restated  to  change
the  Corporation's  name  from  "First  Security Financial
Corporation" to "Security  Capital  Bancorp,"  to  increase  the
Corporation's authorized shares of common stock (the "Common
Stock")  from  10,000,000 to 25,000,000, to establish that its
shares of Common Stock would have no par value, to  authorize
5,000,000 shares of preferred stock with no par value per share, to
establish the minimum number of  directors  as  9 and the maximum
number as 30, to stagger the terms of the Board of Directors, and
to make certain  revisions  to  the Corporation's Restated Articles
of Incorporation to reflect the characteristics of the combined
company resulting from the 1992 Merger.

      Prior  to  the  1992  Merger,  Omni was a multiple savings
and loan holding company registered under the Home  Owners'  Loan
Act,  as  amended,  and  it and its subsidiaries (OMNIBANK,
Citizens, Home Savings, First Cabarrus  Corporation and EDC) were
subject to regulation by the Office of Thrift Supervision (the
"OTS").  As a  consequence  of  the  1992 Merger, the Corporation
continued as a bank holding company regulated by the FRB and
became  a multiple savings and loan company regulated by the OTS.
In December of 1992, the Savings Banks were converted from
federally  chartered  savings  banks  to  North  Carolina
chartered  savings  banks. Accordingly, the Corporation was no
longer subject to regulation by the OTS.

      The  1992  Merger was effected as a nontaxable reorganization
under Section 368(a)(i)(A) of the Internal Revenue  Code  of  1986,
as amended.  It was accounted for as a pooling-of-interests, with
the result that, on the  Corporation's  consolidated  balance
sheet: (i) the historical basis of the assets and liabilities of
the Corporation and Omni were combined as of the 1992 Merger

                                  3
<PAGE>


and carried forward at their previously recorded amounts;  (ii)
the  shareholders'  equity  accounts  of the Corporation and Omni
were combined as of the 1992 Merger  and  carried  forward  at
their previously recorded amounts; and (iii) the income and other
financial statements  of  the Corporation issued after the 1992
Merger have been, and will be, restated retroactively to reflect
the  consolidated  operations of the Corporation and Omni as if the
1992 Merger had taken place prior to the periods covered by such
financial statements.

The Subsidiaries

      Security  Bank was originally chartered in 1915 as the
commercial  bank and changed its name to "Security Bank and Trust
Company."  Effective September 23, 1994,  First  Federal  was
merged  into  Security  Bank  as discussed above and concurrently
with the merger, Security  Bank  changed its name to "Security Capital
Bank."  At December 31, 1994, it operated 43 branches in 24  communities
located  in  twelve  counties in the south central Piedmont region
of North Carolina, and had total  assets  of  approximately  $658.1
million,  insured deposit liabilities of approximately $580
million, leverage  capital  of approximately $53.6 million, and
total risk-based capital of approximately $57.7 million (or 17.56%
of risk-weighted assets).

      OMNIBANK  was originally chartered in 1919 as a North
Carolina mutual savings and loan association under the  name  "Home
Savings  and Loan Association."  In 1980 it became a federal mutual
savings and loan, and in March  of  1988,  it  converted  to  a
federal capital stock savings bank.  In December of 1988, it
effected a corporate  reorganization  and  became  a  subsidiary
of Omni (subsequently changing its name to "OMNIBANK, A Federal
Savings  Bank").    On  December 1, 1992, it converted from a
federally-chartered to a North Carolina chartered  savings bank.
At December 31, 1994, OMNIBANK operated three branches in
Salisbury, North Carolina, and  had  total  assets  of
approximately $226.5 million, insured deposit liabilities of
approximately $174.2 million,  leverage  capital  of approximately
$28 million, and total risk-based capital of approximately $29.6
million (or 22.62% of risk-weighted assets).

     Citizens  was  originally chartered in 1906 as a North
Carolina mutual savings and loan association.  In December  of
1988,  it  converted  to  a  federal  capital  stock  savings  bank
through a merger conversion transaction  with  Omni.    On
December  1, 1992, it converted from a federally-chartered to a
North Carolina chartered  savings bank.  At December 31, 1994,
Citizens operated five branches in Concord, North Carolina and
surrounding  areas,  and  had  total  assets  of  approximately
$199.1 million, insured deposit liabilities of approximately
$178.9  million,  leverage capital of approximately $14.3 million,
and total risk-based capital of approximately $15.7 million (or
13.91% of risk-weighted assets).

     Home  Savings  was originally chartered in 1923 as a North
Carolina mutual savings and loan association, and,  in  1981, it
became a federal mutual savings and loan association.  In 1989, it
converted into a federal capital  stock  savings  bank  through  a
merger  conversion  transaction with Omni.  On December 1, 1992, it
converted  from  a federally-chartered to a North Carolina
chartered savings bank.  At December 31, 1994, Home Savings
operated  two  branches  in Kings Mountain and Bessemer City, North
Carolina, and had total assets of approximately  $94.6  million,
insured deposit liabilities of approximately $85.4 million,
leverage capital of approximately  $7.7  million,  and  total
risk-based capital of approximately $8.4 million (or 16.50% of
risk- weighted assets).

     First  Cabarrus  Corporation ("FCC") was incorporated under
North Carolina law.  It provided management, electronic  data
processing,  and  other  services to the Corporation and the other
Subsidiaries.  On May 31, 1994,  Security  Bank  purchased  the
assets  and  assumed  the  liabilities of FCC, and FCC subsequently
was liquidated and dissolved.

                                  4
<PAGE>

      FSCC  is  a North Carolina corporation.  As a consumer
finance company, it provides small consumer loans through its three
offices in Kannapolis, Concord, and Salisbury, North Carolina.

      EDC  is a North Carolina corporation and was formerly in the
business of providing real estate appraisal services  and  engaging
in real estate development, building and sales.  It is in the
process of winding down and  terminating  these  activities  in
compliance with an order of the FRB issued in connection with the
1992 Merger.

Business Activities

      Through  one  or more of the Banking Subsidiaries and the 49
banking offices they operate, located in 13 counties  in the south
central and western Piedmont regions of North Carolina, the
Corporation offers numerous banking  services,  including
accepting  time  and demand deposits, making secured and unsecured
business and personal  loans,  making  mortgage  loans  (secured
primarily  by one-to-four family residential properties), renting
safe deposit boxes, sending and receiving wire transfers, and performing
trust functions for corporations,  pension  and  other  employee
benefit plans, and individuals.  Additionally, consumer finance,
insurance  and securities brokerage services, and other services
relating to financial management, are offered through  one  or
more  of  the Subsidiaries.  Ranked by total assets, the
Corporation is the 9th largest bank holding company headquartered
in North Carolina.

      The  economy  in  the  geographic  areas served by the
Corporation has been influenced positively by the growth  of
Charlotte, North Carolina, one of the fastest growing cities in the
Southeast and North Carolina's largest  city.    Charlotte  is
located  in  Mecklenburg  County.    A  substantial  portion  of
the Banking Subsidiaries'  banking  offices are located in
Mecklenburg County, in other counties included in the Charlotte
Standard  Metropolitan Statistical Area (the "Charlotte SMSA"), or
in counties adjacent to, or within a radius of  30  miles  of,  the
Charlotte SMSA.  At December 31, 1994, the economic conditions in
this primary market area  were  considered  to  be moderate to
good, with more favorable unemployment rates and other key economic
indicators than national averages.

      Vigorous  competition  exists in all major market areas
served by the Banking Subsidiaries.  The Banking Subsidiaries  face
direct  competition  for  deposits not only from commercial banks,
thrift institutions and credit  unions,  but  from other businesses
such as securities brokerage firms and mutual funds.  Particularly
in  times  of  high  interest rates, the Banking Subsidiaries
encounter additional significant competition for depositors'  funds
from short-term money market securities and other corporate and
government securities.  The Banking  Subsidiaries'  competition
for  loans  and  similar  services  come  from  commercial  banks,
thrift institutions,  credit  unions,  leasing companies, finance
companies, insurance companies, other institutional lenders,  and
a variety of financial services, and advisory companies.  The
Banking Subsidiaries seek to meet the  competition  of  these
other  companies,  many  of  which are larger and have greater
resources than the Corporation,  through  offering  competitive
interest rates, focusing upon the efficiency and quality of their
services  in meeting the banking needs of their customers, and,
where appropriate, expanding their presence in attractive markets
through branching or acquisitions.

Lending Activities

General.   The  principal  lending  activities of Security
Bank have been the making of installment and other  consumer
loans,  real  estate  mortgage  loans, and commercial, financial
and agricultural loans.  The Savings  Banks'  principal activity
has been the origination of conventional mortgage loans for the
purpose of constructing,  financing  or  refinancing  one-to-four

                                  5
<PAGE>


family residential properties.  To a lesser extent, the Savings
Banks  also  make commercial real estate loans (which include loans
secured by multi-family and other commercial  real  properties),
other  commercial  loans  and  consumer  loans.    As  of  December
31, 1994, approximately  $437  million,  or  67.16%, of the Banking
Subsidiaries' total loans consisted of loans secured principally
by  first  mortgages  on  one-to-four  family  residential
properties.    As  of that same date, approximately  $10.4
million, or 1.59%, of the Banking Subsidiaries' total loans were
secured by multi-family properties,  approximately  $14.4 million,
or 2.21%, were  construction loans secured primarily by one-to-four
family  residential  properties, and approximately $105.6 million,
or 16.22%, were secured by other commercial real  property.
Approximately  $62.7 million, or 9.63%, of the Banking
Subsidiaries' loans were installment and  other  consumer  loans,
and  approximately  $20.7  million,  or  3.19%,  were  commercial,
financial and agricultural loans, as of December 31, 1994.

      Federal  regulations  limit  the  aggregate amount of loans a
financial institution may make to a single borrower.    At
December  31,  1994,  none  of  the  Banking Subsidiaries had loans
to a single borrower that exceeded these limits.  See "Regulation."

      Loan  Portfolio  Analysis.   Set forth below is selected data
relating to the composition of the Banking Subsidiaries' loan
portfolio, excluding loans held for sale, by type of loan on the
dates indicated:

                                  6
<PAGE>




<TABLE>
<CAPTION>
                                                                               At December 31,
                                     1994                1993               1992                  1991               1990
                               Amount       %      Amount      %     Amount        %       Amount      %      Amount      %
<S>                          <C>        <C>      <C>        <C>    <C>           <C>     <C>       <C>      <C>       <C> 
                                       (Dollars in Thousands)            

Real estate mortgage          $447,452    69.03   $338,562   71.55   $361,935    70.91    $379,574   68.85   $385,753   66.15
Real estate construction        14,396     2.22     10,085    2.13     11,215     2.20      15,653    2.84     16,996    2.91

Commercial, financial and     
  agricultural                 126,291    19.48     64,739   13.68     68,598    13.44      73,794   13.38     86,134   14.77

Installment (consumer)          62,681     9.67     62,341   13.17     70,909    13.89      84,318   15.29     96,431   16.54

Total loans                    650,820             475,727            512,657              553,339            585,314      

   Less:  unearned income       <2,691>    <.42>    <2,698>  < .57>    <2,545>    <.50>     <2,419>   <.44>    <2,697>   <.46>
   Plus: Premiums                  102      .02        173     .04        317      .06         418     .08        530     .09

 Loans, net:                  $648,231   100.00   $473,202  100.00   $510,429   100.00    $551,338  100.00   $583,147  100.00

</TABLE>

                                  7
<PAGE>


         Residential  Mortgage Loans.  The primary lending activity
of the Savings Banks has been the granting of  conventional  loans
to enable borrowers to purchase existing homes or refinance
existing mortgages.  To a lesser  extent,  Security  Bank  also
makes  residential  mortgage loans.  Mortgage loans made by the
Banking Subsidiaries  are  generally  long-term  loans,  amortized
on a monthly basis, with principal and interest due each  month.
The Banking Subsidiaries' lending policies limit the maximum
loan-to-value ratio on residential mortgage  loans to 95% of the
lesser of the appraised value or purchase price, with the condition
that private mortgage  insurance  generally  be required on any
home loans with loan-to-value ratios in excess of 80%.  The Banking
Subsidiaries  require  mortgage title insurance on most mortgage
loans and hazard insurance generally in  the  amount  of the loan.
The contractual loan payment period for residential loans typically
ranges from 15  to  30  years.    Borrowers may refinance or prepay
loans at their option, typically without penalty.  The Banking
Subsidiaries'  experience  indicates  that  real  estate  loans
remain outstanding for significantly shorter  periods than their
contractual terms.  The thrift and mortgage banking industries have
generally used a  seven  to  twelve  year  average  loan  life  as
an  approximation  in calculations calling for prepayment
assumptions.    Management  believes  that  the Banking
Subsidiaries' loan prepayment experience has generally mirrored
that of the industry as a whole.

         The  Banking  Subsidiaries  currently  offer adjustable
rate mortgage loans generally tied to the one year  U.S.  Treasury
security  yield  or a published prime lending rate.  The interest
rates on most of these mortgages  are  adjustable  once  a  year
with limitations on adjustments of one or two percent per
adjustment period  and  five to six percent over the life of the
loan.  Although adjustable rate mortgage loans allow the Banking
Subsidiaries  to  increase  the  sensitivity  of  their asset bases
to changes in interest rates, the extent  of this interest
sensitivity is limited by the annual and lifetime interest rate
ceilings contained in adjustable  rate  mortgage  loans.   The
terms of such loans may also increase the likelihood of
delinquencies during  periods  of high interest rates.  Adjustable
rate residential mortgage loans amounted to 43.69% of the loan
portfolio of the Banking Subsidiaries at December 31, 1994.

         Commercial  Real  Estate  Loans.    The Savings Banks
provide commercial real estate loans, including loans  secured  by
multi-family dwellings with more than four units and other
commercial real property.  From time  to  time,  Security  Bank
also  makes these types of loans.  These loans constituted
approximately $116 million,  or  17.81%, of the Banking
Subsidiaries' loan portfolio at December 31, 1994.  These loans
typically are  secured  by improved real estate located in North
Carolina.  Commercial real estate loans customarily are made  in
amounts up to 80% of the appraised value of the property and
generally have terms of up to 15 years. Interest  rates  are  tied
generally  to  the one, two, three and five-year U.S. Treasury
security yield or a published prime lending rate.

    Because  of  their  generally  shorter terms and higher
interest rates, commercial real estate loans, such  as  those  made
by the Banking Subsidiaries, are helpful in maintaining a
profitable spread between the Banking  Subsidiaries'  average  loan
yields  and  their  cost of funds.  Traditionally, such loans have
been regarded  as  posing  significantly  greater  risk  of
default  than  residential mortgage loans.  Such loans generally
are  substantially  larger than single-family residential mortgage
loans, and repayment of the loan generally  depends on cash flow
generated by the property.  Because the payment experience on loans
secured by such  property  is  often  dependent upon successful
operation or management of the property, repayment of the loan  may
be  subject to a greater extent to adverse conditions in the real
estate market or the economy than generally  is  the  case  with
one-to-four  family  residential  mortgage  loans.  The commercial
real estate business  is  cyclical  and  subject  to  downturns,
overbuilding and local economic conditions.  The Banking
Subsidiaries  seek  to  limit  these risks in a variety of ways,
including, among others, limiting the size of their  commercial and
multi-family real estate loans, generally limiting such loans to a
maximum 

                                  8
<PAGE>

loan-to-value ratio  of  80%  based on the lesser of the
purchase price or the appraised value of the property and generally
lending on property located within their market areas.



     Commercial,  Financial,  and  Agricultural Loans.
Security Bank and, to a lesser extent, the Savings Banks  also
make  commercial,  financial and agricultural loans primarily to
small and medium-sized companies for  expansion  and renovation,
working capital needs, equipment purchases and farming operations.
Generally, loans  are  made  with  adjustable  interest  rates
with terms of one to five years.  These loans constituted
approximately  $20.7  million,  or  3.19%,  of  the Banking
Subsidiaries' loan portfolio at December 31, 1994. Interest  rates
are  tied  generally  to the one, two, three or five-year U.S.
Treasury securities yield or a published  prime  lending  rate.
Generally,  these commercial, financial and agricultural loans are
made to borrowers located in North Carolina.

     As  with  commercial  real  estate loans, commercial,
and agricultural loans are helpful in maintaining  a
profitable spread between the Banking Subsidiaries' average loan
yields and their cost of funds because  of  their  shorter  term
and  higher  interest rates.  These loans have a higher degree of
risk than residential  mortgage  loans  because  they  are
typically made on the basis of the borrower's ability to make
repayment  from  the cash flow of its business and are either
unsecured or secured by business assets, such as accounts
receivable,  equipment  and  inventory.  As a result, the
availability of funds for the repayment of commercial,  financial
and  agricultural  loans may be substantially dependent on the
success of the business itself.    The  Banking Subsidiaries seek
to limit these risks by maintaining close contact with the
borrower, obtaining  financial statements on a regular basis and
determining that the borrower is in compliance with the terms of
the loan agreement.

     Installment  and Other Consumer Loans.  At December 31,
1994, the Corporation's installment and other consumer  loans
portfolio  aggregated  approximately $62.7 million, or 9.63%, of
the Corporation's total loan portfolio.    The consumer loans made
by the Banking Subsidiaries include line of credit loans to
individuals, loans  on  automobiles, boats, recreational vehicles
and other consumer goods and unsecured loans.  Generally, consumer
loans have up to five-year terms and may have either adjustable or
fixed interest rates or may be in the  form  of  credit lines with
adjustable interest rates.  The Banking Subsidiaries normally limit
the loan- to-value  ratios  on  secured  consumer  loans  to 85%,
depending on the type of collateral securing the loan. Consumer
loans  typically  are  either  secured  by  collateral  that  is
rapidly depreciating or has greater recovery  risks,  such  as
automobiles,  or  are unsecured.  Therefore, these loans generally
carry a greater degree  of  credit risk than residential mortgage
loans.  Approximately $8.9 million, or 14.2%, of the Banking
Subsidiaries' consumer loans as of December 31, 1994 were
unsecured.

      Loan  Maturity  Schedule.    The  following table sets
forth certain information at December 31, 1994 regarding  the
dollar  amount  of  real  estate construction loans and commercial,
financial and agricultural loans  maturing  in the Banking
Subsidiaries' loan portfolio. Demand and line of credit loans
having no stated schedule of repayments and no stated maturity are
reported as due in one year or less.

                                  9
<PAGE>


<TABLE>
<CAPTION>
                       Due In 1           Due After 1              
                    Year or Less           Through 5             Due After 5
                        After             Years After            Years  After   
                  December 31, 1994    December 31, 1994      December 31, 1994       Total
      
<S>                      <C>             <C>                  <C>                     <C>
                                     (Dollars in Thousands)
Real estate
  construction loans
                          $13,758        $   638               $  ---             $ 14,396
Commercial, financial
  and agricultural loans   75,290         37,290                13,711             126,291

Total                     $89,048        $37,928               $13,711            $140,687
</TABLE>

    Predetermined   and  Adjustable  Interest  Rates Schedule.  The 
following table sets forth the dollar amount of all real estate 
construction loans and commercial, financial and agricultural loans of 
the Banking Subsidiaries due after one year from December 31, 1994  that have 
predetermined interest rates or have floating or adjustable interest rates:

<TABLE>
<CAPTION>
                                                    Predetermined      Floating
                                                        Rates       Adjustable Rates
<S>                                                <C>               <C>
                                                                         
                                                         (Dollars in Thousands)

 Real estate construction                          $     ---           $   638
 Commercial, financial and agricultural               31,590            19,411
 Total                                               $31,590           $20,049
</TABLE>

      Loan  Solicitation  and  Processing.   The Banking Subsidiaries 
derive their loan originations from a number  of sources.  Residential 
loan originations can be attributed to real estate broker referrals, 
mortgage banking  relationships, direct solicitation by the loan officers 
of the Banking Subsidiaries, current depositors  and borrowers, builders, 
attorneys, walk-in customers, correspondent loan originators and, in some
instances,  other  lenders.    Commercial  real  estate  loans,  consumer 
loans, and commercial, financial and agricultural originations result 
from  many of the same sources.  Upon receipt of a loan application from a
prospective  borrower,  a  credit report and verifications are ordered 
to verify specific information relating to the loan applicant's 
employment, income and credit standing. An appraisal of any real estate 
intended to secure a proposed loan is undertaken by in-house or 
independent appraisers approved by the applicable Banking Subsidiary.

     The  Corporation  and  the  Banking  Subsidiaries  have 
established certain general policies for loan  authorization  
procedures. Loans up to limits established by each Banking Subsidiary's 
Board of Directors may be made by that Banking Subsidiary's applicable  
loan  officers.  Such loans are reviewed by the Banking
Subsidiary's  management  and  Board.  Loans in excess of these
limits must be reviewed by the chief executive officer,  and
approved  by the loan committee, of the relevant Banking
Subsidiary.  Loans in excess of a pre- established  level  are
reviewed by the General Loan Committee of the Corporation which
makes a recommendation to  the  Board  of  the  applicable  Banking
Subsidiary.  Such Board then considers such loan for approval or
rejection.

                                 10
<PAGE>



     Loan  applicants are promptly notified of the decision by
a letter or, in some instances, orally.  If a  loan,  other  than
consumer loans or certain loans of lesser amounts, is approved, a
commitment letter will specify  the  terms  and  conditions  of
the  proposed loan, including the amount of the loan, interest
rate, amortization  term,  a  brief  description  of  the  required
collateral (if a secured loan is to be made) and required
insurance  coverage.    The  borrower  must provide proof of fire
and casualty insurance on any real property  serving  as
collateral,  which  insurance  must be maintained during the full
term of the loan.  In addition,  the  Banking  Subsidiaries
generally require title insurance on all loans secured by real
property. Loan rates are normally locked in for a 60-day period.

     Loan  Commitments.    In  the  normal  course  of
business,  the  Banking  Subsidiaries have various commitments  to
extend credit which are not reflected in the Corporation's
consolidated financial statements. At  December  31,  1994,
outstanding loan commitments approximated $2,591,000 (of which
approximately $349,000 were  fixed rate and $2,242,000 were
variable rate), pre-approved but unused lines of credit for loans
totaled $95.2  million  and  standby letters of credit aggregated
$675,000.  These amounts represent the Corporation's exposure  to
credit  risk  for  off-balance  sheet  financial instruments, and,
in the opinion of management, represent  no  more  than  the
normal  lending risk that the Banking Subsidiaries incur in their
extension of loans  to their borrowers.  If these commitments are
drawn, the Banking Subsidiaries will obtain collateral if it  is
deemed  necessary based on management's credit evaluation of the
borrower.  Collateral obtained varies but  may  include  accounts
receivable,  inventory,  and  commercial  or residential real
estate.  Management expects that these commitments can be funded
through normal operations.

     Loan  Activity.    Loan originations of the Banking
Subsidiaries are primarily generated by their own lending
functions,  as  opposed  to  purchasing loans from other financial
institutions.  In this manner, the Banking  Subsidiaries  collect
for  themselves the loan origination fees paid by the borrowers.
The  Banking Subsidiaries    from  time to time have purchased
adjustable and fixed rate mortgage loans and mortgage-backed
securities in the secondary market.

     The  Banking  Subsidiaries  typically  underwrite fixed
rate mortgage loans according to Federal Home Loan  Mortgage
Corporation ("FHLMC") or Federal National Mortgage Association
("FNMA") guidelines, so that the loans  qualify  for  sale  in  the
secondary mortgage market or exchange for participation
certificates.  Such loans  may  be  considered  by management to be
held for sale at origination based on their interest rates and
terms  to  maturity,  and  thus  such  loans  are  carried  at  the
lower  of cost or market as determined by outstanding  commitments
from  investors  or  current investor yield requirements calculated
on the aggregate loan  basis.    Gains and losses on loan sales are
recognized if at the time of sale the average interest rate on  the
loans  sold, adjusted for servicing costs, differs from the agreed
yield to the buyer.  Any resulting discount  or  premium  is
amortized using a level yield method over the contractual life of
such loans.  Sales of  loans  in  1994  and  1993  resulted  in no
such discounts or premiums.  During 1994 and 1993, the Banking
Subsidiaries  sold,  through  OMNIBANK,  approximately $21.4
million and $85.7 million, respectively, of fixed rate  residential
mortgage  loans  to  generate  liquidity  and to meet loan demand.
In connection with such sales,  OMNIBANK  generally  retains  the
servicing  of the loans (i.e., collection of principal and interest
payments),  for  which  it generally receives an average fee
payable monthly of .25% to .375% per annum of the unpaid  balance
of  each  loan.    As of December 31, 1994, the Banking
Subsidiaries were servicing loans for others  aggregating
approximately  $314.7 million.  The sale and subsequent servicing
of residential mortgage loans  have  been,  and  will  continue  to
be, a significant source of other income for the Corporation.  The
Corporation's  gains  on  sales of loans, however, are largely
dependent upon prevailing interest rates, which influence  residential
loan borrowers to refinance their loans at more favorable interest rates.
As a result, this  source  of other  income  could  be  significantly 

                                   11
<PAGE>

affected by changes in such interest rates in future periods.
Gains on sales of loans totaled  $190,000,  $1,384,000 and $738,000 for
1994, 1993, and 1992, respectively, and loan servicing fees totaled $584,000,
$604,000 and $563,000 for 1994, 1993, and 1992, respectively.

      Loan  Origination  and  Other Fees.  In addition to
interest earned on loans and fees for making loan commitments,  the
Banking  Subsidiaries  receive loan origination fees for
originating mortgage loans.  These origination  fees  generally
are  calculated as a percentage of the principal amount of the
mortgage loan and are  charged  to  the  borrower  for  creation
of  the  loan.   Non-refundable fees and certain related costs
associated  with originating or acquiring loans generally are
recognized over the life of the related loans as an  adjustment to
interest income.  Deferred net fees and discounts associated with
the mortgage loans held by the  Banking Subsidiaries are included
as components of the carrying value of the loan and are being
amortized into interest income over the lives of the related loans
by a method that approximates level yield.

     The  Banking  Subsidiaries  also receive other fees and
charges relating to existing loans, including late  charges,  fees
collected in connection with a change in borrower, and insurance
commissions.  These fees and  charges  for  the  years ended
December 31, 1994, 1993, and 1992 totaled approximately $901,000,
$792,000 and $788,000, respectively.

     Non-Performing  Assets.   The Banking Subsidiaries'
collection procedures provide that when a loan is 30  days
delinquent,  the  borrower  will  be  contacted  by  mail and
payment requested.  If the delinquency continues,  subsequent
efforts will be made to contact the delinquent borrower.  In
certain limited instances, the  Banking  Subsidiary  may  modify
the  loan  or grant a limited moratorium on loan payments to enable
the borrower  to  reorganize  his financial affairs.  If the loan
continues in a delinquent status for at least 90 days,  the
Banking  Subsidiary  generally  will initiate foreclosure or other
collection proceedings.  If the loan  is unsecured, it is generally
charged-off after it is 120 days delinquent.  If a loan is secured,
upon a foreclosure  or  other  action  seizing the collateral, or
the determination by management that the collateral has  been in
substance foreclosed, the collateral property is appraised, and is
then classified as real estate owned  and  is  recorded  at  the
lower of cost or fair value, less the estimated costs to sell the
property. Generally, such properties are appraised annually to
update the fair value estimates made by management.

     The  following  table  presents  information  on
nonperforming  assets, including non-accrual loans, accruing loans
that are 90 or more days past due, real estate owned and
restructured loans:

<TABLE>
<CAPTION>                                                           At December 31,

                                 1994     1993    1992     1991      1990
<S>                             <C>    <C>     <C>      <C>        <C>
                                                (Dollars in Thousands)

Non-accrual loans               $1,774  $1,573  $2,515   $1,750     $2,438
Accruing loans 90 days or more
  past due                       2,402     420   1,380    2,139      2,942
Real estate owned                1,704     951     983      998      1,894
Restructured loans                 129     186     479    1,700        -
   Total                        $6,009  $3,130  $5,357   $6,587     $7,274

Non-performing assets as
  a percentage of
  total assets                    .52%    .34%    .59%     .72%       .80%

</TABLE>

     Management  of the Banking Subsidiaries periodically
evaluates the collectibility of the principal of and  interest  on
these  loans.    When  a loan becomes delinquent by at least 90
days, management determines whether  interest  should  continue  to
accrue by considering various factors, including the current
financial position  of the borrower, the value of the underlying
collateral, the existence and amount of 

                                      12
<PAGE>


coverage of any private mortgage insurance, and the date that the last 
payment or partial payment was received. If collectibility of the
outstanding  principal  balance  and  the accrued interest appears
certain based on a review  of  the  aforementioned  factors,  and
the  loan  is considered by management to be in the process of
collection,  management  will  continue  to  accrue  interest  on
these loans.  Loans are placed on nonaccrual status  when
management  determines uncertainty of interest collection exists
but payment of principal is not impaired.    When  uncertainty  of
collection  of  principal  exists,  the  asset  is written down to
its net realizable  value.   Interest income foregone on nonaccrual
loans and restructured loans for each of the years in the
three-year period ended December 31, 1994, was not significant.

     Asset  Classification.    Regulations  governing
insured  financial  institutions  require  those institutions  to
classify  their  assets on a regular basis.  In addition, in
connection with examinations of insured  institutions,  federal
and  state  examiners  have  authority  to  identify  problem
assets and, if appropriate,  classify  them.  If an institution
does not agree with an examiner's classification of an asset, it
may  appeal  this  determination  to  the  appropriate  regulator.
Problem  assets may be classified as "substandard,"  "doubtful"  or
"loss."    An asset will be classified as "substandard" if it is
determined to involve  a  distinct possibility that the insured
institution may sustain some loss if deficiencies associated with
the  loan,  such  as  inadequate  documentation,  are  not
corrected.    An asset will be classified as "doubtful"  if full
collection is highly questionable or improbable.  An asset will be
classified as "loss" if it  is considered as uncollectible, even if
a partial recovery may be expected in the future.  There is also a
"special  mention"  category  which  includes  assets that
currently do not expose an insured institution to a sufficient
degree  of  risk  to  warrant  classification but that do possess
credit deficiencies or potential weaknesses  deserving management's
close attention.  An institution must establish general allowances
for loan losses  for  assets  classified  as  substandard or
doubtful.  If an asset or portion thereof is classified as loss,
the insured institution must either establish specific allowances
for loan losses in the amount of 100% of the portion of the asset
classified loss, or charge-off such amount.

     The  aggregate  amounts  of  classified  assets (which
included non-performing assets) of the Banking Subsidiaries at
December 31, 1994 were as follows:
<TABLE>
<CAPTION>
                  Security Bank     OMNIBANK    Citizens      Home Savings    EDC
<S>                <C>               <C>          <C>          <C>             <C>
                                        (Dollars in Thousands)

Substandard assets  $ 1,899          $ 476        $ 962        $ 445            --
Doubtful assets          --             --           --           --            --
Loss assets              --             --           --           --            --
Restructured loans       --            109           --           20            --
Real estate owned     1,500             83           34           86           $ 1
</TABLE>

    Loans  classified for regulatory purposes as loss, doubtful,
substandard or special mention that have not  been disclosed in the
nonperforming asset table under the section "Nonperforming Assets"
do not represent or  result  from  trends  or  uncertainties  which
management reasonably expects will materially impact future
operating  results,  liquidity,  or capital resources, or represent
material credits about which management is aware  of  any
information which causes management to have serious doubts as to
the ability of such borrowers to comply with the loan repayment
terms.

     Allowances  for Loan Losses.  The Corporation recognizes
that the Banking Subsidiaries will experience credit  losses  in
making loans and that the risk of loss will vary with, among other
things, the type of loan being made, the credit-worthiness of the
borrower over the term of the loan and, in the case of a secured loan,
the quality of the security for the loan.

                                  13
<PAGE>

     Management's  policy  to  maintain  adequate  reserves  is
based on, among other things, estimates of historical  loan  loss
experience,  loan  growth,  the  composition  and quality of each
Banking Subsidiary's overall  loan  portfolio  and  off-balance
sheet commitments, evaluations of current and anticipated economic
conditions,  and  collateral  values.    Management  evaluates  the
carrying  value of loans periodically and specific  allowances  are
made  for  individual loans when the ultimate collection is
considered questionable after  reviewing  the current status of
loans that are contractually past due and taking into account the
fair value  of  the  collateral  of  the loan.  In addition,
management of the Banking Subsidiaries utilizes a risk grading
system  to  evaluate  the  adequacy  of  the  allowance  for  loan
losses for certain commercial loan relationships.    Also,  certain
loans  are pooled based on delinquency status and a percentage
allocation is made  to  the  allowance for loan losses based on the
severity of the delinquency.  Further, for the remaining loans
which are neither assigned a risk grade nor pooled based on
delinquency status, a percentage allocation is  made  based  on
the  historical  loan loss experience of each Banking Subsidiary.
Lastly, the nature and extent  of  off-balance sheet financial
instruments, including loan commitments, pre-approved but unused
lines of  credit  and  letters of credit are taken into
consideration and assigned an allocation based on historical loan
loss  experience.    During  each  of  the  years  in the
three-year period ended December 31, 1994, the Corporation had no
realized credit losses from such off-balance sheet financial
instruments.

     The  Banking  Subsidiaries  grant primarily commercial,
real estate, and installment loans throughout their  market  areas,
which  consists  primarily  of  the south central and western
Piedmont regions of North Carolina.   The Banking Subsidiaries real
estate loan portfolios can be affected by the condition of the
local real  estate  markets  and  their commercial and installment
loan portfolios can be affected by local economic conditions.

      While  management  uses the best information available to
make evaluations, future adjustments to the allowance  may  be
necessary  if  conditions  differ  substantially  from  assumptions
used  in  making such evaluations.    In  addition,  various
regulatory agencies, as an integral part of their examination
process, periodically  review  the  Banking  Subsidiaries'
allowances for loan losses and losses on real estate owned. Such
agencies  may  require  the  Banking Subsidiaries to adjust the
allowance based on their judgments about information available to
them at the time of their examinations.



                                  14
<PAGE>

The following is a reconciliation of the allowance for loan losses for the 
years shown:


<TABLE>
<CAPTION>                                   Years Ended December 31,
                                1994         1993        1992         1991     1990
<S>                              <C>         <C>          <C>          <C>      <C>
                                            (Dollars in Thousands)
Balance, at the beginning
  of the year                     $7,227      $6,909       $5,429      $4,732    $4,620
Add:  Allowance of acquired
  institution                      2,054           -            -           -         -
Charge-offs:
  Real estate mortgage loans        <199>       <283>        <118>       <167>     <398>
  Commercial, financial
    and agricultural loans           <36>        <33>        <492>       <821>     <749>
  Installment (consumer)
    loans                           <346>       <416>        <414>       <700>   <1,169>
Recoveries:
  Real estate
    mortgage loans                    76         165           69         119        56
  Commercial, financial
    and agricultural loans            21          46          267         154       338
  Installment (consumer)
    loans                            161         186          320         188       414
Net charge-offs                     <323>       <335>        <368>     <1,227>   <1,508>
Provision for loan
 losses                              359         653        1,848       1,924     1,620
Balance, at the end of
 the year                         $9,317      $7,227       $6,909      $5,429    $4,732
Ratio of net
 charge-offs
 during the year to
 average loans
 outstanding during
 the year                           .06%        .07%          .07%       .22%      .27%
</TABLE>

     The  following  table  presents  an  allocation  of  the
allowance for loan losses by the categories indicated  and the
percentage that loans in each category bear to the Banking
Subsidiaries' total loans.  This allocation  is  used  by
management  to assist in its evaluation of the Banking
Subsidiaries' loan portfolio. These  allocations  are  merely
estimates  and  are  subject  to  revisions as conditions change.
Based upon historical  loss  experience  and  the  Banking
Subsidiaries' assessment of their loan portfolios, the Banking
Subsidiaries'  allowances  for loan losses have been allocated to
the categories of loans indicated.  Specific allocations  for
these  loans  are  based  primarily on the credit-worthiness of
each borrower.  In addition, general  allocations  are also made to
each category based upon, among other things, the impact of current
and future  economic  conditions  on  the  loan portfolio taken as a
whole.  Losses on loans made to consumers are reasonably
predictable based on prior loss experience and a review of current
economic conditions.

<TABLE>
<CAPTION>
                                                             At December 31,

                          1994     %      1993      %      1992     %      1991     %      1990        %
<S>                       <C>     <C>    <C>       <C>     <C>     <C>    <C>      <C>     <C>        <C>
                                                    (Dollars in Thousands)

Real estate
 mortgage loans          $6,372   68.76   $4,579   71.17   $4,118  70.60   $2,856   68.59   $3,380     65.90
Real estate
 construction loans           -    2.21        -    2.12        -   2.19        -    2.83        -      2.90
Commercial, financial
 and agricultural loans   1,897   19.40    1,242   13.61      961  13.38    1,090   13.34      631     14.72
Installment
 (consumer) loans         1,048    9.63    1,406   13.10    1,830  13.83    1,483   15.24      721     16.48

                         $9,317  100.00   $7,227  100.00   $6,909 100.00   $5,429  100.00   $4,732    100.00
</TABLE>
                                  15
<PAGE>


     Non-Banking Subsidiaries

         The  Corporation  has  one  direct  Subsidiary and six
indirect Subsidiaries, which are not financial institutions.
Prior to the 1992 Merger, EDC engaged in real estate acquisition,
development and construction and  provided  real  estate  appraisal
services  to Omni and its subsidiaries.  At December 31, 1994, EDC
had assets  of  approximately  $817,000 and liabilities of
approximately $4,000.  FSCC is a subsidiary of Security Bank  and
operates  as a consumer finance company.  At December 31, 1994,
FSCC had assets of approximately $3 million,  including  a
consumer  loan  portfolio  of  approximately  $2.8  million,  and
total liabilities of approximately  $3  million.    As a result of
the September 23,1994 merger of First Federal and Security Bank,
five  new  non-banking  subsidiaries  were added to Security Bank.
Northbound, North Carolina, University, NC Financial,  and  First
Residential had an insignificant amount of assets and liabilities
and were inactive, at December  31,  1994.    It  is  anticipated
that FSCC will be sold, and the five Subsidiaries acquired in the
merger  of  First  Federal  into  Security  Bank  will be dissolved
and liquidated, in 1995.  See "Regulation" below.

Investment Activities

     Interest  and dividends on investments historically have
provided the Corporation and its Subsidiaries an  additional
substantial source of income.  At December 31, 1994, the
Corporation's portfolio of investment securities  available  for
sale,  reported  at estimated fair value, aggregated approximately
$256.7 million. Investment  securities  held  to maturity, reported
at amortized cost, aggregated approximately $155.6 million at  that
date,  and  consisted  primarily  of  United  States  Government
obligations, with lesser amounts of mortgage-backed  securities,
state  and  municipal  obligations and federal agency obligations.
Purchases of securities  are  funded  either through the sale or
maturity of other securities or from the cash flow arising in the
ordinary course of business.

     The  Banking  Subsidiaries  have authority to invest in
various types of liquid assets, which include certain  time
deposits, bank acceptances, specified U.S. Government securities,
government agency securities, and  state  and  municipal
obligations.  Subject to various regulatory restrictions, the
Banking Subsidiaries may  also  invest a portion of their assets in
commercial paper, corporate debt securities and in mutual funds
whose  assets  conform  to  the  investments that they are
otherwise authorized to make directly.  The Banking Subsidiaries
are  required  to  maintain  liquid  assets  at  minimum levels,
which are adjusted by financial institution  regulators  from  time
to  time.  See "Regulation."  The Banking Subsidiaries
traditionally have maintained  levels  of  liquidity  above  that
required by federal regulations.  In addition to providing for
regulatory  liquidity,  the  Banking  Subsidiaries maintain
investments to employ funds not currently required for their
various lending activities.

     Subject  to  the  investment  policy  of  the
Corporation's  Board  of  Directors, members of senior management
normally  make  investment decisions.  Management determines the
maturities and mix of investments in  the Banking Subsidiaries'
investment portfolios based on liquidity needs and legal liquidity
restrictions. Maturities  are  also determined based on general and
anticipated market trends.  The Corporation's investment strategy
has  been,  and  remains,  to  invest  principally  in U.S.
Government securities, government agency obligations,  and  certain
types  of  state and municipal obligations with maturities of seven
years or less. Investments  in  these  types  of  securities  and
obligations amounted to 96% of the Corporation's investment
portfolio  at December 31, 1994.  These high grade investments
generally pose little or no credit risk and are easily  liquidated
if necessary.  Management generally considers government and agency
obligations that carry lower  yields  to  be  preferable to higher
yielding securities 

                                   16
<PAGE>

that carry greater credit risks.  Furthermore, management  
recognizes  the Corporation's limitations in being able to evaluate 
and  monitor  many corporate  and other  securities  on  a
timely basis.  Management believes that this investment strategy
will provide stable earnings  and  maintain asset quality, although
rates of return will be more moderate than those that could be
obtained  with  riskier  securities.  The Corporation does not
engage in hedging or other high risk investment strategies.

     The  Financial  Accounting  Standards  Board  ("FASB")
has  issued Statement of Financial Accounting Standards  ("SFAS")
No. 115, "Accounting for Certain Investments in Debt and Equity
Securities", that requires debt  and  equity  securities  held (i)
to maturity be classified as such and reported at amortized cost;
(ii) for  current  resale be classified as trading securities and
reported at fair value, with unrealized gains and losses  included
in  current  earnings; and (iii) for any other purpose be
classified as securities available for  sale  and  reported  at
fair  value, with unrealized gains and losses excluded from current
earnings and reported  as  a  separate  component of stockholders'
equity.  On January 1, 1994, the Corporation adopted the provisions
of SFAS No. 115 and classified approximately $329.8 million of
securities as investment securities available for sale.

     At  December 31, 1994, the Corporation's investment
securities portfolio available for sale had gross unrealized  gains
of  $195,000  and  gross unrealized losses of $9.8 million.  Also
at December 31, 1994, the Corporation's  investment  securities
portfolio  held  to maturity had gross unrealized gains of $186,000
and gross  unrealized  losses  of  $6  million,  compared  to
gross  unrealized  gains  of $7.2 million and gross unrealized
losses  of  $528,000  in  such  portfolios  at December 31, 1993.
The net unrealized loss of $9.8 million  in  the available for sale
portfolio and $6 million in the held to maturity portfolio at
December 31, 1994  reflect the fact that the weighted average yield
of the Corporation's investment securities portfolio is less  than
the  current  yields  being offered in the bond market for
securities with similar features.  Such amounts  do  not
necessarily reflect possible future realized losses for the
investment securities portfolio. The  level  of  unrealized losses
will change in future periods as yields being offered in the bond
market for securities with similar features fluctuate.

     Total  proceeds  from  sales  or issuer calls of
investment securities available for sale during 1994 were  $71.4
million.   There were no sales or issuer calls of investment
securities held to maturity in 1994. During  the year ended
December 31, 1993, sales or issuer calls of investment securities
totaled $5.9 million. During the year ended December 31, 1992,
sales or issuer calls of investment securities were insignificant.

                                  17
<PAGE>


     The  following  table  presents  the  amortized  cost  and
the  estimated  fair value of the various components of the
investment securities portfolio available for sale at December 31,
1994:
<TABLE>
<CAPTION>
                                                    At December 31,
                                                         1994
                                                (Dollars in Thousands)
                                                                                Estimated
                                                   Amortized                       Fair
                                                     Cost                         Value
<S>                                               <C>                          <C>
U.S. Government obligations                        $194,612                      $188,640

U.S. Government agency obligations                   70,661                        66,991
     Mortgage-backed securities                         960                           927

Other                                                    66                            99
         Total                                     $266,299                      $256,657
</TABLE>

                                  18
<PAGE>
     The  following  table  presents  the  amortized  cost  and
the  estimated  fair value of the various components of the
investment securities portfolio held to maturity at December 31,
1994, 1993, and 1992:


<TABLE>
<CAPTION>
                                               At December 31,
                                   1994                 1993                    1992
                                             (Dollars in Thousands)
                                     Estimated              Estimated                Estimated
                       Amortized       Fair     Amortized      Fair     Amortized      Fair
                          Cost         Value      Cost        Value       Cost        Value

<S>                        <C>         <C>        <C>         <C>         <C>          <C>
U.S. Government
  obligations               $54,328    $52,375     $305,180    $310,759   $292,848     $300,115
U.S. Government
  agency obligations         76,931     73,519       40,409      40,368      9,966        9,996
Mortgage-backed
  securities                  8,659      8,364       12,676      13,135     19,298       19,769
State and municipal
  obligations                15,679     15,532       10,022      10,698     15,592       16,570
Other                         -            -             66          86        900          900

   Total                   $155,597   $149,790     $368,353    $375,046   $338,604     $347,350

</TABLE>

     The   following  table  sets  forth  the  maturities of the
 components of the aggregate investment securities portfolio  available
 for  sale,  at carrying value, of the Corporation at December 31, 1994,
 and the weighted average yields of such securities.  Yields are based
 on the amortized cost of the portfolio:
<TABLE>
<CAPTION>
                                           After 1 but         After 5 but
                      1 Year or Less     Before 5 Years      Before 10 Years    After 10 Years
                       Amount   Yield     Amount   Yield      Amount    Yield    Amount   Yield
                                          (Dollars in Thousands)
<S>                   <C>       <C>    <C>       <C>       <C>         <C>       <C>      <C> 
U.S. Government
   obligations        $62,976   6.25%  $123,602   5.33%    $2,062        7.76%    -         -
U.S. Government
   agency obligations   1,004   4.89     46,384   5.72     19,603        8.30     -         -
Mortgage-backed           
  securities               -      -          79  12.13         25        7.49    $823     6.97%
Other investments          -      -         -      -          -           -        99       -
Total investment
   securities         $63,980   6.23%  $170,065   5.44%   $21,690        8.25%   $922     6.97%

</TABLE>
     The   following  table  sets  forth  the  maturities of the
 components of the aggregate investment securities portfolio  held  to
 maturity,  at  amortized  cost, of the Corporation at December 31,
 1994, and the weighted average yields of  such securities:


<TABLE>
<CAPTION>
                                                After 1 but           After 5 but
                         1 Year or Less        Before 5 Years        Before 10 Years       After 10 Years
                         Amount   Yield        Amount    Yield         Amount    Yield      Amount   Yield
                                  (Dollars in Thousands)
<S>                     <C>        <C>         <C>      <C>         <C>      <C>        <C>       <C>
U.S. Government
     obligations         $1,000        5.39%     $53,328   6.33%        -        -          -         -
U.S. Government
     agency obligations     -           -         45,968   6.61       $30,963   7.76%       -         -
Mortgage-backed
     securities             -           -            543   7.07         1,588   8.19   $ 6,528      7.80%
State and municipal
     obligations          6,509        7.60        2,484   7.71         1,276   5.28     5,410      5.69

Total investment
      securities         $7,509        7.31%    $102,323   6.49%      $33,827   7.69%  $11,938      6.84%

</TABLE>
                                  19
<PAGE>

Sources of Funds

        General  Sources  of  Funds.    Core  deposits are the
largest and most important source of the Banking Subsidiaries'
funds  for  lending  and  other  investment  purposes.    In
addition  to deposits, the Banking Subsidiaries receive funds from
interest payments, loan principal repayments, advances (loans) from
the Federal Home  Loan  Bank  of  Atlanta ("FHLB Advances"), other
borrowings and operations.  Loan repayments and interest payments
are  a  relatively  stable  source  of  funds,  while  deposit
inflows and outflows are significantly influenced  by  general
interest rates and money market conditions.  The Savings Banks
generally use borrowings on a short-term basis to compensate for
reductions in the availability of funds from other sources.
Borrowings may  also be used on a longer-term basis for general
business purposes.  Historically, the Banking Subsidiaries have not
relied upon significant amounts of borrowings to fund loan and asset
growth.

        Deposits.    The  Banking Subsidiaries attract consumer and
commercial deposits principally from within their  respective
primary  market  areas  through  the  offering  of a broad selection
of deposit instruments, including  (depending  upon  the  Banking
Subsidiary),  demand  deposits, NOW accounts, money market accounts,
regular  savings  accounts,  money  market  certificates, other time
deposits (including negotiated "jumbo" and "mini  jumbo"
certificates  in  denominations  of at least $100,000 and $50,000,
respectively), and individual retirement  plans.    Deposit  account
terms  vary,  with  the principal differences being the minimum
balance required,  the  time  period  that  the  funds  must  remain
on  deposit  and  the interest rate.  The Banking Subsidiaries
generally  do  not  obtain  funds through brokers, and they do not
solicit funds outside of North Carolina.    The  Banking
Subsidiaries'  aggregate  deposits  increased  approximately $227.7
million in 1994, increased  approximately $10.8 million in 1993, and
decreased approximately $1.5 million in 1992.  The increase in  1994
was  primarily  due to the acquisition of First Federal in September
of 1994.  Deposit accounts would have decreased $23.3 million in
1994, excluding the effect of the First Federal acquisition.

        The  following  table  contains  information  pertaining to
the average balance of and the average rate paid on each of the
following deposit categories for the periods indicated:

<TABLE>
<CAPTION>
                         Year Ending             Year Ending            Year Ending
                      December 31, 1994        December 31, 1993      December 31, 1992
                                 Average               Average                Average
                       Average      Rate      Average     Rate       Average     Rate
Deposit Category       Balance      Paid      Balance     Paid       Balance     Paid
<S>                   <C>        <C>       <C>           <C>        <C>         <C>

Demand deposits -                              (Dollars in Thousands)
 non-interest bearing $65,656    --          $ 68,689     --        $ 63,989     --
Demand deposits -
 interest bearing     170,140   2.11%         149,668    2.33%       149,244     3.09%
Savings deposits      163,821   2.86          152,378    3.00        139,356     3.77
Time deposits         443,946   4.53          407,851    4.71        423,029     5.63

 Total              $ 843,563   3.65%       $ 778,586    3.84%     $ 775,618     4.73%
</TABLE>

   The following table sets forth the amount and maturities of jumbo
certificates of deposit (certificates of deposit of $100,000 or
more) in the Banking Subsidiaries at December 31, 1994: 

                                        (Dollars in  Thousands) 
     Maturing in 3 months or less             $ 21,170 
     Maturing after 3 but less than 6 months    14,189 
     Maturing after 6 but less than 12 months   18,091 
     Maturing after 12 months                   34,962
     Total                                     $88,412


          Borrowings.  In addition to the deposits described above, the
  Savings Banks rely upon FHLB Advances as their principal  borrowing
  source,  to supplement their supply of lendable funds and to secure
  funds for other operational purposes,  such  as meeting deposit
  withdrawals and other short-term liquidity requirements.  The 

                                 20
<PAGE>

  FHLB functions in a central  reserve  capacity  providing credit for
  thrifts and other financial institutions.  FHLB Advances may be on a
  secured  or  unsecured  basis depending upon a number of factors,
  including the purpose for which the funds are being borrowed  and
  existing advances outstanding.  At December 31, 1994, the Corporation
  had FHLB Advances totaling $18.6 million,  at  rates varying from
  4.61% to 9.65%, secured by certain of its real estate loans, certain
  securities, and all  of  its  FHLB  stock.  Security  Bank  has
  entered into a specific collateral agreement with the FHLB whereby it
  maintains  "qualifying  collateral" which has a "lendable collateral
  value" that is at least equal to its outstanding FHLB  advances.
  This  lendable  collateral  value  equals  the sum of the unpaid
  principal balance of specifically identified  mortgages  assigned  to
  the  FHLB,  discounted at 85% of market value, and any U.S. Treasury
  securities, discounted  at 95% of market value.  At December 31, 1994,
  Security Bank had 390 mortgages and one U.S. Treasury note assigned
  to  the  FHLB  with  a  market value of $16.2 million, a lendable
  collateral value of $13.8 million, and an excess  of  lendable
  collateral  over  FHLB  advances  of  $4  million.  The Savings Banks
  have entered into blanket collateral  agreements  with  the FHLB
  whereby they maintain, free of other encumbrances, "qualifying
  mortgages" with unpaid  principal  balances  at  least  equal to, when
  discounted at 75% of the unpaid principal balance, 100% of the total
  FHLB  Advances.  See Note 8 of Notes To Consolidated Financial
  Statements for information as to interest rates and  maturities  for
  these FHLB Advances.  The Corporation also enters into retail
  repurchase agreements on a short- term  basis (generally one to three
  days), primarily as a service to their customers.  These borrowings
  are generally secured by investment securities of the Corporation, and
  are classified as other borrowings in the table below.

          The  following  tables set forth the borrowings of the Banking
  Subsidiaries at the dates and for the periods indicated: 


                                    At December  31,
                         1994            1993            1992
                              (Dollars in Thousands)
FHLB Advances           $18,576          $8,000        $12,500
Other borrowings          3,276           1,764            706
Total borrowings        $21,852          $9,764        $13,206


                               Year Ended December 31,

                                        1994            1993            1992

                                (Dollars in Thousands)
Maximum amount of other short-term
borrowings outstanding at any
month end during the year
                                       $3,325          $1,764       $   773
Approximate average amount of
other borrowings outstanding
at any month end during
the year                               $2,406          $1,103       $   403

Weighted average interest rate paid
on other borrowings during
the year                                 4.89%           3.16%         3.81%

Approximate weighted average interest
rate paid on total borrowings
during the year                          7.16%           7.69%         8.38%

      Net Interest Income Analysis.  The following table sets forth for
  the periods and at the dates indicated the average  interest-earning
  assets,  the  average  interest-bearing liabilities, interest income
  from interest-earning assets and interest expense related to 
  interest-bearing liabilities, average yields on interest-earning assets 
  and average rates on interest-bearing liabilities, the spread between the
  combined average rates earned on interest- earning  assets  and
  average rates paid on interest-bearing liabilities, and the net yield
  on interest-earning assets (net  interest  margin).  Average balances
  are determined on a daily basis.  For the purposes of this table, the
  loan averages  include  nonaccrual  loans  and  are  stated  net  of
  unearned income.  The amount of loan fees included in interest income
  for each of the periods presented is not material.

                                  21
<PAGE>

<TABLE>
<CAPTION>


                                                                       (Dollars in Thousands)


                                      Year Ended December 31, 1994   Year Ended December 31, 1993  Year Ended December 31, 1992

                           Weighted
                           Average
                          Yield/Rate  Income/  Average    Average    Income/   Average  Average    Income/  Average  Average
                            As Of     Expense  Balance   Yield/Rate  Expense   Balance Yield/Rate  Expense  Balance  Yield/Rate
                           December
                           31, 1994

<S>                      <C>        <C>       <C>        <C>        <C>         <C>         <C>      <C>      <C>         <C>
Interest-earning assets:

Loans, net of unearned
   income                8.45%       $43,951   $530,712    8.28%      $41,195   $494,943    8.32%    $48,277   $528,869    9.13%

Investments-taxable      6.00         21,280    361,053    5.89        21,299    338,773    6.29      21,165    293,808    7.20

Investments-nontaxable   7.26            858     11,887    7.22           955     13,012    7.34       1,137     15,596    7.29

Federal funds sold       5.82            687     13,061    5.26           197      6,847    2.88         443     12,404    3.57

Other interest-earning
    assets               6.53            760     15,092    5.03           577     15,409    3.74         831     20,683    4.02

Total interest-earning
   assets                7.53%       $67,536   $931,805    7.25%      $64,223   $868,984    7.39%    $71,853   $871,360    8.24%

Other non-interest earning
   assets                                        51,327                           49,376                         44,540

Total assets                                   $983,132                         $918,360                       $915,900

Interest-bearing liabilities:

FHLB advances & other 
   borrowings 1          6.47%          $960     $13,396    7.17%         $880    $11,401   7.72%     $1,434    $17,120    8.38%

Deposits                 4.16         28,363     777,907    3.65        27,255    709,897   3.84      33,695    711,629    4.73

Total interest-bearing
   liabilities           4.21%       $29,323    $791,303    3.71%      $28,135   $721,298   3.90%    $35,129   $728,749    4.82%

Non-interest bearing
   liabilities                                    67,145                           76,055                        74,729
 
Total liabilities                               $858,448                         $797,353                      $803,478

Stockholders' equity                             124,684                          121,007                       112,422

Total liabilities &
   stockholders' equity                         $983,132                         $918,360                      $915,900

Net interest rate spread 3.32%       $38,213                3.54%      $36,088              3.49%    $36,724               3.42%

Net yield on interest
   earning assets                                           4.10%                           4.15%                          4.21%
</TABLE>
________________________________________
      1
            Refer to the table on page 21 for information concerning
            other borrowings.





<PAGE>

  Asset/Liability Management

      The  Banking  Subsidiaries' exposure to interest-rate risk results
  from the differences in maturities and pricing of  their
  interest-earning assets (loans and other investments) and
  interest-bearing liabilities (deposits and other borrowings).
  Historically,  financial  institutions  with  substantial mortgage
  loan portfolios have operated in a mismatched  position,  with
  interest-sensitive  liabilities  greatly  exceeding
  interest-sensitive assets.  Because interest  rates  paid  on deposits
  can adjust more quickly to interest rate movements than do yields
  earned on loans, sharp  increases  in interest rates can adversely
  affect the earnings of such financial institutions.  Such interest-
  rate risk can be reduced if the maturities of deposits and loans are
  reasonably well matched.

      The  senior management personnel of the Corporation and each
  Banking Subsidiary currently maintain responsibility for  and  discuss
  and monitor on a continuing basis the asset/liability management for
  the Banking Subsidiaries.  In addition,  the  Board  of  Directors of
  the Corporation has adopted an interest-rate risk management policy
  providing for  a formal asset/liability committee that meets no less
  frequently than quarterly to monitor exposure to interest- rate  risk
  and  report  findings  and  accomplishments to the Boards of Directors
  of the Corporation and the Banking Subsidiaries.

      The  Corporation  currently  measures  its  exposure to interest
  rate risks through the utilization of a computer model  that  outlines
  a gap position, by Banking Subsidiary, for various maturities.
  Various interest rate scenarios are  used  to  determine whether the
  goals established by the Boards of Directors of the Corporation and
  each Banking Subsidiary  are  being  met.    All  such  data  is
  reviewed with the Boards of Directors of the Corporation and the
  applicable Banking Subsidiary on a quarterly basis.

      Realizing  that  various  hedging  activities  are  inherently
  volatile and that such activities require specific expertise,  neither
  the  Corporation  nor  any Subsidiary engages in the following
  investment activities:  financial options  transactions,  interest
  rate futures transactions, mortgage or interest rate swap
  transactions,  securities lending,  trading  in  mortgage  derivative
  instruments  or  products  such  as collateralized mortgage
  obligations, investing  in junk bonds or other structured notes, or
  otherwise engaging in synthetic or artificial hedging of risk-
  controlled arbitrage.

      In  an  effort  to  make  the  yields  on  their loan and
  investment portfolios more interest-rate sensitive, the Savings  Banks
  have  implemented  a  number  of  measures,  including  (i)
  increasing their emphasis on originating adjustable  rate  mortgage
  loans  on  residential  and  commercial  properties,  subject  to
  market conditions; (ii) originating  higher  levels  of  construction,
  small commercial real estate and consumer loans, which typically bear
  higher  interest rates than residential loans and offer greater
  interest rate flexibility through shorter maturities; and  (iii)
  using FHLB Advances and longer-term savings certificates to lengthen
  maturities of liabilities.  Security Bank  historically has had, and
  continues to have, a large percentage of commercial, financial and
  agricultural loans and  installment  and  other consumer loans in its
  portfolio and an even higher percentage of its total assets in its
  investment  portfolio.  Consequently, its loan and investment
  portfolios tend to be more interest-rate sensitive than those  of  the
  Savings  Banks.  The risks involved in commercial real estate,
  consumer and commercial, financial and agricultural loans are
  evaluated by management carefully as part of the underwriting of such
  loans.

      Management  is  continuing to attempt to direct the Savings Banks'
  loan portfolios into types of loans other than residential  mortgage
  loans.    The effort, together with the emphasis in Security Bank's
  portfolio upon commercial, financial  and  agricultural loans and
  installment and other consumer loans, has resulted in a
  diversification of the Corporation's  aggregate loan portfolio.  At
  December 31, 1994, commercial, financial and agricultural loans
  composed 19.48% of the Corporation's total loans, as opposed to 13.68%
  at December 31, 1993.

      The  Banking  Subsidiaries  also emphasize longer-term deposits
  when prudent to do so.  It is difficult, however, to  attract  longer
  term  deposits  in  periods  of rising interest rates or during
  extended periods of low interest rates.

                                     23

<PAGE>


  Conversely, in a declining rate environment, longer-term deposits are
  easier to attract, but could leave the Banking  Subsidiaries  holding
  more costly deposits if interest rates declined significantly or for any
  extended period of time.



                                      24


<PAGE>

<TABLE>
<CAPTION>


     The following table sets forth the dollar amount of maturing assets and
liabilities of the Banking Subsidiaries as of December 31, 1994 and the
difference between them for the repricing periods indicated:

                (Dollars in Thousands)


                                     0 to 90        91 to 180     181 to    More than      More than     More than     Total
                                      Days1          Days1       365 Days   1 year to     3 years to     5 years1
                                                                             3 years1      5 years1

<S>                                 <C>             <C>         <C>         <C>           <C>            <C>           <C>
Interest-earning assets:


Loans2                                $157,363       $56,664     $218,996      $51,274       $52,948       $113,683    $650,928

Investments-Available for sale          22,029        20,082       21,867      122,215        47,851         22,613     256,657

Investments-Held to maturity-
    taxable                              1,002           -          1,002       26,953        71,882         39,079     139,918

Investments-Held to maturity-
    non-taxable                            -           6,509          -          2,484           -            6,686      15,679

Interest-bearing balances
in other banks                          17,321           -            -            -             -              -        17,321

Federal funds sold                       6,948           -            -            -             -              -         6,948

Total interest-earning assets         $204,663       $83,255     $241,865     $202,926      $172,681       $182,061  $1,087,451

Interest-bearing liabilities:


Deposits3                             $325,913      $113,630     $137,813     $249,756      $114,184         $3,646    $944,942

FHLB advances and other borrowings       5,406           -            961       15,168           -              317      21,852

Total interest-bearing liabilities    $331,319      $113,630     $138,774     $264,924      $114,184         $3,963    $966,794

Interest sensitivity gap             $(126,656)     $(30,375)    $103,091     $(61,998)     $ 58,497       $178,098    $120,657

Cumulative interest sensitivity
gap                                  $(126,656)    $(157,031)    $(53,940)   $(115,938)     $(57,441)      $120,657

Cumulative ratio of interest-earning
assets to interest-bearing
   liabilities                          61.77%        64.71%       90.76%       86.34%        94.03%        112.48%

Ratio of cumulative gap to
total assets                           -10.87%       -13.47%       -4.63%       -9.95%        -4.93%         10.35%

</TABLE>
 ______________________________________
1 Gap analysis includes fixed rate loan repayments (contractual and
prepayment).

2 Includes loans held for sale.

3 Deposit accounts are spread as follows: (i) Certificates of deposit on
  contractural maturities; (ii) all interest-bearing transaction
  accounts in 0-90 days; and (iii) savings accounts on a 5-year decay
  rate based on historical industry experience.  This method is
  consistent with that employed in 1993.

<PAGE>

      In  evaluating  the Corporation's exposure to interest-rate risk,
  shortcomings inherent in the method of analysis presented  in  the
  foregoing table must be considered.  For example, although certain
  assets and liabilities may have similar  maturities  or  repricing
  periods, they may react in different degrees to changes in market
  interest rates. The  interest rates in certain types of assets and
  liabilities may fluctuate in advance of changes of market interest
  rates,  while  interest  rates  on  other  types  may  lag  behind
  changes in market rates.  Certain assets, such as adjustable  rate
  mortgage  loans,  have  features which restrict changes in interest
  rates on a short-term basis and over  the  life  of  the  asset.   In
  the event of a change in interest rates, prepayment and early
  withdrawal levels would  likely deviate significantly from those
  assumed in calculating the table.  The ability of borrowers to service
  a  debt  may  decrease  in the event of an interest rate increase.
  The Banking Subsidiaries consider the anticipated effects  of  these
  various  factors  in  implementing  their  interest  rate risk
  management objectives.  Management believes  that  it  must  continue
  its  efforts  to manage the rates, liquidity and interest-rate
  sensitivity of the assets and liabilities of the Banking Subsidiaries
  to generate an acceptable return.

  Rate/Volume Analysis

      The  following  table  shows,  for  the periods indicated, the
  change in interest income and interest expense for each  major
  component  of  interest-earning  assets  and interest-bearing
  liabilities attributable to (i) changes in volume  (changes  in
  volume  multiplied  by  old rate); and (ii) changes in rates (changes
  in rate multiplied by old volume).    The  change  in  interest
  income  or expense attributable to the combination of rate variance
  and volume variance  is  included  in the table, but such amount has
  been allocated equally between, and included in the amounts shown as,
  changes due to rate and changes due to volume.

                                     26

<PAGE>


<TABLE>
<CAPTION>


                                                         Year Ended December 31,
                                                1994 vs. 1993                                         1993 vs. 1992
                                             Increase (Decrease)                                   Increase (Decrease)
                                                      Due To                                             Due To

                                                           Rate/                                                Rate/
                                      Volume      Rate    Volume    Total                Volume       Rate     Volume        Total
                                                                   (Dollars in Thousands)

<S>                                  <C>         <C>             <C>                  <C>         <C>          <C>        <C>  

Interest income:


 Loans                                 $2,970     $(214)  $(14)    $2,756               $(2,960)   $(4,122)      $ 273     $(7,082)
 Investments-taxable                    1,357    (1,376)   (88)       (19)                3,033     (2,899)       (412)        134
 Investments-non-taxable                  (82)      (15)     1        (97)                 (189)         7          (1)       (182)
 Federal funds sold                       253       237    148        490                  (179)       (67)         39        (246)
 Other interest-
   earning assets                         (14)      197     (4)       183                  (205)       (49)         14        (254)
Total interest-
   earning assets                      $4,484   $(1,171)   $43     $3,313                $ (500)   $(7,130)       $(87)    $(7,630)


Interest expense:

 Deposits                              $2,545   $(1,437) $(131)    $1,108                $  (74)   $(6,366)        $16     $(6,440)
 FHLB Advances and
   other borrowings                       148       (68)   (11)        80                  (460)       (94)         37        (554)
Total interest-
   bearing liabilities                 $2,693   $(1,505) $(142)    $1,188                $ (534)   $(6,460)       $ 53    $ (6,994)

Net interest income                    $1,791   $   334  $ 185     $2,125                 $  34    $  (670)      $(140)   $   (636)
</TABLE>


                                     27


<PAGE>

Liquidity

    The  following  discussion  supplements the discussion in the
Annual Report under the section "Management's Discussion and
Analysis of Financial Condition and Results of Operations -
Liquidity and Capital Resources."

    As  discussed in the section "Sources of Funds" and in other
sections included or incorporated by reference herein,  the  Banking
Subsidiaries' principal sources of funds, other that cash provided
from the net income of the  Banking  Subsidiaries,  are  deposit
accounts,  FHLB  Advances, principal and interest payments on loans,
interest  received  on  investment securities, and fees.  As noted
in the consolidated statements of cash flows included  in  the
Annual  Report and incorporated by reference herein, the largest
source of cash during 1994, 1993,  and  1992  was  the
approximately  $34  million, $3 million, and $18 million,
respectively, in net cash provided  by  operating  activities.
These funds resulted from net income adjusted primarily for the
following noncash  items:  the provision for loan losses,
depreciation and amortization, net securities gains and losses, and
changes  in  other assets and liabilities.  The most significant
investing activity during 1994, 1993, and 1992  was  the  purchase
of investment securities held to maturity of approximately $112
million, $122 million, and  $126  million,  respectively,  which
was  partially  funded in 1994 by maturities and sales of investment
securities  available  for  sale of approximately $163 million and
in 1993 and 1992 by maturities of investment securities  held  to
maturity of approximately $90 million and $72 million, respectively.
During 1994, rising interest rates resulted in fewer sales of loans
in the secondary market.  This reduction in loan sales resulted in
a  net  increase in loans of approximately $42 million during 1994.
As discussed elsewhere herein, the net decrease  in loans in 1993
and 1992 of approximately $35 million and $40 million, respectively,
was largely due to management's policy of selling current production
of fixed rate mortgage loans during these years.  In 1994, net  cash
acquired  from  the  purchase  of  First  Federal was approximately
$31 million.  In total, net cash provided  by investing activities
in 1994 and 1993 totaled approximately $6 million and $433,000,
respectively, while  net cash used in investing activities was
approximately $14 million in 1992.  Net cash used in financing
activities  amounted  to  approximately  $28  million,  $168,000,
and $12 million during 1994, 1993, and 1992, respectively.    In
1994, this was mainly due to a decrease in deposits of approximately
$23 million, excluding the  effect  of  the  First  Federal
acquisition.   For additional information regarding liquidity and
capital resources, see "Regulation".

Key Operating Ratios

The table below sets forth certain performance ratios of the
Corporation for the periods indicated:


                                                  Year Ended December 31
                                                  1994     1993    1992
Return on average assets (net income divided
  by average total assets)                         .67%     1.62%   1.09%
Return on average equity (net income divided
  by average stockholders' equity)                5.32     12.26    8.81
Dividend payout ratio (1)                        77.19     30.95   36.90
Equity to assets ratio (average stockholders'
  equity divided by average total assets)        12.68     13.18   12.37
Interest rate spread (difference between
  weighted average interest rate earned on
  all interest-earning assets and weighted
  average interest rate paid on all interest-
  bearing liabilities)                            3.54      3.49    3.42
_____________________________
(1) Due  to  the restatement of financial information  for the  year
    ended December  31, 1992,  as discussed in Note   2 of  Notes to
    Consolidated Financial Statements, dividends per
    share  have been computed by dividing cash  dividends  paid by the
    weighted average  number of shares outstanding as adjusted
    retroactively for stock splits and stock dividends.

                                      28

<PAGE>

Personnel

     As  of December 31, 1994, the Corporation and the Subsidiaries
employed 435 employees on a full-time basis and  approximately  28
employees  on  a  part-time  basis.   The Corporation and/or the
Subsidiaries currently maintain  such employee benefits as a pension
and retirement plans, hospitalization and major medical insurance
coverage,  long-term  disability  and  group  life  insurance,  and
an employee stock ownership plan.  Employee benefits  are
considered  by  management to be competitive with those provided by
other major employers in the Corporation's primary market areas.
The employees are not represented by a collective bargaining unit,
and the Corporation believes its relationship with its employees to
be good.

Regulation

     Federal and state legislation  and  regulation  have
significantly affected the operations of financial institutions
over  the past decade and have increased competition among
commercial banks, savings institutions and other providers of
financial services.  In addition, federal legislation has imposed
new limitations on the investment  authority  of,  and higher
insurance and examination assessments on, financial institutions and
has made  other  changes that may adversely affect the future
operations and competitiveness of regulated financial institutions
with  other  financial  intermediaries.   The operations of
regulated depository institutions and their holding companies,
including the Corporation and its Banking Subsidiaries, will
continue to be subject to changes in applicable statutes and
regulations from time to time.

     The  Corporation.   As a bank holding company registered under
the BHCA, the Corporation is subject to the regulations of the FRB.
Under the BHCA, the Corporation's activities and those of the
Subsidiaries are limited to  banking,  managing or controlling
banks, furnishing services to or performing services for its
Subsidiaries or  engaging  in any other activity which the FRB
determines to be so closely related to banking or managing or
controlling banks as to be a proper incident thereto.

    The  BHCA  prohibits  the  Corporation  from  acquiring  direct
or indirect control of more than 5% of the outstanding  voting
stock  or  substantially  all  of  the  assets  of  any bank or
savings bank or merging or consolidating  with  another bank holding
company or savings bank holding company without prior approval of
the FRB.

    Congress  has approved legislation which, one year after
enactment, will permit adequately capitalized and managed  bank
holding companies to acquire control of a bank in any state (the
"Interstate Banking Law").  The Interstate  Banking  Law  was
enacted  into law in September of 1994.  Existing state laws setting
minimum age restrictions  on  target  banks  could  be retained, so
long as the age requirement does not exceed five years. Acquisitions
will  be  subject of anti-trust provisions that cap at 10% the
portion of the United States' bank deposits  a  single bank holding
company may control, and cap at 30% the portion of a state's
deposits a single bank holding company may control.  A state will
have the authority to waive the 30% cap.

     Under  the  Interstate  Banking Law, beginning on June 1, 1997,
banks will also be permitted to merge with one  another  across
state  lines,  subject  to  concentration, capital and Community
Reinvestment Act ("CRA") requirements  and regulatory approval.  A
state may authorized mergers earlier than June 1, 1997, or it may
opt out of coverage by the Interstate Banking Law by enacting
legislation before June 1, 1997.

    Effective  with  the  date  of enactment, a state may also
choose to permit out-of-state banks to open new branches within its
borders.  In addition, if a state chooses to allow interstate
acquisition of branches, then an out-of-state bank may also acquire
branches by merger.

                                  29
<PAGE>

    Interstate  branches  that primarily siphon off deposits
without servicing a community's credit needs will be  prohibited.
If loans are less than 50% of the average of all institutions in the
state, the branch will be reviewed  to  see if it is meeting
community credit needs.  If it is not, the branch may be closed and
the bank may be restricted from opening a new branch in the state.

    The  Interstate  Banking  Law also modifies the safety and
soundness provisions contained in Section 39 of the  1991  Banking
Law  described  below  which  required the banking regulatory
agencies to write regulations governing  such  topics  as internal
controls, loan documentation, credit underwriting, interest rate
exposure, asset  growth,  compensation  and  fees  and  whatever
else  those agencies determined to be appropriate.  The legislation
exempts bank holding companies from these provisions and requires
the agencies to write guidelines, as  opposed  to regulations,
dealing with these areas.  It also gives more discretion to the
banking regulatory agencies with regard to prescribing standards for
banks' asset quality, earnings and stock valuation.

    The  Interstate Banking Law also expands current exemptions
from the requirement that banks be examined on a  12-month  cycle.
Exempted  banks  will  be inspected every 18 months.  Other
provisions address paperwork reduction and regulatory improvements,
small business and commercial real estate loan securitization,
truth-in- lending  amendments  on  high cost mortgages,
strengthening of the independence of certain financial regulatory
agencies,  money  laundering, flood insurance reform and extension
of certain statutes of limitations.  At this time, the Corporation
is unable to predict how the Interstate Banking Law may affect its
operations.

     Additionally,  the  BHCA  prohibits the Corporation from
engaging in, or acquiring ownership or control of more  than  5%  of
the  outstanding  voting  stock of any company engaged in a
non-banking business, including thrifts,  unless  such  business is
determined by the FRB to be so closely related to banking as to be
properly incident  thereto.    The BHCA generally does not place
territorial restrictions on the activities of such non- banking
related activities.

    Similarly,  FRB  approval  (or,  in  certain  cases,
non-disapproval) must be obtained prior to any person acquiring
control  of  the Corporation or a Banking Subsidiary.  Control is
conclusively presumed to exist if, among  other things, a person
acquires more than 25% of any class of voting stock of the
institution or holding company or controls in any manner the
election of a majority of the directors of the institution or the
holding company.   Control is presumed to exist if a person acquires
more than 10% of any class of voting stock and the institution or
the holding company has registered securities under Section 12 of
the Securities Exchange Act of 1934, as amended, or the acquiror
will be the largest shareholder after the acquisition.

     There  are  a  number  of obligations and restrictions imposed
on bank holding companies and their insured depository institution
subsidiaries by law and regulatory policies that are designed to
minimize potential loss to  depositors of such depository
institutions and the Federal Deposit Insurance Corporation ("FDIC")
insurance funds  in  the event the depository institution becomes in
danger of default or in default.  For example, under the  Federal
Deposit  Insurance  Corporation  Improvement  Act of 1991 (the "1991
Banking Law"), to reduce the likelihood  of receivership of an
insured depository institution subsidiary, a bank holding company is
required to guarantee the compliance of any insured depository
institution subsidiary that may become "undercapitalized" with  the
terms  of any capital restoration plan filed by such subsidiary with
its appropriate federal banking agency  up  to  the  lesser  of  (i)
an  amount  equal to 5% of the institution's total assets at the
time the institution  became  undercapitalized;  or (ii) the amount
which is necessary (or would have been necessary) to bring  the
institution  into  compliance  with all acceptable capital standards
as of the time the institution fails  to  comply  with  such capital
restoration plan.  Under a policy of the FRB with respect to bank
holding company  operations,  a  bank  holding  company  is
required to serve as a source of 

                                  30
<PAGE>

financial strength to its subsidiary  depository institutions and to 
commit resources to support such institutions in circumstances where it  
might not do so absent such policy.  Under the BHCA, the FRB also has the
authority to require a bank holding  company  to  terminate  any
activity  or  to relinquish control of a nonbank subsidiary (other
than a nonbank  subsidiary of a bank) upon the FRB's determination
that such activity or control constitutes a serious risk to the
financial soundness and stability of any bank subsidiary of the bank
holding company.

    In  addition,  the  "cross-guarantee"  provisions  of  the
Federal Deposit Insurance Act ("FDIA") require insured  depository
institutions under common control to reimburse the FDIC for any loss
suffered by either the Savings  Association  Insurance Fund (the
"SAIF") or the Bank Insurance Fund ("BIF") of the FDIC as a result
of the  default of a commonly controlled insured depository
institution or for any assistance provided by the FDIC to  a
commonly controlled insured depository institution in danger of
default.  The FDIC may decline to enforce the cross-guarantee
provisions if it determines that a waiver is in the best interest of
the SAIF or the BIF or both.    The  FDIC's  claim  is superior to
claims of shareholders of the insured depository institution or its
holding  company  but  subordinate  to claims of depositors, secured
creditors and holders of subordinated debt (other than affiliates)
of the commonly controlled insured depository institutions.

    The  Corporation  is  subject  to  the  obligations  and
restrictions  described  above,  and the Banking Subsidiaries are
subject to the cross-guarantee provisions of the FDIA.  However,
management of the Corporation currently does not expect that any of
these provisions will have an impact on the operations of the
Corporation or its Subsidiaries.

         Bank holding companies are required to comply with the FRB's
risk-based capital guidelines which require a minimum  ratio  of
total risk-weighted assets (including certain off-balance sheet
activities, such as standby letters  of  credit) of 8%.  At least
half of the total capital is required to be "Tier I capital",
principally consisting  of  common  shareholders'  equity,
noncumulative perpetual preferred stock, and a limited amount of
cumulative  perpetual preferred stock, less certain goodwill and
other intangible assets.  The remainder ("Tier II capital") may
consist of a limited amount of subordinated debt, certain hybrid
capital instruments and other debt  securities,  perpetual
preferred  stock,  and  a  limited amount of the general loan loss
allowance.  In addition  to  the  risk-based  capital  guidelines,
the FRB has adopted a minimum leverage capital ratio, under which  a
bank  holding  company  must maintain a minimum level of Tier I
capital to average total consolidated assets of at least 3% in the
case of a bank holding company which has the highest regulatory
examination rating and  is  not  contemplating  significant growth
or expansion.  All other bank holding companies are expected to
maintain a leverage capital ratio of at least 1% to 2% above the
stated minimum.

    The following table sets forth the Corporation's regulatory
capital position at December 31, 1994 (for the regulatory capital
positions of the Banking Subsidiaries as of December 31, 1994, see
the discussions below).


                                Leverage Capital        Risk-Based Capital
                                Amount    % of Assets   Amount   % of Assets

                                       (Dollars in Thousands)

Actual                           $110,494  9.46%        $118,136   19.37%
    Minimum capital standard       35,041  3.00           48,783    8.00
    Excess of actual regulatory
      capital over minimum
      regulatory capital standard $75,453  6.46%         $69,353   11.37%

                                  31

<PAGE>


     The  1991  Banking  Law  required each federal banking agency,
including the FRB, to revise its risk-based capital  standards
within  18  months of enactment of the statute to ensure that those
standards take adequate account  of  interest  rate  risk,
concentration of credit risk and the risks of non-traditional
activities, as well  as  reflect  the actual performance and
expected risk of loss on multi-family mortgages.  In August 1992,
the  FRB, the FDIC, and the Office of the Comptroller of the
Currency issued a joint advance notice of proposed rulemaking,
soliciting comments on a proposed framework for implementing these
revisions.  Under the proposal, an  institution's  assets,
liabilities,  and off-balance sheet positions would be weighed by
risk factors that approximate  the  instruments'  price  sensitivity
to a 100 basis point change in interest rates.  Institutions with
interest  rate  risk exposure in excess of a threshold level would
be required to hold additional capital proportional to that risk.
The notice also asked for comments on how the risk-based capital
guidelines of each agency  may  be  revised  to  take  account  of
concentration  and  credit risk and the risk of nontraditional
activities.    The  Corporation is studying the notice.  It cannot
assess at this point the impact, if any, the proposal  (if
promulgated  as  a  final rule) would have on the capital
requirements of the Corporation or its Banking Subsidiaries.

    Under  current federal law, transactions between depository
institutions and any affiliate are governed by Section  23A  and
23B  of the Federal Reserve Act.  An affiliate of a depository
institution is any company or entity  that  controls, is controlled
by or is under common control with the institution.  In a holding
company context,  the parent holding company of a depository
institution and any companies which are controlled by such parent
holding company are affiliates of the depository institution.
Generally, Sections 23A and 23B (i) limit the  extent  to
which the depository institution or its subsidiaries may
engage in "covered transactions" with any  one
affiliate  to  an amount equal to 10% of such institution's capital
stock and surplus, and contain an aggregate  limit  on  all such
transactions with all affiliates to an amount equal to 20% of such
capital stock and  surplus;  and  (ii)  require that all such
transactions be on terms substantially the same, or at least as
favorable, to the savings institution or the subsidiary as those
provided to a nonaffiliate.  The term "covered transaction" includes
the making of loans or other extensions of credit to an affiliate,
the purchase of assets from  an  affiliate,  the  purchase  of, or
an investment in, the securities of an affiliate, the acceptance of
securities  of  an  affiliate  as  collateral for a loan or
extension of credit to any person, or issuance of a guarantee,
acceptance  or letter of credit on behalf of an affiliate.  In
addition to the restrictions imposed by  Sections  23A  and  23B, no
depository institution may (i) loan or otherwise extend credit to an
affiliate, except  for  any affiliate which engages only in
activities that are permissible for bank holding companies; or (ii)
purchase or invest in any stocks, bonds, debentures, notes or
similar obligations of any affiliate, except for  affiliates that
are subsidiaries of the institution.  Further, a bank holding
company and its subsidiaries are  generally  prohibited  from
engaging  in  certain tie-in arrangements in connection with any
extension of credit, lease, or sale of property or furnishing of
services.

    Section  4(i)  of  the  BHCA  authorizes  the  FRB to approve
the application of a bank holding company to acquire  any  savings
institution under Section 4(c)(8) of the BHCA.  In approving such an
application, the FRB is  precluded  from imposing any restrictions
on transactions between the bank holding company and the acquired
savings  institution,  except  as  required  by  Section  23A  or
23B  of the Federal Reserve Act or any other applicable  law.
Further, the FDIA, as amended by the 1991 Banking Law, authorizes
the merger or consolidation of  any  BIF member with any SAIF
member, the assumption of any liability by any BIF member to pay any
deposits of  any  SAIF  member  or  vice  versa,  or  the transfer
of any assets of any BIF member to any SAIF member in consideration
for  the  assumption  of  liabilities  of  such  BIF member or vice
versa, provided that certain conditions  are met and, in the case of
any acquiring, assuming, or resulting depository institution which
is a BIF  member,  such  institution  continues  to  make  payment
of SAIF assessments on the portion of liabilities attributable to
any acquired, assumed, or merged SAIF-insured institution.

                                     32

<PAGE>

     As  a result of the Corporation's ownership of Security Bank,
in 1983 the Corporation was registered under the  bank  holding
company laws of North Carolina.  Accordingly, the Corporation and
the Subsidiaries are also subject  to  regulation  by  the  North
Carolina  Commissioner  of  Banks (the "N.C. Commissioner").  The
N.C. Commissioner  has  asserted authority to examine North Carolina
bank holding companies and their affiliates and is  in  the  process
of  formulating  regulations  in this area.  Further, as a result of
its ownership of the Savings  Banks,  the  Corporation  is  also
registered  under  the  savings bank holding company laws of North
Carolina.    Thus,  it  is  also  subject  to regulation and
supervision by the North Carolina Administrator of Savings
Institutions (the "N.C. Administrator").

     Security Bank.  Security Bank is organized as a North Carolina
chartered commercial bank and is subject to various  statutory
requirements and to rules and regulations promulgated and enforced
by the N.C. Commissioner and the FDIC.  Security Bank's deposits are
insured by the BIF, except that those deposits acquired through the
merger of First Federal into Security Bank are insured by the SAIF.

     North Carolina commercial banks, such as Security Bank, are
subject to legal limitations on the amounts of dividends  they  are
permitted  to pay.  Under the 1991 Banking Law an insured depository
institution, such as Security  Bank,  is prohibited from making
capital distributions, including the payment of dividends, if, after
making  such  distribution,  the  institution  would  become
"undercapitalized" (as such term is defined in the statute).
Based on its current financial condition, the Corporation does not
expect that this provision will have any impact on Security Bank's
ability to pay dividends.

     As  a  North Carolina chartered, FDIC-insured commercial bank
which is not a member of the Federal Reserve System,  Security  Bank
is subject to capital requirements imposed by the FDIC.  Under the
FDIC's regulations, state  nonmember  banks  that  (i)  receive the
highest rating during the examination process; and (ii) are not
anticipating or experiencing any significant growth, are required to
maintain a minimum leverage ratio of 3% of Tier  I capital to total
assets; all other banks are required to maintain a minimum ratio of
1% or 2% above the stated minimum, with a minimum leverage ratio of not 
less than 4%. As of December 31, 1994, the leverage ratio of Security Bank was
8.2%.

The following table sets forth Security Bank's regulatory
capital position at December 31, 1994:

<TABLE>
<CAPTION>

                                              Leverage Capital          Risk-Based Capital
                                           Amount     % of Assets    Amount     % of Assets

                                                     (Dollars in Thousands)
<S>                                       <C>           <C>         <C>           <C>
    Actual                                 $53,565       8.20%      $57,680       17.56%
    Minimum capital standard                19,595       3.00        26,272        8.00
    Excess of actual regulatory
      capital over minimum
      regulatory capital standard          $33,970       5.20%      $31,408        9.56%
</TABLE>

     Security  Bank  is subject to insurance assessments imposed by
the FDIC.  Under current law, as amended by the  1991 Banking Law,
the insurance assessment to be paid by BIF-insured institutions
shall be as specified in a schedule required to be issued by the
FDIC that would specify, at semiannual intervals, target reserve
ratios designed to increase the reserve ratio to 1.25% of estimated
insured deposits (or such higher ratio as the FDIC may  determine
in  accordance  with the statute) in 15 years.  Further, the FDIC is
authorized, under the 1991 Banking  Law,  to  impose one or more
special assessments in any amount deemed necessary to enable
repayment of amounts  borrowed  by  the FDIC from the Treasury
Department.  Effective January 1, 1993, the FDIC replaced the
uniform  assessment  rate  with  a  transitional risk-based
assessment 

                                     33

<PAGE>

schedule which became fully effective in January  1994,
having assessments ranging from 0.23% to 0.31% of an institution's
average assessment base.  The actual  assessment  to  be paid by
each BIF member is based on an institution's assessment risk
classification, which is determined based on whether the institution
is considered "well capitalized," "adequately capitalized" or
"under capitalized," as such terms have been defined in applicable
federal regulations adopted to implement the  prompt corrective
action provisions of the 1991 Banking Law, and whether such
institution is considered by its  supervisory  agency  to  be
financially  sound  or to have supervisory concerns.  See "Impact of
the 1991 Banking  Law."    Based on the current financial condition
and capital levels of Security Bank, the Corporation does  not
expect  that the transitional risk-based assessment schedule will
have a material impact on Security Bank's future earnings.

    Further,  under  current federal law, depository institutions
are subject to the restrictions contained in Section  22(h)  of the
Federal Reserve Act with respect to loans to directors, executive
officers and principal stockholders.    Under Section 22(h), loans
to directors, executive officers and stockholders who own more than
10%  of  a  depository institution (18% in the case of institutions
located in an area with less than 30,000 in population),  and
certain affiliated entities of any of the foregoing, may not exceed,
together with all other outstanding  loans  to  such  person  and
affiliated entities, the institution's loan-to-one-borrower limit as
established  by  federal law (as discussed below).  Section 22(h)
also prohibits loans above amounts prescribed by  the  appropriate
federal banking agency to directors, executive officers and
shareholders who own more than 10% of an institution, and their
respective affiliates, unless such loans are approved in advance by
a majority of  the  board  of  directors of the institution.  Any
"interested" director may not participate in the voting. The FRB has
prescribed the loan amount (which includes all other outstanding
loans to such person), as to which such prior board of director
approval is required, as being the greater of $25,000 or 5% of
capital and surplus (up  to  $500,000).    Further,  pursuant to
Section 22(h), the FRB requires that loans to directors, executive
officers,  and  principal  shareholders  be  made  on  terms
substantially  the  same as offered in comparable transactions to
other persons.

     Security  Bank  is subject to FDIC-imposed loan-to-one-borrower
limits which are substantially the same as those  applicable  to
national  banks.   Under these limits, no loans and extensions of
credit to any borrower outstanding  at  one  time  and  not  fully
secured  by  readily marketable collateral shall exceed 15% of the
unimpaired capital and unimpaired surplus of the bank.  Loans and
extensions of credit fully secured by readily marketable  collateral
may  comprise  an  additional  10% of unimpaired capital and
unimpaired surplus.  These limits  also  authorize  banks  to  make  
loans-to-one-borrower, for  any  purpose, in an amount not to exceed 
$500,000.    As of December 31, 1994, the largest aggregate amount of 
loans which Security Bank had to one borrower was $1.9 million. Management
does not believe that any of Security Bank's outstanding loans
violate the  applicable  loans-to-one-borrower  limits  or that
these limits will have a significant impact on Security Bank's
business, operations, or earnings.



    Regulations  promulgated  by the FDIC pursuant to the 1991
Banking Law place limitations on the ability of insured depository
institutions to accept, renew, or roll over deposits by offering
rates of interest which are significantly  higher  than  the
prevailing  rates of interest on deposits offered by other insured
depository institutions  having the same type of charter in such
depository institution's normal market area.  Under these
regulations,  "well  capitalized" depository institutions may
accept, renew, or roll such deposits over without restriction;
"adequately  capitalized"  depository  institutions may accept,
renew, or roll such deposits over with  a  waiver  from  the  FDIC
(subject to certain restrictions on payments of rates); and
"undercapitalized" depository  institutions  may  not accept, renew,
or roll such deposits over.  The regulations contemplate that the
definitions of "well capitalized," "adequately capitalized", and
"undercapitalized" will be the same as the definition  adopted by
the agencies to implement the corrective action provisions of the
1991 Banking Law.  See "Impact  of  the  1991 Banking Law."
Management does not believe that these regulations will have a
materially adverse effect on the current operations of Security
Bank.

                                     34


<PAGE>


     Security Bank is subject to examination by the FDIC and the
N.C. Commissioner.  FSCC, the consumer finance company  subsidiary
of  Security  Bank,  is  also  subject to such examination.  In
addition, Security Bank is subject  to  various other state and
federal laws and regulations, including state usury laws, laws
relating to fiduciaries,  consumer credit and equal credit, fair
credit reporting laws and laws relating to branch banking. Security
Bank,  as  an  insured, North Carolina commercial bank, is
prohibited from engaging as a principal in activities  that  are
not permitted for national banks, unless (i) the FDIC determines
that the activity would pose no significant risk to the appropriate
deposit insurance fund; and (ii) Security Bank is, and continues to
be, in compliance with all applicable capital standards.

     Under  Chapter  53  of  the  North  Carolina  General
Statutes,  if the capital stock of a North Carolina commercial  bank
is impaired by losses or otherwise, the N.C. Commissioner is
authorized to require payment of the  deficiency  by assessment upon
the bank's shareholders, pro rata, and to the extent necessary, if
any such assessment is not paid by any shareholder, upon 30 days
notice, to sell as much as is necessary of the stock of such
shareholder to make good the deficiency.  The Corporation is the
sole shareholder of Security Bank.

    The  Savings  Banks.    The  Savings  Banks  are North
Carolina-chartered savings banks and members of the Federal  Home
Loan  Bank  system (the "FHLB System").  Their deposits are insured
by the FDIC through the SAIF except  that  those  deposits  acquired
through  the  purchase of First Citizens  Bessemer City office by
Home Savings  are  insured  by  the  BIF.    They are subject to
examination and regulation by the FDIC and the N.C. Administrator
and to regulations governing such matters as capital standards,
mergers, establishment of branch offices, subsidiary investments and
activities, and general investment authority.

    North  Carolina  enacted  the  Savings  Bank Act, Ch. 54C of
the North Carolina General Statutes ("Chapter 54C"), effective
October 1, 1991.  Chapter 54C created a state savings bank ("SSB")
charter.  An SSB is a North Carolina  chartered financial
institution regulated by the FDIC and the N.C. Administrator, but
not by the OTS, with  its  deposit  accounts  insured  by  either
the  SAIF or the BIF of the FDIC.  Each of the Savings Banks
converted  to an SSB charter on December 1, 1992 (the "Conversions")
in order to reduce the regulatory cost and burden  imposed  by  the
overlapping regulatory jurisdiction of the three agencies under
whose regulation they operated as federal savings banks.

     The  Financial  Institutions  Reform,  Recovery  and
Enforcement  Act of 1989 ("FIRREA") effected a major restructuring
of  the  federal  regulatory  scheme  applicable to financial
institutions.  Among other things, FIRREA  abolished  the Federal
Home Loan Bank Board and Federal Savings and Loan Insurance
Corporation, many of the  previous  regulatory  functions  of  which
are now under the control of the OTS and the FDIC.  Regulatory
functions  relating  to  deposit  insurance  and  to
conservatorships  and  receiverships of federally insured financial
institutions,  including  savings  banks, are now exercised by the
FDIC.  FIRREA contains provisions affecting numerous aspects of the 
operations and regulation of federally insured savings banks and empowers 
the FDIC to promulgate  regulations implementing the provisions of FIRREA,
including regulations defining certain terms  used  in  the  statute
as well as regulations exercising or defining the limits of
regulatory discretion conferred by the statute.

     Prior  to  their  Conversions, the Savings Banks were regulated
by the OTS in addition to the FDIC and the N.C. Administrator.
Consequently, they were subject to various operating requirements
and restrictions imposed by  the  OTS.   Additionally, they were
regulated by the N.C. Administrator under North Carolina law as
savings and  loan  associations  rather  than  as  savings  banks.
The following discussion sets forth the regulatory requirements and
restrictions to which the Savings Banks became subject upon their
Conversions.

    The Savings Banks are subject to insurance assessments imposed
by the FDIC.  Under current law, as amended by  the  1991  Banking
Law,  the insurance assessment paid by SAIF-insured institutions
must be the 

                                     35

<PAGE>

greater of 0.15%  of  the  institution's  average
assessment  base  (as  defined)  or  such rate as the FDIC, in its
sole discretion,  determines  to  be  appropriate to be able to
increase (or maintain) the reserve ratio to 1.25% of estimated
insured  deposits  (or  such  higher ratio as the FDIC may determine
in accordance with the statute) within  a  reasonable  period  of
time.  Through December 31, 1993, the assessment rate could not be
less than 0.23%  of  the  institution's  average assessment base,
and from January 1, 1994 through December 31, 1997, the assessment
rate  must  not  be less than 0.18% of the institution's average
assessment base.  In each case the assessment  rate  may  be  higher
if  the  FDIC,  in  its  sole  discretion, determines such higher
rate to be appropriate.   Effective January 1, 1993, the annual
assessment rate is determined pursuant to the transitional
risk-based  assessment  schedule issued by the FDIC pursuant to the
1991 Banking Law, which imposes assessments ranging  from  0.23% to
0.31% of an institution's average assessment base.  The actual
assessment to be paid by each  SAIF  member  will be based on the
institution's assessment risk classification, which will be
determined based   on  whether  the  institution  is  considered
"well  capitalized,"  "adequately  capitalized",  or
"undercapitalized"  (as  such  terms  have  been defined in federal
regulations adopted to implement the prompt corrective  action
provisions  of  the  1991  Banking  Law), and whether such
institution is considered by its supervisory  agency  to  be
financially sound or to have supervisory concerns.  See "Impact of
the 1991 Banking Law."

         Premiums  are  established  separately for the BIF and the
    SAIF.  It is currently anticipated that the BIF will be fully funded
    in late 1995.  At that point, the FDIC has the authority to reduce
    the premiums paid under the  BIF.  The FDIC may not reduce the
    premiums for the SAIF until it is fully funded, which is not
    anticipated to  occur  for  a  number  of  years.    Therefore, if a
    premium disparity between the BIF and SAIF develops as anticipated,
    there may be a competitive advantage for BIF-insured institutions
    over SAIF-insured institutions. The  Savings  Banks'  deposits  are
    primarily SAIF-insured, as are a portion of the deposits of Security
    Bank. Whether  a  premium  disparity  will develop, or the precise
    effect of any such disparity on the Savings Banks, cannot be
    determined at this time.

         Upon  their Conversions, the Savings Banks ceased to be subject
    to the capital requirements of the OTS and became  subject  to the
    capital requirements of the FDIC and the N.C. Administrator.  The
    FDIC requires each of the  Savings Banks to have a minimum leverage
    ratio of Tier I capital to total assets of at least 3%; provided,
    however,  that  all  institutions,  other  than  those  (i)
    receiving the highest rating during the examination process;  and
    (ii) not anticipating or experiencing any significant growth, are
    required to maintain a ratio of 1%  or  2% above the stated minimum,
    with a minimum leverage ratio of not less than 4%.  The FDIC also
    requires each  of  the  Savings Banks to have a ratio of total
    capital to risk-weighted assets of at least 8%.  The FDIC leverage
    and risk-based capital ratio calculations and components are very
    similar to the OTS core capital and risk-based  capital
    requirements,  respectively.    The  FDIC,  however,  does  not
    impose a tangible capital requirement.    The  N.C. Administrator
    requires a net worth equal to at least 5% of total assets.  At
    December 31,  1994,  each  of  the  Savings  Banks  complied  with
    the net worth requirements of the N.C. Administrator: OMNIBANK,
    12.35%; Citizens, 7.16%; and, Home Savings, 8.16%.

                                     36

<PAGE>



         The  following  table  sets  forth  the  FDIC  regulatory
    capital positions of OMNIBANK, Citizens and Home Savings as of
    December 31, 1994:


<TABLE>
<CAPTION>
                                             Leverage Capital          Risk-Based Capital
                                            Amount    % of Assets     Amount    % of Assets
                                                      (Dollars in Thousands)
<S>                                         <C>         <C>        <C>            <C>
    Actual                                  $49,952      9.47%      $53,639       18.23%
    Minimum capital standard                 15,830      3.00        23,534        8.00
    Excess of actual regulatory
      capital over minimum
      regulatory capital standard           $34,122      6.47%      $30,105       10.23%
</TABLE>

    The  FHLB System provides a central credit facility for member
institutions.  As members of the FHLB, each of  the  Savings  Banks
are required to own capital stock in the FHLB of Atlanta in an
amount at least equal to the  greater  of  1%  of the aggregate
principal amount of its unpaid residential mortgage loans, home
purchase contracts and similar obligations at the end of each
calendar year, or 5% of its outstanding FHLB Advances.  As of
December 31, 1994, each of the Savings Banks was in compliance with
this requirement.

    FIRREA  has  had  the  effect  of significantly reducing the
dividends that Savings Banks receive on their stock  in  the  FHLB.
FIRREA  requires  each FHLB to transfer a certain amount of its
reserves and undivided profits  to  the Resolution Funding
Corporation ("RECORP"), the government entity established to raise
funds to resolve  troubled  savings  association  cases, in order to
fund the principal and a portion of the interest on RECORP bonds and
certain other obligations.  In addition, FIRREA requires each FHLB
to transfer a percentage of its annual net earnings to the
Affordable Housing Program.  That amount will increase from 5% of
the annual net income  of the FHLB in 1990 to at least 10% of its
annual net income in 1995 and subsequent years.  As a result of
these  FIRREA requirements, it is anticipated that the FHLB's
earnings will be reduced and that each of the Savings Banks will
continue to receive reduced dividends on its FHLB of Atlanta stock
in future periods.

     FRB  regulations  adopted pursuant to the Depository
Institutions Deregulation and Monetary Control Act of 1980  require
savings  associations  and savings banks to maintain reserves
against their transaction accounts (primarily  negotiable  order  of
withdrawal  accounts)  and  certain  nonpersonal time deposits.  The
reserve requirements  are  subject to adjustment by the FRB.  As of
December 31, 1994, each of the Savings Banks was in compliance with
the applicable reserve requirements of the FRB.

    Upon  their Conversions, the Savings Banks became subject to
the N.C. Administrator's requirement that the ratio  of  liquid
assets to total assets equal at least 10%.  The computation of
liquidity under North Carolina regulation  allows  the  inclusion
of mortgage-backed securities and investments which, in the judgment
of the N.C.  Administrator,  have  a readily marketable value,
including investments with maturities in excess of five years.    On
December 31, 1994, the liquidity ratios of the Savings Banks
exceeded the requirements of the N.C. Administrator and were as
follows:  OMNIBANK, 13.28%; Citizens, 33.50%; and, Home Savings,
32.16%.

    The  Savings  Banks  also  are  subject to loan-to-one-borrower
limits which are substantially the same as those  applicable  to
Security  Bank.   Additionally, under these limits, a savings bank
is authorized to make loans-to-one-borrower to develop domestic
residential housing units, not to exceed the lesser of $30 million
or 30%  of  the  savings bank's unimpaired capital and unimpaired
surplus, provided that (i) the purchase price of each single-family
dwelling in the development does not exceed $500,000; (ii) the
savings bank is in 

                                     37

<PAGE>

compliance with  its  fully  phased-in  capital
requirements;  (iii)  the  loans comply with the applicable
loan-to-value requirements;  (iv)  the aggregate amount of loans
made under this authority does not exceed 150% of unimpaired capital
and surplus; and (v) either the savings bank's regulator issues an
order permitting the savings bank to use  the  higher  limit  or
the savings bank meets the requirements for "expedited treatment."
A savings bank meets the requirements of "expedited treatment" if,
among other things, it has a composite MACRO rating of 1 or 2,  a
CRA  rating  of  satisfactory or better, and has not been notified
by supervisory personnel that it is a problem institution or an
institution in troubled condition.  These limits also authorize a
savings institution to make loans-to-one-borrower to finance the sale of 
real property acquired in satisfaction of debts in an amount up to 50%
of unimpaired capital and surplus.  As North Carolina chartered
savings banks, the Savings Banks  are  subject  under  North
Carolina law to the same loans-to-one-borrower restrictions as are
described above.    However,  if North Carolina
loans-to-one-borrower limitations were to be made less stringent
than the restrictions  set  forth  above,  the  Savings Banks would
still be subject to the above described restrictions pursuant to
FDIC regulations.

    As  of  December  31,  1994,  the largest aggregate amount of
loans which the Savings Banks had to any one borrower  was  as
follows:  OMNIBANK, $3.05 million; Citizens, $1.89 million; and,
Home Savings, $.97 million. None  of the Savings Banks had loans
outstanding which management believes violate the applicable
loans-to-one- borrower  limits.    The  Corporation  does  not
believe  that  the  loans-to-one-borrower  limits will have a
significant impact on the Savings Banks' business, operations or
earnings.

    The  Savings  Banks  are  subject  to  the same FDIC
regulations as Security Bank regarding the ability of insured
depository  institutions  to  accept,  renew,  or  roll  over
deposits  offering  rates  of  interest significantly  higher  than
generally  prevailing market rates.  Management does not believe
these regulations will have a materially adverse effect on the
current operations of the Savings Banks.

     As  North  Carolina-chartered  savings  banks, the Savings
Banks are subject to North Carolina law which requires  that  at
least  60%  of  their  respective assets be investments that qualify
under certain Internal Revenue  Service  guidelines.    As  of
December  31, 1994, each Savings Bank was in compliance with the
North Carolina law.

    FDIC  law and regulations generally provide that
state-chartered savings banks may not engage as principal in any
type of activity, or in any activity in an amount, not permitted for
national banks, or directly acquire or  retain  any  equity
investment  of  a type or in an amount not permitted for national
banks.  The FDIC has authority  to  grant  exceptions  from  these
prohibitions (other than with respect to non-service corporation
equity  investments)  if it determines no significant risk to the
SAIF is posed by the amount of the investment or  the  activity  to
be  engaged  in  and if the savings bank is and continues to be in
compliance with fully phased-in  capital standards.  National banks
are generally not permitted to hold equity investments other than
shares  of  service  corporations  and  certain  federal  agency
securities.  Moreover, the activities in which service corporations
are permitted to engage are limited to those of service corporations
for national banks.

     FIRREA  generally  prohibits  any  savings  institution  (state
or  federal)  from directly or indirectly acquiring  or  retaining
any corporate debt security that is not of investment grade
(generally referred to as "junk  bonds  ).   Any savings institution
that held corporate debt securities not of investment grade prior to
August  9,  1989  is  required  to divest those securities as
quickly as can be prudently done, but in no event later  than  July
1, 1994, and must file an application setting forth its plans for
divestiture with the FDIC. At December 31, 1994, none of the Savings
Banks owned any corporate debt securities not of investment grade
for which  such  divestiture  would be required.  Additionally, FDIC
regulations impose restrictions on the lending limits  of
state-chartered  savings banks, including percentage limitations on
the total investment in various types  of  loans,  including
limitations  which  (i)  limit total non-residential real estate
loans to 400% 

                                     38

<PAGE>

of capital;  (ii)  limit  total commercial, corporate,
business, or agricultural loans to 10% of assets; and (iii) limit
total  consumer  loans,  commercial paper, and corporate debt
securities to 35% of assets.  Each Savings Bank was in compliance
with such requirements as of December 31, 1994.

FIRREA  also  generally  requires  any  savings  institution
that  proposes to establish or acquire a new subsidiary,  or  to
conduct new activities through an existing subsidiary, to notify the
FDIC at least 30 days prior  to  the establishment or acquisition of
any subsidiary, or at least 30 days prior to conducting any such new
activity.  Any such activities must be conducted in accordance with
the regulations and orders of the FDIC and the N.C. Administrator.

    As  North  Carolina  chartered  savings  banks,  the  Savings
Banks  derive their authority from, and are regulated by, the N.C.
Administrator.  The N.C. Administrator has the right to promulgate
rules and regulations necessary  for  the  supervision  and
regulation  of  state  savings  banks under his jurisdiction and for
the protection  of  the  public investing in such institutions.  The
regulatory authority of the N.C. Administrator includes,  but  is
not limited to, the establishment of reserve requirements; the
regulation of the payment of dividends; the regulation of
incorporators, shareholders, directors, officers, and employees; the
establishment of  permitted  types  of  withdrawable  accounts  and
types  of  contracts  for  savings  programs, loans, and
investments;  and,  the  regulation of the conduct and management of
savings banks, chartering and branching of institutions,  mergers,
conversions,  and conflicts of interest.  North Carolina law
requires that the Savings Bank maintain federal deposit insurance as
a condition of doing business.

    The  N.C.  Administrator conducts regular annual examinations
of the Savings Banks as well as other state- chartered  savings
institutions  in  North  Carolina.    The  purpose  of  such
examinations is to assure that institutions  are being operated in
compliance with applicable North Carolina law and regulations and in
a safe and  sound  manner.  These examinations are usually conducted
on a joint basis with the FDIC.  In addition, the N.C.
Administrator is required to conduct an examination of any
institution when he has good reason to believe the  standing  and
responsibility  of  the  institution is of doubtful character or
when he otherwise deems it prudent.    The  N.C. Administrator is
empowered to order the revocation of the license of an institution
if he finds  that  it  has violated or is in violation of any North
Carolina law or regulation and that revocation is necessary  in
order to preserve the assets of the institution and protect the
interest of its depositors.  The N.C.  Administrator has the power
to issue cease and desist orders if any person or institution is
engaging in, or  has engaged in , any unsafe or unsound practice or
unfair and discriminatory practice in the conduct of its business or
in violation of any other law, rule, or regulation.

    A North Carolina chartered savings bank must maintain net worth
of 5% of total assets and liquidity of 10% of  total  assets,  as
discussed  above.  Additionally, a North Carolina chartered savings
bank is required to maintain general valuation allowances and
specific loss reserves in the same amounts as required by the
federal regulators.

    The  Savings  Banks are subject to North Carolina law which
requires that at least 60% of their respective assets  be
investments that qualify under certain Internal Revenue Service
guidelines.  As of December 31,1994, each Savings Bank was in
compliance with this North Carolina law.

     A North Carolina chartered stock savings bank may not declare
or pay a cash dividend on, or repurchase any of,  its capital stock
if the effect of such transaction would be to reduce the net worth
of the institution to an  amount  which  is  less  than  the
minimum  amount  required  by applicable federal and state
regulations. Accordingly,  each  of the Savings Banks is prohibited
from making capital distributions, including the payment of
dividends,  if, after making such distribution, it would become
"undercapitalized" (as such term is defined in the 1991 Banking
Law).

                                     39

<PAGE>

   In  addition,  each  of  the  Savings Banks is also subject to
the restriction that it is not permitted to declare  or  pay  a
cash  dividend on or repurchase any of its capital stock if the
effect thereof would be to cause  its  net worth to be reduced below
the amount for the liquidation account established in connection
with its conversion from mutual to stock form.

     Subject  to  limitations established by the N.C. Administrator,
North Carolina-chartered savings banks may make  any  loan  or
investment  or  engage  in  any activity which is permitted to
federally chartered savings institutions.   In addition to such
lending authority, North Carolina-chartered savings banks are
authorized to invest funds, in excess of loan demand, in certain
statutorily permitted investments, including but not limited to  (i)
obligations  of  the  United States, or those guaranteed by it; (ii)
obligations of the State of North Carolina;  (iii)  bank demand or
time deposits; (iv) stock or obligations of the federal deposit
insurance fund or  FHLB;  (v)  savings accounts of any savings and
loan association as approved by the board of directors; and (vi)
stock  or  obligations  of  any  agency  of the State of North
or of the United States or of any corporation doing
business in North Carolina whose principal business is to make
education loans.

     North Carolina law provides a procedure by which savings
institutions may consolidate or merge, subject to the  approval  of
the N.C. Administrator.  The approval is conditioned upon findings
by the N.C. Administrator that,  among  other  things,  such  merger
or  consolidation will promote the best interests of the members or
shareholders  of  the  merging  institutions.    North  Carolina law
also provides for simultaneous mergers and conversions and for
supervisory mergers conducted by the N.C. Administrator.

      Community Reinvestment Act.  The Banking Subsidiaries are
subject to the provisions of the CRA.  Under the terms  of  the
CRA,  the  appropriate  federal  bank  regulatory  agency  is
required, in connection with its examination  of a bank, to assess
the bank's record in meeting the credit needs of the community
served by that bank,  including  low-  and  moderate-income
neighborhoods.   The regulatory agency's assessment of the bank's
record is made available to the public.  Further, such an assessment
is specifically required to be made of any bank  which  has  applied
to  (i) charter a national bank; (ii) obtain deposit insurance
coverage for a newly- chartered  institution; (iii) establish a new
branch office that will accept deposits; (iv) relocate an office; or
(v)  merge  or  consolidate with, or acquire the assets or assume
the liabilities of, a federally regulated financial  institution.
In the case of a bank holding company applying for approval to
acquire a bank or their bank holding company, the Federal Reserve
will assess the records of each subsidiary bank of the applicant
bank holding company, and such records may be the basis for denying
the application.

    In  December  1993,  the  federal  banking  agencies  proposed
to revise their CRA regulations in order to provide  clearer
guidance to depository institutions on the nature and extent of
their CRA obligations and the methods  by which those obligations
will be assessed and enforced.  The proposed regulations substitute
for the current  process-based  CRA  assessment  factors  a new
evaluation system that would rate institutions based on their
actual  performance  in meeting community credit needs.  Under the
proposal, all depository institutions would  be  subject  to  three
CRA-related tests:  a lending test, an investment test, and a
service test.  The lending  test,  which  would  be the primary test
for all institutions other than wholesale and limited-purpose banks,
would  evaluate  an  institution's  lending activities by comparing
the institution's share of housing, small business, and consumer
loans in low- and moderate-income areas in its service area with its
of such loans  in  the other parts of its service area.  The
agencies would also evaluate the institution's performance
independent of other lenders by examining the ratio of such loans
made by the institution to low- and moderate- income  areas to all
such loans made by the institution.  At the election of an
institution, the agencies would also  consider  "indirect"  loans
made  by  affiliates  and subsidiaries of the institution as well as
lending consortia and other lenders in which the institution had
made lawful investments.

    The focus of the investment test, under which wholesale and
limited-purpose institutions would normally be evaluated,  would  be
the amount of assets (compared to its risk-based capital) that an
institution has 

                                     40

<PAGE>


devoted to  "qualified  investments"  that  benefit
low- and moderate-income individuals and areas in the institution's
service  area.    The  service test would evaluate an institution
based on the percentage of its branch offices that  are  located in
or are readily accessible to low- and moderate-income areas.
Smaller institutions, those having total assets of less than $250
million, would be evaluated under more streamlined criteria.

     The  joint agency CRA proposal provides that an institution
evaluated under a given test would receive one of  five  ratings
for  that  test:    outstanding,  high  satisfactory, low
satisfactory, needs to improve, or substantial  non-compliance.
The ratings for each test would then be combined to produce an
overall composite rating  of  either  outstanding,  satisfactory
(including both high and low satisfactory), needs to improve, or
substantial  non-compliance.   In the case of a retail-oriented
institution, its lending test rating would form the  basis  for  its
composite rating.  That rating would then be increased by up to two
levels in the case of outstanding  or  high  satisfactory
investment  performance, increased by one level in the case of
outstanding service, and decreased by one level in the case of
substantial non-compliance in service.  An institution found to have
engaged in illegal lending discrimination would be rebuttably
presumed to have a less-than-satisfactory composite CRA rating.

    Under  the proposal, an institutions's CRA rating will continue
to be taken into account by a regulator in considering various types
of applications.  In addition, an institution receiving a rating of
"substantial non- compliance" would be subject of civil money
penalties or a cease and desist order under Section 8 of the FDIA.

     Impact  of  the  1991  Banking Law.  The 1991 Banking Law was
signed into law on December 19, 1991.  Among other  things,  the
1991  Banking  Law  provided  increased funding for the BIF and the
SAIF, and provides for expanded regulation of depository
institutions and their affiliates, including parent holding
companies.

    The  1991  Banking  Law  provides  authority  for special
assessments against insured deposits and for the development  of  a
general  risk-based  deposit  insurance  assessment  system which
the FDIC implemented on a transitional basis effective January 1,
1993.  Although it is anticipated that the BIF will become fully
funded sometime  in  1995  and the funding status of the SAIF has
improved substantially, no assurance can be given at this time as to
what level of assessments against insured deposits will be in the
future.

     Effective  one  year  after its enactment, the 1991 Banking Law
provided the federal banking agencies with broad  powers to take
corrective action to resolve the problems of insured depository
institutions.  The extent of  these  powers  will  depend  upon
whether the institutions in question are "well capitalized,"
"adequately capitalized,"  "undercapitalized,"  "significantly
undercapitalized,"  or  "critically  undercapitalized."  In
September  1992, each of the federal banking agencies issued final
uniform regulations to be effective December 19,  1992,  which
define such capital levels.  Under the final regulations, an
institution is considered "well capitalized" if it has (i) a total
risk-based capital ratio of 10% or greater; (ii) a Tier I risk-based
capital ratio  of  6%  or  greater;  (iii)  a  leverage ratio of 5%
or greater; and (iv) is not subject to any order or written
directive  to  meet  and  maintain  a  specific capital level for
any capital measure.  An "adequately capitalized" institution is
defined as one that has (i) a total risk-based capital ratio of 8%
or greater; (ii) a  Tier  I  risk-based    capital ratio of 4% or
greater; and (iii) a leverage ratio of 4% or greater (or 3% or
greater  in  the case of an institution with the highest examination
rating).  An institution is considered (A) "undercapitalized"  if
it  has  (i) a total risk-based capital ratio of less than 8%; (ii)
a Tier I risk-based capital  ratio  of less than 4%; or (iii) a
leverage ratio of less than 4% (or 3% in the case of an institution
with  the  highest  examination rating; (B) "significantly
undercapitalized" if the institution has (i) a total risk-based
capital ratio of less than 6%; or (ii) a Tier I risk-based capital
ratio of less than 3%; or (iii) a leverage ratio of less than 3% and
(C) "critically undercapitalized" if the institution has a ratio of
tangible equity to total assets equal to or less than 2%.

                                     41

<PAGE>


    The  1991  Banking  Law  also amended the prior law with
respect to the acceptance of brokered deposits by insured depository
institutions to permit only a "well capitalized" (as defined in the
statute as significantly exceeding each relevant minimum capital
level) depository institution to accept brokered deposits without
prior regulatory  approval.  In June 1992, the FDIC issued final
regulations implementing these provisions regulating brokered
deposits.    Under  the  regulations,  "well-capitalized"  banks may
accept brokered deposits without restrictions,  "adequately
capitalized" banks may accept brokered deposits with a waiver from
the FDIC (subject to certain restrictions on payment of rates),
while "under-capitalized" banks may not accept brokered deposits.
The  regulations  contemplate  that  the definitions of "well
capitalized," "adequately capitalized" and "under capitalized"  are
the same as the definitions adopted by the agencies to implement the
prompt corrective action provisions  of the 1991 Banking Law (as
described in the previous paragraph).  The Corporation does not
believe that these regulations have had or will have a material
adverse effect on the current operations of its Banking

Subsidiaries.

   The  foregoing necessarily is a general description of certain
provisions of the 1991 Banking Law and does not  purport to be
.  Complete implementation of the 1991 Banking Law through
regulations issued by the various  federal banking agencies has not
occurred.  The effect of  full implementation of the 1991 Banking
Law on the Corporation and its Subsidiaries is not yet ascertainable
in all material respects.

Taxation

     Federal  Income  Taxation.    The  Corporation  files  a
consolidated  federal income tax return with its Subsidiaries.
The  Banking Subsidiaries are subject to the taxing provisions of
the Internal Revenue Code of 1986, as amended ("Code"), for
corporations, as modified by certain provisions of accounting.

    Thrift  institutions, which qualify under certain definitional
tests and other conditions of the Code, are permitted  certain
favorable provisions regarding their deductions from taxable income
for annual additions to their  bad  debt  reserve.    A  reserve
may  be  established  for bad debts on qualifying real property
loans (generally  loans secured by interests in real property
improved or to be improved) under (i) a method based on a
percentage  of the institution's taxable income, as adjusted (the
"percentage of taxable income method"); or (ii)  a  method based on
actual loss experience (the "experience method").  Nonqualifying
loans are computed on the experience method.  Prior to 1994, the Savings 
Banks generally computed their additions to their reserves using the 
percentage of taxable income method.

         The percentage of taxable income method is limited to 8% of
taxable income.  This method may not raise the reserve  to  exceed
6%  of qualifying real property loans at the end of the year.
Moreover, the additions for qualifying  real  property  loans,  when
added to nonqualifying loans, cannot exceed 12% of the amount by
which total  deposits  or  withdrawable  accounts  exceed  the  sum
of surplus, undivided profits and reserves at the beginning of the
year.  The experience method is the amount necessary to increase the
balance of the reserve at the  close  of the year to the greater of
(i) the amount which bears the same ratio to loans outstanding at
the close  of the year as the total net bad debts sustained during
the current and five preceding years bear to the sum  of the loans
outstanding at the close of such six years; or (ii) the balance in
the reserve account at the close  of  the  last  taxable year
beginning before 1988 (assuming that the loans outstanding have not
declined since such date).

    In  order  to  qualify  for  the percentage of income method,
an institution must have at least 60% of its assets  as "qualifying
assets" which generally include cash, obligations of the U.S.
government or an agency or instrumentality  thereof  or  a state or
political subdivision, residential real estate-related loans, or
loans secured  by  savings  accounts  and  property  used  in the
conduct of its business.  In addition, it must meet certain  other
supervisory tests and operate principally for the purpose of
acquiring savings and investing in loans.

                                     42

<PAGE>

         Institutions  which  become  ineligible  to  use the percentage
of income method must change to either the reserve  method or the
specific charge-off method that apply to banks.  In 1994, the
Savings Banks applied for, and  were  granted  permission  by  the
Internal  Revenue Service, to change their method of accounting to
the specific  charge-off  method  that  applies  to large banks.  In
connection with this change, the Savings Banks recorded  a one-time
charge of approximately $5.6 million in 1994 and will be required to
ratably pay the taxes over a six-year period beginning in 1995.

         Security Bank has accounted for bad debts using the specific
charge-off method since 1992 when it became a large  bank.    Large
banks,  those  generally  exceeding $500 million in assets, must
convert to the specific charge-off  method.  For the tax year ending
December 31, 1992, Security Bank was required to change its method
of  accounting  from  the  reserve  method  to the specific
charge-off method upon the merger of Omni and First Security
Financial  Corporation.    After  the 1992 Merger, the assets of the
consolidated group exceeded $500 million.   Security Bank's excess
reserves at December 31, 1991 will be included in income ratably
over a four- year period beginning with the tax year ending December
31, 1992.

         In  1994, the Internal Revenue Service examination of the
Corporation's 1992 federal income tax return was settled  with  no
material impact on the Corporation's financial position or results
of operations.  Income tax returns subsequent to 1992 are subject to
examination by the taxing authorities.

         State  and Local Taxation.  Under North Carolina law, the
corporate income tax is 7.75% of federal taxable income  as
computed  under  the  Code,  subject to certain prescribed
adjustments.  In addition, for tax years beginning  in 1992, 1993
and 1994, a corporate taxpayer must pay a surtax equal to 3%, 2% and
1%, respectively, of  the  state income tax otherwise payable by it.
An annual state franchise tax is imposed at a rate of 0.15% applied
to the greatest of the institutions' (i) capital stock, surplus, and
undivided profits; (ii) investment in tangible property in North
Carolina; or (iii) appraised valuation of property in North
Carolina.

Accounting Matters

         Accounting  by  Creditors  for  Impairment  of  a  Loan.  The
FASB has issued SFAS No. 114, "Accounting by Creditors  for
Impairment  of a Loan," which requires that all creditors value all
specifically reviewed loans for  which it is probable that the
creditor will be unable to collect all amounts due according to the
terms of the  loan  agreement  at  either  the  present  value of
expected cash flows discounted at the loan's effective interest
rate, or if more practical, the market price or value of collateral.
This Standard is required to be implemented  prospectively  for
fiscal years beginning after December 15, 1994.  FASB has also
issued SFAS No. 118 "Accounting by Creditors for Impairment of a Loan-
Income Recognition and Disclosures", that amends SFAS No. 114 to allow a
creditor  to use existing methods for recognizing interest income on
an impaired loan and by requiring  additional  disclosures  about
how a creditor recognizes interest income related to impaired loans.
This  Standard  is  to  be  implemented  concurrently  with  SFAS
No.  114.  At this time, management does not anticipate  a  material
impact to the consolidated financial statements of the Corporation
upon the adoption of these Standards.

         Derivative  Financial  Instruments  and Fair Value of Financial
Instruments.  The FASB has issued SFAS No. 119 "Disclosure about
Derivative Financial Instruments and Fair Value of Financial
Instruments."  This Standard requires disclosures about derivative
financial instruments - futures, forward, swap, and option
contracts, and other  financial  instruments  with  similar
characteristics.  It also amends existing requirements of SFAS No.
105,  "Disclosure  of  Information  about  Financial  Instruments
with  Off-Balance-Sheet  Risk  and Financial Instruments  with
Concentrations of Credit Risk," and SFAS No. 107, "Disclosures about
Fair Value of Financial Instruments."  This Standard is required for
financial statements issued for fiscal years ending after December
15, 1994.  The Corporation currently does not engage in derivative
transactions.

                                     43

<PAGE>


         Post-Employment  Benefits.    In  November  1992, the FASB
    issued SFAS No. 112, "Employers' Accounting for Post-Employment
    Benefits," which requires accrual of the expected cost of providing
    post-employment benefits to an  employee and employee's
    beneficiaries and covered dependents during the years that the
    employee renders the necessary  services.   Such benefits include
    salary continuation, supplemental unemployment benefits, severance
    benefits, job training and counseling, and continuation of health
    care benefits.  SFAS No. 112 is effective for fiscal  years
    beginning after December 15, 1993 and adoption is required on a
    prospective basis.  The effect of adopting the new guidelines is not
    material to the Corporation.

    ITEM 2 -      PROPERTIES

         The  Corporation's  principal  office is located at 507 West
    Innes Street, Salisbury, North Carolina 28144. The  main
    administrative and executive offices of OMNIBANK are also located at
    the same address.  The executive office  of  Security  Bank  is
    located at 215 South Main Street, Salisbury, North Carolina 28144;
    the executive office  of  Citizens  is  located at 31 Union Street
    (North), Concord, North Carolina 28082; and, the executive office of
    Home Savings is located at 700 West Kings Street, Kings Mountain,
    North Carolina 27086.

         Of  the  Corporation's  53 banking, insurance, and consumer
    finance locations at December 31, 1994,  48 are located on real
    property owned by the related Subsidiary, five of the facilities are
    located on leased land and five  of  the  facilities  occupy  leased
    quarters.    Security  Bank  also  owns and maintains a facility for
    operations,  data  processing  and  related  activities.   During
    1994, the Corporation paid aggregate rents of approximately $157,000
    for utilization of leased premises.

    ITEM 3 -      LEGAL PROCEEDINGS

         In  the  opinion of management, neither the Corporation nor any
    Subsidiary is involved in any pending legal proceedings other than
    routine, non-material proceedings occurring in the ordinary course
    of business.

    ITEM 4 -      SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS

         No  matter  was submitted to a vote of the Corporation's
    shareholders during the quarter ended December 31, 1994.

                                  PART II

    ITEM 5 -      MARKET FOR REGISTRANT'S COMMON EQUITY AND RELATED
                  STOCKHOLDER MATTERS

         The  Corporation's outstanding common stock is qualified for
    quotation on the National Market System of the Nasdaq Stock Market,
    Inc. under the symbol "SCBC."  As of March 3, 1995, the approximate
    number of shareholders of  record of the Corporation was 3,100.
    Common stock market prices and cash dividends are set forth on page
    2 of the Annual Report to Shareholders for the year ended
    December 31, 1994 (the "Annual Report") and are incorporated  herein
    by  reference.    See Item 1 above for potential regulatory
    restrictions upon the Banking Subsidiaries' payments of dividends to
    the Corporation.

    ITEM 6 -      SELECTED FINANCIAL DATA

         The  information  contained  under  the heading "Selected
    Financial Data" on page 1 of the Annual Report is incorporated
    herein by reference.

                                     44

<PAGE>

    ITEM 7 -      MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
    CONDITION AND RESULTS OF OPERATIONS

         The  information  contained  on pages 5 through 29  and pages
    44 and 45 of Item 1 above and the information contained  under  the
    heading  "Management's  Discussion  and  Analysis  of Financial
    Condition and Results of Operations" on pages 3 through 6 of the
    Annual Report are incorporated herein by reference.

    ITEM 8 -      CONSOLIDATED FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA

         The  following  consolidated  financial  statements  of  the
    Corporation included in the Annual Report are incorporated herein by
    reference:

                                                                 Annual Report 
                                                                  Page Number

         Independent Auditors' Report                                   28

         Consolidated Balance Sheets - December 31, 1994 and 1993        7

         Consolidated Statements of Income - Years ended December 31,
           1994, 1993, and 1992                                          8

         Consolidated Statements of Stockholders' Equity - Years ended
           December 31, 1994, 1993, and 1992                             9

         Consolidated Statements of Cash Flows - Years ended December
           31, 1994, 1993, and 1992                                     10

         Notes to Consolidated Financial Statements                  11-27


    ITEM 9 -      CHANGE IN AND DISAGREEMENTS WITH ACCOUNTANTS ON
                  ACCOUNTING AND FINANCIAL DISCLOSURE

         Not applicable.


                                     45

<PAGE>



                                PART III

    ITEM 10 -     DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT

         The following table sets forth certain information concerning
         each director of the Corporation:

                                                             Director of the
    Name                                              Age    Corporation Since

   Directors Continuing in Office Until 1995:

   William C. Kluttz, Jr.                              48   1988
   F. Taft McCoy, Jr.                                  63   1985
   W. Erwin Spainhour                                  51   1988*
   Jimmy K. Stegall                                    64   1990
   Thomas A. Tate, Sr.                                 67   1989*
   E. William Wagoner                                  45   1988
   James L. Williamson                                 62   1991*

   Directors Continuing in Office Until 1996:

   Ralph A. Barnhardt                                 59   1988*
   Lloyd G. Gurley                                    55   1991
   David B. Jordan                                    58   1988*
   William G. Loeblein                                69   1988*
   J.G. Rutledge, III                                 69   1983
   Carl M. Short, Jr.                                 45   1992
   Miles J. Smith, Jr.                                66   1983

   Directors Continuing in Office Until 1997:

   John A. Barnhardt                                  58   1988*
   Edward A. Brown                                    66   1984
   Henry B. Gaye                                      66   1988
   Dan L. Gray                                        61   1991*
   Ervin E. Lampert, Jr.                              59   1988*
   Harold Mowery                                      59   1988*
   Fred J. Stanback, Jr.                              65   1983


    __________________
    *           Includes years of service as a director of Omni prior to
    the 1992 Merger.

          The  principal  occupation  or  office,  as applicable, of
    each director and each executive officer of the Corporation,  as
    well  as  certain other information with respect to each such
    individual, is set forth below. Unless  otherwise  noted,  all such
    persons have maintained their respective principal occupations for
    at least five years.

                                     46

<PAGE>


    Directors

          JOHN  M.  BARNHARDT  is the President and Chief Executive
    Officer of Barnhardt, Walker & Strickland, Inc., Concord,  North
    Carolina,  a  company  engaged  in  advertising and public
    relations.  Mr. Barnhardt is also a director of Citizens.  Mr.
    Barnhardt is not related to Ralph A. Barnhardt.


          RALPH  A.  BARNHARDT  is  a Vice-Chairman of the Board of
    Directors, a position he has held since the 1992 Merger,  and is
    also the Chairman of the Board of Directors, President and Chief
    Executive Officer of Citizens. Mr. Barnhardt was Chairman of the
    Board of Directors of Omni prior to the 1992 Merger.  Mr. Barnhardt
    is also a director  of  OMNIBANK,  Security Bank and Home Savings.
    He is a past Chairman of the North Carolina Community Bankers
    Association.  Mr. Barnhardt is not related to John M. Barnhardt.

          EDWARD  A.  BROWN  is  the President and Treasurer of W.A.
    Brown & Son, Inc., Salisbury, North Carolina, a manufacturer of
    refrigeration units.  Mr. Brown is also a director of Security Bank.

          HENRY  B.  GAYE  is  the  President  of  Gaye  Chevrolet,
    Inc., Marshville, North Carolina, an automobile dealership.  Mr.
    Gaye is also a director of Security Bank.

          DAN  L.  GRAY  is  the  Executive  Director  of  The  Cannon
    Foundation, Inc., Concord, North Carolina, a charitable foundation.
    Mr. Gray is also a director of Citizens.

          LLOYD    G.  GURLEY has been the President of the Corporation
    and Security Bank since August 20, 1990, and has  been the Chief
    Executive Officer of Security Bank since April 17, 1991.  He was
    Chief Executive Officer of the Corporation from April 17, 1991 until
    the 1992 Merger (as of the 1992 Merger he became Chief
    Administrative Officer  of the Corporation, as well as its
    President).  Prior to August 20, 1990, Mr. Gurley was a Senior Vice
    President of Wachovia Bank of North Carolina, N.A. in Durham, North
    Carolina.  Mr. Gurley is also a director of OMNIBANK, Citizens, Home
    Savings and Security Bank.

          DAVID  B.  JORDAN  is  a  Vice-Chairman  of  the Board of
    Directors and the Chief Executive Officer of the Corporation,  and
    is  also  the  President,  Chief Executive Officer and a director of
    OMNIBANK.  He is also a director  of  Citizens,  Home Savings and
    Security Bank, and is a past Chairman of the North Carolina
    Community Bankers  Association.   Prior to the 1992 Merger, Mr.
    Jordan was President and Chief Executive Officer of Omni. Mr. Jordan
    is a director of the Charlotte branch of the Federal Reserve Bank of
    Richmond.

          WILLIAM  C.  KLUTTZ,  JR.  is a partner in the law firm of
    Kluttz, Reamer, Blankenship & Hayes, Salisbury, North  Carolina.
    Mr. Kluttz's law firm received fees during the Corporation's fiscal
    year ended December 31, 1994,  and  has  also received fees from
    that date to the present for certain legal work performed for
    Security Bank.  Mr. Kluttz is also a director of Security Bank.

          ERVIN  E.  LAMPERT,  JR.  is  the  retired  President of R.W.
    Norman Company, Salisbury, North Carolina, a company engaged in the
    manufacture of home furnishings.  Mr. Lampert is also a director of
    OMNIBANK.

          WILLIAM  G.  LOEBLEIN  is  the  retired President of Loeblein
    Brothers, Inc., Salisbury, North Carolina, a manufacturer of
    upholstered furniture.  Mr. Loeblein is also Chairman of the Board
    of Directors of OMNIBANK.

          F.  TAFT  McCOY,  JR.  is  the  owner  of  McCoys Realty,
    Albemarle, North Carolina, and is an independent securities  broker.
    Formerly,  Mr. McCoy was an independent contractor/securities broker
    for

                                     47

<PAGE>


    J. Lee Peeler & Co., Durham, North Carolina, and was Branch
    Manager, Social Security Administration, Albemarle, North Carolina.
    He is also a director of Security Bank.

          HAROLD  MOWERY  is  Vice  President  of Wagoner Construction
    Company, Salisbury, North Carolina, a company engaged in the
    commercial and industrial construction business.  Mr. Mowery is also
    a director of OMNIBANK.

          J.G  RUTLEDGE,  III  was  the  Chairman  of  the  Board  of
    Directors  and Chief Executive Officer of the Corporation  and
    Security Bank until April 17, 1991, and also was the President of
    the Corporation and Security Bank  until  August  20,  1990.  Mr.
    Rutledge served as a consultant to Security Bank from April 17, 1991
    until April 30, 1992.  He is also a director of Security Bank.

          CARL  M.  SHORT,  JR.  is  a  partner  in the law firm of
    Woodson, Ford, Sayers, Lawther, Short, Parrott & Hudson,  Salisbury,
    North  Carolina.   Mr. Short's law firm received fees during the
    Corporation's fiscal year ended  December  31, 1994, and has
    received fees from that date to the present for certain legal work
    performed for OMNIBANK.  Mr. Short is also a director of OMNIBANK.

          MILES  J.  SMITH, JR. is the Chairman of the Boards of
    Directors of the Corporation and Security Bank.  He is  also  a
    director  of Citizens, OMNIBANK and Home Savings.  He is the
    Chairman of the Board of Directors of Premtec,  Inc.,  China  Grove,
    North  Carolina, a manufacturer of industrial rubber products, and
    of Hand Held Products, Inc., a manufacturer of portable data
    analysis and storage systems, and is a private investor.

          W.  ERVIN  SPAINHOUR  is the President of the law firm of
    Hartsell, Hartsell & Mills, P.A., Concord, North Carolina.  Mr.
    Spainhour's law firm received fees during the Corporation's fiscal
    year ended December 31, 1994, and  has  received  fees  from  that
    date  to  the present for certain legal work performed for Citizens.
    Mr. Spainhour is also a director of Citizens.

          FRED  J.  STANBACK,  JR.  is  a  private  investor in
    Salisbury, North Carolina.  He is also a director of Security Bank.

          JIMMY  K.  STEGALL is the President of Stegall Builders Mart,
    Inc., Marshville and Monroe, North Carolina, a retail building
    supply company.  Mr. Stegall is also a director of Security Bank.

          THOMAS  A.  TATE, SR. was Chief Executive Officer of Home
    Savings until December 31, 1992 and continues to hold the office of
    President.  Mr. Tate is also Chairman of the Board of Directors of
    Home Savings.

          E.  WILLIAM  WAGONER  is  the Chairman of the Board of
    Directors and the President of Wagoner Construction Company,
    Salisbury,  North Carolina, a company engaged in the commercial and
    industrial construction business. Mr. Wagoner is also a director of
    Security Bank.

          JAMES  L.  WILLIAMSON  is  a  retired  audit partner of KPMG
    Peat Marwick, certified public accountants, a position held from
    1970 until June 1990.  Mr. Williamson is also a director of Home
    Savings.

                                     48

<PAGE>


          The following table sets forth certain information concerning
          each executive officer of the Corporation:

<TABLE>
<CAPTION>


                                                                                                           Year
                                                                                                           First
    Name                              Age       Position                                                 Appointed
<S>                                  <C>       <C>                                                       <C>
    Ralph A. Barnhardt                 59       Vice-Chairman                                              1992
    Lloyd G. Gurley                    55       President and Chief Administrative Officer                 1990
    David B. Jordan                    58       Vice-Chairman and Chief Executive Officer                  1992
    Pressley A. Ridgill                42       Senior Vice-President, Treasurer and
                                                   Chief Financial Officer                                 1992 1
    Edward K. Prewitt, Jr.             48       Senior Vice-President and Secretary                        1992 2
</TABLE>

    ______________________
    1
                      Mr.  Ridgill  is  a certified public accountant.
          He was the Vice-President and Chief Financial Officer of Omni
          from  February  1989  until  the  1992  Merger.   Previously,
          he was a senior manager with KPMG Peat Marwick,  an
          independent public accounting firm.  Mr. Ridgill is also a
          Vice-President and Chief Financial Officer of Citizens, Home
          Savings, OMNIBANK and Security Bank.

    2
                      Mr.  Prewitt is a certified public accountant.  He
          is also a Vice-President and Chief Operating Officer of
          Citizens.    He  was a director of Omni until January 1990
          when he resigned to become an executive officer of  Omni and
          Citizens.  Previously, he was the treasurer and chief
          financial officer of Morrison Brothers, Inc., a company
          engaged in the building supply business.

          Compliance  With  Section  16(a)  Of The Securities Exchange
    Act Of 1934.  Section 16(a) of the Securities Exchange  Act of 1934
    (the "1934 Act") requires the Corporation's executive officers and
    directors, and persons who  own  more than ten percent of the
    Corporation's Common Stock , to file reports of ownership and
    changes in ownership  with  the  SEC.    Executive  officers,
    directors and greater than ten percent beneficial owners are
    required by SEC regulations to furnish the Corporation with copies
    of all Section 16(a) forms they file.

          Based  solely  on  a  review  of  the  copies  of  such  forms
    furnished  to  the Corporation and written representations  from
    the Corporation's executive officers and directors, the Corporation
    believes that during the  year  ended  December  31, 1994, its
    executive officers and directors complied with all applicable
    Section 16(a) filing requirements.

    ITEM 11 -        EXECUTIVE COMPENSATION

             Director  Compensation.    Each  member  of  the
    Corporation's Board of Directors, except those who are employees  of
    the  Corporation,  receive  an  annual  retainer of $2,500, a fee of
    $625 for each Board meeting attended,  a  fee  of  $325  for each
    meeting of a committee of the Board attended, and are entitled to
    receive reimbursement  for  travel  expenses  incurred  in
    connection with all Board and committee meetings.  Miles J. Smith,
    Jr.,  Chairman  of  the  Board,  receives  an  additional retainer
    of $600 per month.  Directors of the Corporation,  except  those
    who  are  employees  of  the Corporation, who also serve as
    directors of a Banking Subsidiary  are paid a retainer of $2,500, a
    fee of $625 for each Board meeting attended, and a fee of $250 for
    each meeting of a committee of the Board attended. Directors of the
    Corporation, except those who are employees of  the  Corporation,
    who also serve as directors of non-banking subsidiaries are
    compensated for such services at a rate of $100 per meeting.

             The  Corporation  maintains a Directors' Deferred
    Compensation Plan.  Under this Plan, each director of the
    Corporation  and  Security  Bank  may  elect to defer some or all of
    the compensation received by him as a director.  All amounts
    deferred are credited to his Plan account, are conveyed to trusts
    created
                                     49

<PAGE>


    under the Plan and  are deemed to earn income each quarter at the
    average yield for the second month of such quarter of three- year
    U.S.  Treasury  obligations (constant maturity) as reported by the
    Federal Reserve (the "Average Yield"). In  the event that the actual
    earnings of a trust for such quarter are less than the Average
    Yield, the creator of  the  trust (e.g., Security Bank as the
    creator of the trust for Security Bank directors) contributes to the
    trust  the difference between the actual earnings and the Average
    Yield.  Amounts credited to a director's Plan account  and  held  in
    the  applicable  trust  are  distributed  to him or his estate in
    monthly installments, beginning  on  the  first day on the month
    following his retirement as a director, death or disability, over a
    period  of  ten  or  fifteen  years  (depending on whether the
    director has retired, is deceased or has become disabled).    In
    the  event  of  a "change in control" (as defined in the Plan) of
    the Corporation, in certain circumstances the directors would
    receive payment of all amounts credited to their Plan accounts in a
    lump sum.

             Executive  Compensation.    The  following  table  sets
    forth a summary of the compensation received by David B. Jordan, the
    Corporation's Chief Executive Officer, Ralph A. Barnhardt, Lloyd G.
    Gurley and Pressley A. Ridgill  from  the  Corporation  and  its
    subsidiaries during the years ended December 31, 1994, 1993 and
    1992. Messrs. Jordan, Barnhardt and Ridgill first became officers on
    June 10, 1992 as a result of the 1992 Merger.



                                               

<TABLE>
                                               SUMMARY COMPENSATION TABLE
<CAPTION>
                                 Annual Compensation                                       Long Term Compensation
                                                                            Awards                     Payouts
     (a)           (b)           (c)            (d)             (e)          (f)            (g)           (h)               (I)


                                                                Other      Restricted    Securities
Name and           Year                                        Annual        Stock       Underlying      LTIP          All Other
Principal          Ended                                    Compensation     Awards       Options/      Payouts      Compensation
Position        December 31,   Salary          Bonus($)          ($)          ($)          SARs           ($)             ($)

<S>             <C>          <C>             <C>            <C>            <C>           <C>            <C>          <C>
David B. Jordan,    1994     $193,836(5)     $      0(12)       $-0-       $-0-            -0-           $-0-        $ 6,430(20)
Vice Chairman       1993      174,257(5)      141,995(12)        -0-        -0-            -0-            -0-         23,749(20)
and Chief           1992       80,000(6)       32,000(13)        -0-        -0-            -0-            -0-         20,242(20)
Executive
Officer (1)

Ralph A.          1994      $128,685(7)      $     0(14)        $-0-       $-0-            -0-            -0-        $ 3,100(21)
Barnhardt,        1993       154,940(7)       67,968(14)         -0-        -0-            -0-            -0-         17,739(21)
Vice-Chairman(2)  1992        59,724(8)       24,000(15)         -0-        -0-            -0-            -0-         12,071(21)

Lloyd G. Gurley,  1994      $167,568(9)      $     0(16)        $-0-       $-0-            -0-            -0-        $ 6,430(22)
President         1993       160,516(9)       84,509(16)         -0-        -0-            -0-            -0-         12,656(22)
and Chief         1992       162,678(9)       50,000(17)         -0-        -0-            -0-            -0-          9,029(23)
Administrative
Officer (3)

Pressley A.       1994     $105,000(10)      $10,000(16)        $-0-       $-0-            -0-            -0-         $  326(24)
Ridgill,          1993      108,101(10)       38,020(18)         -0-        -0-            -0-            -0-          8,539(24)
Senior Vice-      1992       62,786(11)        9,200(19)         -0-        -0-            -0-            -0-          7,061(24)
President and
Treasurer and
Chief Financial
Officer (4)
</TABLE>
_______________
(1)                Mr. Jordan is also the President and Chief
                   Executive Officer of OMNIBANK.

(2)                Mr. Barnhardt is also the Chairman, President
                   and Chief Executive Officer of Citizens.

(3)                Mr. Gurley is also the President and Chief
                   Executive Officer of Security Bank.


                                     50


<PAGE>



(4)                Mr.  Ridgill  is  also  a  Vice-President  and
                   Chief  Financial  Officer of Security Bank,
                   OMNIBANK, Citizens and Home Savings.

(5)                Includes  salary  received  by  Mr.  Jordan
                   from  OMNIBANK.    Also  includes  deferred
                   compensation.

(6)                Includes  salary received by Mr. Jordan from the
                   Corporation and OMNIBANK during the period from
                   July 1, 1992 through December 31, 1992.  Also
                   includes deferred compensation.

(7)                Includes salary received by Mr. Barnhardt from
                   Citizens.

(8)                Includes  salary  received  by  Mr.  Barnhardt
                   from the Corporation and Citizens during the
                   period from July 1, 1992 through December 31,
                   1992.

(9)                Includes  salary  received  by  Mr.  Gurley
                   from  Security  Bank.   Also includes deferred
                   compensation.

(10)               Includes  salary  received  by  Mr. Ridgill from
                   First Cabarrus Corporation, a wholly-owned
                   subsidiary of the Company ("FCC") that was
                   dissolved in 1994.

(11)               Includes  salary  received  by  Mr.  Ridgill
                   from  FCC during the period from July 1, 1992
                   through December 31, 1992.

(12)               Includes bonuses accrued under the Executive
                   Management Incentive Compensation Plan.

(13)               Includes  bonuses  accrued  under  the Executive
                   Management Incentive Compensation Plan for the
                   period  from July 1, 1992 through December 31,
                   1992.  Does not include bonuses accrued under
                   the Plan prior to the 1992 Merger.

(14)               Includes bonuses accrued under the Executive
                   Management Incentive Compensation Plan.

(15)               Includes  bonuses  accrued  under  the Executive
                   Management Incentive Compensation Plan for the
                   period  from July 1, 1992 through December 31,
                   1992.  Does not include bonuses accrued under
                   the Plan prior to the 1992 Merger.

(16)               Includes bonuses accrued under the Executive
                   Management Incentive Compensation Plan.

(17)               Includes bonuses accrued under an Executive
                   Management Compensation Plan.

(18)               Includes bonuses accrued under the Executive
                   Management Incentive Compensation Plan.

(19)               Includes  bonuses  accrued  under  the Executive
                   Management Incentive Compensation Plan for the
                   period  from July 1, 1992 through December 31,
                   1992.  Does not include bonuses accrued under
                   the Plan prior to the 1992 Merger.

                                     51

<PAGE>


(20)               Includes  premiums  paid by the Corporation or
                   one of its subsidiaries with respect to term
                   life  insurance  for  the benefit of Mr. Jordan
                   and contributions allocated to Mr. Jordan's
                   accounts under the ESOP and the Incentive Plan
                   (or, in 1992, the Profit Sharing Plan).

(21)               Includes  premiums  paid by the Corporation or
                   one of its subsidiaries with respect to term
                   life  insurance  for  the  benefit  of  Mr.
                   Barnhardt  and  contributions allocated to Mr.
                   Barnhardt's  accounts  under  the  ESOP  and
                   the  Incentive  Plan (or, in 1992, the Profit
                   Sharing Plan).

(22)               Includes  premiums  paid by the Corporation or
                   one of its subsidiaries with respect to term
                   life  insurance  for  the  benefit  of  Mr.
                   Gurley  and contributions made to Mr. Gurley's
                   accounts under the Incentive Plan.

(23)               Includes  premiums  paid by the Corporation or
                   one of its subsidiaries with respect to term
                   life  insurance  for  the  benefit  of  Mr.
                   Gurley, contributions allocated to Mr. Gurley's
                   accounts  under  the  Security  Bank  Profit
                   Sharing  Plan (described below), and a moving
                   allowance granted to Mr. Gurley.

(24)               Includes  contributions  allocated  to  Mr.
                   Ridgill's  accounts  under  the  ESOP  and the
                   Incentive Plan (or, in 1992, the Profit Sharing
                   Plan).

              The  following  table sets forth certain information
     concerning options to purchase Common Stock held by  Messrs.
     Jordan,  Barnhardt,  Gurley  and Ridgill during the year ended
     December 31, 1994 and the value of unexercised  options  as  of
     December 31, 1994.  Messrs. Jordan, Barnhardt and Ridgill held
     options to acquire shares  of Omni's common stock which, pursuant
     to the Merger, were converted into options to acquire shares of the
     Corporation's Common Stock.

<TABLE>
                    AGGREGATED OPTIONS/SAR EXERCISED IN 1994 AND
                    DECEMBER 31, 1994 OPTIONS/SAR VALUE


<CAPTION>




        (a)                   (b)                (c)                     (d)                        (e)

                                                                                                  Value of
                                                                      Number of                 Unexercised
                                                                     Unexercised                In-the-Money
                                                                   Options/SARs at            Options/SARs at
                           Number of                            December 31, 1994(1)       December 31, 1994 (2)
                        Shares Acquired         Value               Exercisable/               Exercisable/
     Name                  on Exercise         Realized              Unexercisable              Unexercisable
     <S>                <C>                    <C>              <C>                        <C>


     David B. Jordan           -0-                -0-                   75,500                    $836,382
     Ralph A. Barnhardt        -0-                -0-                   84,375                     949,106
     Lloyd G. Gurley           -0-                -0-                   30,000                     108,750
     Pressley A. Ridgill       -0-                -0-                   30,937                     360,286
</TABLE>
     _______________

     (1)      All options listed are currently exercisable except those
              of Mr. Gurley.

     (2)      Calculated using the  average  of  the bid  and  ask quotations 
              for the Corporation's Common Stock as reported by the National 
              Market System  of The Nasdaq Stock Market, Inc. for December 31, 
              1994 and the average exercise price of the options.

              Pension  and  Retirement Plans.  Prior to the 1992 Merger,
     Omni maintained an Employees' Pension Plan and  Security  Bank
     maintained  a Retirement Plan.  These Plans were continued by the
     Corporation as separate plans  from July 1, 1992 through December
     31, 1992, with the former employees of Omni and the employees of
     its former  subsidiaries,  including  OMNIBANK,  Citizens  and
     Home Savings, continuing participation in the Omni Pension  Plan,
     and  the  employees  of  Security  Bank and its subsidiary prior to
     the

                                     52

<PAGE>


     1992 Merger continuing participation  in  the Security Bank
     Retirement Plan.  Effective January 1, 1993, these Plans were
     merged into a single Employees' Pension Plan (the "Pension Plan").

              The  Pension  Plan covers all employees of the Corporation
     and its subsidiaries who were participants in  the  Omni  and
     Security  Bank  Plans  on  December 31, 1992, and all employees of
     the Corporation and its subsidiaries  who  thereafter  complete
     one  year  of  service  and  attain  the  age of 21.  Messrs.
     Jordan, Barnhardt,  Gurley  and  Ridgill are participants in the
     Pension Plan.  Upon the later of age 65 and the fifth anniversary
     of  an  employee's  participation  in  the  Pension Plan, and
     subject to certain limitations, the employee  is  entitled  to
     receive monthly 1/12 of the sum of (i) his accrued benefits as of
     December 31, 1992 under  the  Omni or Security Bank Plans, if any;
     (ii) 2% of his "final average compensation" (as defined under the
     Pension  Plan) for the first five years of credited service
     beginning on or after January 1, 1993; (iii) 1%  of  his  "final
     average compensation" for his next 30 years of credited service, if
     any; and (iv) .65% of the  excess  of  his  "final average
     compensation" over the applicable Social Security Covered
     Compensation in effect  at  the beginning  of the plan year in
     which the employee reaches age 65 multiplied by the employee's
     years  of service (up to a maximum of 35 years).  Social Security
     Covered Compensation consists of the average (without  indexing)
     of the taxable wage bases in effect during the 35 year period
     ending with the last day of the  calendar year  in  which the
     employee attains or will attain Social Security retirement age.
     Generally, early  retirement, with reduced monthly benefits, is
     available at age 55 after five years of service. Accrued benefits
     under  the  Pension  Plan,  other than those accrued benefits under
     the Omni and Security Bank Plans which became  vested upon the
     adoption of the Pension Plan, are 100% vested upon the completion
     of five years of  service.  However, the accrued benefits of an
     employee who becomes disabled prior to qualifying to receive
     monthly  benefits upon normal or early retirement are vested, and
     the disabled employee is entitled to receive monthly  benefits  at
     a reduced rate or, in certain circumstances, a lump sum payment of
     the present value of his benefits.

              The  following  table  sets forth the estimated annual
     benefits payable under the Pension Plan, based upon  payment  of  a
     term  certain  and  life  annuity to participants at normal
     retirement age, in the final average  compensation  and years of
     service classifications specified.  Because the applicable Social
     Security Covered  Compensation  for  purposes  of  the  benefit
     formula  depends  upon the age of the participant, the estimated
     annual  benefits  payable  are computed assuming the participant is
     age 65.  The estimated benefits listed  below  are  not  subject to
     any deduction for Social Security or other offset amounts.  As of
     December 31,  1994,  final  average  compensation  for  purposes
     of  computing  benefits under the Pension Plan of the Corporation's
     executive  officers  named  in  the  Summary  Compensation  Table
     were as follows:  Mr. Jordan, $149,663;  Mr.  Barnhardt,  $149,050;
     Mr.  Gurley,  $127,583;  and Mr. Ridgill, $109,311.  At age 65,
     Messrs. Jordan,  Barnhardt,  Gurley  and  Ridgill  are  expected
     to  have completed nine, eight, twelve and 24 years, respectively,
     of service.

<TABLE>
<CAPTION>


     Final Average                                                    Years of Service
     Annual Compensation       10           15           20           25           30          35
<S>                        <C>          <C>          <C>          <C>          <C>            <C>
     $100,000              $19,823      $27,235      $34,646      $42,058      $49,469        $56,881
      125,000               25,198       34,672       44,146       53,620       63,094         72,568
      150,000               30,573       42,110       53,646       65,183       76,719         88,256
      175,000               30,573       42,110       53,646       65,183       76,719         88,256
      200,000               30,573       42,110       53,646       65,183       76,719         88,256
      225,000               30,573       42,110       53,646       65,183       76,719         88,256
</TABLE>

              Employee  Stock Ownership and Profit Sharing Plans.  Prior
     to the Merger, Omni maintained an Employee Stock  Ownership  Plan
     (the  "ESOP")  for the benefit of employees of Omni and its
     subsidiaries, and Security Bank  maintained  a  profit  sharing
     plan for its employees (the "Profit Sharing Plan").  The ESOP was
     adopted and  continued  by  the  Corporation  upon  the  1992
     Merger.    The  Corporation  continues  to make nominal
     contributions  to  the  ESOP.    The  Profit  Sharing  Plan  was
     continued  through  December 31, 1992, and a contribution  was
     made to that Plan by Security Bank for the year then ended.  The

                                     53

<PAGE>


     Corporation established an Employees'  Incentive  Profit  Sharing
     and  Savings  401(k)  Plan,  effective January 1, 1993 (the
     "Incentive Plan"),  for  the  benefit of its and its subsidiaries'
     employees.  As of January 1, 1993, the Corporation and its
     subsidiaries began making contributions to the Incentive Plan.

              Employees  may  participate  in the Incentive Plan upon
     the later of the attainment of age 21 and one year  of  service.
     Subject  to  certain limitations, a participant may elect to defer
     from 2% to 10% of his total  annual  compensation  (whether  taken
     in cash or otherwise deferred by the employee).  Also, subject to
     certain  limitations,  the employer of the participant contributes
     to the participant's Incentive Plan account an  amount  equal  to
     one-half of the first 6% of total annual compensation deferred by
     the participant.  The employer  may also contribute annually to the
     trust maintained under the Incentive Plan for the benefit of the
     Incentive  Plan  accounts of all participants such "profit sharing"
     amount, within certain limitations, as the Board  of  Directors may
     deem advisable.  Messrs. Jordan, Barnhardt, Gurley and Ridgill are
     participants under the Incentive Plan.

              A  participant  is  at  all  times  fully vested in the
     accrued benefits attributable to compensation deferred  by  him
     under  the  Incentive Plan.  He is vested in increments of 20% on
     each of the first through fifth  anniversaries  of  his
     participation  in  the Incentive Plan, and remains fully vested
     after the fifth anniversary,  in  the  accrued  benefits
     attributable  to  employer matching contributions and profit
     sharing contributions  made for the benefit of his accounts.
     Generally, upon a participant's retirement at age 65, he is
     entitled  to  receive  his  accrued  benefits  (all  compensation
     deferred by the participant and employer contributions  and profit
     sharing contributions attributable to his Incentive Plan accounts,
     plus or minus all income,  losses, appreciation, depreciation and
     forfeitures, if applicable, attributed to such accounts) under the
     Incentive  Plan  in a lump sum or, at the request of the
     participant, in substantially equal quarterly or annual
     installments  over  a  fixed  period  of  time  or  by the purchase
     of a term certain, nontransferable annuity.    Early  retirement at
     age 55 and after five years of service is permitted under the
     Incentive Plan, with  payment  of  accrued  benefits  under  the
     methods  described in the preceding sentence.  Upon death or
     disability,  a  participant  is fully vested in his accrued
     benefits, with payment of such benefits being made to  the  spouse,
     or  other  beneficiary, of the deceased participant or to the
     disabled participant under the above-described methods.

              Executive  Management Incentive Compensation Plan.  In
     connection with the 1992 Merger, the Executive Management
     Incentive  Compensation  Plan (the "Management Incentive Plan")
     maintained by Omni was adopted and continued  by  the  Corporation
     for  eligible senior management officers of the Corporation and its
     operating subsidiaries.    Pursuant  to  the  Management  Incentive
     Plan,  participants  are eligible to be paid annual incentive
     awards based on (i) the realization of certain financial goals by
     the Corporation and its financial institution  subsidiaries,  as
     established  annually  by  the  Chief  Executive  Officer and
     Compensation and Personnel  Committee  of  the  Board  of
     Directors;  and  (ii)  an evaluation of the participant's
     individual performance  and  management  skills.    In  addition,
     in  the  discretion  of the Compensation and Personnel Committee,
     other  employees of the Corporation and its subsidiaries are
     eligible to participate in this Plan. Such  participants  are
     selected based on outstanding contribution to operational and
     strategic objectives of the  Corporation.   Participants are not
     entitled to receive an incentive award for a fiscal year in excess
     of 75%  of their respective salaries.  Incentive awards for a
     fiscal year are accrued as of that year and paid to the
     participants the following fiscal year.

              Employment  Agreements.    David  B.  Jordan  and  Ralph
     A. Barnhardt each entered into an employment agreement  with  Omni
     effective  December  19,  1988.    These  agreements  were adopted
     and continued by the Corporation  pursuant  to the 1992 Merger.  In
     addition, Mr. Jordan has an employment agreement with OMNIBANK,
     effective  December  19,  1988,  with  a  current  base salary of
     $193,836 per annum, and Mr. Barnhardt has an employment  contract
     with  Citizens,  effective December 19, 1988, with a current base
     salary of $128,685 per annum.  Each of these agreements extend
     through the end of 1997.


                                     54

<PAGE>


              Each  of  these  employment agreements contains a covenant
     not to compete with the Corporation or its subsidiaries  within any
     county in which the Corporation or its subsidiaries does business
     for the term of the agreement  and  for  two  years after
     termination of such agreement, except in the case of termination
     without cause,  as  defined  therein,  by  the  employer
     thereunder.  All salaries under the employment agreements are
     subject to review and increase annually by the Boards of Directors
     of the respective employers.

              The  employment  agreements of Messrs. Jordan and
     Barnhardt may be terminated for "cause" (as defined therein)  by
     the  employer  thereunder  or  upon  60 days' notice by the
     employee.  Each employment agreement provides  that  if  the
     employee  is  terminated or the nature of his duties is diminished
     after a "change in control"  (as  defined  therein) of the
     Corporation that has not been approved in advance by a two-thirds
     vote of  all  directors  of  the Corporation, or if the employee
     voluntarily terminates his employment upon certain changes  in  the
     employee's  rights  or  duties  after  a  change  in control,
     whether or not approved by the directors  of  the  Corporation
     (including  a  relocation  requiring  the  employee  to  change his
     permanent residence),  he will be entitled to receive his base
     salary for each year remaining under the agreement (which base
     salary  shall  automatically be increased 5% per annum) and annual
     bonuses for the remainder of the term of  the agreement at least
     equal to 30% of his base salary.  The employee also will continue
     to be eligible to participate  in other benefit plans of the
     employer for the remainder of the term of the agreement.  Finally,
     upon  such  a  change  in  control that has not been so approved,
     the then remaining term of the agreement is automatically extended
     for a five-year period.

              Mr.  Gurley  entered  into  five  year  employment
     agreements with the Corporation and Security Bank, effective  July
     1,  1992,  at  a  current base salary of $167,568 per annum.  Each
     of Mr. Gurley's agreements contains  covenant  not  to compete,
     salary review and increase, and termination provisions which are
     the same as  those contained in the employment agreements of
     Messrs. Jordan and Barnhardt; provided, however, that each of  Mr.
     Gurley's agreements state that upon termination of the agreements
     by the employer, Mr. Gurley shall be entitled  to  receive  the
     greater  of  (i) the compensation and benefits payable under the
     agreement for the remainder of its term; and (ii) the severance
     payment offered by the employer in its notice of termination.

              In  1988,  Mr.  Ridgill  entered  into  an employment
     agreement with OMNIBANK which provides that Mr. Ridgill's
     employment  shall  continue  for  a period of one year from the
     date that he receives notice of the termination  of  the
     agreement.    The  current base salary under this agreement is
     $105,000.  The employment agreement  contains  a  covenant  not to
     compete with the Corporation (as the successor of Omni) or any of
     its subsidiaries  within any county in which the Corporation or its
     subsidiaries does business for the term of the agreement  and for
     one year thereafter, except in the case of termination without
     "cause," as defined therein, by  OMNIBANK.    Mr.  Ridgill's
     salary under the agreement is subject to annual review by
     OMNIBANK's Board of Directors.   Under the agreement, Mr. Ridgill
     is entitled to participate in the Management Incentive Plan at a
     specified  rate,  and  also is entitled to participate in other
     management and employee benefit plans that the Corporation or
     OMNIBANK may from time to time adopt.

              Deferred  Compensation Agreements.  Messrs. Jordan,
     Barnhardt and Gurley are each participants in the Corporation's
     Senior  Management's  Deferred  Compensation  Plan.   Under this
     Plan, an eligible employee may elect  to  defer  up  to  40%  of
     his  annual  "compensation" (as defined in the Plan).  The amount
     deferred, together  with  an  additional  amount  equal to the
     amount that would have been contributed to the employee's Incentive
     Plan account but for the employee's election to defer a portion of
     his "compensation," are credited to  his  Plan  accounts, are
     conveyed to a trust created under the Plan by his employer and are
     deemed to earn income  each  quarter at the Average Yield.
     Generally, in the event that the actual earnings of the trust for a
     quarter  are  less  than  the  Average  Yield for that quarter, the
     creator of the trust contributes to the trust  the  difference
     between  the actual earnings and the Average Yield.  With regard to
     Messrs.

                                     55

<PAGE>


     Jordan and Gurley,  the  Plan  provides  that  the amounts
     credited to their Plan accounts are deemed to earn income each
     quarter  at  a  rate  equal  to  the average percentage yield for
     the second month of such quarter reported by Moody's Industrial
     News Reports for AAA-rated corporate bonds rather than at the
     Average Yield.

              Upon  an  employee's  retirement,  total  and  permanent
     disability,  death  or other termination of employment,  he  is
     entitled to receive all amounts credited to his Plan accounts in
     monthly installments over a  period  of 10 or 15 years (depending
     upon the cause of the termination of employment).  During this
     period, the  unpaid  balances remaining in the accounts continue to
     earn income as described above.  In the event of a "change  in
     control"  (as  defined  in  the  Plan) of the Corporation, in
     certain circumstances participating employees would receive payment
     of all amounts credited to their Plan accounts in a lump sum.

              Stock  Option  Plans.   Prior to the 1992 Merger, Omni
     maintained the Option Plans.  The Option Plans were  adopted  by
     the Corporation pursuant to the 1992 Merger, although no options
     currently are being granted under  these  Plans,  and  all  options
     outstanding  under the Option Plans to acquire Omni common stock
     were converted into options to acquire the Corporation's Common
     Stock.

              Incentive  Stock  Option  Plan.   The Corporation has
     continued in effect Omni's 1988 Incentive Stock Option  Plan  (the
     "Incentive Stock Option Plan"), pursuant to which the Board of
     Directors may grant options to  acquire  Common  Stock  of  the
     Corporation  to  a  maximum of 35 key employees of the Corporation
     or its subsidiaries.    Criteria to determine which key employees
     will be granted options under this Plan include the duties  of  the
     respective  employees,  their  current  and  potential
     contributions  to  the success of the Corporation  and  its
     subsidiaries and the anticipated number of years of effective
     service remaining.  Under the  Plan,  which is intended to qualify
     under the provisions of Section 422 of the Internal Revenue Code,
     the price  at  which shares subject to options may be purchased
     must be at least 100% (110% for 10% shareholders) of  the  fair
     market value of the Common Stock on the date of grant of the
     option.  The options, which may be for  terms  of  up  to  ten
     years  (five  years  for 10% shareholders) are not transferable
     and, with certain exceptions relating  to death, disability and
     retirement, are exercisable only while the optionee is employed by
     the  Corporation  or  a subsidiary  of  the  Corporation.    No
     options have been granted under this Plan subsequent to the 1992
     Merger.

              Non-Qualified  Option  Plan.    The  Corporation  also has
     continued in effect Omni's Directors' Non- Qualified  Stock  Option
     Plan (the "Non-Qualified Option Plan"), pursuant to which persons
     who were directors of  Omni  and  certain  of  its  subsidiaries
     and who were not employees of Omni or its subsidiaries could be
     granted  options  to  purchase  shares  of  Omni  common  stock.
     No director who received options under the Incentive  Stock  Option
     Plan  or  under the stock option plans of OMNIBANK (discussed
     below) was eligible to receive  options  under  the  Plan.    Under
     this  Plan, the price at which shares subject to option could be
     purchased  was  equal  to  the  fair  market value of such shares
     on the date of the grant of the option.  The options,  which  are
     for  terms  of five years, are not transferable and, with certain
     exceptions relating to death  or  retirement,  are exercisable only
     while the optionee is a director of the Corporation or one of its
     subsidiaries.  No options have been granted under this Plan
     subsequent to the 1992 Merger.

              OMNIBANK  Option  Plans.    In addition, the Corporation
     has assumed the obligations of Omni to issue shares  pursuant  to
     the  exercise  of  options previously granted by OMNIBANK under its
     1988 Incentive Stock Option  Plan (the "OMNIBANK Incentive Option
     Plan") and its Amended and Restated 1988 Directors' Non-Qualified
     Stock  Option Plan (the "OMNIBANK Non-Qualified Option Plan"), both
     of which plans were maintained by OMNIBANK prior  to OMNIBANK
     becoming a wholly-owned subsidiary of Omni in December 1988.  The
     OMNIBANK Incentive Option Plan  and  the  OMNIBANK  Non-Qualified
     Option  Plan  are identical in all material respects to the
     Incentive Option  Plan  and  the  Non-

                                     56

<PAGE>


     Qualified  Option  Plan, respectively.   No more options may be
     granted under the OMNIBANK Incentive and Non-Qualified Option
     Plans.

              1994  Omnibus  Plan.    Under  the  Omnibus  Plan, the
     Plan Committee may grant eligible participants options  to  acquire
     shares of the Corporation s Common Stock, awards of rights to
     receive  restricted  shares of  Common  Stock,  awards  of  long
     term  incentive  units (each equivalent in value to one shares of
     Common Stock),  and/or  awards of stock appreciation rights (each
     equivalent to the cash value of one share of Common Stock).
     These  options  and  awards  are referred to herein as the  Rights.
     All Rights must be granted or awarded on or before April 28, 2004.

              The  Corporation initially has reserved 300,000 shares of
     Common Stock for issuance pursuant to Rights (as  defined  below)
     granted under the Omnibus Plan.  In the event the outstanding
     shares of the Corporation's Common  Stock are increased, decreased,
     changed into or exchanged for a different number or kind of
     securities as  a  result  of a stock split, reverse stock split,
     stock dividend, recapitalization, merger, share exchange
     acquisition,  or  reclassification,  appropriate  proportionate
     adjustments will be made in (i) the aggregate number  or  kind  of
     shares  which may be issued pursuant to exercise of, or which
     underlie, Rights; (ii) the exercise  or  other  purchase  price, or
     base value, and the number and/or kind of shares acquirable under,
     or underlying,  Rights; and (iii) rights and matters determined on
     a per share basis under the Omnibus Plan.  Any such  adjustment
     will  be  made  by  the  Compensation  and Personnel Committee of
     the Corporation's Board of Directors  (the "Plan Committee"),
     subject to ratification by the full Board of Directors.  No such
     adjustment will  be  required  by reason of the issuance of Common
     Stock, or securities convertible into Common Stock, by the
     Corporation  for cash or the issuance of shares of Common Stock by
     the Corporation in exchange for shares of  the  capital  stock  of
     any  corporation,  financial  institution,  or other organization
     acquired by the Corporation  or  a  subsidiary thereof in
     connection therewith.  The total number of shares of Common Stock
     as to  which  Rights  may be granted may not exceed 300,000 shares,
     as such number of shares may be adjusted from time  to  time  as
     set forth above.  Any shares of Common Stock allocated to Rights
     granted under the Omnibus Plan,  which Rights are subsequently
     canceled or forfeited, will be available for further allocation
     upon such cancellation or forfeiture.

              Full  time  employees  of  the  Corporation  and its
     subsidiaries who are within designated job grade classifications
     under  the  Corporation's  salary  administration  plan  ("Eligible
     Employees")  and who are designated  as  eligible  participants  by
     the  Plan Committee may receive awards of Rights under the Omnibus
     Plan.    Currently, all employees of the Corporation and its
     subsidiaries who are full time employees having a job  grade
     classification  of  class  20 or higher, and otherwise meeting the
     eligibility requirements of the Omnibus Plan, are Eligible
     Employees.

              At  present,  approximately  twelve  Eligible Employees,
     including Lloyd G. Gurley, the President and Chief  Administrative
     Officer  of  the Corporation and a member of the Corporation's
     Board of Directors, have been  designated  as  participants  under
     the  Omnibus  Plan.  Options to acquire a total of 71,000 shares of
     Common Stock have been granted to these twelve participants, with
     30,000 Options being granted to Mr. Gurley.

              The  Omnibus  Plan  will  terminate on April 27, 2004.
     Under its provisions, the Omnibus Plan may be amended,  suspended
     or  discontinued  by the Board of Directors at any time and from
     time to time, subject to the  following  limitations  (i)  any
     action by the Board that would materially increase the maximum
     number of shares  of Common Stock issuable pursuant to the Omnibus
     Plan (other than proportionate adjustments to reflect any
     increase,  decrease  or  other  change  in  the shares of Common
     Stock outstanding as a result of a stock split,  stock  dividend,
     recapitalization, merger, reclassification, or other similar
     transaction), materially increase  the  benefits  accruing to
     participating employees or materially modify eligibility
     requirements for participation  in  the  Omnibus  Plan  will
     require  approval by the shareholders of

                                     57

<PAGE>


     the Corporation; (ii) no action  of the Board may cause Options
     granted under the Omnibus Plan that are ISOs not to comply with
     Section 422  of the Code unless the Board specifically declares
     such action to be made for that purpose; and (iii) any action  by
     the  Board  that  would alter  or  impair any Right previously
     granted to a participant under the Omnibus Plan requires the
     consent of the applicable participant.

              Options  for  an aggregate of 71,000 shares of Common
     Stock are outstanding under the Omnibus Plan as follows:    67,000
     shares  at  an  exercise price of $13.625 per share expiring on
     January 27, 2004 and 4,000 shares  at  an  exercise  price  of
     $15.375 per share expiring on October 20, 2004.  Subject to the
     terms and conditions  set  forth in the Omnibus Plan and the
     applicable Option Agreements, the Options expiring on April 28,
     2004  may be exercised in four equal annual installments beginning
     on April 28, 1996 and ending April 28, 1999,  and  all  such
     options  must  be  exercised, if at all, on or before January 27,
     2004; and the options expiring  on October 20, 2004 may be
     exercised in four equal annual installments beginning on October
     21, 1995 and  ending  October  21,  1998,  and  all such options
     must be exercised, if at all, on or before October 20, 2004.

              Comparisons  of  Cumulative  Total  Shareholder  Return.
     The  graph  set  forth below compares the Corporation's  cumulative
     total  shareholder  return  for  the five year period beginning
     January 1, 1990 and ending  December  31,  1994  to  the
     cumulative total shareholder return during such period of the CRSP
     Total Return  Index  For The Nasdaq Stock Market (U.S. Companies)
     and of the CRSP Total Return Index for Nasdaq Bank Stocks,  in
     each case assuming reinvestment of all dividends paid by the
     Corporation and the companies in the applicable Index.


           Comparison of Five Year-Cumulative Total Returns
                         Performance Graph for
                        Security Capital Bancorp

Prepared by the Center for Research in Security Prices
Produced on 02/21/95 including data to 12/30/94


(Performance Graph appears here. The plot points are listed below.)

<TABLE>
<CAPTION>


                                      12/29/89    12/31/90    12/31/91    12/31/92    12/31/93    12/30/94
<S>                                   <C>         <C>         <C>         <C>         <C>         <C>
Security Capital Bancorp              100.0        87.5         73.0       86.9       105.4       143.3
Nasdaq Stock Market (US Companies)    100.0        84.9        136.3      180.9       180.9       176.9
Nasdaq Bank Stocks                    100.0        73.2        120.2      174.9       199.3       198.7
SIC 6020-6029, 6710-6719 US & Foreign
</TABLE>


                                     58


<PAGE>



              Report  on  Compensation  and  Personnel  Committee  on
     Executive Compensation.  The Compensation and Personnel  Committee
     of  the  Corporation's  Board of Directors reviews and makes
     recommendations to the full Board  regarding  approval  of  the
     Corporation's  compensation programs, including its salary
     administration plan,  the  types  and  amounts  of  compensation
     paid and proposed to be paid to the Corporation's executive
     officers,  and  related  matters.    The  goals  of  the
     Compensation  and  Personnel Committee are to create compensation
     packages  for  executives  and other officers which will attract
     and retain in the Corporation's employment  persons  of
     outstanding  ability,  and  to  provide  executives  and  other
     key employees of the Corporation  and  its  subsidiaries  greater
     incentive  to  make material contributions to the success of the
     Corporation, to its shareholders, and to the services it provides
     to its customers.

              The  Committee has developed guidelines for its reviews of
     executive compensation.  Among the factors identified  in  these
     guidelines  are  various  measures  of  the  Corporation's
     financial  and stock market performance,  the  executive
     compensation  levels of comparable companies ("peer companies"),
     analyses of the job  performances  of  the  Corporation's
     executive  officers,  and similar matters.  The compensation of the
     Corporation's  executive  officers identified in the Summary
     Compensation Table has been reviewed and found to be  reasonable
     in  view  of the Corporation's performance, as compared with the
     compensation of executives in similarly situated positions at peer
     companies, and under the guidelines developed by the Committee.

              Compensation  of Chief Executive Officer.  Mr. Jordan is
     the Vice-Chairman and Chief Executive Officer of  the  Corporation
     and the President and Chief Executive Officer of OMNIBANK.  Mr.
     Jordan's compensation for 1994  was  established  by  the
     Corporation's  Board  of Directors, taking into consideration the
     Committee's guidelines  and  recommendation,  based  primarily
     upon  the  terms  of  his  employment  agreements with the
     Corporation  and  OMNIBANK,  the  compensation  levels  of  chief
     executive  officers  of peer companies, the compensation  levels
     of  other  senior  executive  officers  of  the  Corporation,  the
     Corporation's general financial  performance in the year ended
     December 31, 1993, the Corporation's general financial performance
     in 1993   compared  to  peer  companies,  his  banking
     experience  and  expertise,  his  performance  of  his
     responsibilities  during  1993,  the  increased  responsibilities
     undertaken by him as a result of the 1992 Merger,  and  the
     analyses  of  the  Compensation Committee's independent
     compensation adviser.  Mr. Jordan's compensation for 1995 will be
     established under these same procedures, guidelines and analyses.

              In  connection  with  the 1992 Merger, the Corporation and
     Omni agreed that the employment agreements and  other  compensation
     contracts of the Corporation and Omni, and their respective
     subsidiaries, with their employees  prior  to  the  1992 Merger
     would be honored by the Corporation after the 1992 Merger in
     accordance with  their  terms,  subject  to such post-1992 Merger
     modifications to stock option plans, pension and profit sharing
     plans, and similar plans as the Corporation's Board deemed
     appropriate.

              The  directors  composing the Compensation and Personnel
     Committee and making this report are Messrs. Brown,  Lampert,
     Loeblein and Wagoner.  Messrs. Barnhardt (Ralph A.), Gurley, Jordan
     and Smith are ex officio members of the Committee.

              Compensation  and Personnel Committee Interlocks and
     Insider Participation.  Messrs. Barnhardt, Gurley and  Jordan  are
     ex  officio  members of the Compensation and Personnel Committee,
     and are the Presidents and Chief  Executive  Officers  of
     Citizens, Security Bank and OMNIBANK, respectively.  Messrs. Gurley
     and Jordan are  senior  executive  officers,  and  Mr. Barnhardt is
     the Vice-Chairman, of the Corporation.  As ex officio members  of
     the  Committee,  these  directors  participate  in  Committee
     discussions

                                     59

<PAGE>


     but do not vote on any Committee  actions.    Moreover,
     they do not participate in and are not present during Committee
     deliberations upon senior executive compensation matters.

     ITEM 12 -        SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS
                      AND  MANAGEMENT

              The  table below sets forth as of March 3, 1995 the number
     of shares of the Corporation's Common Stock beneficially  owned by
     each director of the Corporation and each executive officer of the
     Corporation named in the  Summary  Compensation  Table  set  forth
     above.    Also  shown in each instance is information as to the
     beneficial  ownership  of  all of the directors and the
     Corporation's executive officers (named in the Summary Compensation
     Table)  as  a  group.    All such information is based on reports
     made to the Corporation by the persons listed.


<TABLE>
<CAPTION>


                                                 Number of Shares
           Name of                               of Common Stock                Percent of
     Director or Officer                        Beneficially Owned             Common Stock
     <S>                                        <C>                            <C>
     Directors:

     John M. Barnhardt                                14,909(1)                       *
     Ralph A. Barnhardt                              135,668(2,3)                  1.12
     Edward A. Brown                                   3,134                          *
     Henry B. Gaye                                    83,387(4)                       *
     Dan L. Gray                                      16,872                          *
     Lloyd G. Gurley                                  24,353(5)                       *
     David B. Jordan                                 137,717(2,6)                  1.16
     William C. Kluttz, Jr.                           10,918(7)                       *
     Erwin E. Lampert, Jr.                            13,876(8)                       *
     William G. Loeblein                              21,161(9)                       *
     F. Taft McCoy, Jr.                               77,256(10)                      *
     Harold Mowery                                    12,757(11)                      *
     J.G. Rutledge, III                               50,281(12)                      *
     Carl M. Short, Jr.                               32,258(13)                      *
     Miles J. Smith, Jr.                             134,946(14)                   1.15
     W. Erwin Spainhour                                8,345                          *
     Fred J. Stanback, Jr.                           208,373(15)                   1.77
     Jimmy K. Stegall                                 56,578(16)                      *
     Thomas A. Tate, Sr.                              26,403                          *
     E. William Wagoner                                6,901(17)                      *
     James L. Williamson                               8,088(18)                      *

     Executive Officers:
     Pressley A. Ridgill                              45,826(2,19)                    *

     All directors and
       executive officers as a
       group (22 persons)                          1,130,007                        9.44
</TABLE>
     _______________
     * Less than 1%


                                     60

<PAGE>


     (1)      Includes 800 shares held by a company Mr. Barnhardt
              controls and 4,806 shares held by his spouse.
     (2)      Other  than shares allocated to such person's individual
              accounts, does not include shares held by the Corporations
              Employee Stock Ownership Plan (the "ESOP") or the
              Incentive Plan.  Such person serves as  a Trustee  and  as
              a member of the Administrative Committee of the ESOP.  All
              shares held by the ESOP  have  been  allocated  to  the
              ESOP  participants.    Shares  are voted in accordance
              with the participants    instructions.   At March 1, 1994,
              the ESOP held 467,348 shares and the Incentive Plan
              held 12,866 shares.
     (3)      Includes  84,375 shares that Mr. Barnhardt has the right
              to purchase pursuant to currently exercisable stock
              options granted under one or more of the Corporation's
              Stock Option Plans (the "Option Plans"), 3,688  shares
              jointly  owned by Mr. Barnhardt and his spouse, 2,653
              owned by Mr. Barnhardt's spouse, 486  shares  owned  by
              his  children,  37,540  shares allocated to his ESOP
              accounts, and 224 shares allocated to his Incentive Plan
              accounts.

     (4)      Includes  22,862  shares  held  by  Mr. Gaye's spouse and
              2,126 shares held by a corporation which he controls.

     (5)      Includes  2,000  shares  held  by Mr. Gurley's spouse and
              218 shares allocated to his Incentive Plan accounts.  Does
              not include 30,000 shares obtainable under options not
              currently exercisable.

     (6)      Includes  75,500  shares  that Mr. Jordan has the right to
              purchase pursuant to currently exercisable stock  options
              granted under one or more of the Option Plans, 5,000 shares
              held by his spouse, 40,081 shares allocated to his ESOP
              accounts, and 210 shares allocated to his Incentive Plan
              accounts.

     (7)      Includes 6,334 shares held by Mr. Kluttz as custodian for
              a minor child.

     (8)      Includes 1,237  shares owned by Mr. Lampert's spouse and
              2,700 shares held in a trust of which he is co-trustee.

     (9)      Includes 7,078 shares over which Mr. Loeblein has shared
              voting and investment power.

     (10)     Includes  24,000 shares  held by Mr. McCoy's spouse.  Mr.
              McCoy disclaims any beneficial interest in such shares.

     (11)     Includes 2,396 shares owned by Mr. Mowery's spouse.

     (12)     Includes 25,018 shares held by Mr. Rutledge's spouse.


     (13)     Includes 517 shares held in a trust of which Mr. Short is
              a co-trustee.

     (14)     Includes 5,257 shares held by Mr. Smith's spouse.

     (15)     Includes  6,750  shares  over which  Mr. Stanback has
              voting power and 99,115 shares with respect to which  he
              has  a power-of-attorney.  Mr. Stanback shares voting
              power over, but disclaims beneficial ownership  of,
              122,652 shares.  Also includes 3,375 shares held by Mr.
              Stanback's spouse, but in which he disclaims any
              beneficial interest.

     (16)     Includes   7,727 shares held by Mr. Stegall's spouse.

     (17)     Includes  3,999  shares  held  by  a corporation of which
              Mr. Wagoner is the sole shareholder and 675 shares held by
              him as a custodian for minor children.

     (18)     Includes   7,088 shares that Mr. Williamson has the right
              to purchase under an Options Plan.

     (19)     Includes  30,937  shares that Mr. Ridgill has the right to
              purchase pursuant to currently exercisable options
              granted  under one or more of the Option Plans, 9,540
              shares allocated to his ESOP accounts, and 175 shares
              allocated to his Incentive Plan accounts.

              As  of    March  3, 1995, no shareholder was known to the
     Corporation to the beneficial owner of more than five percent (5%)
     of the Common Stock of the Corporation.

                                     61

<PAGE>


     ITEM 13 -        CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

           The  Corporation's  directors, officers and principal
     shareholders, and persons associated with them, have  been
     customers  of,  and  have  had  banking transactions with,
     subsidiaries of the Corporation and are expected  to  continue such
     relationships in the future.  All such transactions were in the
     ordinary course of business,  and  were on substantially the same
     terms, including interest rates and collateral requirements, as
     those  prevailing  at  the  time  for  comparable  transactions
     with  other  persons  and,  in the opinion of management,  do not
     involve more than the normal risk of collectibility or present
     other unfavorable features; provided,  however,  that prior to May
     1, 1989, Citizens had a policy of extending favorable interest
     rates on mortgages  and  consumer loans to non-employee directors
     and officers of Citizens.  Relevant loans by Citizens are set forth
     below:

<TABLE>
<CAPTION>


                                                        Largest                Outstanding
                                                     Indebtedness              Indebtedness         Interest
                                                        since                       At               Rate
     Name and Position                              January 1, 1994          December 31, 1994       Paid (1)
<S>                                                 <C>                      <C>                    <C>
     Ralph A. Barnhardt                                 $25,134                   $ -0-              8.57%
      Director and Vice-Chairman
      of the Corporation; Chairman,
      President and Chief Executive
      Officer of Citizens

     E.K. Prewitt, Jr.                                   82,073                    50,766(2)         7.77%
      Senior Vice-President and
      Secretary of the Corporation
</TABLE>
     ____________________
     (1)      Weighted average as of December 31, 1994
     (2)      Mortgage loan secured by residential property.

              The  aggregate  amount  of  all  extensions  of credit to
     all directors and executive officers of the Corporation  as  a
     group (including their affiliates) as of December 31, 1994 was
     approximately $1.6 million, which amount constituted approximately
     1.32% of the shareholders' equity in the Corporation as of that
     date.

                                   PART IV

     ITEM 14 -        EXHIBITS, FINANCIAL STATEMENT SCHEDULES AND
                      REPORTS ON FORM 8-K

          (a)(1)      Financial Statements

          The  following consolidated financial statements of the
          Corporation are included in the Annual Report and are
          incorporated herein by reference:

Independent Auditors' Report                            Exhibit 13, page  28

Consolidated Balance Sheets -
December 31, 1994 and 1993                              Exhibit 13, page   7

Consolidated Statements of Income -
Years ended December 31, 1994, 1993 and 1992            Exhibit 13, page   8

                                        62

<PAGE>

Consolidated Statements of
Stockholders' Equity - Years ended
December 31, 1994, 1993 and 1992                        Exhibit 13, page   9

Consolidated Statements of Cash Flows -
Years ended December 31, 1994, 1993 and 1992            Exhibit 13, page  10

Notes to Consolidated Financial Statements              Exhibit 13, pages 11-27

  (2)       Financial Statement Schedules
            All  financial statement schedules are omitted because the
            required information is either not applicable,  is
            immaterial,  or  is included in the consolidated financial
            statements of the Corporation and notes thereto.

(b)         Reports on Form 8-K
            The  Corporation  filed  reports  on  Form  8-K during the
            quarter ended December 31, 1994 as follows:

            (i)      a  Form  8-K was filed on November 8,
                     1994 concerning the public announcement
                     of the execution  of  an  Agreement  of
                     Combination  by  the Corporation and CCB
                     Financial Corporation ("CCB") pursuant to
                     which the Corporation will merge with
                     CCB; and

            (ii)     a  Form  8-K  was  filed  on December  5,  1994
                     concerning  the Corporation's acquisition  of First
                     Federal Savings and Loan Association of Charlotte
                     ("First Federal") and including therein:

                     (A)      The  audited  consolidated
                              financial  statements  of  First
                              Federal as of December  31,
                              1993 and 1992,  for the year
                              ended December 31, 1993 and for
                              the six-month periods ended
                              December 31, 1992 and June 30,
                              1992;

                     (B)      The  unaudited interim  consolidated
                              financial statements of First Federal as
                              of  June 30, 1994 and for the six-month
                              periods ended June 30, 1994 and 1993; and

                     (C)      The pro  forma  combined condensed
                              statements of income of the Corporation
                              for  the  nine-month period ended
                              September  30, 1994 and the year ended
                              December 31, 1994.

(c)             Exhibits
                A  listing  of the exhibits to this Report on Form 10-K
                is set forth on the Exhibit Index which immediately
                precedes such exhibits and is incorporated herein by
                reference.

                                     63

<PAGE>




                                  SIGNATURES

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

                                                SECURITY CAPITAL BANCORP



                                  By: /s/     David B. Jordan
                                              David B. Jordan
                                  Vice-Chairman and Chief Executive Officer

          Pursuant  to  the  requirements  of  the Securities 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 dates
     indicated:


<TABLE>
<CAPTION>


              Signature                                 Title                                      Date
<S>                                            <C>                                                 <C>

        /s/ David B. Jordan                     Vice-Chairman and Chief Executive                  March 30, 1995
              David B. Jordan                   Officer and Director

        /s/ Pressley A. Ridgill                 Senior Vice President, Treasurer                   March 30, 1995
              Pressley A. Ridgill               and Chief Financial Officer
                                                (Principal Financial Officer)

         /s/ John M. Barnhardt                  Director                                           March 30, 1995
              John M. Barnhardt

         /s/ Ralph A. Barnhardt                 Director and Vice-Chairman                         March 30, 1995
              Ralph A. Barnhardt

         /s/ Edward A. Brown                    Director                                           March 30, 1995
              Edward A. Brown

         /s/ Henry B. Gaye                      Director                                           March 30, 1995
              Henry B. Gaye

         /s/ Dan L. Gray                        Director                                           March 30, 1995
              Dan L. Gray

         /s/ Lloyd G. Gurley                    Director                                           March 30, 1995
              Lloyd G. Gurley

         /s/ William C. Kluttz, Jr.             Director                                           March 30, 1995
              William C. Kluttz, Jr.

         /s/ Ervin E. Lampert, Jr.              Director                                           March 30, 1995
              Ervin E. Lampert, Jr.


                                     64

<PAGE>


         /s/ William G. Loeblein                Director                                           March 30, 1995
              William G. Loeblein


         /s/ F. Taft McCoy, Jr.                 Director                                           March 30, 1995
              F. Taft McCoy, Jr.

         /s/ Harold Mowery                      Director                                           March 30, 1995
              Harold Mowery

         /s/ J.G. Rutledge, III                 Director                                           March 30, 1995
              J.G. Rutledge, III

         /s/ Carl M. Short, Jr.                 Director                                           March 30, 1995
              Carl M. Short, Jr.

         /s/ Miles J. Smith, Jr.                Director and Chairman                              March 30, 1995
              Miles J. Smith, Jr.               of the Board

         /s/ W. Erwin Spainhour                 Director                                           March 30, 1995
              W. Erwin Spainhour

         /s/ Fred J. Stanback, Jr.              Director                                           March 30, 1995
              Fred J. Stanback, Jr.

         /s/ Jimmy K. Stegall                   Director                                           March 30, 1995
              Jimmy K. Stegall

         /s/ Thomas A. Tate, Sr.                Director                                           March 30, 1995
              Thomas A. Tate, Sr.

         /s/ E. William Wagoner                 Director                                           March 30, 1995
              E. William Wagoner

         /s/ James L. Williamson                Director                                           March 30, 1995
              James L. Williamson

                                     65


<PAGE>

                                Exhibit Index


  Exhibit Table No.                          Description

         13                                  1994 Annual Report to
                                             Shareholders

         22                                  Information regarding
                                             Subsidiaries

         24                                  Consent of KPMG Peat Marwick
                                             LLP

                                     66



</TABLE>


<PAGE>
                            SELECTED FINANCIAL DATA
                                  DECEMBER 31,
<TABLE>
<CAPTION>
BALANCE SHEET DATA                                       1994        1993       1992       1991       1990
<S>                                                   <C>           <C>        <C>        <C>        <C>
                                                                                      (DOLLARS IN THOUSANDS)
Cash, non-interest bearing                            $   24,374     28,102     19,242     21,305     16,748
Investment securities (1)                                412,254    368,353    338,604    287,731    246,212
Loans, net (2)                                           641,611    484,384    505,784    549,651    580,834
All other assets                                          87,375     48,096     50,081     56,085     63,466
    Total assets                                      $1,165,614    928,935    913,711    914,772    907,260
Deposit accounts                                       1,012,145    784,456    773,635    775,140    767,929
FHLB advances                                             18,576      8,000     12,500     19,500     24,800
All other liabilities                                     15,133     12,259     10,648      9,987     13,195
Stockholders' equity                                     119,760    124,220    116,928    110,145    101,336
    Total liabilities and stockholders' equity        $1,165,614    928,935    913,711    914,772    907,260
</TABLE>
                            YEARS ENDED DECEMBER 31,
<TABLE>
<CAPTION>
OPERATIONS DATA                                               1994       1993      1992      1991      1990
<S>                                                          <C>        <C>       <C>       <C>       <C>
                                                                                      (DOLLARS IN THOUSANDS)
Interest income                                              $67,536    64,223    71,853    83,061    85,457
Interest expense                                              29,323    28,135    35,129    47,950    51,320
    Net interest income                                       38,213    36,088    36,724    35,111    34,137
Provision for loan losses                                        359       653     1,848     1,924     1,620
    Net interest income after provision for loan losses       37,854    35,435    34,876    33,187    32,517
Other income                                                   8,356    10,519     8,948     9,213     7,469
Other expense                                                 27,700    23,842    27,540    25,481    22,755
Income taxes                                                  11,876     7,273     6,323     5,642     5,938
    Net income                                               $ 6,634    14,839     9,961    11,277    11,293
</TABLE>
                     AT OR FOR THE YEARS ENDED DECEMBER 31,
<TABLE>
<CAPTION>
OTHER DATA                             1994           1993           1992           1991           1990
<S>                                <C>             <C>            <C>            <C>            <C>
Return on average assets                   .67 %         1.62           1.09           1.22           1.28
Return on average equity                  5.32          12.26           8.81          10.77          11.67
Average equity to average assets
  ratio                                  12.68          13.18          12.37          11.36          10.94
Interest rate spread (3)                  3.54           3.49           3.42           3.15           3.08
Net yield on average interest-
  earning assets                          4.10           4.15           4.21           4.02           4.08
Average interest-earning assets
  to
  average interest-bearing
  liabilities                           117.76 %       120.48         119.56         115.81         116.20
Total shares outstanding            11,775,867     11,682,837     11,811,122     11,822,226     11,811,279
Net income per share               $       .57           1.26            .84            .95            .95
Book value per share                     10.17          10.63           9.90           9.32           8.58
Dividends per share (4)            $       .44            .39            .31            .23            .19
</TABLE>
(1) INCLUDES INVESTMENT SECURITIES AVAILABLE FOR SALE.
(2) INCLUDES LOANS HELD FOR SALE.
(3) DIFFERENCE BETWEEN WEIGHTED AVERAGE RATE ON ALL INTEREST-EARNING ASSETS AND
    ALL INTEREST-BEARING LIABILITIES.
(4) DUE TO THE RESTATEMENT OF FINANCIAL INFORMATION, AS DISCUSSED IN NOTE 2 OF
    NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, DIVIDENDS PER SHARE FOR ALL
    PERIODS PRESENTED EXCEPT FOR THE YEARS ENDED DECEMBER 31, 1994 AND 1993,
    HAVE BEEN COMPUTED BY DIVIDING CASH DIVIDENDS PAID BY WEIGHTED AVERAGE
    NUMBER OF SHARES OUTSTANDING, AS ADJUSTED RETROACTIVELY FOR STOCK SPLITS AND
    DIVIDENDS.
                                       1
 <PAGE>
<PAGE>
                          GENERAL BUSINESS DISCUSSION
BUSINESS OF SECURITY CAPITAL BANCORP
     Security Capital Bancorp ("Security Capital") is a North Carolina
Corporation organized as a multi-bank holding company. Security Capital, which
operates primarily through its four banking subsidiaries which have 49 offices
in 13 counties, serves an area in the south central and western Piedmont regions
of North Carolina. Its general and administrative offices are located in
Salisbury, North Carolina.
     The principal business of its banking subsidiaries, Security Capital Bank,
OMNIBANK, SSB, Citizens Savings, SSB, and Home Savings Bank, SSB, is offering
numerous banking services consistent with the needs and conveniences of the
areas that it serves. These services include accepting time and demand deposits,
making secured and unsecured loans, renting safe deposit boxes, sending and
receiving wire transfers, performing trust functions for corporations, pension
trusts, and individuals, and providing certain insurance and securities
brokerage services. In addition, it provides assistance and counseling to
individuals, institutions, and corporations regarding financial matters.
Security Capital has one other wholly owned subsidiary, Estates Development
Corporation, which formerly engaged in real estate activities and is now in the
process of winding down and terminating those operations.
CAPITAL STOCK
     The no par value common stock of Security Capital is traded on the NASDAQ
National Market System under the symbol "SCBC". As of March 3, 1995, Security
Capital had 11,780,086 shares of common stock outstanding and approximately
3,100 stockholders of record.
     The following table presents for the periods indicated the high and low
sales prices, as reported by NASDAQ, of the common stock of Security Capital.
<TABLE>
<CAPTION>
                                              1994                1993
                                         HIGH       LOW      High       Low
<S>                                     <C>       <C>       <C>       <C>
First Quarter                           $14.25    $13.00    $14.75    $11.00
Second Quarter                           15.25     13.00     13.75     12.50
Third Quarter                            16.25     13.25     14.75     13.00
Fourth Quarter                           18.25     15.00     14.75     13.25
</TABLE>
 
     The Board of Directors of Security Capital declared and paid a quarterly
cash dividend on each share of common stock amounting to $.44 and $.39 per share
for the years ended December 31, 1994 and 1993, respectively. The ability of
Security Capital to pay dividends is subject to certain regulatory restrictions.
                                       2
 <PAGE>
<PAGE>
          MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
                           AND RESULTS OF OPERATIONS
                             RESULTS OF OPERATIONS
COMPARISON OF THE YEARS ENDED DECEMBER 31, 1994 AND 1993
NET INCOME
     Security Capital and its subsidiaries (collectively herein, "Security
Capital") earned $6,634,000, or $.57 per share, compared with net income of
$14,839,000, or $1.26 per share, for the year ended December 31, 1993. This
decrease is primarily attributable to the recognition of a one-time charge of
approximately $5,600,000 as a result of Security Capital's savings bank
subsidiaries change in tax accounting method to the specific charge-off method
for bad debts during 1994. This decrease in net income was also impacted by the
recognition of significant non-recurring charges by Security Capital during the
third quarter of 1994 in connection with its acquisition of First Federal
Savings and Loan Association of Charlotte ("First Federal"). Security Capital's
return on average assets decreased to .67% in 1994 from 1.62% in 1993. Return on
average equity decreased to 5.32% in 1994 from 12.26% in 1993.
NET INTEREST INCOME
     Net interest income increased $2,125,000, or 5.9%, to $38,213,000. Total
interest income increased $3,313,000, or 5.2%, in 1994. The average yield on
interest-earning assets decreased 14 basis points to 7.25%, while the average
volume increased by $62,821,000. Total interest expense increased $1,188,000, or
4.2%, in 1994. The average rate on interest-bearing liabilities fell 19 basis
points to 3.71%, while the average volume increased by $70,005,000.
     The increase in interest income and interest expense is primarily
attributable to the acquisition of First Federal on September 23, 1994, which
was accounted for under the purchase method of accounting. Also, during 1994 the
Federal Reserve changed its monetary policy and began raising interest rates in
an effort to control inflation and slow the national economy. This overall rise
in interest rates impacted interest income and interest expense at Security
Capital. This rise in interest rates had a positive impact by increasing
interest income for the repricing of adjustable rate interest-earning assets
along with increased yields on new loans and investments. While rates in general
increased, the impact on Security Capital was reduced due to the investment of
funds in 1993 and early 1994 at yields significantly less than the yields on
maturing investments and existing portfolio loans refinanced at lower fixed
rates. Likewise, the rise in interest rates had a negative impact due to
increased yields being offered on deposit products to remain competitive. These
higher costs on deposits were effective primarily toward the end of 1994 and
therefore did not fully impact the 1994 results. Accordingly, the net interest
rate spread as of December 31, 1994 was 3.32% compared to a net interest rate
spread of 3.54% for the year ended December 31, 1994. In future periods,
Security Capital could experience a reduction in interest income should
prepayments occur and/or mortgage loans price downward.
LOAN ORIGINATION AND SALE ACTIVITY
     Proceeds from the sales of loans were approximately $21,375,000 in 1994
compared to approximately $85,700,000 in 1993, resulting in gains of $190,000
and $1,384,000, respectively. The reductions in loan sales and related gains
reflect the higher interest rate environment previously discussed. Security
Capital has continued to sell the majority of its current production of fixed
rate mortgage loans through its secondary marketing program. Security Capital
retained the servicing rights on all fixed rate mortgage loans sold during 1994.
These servicing rights represent a continuing source of future fee income. Fixed
rate mortgage loans held for sale at December 31, 1994, amounted to $2,697,000.
Proceeds from the sales of loans, along with loan repayments, were used to fund
loan originations, which decreased $57,081,000 (22.0%) to approximately
$202,119,000 in 1994, and to increase the investment portfolio, which increased
a total of $43,901,000 (11.9%) in 1994.
PROVISION FOR LOAN LOSSES
     The provision for loan losses was $359,000 for 1994 compared to $653,000
for 1993. Charge-offs decreased 20.6% to $581,000 while recoveries decreased
35.0% to $258,000. This resulted in the allowance for loan losses increasing
$36,000, excluding the $2,054,000 increase from the acquisition of First
Federal. In total, the allowance for loan losses increased $2,090,000 (28.9%) to
$9,317,000 at December 31, 1994. The allowance for loan losses at December 31,
1994, represents 1.44% of period-end loans and 1.55 times non-performing assets.
Management believes that the allowance for loan losses is adequate. In addition,
in the opinion of management, asset quality remains high, with total non-
performing assets totaling $6,009,000, one-half of one percent (0.52%) of total
assets at December 31, 1994. Security Capital does not have any material loans
outstanding classified as "doubtful" or "loss." Additionally, its loan portfolio
does not contain any highly leveraged transactions or foreign loans.
                                       3
 <PAGE>
<PAGE>
OTHER INCOME
     Other income decreased $2,163,000 (20.6%) to $8,356,000 in 1994. As noted
above, net gain on sales of loans decreased $1,194,000 (86.3%) to $190,000 in
1994 from $1,384,000 in 1993, primarily due to the increase in interest rates
during 1994. Deposit and other service charge income decreased $545,000 (11.0%)
to $4,431,000. This decrease was partially due to a decline in deposit accounts,
excluding the effects of the First Federal Acquisition. In 1994, there was a
($70,000) loss on sales of investment securities compared to a $310,000 gain in
1993. The 1994 loss was primarily due to the repositioning of several available
for sale investment securities into higher yielding instruments. The gain in
1993 was due to the sale and merger of Atlantic States Bankcard Association,
Inc., and the exercise of call provisions by the issuers of several municipal
securities. Other decreased $382,000 (36.4%) to $667,000 in 1994 primarily due
to losses on sales of several real estate owned properties at amounts less than
anticipated and the write-down of other properties to net realizable value. Loan
servicing and other loans fees increased $89,000 (6.4%) due to an increase in
loans fees, charge card fees, and late charges. Brokerage commissions increased
$249,000 (17.7%) due to an increase in volume, which can be attributed to the
expansion of the operations along with depositors continuing to seek higher
yields through alternative investments throughout most of 1994.
OTHER EXPENSE
     Other expense increased $3,858,000 (16.2%) to $27,700,000 in 1994. This
increase was primarily attributable to the non-recurring charges recognized in
connection with the First Federal Acquisition and related to severance,
professional fees, marketing, and discontinued contracts, along with the
increased expenses associated with operating the branch network acquired as part
of the First Federal acquisition.
INCOME TAXES
     Income taxes increased $4,603,000 (63.3%) to $11,876,000 in 1994, while
income before income taxes decreased $3,602,000 (16.3%) to $18,510,000 in 1994
from $22,112,000 in 1993. This increase in income taxes was primarily due to the
recognition of a one-time charge of approximately $5,600,000 to record deferred
tax liabilities discussed above. In accordance with accounting requirements,
Security Capital adopted Statement of Financial Accounting Standards No. 109,
"Accounting for Income Taxes" ("Statement 109") effective January 1, 1993.
Adoption of Statement 109 resulted in a net benefit to Security Capital of
approximately $388,000 in 1993. Excluding the impact of adoption of Statement
109, income taxes for 1993 would have been $7,661,000, or 34.6% of income before
income taxes, compared to $6,276,000, or 33.9% of income before income taxes in
1994, excluding the one-time charge of $5,600,000.
COMPARISON OF THE YEARS ENDED DECEMBER 31, 1993 AND 1992
NET INCOME
     Security Capital earned $14,839,000, or $1.26 per share, for the year ended
December 31, 1993, an increase of 49.0% from 1992 net income of $9,961,000, or
$.84 per share. On June 30, 1992, Omni Capital Group, Inc. ("Omni"), a
multi-thrift holding company, merged with and into First Security Capital
Corporation ("FSFC"), a bank holding company (the "Merger"). Upon completion of
the merger, FSFC's name was changed to Security Capital Bancorp. This increase
in 1993 net income was primarily a result of the one-time merger-related
expenses and restructuring charges recognized by FSFC and Omni in connection
with the 1992 merger. These charges amounted to $4,100,000 consisting of
approximately $600,000 of merger-related expenses and $3,500,000 of nonrecurring
restructuring charges. As noted above, adoption of Statement 109 resulted in a
net benefit to Security Capital of approximately $388,000 in 1993. Security
Capital's return on average assets increased to 1.62% in 1993 from 1.09% in
1992. Return on average equity increased to 12.26% in 1993 from 8.81% in 1992.
NET INTEREST INCOME
     Net interest income decreased $636,000 (1.7%) to $36,088,000 in 1993. Total
interest income decreased $7,630,000, or 10.6%, and total interest expense
decreased $6,994,000, or 19.9%, in 1993. The average yield on interest-earning
assets and the average rate on interest-bearing liabilities both decreased in
1993 along with the average volume for these areas. Also impacting the decrease
in interest income was a decrease in loans receivable. Total loans decreased
$37,227,000 (7.3%) to $473,202,000 at December 31, 1993. This decrease was
primarily the result of the continuation of the selling of current production of
fixed rate mortgage loans through Security Capital's secondary marketing
program. While investment securities increased $29,749,000 (8.8%) to
$368,353,000 at December 31, 1993, the yields on new investments were
significantly less than the yields on maturing investments and existing
portfolio mortgage loans refinanced at lower rates in 1993, thus also negatively
impacting interest income.
                                       4
 <PAGE>
<PAGE>
LOAN ORIGINATION AND SALE ACTIVITY
     Proceeds from the sales of loans were approximately $85,700,000 in 1993
compared to approximately $85,100,000 in 1992, resulting in gains of $1,384,000
and $738,000, respectively. As noted above, Security Capital continued to sell
its current production of fixed rate mortgage loans during 1993. Security
Capital retained the servicing rights on all fixed rate mortgage loans sold
during 1993. Proceeds from the sales of loans, along with other funds, were used
to fund loan originations and to increase the investment portfolio.
PROVISION FOR LOAN LOSSES
     The provision for loan losses was $653,000 for 1993 compared to $1,848,000
for 1992. In 1992, the provision included $1,500,000 recognized in connection
with the Merger. Charge-offs decreased 28.5% in 1993 to $732,000 while
recoveries decreased 39.5% to $397,000. This resulted in the allowance for loan
losses increasing $318,000 (4.6%) to $7,227,000 at December 31, 1993, from
$6,909,000 at December 31, 1992.
OTHER INCOME
     Other income increased $1,571,000 (17.6%) to $10,519,000 in 1993. As noted
above, net gain on sales of loans increased $646,000 (87.5%) to $1,384,000 in
1993 from $738,000 in 1992. Brokerage commissions increased $411,000 (41.4%) to
$1,404,000 in 1993. This increase was due to an increase in volume, which was
attributed to an expansion of the operation in 1993, along with depositors
seeking higher yields through alternative investments. Net securities gains
increased to $310,000 in 1993 from $8,000 in 1992. These gains were the result
of the sale of Security Capital's investment in Atlantic States Bankcard
Association, Inc., and the exercise of call provisions by the issuers of several
municipal securities. Other increased $446,000 (74.0%) due to several smaller
increases within this category.
OTHER EXPENSE
     Other expense decreased $3,698,000 (13.4%) to $23,842,000 in 1993. For the
year ended December 31, 1992, Security Capital had approximately $2,600,000 of
merger-related expenses. These merger-related expenses were reflected in the
personnel, net occupancy, professional and other services, and other categories
for 1992. Federal and other insurance premiums decreased $194,000 (9.6%) during
1993 due to a decline in the average deposit accounts and the consolidation of
other insurance coverage. During 1993, Security Capital experienced additional
increases in efficiencies of operations due to the Merger which were reflected
in various categories.
INCOME TAXES
     Income taxes increased $950,000 (15.0%) for the year ended December 31,
1993, while income before income taxes increased $5,828,000 (35.8%) to
$22,112,000 in 1993. Excluding the impact of adoption of Statement 109, income
taxes would have been $7,661,000, or 34.6% of income before income taxes,
compared to 38.8% in 1992. This decrease was largely due to a portion of the
1992 provision for thrift loan losses for which a benefit could not be
recognized. In 1993, as allowed by Statement 109, an income tax benefit was
recognized for the provision for loan losses. Income taxes for the year ended
December 31, 1993, included the effect of the Omnibus Budget Reconciliation Act
of 1993 (the "Act"). The overall effect of the Act was an increase in income
taxes of approximately $200,000, primarily due to the increased corporate tax
rate.
                              FINANCIAL CONDITION
     Total assets of Security Capital at December 31, 1994, were $1,165,614,000,
an increase from December 31, 1993, of $236,679,000 (25.5%). This increase,
along with the other balance sheet increases noted below, is primarily due to
the acquisition of First Federal on September 23, 1994, which was accounted for
under the purchase method of accounting. Total assets of $302,163,000, net loans
of $135,819,000, and deposits of $250,929,000, were purchased in connection with
the First Federal acquisition. Cash and cash equivalents increased $11,946,000
at December 31, 1994 primarily due to cash and cash equivalents acquired in the
First Federal acquisition. Excluding the effects of the First Federal
acquisition, net loans receivable, including loans held for sale, were
$505,792,000 an increase of $21,408,000, or 4.4%, over the December 31, 1993
amount. This increase is the result of increases in various types of loans.
Security Capital recorded intangible assets, with a balance of $16,634,000 at
December 31, 1994, in connection with the acquisition of First Federal. Deposit
accounts decreased $23,240,000, or 3.0%, from the comparable December 31, 1993
amount, excluding the effects of the First Federal acquisition. This decrease is
primarily attributable to depositors continuing to seek higher yields through
alternative investments. Total stockholders' equity was $119,760,000, or 10.3%
of total assets, at December 31, 1994. Total stockholders' equity included an
unrealized loss on investment securities available for sale of
                                       5
 <PAGE>
<PAGE>
($6,372,000) at December 31, 1994 in connection with Security Capital's adoption
of Statement of Financial Accounting Standards No. 115, "Accounting for Certain
Investments in Debt and Equity Securities," on January 1, 1994.
                        LIQUIDITY AND CAPITAL RESOURCES
     The principal sources of liquidity for Security Capital's banking
subsidiaries are deposit accounts, Federal Home Loan Bank ("FHLB") advances,
principal and interest payments on loans, interest received on investment
securities, and fees. Deposit accounts are considered a primary source of funds
supporting the banking subsidiaries' lending and investment activities. At
December 31, 1994, the Security Capital banking subsidiaries were in compliance
with all regulatory liquidity requirements. Management believes that Security
Capital had adequate sources of liquidity as of December 31, 1994.
     At December 31, 1994, Security Capital and its banking subsidiaries were in
compliance with all applicable regulatory capital requirements. The following
table compares Security Capital's regulatory capital as of December 31, 1994,
with the minimum capital standards established by the Board of Governors of the
Federal Reserve System (the "FRB").
[CAPTION]
<TABLE>
<CAPTION>
                                                              Leverage Capital          Risk-Based Capital
                                                            Amount     % of Assets     Amount     % of Assets
                                                                         (Dollars in Thousands)
<S>                                                        <C>         <C>            <C>         <C>
Actual                                                     $110,494        9.46%      $118,136       19.37%
Minimum Capital Standard                                     35,041        3.00(1)      48,783        8.00
Excess of Actual Regulatory
  Capital Over Minimum Regulatory
  Capital Standards                                        $ 75,453        6.46%      $ 69,353       11.37%
</TABLE>
(1) THE FRB MINIMUM LEVERAGE RATIO REQUIREMENT IS 3% TO 5%, DEPENDING ON THE
    INSTITUTION'S COMPOSITE RATING AS DETERMINED BY ITS REGULATORS. THE FRB HAS
    NOT ADVISED SECURITY CAPITAL OF ANY SPECIFIC REQUIREMENT APPLICABLE TO IT.
     Management is not aware of any current recommendations by regulatory
authorities which, if implemented, would have a material effect on liquidity,
capital resources or operations.
     On November 4, 1994, Security Capital and CCB Financial Corporation,
Durham, North Carolina ("CCB"), entered into a definitive agreement of
combination pursuant to which Security Capital will merge with and into CCB,
with CCB as the surviving corporation and continuing to operate under its
present name (the "Combination"). For further discussion of the combination, see
note 2 to the consolidated financial statements.
                                       6
 <PAGE>
<PAGE>
                          CONSOLIDATED BALANCE SHEETS
                                  DECEMBER 31,
[CAPTION]
<TABLE>
<CAPTION>
       ASSETS                                                                         1994        1993
<S>                                                                                <C>           <C>
                                                                                        (DOLLARS IN
                                                                                        THOUSANDS)
<S>                                                                                <C>           <C>
Cash and due from banks                                                            $   24,374     28,102
Interest-bearing balances in other banks                                               17,321      5,145
Federal funds sold                                                                      6,948      3,450
Investment securities available for sale (amortized cost of $266,299 at December
  31, 1994) (note 3)                                                                  256,657         --
Investment securities held to maturity (market value of $149,790 and $375,046
  at December 31, 1994 and 1993, respectively) (note 4)                               155,597    368,353
Loans, net of unearned income ($2,691 in 1994 and $2,698 in 1993) (note 5)            648,231    473,202
  Less allowance for loan losses (note 6)                                               9,317      7,227
      Loans, net                                                                      638,914    465,975
Loans held for sale                                                                     2,697     18,409
Premises and equipment, net (note 7)                                                   21,713     18,360
Intangible assets                                                                      16,634         --
Other assets (note 5)                                                                  24,759     21,141
      Total assets                                                                 $1,165,614    928,935
       LIABILITIES AND STOCKHOLDERS' EQUITY
Deposit accounts:
  Demand, noninterest-bearing                                                          67,203     67,830
  Interest-bearing                                                                    856,530    653,614
  Time deposits of $100 or more                                                        88,412     63,012
      Total deposit accounts                                                        1,012,145    784,456
Advances from the Federal Home Loan Bank (note 8)                                      18,576      8,000
Other borrowed money                                                                    3,276      1,764
Other liabilities                                                                      11,857     10,495
       Total liabilities                                                            1,045,854    804,715
Stockholders' equity (notes 10, 12, and 13):
  Preferred stock, no par value, 5,000,000 shares authorized;
    none issued and outstanding                                                            --         --
  Common stock, no par value, 25,000,000 shares authorized; 11,775,867 and
    11,682,837 shares issued and outstanding at December 31, 1994 and 1993,
    respectively                                                                       51,610     51,167
  Retained earnings, substantially restricted                                          74,522     73,053
  Unrealized loss on investment securities available for sale (note 3)                 (6,372)        --
       Total stockholders' equity                                                     119,760    124,220
Commitments and contingencies (notes 11 and 14)
      Total liabilities and stockholders' equity                                   $1,165,614    928,935
</TABLE>
SEE ACCOMPANYING NOTES TO CONSOLIDATED FINANCIAL STATEMENTS.
                                       7
 <PAGE>
<PAGE>
                       CONSOLIDATED STATEMENTS OF INCOME
                            YEARS ENDED DECEMBER 31,
[CAPTION]
<TABLE>
<CAPTION>
                                                                           1994          1993         1992
<S>                                                                       <C>           <C>          <C>
                                                                  (DOLLARS IN THOUSANDS, EXCEPT SHARE DATA)
<S>                                                                       <C>           <C>          <C>
Interest income:
  Loans                                                                   $43,951       41,195       48,277
  Investment securities
    Taxable                                                                21,280       21,299       21,165
    Nontaxable                                                                858          955        1,137
  Other                                                                     1,447          774        1,274
       Total interest income                                               67,536       64,223       71,853
Interest expense:
  Deposit accounts                                                         28,363       27,255       33,695
  Borrowings                                                                  960          880        1,434
       Total interest expense                                              29,323       28,135       35,129
       Net interest income                                                 38,213       36,088       36,724
Provision for loan losses (note 6)                                            359          653        1,848
       Net interest income after provision for loan losses                 37,854       35,435       34,876
Other income:
  Loan servicing and other loan fees                                        1,485        1,396        1,351
  Deposit and other service charge income                                   4,431        4,976        5,255
  Brokerage commissions                                                     1,653        1,404          993
  Gain on sales of loans                                                      190        1,384          738
  Investment securities available for sale losses, net (note 3)               (70)          --           --
  Investment securities held to maturity gains, net (note 4)                   --          310            8
  Other                                                                       667        1,049          603
       Total other income                                                   8,356       10,519        8,948
Other expense:
  Personnel (notes 11 and 13)                                              14,768       13,314       14,536
  Net occupancy                                                             3,942        3,390        3,488
  Telephone, postage, and supplies                                          1,820        1,564        1,579
  Federal and other insurance premiums                                      2,230        1,832        2,026
  Data processing fees                                                        913          746          801
  Professional and other services                                           1,029          793        1,683
  Other                                                                     2,998        2,203        3,427
       Total other expense                                                 27,700       23,842       27,540
       Income before income taxes                                          18,510       22,112       16,284
Income taxes (note 9)                                                      11,876        7,273        6,323
       Net income                                                         $ 6,634       14,839        9,961
Net income per share                                                      $   .57         1.26          .84
Weighted average shares outstanding                                       11,738,083    11,771,739   11,832,570
</TABLE>
SEE ACCOMPANYING NOTES TO CONSOLIDATED FINANCIAL STATEMENTS.
                                       8
 <PAGE>
<PAGE>
                CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY
                 YEARS ENDED DECEMBER 31, 1994, 1993, AND 1992
<TABLE>
<CAPTION>
                                                                                  Unrealized
                                                                                     Gain
                                                                                  (Loss) on
                                                                                  Investment
                                                                                  Securities        Total
                                            Common     Retained    Obligations    Available     Stockholders'
                                             Stock     Earnings      of ESOP       for Sale        Equity
<S>                                         <C>        <C>         <C>            <C>           <C>
<CAPTION>
                                                         (DOLLARS IN THOUSANDS)
<S>                                         <C>        <C>         <C>            <C>           <C>
Balance at December 31, 1991               $54,471      56,559          (885)            --        110,145
Proceeds from stock options exercised
  (note 12)                                    158          --            --             --            158
Repayment of ESOP debt (note 13)                --          --           376             --            376
Retirement of unallocated ESOP shares
  (note 13)                                   (509)         --           509             --             --
Dividends paid to stockholders
  ($.31 per share)                              --      (3,712)           --             --         (3,712)
Net income                                      --       9,961            --             --          9,961
Balance at December 31, 1992                54,120      62,808            --             --        116,928
Proceeds from stock options exercised
  (note 12)                                    606          --            --             --            606
Retirement of common stock                  (3,559)         --            --             --         (3,559)
Dividends paid to stockholders
  ($.39 per share)                              --      (4,594)           --             --         (4,594)
Net income                                      --      14,839            --             --         14,839
Balance at December 31, 1993                51,167      73,053            --             --        124,220
EFFECT OF CHANGE IN ACCOUNTING PRINCIPLE        --          --            --          4,036          4,036
PROCEEDS FROM OPTIONS EXERCISED (NOTE 12)      443          --            --             --            443
DIVIDENDS PAID TO STOCKHOLDERS
  ($.44 PER SHARE)                              --      (5,165)           --             --         (5,165)
CHANGE IN UNREALIZED GAIN (LOSS) ON
  INVESTMENT SECURITIES AVAILABLE FOR
  SALE                                          --          --            --        (10,408)       (10,408)
NET INCOME                                      --       6,634            --             --          6,634
BALANCE AT DECEMBER 31, 1994               $51,610      74,522            --         (6,372)       119,760
</TABLE>
SEE ACCOMPANYING NOTES TO CONSOLIDATED FINANCIAL STATEMENTS.
                                       9
 <PAGE>
<PAGE>
                     CONSOLIDATED STATEMENTS OF CASH FLOWS
                            YEARS ENDED DECEMBER 31,
[CAPTION]
<TABLE>
<CAPTION>
                                                                           1994         1993        1992
<S>                                                                      <C>          <C>         <C>
                                                                              (DOLLARS IN THOUSANDS)
<S>                                                                      <C>          <C>         <C>
Cash flows from operating activities:
  Net income                                                             $   6,634      14,839       9,961
  Adjustments to reconcile net income to net cash
    provided by operating activities:
      Provision for loan losses                                                359         653       1,848
      Depreciation                                                           1,991       1,456       1,422
      Securities (gains) losses, net                                            70        (310)         (8)
      Amortization of securities, premiums and discounts, net                2,367       2,325       1,151
      Amortization of intangible assets                                        227          --          --
      Change in loans held for sale, net                                    15,712     (16,145)      1,478
      Decrease (increase) in other assets                                   10,661        (270)      1,718
      (Decrease) increase in other liabilities                              (3,964)        553         593
        Net cash provided by operating activities                           34,057       3,101      18,163
Cash flows from investing activities:
  Proceeds from maturities of investment securities available for sale      91,623          --          --
  Proceeds from sale of investment securities available for sale            71,430          --       1,991
  Purchases of investment securities available for sale                    (41,410)         --          --
  Proceeds from maturities and issuer calls of investment securities
    held to maturity                                                         4,061      90,299      71,874
  Proceeds from sales of investment securities held to maturity                 --          --          11
  Purchases of investment securities held to maturity                     (111,811)   (122,063)   (125,892)
  (Increase) decrease in loans                                             (42,349)     34,910      39,532
  Capital expenditures for premises and equipment                           (2,131)     (2,713)     (1,313)
  Proceeds from sale of Federal Home Loan Bank Stock                         5,735          --          --
  Purchase of First Federal, net of cash acquired                           31,182          --          --
       Net cash provided by (used in) investing activities                   6,330         433     (13,797)
Cash flows from financing activities:
  (Decrease) increase in deposits                                          (23,383)     10,821      (1,505)
  Proceeds from FHLB advances                                               12,451      14,740       8,000
  Repayment of FHLB advances                                               (14,299)    (19,240)    (15,000)
  Increase in other borrowed money, net                                      1,512       1,058          68
  Purchase and retirement of common stock, net                                  --      (3,559)       (509)
  Dividends paid to stockholders                                            (5,165)     (4,594)     (3,712)
  Proceeds from stock options exercised                                        443         606         158
  Purchase of ESOP stock                                                        --          --         885
       Net cash used in financing activities                               (28,441)       (168)    (11,615)
Net increase (decrease) in cash and cash equivalents                        11,946       3,366      (7,249)
Cash and cash equivalents at beginning of year                              36,697      33,331      40,580
Cash and cash equivalents at end of year                                 $  48,643      36,697      33,331
Supplemental disclosures of cash flow information:
  Cash paid during the year for:
    Interest                                                             $  28,941      27,962      35,812
    Income taxes                                                             6,959       7,286       7,064
Supplemental schedule of noncash investing activities:
  Loans receivable transferred to real estate owned                      $   1,123       1,982       1,009
  Investment securities held to maturity transferred to investment
    securities available for sale                                          329,799          --          --
  Effect of change in accounting principle (net of tax effect of
    $2,039)                                                                  4,036          --          --
  Decrease in unrealized gain on investment securities available for
    sale (net of tax effect of $5,309)                                     (10,408)         --          --
</TABLE>
SEE ACCOMPANYING NOTES TO CONSOLIDATED FINANCIAL STATEMENTS.
                                       10
 <PAGE>
<PAGE>
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                  YEARS ENDED DECEMBER 31, 1994, 1993 AND 1992
 (1) SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
     The following is a description of the more significant accounting and
     reporting policies which Security Capital Bancorp and subsidiaries
     ("Security Capital") follow in preparing and presenting their consolidated
     financial statements:
 (a) PRINCIPLES OF CONSOLIDATION AND REPORTING                              
     The accompanying consolidated financial statements include the accounts of
     Security Capital Bancorp, a North Carolina corporation organized as a
     multi-bank holding company and its wholly owned subsidiaries, Security
     Capital Bank, formerly Security Bank and Trust Company, Salisbury, North
     Carolina ("Security Bank"), OMNIBANK, Inc., A State Savings Bank,
     Salisbury, North Carolina ("OMNIBANK"), Citizens Savings, Inc., SSB,
     Concord, North Carolina ("Citizens"), Home Savings Bank, Inc., SSB, Kings
     Mountain, North Carolina ("Home Savings"), and Estates Development
     Corporation, Salisbury, North Carolina ("EDC"). All significant
     intercompany balances have been eliminated.
     Certain amounts have been reclassified to conform with the statement
     presentation for 1994. The reclassifications have no effect on
     stockholders' equity or net income as previously reported.
     All dollar amounts except share and per share amounts in the notes to the
     consolidated financial statements are in thousands.
 (b) SECURITIES                                                              
     As more fully described in note 3 to the consolidated financial statements,
     Security Capital adopted the provisions of Statement of Financial
     Accounting Standards No. 115, "Accounting for Certain Investments in Debt
     and Equity Securities," on January 1, 1994.
     The classification of securities is determined at the date of purchase.
     Investment securities available for sale are recorded at market value with
     a corresponding adjustment net of tax recorded as a component of
     stockholders' equity. Security Capital intends to hold these securities for
     an indefinite period of time but may sell them prior to maturity.
     Investment securities held to maturity are stated at cost, adjusted for
     amortization of premiums and accretion of discounts. Security Capital
     intends and has the ability to hold such securities until maturity.
     Gains and losses on sales of securities are recognized when realized, with
     cost being determined by the specific identification method. Premiums and
     discounts are amortized into interest income using a level yield method.
     Regulations require the savings bank subsidiaries (i.e. OMNIBANK, Citizens,
     and Home Savings) to maintain cash and approved securities in an amount
     equal to a prescribed percentage (10% at December 31, 1994) of total
     assets.
 (c) LOANS HELD FOR SALE                                                     
     Loans held for sale are carried at the lower of aggregate cost or market as
     determined by the outstanding commitments from investors or current
     investor yield requirements calculated on the aggregate loan basis. Gains
     or losses resulting from sales of loans are recognized when the proceeds
     are received from the investors.
 (d) LOAN INTEREST INCOME                                                    
     Loan interest income is recognized on the accrual basis.
     The accrual of interest is generally discontinued on all loans that become
     90 days past due as to principal or interest unless collection of both
     principal and interest is assured by way of both collateralization,
     guarantees, or other security, and the loan is in the process of
     collection. Security Capital provides an allowance for uncollected accrued
     interest income if, in the opinion of management, collectibility of that
     accrued interest income is doubtful. This allowance is netted against
     accrued interest income, which is included in other assets in the
     accompanying consolidated financial statements. Interest income foregone on
     nonaccrual and restructured loans for each of the years in the three-year
     period ended December 31, 1994 was not significant.
                                       11
 <PAGE>
<PAGE>
 (e) ALLOWANCE FOR LOAN LOSSES                                               
     Security Capital provides for loan losses on the allowance method.
     Accordingly, all loan losses are charged to the related allowance and all
     recoveries are credited to it. Additions to the allowance for loan losses
     are provided by charges to operations based on various factors that, in
     management's judgment, deserve current recognition in estimating losses
     inherent in the portfolio. Such factors considered by management include
     the market value of the underlying collateral, growth and composition of
     the loan portfolio, the relationship of the allowance for loan losses to
     outstanding loans, delinquency trends and economic conditions. Management
     evaluates the carrying value of loans periodically and the allowance is
     adjusted accordingly. While management uses the best information available
     to make evaluations, future adjustments may be necessary if economic and
     other conditions differ substantially from the assumptions used.
     In addition, various regulatory agencies, as an integral part of their
     examination process, periodically review the allowance for loan losses.
     Such regulatory agencies may require the financial institution subsidiaries
     to recognize additions to the allowance for loan losses based on their
     judgments about information available to them at the time of their
     examination.
 (f) REAL ESTATE OWNED                                                       
     Real estate owned is included in other assets and represent other real
     estate that has been acquired through loan foreclosures or deed received in
     lieu of foreclosure. Such properties are generally appraised annually and
     are recorded at the lower of cost or fair value, less applicable selling
     costs. Costs relating to the development and improvement of property are
     capitalized, whereas those relating to holding the property are charged to
     expense.
 (g) PREMISES AND EQUIPMENT                                                  
     Premises and equipment are recorded at cost, and depreciation is provided
     over the estimated useful lives of the related assets principally on a
     straight-line basis. Estimated lives are ten to fifty years for buildings,
     building components and improvements; five to ten years for furniture,
     fixtures, and equipment; and three years for automobiles. Leasehold
     improvements are amortized on a straight-line basis over the lesser of
     their estimated life or the remaining lease term.
     Maintenance and repairs are charged to expense as incurred and improvements
     are capitalized. The costs and accumulated depreciation relating to
     premises and equipment retired or otherwise disposed of are eliminated from
     the accounts and any resulting gains or losses are credited or charged to
     income.
 (h) INTANGIBLE ASSETS                                                       
     Goodwill is being amortized on a straight-line basis over a 20-year period.
     Deposit base premiums and mortgage servicing rights are being amortized
     over 10 years using the sum-of-the-years digits method.
 (i) LOAN ORIGINATION FEES AND COSTS                                         
     Loan origination fees and certain direct loan origination costs are
     deferred and amortized over the contractual life of the related loan as an
     adjustment of the loan yield using a level yield method. Direct costs of
     unsuccessful loans and indirect costs are expensed as incurred.
 (j) INCOME TAXES                                                            
     Security Capital adopted the provisions of Statement of Financial
     Accounting Standards No. 109, "Accounting for Income Taxes" ("Standard No.
     109") during 1993 and has applied the provisions of the statement without
     restating prior years' financial statements. Prior to the adoption of
     Standard No. 109, Security Capital accounted for income taxes using the
     deferred method required by APB Opinion 11. Standard No. 109 has changed 
     Security Capital's method of accounting for income taxes from the 
     deferred method to the asset and liability method. The objective of the 
     asset and liability method is to establish deferred tax assets and 
     liabilities for the temporary differences between the financial reporting 
     basis and the tax basis of Security Capital's assets and liabilities at 
     enacted rates expected to be in effect when such amounts are realized or 
     settled. Deferred tax assets are reduced, if necessary, by the amount of 
     such benefits that are not expected to be realized based upon available 
     evidence.
     The cumulative effect of adopting Standard No. 109 as of January 1, 1993
     was not material, and therefore no cumulative effect was presented in the
     consolidated statement of income for the year ended December 31, 1993.
                                       12
 <PAGE>
<PAGE>
     Pursuant to the deferred method under APB Opinion 11, which applied in 1992
     and prior years, deferred income taxes are recognized for income and
     expense items that are reported in different years for financial reporting
     purposes and income tax purposes using the tax rate applicable for the year
     of the calculation. Under the deferred method, deferred taxes are not
     adjusted for subsequent changes in tax rates.
 (k) NET INCOME AND DIVIDENDS PER SHARE                                      
     Net income per share has been computed by dividing net income by the
     weighted average number of shares outstanding, as adjusted retroactively
     for stock splits and stock dividends. Due to the pooling-of-interests
     merger in 1992, as discussed in note 2, dividends per share for 1992 was
     computed by dividing dividends paid by the weighted average number of
     shares outstanding, as adjusted retroactively for stock splits and stock
     dividends.
 (l) CASH AND CASH EQUIVALENTS                                               
     Cash and cash equivalents include cash and due from banks, interest-bearing
     balances in other banks, and federal funds sold. Generally, cash and cash
     equivalents are considered to have maturities of three months or less.
 (m) FAIR VALUE OF FINANCIAL INSTRUMENTS                                     
     In December 1991 the FASB issued Statement of Financial Accounting
     Standards No. 107, "Disclosures About Fair Value of Financial Instruments"
     ("Statement No. 107"). Statement No. 107 requires disclosures about the
     fair value of all financial instruments. Fair value estimates, methods, and
     assumptions are set forth in note 17.
 (n) POSTRETIREMENT BENEFITS                                                 
     The FASB issued Statement of Financial Accounting Standards No. 106,
     "Employers' Accounting for Postretirement Benefits Other Than Pensions"
     (Statement No. 106), which requires during an employee's active years of
     service, accrual of expected costs of providing postretirement benefits,
     principally health care and life insurance, to employees and their
     beneficiaries and dependents. Statement No. 106 was effective for 1993, but
     there was no material impact on Security Capital's consolidated financial
     statements since Security Capital generally does not provide such benefits.
 (2) ACQUISITIONS AND PENDING MERGER
     Effective September 23, 1994, Security Capital purchased the outstanding
     stock of First Federal Savings & Loan Association of Charlotte ("First
     Federal") from Fairfield Communities, Inc. for approximately $41,000,000 in
     cash. The acquisition is being accounted for by the purchase method.
     Concurrent with the purchase, First Federal was merged into Security Bank.
     Immediately prior to the acquisition, First Federal had assets of
     $302,163,000, net loans of $135,819,000, deposits of $250,929,000,
     stockholders' equity of $29,434,000, and net income for the period from
     January 1, 1994, through September 23, 1994, of $855,000. As a result of
     the acquisition, goodwill, deposit base premium, and mortgage servicing
     rights were increased by $12,597,000, $3,222,000, and $1,042,000,
     respectively. These amounts are being amortized on a straight-line basis
     over 20 years for goodwill and over 10 years using the sum-of-the-years
     digits method for deposit base premium and mortgage servicing rights.
     The information below indicates, on a pro forma basis, amounts as if First
     Federal had been purchased as of the beginning of each period presented.
[CAPTION]
<TABLE>
<CAPTION>
                                                                                   Years Ended December 31,
<S>                                                                                     <C>         <C>
                                                                                         1994        1993
<S>                                                                                     <C>         <C>
<CAPTION>
                                                                                            (DOLLARS IN
                                                                                         THOUSANDS, EXCEPT
                                                                                          PER SHARE DATA)
<S>                                                                                     <C>         <C>
    Net interest income                                                                 $42,067     $39,447
    Net income                                                                          $ 4,754     $11,776
    Net income per share                                                                $  0.40     $  1.00
</TABLE>
 
     During the second quarter of 1994, Security Capital completed the purchase
     of First Citizens Bank and Trust Co.'s ("First Citizens") Bessemer City
     office and the sale of Home Savings' Gastonia office to First Citizens.
     With the transaction, Home Savings assumed approximately $2,700 in deposits
     in Bessemer City and First Citizens assumed approximately $6,400 in
     deposits in Gastonia.
                                       13
 <PAGE>
<PAGE>
     On June 30, 1992, Omni Capital Group, Inc. ("Omni"), a multiple thrift
     holding company incorporated under the laws of the State of North Carolina
     and the former parent of OMNIBANK, Citizens, Home Savings, and EDC, merged
     with and into First Security Financial Corporation ("FSFC"), a bank holding
     company incorporated under the laws of the State of North Carolina and the
     parent of Security Bank (the "Merger"). Upon the completion of the Merger,
     FSFC's name was changed to "Security Capital Bancorp". Pursuant to the
     Agreement of Combination and the related Plan of Merger, which were
     approved by the stockholders of both FSFC and Omni, 5,681,216 shares of
     Security Capital common stock, no par value per share, were issued in
     exchange for the surrender of the issued and outstanding shares of common
     stock of Omni, par value of $1.00 per share, at an exchange ratio of 2.25
     shares of Security Capital common stock for each such share of Omni common
     stock. The Merger was accounted for as a pooling-of-interests and,
     accordingly, the consolidated financial statements for periods prior to the
     Merger were restated to combine the accounts of FSFC and Omni.
     On November 4, 1994, Security Capital and CCB Financial Corporation,
     Durham, North Carolina ("CCB"), entered into a definitive Agreement of
     Combination pursuant to which Security Capital will merge with and into
     CCB, with CCB as the surviving corporation and continuing to operate under
     its present name (the "Combination"). To effect the Combination, CCB will
     issue .50 of a share of its common stock, par value $5.00 per share, in
     exchange for each outstanding share of Security Capital's common stock, no
     par value. In connection with the Combination, Security Capital's banking
     subsidiaries will merge into Central Carolina Bank and Trust Company, a
     subsidiary of CCB. The Combination is expected to be completed during the
     second quarter of 1995.
 (3) INVESTMENT SECURITIES AVAILABLE FOR SALE
     A summary of investment securities available for sale follows:
<TABLE>
<CAPTION>
                                                                          DECEMBER 31, 1994
                                                                         GROSS         GROSS
                                                          AMORTIZED    UNREALIZED    UNREALIZED    MARKET
                                                            COST         GAINS         LOSSES       VALUE
<S>                                                       <C>          <C>           <C>           <C>
                                                                      (Dollars in Thousands)
U.S. Government obligations                               $ 194,612        134         (6,106)     188,640
U.S. Government agency obligations                           70,661         18         (3,688)      66,991
Mortgage-backed Securities                                      960         10            (43)         927
Other                                                            66         33             --           99
                                                          $ 266,299        195         (9,837)     256,657
</TABLE>
 
    Total proceeds from sales or issuer calls of investment securities available
    for sale during 1994 were $71,430. There were gross gains of $6 and gross
    losses of $76 realized in 1994. Investment securities available for sale
    with an aggregate par value of $1,075 were pledged to secure public deposits
    and for other purposes as required by various agencies.
    The Financial Accounting Standards Board (FASB) has issued Standard No. 115,
    "Accounting for Certain Investments in Debt and Equity Securities," that
    requires debt and equity securities held: (i) to maturity be classified as
    such and reported at amortized cost; (ii) for current resale be classified
    as trading securities and reported at fair value, with unrealized gains and
    losses included in current earnings; and (iii) for any other purpose be
    classified as securities available for sale and reported at fair value, with
    unrealized gains and losses excluded from current earnings and reported as a
    separate component of stockholders' equity.
    On January 1, 1994, Security Capital adopted the provisions of Standard No.
    115 and classified approximately $329,799 of securities as investment
    securities available for sale. Security Capital recorded a fair value
    adjustment for this change in accounting principle amounting to $6,075 for
    the unrealized gain on investment securities available for sale, an increase
    to deferred income taxes of $2,039, and an increase to stockholders' equity
    of $4,036.
    At December 31, 1994, Security Capital recorded a fair value adjustment
    amounting to ($15,717) for the change in unrealized gain (loss) on
    investment securities available for sale during the year, a deferred tax
    benefit of $5,309, and a decrease to stockholders' equity of $10,408.
                                       14
 <PAGE>
<PAGE>
 (4) INVESTMENT SECURITIES HELD TO MATURITY
     A comparative summary of investment securities held to maturity follows:
<TABLE>
<CAPTION>
                                                                          DECEMBER 31, 1994
                                                                         GROSS         GROSS       
                                                          AMORTIZED    UNREALIZED    UNREALIZED    MARKET
                                                            COST         GAINS         LOSSES       VALUE
<S>                                                       <C>          <C>           <C>           <C>
                                                                          (DOLLARS IN THOUSANDS)
U.S. Government obligations                               $  54,328           --       (1,953)      52,375
U.S. Government agency obligations                           76,931           --       (3,412)      73,519
Mortgage-backed securities                                    8,659            6         (301)       8,364
State and municipal obligations                              15,679          180         (327)      15,532
                                                          $ 155,597          186       (5,993)     149,790
</TABLE>
<TABLE>
<CAPTION>
                                                                            December 31, 1993
                                                                           Gross         Gross
                                                            Amortized    Unrealized    Unrealized      Market
                                                              Cost         Gains         Losses        Value
<S>                                                         <C>          <C>           <C>           <C>
 
<CAPTION>
                                                                          (DOLLARS IN THOUSANDS)
<S>                                                         <C>          <C>           <C>           <C>
U.S. Government obligations                                 $ 305,180       5,762          183        310,759
US Government agency obligations                               40,409         304          345         40,368
Mortgage-backed securities                                     12,676         459        --            13,135
State and municipal obligations                                10,022         676        --            10,698
Other                                                              66          20        --                86
                                                            $ 368,353       7,221          528        375,046
</TABLE>
 
    There were no sales or issuer calls of investment securities held to
    maturity during 1994. Total proceeds from sales or issuer calls of
    investment securities held to maturity during 1993 and 1992 were $5,860, and
    $11, respectively. There were gross realized gains of $310 and $8,
    respectively, and no gross realized losses in 1993 and 1992, respectively.
    Investment securities held to maturity with an aggregate par value of
    $18,050 were pledged to secure public deposits and for other purposes as
    required by various agencies.
 (5) LOANS RECEIVABLE
     A comparative summary of loans receivable follows:
[CAPTION]
<TABLE>
<CAPTION>
                                                                                    December 31,
<S>                                                                           <C>               <C>
                                                                                1994             1993
<S>                                                                           <C>               <C>
<CAPTION>
                                                                               (DOLLARS IN THOUSANDS)
<S>                                                                           <C>               <C>
Real estate mortgage (principally single family dwellings, 1-4 units)         $447,452          338,562
Real estate construction                                                        14,396           10,085
Commercial, financial, and agricultural                                        126,291           64,739
Installment                                                                     62,681           62,341
Unearned income                                                                 (2,691)          (2,698)
Premium on loans sold                                                              102              173
                                                                              $648,231          473,202
Nonaccrual and restructured loans included above                              $  1,903            1,759
</TABLE>
 
    Accruing loans past due 90 days were $2,402 and $420 at December 31, 1994
    and 1993, respectively.
    Accrued interest receivable at December 31, 1994 and 1993, consisted of the
    following:
[CAPTION]
<TABLE>
<CAPTION>
                                                                                     December 31,
<S>                                                                            <C>                <C>
                                                                                1994              1993
<S>                                                                            <C>                <C>
<CAPTION>
                                                                                (DOLLARS IN THOUSANDS)
<S>                                                                            <C>                <C>
Loans                                                                          $ 5,512            3,430
Investment securities                                                            6,879            6,041
Other                                                                               94               70
                                                                               $12,485            9,541
</TABLE>
 
    Certain real estate loans are pledged as collateral for advances from the
    Federal Home Loan Bank ("FHLB") as set forth in note 8.
                                       15
 <PAGE>
<PAGE>
    Loans serviced for others approximated $314,692, $203,403 and $174,884 at
    December 31, 1994, 1993, and 1992, respectively.
    Included in other assets are foreclosed properties (real estate owned) of
    $1,704 and $951 at December 31, 1994 and 1993, respectively.
    Security Capital's banking subsidiaries offer mortgage and consumer loans to
    their officers, directors, and employees for the financing of their personal
    residences and for other personal purposes. These loans are made in the
    ordinary course of business and management believes they are made on
    substantially the same terms, including interest rates and collateral,
    prevailing at the time for comparable transactions with unaffiliated
    persons. Management does not believe these loans involve more than the
    normal risk of collectibility or present other unfavorable features.
    The following is a reconciliation of loans outstanding in excess of $60 to
    Security Capital's executive officers, directors, and their immediate
    families for the year ended December 31, 1994:
<TABLE>
<CAPTION>
                                                                             (DOLLARS IN THOUSANDS)
<S>                                                                                          <C>
Balance at December 31, 1993                                                                 $3,172
New loans                                                                                       120
Repayments                                                                                   (1,219)
Balance at December 31, 1994                                                                 $2,073
</TABLE>
 
    The FASB has issued Standard No. 114, "Accounting by Creditors for
    Impairment of a Loan," which requires that all creditors value all
    specifically reviewed loans for which it is probable that the creditor will
    be unable to collect all amounts due according to the terms of the loan
    agreement at either the present value of expected cash flows discounted at
    the loan's effective interest rate, or if more practical, the market price
    or value of collateral. This Standard is required to be implemented
    prospectively for fiscal years beginning after December 15, 1994. The FASB
    has also issued Standard No. 118 "Accounting by Creditors for Impairment of
    a Loan-Income Recognition and Disclosures", that amends Standard No. 114 to
    allow a creditor to use existing methods for recognizing interest income on
    an impaired loan and by requiring additional disclosures about how a
    creditor recognizes interest income related to impaired loans. This Standard
    is to be implemented concurrently with Standard No. 114. At this time,
    management does not anticipate a material impact to the consolidated
    financial statements of Security Capital upon the adoption of these
    Standards.
 (6) ALLOWANCE FOR LOAN LOSSES
     The following is a reconciliation of the allowance for loan losses for the
     years ended December 31, 1994, 1993 and 1992:
[CAPTION]
<TABLE>
<CAPTION>
                                                                               Years Ended December 31,
<S>                                                                          <C>        <C>        <C>
                                                                              1994       1993       1992
<S>                                                                          <C>        <C>        <C>
<CAPTION>
                                                                                (DOLLARS IN THOUSANDS)
<S>                                                                          <C>        <C>        <C>
Balance at beginning of year                                                 $7,227      6,909      5,429
 Charge-offs                                                                   (581)      (732)    (1,024)
 Recoveries                                                                     258        397        656
Net charge-offs                                                                (323)      (335)      (368)
Allowance of acquired institution                                             2,054         --         --
Provision for loan losses                                                       359        653      1,848
Balance at end of year                                                       $9,317      7,227      6,909
</TABLE>
 
                                       16
 

<PAGE>
 (7) PREMISES AND EQUIPMENT
     A comparative summary of premises and equipment follows:
[CAPTION]
<TABLE>
<CAPTION>
                                                                                    December 31,
<S>                                                                           <C>               <C>
                                                                                1994             1993
<S>                                                                           <C>               <C>
<CAPTION>
                                                                               (DOLLARS IN THOUSANDS)
<S>                                                                           <C>               <C>
Land and land improvements                                                    $  4,863            3,917
Office buildings and improvements                                               16,986           16,175
Furniture, fixtures, and equipment                                              14,788           11,910
Construction in progress                                                           193            1,120
                                                                                36,830           33,122
Accumulated depreciation                                                       (15,117)         (14,762)
Premises and equipment, net                                                   $ 21,713           18,360
</TABLE>
 
 (8) ADVANCES FROM THE FEDERAL HOME LOAN BANK
     A comparative summary of advances from the FHLB follows:
[CAPTION]
<TABLE>
<CAPTION>
                                                                                             December 31,
<S>                                                                     <C>               <C>         <C>
Date Due                                                                Interest Rate      1994        1993
<S>                                                                     <C>               <C>         <C>
<CAPTION>
                                                                               (DOLLARS IN THOUSANDS)
<S>                                                                     <C>               <C>         <C>
March 10, 1994                                                               9.55%        $    --      1,000
March 31, 1995, variable rate                                                6.88           2,130         --
December 24, 1995 (Face amount of $1,000)                                    5.52             989         --
March 10, 1996                                                               9.65           1,000      1,000
April 2, 1996 (Face amount of $2,000)                                        4.80           1,949         --
April 16, 1996 (Face amount of $1,000)                                       4.61             971         --
April 23, 1996                                                               8.50           2,000      2,000
May 21, 1996                                                                 8.20           1,000      1,000
June 1, 1996 (Face amount of $1,500)                                         4.93           1,459         --
July 1, 1996                                                                 9.25           1,000      1,000
July 2, 1996                                                                 9.05           1,000      1,000
December 24, 1996 (Face amount of $1,000)                                    6.07             981         --
March 10, 1997                                                               8.15           1,000      1,000
April 2, 1997 (Face amount of $3,000)                                        5.26           2,880         --
June 9, 2012 (Face amount of $330)                                           5.69             217         --
                                                                                          $18,576      8,000
</TABLE>
 
    At December 31, 1994, stock owned by Security Bank and OMNIBANK in the FHLB,
    totaling $2,890, certain securities and mortgage loans were pledged to
    secure these advances.
                                       17
 <PAGE>
<PAGE>
 (9) INCOME TAXES
     As discussed in the Summary of Significant Accounting Policies, Security
     Capital adopted Standard No. 109 as of January 1, 1993. The cumulative
     effect of this change in accounting for income taxes of $388 as of January
     1, 1993 is reflected in the 1993 financial statements as a reduction of
     income tax expense. Financial statements for the periods prior to 1993 have
     not been restated to apply the provisions of Standard No. 109.
     Income tax expense (benefit) for the years ended December 31, 1994, 1993,
     and 1992, was as follows:
<TABLE>
<CAPTION>
                                                                           Current     Deferred     Total
                                                                               (DOLLARS IN THOUSANDS)
<S>                                                                        <C>         <C>          <C>
1994:
 FEDERAL                                                                   $6,824        4,010      10,834
 STATE                                                                        506          536       1,042
                                                                           $7,330        4,546      11,876
1993:
 Federal                                                                    7,019         (132)      6,887
 State                                                                        403          (17)        386
                                                                           $7,422         (149)      7,273
1992:
 Federal                                                                    6,745         (839)      5,906
 State                                                                        417           --         417
                                                                           $7,162         (839)      6,323
</TABLE>
 
    The income tax expense of Security Capital for the years ended December 31,
    1994, 1993, and 1992, was different from the amount computed by applying the
    federal income tax rate to income before income taxes because of the
    following:
[CAPTION]
<TABLE>
<CAPTION>
                                                      1994                    1993                   1992
<S>                                            <C>         <C>         <C>        <C>         <C>        <C>
                                               Amount      Percent     Amount     Percent     Amount     Percent
<S>                                            <C>         <C>         <C>        <C>         <C>        <C>
<CAPTION>
                                                                    (DOLLARS IN THOUSANDS)
<S>                                            <C>         <C>         <C>        <C>         <C>        <C>
Income tax expense at federal rate             $6,479        35.0%     $7,739       35.0%     $5,537       34.0%
Increase (decrease) in income taxes
 resulting from:
 Adjustment to deferred tax assets and
   liabilities for enacted changes in tax
   laws and rates                                --          --           (48)       (.2)         --         --
 Change in beginning-of-the-year deferred
   tax assets valuation allowance                 (92)        (.5)        (46)       (.2)         --         --
 Tax-exempt interest                             (247)       (1.3)       (301)      (1.3)       (361)      (2.2)
 Thrift bad debt provision for financial
   reporting purposes in excess of current
   year loan losses                              --          --            --         --         504        3.1
 Thrift bad debt reserve recapture              4,906        26.5          --         --          --         --
 State income tax expense, net of federal
   income tax benefit                             677         3.7         251        1.1         275        1.7
 Other, net                                       153          .8        (322)      (1.5)        368        2.2
                                              $11,876        64.2%     $7,273       32.9%     $6,323       38.8%
</TABLE>
 
    For the year ended December 31, 1992, deferred income tax benefits resulted
    from timing differences in the period in which revenues and expenses were
    recognized for income tax and financial statement purposes. The sources of
    these differences and the tax effects of each are presented below:
[CAPTION]
<TABLE>
<CAPTION>
                                                                                             1992
<S>                                                                                       <C>
                                                                                           (DOLLARS
                                                                                              IN
                                                                                          THOUSANDS)
<S>                                                                                       <C>
Deferred compensation                                                                       $ (327)
Accrued expenses, not deductible until paid                                                   (258)
Other, net                                                                                    (254)
                                                                                            $ (839)
</TABLE>
 
                                       18
 <PAGE>
<PAGE>
    The sources and tax effects of temporary differences that give rise to
    significant portions of the deferred tax liabilities (assets) at December
    31, 1994 and 1993, are presented below:
<TABLE>
<CAPTION>
                                                                                      1994        1993
<S>                                                                                  <C>         <C>
                                                                                   (Dollars in Thousands)
Deferred tax liabilities:
 Depreciation                                                                        $   925        987
 FHLB Stock -- book basis greater than tax basis                                         881        869
 Prepaid FDIC premium                                                                    502         --
 Prepaid pension expense                                                                 231        232
 Bank bad debt recapture                                                                 116        204
 FHLMC discount accretion                                                                151        207
 Thrift bad debt reserve recapture                                                     5,627         --
 Other                                                                                    97         98
     Total gross deferred tax liabilities                                              8,530      2,597
Deferred tax assets:
 Unrealized loss on investment securities available for sale                          (3,886)        --
 Provision for loan losses, net                                                       (2,934)    (1,687)
 Net deferred loan fees                                                                 (522)      (603)
 Accrued expenses, deductible when paid                                               (1,902)    (1,711)
 Intangible assets tax basis greater than book basis                                     (39)        --
 Other                                                                                  (197)      (298)
     Total gross deferred tax assets                                                  (9,480)    (4,299)
Deferred tax assets valuation allowance                                                  725        201
     Net deferred tax asset                                                          $  (225)    (1,501)
</TABLE>
 
    A portion of the change in the net deferred tax asset relates to unrealized
    losses on investment securities available for sale. The related current
    period deferred tax benefit of $3,270, net of a charge of $616 to the
    valuation allowance, has been recorded directly to stockholders' equity. The
    balance of the change in the net deferred tax asset results from the current
    period deferred tax expense of $4,546.
    The realization of net deferred tax assets may be based on utilization of
    carrybacks to prior taxable periods, anticipation of future taxable income
    in certain periods, and the utilization of tax planning strategies.
    Management has determined that it is more likely than not that the net
    deferred tax asset can be supported by carrybacks to federal taxable income
    and by expected future taxable income which will far exceed amounts
    necessary to fully realize remaining deferred tax assets resulting from the
    scheduling of temporary differences. The valuation allowance primarily
    relates to certain state temporary differences. At January 1, 1993, the
    valuation allowance was $247. The change in the valuation allowance during
    1994 and 1993 was a net increase (decrease) of $524 and $(46), respectively.
    Under the Internal Revenue Code of 1986, Security Capital's savings bank
    subsidiaries are allowed a special bad debt deduction related to additions
    to tax bad debt reserves established for the purpose of absorbing losses. A
    reduction of such reserves for purposes other than bad debt losses will
    create income for tax purposes only, which will be subject to the then
    current corporate income tax rates. Under the provisions of APB Opinion 23,
    a deferred tax liability is not currently recognized for temporary
    differences resulting from a savings bank's base year tax bad debt reserve.
    At December 31, 1993, the potential deferred tax liability related to the
    recapture of this portion of the tax bad debt reserve was approximately
    $5,600. As a result of the savings bank subsidiaries change in tax
    accounting method to the specific charge-off method for bad debts during
    1994, Security Capital has recorded an additional federal and state income
    tax expense in 1994 of $5,600 to fully recapture prior amounts. At December
    31, 1994, there are no remaining amounts included in retained earnings for
    which a provision for federal or state income tax has not been made.
    In 1994, the Internal Revenue Service examination of Security Capital's 1992
    federal income tax return was settled with no material impact on Security
    Capital's financial position or results of operations. Income tax returns
    subsequent to 1992 are subject to examination by the taxing authorities.
                                       19
 <PAGE>
<PAGE>
 (10) STOCKHOLDERS' EQUITY
      At the time of their conversions to stock ownership, liquidation accounts
      were established for each of Security Capital's savings bank subsidiaries
      in amounts equal to their respective regulatory capital. Each eligible
      deposit account holder, as described in the respective plans of
      conversion, is entitled to a proportionate share of this account in the
      event of a complete liquidation of any of these subsidiaries, and only in
      such event. This share will be reduced if the account holder's balance in
      the related deposit account falls below the amount in such account on the
      date(s) of record, and will cease to exist if the account is closed. The
      liquidation accounts will never be increased despite any increase after
      the conversions in the related balance of an account holder.
      Security Capital and its banking subsidiaries must comply with certain
      regulatory capital requirements established by the FRB and the FDIC. At
      December 31, 1994, these standards required Security Capital and its
      banking subsidiaries to maintain minimum ratios of Tier 1 capital (as
      defined) to total risk-weighted assets and total capital (as defined) to
      risk-weighted assets of 4.00% and 8.00%, respectively, and a minimum ratio
      of Tier 1 capital to total assets (as defined) of 3.00% to 5.00%,
      depending upon the specific institution's composite ratings as determined
      by its regulators. At December 31, 1994, Security Capital and its banking
      subsidiaries were in compliance with all of the aforementioned capital
      requirements.
      Security Capital also has authorized 5,000,000 shares of no par value
      preferred stock, none of which is issued and outstanding at December 31,
      1994.
(11)  PENSION, PROFIT SHARING, AND INCENTIVE COMPENSATION PLANS
      Security Capital had a profit sharing plan (the "Profit Sharing Plan")
      covering certain of Security Bank's employees. In 1993 Security Capital
      merged the Profit Sharing Plan into an Employees' Incentive Profit Sharing
      and Savings (401k) Plan (the "Incentive Plan") for the benefit of the
      eligible employees of Security Capital and its subsidiaries. As a result,
      Security Capital made contributions to the Incentive Plan in 1993 rather
      than to the Profit Sharing Plan. Contributions to the Incentive Plan are
      based on a percentage of Security Capital's profits, as computed by a
      formula set by the Board of Directors. The maximum allowable contribution
      is 15% of the participating employee's compensation. Profit sharing costs
      charged to expense approximated $360 in 1994, $694 in 1993, and $329 in
      1992.
      Security Bank sponsored a noncontributory defined benefit plan which 
      covered substantially all the employees of Security Bank and Security 
      Capital sponsored a noncontributory defined benefit plan for the benefit 
      of the employees of the savings bank subsidiaries (the "Plans"). The 
      Plans were merged into one defined benefit pension plan covering all 
      eligible employees of Security Capital and its subsidiaries as of January
      1, 1993. Benefits for the Plan are based on years of service and the 
      employee's annual compensation during his or her term of employment. 
      Security Capital's funding policy is to contribute annually to the Plan 
      the maximum amount that can be deducted for federal income tax purposes. 
      Contributions are intended to provide for benefits attributed to service 
      to date but also for those expected to be earned in the future.
      The following table sets forth the Plans' funded status and amounts
      recognized in the consolidated balance sheets at December 31, 1994 and 
      1993.
[CAPTION]
<TABLE>
<CAPTION>
                                                                                 1994             1993
<S>                                                                             <C>              <C>
                                                                                 (DOLLARS IN THOUSANDS)
<S>                                                                             <C>              <C>
Plans' assets at fair value, primarily short-term investments and U.S.
 Treasury securities                                                            $ 7,660           7,028
Actuarial present value of projected benefit obligation for service rendered
 to date                                                                          7,921           9,503
Plans' assets less than projected benefit obligation                               (261)         (2,475)
Unrecognized net transition asset being recognized over 18 years                   (443)           (487)
Unrecognized net (gain) loss                                                       (349)          1,693
Unrecognized prior service cost                                                   1,490           1,628
Prepaid pension cost included in other assets                                   $   437             359
</TABLE>
 
                                       20
 <PAGE>
<PAGE>
    The actuarial present value of the accumulated benefit obligation amounted
    to $6,095 in 1994 and $6,341 in 1993, including vested benefits of $5,924 in
    1994 and $6,135 in 1993.
    Net periodic pension cost for the Plans for the three years ended December
    31, 1994 included the following components:
[CAPTION]
<TABLE>
<CAPTION>
                                                                            1994        1993        1992
<S>                                                                         <C>         <C>         <C>
                                                                               (DOLLARS IN THOUSANDS)
<S>                                                                         <C>         <C>         <C>
Service cost -- benefits earned during the period                           $ 410         374         403
Interest cost on projected benefit obligation                                 596         586         367
Return on Plans' assets                                                      (334)       (467)       (390)
Net amortization and deferral                                                (160)         14        --
Net periodic pension cost                                                   $ 512         507         380
</TABLE>
 
     The weighted average discount rate used in determining the actuarial 
     present value of the projected benefit obligation was 8.0% in 1994, 7.0% 
     in 1993 and 7.75% in 1992. The expected rate of increase in future 
     compensation levels was 5.0% in 1994, 6.0% in 1993 and 6.5% to 8.0% in 
     1992. The expected long-term rate of return on assets was 8.0% in 1994 and
     1993 and 7.0% to 8.0% in 1992.
     Prior to the acquisition, First Federal had a defined contribution plan
     where eligible employees would receive a contribution on their behalf in an
     amount equal to 15% of annual compensation. Security Capital made a
     contribution to this plan for remaining eligible employees in the amount of
     $66 in 1994. Management plans to terminate this plan in early 1995.
(12) STOCK OPTION PLANS
     Security Capital has continued in effect the Omni Capital Group, Inc. 1988
     Incentive Stock Option Plan pursuant to which options to purchase Security
     Capital common stock may be granted to certain full-time officers and
     employees at an exercise price equal to the fair market value of the stock
     on the date of grant. Such options are exercisable for a ten year period.
     An aggregate of 675,000 shares of common stock is reserved for issuance
     under this plan. In the case of an employee who owns more than 10% of
     Security Capital's outstanding common stock at the time the option is
     granted, the option price may not be less than 110% of the fair market
     value of the shares on the date of grant, and shall be exercisable after
     the expiration of six months and before the expiration of five years from
     the date of grant.
     Security Capital has also continued in effect the Omni Capital Group, Inc.
     1988 Directors' Non-Qualified Stock Option Plan, pursuant to which certain
     non-employee members of the boards of directors of Security Capital and its
     subsidiaries have been granted options to purchase Security Capital common
     stock at an exercise price equal to the fair market value of the common
     stock on the date of grant. Options granted under this plan must be
     exercised within five years from the date of grant.
     On March 15, 1988, OMNIBANK adopted two stock option plans, the Home
     Federal Savings Bank 1988 Amended and Restated Directors' Non-Qualified
     Stock Option Plan and the Home Federal Savings Bank 1988 Incentive Stock
     Option Plan (the "Home Option Plans"), which plans became effective upon
     the completion of its conversion from a mutual savings and loan association
     to a capital stock savings bank. Home Federal Savings Bank was subsequently
     renamed OMNIBANK. Security Capital has continued the Home Option Plans. An
     aggregate number of shares amounting to 337,500 has been reserved by
     Security Capital to be issued upon the exercise of stock options which have
     been granted to certain directors, officers, and employees of Security
     Capital under the Home Option Plans. No more options may be granted under
     the Home Option Plans.
     All stock options outstanding at the time of the Merger were converted into
     options to acquire common stock of Security Capital.
     The shareholders of Security Capital approved an Omnibus Stock Ownership
     and Long Term Incentive Compensation Plan at the 1994 annual meeting. The
     plan added 300,000 shares of common stock available to be granted to key
     employees and officers of Security Capital or its subsidiaries. Options are
     priced at 100% or more of the fair market value of the stock at the time
     the option is granted. These options are first subject to vesting on the
     second anniversary of the date of grant and vest over the next five years
     in annual increments of 20%.
                                       21
 <PAGE>
<PAGE>
     The following table reflects the combined status of all of the above stock
     option plans at December 31, 1994:
<TABLE>
<CAPTION>
                                                 Available       Shares
                                                    for        Subject to                             Price
                                                  Future       Outstanding                             per
                                                  Grants         Options       Exercisable            Share
<S>                                              <C>           <C>             <C>             <C>
Directors' Non-Qualified Stock Option Plans:
 (1)
 Balance outstanding at December 31, 1992          72,947        108,016              --       $         3.56-7.67
 Granted                                               --             --              --                        --
 Exercised                                             --        (65,834)             --       $         3.56-5.78
 Balance outstanding at December 31, 1993          72,947         42,182          42,182                 3.56-7.67
 GRANTED                                               --             --              --                        --
 EXERCISED                                             --        (35,095)             --                 4.08-5.78
 BALANCE OUTSTANDING AT DECEMBER 31, 1994          72,947          7,087           7,087       $              7.67
Incentive Stock Option Plans: (2)
 Balance outstanding at December 31, 1992         247,500        435,936              --       $         3.56-7.11
 Granted                                               --             --              --                        --
 Exercised                                             --        (71,031)             --                 3.56-7.11
 Balance outstanding at December 31, 1993         247,500        364,905         364,905                 3.56-7.11
 GRANTED                                               --             --              --                        --
 EXERCISED                                             --        (57,935)             --                 3.56-7.11
 BALANCE OUTSTANDING AT DECEMBER 31, 1994         247,500        306,970         306,970       $         3.56-7.11
1994 Omnibus Stock Ownership and Long Term
 Incentive Plan:
 Balance outstanding at December 31, 1993              --             --              --                        --
 Common stock available to be granted             300,000             --              --                        --
 GRANTED                                          (71,000 )       71,000              --       $     13.625-15.375
 EXERCISED                                             --             --              --                        --
 BALANCE OUTSTANDING AT DECEMBER 31, 1994         229,000         71,000              --       $     13.625-15.375
</TABLE>
 
     (1) INCLUDES THE HOME FEDERAL SAVINGS BANK AMENDED AND RESTATED 1988
         DIRECTORS' NON-QUALIFIED STOCK OPTION PLAN AND THE OMNI CAPITAL GROUP,
         INC. 1988 DIRECTORS' NON-QUALIFIED STOCK OPTION PLAN.
     (2) INCLUDES THE HOME FEDERAL SAVINGS BANK 1988 INCENTIVE STOCK OPTION PLAN
         AND THE OMNI CAPITAL GROUP, INC, 1988 INCENTIVE STOCK OPTION PLAN.
(13) EMPLOYEE STOCK OWNERSHIP PLAN
     Security Capital continued Omni's Employee Stock Ownership Plan (the
     "ESOP") for the benefit of the former employees of Omni and its
     subsidiaries. Contributions to the ESOP were made on a discretionary basis
     and were allocated to each eligible employee based on his/her salary in
     relation to total employee compensation expense. At retirement or
     termination of employment, each employee will receive an amount equal to
     his/her vested interest in the ESOP in the form of cash or common stock.
     In connection with the mutual to stock conversions of the savings bank
     subsidiaries, the ESOP borrowed funds to purchase Omni common stock for the
     ESOP. Upon the Merger, the shares of Omni common stock held in the ESOP
     were exchanged for shares of Security Capital common stock. During 1992,
     Security Capital repurchased sufficient remaining unallocated shares of
     Security Capital common stock held by the ESOP to eliminate the remaining
     balance of the related debt. In 1994 and 1993, Security Capital made
     contributions to the Incentive Plan discussed in Note 11 rather than to the
     ESOP. Security Capital plans to officially terminate the ESOP in 1995.
     ESOP costs charged to expense amounted to $5, $10 and $334 in 1994, 1993
     and 1992, respectively.
(14) COMMITMENTS, CONTINGENCIES AND OFF BALANCE SHEET RISK
     Security Capital is a defendent in various litigation arising in the normal
     course of business. In the opinion of management, resolution of these
     matters will not result in a material adverse effect on Security Capital's
     financial position.
     In the normal course of business, there are outstanding various commitments
     to extend credit which are not reflected in the consolidated financial
     statements. At December 31, 1994, outstanding loan commitments approximated
     $2,591 (Fixed Rate -- $349, Variable Rate -- $2,242), preapproved but
     unused lines of credit for loans
                                       22
 <PAGE>
<PAGE>
     totalled $95,198 and standby letters of credit aggregated $675. These
     amounts represent Security Capital's exposure to credit risk, and in the
     opinion of management have no more than the normal lending risk that
     Security Capital's banking subsidiaries commit to their borrowers. If these
     commitments are drawn, Security Capital's banking subsidiaries will obtain
     collateral if it is deemed necessary based on management's credit
     evaluation of the borrower. Collateral held varies but may include accounts
     receivable, inventory, and commercial or residential real estate.
     Management expects that these commitments can be funded through normal
     operations. In addition, Security Capital has no off-balance sheet
     derivative commitments.
     Security Capital's banking subsidiaries make primarily commercial, real
     estate and installment loans to customers throughout their market areas,
     which consists primarily of the south central and western Piedmont regions
     of North Carolina. These subsidiaries' real estate loan portfolios can be
     affected by the condition of the local real estate markets and their
     commercial and installment loan portfolios can be affected by local
     economic conditions.
     Average daily Federal Reserve balance requirements for Security Bank and
     the savings bank subsidiaries for the two week period ended January 4, 1995
     amounted to $6,765 and $525, respectively.
(15) SUMMARY OF QUARTERLY INCOME STATEMENT INFORMATION (UNAUDITED)
     A summary of quarterly income information for the years ended December 31,
     1994 and 1993, follows:
<TABLE>
<CAPTION>
                                                             YEAR ENDED DECEMBER 31, 1994
<S>                                         <C>              <C>              <C>              <C>
                                                                  THREE MONTHS ENDED
<CAPTION>
                                              MARCH 31         JUNE 30        SEPTEMBER 30     DECEMBER 31
<S>                                         <C>              <C>              <C>              <C>
<CAPTION>
                                                       (DOLLARS IN THOUSANDS, EXCEPT SHARE DATA)
<S>                                         <C>              <C>              <C>              <C>
INTEREST INCOME                               $ 15,068          15,430           15,988           21,050
INTEREST EXPENSE                                 6,443           6,342            6,739            9,799
NET INTEREST INCOME                              8,625           9,088            9,249           11,251
PROVISION FOR LOAN LOSSES                           87              84               97               91
NET INTEREST INCOME AFTER PROVISION FOR
 LOAN LOSSES                                     8,538           9,004            9,152           11,160
OTHER INCOME                                     2,439           2,140            1,577            2,200
OTHER EXPENSE                                    5,753           6,100            8,269            7,578
INCOME BEFORE INCOME TAXES                       5,224           5,044            2,460            5,782
INCOME TAXES                                     1,762           1,581            6,500            2,033
NET INCOME                                    $  3,462           3,463           (4,040)           3,749
NET INCOME PER SHARE                          $    .30             .30             (.34)             .32
</TABLE>
<TABLE>
<CAPTION>
                                                                 Year Ended December 31, 1993
<S>                                             <C>              <C>              <C>              <C>
                                                                      Three Months Ended
 
<CAPTION>
                                                  March 31         June 30        September 30     December 31
<S>                                             <C>              <C>              <C>              <C>
<CAPTION>
                                                           (DOLLARS IN THOUSANDS, EXCEPT SHARE DATA)
<S>                                             <C>              <C>              <C>              <C>
Interest income                                   $ 16,498          16,279           15,933           15,513
Interest expense                                     7,248           7,104            6,986            6,797
Net interest income                                  9,250           9,175            8,947            8,716
Provision for loan losses                              184             153              170              146
Net interest income after provision for loan
 losses                                              9,066           9,022            8,777            8,570
Other income                                         2,611           2,600            2,785            2,523
Other expense                                        6,163           6,200            6,037            5,442
Income before income taxes                           5,514           5,422            5,525            5,651
Income taxes                                         1,545           1,770            2,017            1,941
Net income                                        $  3,969           3,652            3,508            3,710
Net income per share                              $    .33             .31              .30              .32
</TABLE>
 
                                       23
 <PAGE>
<PAGE>
(16) PARENT COMPANY FINANCIAL DATA
     The primary assets of Security Capital (the "Parent Company") are its
     investments in subsidiaries and its principal source of income is dividends
     from these subsidiaries. Certain regulatory and other requirements restrict
     the lending of funds by the subsidiaries to the Parent Company and the
     amount of dividends which can be paid to the Parent Company. Subject to
     restrictions imposed by state laws and federal regulations, the Boards of
     Directors of the Parent Company's subsidiaries may declare dividends from
     their retained earnings of up to approximately $36,900 at December 31,
     1994. The subsidiaries are prohibited by law from paying dividends from
     their capital stock and paid-in capital accounts totaling approximately
     $38,100 at December 31, 1994.
     The following is a summary of selected financial information for the Parent
     Company:
[CAPTION]
<TABLE>
<CAPTION>
Balance Sheets                                                                        December 31,
<S>                                                                               <C>          <C>
                                                                                    1994        1993
<S>                                                                               <C>          <C>
<CAPTION>
                                                                                (DOLLARS IN THOUSANDS)
<S>                                                                               <C>          <C>
Assets:
 Cash on deposit with subsidiaries                                                $  5,767      13,488
 Investments in and advances to subsidiaries                                       113,617     110,762
 Investment securities available for sale (amortized cost of $66 at December
   31, 1994)                                                                            99          --
 Investment securities (market value of $86 at December 31, 1993)                       --          66
 Other assets                                                                          417          --
     Total assets                                                                 $119,900     124,316
Liabilities and stockholders' equity:
 Other liabilities                                                                     140          96
     Total liabilities                                                                 140          96
Stockholders' equity:
 Common stock                                                                       51,610      51,167
 Retained earnings, substantially restricted                                        74,522      73,053
 Unrealized loss on investment securities available for sale                        (6,372)         --
     Total stockholders' equity                                                    119,760     124,220
     Total liabilities and stockholders' equity                                   $119,900     124,316
</TABLE>
 
[CAPTION]
<TABLE>
<CAPTION>
Statements of Income                                                          Years Ended December 31,
<S>                                                                         <C>         <C>        <C>
                                                                             1994        1993       1992
<S>                                                                         <C>         <C>        <C>
<CAPTION>
                                                                               (DOLLARS IN THOUSANDS)
<S>                                                                         <C>         <C>        <C>
Dividends from subsidiaries                                                 $10,111     15,184      5,434
Management income from subsidiaries                                           1,105        639      1,552
Equity in undistributed net (loss) income of subsidiaries                    (3,478)      (233)     4,393
Other income                                                                     19        165        145
     Total income                                                             7,757     15,755     11,524
Expenses                                                                      1,123        916      1,563
     Net income                                                             $ 6,634     14,839      9,961
</TABLE>
 
                                       24
 <PAGE>
<PAGE>
[CAPTION]
<TABLE>
<CAPTION>
Statements of Cash Flows                                                      Years Ended December 31,
<S>                                                                         <C>         <C>        <C>
                                                                             1994        1993       1992
<S>                                                                         <C>         <C>        <C>
<CAPTION>
                                                                               (DOLLARS IN THOUSANDS)
<S>                                                                         <C>         <C>        <C>
Cash flows from operating activities:
 Net income                                                                 $ 6,634     14,839      9,961
 Adjustments to reconcile net income to net cash provided by operating
   activities:
     Decrease (increase) in other assets                                       (417)       158      1,654
     Equity in undistributed net loss (income) of subsidiaries                3,478        233     (4,393)
     Increase in other liabilities                                               44         46         50
       Net cash provided by operating activities                              9,739     15,276      7,272
Cash flows from investing activities:
 Decrease (increase) in advances to subsidiaries                            (12,738)     2,215     (2,532)
 Purchases of investment securities                                              --        (66)        --
       Net cash provided (used) by investing activities                     (12,738)     2,149     (2,532)
Cash flows from financing activities:
 Purchase and retirement of common stock                                         --     (3,559)      (509)
 Proceeds from stock options exercised                                          443        606        158
 Dividends paid to stockholders                                              (5,165)    (4,594)    (3,712)
       Net cash used by financing activities                                 (4,722)    (7,547)    (4,063)
Net increase (decrease) in cash and cash equivalents                         (7,721)     9,878        677
Cash and cash equivalents at beginning of year                               13,488      3,610      2,933
Cash and cash equivalents at end of year                                    $ 5,767     13,488      3,610
Supplemental schedule of noncash investing activities:
 Unrealized gain on parent company investment securities available for
   sale                                                                     $    33         --         --
 Unrealized loss on subsidiaries investment securities available for
   sale                                                                      (6,405)        --         --
</TABLE>
 
(17) FAIR VALUE OF FINANCIAL INSTRUMENTS
     Statement of Financial Accounting Standards No. 107, "Disclosures About
     Fair Value of Financial Instruments" ("Statement No. 107") was issued by
     the FASB in December 1991. Statement No. 107 requires disclosures about the
     fair value of all financial instruments. Fair value estimates, methods, and
     assumptions are set forth below for each type of financial instrument.
    CASH, FEDERAL FUNDS SOLD AND SHORT-TERM BORROWINGS
    The carrying amount of cash, federal funds sold, short-term borrowings, and
    accrued interest receivable or payable on all financial instruments
    approximate fair value because of the short terms to maturity of these
    financial instruments.
    INVESTMENT SECURITIES AVAILABLE FOR SALE
    The following table presents the carrying value and estimated fair value of
    investment securities available for sale at December 31, 1994:
<TABLE>
<CAPTION>
                                                                                        1994
                                                                                             Estimated
                                                                                             Fair Value
                                                                              Amortized     and Carrying
                                                                                Cost           Value
<S>                                                                           <C>           <C>
<CAPTION>
                                                                                (DOLLARS IN THOUSANDS)
<S>                                                                           <C>           <C>
US Government Obligations:
 Due in one year or less                                                      $ 63,227          62,976
 Due after one year through five years                                         129,315         123,602
 Due after five years through ten years                                          2,070           2,062
US Government agency obligations:
 Due in one year or less                                                         1,006           1,004
 Due after one year through five years                                          49,882          46,384
 Due after five years through ten years                                         19,773          19,603
Mortgage-backed securities:                                                        960             927
Other:
 Due after ten years                                                                66              99
                                                                              $266,299         256,657
</TABLE>
 
                                       25
 <PAGE>
<PAGE>
    The fair value of debt securities is established based on bid prices
    published in financial newspapers or bid quotations received from securities
    dealers.
    INVESTMENT SECURITIES HELD TO MATURITY
    The following table presents the carrying value and estimated fair value of
    investment securities held to maturity at December 31, 1994 and 1993:
<TABLE>
<CAPTION>
                                                                        At December 31,
                                                                1994                            1993 
                                                     Amortized                       Amortized
                                                     Cost and                        Cost and
                                                     Carrying         Estimated      Carrying         Estimated
                                                       Value          Fair Value       Value          Fair Value
<S>                                                  <C>              <C>            <C>              <C>
<CAPTION>
                                                                       (DOLLARS IN THOUSANDS)
<S>                                                  <C>              <C>            <C>              <C>
US Government obligations:
 Due in one year or less                             $  1,000             1,000        94,356            95,719
 Due after one year through five years                 53,328            51,375       210,824           215,040
US Government agency obligations:
 Due in one year or less                                   --                --           500               505
 Due after one year through five years                 45,968            43,613        34,947            34,724
 Due after five years through ten years                30,963            29,906         4,962             5,139
Mortgage-backed securities:                             8,659             8,364        12,676            13,135
State and municipal obligations:
 Due in one year or less                                6,509             6,612         1,002             1,018
 Due after one year through five years                  2,484             2,561         9,020             9,680
 Due after five years through ten years                 1,276             1,243            --                --
 Due after ten years                                    5,410             5,116            --                --
Other:
 Due after ten years                                       --                --            66                86
                                                     $155,597           149,790       368,353           375,046
</TABLE>
 
    The fair value of debt securities, except certain state and municipal
    obligations, is estimated based on bid prices published in financial
    newspapers or bid quotations received from securities dealers. The fair
    value of certain state and municipal obligations is not readily available
    through market sources other than dealer quotations, so fair value estimates
    are based on quoted market prices of instruments similar to those being
    valued, adjusted for differences between the quoted instruments and the
    instruments being valued.
    LOANS
    For purposes of estimating fair value of loans, the portfolio is segregated
    by type based on similar characteristics such as real estate mortgage, real
    estate construction and installment and equity lines of credit.
    The fair value of loans is calculated by discounting estimated cash flows
    using current rates at which similar loans would be made to borrowers with
    similar credit risk. Cash flows for fixed rate loans are based on the
    weighted average maturity of the specific loan category. Adjustable rate
    loans are either prime based and are repriced immediately or monthly as
    prime changes, or are based on published indices and have relatively short
    terms to their repricing dates.
    The following table presents fair value information for loans:
<TABLE>
<CAPTION>
                                                                 1994                           1993
                                                      Carrying        Estimated      Carrying        Estimated
                                                       Amount         Fair Value      Amount         Fair Value
<S>                                                   <C>             <C>            <C>             <C>
<CAPTION>
                                                                       (DOLLARS IN THOUSANDS)
<S>                                                   <C>             <C>            <C>             <C>
Loans, net                                            $638,914          615,451       465,975          472,092
Loans held for sale                                   $  2,697            2,697        18,409           18,411
</TABLE>
 
                                       26
 <PAGE>
<PAGE>
    DEPOSIT LIABILITIES
    The fair value of demand deposits, savings accounts and money market
    deposits is the amount payable on demand. The fair value of certificates of
    deposit is based on the discounted value of contractual cash flows. The
    discount rate is estimated using the rates currently offered for deposits of
    similar remaining maturities.
    The following table presents fair value information for deposits:
<TABLE>
<CAPTION>
                                                                           At December 31,
                                                                 1994                           1993 
                                                      Carrying         Estimated      Carrying        Estimated
                                                       Amount          Fair Value      Amount         Fair Value
<S>                                                  <C>               <C>            <C>             <C>
<CAPTION>
                                                                       (DOLLARS IN THOUSANDS)
<S>                                                  <C>               <C>            <C>             <C>
Demand deposit- noninterest-bearing                  $   67,203           67,203        67,830           67,830
Demand deposit- interest bearing                         91,071           91,071        76,130           76,130
Insured money market accounts                            94,981           94,981        79,711           79,711
Savings deposits                                        165,107          165,107       151,360          151,360
Certificates of deposit                                 593,783          581,144       409,425          411,365
                                                     $1,012,145          999,506       784,456          786,396
</TABLE>
 
    ADVANCES FROM THE FEDERAL HOME LOAN BANK AND OTHER BORROWED MONEY
    The fair value of advances from the FHLB is based on quoted market prices
    for the same or similar issues or on the current rates offered to Security
    Capital for debt of the same remaining maturities. At December 31, 1994 and
    1993, the carrying value of advances from the FHLB was $18,576 and $8,000,
    respectively, and the fair value was $18,477 and $8,539, respectively.
    The fair value of other borrowed money, consisting of securities sold under
    agreements to repurchase, bearing a short term to maturity, is considered to
    approximate carrying value.
    COMMITMENTS TO EXTEND CREDIT AND STANDBY LETTERS OF CREDIT
    The large majority of commitments to extend credit and standby letters of
    credit are at variable rates and/or have relatively short terms to maturity
    and, therefore, are subject to minimal interest rate risk exposure.
    LIMITATIONS
    Fair value estimates are made at a specific point in time, based on relevant
    market information and information about the financial instrument. These
    estimates do not reflect any premium or discount that could result from
    offering for sale at one time Security Capital's entire holdings of a
    particular financial instrument. Because no market exists for a significant
    portion of Security Capital's financial instruments, fair value estimates
    are based on judgments regarding future expected loss experience, current
    economic conditions, risk characteristics of various financial instruments,
    and other factors. These estimates are subjective in nature and involve
    uncertainties and matters of significant judgment and therefore cannot be
    determined with precision. Changes in assumptions could significantly affect
    the estimates.
    Fair value estimates are based on existing on-and-off balance sheet
    financial instruments without attempting to estimate the value of
    anticipated future business and the value of assets and liabilities that are
    not considered financial instruments. For example, a significant asset not
    considered a financial asset is premises and equipment. In addition, tax
    ramifications related to the realization of the unrealized gains and losses
    can have a significant effect on fair value estimates and have not been
    considered in any of the estimates.
                                       27
 <PAGE>
<PAGE>
                          INDEPENDENT AUDITORS' REPORT
The Board of Directors
Security Capital Bancorp
Salisbury, North Carolina
We have audited the accompanying consolidated balance sheets of Security Capital
Bancorp and subsidiaries (Security Capital) as of December 31, 1994 and 1993,
and the related consolidated statements of income, stockholders' equity, and
cash flows for each of the years in the three-year period ended December 31,
1994, included on pages 7 through 27 herein. These consolidated financial
statements are the responsibility of Security Capital's management. Our
responsibility is to express an opinion on these consolidated financial
statements based on our audits.
We conducted our audits in accordance with generally accepted auditing
standards. Those standards require that we plan and perform the audit to obtain
reasonable assurance about whether the financial statements are free of material
misstatement. An audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statements. An audit also includes
assessing the accounting principles used and significant estimates made by
management, as well as evaluating the overall financial statement presentation.
We believe that our audits provide a reasonable basis for our opinion.
In our opinion, the consolidated financial statements referred to above present
fairly, in all material respects, the financial position of Security Capital
Bancorp and subsidiaries at December 31, 1994 and 1993, and the results of their
operations and their cash flows for each of the years in the three-year period
ended December 31, 1994 in conformity with generally accepted accounting
principles.
As discussed in note 3 to the consolidated financial statements, Security
Capital adopted the provisions of the Financial Accounting Standards Board's
Statement of Financial Accounting Standards No. 115, "Accounting for Certain
Investments in Debt and Equity Securities," on January 1, 1994.
                                                           KPMG Peat Marwick LLP
Charlotte, North Carolina
January 20, 1995
                                       28
 <PAGE>
<PAGE>


<PAGE>

                          EXHIBIT 22

     Security Capital Bancorp has five wholly-owned subsidiaries: Security  
Capital Bank, a North Carolina commercial bank; OMNIBANK, Inc., A State Savings
Bank, a North Carolina savings bank; Citizens Savings, Inc., SSB, a
North  Carolina  savings  bank; Home Savings Bank, Inc., SSB, a North Carolina 
savings bank; and, Estates Development Corporation, a North Carolina 
corporation. Security Capital Bank has six wholly-owned subsidiaries: First 
Security Credit Corporation, a North Carolina corporation operating as a 
consumer finance company; Northbound, Ltd.; North Carolina Financial Services 
Corporation; University Financial Services Corporation, Inc.; NC Financial 
Services Corporation; and First Residential Mortgage Group, Inc. Other than 
First Security Credit Corporation, all other subsidiaries of Security Capital 
Bank were inactive at December 31, 1994.



<PAGE>                                                            Exhibit 24

               CONSENT OF INDEPENDENT CERTIFIED PUBLIC ACCOUNTANTS

The Board of Directors
Security Capital Bancorp:

We consent to the incorporation by reference in the Registration Statements 
of Security Capital Bancorp on Form S-8 (No. 33-53856); Form S-8 (No. 
33-57779); and Form S-3 (No. 33-44392) of our report dated January 20, 1995, 
relating to the consolidated balance sheets of Security Capital Bancorp and 
subsidiaries as of December 31, 1994 and 1993, and the related consolidated 
statements of income, stockholders' equity, and cash flows for each of the 
years in the three-year period ended December 31, 1994, which report appears 
in the December 31, 1994 Annual Report to Stockholders and is 
incorporated by reference in the Form 10-K of Security Capital Bancorp. Our 
report refers to a change in the method of accounting for investments in 1994. 


                                       KPMG Peat Marwick LLP

Charlotte, North Carolina
March 30, 1995




<TABLE> <S> <C>

<ARTICLE> 9
       
<S>                             <C>
<PERIOD-TYPE>                   YEAR
<FISCAL-YEAR-END>                          DEC-31-1994
<PERIOD-END>                               DEC-31-1994
<CASH>                                          24,374
<INT-BEARING-DEPOSITS>                          17,321
<FED-FUNDS-SOLD>                                 6,948
<TRADING-ASSETS>                                     0
<INVESTMENTS-HELD-FOR-SALE>                    256,657
<INVESTMENTS-CARRYING>                         155,597
<INVESTMENTS-MARKET>                           149,790
<LOANS>                                        650,928
<ALLOWANCE>                                      9,317
<TOTAL-ASSETS>                               1,165,614
<DEPOSITS>                                   1,012,145
<SHORT-TERM>                                     3,091
<LIABILITIES-OTHER>                             11,857
<LONG-TERM>                                     15,485
<COMMON>                                        51,610
                                0
                                          0
<OTHER-SE>                                      68,150
<TOTAL-LIABILITIES-AND-EQUITY>               1,165,614
<INTEREST-LOAN>                                 43,951
<INTEREST-INVEST>                               22,138
<INTEREST-OTHER>                                 1,447
<INTEREST-TOTAL>                                67,536
<INTEREST-DEPOSIT>                              28,363
<INTEREST-EXPENSE>                              29,323
<INTEREST-INCOME-NET>                           37,854
<LOAN-LOSSES>                                      190
<SECURITIES-GAINS>                                (70)
<EXPENSE-OTHER>                                 27,700
<INCOME-PRETAX>                                 18,510
<INCOME-PRE-EXTRAORDINARY>                       6,634
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                     6,634
<EPS-PRIMARY>                                      .57
<EPS-DILUTED>                                      .55
<YIELD-ACTUAL>                                    4.10
<LOANS-NON>                                      1,774
<LOANS-PAST>                                     2,402
<LOANS-TROUBLED>                                   129
<LOANS-PROBLEM>                                      0
<ALLOWANCE-OPEN>                                 7,227
<CHARGE-OFFS>                                      581
<RECOVERIES>                                       258
<ALLOWANCE-CLOSE>                                9,317
<ALLOWANCE-DOMESTIC>                                69
<ALLOWANCE-FOREIGN>                                  0
<ALLOWANCE-UNALLOCATED>                          9,248
        

</TABLE>


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