FIRST NATIONAL CORP /SC/
10-K, 1996-03-29
STATE COMMERCIAL BANKS
Previous: SECURITY BANC CORP, 8-K, 1996-03-29
Next: FIRST NATIONAL CORP /SC/, DEF 14A, 1996-03-29



                       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, 1995, Commission file number 2-96043

                           First National Corporation
                   Incorporated in the State of South Carolina
                 I.R.S. Employer Identification No.: 57-0799315
                    Address: 345 John C. Calhoun Drive, S.E.
                        Orangeburg, South Carolina 29115
                            Telephone: (803) 534-2175

        Securities registered pursuant to Section 12(b) of the Act: None.

          Securities registered pursuant to Section 12 (g) of the Act:
                         Common Stock - $5.00 par value

Indicate by checkmark  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]

The  aggregate  market  value  of the  voting  stock of the  registrant  held by
non-affiliates  at February 29, 1996 was $50,308,157  based on the sale price of
$26.50 per share on that date. For purposes of the foregoing  calculation  only,
all  directors  and  executive  officers  of the  registrant  have  been  deemed
affiliates.  The number of shares of common stock outstanding as of February 29,
1996 was 2,247,636.

                       Documents Incorporated by Reference

Portions of the Proxy  Statement  of the  Registrant  for the Annual  Meeting of
Shareholders  to be held on April 23, 1996, are  incorporated  by reference into
Part III.




<PAGE>



                         Form 10-K Cross-Reference Index

                                     Part I                                 Page
Item 1 -  Business                                                             3
Item 2 -  Properties                                                          12
Item 3 -  Legal Proceedings                                                   12
Item 4 -  Submission of Matters to a Vote of                                  12
           Security Holders

                                     Part II

Item 5 -  Market for Registrant's Common Equity                               12
            and Related Stockholder Matters
Item 6 -  Selected Financial Data                                             12
Item 7 -  Management's Discussion and Analysis                                12
           of Financial Condition and Results
           of Operations
Item 8 -  Financial Statements                                                12
           and Supplementary Data
Item 9 -  Changes in and Disagreements with                                   12
           Accountants on Accounting
           and Financial Disclosure

                                    Part III

Item 10 - Directors and Executive Officers
           of the Registrant                                                   *
Item 11 - Executive Compensation                                               *
Item 12 - Security Ownership of Certain
           Beneficial Owners and
           Management                                                          *
Item 13 - Certain Relationships and
            Related Transactions                                               *

                                     Part IV

Item 14 - Exhibits, Financial Statement                                       13
           Schedules, and Reports on
           Form 8-K

*Incorporated  by reference to the  Registrant's  Proxy  Statement  for its 1996
Annual Meeting of Shareholders

                                        2

<PAGE>



Introduction

     The following  discussion is provided to assist the reader in understanding
the operation and financial  position of the  Corporation.  Information  in this
review should be read in conjunction with the consolidated  financial statements
and  accompanying  footnotes.

                                     Part I

Item 1.  Business

Description of business

     First  National  Corporation  (the  "Company"),  is a bank holding  company
incorporated  under the laws of South Carolina in 1985. The Company owns 100% of
First  National  Bank,  which was opened in 1934.  At the close of  business  on
December 31, 1992 First National Corporation acquired 120,000 outstanding shares
of Santee Cooper State Bank in a stock exchange  transaction  accounted for as a
pooling-of-interests.

     In June,  1995,  First National Bank completed the purchase of two branches
of another  commercial bank in Colleton  County,  South  Carolina,  and opened a
branch in Beaufort County, South Carolina.

     The  Company  is in the  process  of  sponsoring  the  organization  of the
National Bank of York County (In Organization) in Rock Hill, South Carolina. The
organizers  of the  National  Bank  of York  County  have  received  preliminary
approval  of the  bank's  charter  from the  Office  of the  Comptroller  of the
Currency.  An application for federal deposit  insurance has been filed with the
Federal Deposit  Insurance  Corporation and is currently  pending.  Applications
must also be filed by the  Company  with the Board of  Governors  of the Federal
Reserve System and the South Carolina State Board of Financial  Institutions for
approval of the Company's  acquisition  of 100% of the stock of National Bank of
York County upon completion of its organization. These applications are expected
to be filed in the near future.  The Company  intends to capitalize the new bank
with  proceeds of an offering of common  stock.  The offering will be registered
with the  Securities and Exchange  Commission  pursuant to the Securities Act of
1933.

     The Company engages in no significant  operations  other than the ownership
of its subsidiary.

     Some of the major services which the Company  provides  through its banking
subsidiary  include checking,  NOW accounts,  savings and other time deposits of
various  types,  alternative  investment  products  such as annuities and mutual
funds,  loans  for  business,  agriculture,  real  estate,  personal  use,  home
improvement and automobiles,  credit cards, letters of credit, home equity lines
of credit, safe deposit boxes, bank money orders, wire transfer services,  trust
services,  discount brokerage services,  and use of ATM facilities.  The Company
has no material  concentration  of deposits from any single customer or group of
customers,  and no  significant  portion of its loans is  concentrated  within a
single industry or group of related  industries.  There are no material seasonal
factors that would have an adverse  effect on the Company.  The Company does not
have foreign loans.

Territory Served and Competition

     First National Bank conducts its business from twenty locations in thirteen
South Carolina  towns.  In its markets,  First National Bank  encounters  strong
competition  from  several  major banks that  dominate  the  commercial  banking
industry  in their  service  areas  and in  South  Carolina  generally.  Several
competitors have substantially  greater resources and higher lending limits than
First  National Bank and they offer certain  services for their  customers  that
First  National Bank does not offer.  In addition to commercial  banks,  savings
institutions  and credit  unions,  First National Bank competes for deposits and
loans  with  other  financial   intermediaries   and  investment   alternatives,
including,  but not limited to mortgage  companies,  captive finance  companies,
money market mutual funds,  brokerage firms,  governmental and corporation bonds
and other  securities.  Various of these nonbank  competitors are not subject to
the same regulatory restrictions as the Company and First National Bank and many
have substantially greater resources than the Company.

                                        3

<PAGE>




     As a bank  holding  company,  the Company is a legal  entity  separate  and
distinct  from  its bank  subsidiary.  The  Company  coordinates  the  financial
resources of the consolidated  enterprise and maintains  financial,  operational
and  administrative  systems that allow  centralized  evaluation  of  subsidiary
operations and coordination of selected  policies and activities.  The Company's
operating  revenues  and net income are derived  primarily  from its  subsidiary
through  dividends,  fees for  services  performed  and interest on advances and
loans.

Employees

     The Company does not have any salaried employees.  As of December 31, 1995,
First  National  Bank  had  253  full-time  equivalent  employees.  The  Company
considers its  relationship  with its  employees to be  excellent.  The employee
benefit  programs the Company  provides  include  group life,  health and dental
insurance,  paid vacation, sick leave, educational  opportunities,  stock option
plans for officers and key employees, a defined benefit pension plan, and a 401K
plan for employees.

Executive Officers

C. John Hipp, III (Age 44)
  President and Chief Executive Officer

L. D. Westbury (Age 63)
     Chairman

Robert R. Horger (Age 45)
     Vice Chairman

James C. Hunter, Jr. (Age 53)
     Secretary and Treasurer

W. Louis Griffith (Age 44)
     Chief Financial Officer

Executive Officers of the Company

     Mr. Hipp has served as  President  of the Company and First  National  Bank
since April 1994.  From 1991 to 1994,  Mr. Hipp served as President of Rock Hill
National Bank and Rock Hill National Corporation.

     Mr.  Westbury  has served as Chairman of the Board of the Company and First
National Bank since April 1994. Mr.  Westbury served as President of the Company
and First  National Bank from  November  1986 to March 1994,  as Executive  Vice
President of First  National Bank from May until  November  1986,  and as Senior
Vice President of First National Bank from April 1975 until May 1986.

     Mr. Horger was named Vice  Chairman of the Company and First  National Bank
in April 1994,  and was named to the Company Board in April 1991.  Mr. Horger is
an attorney with Horger, Barnwell and Reid.

     Mr.  Hunter has served as Secretary  and Treasurer of the Company since May
1986 and as Executive Vice President of First National Bank since April 1993. He
served as Senior Vice President of First National Bank from May 1987 until April
1993, and Vice President of First National Bank from March 1976 until May 1987.

     Mr.  Griffith has served as Chief  Financial  Officer of the Company  since
October 1995, and as Senior Vice President and Chief Financial  Officer of First
National  Bank  since  December  1994.  He  served as Vice  President  and Chief
Financial Officer of First National Bank from August until December 1994, and as
Vice President of First National Bank from March 1986 until August 1994.



                                        4

<PAGE>



Supervision and Regulation

     Bank holding  companies and banks are  extensively  regulated under federal
and state law. To the extent that the following  information describes statutory
and regulatory provisions,  it is qualified in its entirety by reference to such
statutes and regulations.  Any change in applicable law or regulation may have a
material effect on the business of the Company and its subsidiaries.

Bank Holding Company Regulation

     The Company is  registered  as a "bank  holding  company" with the Board of
Governors of the Federal Reserve System ("Federal  Reserve"),  and is subject to
supervision  by the Federal  Reserve  under the Bank  Holding  Company Act ("BHC
Act"). The Company is required to file with the Federal Reserve periodic reports
and such additional  information as the Federal Reserve may require  pursuant to
the BHC Act.  The Federal  Reserve  examines  the  Company,  and may examine the
subsidiary Bank.

     The BHC Act  requires  prior  Federal  Reserve  approval  for,  among other
things,  the  acquisition  by a bank  holding  company  of  direct  or  indirect
ownership or control of more than 5% of the voting shares or  substantially  all
the  assets of any  bank,  or for a merger or  consolidation  of a bank  holding
company with another bank holding company. With certain exceptions,  the BHC Act
prohibits a bank holding company from acquiring direct or indirect  ownership or
control  of voting  shares of any  company  which is not a bank or bank  holding
company and from  engaging  directly or  indirectly  in any activity  other than
banking  or  managing  or  controlling  banks  or  performing  services  for its
authorized  subsidiaries.  A bank  holding  company may,  however,  engage in or
acquire an interest in a company  that engages in  activities  which the Federal
Reserve  has  determined  by  regulation  or order to be so  closely  related to
banking or managing or controlling banks as to be a proper incident thereto.

     The Company is also registered under the bank holding company laws of South
Carolina.  Accordingly,  the Company is subject to regulation and supervision by
the South Carolina State Board of Financial Institutions (the "State Board").

     A registered  South  Carolina  bank holding  company must provide the State
Board with  information  with respect to the  financial  condition,  operations,
management  and  inter-company  relationships  of the  holding  company  and its
subsidiaries.  The State Board also may  require  such other  information  as is
necessary to keep itself informed about whether the provisions of South Carolina
law and the  regulations  and orders  issued  thereunder by the State Board have
been complied with, and the State Board may examine any bank holding company and
its subsidiaries.

     Under the South  Carolina Bank Holding  Company Act (the  "SCBHCA"),  it is
unlawful  without the prior  approval of the State Board for any South  Carolina
bank holding  company (i) to acquire direct or indirect  ownership or control of
more than 5% of the voting shares of any bank or any other bank holding company,
(ii) to acquire  all or  substantially  all of the assets of a bank or any other
bank  holding  company,  or (iii) to merge or  consolidate  with any other  bank
holding company.

     As stated above,  the Company is a legal entity  separate and distinct from
First National Bank. Various legal limitations place restrictions on the ability
of First  National  Bank to lend or otherwise  supply funds to the Company.  The
Company  and First  National  Bank are  subject  to Section  23A of the  Federal
Reserve  Act.  Section  23A  defines  "covered   transactions",   which  include
extensions  of  credit,  and  limits  a  bank's  covered  transactions  with any
affiliate to 10% of such bank's  capital and surplus.  All covered  transactions
with all affiliates  cannot in the aggregate  exceed 20% of a bank's capital and
surplus.  All covered and exempt transactions  between a bank and its affiliates
must  be on  terms  and  conditions  consistent  with  safe  and  sound  banking
practices,  and banks and their  subsidiaries  are  prohibited  from  purchasing
low-quality  assets from the bank's  affiliates.  Finally,  Section 23A requires
that all of a bank's  extensions  of credit  to an  affiliate  be  appropriately
secured by acceptable  collateral,  generally United States government or agency
securities.  The Company and First National Bank also are subject to Section 23B
of  the  Federal  Reserve  Act,  which   generally   limits  covered  and  other
transactions  among  affiliates  to terms and  circumstances,  including  credit
standards,  that are  substantially  the same or at least as favorable to a bank
holding company,  a bank or a subsidiary of either as prevailing at the time for
transactions with unaffiliated companies.

                                        5

<PAGE>




     In July 1994, South Carolina enacted legislation which effectively provides
that, after June 30, 1996, out-of-state bank holding companies may acquire other
banks or bank  holding  companies  having  offices  in South  Carolina  upon the
approval  of the State  Board and  compliance  with  certain  other  conditions,
including that the effect of the transaction not lessen competition and that the
laws of the state in which the  out-of-state  bank  holding  company  filing the
applications  has its  principal  place of business  permit South  Carolina bank
holding  companies to acquire  banks and bank  holding  companies in that state.
Although such legislation may increase takeover activity in South Carolina,  the
Company does not believe that such  legislation  will have a material  impact on
its competitive position.
However, no assurance of such fact may be given.

     Congress recently enacted the Riegle-Neal  Interstate Banking and Branching
Efficiency  Act of  1994,  which  will  increase  the  ability  of bank  holding
companies  and banks to  operate  across  state  lines.  Under  the  Riegle-Neal
Interstate   Banking  and  Branching   Efficiency  Act  of  1994,  the  existing
restrictions on interstate  acquisitions of banks by bank holding companies will
be repealed one year  following  enactment,  such that the Company and any other
bank holding  company  located in South Carolina would be able to acquire a bank
located in any other state,  and a bank holding  company  located  outside South
Carolina could acquire any South  Carolina-based bank, in either case subject to
certain deposit percentage and other restrictions. The legislation also provides
that,  unless an individual state elects beforehand either (i) to accelerate the
effective date or (ii) to prohibit  out-of-state banks from operating interstate
branches within its territory,  on or after June 1, 1997, adequately capitalized
and managed bank holding  companies will be able to consolidate their multistate
bank operations into a single bank subsidiary and to branch  interstate  through
acquisitions.  De novo branching by an out-of-state bank would be permitted only
if it is expressly  permitted by the laws of the host state.  The authority of a
bank to  establish  and  operate  branches  within a state will  continue  to be
subject to  applicable  state  branching  laws.  The Company  believes that this
legislation  may  result  in  increased  takeover  activity  of  South  Carolina
financial  institutions by out-of-state  financial  institutions.  However,  the
Company does not presently anticipate that such legislation will have a material
impact on its operations or future plans.

Obligations of Holding Company to its Subsidiary Banks

     Under the policy of the Federal Reserve, a bank holding company is required
to  serve  as a  source  of  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 Federal
Deposit Insurance  Corporation  Improvement Act of 1991 ("1991 Banking Law"), to
avoid  receivership of its 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 applicable  capital
standards  as of the time the  institution  fails to comply  with  such  capital
restoration  plan.  Under the BHCA,  the Federal  Reserve 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 Federal Reserve'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, as amended  ("FDIA"),  require  insured  depository  institutions
under common  control to reimburse  the FDIC for any loss suffered or reasonably
anticipated  by  either  the  Savings  Association  Insurance  Fund or the  Bank
Insurance  Fund 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  for  damages  is  superior  to  claims  of  stockholders  of the  insured
depository  institution  or its holding  company but is subordinate to claims of
depositors,  secured  creditors  and  holders of  subordinated  debt (other than
affiliates) of the commonly controlled insured depository institutions.

     The FDIA also provides that amounts  received from the liquidation or other
resolution  of any  insured  depository  institution  by any  receiver  must  be
distributed (after payment of secured claims) to pay the deposit  liabilities of
the

                                        6

<PAGE>



institution prior to payment of any other general or unsecured senior liability,
subordinated  liability,  general creditor or stockholder.  This provision would
give  depositors  a  preference  over  general and  subordinated  creditors  and
stockholders  in the event a receiver is appointed to  distribute  the assets of
the Banks.

     Any capital loans by a bank holding company to any of its subsidiary  banks
are   subordinate  in  right  of  payment  to  deposits  and  to  certain  other
indebtedness of such subsidiary  bank. In the event of a bank holding  company's
bankruptcy,  any  commitment  by the bank  holding  company  to a  federal  bank
regulatory  agency to maintain the capital of a subsidiary  bank will be assumed
by the bankruptcy trustee and entitled to a priority of payment.

     Under the  National  Bank Act, if the capital  stock of a national  bank is
impaired by losses or otherwise,  the Office of the  Comptroller of the Currency
("OCC") 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 after three months notice, to sell the
stock of such shareholder to make good the deficiency.

Capital Adequacy

     The various federal bank regulators,  including the Federal Reserve and the
OCC, have adopted  risk-based  capital  requirements  for assessing bank holding
company and bank capital  adequacy.  These  standards  define what  qualifies as
capital  and  establish  minimum  capital  standards  in  relation to assets and
off-balance sheet exposures, as adjusted for credit risks. Capital is classified
into two tiers.  For bank holding  companies,  Tier 1 or "core" capital consists
primarily of common shareholders' equity,  perpetual preferred stock (subject to
certain  limitations)  and minority  interests in the common equity  accounts of
consolidated subsidiaries, and is reduced by goodwill and certain investments in
other corporations ("Tier 1 Capital").  Tier 2 capital consists of the allowance
for  possible  loan  losses  (subject  to  certain  limitations),   and  certain
subordinated debt, "hybrid capital instruments", subordinated and perpetual debt
and  intermediate  term and other preferred stock ("Tier 2 Capital").  A minimum
ratio of total capital to risk- weighted  assets of 8.00% is required and Tier 1
capital  must be at least 50% of total  capital.  The Federal  Reserve  also has
adopted  a  minimum  leverage  ratio  of Tier 1  Capital  to total  assets  (not
risk-weighted)  of 3%. The 3% Tier 1 Capital to total assets  ratio  constitutes
the leverage standard for bank holding companies and national banks, and will be
used in conjunction with the risk-based ratio in determining the overall capital
adequacy of banking organizations.

     The  Federal  Reserve  and the  OCC  have  emphasized  that  the  foregoing
standards are supervisory minimums and that an institution would be permitted to
maintain  such levels of capital only if it had a composite  rating of "1" under
the regulatory  rating systems for bank holding  companies and banks.  All other
bank holding  companies are required to maintain a leverage  ratio of 3% plus at
least 1% to 2% of additional  capital.  These rules further provide that banking
organizations  experiencing  internal  growth  or  making  acquisitions  will be
expected  to  maintain  capital  positions   substantially   above  the  minimum
supervisory  levels and comparable to peer group averages,  without  significant
reliance on  intangible  assets.  The Federal  Reserve  continues  to consider a
"tangible  Tier 1 leverage  ratio" in evaluation  proposals for expansion or new
activities.  The  tangible  Tier 1  leverage  ratio is the  ratio  of a  banking
organization's  Tier 1 Capital less all intangibles,  to total assets,  less all
intangibles.  The Federal  Reserve  has not advised the Company of any  specific
minimum  leverage  ratio  applicable to it. As of December 31, 1995, the Company
and First National Bank have leverage ratios of 9.1%; and 8.1% respectively, and
total risk adjusted capital ratios of 16.6%; and 15.0%, respectively.

Payment of Dividends

     If a national  bank's  surplus fund equals the amount of its capital stock,
the directors may declare quarterly,  semi-annual or annual dividends out of the
bank's net profits, after deduction of losses and bad debts. If the surplus fund
does not equal the amount of  capital  stock,  a dividend  may not be paid until
one-tenth of the bank's net profits of the  preceding  half year, in the case of
quarterly or semi-annual  dividends,  or the preceding two years, in the case of
an annual dividend, are transferred to the surplus fund.

     The approval of the OCC is required if the total of all dividends  declared
by a national  bank in any  calendar  year will exceed the total of its retained
net profits of that year combined with its retained net profits of the two

                                        7

<PAGE>



preceding  years,  less any  required  transfers  to  surplus  or a fund for the
retirement of any preferred stock.  OCC regulations  provide that provisions for
possible credit losses cannot be added back to net income and charge-offs cannot
be deducted from net income in  calculating  the level of net profits  available
for the payment of dividends.

     The payment of dividends by the First National Bank may also be affected or
limited by other factors,  such as the requirements to maintain adequate capital
above regulatory guidelines.  In addition, if, in the opinion of the OCC, a bank
under  its  jurisdiction  is  engaged  in or is about to  engage in an unsafe or
unsound practice (which, depending on the financial condition of the bank, could
include the  payment of  dividends),  the OCC may  require,  after  notice and a
hearing,  that  such bank  cease and  desist  from  such  practice.  The OCC has
indicated that paying  dividends that deplete a national  bank's capital base to
an inadequate level would be an unsafe and unsound banking practice. The Federal
Reserve,  the OCC and the FDIC have issued policy  statements which provide that
bank holding companies and insured banks should generally only pay dividends out
of current operating earnings.

Bank Regulation

     First National Bank is subject to supervision  and  examination by the OCC.
The OCC  regulates  and monitors all areas of the bank's  operations,  including
loans,  mortgages,   issuance  of  securities,   capital  adequacy,  payment  of
dividends,  and  establishment  of branches.  Interest and certain other charges
collected  or  contracted  for by the Banks are also subject also to state usury
laws and certain federal laws concerning  interest rates. First National Bank is
a member of the Federal Reserve System, and its deposits are insured by the FDIC
up to the maximum permitted by law.

     Under present law,  First National Bank currently may establish and operate
branches  throughout the State of South Carolina,  subject to the maintenance of
adequate capital for each branch and the receipt of OCC approval.

Insurance of Deposits

     As an FDIC-insured institution, First National Bank is subject to insurance
assessments imposed by the FDIC. Under current law, the insurance  assessment to
be paid  by  FDIC-insured  institutions  shall  be as  specified  in a  schedule
required  to be issued by the FDIC that  specifies,  at  semi-annual  intervals,
target  reserve ratios  designed to increase the FDIC  insurance  fund's 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  to impose  one or more  special  assessments  in any  amount  deemed
necessary to enable  repayment  of amounts  borrowed by the FDIC from the United
States Department of the Treasury.

     Effective  January 1, 1996,  the FDIC  implemented a risk-based  assessment
schedule  that  provides  for  assessments  ranging from 0.00% to 0.27% of a BIF
insured  institution's  average  assessment base. The minimum annual  assessment
under the schedule is $2,000 per institution.  The actual  assessment to be paid
by each FDIC- insured institution is based on the institution's  assessment risk
classification,  which  is  determined  based  on  whether  the  institution  is
considered "well capitalized,"  "adequately  capitalized" or "undercapitalized",
as such terms have been defined in  applicable  federal  regulations  adopted to
implement  the  prompt  corrective  action  provisions  of the  Federal  Deposit
Insurance  Corporation  Improvement  Act of 1991  ("FDICIA"),  and whether  such
institution is considered by its supervisory  agency to be financially  sound or
to have supervisory  concerns.  Under uniform regulations  defining such capital
levels  issued by each of the federal  banking  agencies,  a bank is  considered
"well  capitalized"  if it has (i) a total  risk-based  capital  ratio of 10% or
greater,  (ii) a Tier 1  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"  bank  is  defined  as one  that  has  (i) a total
risk-based  capital  ratio of 8% or greater,  (ii) a Tier 1  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 a bank with a  composite  CAMEL  rating of 1). A bank is
considered  "undercapitalized" if it has (i) a total risk-based capital ratio of
less than 8%, (ii) a Tier 1 risk-based capital ratio of less than 4%, or (iii) a
leverage  ratio of less  than 4% (or 3% in the case of a bank  with a  composite
CAMEL  rating of 1). As a result of the current  provisions  of federal law, the
assessment  rates on deposits could increase over present  levels.  Based on the
current financial condition and capital levels of the Bank, the Company does not
expect that the current FDIC risk-based assessment schedule will have a material
adverse effect on the

                                        8

<PAGE>



Bank's earnings. First National Bank's risk-based insurance assessment currently
is set at the minimum $2,000 annual assessment.

Legislation

     In 1989 and  again  in 1991,  Congress  enacted  comprehensive  legislation
affecting  the  commercial   banking  and  thrift   industries:   the  Financial
Institutions Reform,  Recovery and Enforcement Act (FIRREA") and FDICIA. FIRREA,
among other things, abolished the Federal Savings and Loan Insurance Corporation
and established two new insurance funds under the  jurisdiction of the FDIC: the
Bank  Insurance Fund ("BIF"),  which insures most  commercial  banks,  including
First National Bank, and the Savings Association Insurance Fund ("SAIF"),  which
insures most thrift institutions.

     FIRREA  permitted bank holding  companies to acquire  savings  associations
subject to  appropriate  regulatory  approvals.  The  entities  acquired  may be
operated as separate savings  associations,  converted into banks or, if certain
conditions are satisfied, merged into existing bank affiliates.

     FIRREA also imposed,  with certain limited exceptions,  a "cross-guarantee"
on the part of commonly controlled depository  institutions,  as discussed above
under "Obligations of Holding Company to its Subsidiary Banks."

     FDICIA  supplements  the federal  banking  agencies'  broad  powers to take
corrective  action to  resolve  problems  of  insured  depository  institutions,
generally  authorizing  earlier  intervention  in the  affairs  of a  particular
institution and imposing express requirements that are tied to the institution's
level of capital.  If a depository  institution fails to meet regulatory capital
requirements specified in FDICIA, regulatory agencies can require submission and
funding of a capital  restoration plan by the  institution,  place limits on its
activities,  require the raising of additional capital and, ultimately,  require
the  appointment  of a  conservator  or receiver  for the  institution.  Where a
capital  restoration plan is required,  the regulatory agency may require a bank
holding company to guarantee as a condition of approval of the plan the lower of
5% of an  undercapitalized  subsidiary's  assets or the amount  required to meet
regulatory capital  requirements.  If the controlling bank holding company fails
to fulfill its  obligations  with respect to such a plan and files (or has filed
against it) a petition  under the federal  Bankruptcy  Code,  the claim would be
entitled to a priority in such bankruptcy  proceeding over third party creditors
of the bank holding company.

     FDICIA required each federal banking agency, including the Federal Reserve,
to revise its risk-based  capital  standards 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.  The Federal Reserve,  the
FDIC and the OCC have  issued a joint rule  amending  the capital  standards  to
specify that the banking agencies will include in their  evaluations of a bank's
capital adequacy an assessment of the exposure to declines in the economic value
of the bank's capital due to changes in interest  rates.  The agencies have also
issued for comment a proposed joint policy  statement that describes the process
the banking agencies will use to measure and assess the exposure of a bank's net
economic  value to changes in interest  rates.  The banking  agencies  have also
indicated that, through a subsequent  rulemaking process, they intend to issue a
proposed rule that would establish an explicit  capital charge for interest rate
risk based on the level of a bank's measured interest rate risk exposure.

     The Federal Reserve, the FDIC, the OCC and the Office of Thrift Supervision
have also issued a joint rule amending the risk-based capital guidelines to take
account  of  concentration  of  credit  risk  and the  risk  of  non-traditional
activities.  The rule amends  each  agency's  risk-based  capital  standards  by
explicitly  identifying  concentration  of credit risk and the risk arising from
other sources,  as well as an  institution's  ability to manage these risks,  as
important  factors  to be taken  into  account  by the  agency in  assessing  an
institution's overall capital adequacy.

     FDICIA  also  restricts  the  acceptance  of  brokered  deposits by insured
depository  institutions and contains a number of consumer  banking  provisions,
including disclosure  requirements and substantive  contractual limitations with
respect to deposit accounts.


                                        9

<PAGE>



     FDICIA  also  required  each of the  federal  banking  agencies  to develop
regulations  addressing  certain  safety and  soundness  standards  for  insured
depository institutions and depository institution holding companies,  including
operational  and  managerial  standards,   asset  quality,  earnings  and  stock
valuation standards, as well as compensation standards (but not dollar levels of
compensation).  On September  23, 1994,  the Riegle  Community  Development  and
Regulatory Improvement Act of 1994 amended the 1991 Banking Law to authorize the
agencies  to  establish  safety and  soundness  standards  by  regulation  or by
guideline.  Accordingly,  the federal  banking  agencies  have  recently  issued
Interagency Guidelines  Establishing  Standards for Safety and Soundness,  which
set forth general operational and managerial  standards in the areas of internal
controls,  information  systems and internal audit systems,  loan documentation,
credit underwriting, interest rate exposure, asset growth and compensation, fees
and benefits.  The Guidelines also prohibit payment of excessive compensation as
an unsafe and unsound  practice.  Compensation  is defined as excessive if it is
unreasonable  or  disproportionate  to the  services  actually  performed.  Bank
holding companies are not subject to the Guidelines.  The Guidelines contemplate
that each federal agency will determine  compliance with these standards through
the  examination  process,  and if necessary to correct  weaknesses,  require an
institution to file a written safety and soundness  compliance plan. The Company
does not expect the Guidelines to materially change current  operations of First
National Bank.

Enforcement Policies and Actions

     FIRREA  significantly  increased  the  enforcement  powers of the OCC,  the
Federal Reserve and the other federal  depository  institution  regulators,  and
authorizes the imposition of civil money  penalties of from $5,000 per day up to
$1,000,000  per day for  violations  of federal  banking  laws and  regulations.
Persons who are affiliated  with depository  institutions  and are found to have
violated  federal  banking laws and  regulations  can be removed from any office
held in such  institution and banned for life from  participating in the affairs
of such an institution. The banking regulators have not hesitated to use the new
enforcement authorities provided them under FIRREA.

Community Reinvestment Act

     First  National  Bank  is  subject  to the  requirements  of the  Community
Reinvestment Act (the "CRA"). The CRA requires that financial  institutions have
an  affirmative  and ongoing  obligation to meet the credit needs of their local
communities,  including low- and moderate-income neighborhoods,  consistent with
the safe and sound operation of those institutions. Each financial institution's
efforts in meeting  the  community  credit  needs are  evaluated  as part of the
examination  process pursuant to twelve assessment  factors.  These factors also
are considered in evaluating  mergers,  acquisitions  and applications to open a
branch or facility.  First National Bank received a rating of  "outstanding"  in
its most recent evaluation.

     The federal  banking  agencies,  including the OCC, have recently  issued a
joint  rule  that  changes  the  method  of  evaluating  an  institution's   CRA
performance.   The  new  rule  evaluates  institutions  based  on  their  actual
performance (rather than efforts) in meeting community credit needs.  Subject to
certain  exceptions,  the OCC assesses the CRA performance of a bank by applying
lending,  investment  and service  tests.  The lending  test  evaluates a bank's
record of helping to meet the credit  needs of its  assessment  area through its
lending activities by considering a bank's home mortgage,  small business, small
farm, community development, and consumer lending. The investment test evaluates
a bank's  record of  helping  to meet the credit  needs of its  assessment  area
through  qualified  investments  that benefit its  assessment  area or a broader
statewide or regional area that includes the bank's assessment area. The service
test  evaluates  a bank's  record of  helping  to meet the  credit  needs of its
assessment area by analyzing both the availability and effectiveness of a bank's
systems for delivering retail banking services and the extent and innovativeness
of its  community  development  services.  The OCC assigns a rating to a bank of
"outstanding," satisfactory," "needs to improve," or "substantial noncompliance"
based on the bank's performance under the lending, investment and service tests.
To evaluate compliance with the tests, subject to certain exceptions, banks will
be  required  to collect and report to the OCC  extensive  demographic  and loan
data.

     For banks with total assets of less than $250  million that are  affiliates
of a holding  company  with  banking and thrift  assets of less than $1 billion,
such as the Bank and Company,  the OCC evaluates the bank's record of helping to
meet the credit needs of its assessment area pursuant to the following criteria:
(1) the bank's  loan-to-deposit  ratio,  adjusted for seasonal variation and, as
appropriate,  other  lending-related  activities,  such as loan originations for
sale

                                       10

<PAGE>



to the secondary markets, community development loans, or qualified investments;
(2)  the  percentage  of  loans  and,  as  appropriate,   other  lending-related
activities  located  in the bank's  assessment  area;  (3) the bank's  record of
lending to and, as appropriate, engaging in other lending-related activities for
borrowers  of  different  income  levels and  businesses  and farms of different
sizes;  (4) the geographic  distribution of the bank's loans; and (5) the bank's
record of taking action, if warranted,  in response to written  complaints about
its  performance in helping to meet credit needs in its assessment  area.  Small
banks may also elect to be assessed under the generally  applicable standards of
the rule, but to do so a small bank must collect and report extensive data.

     A bank may also submit a strategic  plan to the OCC and be evaluated on its
performance under the plan.

Other Laws and Regulations

     Interest and certain  other charges  collected or  contracted  for by First
National  Bank  are  subject  to  state  usury  laws and  certain  federal  laws
concerning  interest rates. First National Bank's operations are also subject to
certain  federal laws  applicable  to credit  transactions,  such as the federal
Truth-In-Lending   Act  governing   disclosures  of  credit  terms  to  consumer
borrowers,  CRA requiring  financial  institutions  to meet its  obligations  to
provide  for the total  credit  needs of the  communities  it serves,  including
investing its assets in loans to low- and  moderate-income  borrowers,  the Home
Mortgage  Disclosure Act of 1975  requiring  financial  institutions  to provide
information  to enable the public and public  officials to  determine  whether a
financial  institution  is  fulfilling  its  obligation to help meet the housing
needs of the community it serves,  the Equal Credit  Opportunity Act prohibiting
discrimination  on the  basis of race,  creed or  other  prohibited  factors  in
extending  credit,  the Fair Credit  Reporting Act of 1978 governing the use and
provision of information to credit reporting agencies,  the Fair Debt Collection
Act governing the manner in which  consumer debts may be collected by collection
agencies,  and the rules and regulations of the various federal agencies charged
with  the   responsibility  of  implementing  such  federal  laws.  The  deposit
operations  of First  National  Bank also are subject to the Right to  Financial
Privacy  Act,  which  imposes a duty to  maintain  confidentiality  of  consumer
financial  records and prescribes  procedures for complying with  administrative
subpoenas  of  financial  records,  and the  Electronic  Funds  Transfer Act and
Regulation E issued by the Federal  Reserve to implement  that act, which govern
automatic  deposits to and  withdrawals  from deposit  accounts  and  customers'
rights and  liabilities  arising from the use of automated  teller  machines and
other electronic banking services.

     From time to time,  bills are  pending  before the United  States  Congress
which contain wide-ranging proposals for altering the structure,  regulation and
competitive  relationships of the nation's  financial  institutions.  Among such
bills are proposals to prohibit banks and bank holding companies from conducting
certain  types of  activities,  to subject  banks to  increased  disclosure  and
reporting  requirements,  to alter the statutory  separation  of commercial  and
investment  banking,  and to further  expand the powers of banks,  bank  holding
companies and  competitors of banks.  It cannot be predicted  whether or in what
form any of these  proposals  will be  adopted  or to the  extent  to which  the
business of the Company and its subsidiary may be affected thereby.

Fiscal and Monetary Policy

     Banking is a business  which  depends on interest  rate  differentials.  In
general,  the difference between the interest paid by a bank on its deposits and
its  other  borrowings,  and the  interest  received  by a bank on its loans and
securities holdings,  constitutes the major portion of a bank's earnings.  Thus,
the  earnings  and growth of the  Company  will be subject to the  influence  of
economic  conditions  generally,  both  domestic  and  foreign,  and also to the
monetary and fiscal policies of the United States and its agencies, particularly
the Federal Reserve.  The Federal Reserve  regulates the supply of money through
various  means,  including  open-market  dealings  in United  States  government
securities,  the  discount  rate at which  banks  may  borrow  from the  Federal
Reserve, and the reserve requirements on deposits.  The nature and timing of any
changes in such policies and their impact on the Company cannot be predicted.




                                       11

<PAGE>



Item 2.  Properties

The Company owns no real  property.  However the Company has contracted to buy a
parcel of land in Rock Hill,  South  Carolina on which the National Bank of York
County (in  Organization)  is  expected  to be  located.  If and when the bank's
organization  is completed,  the Company  intends to convey this property to the
National Bank of York County at the Company's cost.

The Bank's main  office and  Registrant's  executive  offices are located at 345
John C. Calhoun Drive,  S.E.,  Orangeburg,  South  Carolina.  These quarters are
owned by the Bank and  afford  approximately  48,000  square  feet of space  for
operating and administrative purposes. The Bank owns twenty-six other properties
and  leases  four  properties,  substantially  all of which are used for  branch
locations or housing other operational units of the Bank.

Although the  properties  leased and owned are  generally  considered  adequate,
there  is a  continuing  program  of  modernization,  expansion,  and  as  needs
materialize, the occasional replacement of facilities.

Item 3.  Legal Proceedings

Neither  Registrant  nor its  subsidiary  is a  party  to,  nor is any of  their
property the subject of, any material or other pending legal proceedings,  other
than ordinary routine proceedings incidental to their business.

Item 4.  Submission of Matters to a Vote of Security Holders

     No matters were submitted to a vote of  shareholders  in the fourth quarter
of the Company's fiscal year.

                                     PART II

Item 5.  Market  for the  Registrant's  Common  Equity and  Related  Shareholder
Matters

     The  information  required  by this item is set forth on the  inside  front
cover of the  Company's  1995 Annual  Report to  Shareholders  under the heading
"STOCK INFORMATION," which information is incorporated herein by reference.

Item 6.  Selected Financial Data

     The  information  required  by  this  item  is set  forth  on page 3 in the
Company's  1995 Annual Report to  Shareholders  under the heading  "CONSOLIDATED
FINANCIAL HIGHLIGHTS," which information is incorporated herein by reference.

Item 7. Management's  Discussion and Analysis of Financial Condition and Results
of Operations

     The information required by this item is set forth on pages 6 through 28 in
the Company's 1995 Annual Report to Shareholders under the heading "MANAGEMENT'S
DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS," which
information is incorporated herein by reference.

Item 8.  Financial Statements and Supplementary Data

     The  financial  statements  required by this item are set forth on pages 29
through  62  in  the  Company's  1995  Annual  Report  to  Shareholders,   which
information is incorporated  herein by reference.  Supplementary  Financial Data
pursuant to 17 C.F.R.  Section  229.302 is not required  because the  Registrant
does not meet the requisite tests under 17. C.F.R. 302(a)(5).

Item  9.  Changes  in and  Disagreements  With  Accountants  on  Accounting  and
Financial Disclosures

     Not applicable

                                       12

<PAGE>




                                    PART III

Item 10.  Directors and Executive Officers of the Registrant

     Information  relating to directors of the Registrant is set forth under the
heading  "ELECTION  OF  DIRECTORS"  on  pages  4 and 5 of the  definitive  proxy
materials of the Company filed in connection with its 1996 Annual Meeting of the
Shareholders, which information is incorporated herein by reference. Information
about executive officers is set forth under Item 1 hereof.

Item 11.  Executive Compensation

     The  information  required  by this  item is set forth  under  the  heading
"EXECUTIVE COMPENSATION" on pages 7 through 13 of the definitive proxy materials
of the Company filed in connection with its 1996 Annual Meeting of Shareholders,
which information is incorporated herein by reference.

Item 12.  Security Ownership of Certain Beneficial Owners and Management

     The  information  required  by this  item is set forth  under  the  heading
"PRINCIPAL  SHAREHOLDERS"  on pages 2 and 3 of the definitive proxy materials of
the Company filed in connection  with its 1996 Annual  Meeting of  Shareholders,
which information is incorporated herein by reference.

Item 13.  Certain Relationships and Related Transactions

     The  information  required  by this  item is set forth  under  the  heading
"CERTAIN  RELATIONSHIPS  AND RELATED  TRANSACTIONS" on page 14 of the definitive
proxy  materials of the Company filed in connection with its 1996 Annual Meeting
of Shareholders, which information is incorporated herein by reference.

                                     PART IV

Item 14 - Exhibits, Financial Statement
           Schedules, and Reports on Form 8-K

(a) 1. Financial Statements Filed:
       First National Corporation and Subsidiary:
        Independent Auditors' Report
        Consolidated Balance Sheets
        Consolidated Statements of Income
        Consolidated Statements of Changes in
         Shareholders' Equity
        Consolidated Statements of Cash Flows
        Notes to Consolidated Financial Statements
    2. Financial Schedules Filed:
        Related Party Transactions
        Condensed Financial Information of
         Registrant
        Supplementary Income Statement
         Information
        Selected Quarterly Financial Data
    3. Exhibits

Exhibit    Description of Exhibit
No.

     3.1  Articles of Incorporation of the Registrant,  as amended (incorporated
          by reference  to exhibits  filed with  Registration  Statement on Form
          S-4, Registration No. 33-52052).

     3.2  Bylaws of the Registrant, as amended.

                                       13

<PAGE>



     10.1 First  National  Corporation  Incentive  Stock  Option  Plan  of  1992
          (incorporated  by  reference  to  exhibits  filed  with   Registration
          Statement on Form S-4, Registration No. 33-52052).

     10.2 First  National  Corporation  Executive  Incentive  Compensation  Plan
          (incorporated  by  reference  to  exhibits  filed  with   Registration
          Statement on Form S-4, Registration No. 33-52052).

     10.3 First National Corporation Dividend Reinvestment Plan (incorporated by
          reference to exhibits filed with  Registration  Statement on Form S-8,
          Registration No. 33-58692).

     10.4 First  National  Corporation  Incentive  Stock  Option  Plan  of  1996
          (incorporated by reference to Registrant's  Definitive Proxy Statement
          filed in connection with its 1996 Annual Meeting of Shareholders).

     10.5 Employment  Agreement  between the Registrant  and C. John Hipp,  III,
          dated May 1, 1994.

     10.6 Organizational  Agreement,  dated as of September 27, 1995,  among the
          Organizers of The National Bank of York County and Registrant.

     13   Portions of the 1995 Annual  Report to  Shareholders  incorporated  by
          reference in Form 10-K.

     21   Subsidiaries of the Registrant  (incorporated by reference to exhibits
          filed  with  Registration  Statement  on Form  S-4,  Registration  No.
          33-52052).

     23   Consent of J. W. Hunt & Company, LLP.

     27   Financial Data Schedule.

     (b)  No reports were filed on Form 8-K during the Fourth Quarter of 1995.

    This  report  on Form  10-K  has not been  approved  or  disapproved  by the
Securities  and  Exchange  Commission  nor has the  Commission  passed  upon the
accuracy or adequacy  of this Form 10-K.  Portions of the 1995 Annual  Report to
the  Corporation's  shareholders  are not  required by the Form 10-K and are not
"filed"  as part of the Form  10-K.  Only those  sections  of the Annual  Report
referenced in the above index are incorporated into the Form 10-K.



                                       14

<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 in the City of Orangeburg
and State of South Carolina, on the 14th day of March, 1996.

First National Corporation

    /s/C. John Hipp, III
By
    C. John Hipp, III
    President and Chief Executive Officer

Pursuant to the requirements of Section 13 or 15 (d) of the Securities  Exchange
Act of 1934,  this report has been signed below by the following  persons in the
capacities indicated on March 14th, 1996.

/s/C. John Hipp, III

C. John Hipp, III
President and Chief Executive Officer

/s/W. Louis Griffith

W. Louis Griffith
Chief Financial Officer

/s/Charles W. Clark

Charles W. Clark
Director

/s/W. B. Cox

W. B. Cox
Director

/s/C. Parker Dempsey

C. Parker Dempsey
Director

/s/Clarence F. Evans

Clarence F. Evans
Director

/s/E. Everett Gasque, Jr.

E. Everett Gasque, Jr.
Director

/s/John L. Gramling, Jr.

John L. Gramling, Jr.
Director

/s/Robert R. Horger

Robert R. Horger
Director


                                       15

<PAGE>



/s/R. H. Jennings, III

R. H. Jennings, III
Director

/s/J. C. McAlhany

J. C. McAlhany
Director

/s/Dick Gregg McTeer

Dick Gregg McTeer
Director

/s/Harry M. Mims, Jr.

Harry M. Mims, Jr.
Director

/s/E. V. Mirmow, Jr.

E. V. Mirmow, Jr.
Director

/s/M. Maceo Nance, Jr.

M. Maceo Nance, Jr.
Director

/s/Anne H. Oswald

Anne H. Oswald
Director

/s/James W. Roquemore

James W. Roquemore
Director

/s/James E. Sulton, Sr.

James E. Sulton, Sr.
Director

/s/Johnny E. Ward

Johnny E. Ward
Director

/s/A. Dewall Waters

A. Dewall Waters
Director

/s/L. D. Westbury

L. D. Westbury
Director



                                       16

<PAGE>


<TABLE>
<CAPTION>

                                                   EXHIBIT INDEX


<S>           <C>                                                                             <C>
Exhibit       Description of Exhibit
No.

       3.1    Articles of Incorporation of the Registrant, as amended (incorporated by        Previously filed
              reference to exhibits filed with Registration Statement on Form S-4,
              Registration No. 33-52052).

       3.2    Bylaws of the Registrant, as amended.                                           Attached

      10.1    First  National  Corporation  Incentive  Stock Option Plan of 1992              Previously filed       
              (incorporated by reference to exhibits filed with
              Registration Statement on Form S-4, Registration No. 33-52052).

      10.2    First National Corporation Executive Incentive Compensation Plan                Previously filed
              (incorporated by reference to exhibits filed with Registration Statement
              on Form S-4, Registration No. 33-52052).

      10.3    First National Corporation Dividend Reinvestment Plan  (incorporated by         Previously filed
              reference to exhibits filed with Registration Statement on Form S-8,
              Registration No. 33-58692).

      10.4    First National Corporation Incentive Stock Option Plan of 1996                  Previously filed
              (incorporated by reference to Registrant's Definitive Proxy Statement
              filed in connection with its 1996 Annual Meeting of Shareholders).

      10.5    Employment Agreement between the Registrant and C. John Hipp, III,              Attached
              dated May 1, 1994.

      10.6    Organizational Agreement, dated as of September 27, 1995, among the             Attached
              Organizers of The National Bank of York County and Registrant.

       13     Portions of the 1995 Annual Report to Shareholders incorporated by              Attached
              reference in Form 10-K.

       21     Subsidiaries of the Registrant (incorporated by reference to exhibits filed     Previously filed
              with Registration Statement on Form S-4, Registration No. 33-52052).

       23     Consent of J. W. Hunt & Company, LLP.                                           Attached

       27     Financial Data Schedule.                                                        Attached

</TABLE>


                                       17

<PAGE>




                                    BYLAWS OF

                           FIRST NATIONAL CORPORATION


                                    ARTICLE I
                            MEETINGS OF SHAREHOLDERS

     1. Annual Meeting.  The annual meeting of the shareholders shall be held on
the  fourth  Tuesday  in April of each  year at its  principal  office  unless a
different time or place, either within or without South Carolina,  is designated
by the Directors.

     2. Special Meetings.  Special meetings of the shareholders may be called by
the President,  the Chairman of the Board of Directors,  a majority of the Board
of  Directors,  or by the holders of not less than ten percent  (10%) of all the
shares  entitled to vote at such meeting.  The place of such  meetings  shall be
designated by the directors.

     3. Notice of  Shareholder  Meetings.  Written or printed notice stating the
place,  day, and hour of the meeting,  and, such other notice as required by the
provisions of the South Carolina Business  Corporation Act, and in the case of a
special meeting, the purpose or purposes for which the meeting is called and the
person or persons calling the meeting,  shall be delivered either  personally or
by mail by or at the  direction  of the  President,  Chairman  of the  Board  of
Directors,   Secretary,   officer,  or  person  calling  the  meeting,  to  each
shareholder  of record  entitled to vote at the meeting,  not less than ten (10)
nor more than fifty (50) days before the date of the meeting.  If such notice is
mailed,  it shall be deemed to be delivered  when deposited in the United States
mail  addressed  to the  shareholder  at the  address as it appears on the stock
transfer books of the  Corporation,  with postage  thereon  prepaid.  The Person
giving such notice shall certify that the notice  required by this paragraph has
been given. If at any meeting Bylaws are to be altered,  repealed,  amended,  or
adopted,  notices or waivers  thereof shall so state.  A  shareholder  may waive
notice of any meeting, in writing, either before or after the meeting.

     4. Quorum Requirements. Absent a provision in the Articles of Incorporation
stating otherwise,  a majority of the shares entitled to vote shall constitute a
quorum for the transaction of business.  A meeting may be adjourned  despite the
absence of a quorum, and notice of an adjourned meeting need not be given if the
time and place to which the meeting is adjourned are announced at the meeting at
which the  adjournment is taken and the adjournment is for a period of less than
thirty (30) days. If the adjournment is for thirty (30) days or more,  notice of
the adjourned  meeting shall be given  pursuant to Article I, Section 3 of these
Bylaws.  When a quorum is present at any meeting,  a majority in interest of the
stock there  represented  shall decide any question brought before such meeting,
unless  the  question  is the one  upon  which,  by  express  provision  of this
Corporation's Articles,  these Bylaws or by the laws of South Carolina, a larger
or different  vote is  required,  in which case such  express  provisions  shall
govern the decision of such question.

     5. Voting and Proxies.  Every shareholder entitled to vote at a meeting may
do so either in person or by written proxy,  executed by the  shareholder or his
duly appointed  attorney-in- fact, which proxy shall be filed with the secretary
of the meeting before being voted.  Such proxy shall entitle the holders thereof
to vote at any  adjournment  of such  meeting,  but shall not be valid after the
final adjournment thereof.

     6.  Matters  Considered  at  Shareholder   Meetings.  No  matter  shall  be
considered  or voted on at any  meeting of  shareholders  unless such matter has
been  submitted  to the  secretary  of the  corporation  in  writing by a record
shareholder of the  corporation  not less than forty-five (45) days prior to the
date of the  meeting at which the matter is to be  considered.  The  information
submitted to the secretary shall include the name and address of the shareholder
making the submission and the text of the resolution to be voted on.



                                       18

<PAGE>



     7.   Conduct of Meetings.

     (a) Meetings of shareholders  shall be presided over by the chairman of the
Board of Directors or, in his absence,  by the Vice Chairman or another director
or executive officer designated by the Board of Directors. The presiding officer
shall  determine  all  questions of order or procedure  and his rulings shall be
final.

     (b) The Secretary of the Corporation, with the assistance of such agents as
may be  designated  by the  secretary,  shall  make  all  determinations  of the
validity of proxies presented and ballots cast.

     (c) In the event that any person or group other than the Board of Directors
hold  proxies  for more than ten (10)  other  shareholders,  any vote taken with
respect to any contested matter, determined to be such by the presiding officer,
shall be taken in the following manner:

         (i)  Shareholders  wishing to vote in person shall obtain  ballots from
              the secretary and cast their votes.  After a period  determined to
              be  reasonable  by the  presiding  officer,  no further  voting in
              person shall be permitted.

         (ii) Thereafter, persons holding proxies shall obtain a ballot from the
              secretary  which  shall be in a form to permit the votes cast with
              respect to each  appointment of proxy to be identified as such and
              shall  fill out such  ballot,  and  return  it  together  with the
              original appointments of proxies to the Secretary.  After a period
              determined to be reasonable  by the presiding  officer,  the polls
              shall be closed and no  further  voting on the  question  shall be
              allowed.

        (iii) If the number of proxies  held by persons or groups other than the
              Board of  Directors is high,  the  presiding  officer  may,  after
              consultation  with the  Secretary,  adjourn  the meeting for up to
              seventy-two  (72)  hours,  to permit  the  counting  of the votes;
              provided,   however,  that  the  presiding  officer  may,  in  his
              discretion,  permit other business, including the casting of other
              votes, to be transacted prior to any such adjournment.


                                   ARTICLE II
                               BOARD OF DIRECTORS

     1. Composition of Board of Directors. The corporation shall have a Board of
Directors  consisting  of  active  directors,  whose  qualifications,  election,
number, etc. are described and discussed in this Article II and throughout these
Bylaws.  Whenever the terms  "director"  or "Board of  Directors" or "Board" are
used herein or in other  corporate  documents,  the terms shall  include  active
directors only.

     2.   Qualification and Election of Active Directors.

     (a)  Directors,  other than those serving on the initial Board of Directors
of the Corporation,  must be shareholders,  not under  twenty-five (25) years of
age and not over 72 years of age at the  time of the  shareholders'  meeting  at
which they are elected by the  shareholders.  These age  restrictions  shall not
apply to any Board member who is exempt from age restrictions for service on the
Board of First National Bank, Orangeburg,  South Carolina,  pursuant to the 1969
Bank  shareholders'  resolution.  In the event  that a director  attains  age 72
during  his or her term of  office,  he or she shall  serve  only until the next
shareholders'  meeting after his or her 72nd birthday,  at which time his or her
successor  shall be appointed to serve out the remainder of his or her term. The
terms of the initial Board of Directors elected by the  shareholder(s)  shall be
set so as to implement  staggered terms, i.e. the terms of one-third (or as near
one-third  as  possible)  of the  directors  shall  be one  year,  the  terms of
one-third  shall be two years and the terms of  one-third  shall be three years.
Thereafter,  one-third  of the  directors  shall be elected by a majority of the
votes cast at each annual meeting of the shareholders, or by similar vote at any
special meeting called for the purpose, to serve three year terms. Each director
shall hold office until the expiration of the term for which he or

                                       19

<PAGE>



she is  elected,  except  as  stated  above,  and  thereafter  until  his or her
successor has been elected and qualified.  Any vacancy occurring in the Board of
Directors,  including vacancies occurring in the Board by reason of removal with
or without cause or increase in  membership,  shall be filled by  appointment by
the  remaining  directors,  and any  director so  appointed  shall serve for the
unexpired term of his or her predecessor or if there is no predecessor until the
next election of the directors of that class.

     (b) Nomination of Directors.  The Board of Directors shall  nominate,  upon
recommendation of the executive committee, the Board's nominees for the Board of
Directors to the shareholders. No person shall be a nominee or be eligible to be
a director of the corporation unless that person shall have first been nominated
by a record shareholder of the corporation in writing delivered to the secretary
of the  corporation  not less than  forty-five (45) days prior to the meeting of
shareholders at which directors are to be elected.  The written  nomination must
state the name of the  nominee,  the  address of the  nominee  and the number of
shares of stock of the corporation beneficially owned by the nominee, as well as
the name and address of the shareholder making the nomination.

     3. Number.  The maximum number of active directors is fixed by the Articles
and may be altered only by amendment  thereto,  but shall never be less than the
number required by law. The Board of Directors may, by a vote of the majority of
the full Board,  between  annual  meetings  of the  shareholders,  increase  the
membership of the Board up to the maximum  number set out in the Articles and by
like vote appoint qualified persons to fill the vacancies created thereby.

     4.  Meetings.  The annual  meeting of the Board of Directors  shall be held
immediately after the adjournment of the annual meeting of the shareholders,  at
which time the officers of the Corporation shall be elected.  The Board may also
designate more frequent intervals for regular meetings.  Special meetings may be
called at any time by any one director or any two officers of the Corporation in
addition to those parties  entitled to call such meetings  under South  Carolina
law.

     5. Notice of Directors' Meetings. The annual and all regular Board meetings
may be held without  notice.  Special  meetings shall be held with not less than
one hour notice of such meeting to be given to each director, which notice shall
be given on a best efforts  basis by those  calling the  meeting.  Notice may be
waived in  writing  before or after a  meeting.  If the  meeting is one at which
Bylaws are to be altered,  repealed, or adopted both waivers and notices must so
state. Notice of a special meeting may be called by the Chairman,  the President
or any three (3) Directors. If the notice of the meeting is not given in writing
at least  two (2) days  prior to the  meeting  no  action  shall be taken at the
meeting unless such action is approved by the affirmative  vote of a majority of
the entire Board of Directors.

     6.  Quorum and Vote.  The  presence of a majority  of the  directors  shall
constitute a quorum for the transaction of business.  A meeting may be adjourned
despite the absence of a quorum,  and notice of an adjourned meeting need not be
given if the time and place to which the meeting is  adjourned  are fixed at the
meeting  at which  the  adjournment  is  taken.  The vote of a  majority  of the
directors  present at a meeting at which a quorum is present shall be the act of
the Board,  unless the vote of a greater  number is  required  by the  Articles,
these Bylaws, or by the laws of South Carolina.

     7.   Appointment of Chairman, Executive and Other Committees.
The Chairman of the Board of Directors of the Corporation shall also serve as an
officer  of  the  Corporation.  There  shall  be a  standing  committee  of  the
Corporation  appointed by the Board of  Directors  to be known as the  executive
committee  consisting of the chairman of the Board,  the President and up to six
(6) members of the Board of Directors.  Nominations  to the executive  committee
shall be made to the Board by the chairman.  The executive committee may appoint
senior officers to attend all meetings.  Each member of the executive  committee
shall  serve until his  successor  is  appointed.  The  Chairman  shall serve as
chairman of the executive  committee.  The Board of Directors of the Corporation
may,  by  resolution  adopted  by a majority  of its  members,  delegate  to the
executive  committee  the  power  to  exercise  all  authority  of the  Board of
Directors in the  management of affairs of the  corporation  and property of the
corporation. The Board of Directors, by resolution adopted by a majority of its

                                       20

<PAGE>



members,  may designate such other committees with  designations of authority as
it deems  appropriate.  Members of such  committees  shall be  nominated  by the
Chairman and appointed by the Board of Directors.

     8. Powers. In addition to other powers  specifically set out herein or that
apply under South Carolina or other applicable law, the Board of Directors shall
have the power to manage and administer the affairs of the Corporation and to do
and  perform  all lawful  acts with  respect to the  affairs of the  Corporation
except those that may be specifically  reserved to the share-holders under South
Carolina or other applicable law.

     9. Contracts with Interested  Directors.  No contract or other  transaction
between this Corporation and any other corporation shall be affected by the fact
that any  director of this  Corporation  is  interested  in, or is a director or
officer of, such other corporation,  and any director,  individually or jointly,
may be a party to, or may be interested  in, any contract or transaction of this
Corporation  or in which this  Corporation is  interested;  and no contract,  or
other  transaction,  of this Corporation with any person,  firm, or corporation,
shall be affected by the fact that any director of this  Corporation  is a party
to, or is interested in, such contract,  act, or  transaction,  or is in any way
connected  with such  person,  firm,  or  corporation,  and every person who may
become a director of this Corporation is hereby relieved from any liability that
might otherwise exist from  contracting  with the Corporation for the benefit of
himself or any firm,  association,  or corporation in which he may be in any way
interested.

     10. Special Considerations by Directors.  The directors of this Corporation
shall consider all factors they deem relevant in evaluating any proposed  tender
offer or exchange  offer for the  Corporation's  stock,  any proposed  merger or
consolidation  of the  Corporation  with or  into  another  Corporation  and any
proposal to purchase or otherwise  acquire all of the assets of the Corporation.
The directors  shall  evaluate  whether the proposal is in the best interests of
the Corporation by considering the best interests of the  shareholders and other
factors the directors determine to be relevant,  including the social, legal and
economic  effects on  employees,  customers  and the  communities  served by the
Corporation and its subsidiary or subsidiaries. The directors shall evaluate the
consideration  being offered to the shareholders in relation to the then current
market value of the Corporation,  the then current market value of shares of the
Corporation in a freely negotiated  transaction,  and the directors' estimate of
the future value of shares of the Corporation as an independent entity.

     11.  Election of Directors to Subsidiaries of the Corporation.
The Board of Directors of the  corporation  shall elect,  upon nomination by the
executive  committee,  Directors of all wholly owned subsidiary  corporations of
the corporation.


                                   ARTICLE III
                                    OFFICERS

     1. Number. The Corporation shall have a President, a Chairman of the Board,
one or more Vice Presidents,  a Secretary, a Treasurer,  and such other officers
as the Board of  Directors  shall from time to time deem  necessary.  Any two or
more offices may be held by the same person.  The  President of the  Corporation
shall be its Chief Executive  Officer and shall serve as an ex-officio member of
all committees.

     2.  Election and Term.  The  officers  shall be elected by the Board at its
annual  meeting.  Each officer shall serve until the  expiration of the term for
which he is elected,  and  thereafter  until his  successor has been elected and
qualified.

     3. Duties.  All officers  shall have such authority and perform such duties
in the management of the  Corporation as are normally  incident to their offices
and as the Board of Directors may from time to time provide.




                                       21

<PAGE>



                                   ARTICLE IV
                      RESIGNATIONS, REMOVALS AND VACANCIES

     1.  Resignations.  Any officer or director may resign at any time by giving
written notice to the Chairman of the Board of Directors,  the President, or the
Secretary. Any such resignation shall take effect at the time specified therein,
or, if no time is specified, then upon its acceptance by the Board of Directors.

     2. Vacancies. Newly created directorships resulting from an increase in the
number of directors,  and vacancies  occurring in any office or directorship for
any reason,  including  removal of an officer or director with or without cause,
may be filled by the vote of a majority of the directors then in office, even if
less than a quorum exists.


                                    ARTICLE V
                                  CAPITAL STOCK

     1. Stock Certificates. Every shareholder shall be entitled to a certificate
or  certificates  of  capital  stock of the  Corporation  in such form as may be
prescribed by the Board of Directors.  Unless otherwise  decided by the Board of
Directors,  such  certificates  shall  be  signed  by  the  President  or a Vice
President and the Secretary or Assistant Secretary of the Corporation.

     2.   Transfer of Shares.  Any share or shares of stock may be
transferred  on the books of the  Corporation  by delivery and  surrender of the
properly  assigned  certificate,  but  subject to any  restrictions  on transfer
imposed by either the applicable securities laws or any shareholder agreement.

     3.  Loss  of  Certificates.  In  the  case  of  the  loss,  mutilation,  or
destruction  of a certificate of stock,  a duplicate  certificate  may be issued
upon such terms as the Board of Directors shall prescribe.


                                   ARTICLE VI
                                ACTION BY CONSENT

     Shareholders  may act without a meeting on written  consent,  setting forth
the action so taken, signed by the holders of all outstanding shares entitled to
vote thereon or their  attorneys-in-fact or proxy holders. Such consent shall be
filed with the Secretary as part of the corporate records.

     Directors or any executive or other  committee can act without a meeting on
action taken by a majority thereof,  or by a much larger vote as the Articles or
Bylaws require,  if all directors or committee members execute,  before or after
the action  taken,  a written  consent  thereto  and the consent is filed in the
records of the  Corporation.  Action  which is  permitted  to be taken only when
authorized  at a  meeting  of the  Board or  committee,  can be taken  without a
meeting,  if before or after the action,  all Board or committee members consent
thereto in writing  and the  consent is filed in the minute book of the Board or
committee.  Such  consent  shall have the same effect as a vote of the Board for
all purposes.


                                   ARTICLE VII
                                 INDEMNIFICATION

     1.  Authority to Indemnify.

     (a)  The corporation may advance expenses to and indemnify

                                       22

<PAGE>



the persons set forth in  subsection  (b) below  against  liability  to the full
extent and in the manner  permitted or required by the South  Carolina  Business
Corporation  Act of  1988  (the  Act).  The  words  "director",  "expenses"  and
"liability" as used herein shall have the meanings ascribed to them in the Act.

     (b)  The following persons may be indemnified:

          (i) any person or former director,  officer, agent, or employee of the
          corporation (or any  corporation  which was merged into or acquired by
          the corporation) or

         (ii) any of the  foregoing  who is or was serving at the request of the
         corporation  (or any  corporation  which was merged into or acquired by
         the corporation) as director,  officer,  partner,  trustee, employee or
         agent of another foreign or domestic  corporation,  partnership,  joint
         venture,  trust,  employee  benefit  plan or other  enterprise,  who by
         reason of the fact that he is or was acting in a capacity  set forth in
         (i) or (ii) of this  subsection (b), is made a party to any threatened,
         pending   or   completed   proceeding,    whether   civil,    criminal,
         administrative or investigative.

     2. Insurance. The corporation may purchase and maintain insurance on behalf
of any  person  who is or was a  director,  officer,  employee  or  agent of the
corporation,  or is or was  serving  at the  request  of  the  corporation  as a
director,  officer,  partner, trustee, employee or agent of another corporation,
partnership,  joint venture,  trust,  employee  benefit plan or other enterprise
against any liability  asserted against him or incurred by him in such capacity,
or arising out of his status as such,  whether or not the corporation would have
the power to indemnify him against such liability under this Article VII.


                                  ARTICLE VIII
                               AMENDMENT OF BYLAWS

     These  bylaws  may be  amended,  added to, or  repealed  either by: (1) the
affirmative  vote of the holders of eighty percent (80%) of the shares  entitled
to vote, or (2) a majority vote of the entire Board of Directors.




                                       23


<PAGE>



NOTICE: THIS AGREEMENT IS SUBJECT TO ARBITRATION PURSUANT TO SECTION 15-48-10 OF
        THE S.C. CODE OF LAWS 1976 (AS AMENDED).


STATE OF SOUTH CAROLINA,
                                                            EMPLOYMENT AGREEMENT
COUNTY OF ORANGEBURG.


     THIS  AGREEMENT,  dated and effective this 21 day of March,  1994,  between
First National Corporation,  a corporation organized and existing under the laws
of the State of South Carolina (the  "Corporation"),  and C. John Hipp, III (the
"Executive").

     WHEREAS, the Corporation desires to employ the Executive;

     WHEREAS,  Executive  desires to be employed by the Corporation on the terms
and subject to the conditions hereinafter set forth;

     NOW, THEREFORE,  in consideration of mutual covenants contained herein, and
for  other  good and  valuable  consideration,  the  receipt  of which is hereby
acknowledged, the parties do mutually agree as follows:

     1. Condition and  Contingency  of Agreement.  This Agreement is conditioned
and  contingent  upon the  Executive's  legal  right to  accept  employment  and
specifically  the terms of this Agreement with the Corporation  without the same
constituting a breach of any other agreement of Executive with any other entity.
Accordingly,  the obligations of the  Corporation  hereunder are conditioned and
contingent upon the Executive having no such obligations to another entity.

     2.  Employment  and  Term.  The  corporation  will  employ  Executive,  and
Executive  will be  employed by the  corporation  for a period  beginning  on or
before May 1, 1994,  and ending April 30,  1997.  After the  expiration  of this
Agreement the Executive,  if still in the employment of the  Corporation,  shall
become an employee  at-will;  provided  however,  Executive  shall have  certain
rights of compensation  upon  termination  after becoming an employee at-will as
described in Paragraph 8.

     3. Duties.  Executive shall at all times faithfully and diligently  perform
his  obligations  under  this  Agreement  and act in the best  interests  of the
Corporation and its affiliated companies.  Executive's duties hereunder shall be
to act in such office or capacity as the  Corporation  may direct or change from
time to time;  however,  no change shall involve a material reduction in duties,
responsibility,  or title unless written notice is provided at least thirty (30)
days before such change shall become effective,  and Executive shall perform all
duties  necessary  or  advisable  in  order to carry  out such  functions  in an
efficient  manner.  Executive  shall at all times  devote  his full  time,  best
efforts and ability,  skill, and attention exclusively to the furtherance of the
business  objectives  and  interests  of  the  Corporation  and  its  affiliated
companies,  all to the  exclusion  of  other  employers  or  interests  or their
products  and  services.  Executive  shall not engage in any gainful  employment
other than under  this  Agreement  during  its term  without  the prior  written
consent  of  the  Corporation's  board  of  Directors,  provided  however,  that
Executive may buy or sell investments and securities for his personal account.

     4.  Compensation.

         (a)  Compensation.  For services rendered by Executive  hereunder,  the
Corporation  shall pay Executive a salary of $11,250 per month;  provided,  that
during his term of  employment,  Executive's  salary  shall be reviewed at least
annually by the Board or the Committee  (as described in Paragraph  10), and the
Board or Committee  may increase  (but not  decrease) the salary of Executive in
its discretion. Salary shall be payable in accordance with the customary payroll
practices of the Corporation.

                                       24

<PAGE>




         (b) Reimbursement of Expenses. The Corporation shall in accordance with
Corporation's  policy pay or reimburse  Executive for all reasonable  travel and
other expenses  incurred by Executive in performing his  obligations  under this
Agreement.

         (c)   Executive   shall  be  entitled  to  such   insurance,   pension,
profit-sharing,  bonus or other  incentive  programs as are or may be  available
generally  to senior  officers of the  Corporation  to the extent  permitted  by
applicable laws or government regulations.

         (d) Executive  shall be entitled to reasonable time off for sick leave,
bereavement  leave,  jury duty and  military  obligations  as are or may  become
available to senior  officers of the  Corporation,  and up to three (3) weeks of
vacation,  or as may be provided  for in the  Corporation's  vacation  schedule,
during each year of employment during the contract period.

         (e)  Corporation  will pay on behalf of Executive  the  initiation  fee
required to join The Country Club of  Orangeburg  and dues  required to maintain
such membership.

         (f)  Corporation  will provide to Executive an automobile to be used by
Executive in performing his duties hereunder.

     5.  Executive's  Responsibility.  Executive at the  beginning of employment
with  the  Corporation  shall  be named as  President  of First  National  Bank,
Orangeburg,  South Carolina and will on or before January 1, 1995, be designated
by the Board of Directors as Chief Executive Officer.

     6.  Stock  Options.   Within  30  days  of  the  beginning  of  Executive's
employment,  Corporation will extend to Executive the option to purchase up to a
total of 5,000 shares of common stock in First  National  Corporation  under the
terms and conditions of the First National  Corporation  Incentive  Stock Option
Plan of 1992.

     7.  Termination.  Employment  may be terminated  under any of the following
provisions:

         (a)  The  employment  of the  Executive  under  this  Agreement  may be
terminated  without cause or reason by the Board or Committee of the Corporation
upon written  notice.  Under this paragraph,  the  Corporation  shall pay to the
Executive  his then  current  salary,  as  described in Paragraph 4 (a), for the
remainder of the three year period of this Agreement ending April 30, 1997.

         (b)  The  employment  of the  Executive  under  this  Agreement  may be
terminated  by the  Executive  for  whatever  reason with or without  cause upon
thirty  (30)  days  written  notice.  In the  event of such  termination  by the
Executive,  Executive  shall be entitled to no  compensation or benefits of this
Agreement upon the termination of his employment.

         (c)  The  employment  of the  Executive  under  this  Agreement  may be
terminated by the Board or Committee of the  Corporation  upon notice in writing
if the  Executive  has been  unable to  discharge  the  duties  and  obligations
hereunder by reason of illness,  accident or disability  for a period of six (6)
consecutive  months.  Under  this  paragraph,  the  Corporation  will pay to the
Executive his then current salary as set forth in Paragraph 4(a) for a period of
one (1) year from the date of termination.

         (d)  The  employment  of the  Executive  under  this  Agreement  may be
terminated immediately by the Board or Committee of the Corporation if the Board
or Committee  finds that the Executive  shall have (i) been guilty of a material
or  willful  breach  of the terms of this  Agreement,  (ii)  demonstrated  gross
negligence, impropriety or willful misconduct in the execution of his duties, or
(iii) has been  charged or  convicted of a felony or other  serious  crime.  All
future compensation and benefits, not then accrued, will automatically terminate
if Executive is terminated under this paragraph.


                                       25

<PAGE>



         (e)  The  employment  of  Executive   under  this  Agreement  shall  be
automatically  terminated on the date of the Executive's  death. In the event of
such  termination,  the  Corporation  will pay as a death benefit to Executive's
Executor or his Estate an amount equal to the then  current  salary of Executive
as  described in  Paragraph  4(a) for one (1) year from the date of death.  Such
death  benefit may be payable in one lump sum or  installments  as determined by
the  Corporation in its sole  discretion  taking into account any request of the
Executive or his beneficiaries.

         (f) Termination Following a Sale or Merger of Corporation. If a sale or
merger of  Corporation  as  defined  herein  occurs  and the  employment  of the
Executive is terminated  for any reason  thereafter  by either  Executive or the
Corporation prior to end of the term of employment specified in Paragraph 2, the
Corporation  shall  continue to provide the Executive his then current salary as
specified in Paragraph  4(a) until the  expiration of this  contract  (April 30,
1997).

     A sale or merger of the  Corporation  means a sale or merger of 50% or more
of the shares of First National  Corporation wherein First National  Corporation
is not the surviving entity.

     8.  Termination  while at-will.  As set forth in Paragraph 2, the Executive
shall, if still employed by the Corporation, after three (3) years of employment
become an employee at-will;  provided however, that in the event the Executive's
employment is terminated with the Corporation prior to April 30, 2004, under the
conditions set forth below, he shall be compensated as set forth below:

         (a) In the event the Executive's  employment is terminated  following a
sale or merger as  described  in  Paragraph  7(f),  by either  Executive  or the
Corporation,  or its successor,  Executive shall be paid his then current salary
for a period of three (3) years from the date of  termination or until April 30,
2004, whichever period is shorter.

         (b) In the event of  termination of the Executive by Board or Committee
of the  Corporation  for reasons other than those  described in Paragraph  7(d),
employee will be paid his then current  salary for a period of one (1) year from
the  date  of  termination;   provided   however,   Executive  will  receive  no
compensation in the event of termination for the reasons  described in Paragraph
7(d).  Termination as a result of death or disability as described in Paragraphs
7(c) and 7(e) shall be compensable under this paragraph.

     9.  Post-Termination  Obligations.  All  payments and benefits to Executive
under  this  Agreement  shall be  subject  to  Executive's  compliance  with the
following  provisions  during the term of this  Agreement  and for one full year
after the expiration or termination hereof:

         (a) Assistance in Litigation.  Executive shall, upon reasonable notice,
furnish  such  information  and  proper  assistance  to the  Corporation  as may
reasonably be required by the  Corporation in connection  with any litigation in
which it or any of its subsidiaries or affiliates is, or may become, a party.

         (b) If termination is pursuant to Paragraphs  7(a),  7(f) 8(a) or 8(b),
the  Executive  is  under  an  affirmative  duty to  actively  seek  and  accept
comparable  alternative  employment following his termination.  Any compensation
received by  Executive  following  termination  or  compensation  earnable  with
reasonable  diligence  will be deducted  from any further  compensation  due the
Executive under this Agreement.  In the event Executive fails to seek comparable
alternative employment, the Corporation's obligations to pay future compensation
and for benefits  continuation shall cease. In the case of termination  pursuant
to Paragraph  7(c),  Executive's  duty to actively seek  alternative  employment
commences on the date the Executive is able to work.

         (c) Confidential Information. Executive acknowledges that in the course
of his  employment he will acquire  knowledge of trade and business  secrets and
other confidential data of the Corporation,  its subsidiaries and any affiliated
companies.  Such  trade an  business  secrets  and other  confidential  data may
include, but are not limited to, confidential  product  information,  methods by
which the Corporation proposes to compete with its business

                                       26

<PAGE>



competitors,   strategic  plans,   confidential  reports  prepared  by  business
consultant(s)  and  similar  information  relating  to  the  Corporation's,  its
subsidiaries' or its affiliated companies' products,  customers, and operations.
Executive  covenants  not to  knowingly  disclose or reveal to any  unauthorized
person such confidential business secrets or other confidential data both during
the  term  of  this  Agreement  and at all  times  following  this  termination.
Executive  recognizes  that the  possible  restrictions  on his  activities  are
required for the reasonable protection of the Corporation.

         (d) Covenants For  Protection  of the  Corporation.  During the term of
this Agreement,  and for a period of one (1) year following  termination of this
Agreement, Executive separately covenants for the benefits of the Corporation as
follows:

          (i)  Executive shall not, directly or indirectly, promote, participate
               or engage in any  activity  or business  which is in  competition
               with the business of the Corporation,  or any of its subsidiaries
               and affiliated companies, including but not limited to commercial
               banking,  lending,  and other  similar  activities  or  services,
               whether  directly or indirectly  (as a director,  shareholder  or
               investor,  partner, lessor, lessee, proprietor,  principal agent,
               independent   contractor,    representative,    consultant,    or
               otherwise),   within  the  existing  market(s),  [as  defined  in
               Paragraph  14(e)].  Ownership  by  Executive of 5% or less of the
               outstanding  capital stock of any  corporation  which is actively
               publicly traded will not be a violation of this covenant.

         (ii) To the extent  that  Executive's  duties  have  caused him to have
              direct  contacts with  customers of the  Corporation on a frequent
              and recurring basis,  Executive  covenants not to engage in any of
              the activities  listed in clause (i) of this paragraph  within the
              existing market(s) [as defined in Paragraph 14(e)].

         (iii) Executive  covenants  that he will not employ or assist others by
               active  solicitation  to  recruit  and  employ  employees  of the
               Corporation or any subsidiaries and affiliate companies; and

         (iv) Executive  agrees  that he will not,  directly or  indirectly,  on
              behalf of  himself  or any third  party,  make any sales  contacts
              with,  or  actively  solicit  business  from any  customer  of the
              Corporation or its subsidiaries and affiliate  companies,  for any
              products  or  services  competitive  with  those  offered  by  the
              Corporation  or  its  affiliated  companies  within  the  existing
              market(s) [as defined in Paragraph 14(e)].

     However,  the aforesaid  limitations on Executive shall be null and void if
Executive is terminated  after at least fifty  percent (50%) stock  ownership of
Corporation  has been  acquired  by one entity or a  combination  of  affiliated
entities (that is, a buy-out type event has occurred), as described in Paragraph
7(f).

         (e) It is further understood and agreed that the Corporation's right to
require  Executive  to keep  confidential  information  secret or not to compete
against the  Corporation  for the agreed upon period shall not be in lieu of the
Corporation's  right to monetary  damages in the event Executive is in breach of
any obligation contained in this Agreement, and that in the event of a breach of
this Agreement  Corporation may either,  with or without pursuing any action for
damages,  obtain and enforce an injunction  prohibiting Executive from violating
said covenants.

         (f) The parties  hereby agree that all  restrictions  are reasonable in
nature,  designed to reasonably  protect the  Corporation's  interest and do not
violate public policy.

     10. Decisions by Corporation. Any powers granted to the Board hereunder may
be exercised by a committee  appointed by the Board (the "Committee"),  and such
Committee,   if   appointed,   shall  have   general   responsibility   for  the
administration and interpretation of this Agreement including  determinations of
compensation.  If the Board or the Committee  shall find that any person to whom
any amount is or was payable hereunder is unable to care for his affairs because
of  illness  or  accident,  or is a minor,  or has  died,  then the Board or the
Committee,  if it so elects,  may direct  that any payment due him or his estate
(unless  a  prior  claim  therefore  has  been  made by a duly  appointed  legal
representative)  or any part  thereof be paid or applied for the benefit of such
person or to or for the benefit of such

                                       27

<PAGE>



person's spouse,  children or other  dependents,  an institution  maintaining or
having  custody  of such  person,  any other  person  deemed by the Board or the
Committee to be a proper recipient on behalf of such person  otherwise  entitled
to  payment,  or any of them in such manner and  proportion  as the Board or the
Committee may deem proper.  Any such payment  shall be in complete  discharge of
the liability of the Corporation therefor.

     11. Arbitration. Executive and Corporation agree that any claim, action, or
controversy  arising out of or relating to this  Agreement,  or breach  thereof,
shall be settled pursuant to the Uniform  Arbitration as codified in Section 15-
48-10,  et. seq. of the South  Carolina Code of Laws 1976,  as amended,  and any
judgment  upon an award  rendered  by  arbitrators  shall be entered as provided
therein.  The agreement to arbitrate any such claim is only an agreement to have
it resolved by arbitration  and should not be construed as a waiver of any legal
right, entitlement, or remedy.

     12.  Effect  of  Prior  Agreements.  This  Agreement  contains  the  entire
understanding  between the  parties  with  reference  to the  employment  of the
Executive,  and  supersedes any prior  employment  agreement,  understanding  or
arrangement  between the Executive and the  corporation,  its  subsidiaries  and
affiliates.

     13.  Consolidation,  Merger,  or Sale of Assets.  Nothing in this Agreement
shall preclude the Corporation  from  consolidating  or merging into or with, or
transferring all or substantially all of its assets to another corporation which
assumes this Agreement and all obligations  and  undertakings of the Corporation
hereunder. Upon such a consolidation or merger,  Corporation as described herein
shall mean such other  corporation,  and this  Agreement  shall continue in full
force and effect.

     14. General provisions.

         (a) Non-assignability. Neither this Agreement nor any right or interest
hereunder  shall  be  assignable  by  Executive,  his  beneficiaries,  or  legal
representatives  without the corporation's prior written consent;  provided that
nothing in this paragraph shall preclude the executors,  administrators or other
legal  representatives  of  Executive  or his estate from  assigning  any rights
hereunder to the person or persons entitled thereto.

         (b) No  Attachment.  Except as  required  by law,  no right to  receive
payments under this  Agreement  shall be subject to  anticipation,  commutation,
alienation, sale, assignment, encumbrance, charge, pledge of hypothecation or to
execution,  attachment,  levy or similar  process or  assignment by operation of
law, and any attempt, voluntary or involuntary,  to effect any such action shall
be null, void and of no effect.

         (c) Binding Effect.  This Agreement shall be binding upon, and inure to
the benefit of,  Executive and the Corporation and their  respective  successors
and assigns.

         (d)  Notice.  For purposes of this Agreement, written
notice shall be effective if personally  delivered or if sent by certified mail,
return  receipt  requested,  to  Executive's  last known  home  address or other
address as specified by  Executive.  Executive is under an  affirmative  duty to
notify the Corporation  regarding  subsequent changes of address. For purpose of
computing  time,  all time  requirements  under this Agreement will start on the
date mailed or if personally delivered, when delivered.

         (e) Existing market.  "Existing market" under this agreement shall mean
the counties in which the  Corporation,  its  subsidiaries  and affiliates  have
offices or are located and doing business on the date of Executive's termination
of employment.

     15. Modification and Waiver.

         (a)  Amendment  of  Agreement.  This  Agreement  may not be modified or
amended except by an instrument in writing signed by the parties hereto.


                                       28

<PAGE>



         (b) Waiver.  No term or condition of this Agreement  shall be deemed to
have been waived, nor shall there be any estoppel against the enforcement of any
provision of this Agreement,  except by written  instrument of the party charged
with  such  waiver  or  estoppel.  No such  written  waiver  shall  be  deemed a
continuing waiver unless specifically stated therein, and each such waiver shall
operate  only as to the  specific  term  and  condition  waived  and  shall  not
constitute  a waiver of such term or  condition  for the future or as to any act
other than that specifically waived.

     16.  Severability.  If, for any reason,  any provision of this Agreement is
held  invalid,  such  invalidity  shall not affect any other  provision  of this
Agreement not held so invalid,  and each such other  provision shall to the full
extent  consistent with law continue in full force and effect.  If any provision
of this Agreement shall be held invalid in part, such invalidity shall in no way
affect  the rest of such  provision  not held so  invalid,  and the rest of such
provision,  together with all other  provisions of this Agreement,  shall to the
full extent consistent with law continue in full force and effect.

     17.  Governing  Law. This  Agreement has been executed and delivered in the
State  of South  Carolina,  and it  validity,  interpretation,  performance  and
enforcement shall be governed by the laws of such state.

     IN WITNESS  WHEREOF,  the parties hereto have executed this Agreement as of
the day and year first above stated.

                                                  FIRST NATIONAL CORPORATION

                                                   /s/L. D. Westbury
                                                  ------------------------------
/s/                                             BY: L. D. Westbury
- ----------------------------
                                                   /s/C. John Hipp, III
                                                  ------------------------------
                                                BY: C. John Hipp, III
                                                    Executive
/s/
- -----------------------------
Witness













                                       29


<PAGE>



                            ORGANIZATIONAL AGREEMENT

         This  Organizational  Agreement  is entered  into as of the 27th day of
September,  1995 by and among the persons  signing this  Agreement as Organizers
(the "Organizers") and First National Corporation, a South Carolina corporation,
(the "Sponsor").

         Whereas,  the  Organizers  and the Sponsor  wish to organize a national
bank in Rock Hill, South Carolina (the "Bank"); and

         Whereas,  the  Organizers  and the Sponsor  wish to  memorialize  their
understandings with respect to the organization of the Bank.

         Now,  therefore,  for  and in  consideration  of the  premises  and the
agreements contained herein the Organizers and Sponsor agree as follows:

         1. Each of the Organizers  agrees to serve as an Organizer of the Bank,
and to participate in the organizational process in the manner and to the extent
required by the National Bank Act and the rules, regulations and policies of the
Office of the  Comptroller  of the Currency  (the "OCC").  Each  Organizer  also
agrees  that he will serve as a director of the Bank upon its  organization  and
will endeavor to the best of his ability to fully discharge the obligations of a
director of a national  bank.  Each Organizer  acknowledges  that he understands
that  he  will  be  required  to  provide  certain  information  concerning  his
background and financial  standing to the OCC in connection with the Application
to Organize the Bank and agrees to promptly  furnish such  information as may be
required.  Each Organizer further understands that continued participation as an
Organizer and, ultimately,  as a director of the Bank is subject to the approval
of the OCC and agrees  that,  if the  approval of the OCC for his  participation
cannot be  obtained  or is  delayed in a way that will  substantially  delay the
opening of the Bank, he will withdraw from  participation as an Organizer and as
a prospective director of the Bank.

         2. Each Organizer agrees that,  immediately upon the commencement of an
offering of stock by the Sponsor to finance the  capitalization  of the Bank, he
will subscribe to and pay for no less than $50,000 worth of stock of the Sponsor
at the same price as such stock is offered  to the  public;  provided,  however,
that if the Organizer is provided with a preliminary prospectus relating to such
sale  of  stock  and  if  such  Organizer  notifies  the  Company  prior  to the
effectiveness of the prospectus that he will not subscribe for and purchase such
stock and resigns as an Organizer  and  prospective  director of the Bank,  then
such Organizer shall be relieved of any obligation to purchase the stock.

         3. The Sponsor  agrees that it will bear the expense of  preparing  and
filing the  Application  to  Organize  a National  Bank with the OCC and it will
subscribe to all of the Bank's capital stock (not to exceed $5 million).

         4. The Organizers  agree that,  promptly after this Agreement is signed
by the Sponsor,  they will meet and elect a Chairman and will  designate  Robert
Hill as the person to be the  President of the Bank and C. John Hipp,  III to be
the spokesperson for the Organizers.

          5. Each  Organizer  agrees  to  promptly  notify  the  Sponsor  of any
communication  he  receives  from  the  OCC or  any  other  governmental  agency
regarding the Bank.

          6. With the  exception of Mr. Hill,  no  Organizer  shall  receive any
compensation  for his service as an Organizer or as a director of the Bank until
the Bank becomes  profitable.  Mr. Hill shall receive a salary and benefits from
the Sponsor which may, to the extent permitted by applicable law and regulation,
be charged to the organizational expenses of the Bank.


                                       30

<PAGE>


          7. The Organizers shall not incur any expense with respect to the Bank
     without the prior written consent of the Sponsor.

          8.  All   correspondence   or  other   communications   regarding  the
organization of the Bank and the other matters contained in this Agreement shall
be directed to the  appropriate  party at the address set forth by such  parties
named below.

          9. This  Agreement  shall be  effective as of the date it is signed by
the Sponsor.

         10. The  Organizers  may,  with the approval of the  Sponsor,  bring in
additional  Organizers  or  replace  Organizers  who leave the  group.  Any such
additional or  replacement  Organizer  shall sign this  Agreement and thereby be
bound by its terms.

         11. This Agreement  shall be governed by the laws of the State of South
Carolina  and shall  inure to the  benefit  of and be  enforceable  against  the
parties hereto their respective heirs, successors and assigns.

         IN WITNESS WHEREOF,  the parties hereto have executed this Agreement as
of the effective date.

ORGANIZERS:




                                       31


<PAGE>


PORTIONS OF FIRST NATIONAL CORPORATION'S 1995 ANNUAL REPORT TO SHAREHOLDERS
INCORPORATED BY REFERENCE ON FORM 10-K

(Information set forth on the inside front cover of the Registrant's 1995 Annual
Report to Shareholders under the heading "STOCK INFORMATION.")

                                STOCK INFORMATION

Common stock of First National Corporation is not listed on any exchange, nor is
there a recognized or established  trading market.  Management believes that the
common  stock has  traded  for a price per share of $18.50 to $25.50  during the
past two years,  giving  retroactive effect to stock dividends and stock splits.
However,  management has knowledge of only a limited number of trades and has no
independent  means of verifying the price at which  trading has occurred.  There
were  approximately  1,718  shareholders  at January 18,  1996.  Quarterly  cash
dividends of $0.165,  $0.165,  $0.17 and $0.18 per share were paid in the first,
second, third and fourth quarters of 1995, respectively,  and of $0.16 per share
in each quarter of 1994. See "Management's  Discussion and Analysis of Financial
Condition and Results of Operations - Equity and  Dividends" for a discussion of
certain restrictions on the payment of dividends.




<PAGE>

(Information  set  forth  on  page  3  of  the  Registrant's  Annual  Report  to
Shareholders under the heading "CONSOLIDATED FINANCIAL HIGHLIGHTS")
<TABLE>

                                         CONSOLIDATED FINANCIAL HIGHLIGHTS
<CAPTION>


For the Year (Dollars in thousands,
except per share)                                    1995              1994              1993              1992              1991
                                                     ----              ----              ----              ----              ----

<S>                                             <C>               <C>               <C>               <C>               <C>
Net income                                      $   4,640         $   4,061         $   3,773         $   3,295         $   2,933

   Per share                                         2.07              1.82              1.69              1.48              1.32

Total assets                                      436,322           374,043           349,056           333,984           315,967

Cash dividends declared per share                    0.68              0.64              0.60              0.56              0.55

Book value per share at year end                    17.72             16.17             14.96             13.75             12.69

</TABLE>

<TABLE>
<CAPTION>



Financial Ratios                                      1995              1994              1993            1992             1991
                                                      ----              ----              ----            ----             ----

<S>                                                  <C>               <C>               <C>             <C>              <C>
Return on average assets                              1.13%             1.10%             1.09%           1.00%            0.95%

Return on average equity                             12.25             11.67             11.79           11.17            10.82

Dividend payout ratio                                30.24             29.45             28.62           29.79            32.82

Average equity to average assets                      9.25              9.44              9.20            8.94             8.78


</TABLE>

<TABLE>
<CAPTION>


                                                      December 31                                Average Daily Balance
                                                      -----------                                ---------------------


Balance Sheet Highlights                                               Percent                                           Percent
(Dollars in thousands)                    1995           1994           Change           1995            1994            Change
                                          ----           ----           ------           ----            ----            ------

<S>                                       <C>             <C>           <C>           <C>             <C>                  <C>
Loans-net of unearned income              $247,883        $208,552      18.9%         $227,466        $193,135             17.8%

Total earning assets                       399,379         341,908      16.8%          378,476         340,269             11.2%

Total assets                               436,322         374,043      16.7%          409,426         368,373             11.1%

Demand deposits                             56,735          48,035      18.1%           52,611          47,069             11.8%

Total deposits                             368,315         320,707      14.8%          343,723         314,286              9.4%

Total interest-bearing liabilities         337,413         287,969      17.2%          316,484         284,591             11.2%

Shareholders' equity                        39,777          36,181       9.9%           37,873          34,789              8.9%

</TABLE>


All information has been retroactively  restated to give effect to the merger of
Santee  Cooper  State Bank with and into First  National  Bank  effective at the
close of business on December 31, 1992.

Per share data have been retroactively adjusted to give effect to a five percent
common stock dividend paid to shareholders of record on August 31, 1993, and ten
percent common stock dividends paid to shareholders of record on each of October
28, 1994 and October 31, 1995.

This information should be read in conjunction with Management's  Discussion and
Analysis of Results of Operations  and  Financial  Condition and is qualified in
its entirety by  reference to the more  detailed  financial  statements  and the
notes thereto contained elsewhere in this report.


                                        2

<PAGE>

(Information  set forth on pages 6 through 28 of the  Registrant's  1995  Annual
Report to Shareholders under the heading  "MANAGEMENT'S  DISCUSSION AND ANALYSIS
OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS.")

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

Overview

     This   discussion  and  analysis  is  intended  to  assist  the  reader  in
understanding  the  financial  condition  and  results  of  operations  of First
National  Corporation  and its  subsidiary  First  National  Bank. The five year
period 1991  through  1995 is discussed  with  particular  emphasis on the years
1993, 1994 and 1995. This commentary  should be reviewed in conjunction with the
financial statements and related footnotes and the other statistical information
related to First  National  Corporation  and contained  elsewhere  herein,  (see
"Consolidated Financial Statements of First National Corporation"). At the close
of business on December  31, 1992 Santee  Cooper  State Bank,  a South  Carolina
state-chartered  bank,  was  merged  with  and into  First  National  Bank.  The
financial statements have been retroactively  restated to reflect the results of
operations of the combined  entities for the periods  presented in the financial
statements.  On January 20, 1995,  the  Corporation  entered into a Purchase and
Assumption  Agreement to acquire two branches of another  commercial  bank.  The
excess of the  purchase  price  over the fair value of the net  tangible  assets
acquired  was   $3,034,000.   Total  assets  were  increased  by   approximately
$34,000,000. The transaction was completed during the second quarter of 1995.


Summary of Operations

     Earnings of First  National  Corporation  were  $4,640,000,  $4,061,000 and
$3,773,000  in 1995,  1994 and 1993,  respectively.  Net income  increased  14.3
percent in 1995 when  compared  to 1994 and  increased  7.6 percent in 1994 when
compared to 1993.  Net income per share  increased to $2.07 compared to $1.82 in
1994. Per share earnings in 1993 were $1.69.  The increase in net income in 1995
primarily resulted from an increase in interest income as well as an increase in
noninterest income. The increase in net income in 1994 compared to 1993 resulted
primarily  from an  increase  in  interest  income as well as a decrease  in the
provision  for loan  losses.
     The per share cash dividend declared in 1995 was $0.68 compared to $0.64 in
1994 and  $0.60 in 1993.  In 1995 the book  value  per  share of First  National
Corporation  increased $1.55 or 9.6 percent,  in 1994 $1.21 or 8.1 percent,  and
$1.21 in 1993 or 8.8  percent.  The  return on  average  assets in 1995 was 1.13
percent,  1.10 percent in 1994 and 1.09  percent in 1993.  The return on average
shareholders'  equity for 1995 was 12.25  percent and was 11.67 percent for 1994
and 11.79 percent in 1993.
     Increases in both  deposits and earning  assets were  realized  during 1995
compared  to  1994.  Deposits  at  December  31,  1995  were  $368,315,000,   up
$47,608,000  or 14.8 percent,  compared to December 31, 1994. At year-end  1994,
deposits  were  $320,707,000,  up  $14,787,000,  or 4.8 percent when compared to
December 31, 1993. Average deposits in 1995 were $343,723,000, up $29,437,000 or
9.4 percent from 1994. The average deposits in 1994 were  $314,286,000  compared
to  $304,530,000  in 1993,  an increase of  $9,756,000  or 3.2 percent.  Earning
assets reached  $399,379,000,  up  $57,471,000,  or 16.8 percent at December 31,
1995 when  compared to year-end  1994.  At year-end  1994,  earning  assets were
$341,908,000, up $24,067,000, or 7.6 percent from year-end 1993. Average earning
assets for 1995 were $378,476,000,  an increase of $38,207,000, or 11.2 percent,
compared  to  1994.  In  1994  average  earning  assets  were  $340,269,000,  up
$20,904,000,  or 6.6 percent,  compared to 1993.  The  increases in deposits and
earning assets resulted  primarily from the acquisition of two branch offices in
Walterboro from NationsBank. This transaction added approximately $34,000,000 to
our deposit base and approximately $15,000,000 to the loan portfolio.
     Interest  income  increased by  $5,037,000,  or 20.0 percent,  for the year
ended  December 31, 1995 when compared to December 31, 1994.  This increase is a
result of loans and  investments  being  repriced  at higher  levels  due to the
increase in the prime lending rate and bond yields as well as a  $57,471,000  or
16.8 percent  increase in earning assets.  For the year ended December 31, 1994,
interest income increased $1,342,000,  or 5.6 percent, when compared to the same
period in 1993. This increase was due to increased volume and rates.
     Interest  expense  increased by $3,432,000  or 37.7  percent,  for the year
ended  December 31, 1995 compared to the same period in 1994. For the year ended
December 31, 1994,  interest  expense  increased  $272,000 or 3.1 percent,  when
compared to the same period in 1993.  The 1995  increase is a direct result of a
$49,444,000 or 17.2 percent

                                        3

<PAGE>



increase in interest-bearing liabilities as well as an increase in rates paid on
these  liabilities.  The  increases in rates paid are in response to the overall
increase in market interest rates for the same period.


Competition

     First National Corporation competes with a number of financial institutions
and other firms that engage in activities similar to banking. As an example, the
Corporation  competes for deposits  with savings and loan  associations,  credit
unions,  brokerage firms and other commercial banks. First National continues to
receive high marks from bank rating  services.  This has  contributed to deposit
growth.  In its  attempt  to fund  loans,  the  Corporation  competes  with  the
industries  mentioned  above  as well as  consumer  finance  companies,  leasing
companies and other lenders. In today's uncertain financial climate, all lenders
are  searching for quality  borrowers.  Acquisition  of  acceptable  grade loans
becomes more and more difficult.
     Additional  financial  institution mergers were completed in 1995 and 1994,
creating more super  regional  banks.  Although this reduced the number of banks
and branches, the changes resulted in intensified  competition for quality funds
and loans.

Net Interest Income

     Net interest income is the difference  between interest income and interest
expense.  Two significant  elements in analyzing  bank's net interest income are
net  interest  spread  and net  interest  margin.  Net  interest  spread  is the
difference  between the yield on average  earning assets and the rate on average
interest-bearing  liabilities. Net interest margin is the difference between the
yield  on  average  earning  assets  and the  rate on all  average  liabilities,
interest  and  noninterest  bearing,  utilized to support  earning  assets.  The
significant  distinction  between  spread  and net  interest  margin is that net
interest margin reflects the volume of interest-free  funds  supporting  earning
assets.
     Net  interest  income  increased  $1,605,000  or 10.0  percent  during 1995
compared to 1994.  The  increase  was due  primarily to an increase in volume on
earning assets. Net interest income increased  $1,070,000 or 7.1 percent in 1994
when  compared to 1993.  The increase was due  primarily to increased  volume of
earning assets.  The average yield on earning assets increased to 8.0 percent in
1995,  from 7.4 percent in 1994 and 7.5 percent in 1993.  Total average  earning
assets  increased  $38,207,000,   or  11.2  percent,  from  1994  to  1995,  and
$20,904,000 or 6.6 percent,  from 1993 to 1994.  Total average  interest-bearing
liabilities  increased  $31,893,000,  or 11.2  percent,  from 1994 to 1995,  and
$14,315,000,  or 5.3 percent,  from 1993 to 1994. This relationship  illustrates
that  growth in earning  assets was funded  primarily  through  interest-bearing
liabilities.  The total  volume  growth in 1995  compared to 1994 had a positive
impact on net interest  income of $2,419,000,  which was reduced by $814,000 due
to the  decrease  in rates.  In 1994  compared to 1993 net  interest  income was
positively affected by $913,000 attributable to volume and $157,000 attributable
to rate  decreases.  In 1995  compared to 1994,  net interest  spread  decreased
approximately  .2 percent and net interest  margin  remained nearly the same. In
1994  compared to 1993,  net interest  spread and net interest  margin  remained
nearly the same.
     Average noninterest-bearing funds supporting earning assets as a percentage
of earning  assets changed from 13.7 percent in 1993 to 13.8 percent in 1994 and
13.9 percent in 1995.






                                        4

<PAGE>


<TABLE>

Table 1

<CAPTION>

Volume and Rate
Variance Analysis



                                                       1995 Compared to 1994                            1994 Compared to 1993
                                                      Changes Due to Increase                          Changes Due to Increase
                                                           (Decrease) In                                    (Decrease) In
(Dollars in Thousands)                           Volume(1)      Rate(1)      Total                  Volume(1)      Rate(1)    Total
                                                 ---------      -------      -----                  ---------      -------    -----
<S>                                                  <C>         <C>         <C>                      <C>          <C>       <C>
Interest earning assets:
  Loans (2)                                          $3,280      $1,047      $4,327                   $1,799       $(137)    $1,662
  Investments:
   Taxable                                              219         265         484                      (49)         44         (5)
   Tax exempt (3)                                       224         (11)        213                       20        (102)       (82)
  Funds sold                                            (19)         32          13                     (498)        265       (233)
                                                     -----       ------      ------                    -----       -----     ------ 
                                             
    Total interest income                             3,704       1,333       5,037                    1,272          70      1,342
                                                     ------      ------      ------                   ------       -----     ------
                                             
Interest-bearing liabilities:
  Deposits:
   Interest bearing transaction                         130          14         144                      132          45        177
   Saving                                               (89)         81          (8)                      60         (14)        46
   Certificates of deposit                              928       1,628       2,556                      (75)       (146)      (221)
  Funds purchased                                       316         424         740                      242          28        270
                                                     ------      ------      ------                   ------       -----     ------
    Total interest expense                            1,285       2,147       3,432                      359         (87)       272
                                                     ------      ------      ------                   ------       -----     ------
 
    Net interest income                              $2,419       $(814)     $1,605                   $  913       $ 157     $1,070
                                                     ======      ======      ======                   ======       =====     ======

</TABLE>




(1)  The  rate/volume  variance  for  each  category  has  been  allocated  on a
     consistent  basis between rate and volume variances based on the percentage
     of rate or volume variance to the sum of the two absolute variances.

(2)  Nonaccrual loans are included in the above analysis.

(3)  Tax exempt income is not presented on a tax  equivalent  basis in the above
     analysis.


                                        5

<PAGE>


<TABLE>

Table 2
<CAPTION>

Yields on Average Earning Assets and                                                   
Rates on Average Interest-bearing Liabilities

(Dollars in thousands)                                                               1995
                                                                                     ----
                                                                 Average                Interest              Average
                                                                 Balance             Earned/Paid           Yield/Rate
                                                                 -------             -----------           ----------

<S>                                                             <C>                      <C>                 <C>
Assets
Interest earning assets:
  Loans, net of unearned income                                 $227,466                 $22,020             9.68%
  Time deposits in other banks                                                                               
  Investment securities:
   Taxable                                                       109,864                   6,017             5.48
   Tax exempt (1)                                                 32,924                   1,659             5.04
  Funds sold                                                       8,222                     487             5.92
                                                                --------                 -------                 

    Total earning assets                                         378,476                  30,183             7.98
                                                                                         -------                 
Cash and other assets                                             34,348
Less allowance for loan losses                                   (3,398)

    Total assets                                                $409,426
                                                                ========
Liabilities
Interest-bearing liabilities:
Deposits:
  Interest-bearing transaction accounts                          $76,476                   1,741             2.28
  Savings                                                         73,524                   2,066             2.81
  Certificates of deposit                                        141,113                   7,436             5.27
Funds purchased                                                   25,371                   1,282             5.05
                                                                --------                 -------                 

    Total interest-bearing liabilities                           316,484                  12,525             3.96
                                                                                         -------                 
Demand deposits                                                   52,611
Other liabilities                                                  2,458
Shareholders' equity                                              37,873
                                                                --------

    Total liabilities and shareholders' equity                  $409,426
                                                                ========
                                                                                                             4.02%
                                                                                                             =====
Net interest spread
Impact of interest free funds                                                                                 .65%
                                                                                                             =====
Net interest margin                                                                                          4.67%
                                                                                                             =====
Net interest income                                                                      $17,658
                                                                                         =======

</TABLE>


                                        6

<PAGE>


<TABLE>

Table 2

<CAPTION>

                         1994                                                                          1993
- --------------------------------------------------------                    --------------------------------------------------------
     Average              Interest          Average                                Average             Interest           Average
     Balance            Earned/Paid       Yield/Rate                               Balance           Earned/Paid         Yield/Rate
     -------            -----------       ----------                               -------           -----------         ----------



<S>     <C>                   <C>             <C>                                    <C>                   <C>                 <C>
        $193,135              $17,693         9.16%                                  $173,415              $16,031             9.24%


         105,704                5,533         5.23                                     93,826                5,538             5.90
          28,470                1,446         5.08                                     28,110                1,528             5.44
          12,960                  474         3.66                                     24,014                  707             2.94
        --------              -------                                                --------              -------
                                                   
         340,269               25,146         7.39                                    319,365               23,804             7.45
                              -------                                                                      -------
          31,202                                                                       31,298
         (3,098)                                                                      (2,769)
        --------                                                                     --------
                                                   
        $368,373                                                                     $347,894
        ========                                                                     ========
                                                   
                                                   
                                                   
        $ 70,807                1,597         2.26                                   $ 64,780                1,420              2.19
          75,968                2,074         2.73                                     73,664                2,028              2.75
         120,442                4,880         4.05                                    122,274                5,101              4.17
          17,374                  542         3.12                                      9,558                  272              2.85
        --------               ------                                                --------              -------
                                                   
         284,591                9,093         3.20                                    270,276                8,821              3.26
                               ------                                                                      -------
          47,069                                                                       43,812
           1,924                                                                        1,816
          34,789                                                                       31,990
        --------                                                                     --------
                                                   
        $368,373                                                                     $347,894
        ========                                                                     ========
                                                   
                                              4.19%                                                                            4.19%
                                              =====   
                                               .53%                                                                             .50%
                                              =====                                                                            =====
                                              4.72%                                                                            4.69%
                                              =====                                                                            =====
                              $16,053                                                                      $14,983
                              =======                                                                      =======

</TABLE>

(1)  Tax exempt income is not presented on a tax  equivalent  basis in the above
     analysis.

                                        7

<PAGE>



Investment Securities

     Investment  securities are the second largest  category of earning  assets.
These assets  comprised  37.9 percent of earning  assets as of December 31, 1995
and 39.0 percent at year-end  1994.  Investment  securities  are utilized by the
Corporation  as a  vehicle  for the  employment  of  excess  funds,  to  provide
liquidity,  to fund  loan  demand  or  deposit  liquidation,  and to  pledge  as
collateral for certain deposit and purchased funds.
     The  portfolio   taxable  income  was  $6,017,000  in  1995  compared  with
$5,533,000  in 1994,  a net increase of $484,000.  Of this  increase,  a gain of
approximately  $219,000  was  attributable  to  the  $4,160,000  average  volume
increase of taxable  securities.  The higher  income  generated by the increased
volume was augmented by an increase of $265,000  resulting from a 25 basis point
increase in yield.  The taxable  income was  $5,533,000  in 1994,  compared with
$5,538,000  in 1993,  a net  decrease  of $5,000.  Of this  decrease,  a loss of
approximately  $49,000  was  attributable  to  the  $11,878,000  average  volume
increase in taxable  securities.  The loss generated by the decreased volume was
partially  offset by an  increase of  $44,000,  resulting  from a 67 basis point
decline in yield.  This is indicative of the decreases in overall interest rates
in the past years and their effect upon portfolio investments as higher-yielding
securities  mature and are replaced by lower-yielding  investments.  The average
maturity  of the  taxable  portfolio  at  December  31,  1995 for U.S.  Treasury
securities was 1.6 years and for Federal Agency  securities was 2.4 years.  This
compares with average maturities at year-end 1994 of 1.4 years on treasuries and
2.8 on  agencies  and at  year-end  1993 of 1.4 years on  treasuries  and 3.2 on
agencies, respectively.
     The portfolio non-taxable investment income was $1,659,000 in 1995 compared
with  $1,446,000  in 1994 and  $1,528,000 in 1993, a net increase of $213,000 or
14.7  percent,  and a decrease of $82,000 or 5.4 percent,  respectively.  Of the
increase in 1995, a gain of $224,000 was  attributable to an increase in average
volume of  $4,454,000  in municipal  securities  offset by a decrease of $11,000
resulting from a 4 basis point decrease in yield. The decrease from 1993 to 1994
was $82,000 and was attributable to the increase in volume of $20,000, offset by
a decrease of $102,000  resulting from a 36 basis point  decrease in yield.  The
average maturity of the non-taxable portfolio at December 31, 1995 was 2.5 years
compared  to 2.8 years,  and 2.6 years in 1994,  and 1993,  respectively.  First
National  Corporation  continues to actively  purchase bank  qualified  tax-free
securities  to  supplement  the  taxable  portfolio  sector.  However,  with the
negative yield adjustment due to the Tax Equity and Fiscal Responsibility Act of
1982 and the alternative  minimum tax  considerations,  each individual purchase
continues to be closely evaluated as to its value to First National Corporation.

     At December 31, 1995 the fair value of the  securities  portfolio  totalled
$152,430,000,  a .6 percent premium.  The market valued the  Corporation's  1994
portfolio  at a 2.8 percent  discount  and its 1993  portfolio  at a 1.5 percent
premium.
     SFAS No.  115,  "Accounting  for  Certain  Investments  in Debt and  Equity
Securities,"  was issued by the  Financial  Accounting  Standards  Board in May,
1993. As required,  the  Corporation  adopted the  provisions of this  statement
effective  December 31, 1993,  without  retroactive  application to prior years'
financial statements. The Corporation's management reclassified,  as of December
31, 1995, the Corporation's  investment securities into  available-for-sale  and
held-to-maturity  categories  based on  current  intent in  accordance  with the
criteria established by SFAS No. 115. At that date,  investment  securities with
an amortized cost of $55,749,000 and an estimated fair value of $55,836,000 were
classified  as  available-for-sale.  The  effect in this  change  in  accounting
principle was to increase the carrying value of securities  $87,000 and directly
increase  shareholders' equity $54,000, which is net of income taxes of $33,000.
The increase, net of income tax effect, is presented in the statement of changes
in  shareholders'  equity  as an  adjustment  of the  balance  of  the  separate
component of  shareholders'  equity  required by SFAS No. 115 for the unrealized
holding gains and losses on available-for-sale securities.
     On an ongoing basis,  management  assigns securities upon purchase into one
of the  categories  designated  by SFAS No.  115 based on  intent,  taking  into
consideration  other factors including  expectations for changes in market rates
of interest, liquidity needs, asset/liability management strategies, and capital
requirements.
     There were no realized  gains or losses on sales of  investment  securities
during 1995, 1994 or 1993.

                                        8

<PAGE>


<TABLE>

Table 3
<CAPTION>

Book Value of Investment Securities
December 31,
(Dollars in thousands)                          1995            1994            1993              1992            1991
                                                ----            ----            ----              ----            ----
<S>                                         <C>             <C>             <C>               <C>             <C>
U. S. Treasury Securities                   $ 49,959        $ 49,164        $ 39,972          $ 40,220        $ 37,911
U. S. Government Agencies
  and Corporations                            63,600          53,914          54,345            33,324          22,910
Other Securities                                 475             476             371               281             281
                                            --------        --------        --------          --------         -------
  Total Taxable                              114,034         103,554          94,688            73,825          61,102
                                            --------        --------        --------          --------         -------

State, County and Municipal
  Obligations                                 37,462          29,802          33,796            29,151          27,497
                                            --------        --------        --------          --------         -------
  Total Tax-exempt                            37,462          29,802          33,796            29,151          27,497
                                            --------        --------        --------          --------         -------
  Total Investment Securities               $151,496        $133,356        $128,484          $102,976         $88,599
                                            ========        ========        ========          ========         =======

</TABLE>





<TABLE>

Table 4
<CAPTION>

Maturity Distribution and Yields of Investment Securities
                               Due in          Due After       Due After        Due After
December 31, 1995           1 yr. or Less     1 Thru 5 Yrs.   5 Thru 10 Yrs.      10 Yrs.           Total          Par        Fair
(Dollars in thousands)     Amount   Yield   Amount    Yield  Amount   Yield  Amount    Yield  Amount     Yield    Value      Value
                           ------   -----   ------    -----  ------   -----  ------    -----  ------     -----    -----      -----
U. S. Treasury
<S>                       <C>       <C>     <C>        <C>   <C>       <C>      <C>     <C>   <C>         <C>    <C>        <C>
 Securities               $21,497   5.00%   $28,462    5.90% $             %    $           % $ 49,959    5.51%  $ 49,150   $ 50,097
U.S. Government Agencies   10,536   4.73     46,683    5.79    6,381   5.95                     63,600    5.63     63,730     63,726
 and Corporations
Other Securities (1)                                                             475    4.51       475    4.51        475        475
                                                                                ----    ----  --------    ----   --------   --------
     Total Taxable         32,033   4.91     75,145    5.83    6,381   5.95      475    4.51   114,034    5.57    113,355    114,298
                          -------  -----    -------    ----  -------  -----     ----    ----  --------    ----   --------   --------
State, County and
 Municipal Obligations(2)  10,687   4.56     20,404    4.93    6,371   5.20                     37,462    4.87     37,050     38,132
                          -------  -----    -------    ----  -------  -----                   --------    ----   --------   --------
     Total                $42,720   4.82%   $95,549    5.64% $12,752   5.58%    $475    4.51% $151,496   5.40%  $150,405   $152,430
                          =======   ====    =======    ====  =======   ====     ====    ====  ========   ====   ========   ========
Percent of Total                     28%                 63%              9%                               100%
Cumulative % of Total                28%                 91%            100%             100%

</TABLE>


(1)  Federal  Reserve Bank and other  corporate  stocks have no set maturity but
     are classified in "Due after 10 years."

(2)  Tax exempt yield is not presented on a tax equivalent basis.

                                        9

<PAGE>



Loans

     Loans,  net of unearned  income,  at December 31, 1995, were  $247,883,000,
which  represents an increase of  $39,331,000,  or 18.9 percent when compared to
year-end  1994.  Average loans for December  31,1995  increased  17.8 percent to
$227,466,000 from $193,135,000 for 1994.
     The largest  element of the loan portfolio  continues to be the real estate
mortgage  category.  All  loans  secured  by real  estate,  except  real  estate
construction,  are placed in this category  regardless of the loan purpose.  The
use  of  real  estate  as  security  for  loans  is  common  in  First  National
Corporation's  market area and this, along with other collateral,  increases the
likelihood of repayment.  The real estate mortgage category grew by 17.4 percent
to $148,853,000 at year-end and represents 60.1 percent of total loans.  This is
a decrease from 60.8 percent in 1994.  Commercial,  financial  and  agricultural
loans  increased  to  $43,108,000  from  $34,476,000  the  previous  year.  This
increased  this category to 17.4 percent of the loan portfolio from 16.5 percent
in 1994.  Consumer loans  represent 20.2 percent of total loans compared to 20.4
percent at year-end  1994.  Table 5 provides the  distribution  of loans for the
past five years.
     The prime rate was increased  three times and decreased  once in 1995,  and
the yield on the loan  portfolio  for 1995 was 9.7 percent,  up from 9.2 percent
for 1994.  This  increase in yield and the volume  growth of the loan  portfolio
resulted in an interest and fee income increase of $4,327,000,  or 24.5 percent,
to  $22,020,000.  Table 6 shows the  maturity and  interest  sensitivity  of the
commercial, financial and agricultural category and the real estate construction
category as of December 31,1995.  As of this date, loans that mature in one year
or less were $98,023,000.  Of the loans that mature after one year, $79,258,000,
or 61.5 percent,  had fixed interest rates while  $49,616,000,  or 38.5 percent,
had variable rates.
     The placement of loans on a nonaccrual status is dependent upon the type of
loan, collateral values and the collection  activities in progress.  Loans which
are well  secured and in the process of  collection  are allowed to remain on an
accrual basis until they become 120 days past due.  Unsecured  commercial  loans
and well secured  loans not in the process of  collection  are charged off on or
before  the date they  become 90 days  past due and,  therefore,  do not reach a
nonaccrual status.  Commercial and real estate loans which are partially secured
are written down to the collateral  value and placed on nonaccrual  status on or
before  becoming 90 days past due.  Consumer  loans are charged off on or before
becoming 120 days past due. All interest  accrued in the current year but unpaid
at the date a loan goes on nonaccrual  status is deducted from interest  income,
while interest  accrued from previous  years is charged  against the reserve for
loan losses. At December 31, 1995,  nonaccrual loans were $845,000 compared with
$1,214,000 at year-end  1994. At December 31, 1995,  loans which were 90 days or
more past due had  increased  by  $257,000  to  $354,000 as compared to year-end
1994.
     During 1995, income of $39,000 on nonaccrual loans would have been recorded
if these  loans  had been  accruing  throughout  1995.  No  interest  income  on
nonaccrual loans was included in net income for 1995. First National Corporation
does not have any loans which have been  restructured,  any foreign loans or any
concentrations of loans which exceed 10 percent of total loans.
         Table 7  provides  the level of these risk  elements  for the past five
years.



                                       10

<PAGE>


<TABLE>

Table 5
<CAPTION>

Distribution of Net Loans
By Type
December 31,
(Dollars in thousands)                   1995           1994            1993           1992           1991
                                         ----           ----            ----           ----           ----

<S>                                  <C>            <C>             <C>            <C>             <C>
Commercial, financial,
  agricultural and other             $ 43,108       $ 34,476        $ 28,169       $ 31,715        $ 34,167
Real estate - construction              5,792          4,781           3,321          1,455           2,083
Real estate - mortgage                148,853        126,751         110,113        104,021         102,664
Consumer                               50,130         42,544          36,854         35,745          39,444
                                     --------       --------        --------       --------        --------

Total                                $247,883       $208,552        $178,457       $172,936        $178,358
                                     ========       ========        ========       ========        ========
</TABLE>

<TABLE>
<CAPTION>

                                                                Percent of Total
                                                                ----------------
<S>                                   <C>            <C>             <C>            <C>             <C>
Commercial, financial,
  agricultural and other               17.4%          16.5%           15.8%          18.3%           19.1%
Real estate - construction              2.3            2.3             1.9            0.8             1.2
Real estate - mortgage                 60.1           60.8            61.7           60.2            57.6
Consumer                               20.2           20.4            20.6           20.7            22.1
                                      -----          -----           -----          -----           -----
Total                                 100.0%         100.0%          100.0%         100.0%          100.0%
                                      =====          =====           =====          =====           ===== 
</TABLE>

<TABLE>
Table 6
<CAPTION>

Maturity Distribution of Loans
                                                                       Maturity
                                                                       --------
December 31, 1995                                     1 Year           1 - 5         Over 5
(Dollars in thousands)                               or Less           Years          Years
                                                     -------           -----          -----
<S>                                  <C>             <C>            <C>             <C>
Commercial, financial,
 agricultural and other              $ 43,108        $24,220        $ 16,177        $ 2,711
Real estate - construction              5,792          3,694           2,078             20
Real estate - mortgage                148,853         53,661          83,971         11,221
Consumer                               50,130         16,448          26,116          7,566
                                     --------        -------        --------        -------
Total                                $247,883        $98,023        $128,342        $21,518
                                     ========        =======        ========        =======

Loans due after one year with:
   Predetermined interest rates                      $90,913
   Floating or adjustable interest rates             $58,947

</TABLE>



                                       11

<PAGE>



Asset Quality

     Asset quality is  maintained  through the  management of credit risk.  Each
individual  earning  asset,  whether  in the  investment,  loan,  or  short-term
investment  portfolio,  is reviewed by management for credit risk. To facilitate
this review,  First National  Corporation has established  credit policies which
include credit limits,  documentation,  periodic  examination and follow-up.  In
addition, these portfolios are examined for exposure to concentration in any one
industry, government agency, or geographic location. In examining the portfolios
at  December  31,  1995 and  1994,  the  Corporation  did not have more than ten
percent of the loan portfolio in any one industry and had no foreign loans.
     Each  category of earning  assets has a degree of credit  risk.  To measure
credit risk,  various  techniques  are utilized.  Credit risk in the  investment
portfolio  can  be  measured  through  bond  ratings  published  by  independent
agencies. In the investment  portfolio,  94.8 percent of the investments consist
of U.S.  Treasury  securities,  U.S. Agency  securities and tax-free  securities
having a rating of "A" or better.  The credit risk of the loan  portfolio can be
measured by historical experience.  The Corporation maintains its loan portfolio
in accordance with its established credit policies.  Loans are reported as being
in nonaccrual status when principal or interest has been in default for a period
of 90 days or more unless the  obligation is both well secured and in process of
collection.  Loans which are well secured and in the process of  collection  are
allowed to remain on an accrual  basis until they become 120 days past due.  Net
loan  charge-offs  over the past five years have not exceeded .54 percent of net
average loans. In 1995 net loan charge-offs as a percentage of net average loans
were .15 percent compared to .17 percent in 1994.
<TABLE>

Table 7
<CAPTION>
Nonaccrual and Past Due Loans

December 31
(Dollars in thousands)                         1995            1994           1993            1992           1991
- ----------------------                         ----            ----           ----            ----           ----
<S>                                          <C>             <C>            <C>             <C>              <C>
Loans past due 90 days or more               $  354          $   97         $  209          $  408           $297
Loans on a nonaccruing basis                    845           1,214            983             645            678
                                             ------          ------         ------          ------           ----

Total                                        $1,199          $1,311         $1,192          $1,053           $975
                                             ======          ======         ======          ======           ====

</TABLE>



                                       12

<PAGE>


<TABLE>

Table 8
<CAPTION>

Summary of Loan
Loss Experience
December 31
(Dollars in thousands)                       1995            1994           1993            1992           1991
                                             ----            ----           ----            ----           ----
<S>                                     <C>             <C>            <C>             <C>            <C>
 Allowance for loan losses -
  January 1                             $   3,194       $   2,955      $   2,685       $   2,418      $   2,099
                                        ---------       ---------      ---------       ---------      ---------
Charge-offs during the year
  Real estate - construction                    -               -              -               -              -
  Real estate - mortgage                     (130)           (175)           (61)           (215)          (160)
  Consumer/Credit cards                      (514)           (378)          (330)           (460)          (483)
  Commercial                                  (47)            (80)          (284)           (571)          (361)
                                        ---------       ---------      ---------       ---------      --------- 
   Total charge-offs                         (691)           (633)          (675)         (1,246)        (1,004)
                                        ---------       ---------       --------       ---------      --------- 
Recoveries during the year
  Real estate - construction                    -               -              -               -              -
  Real estate - mortgage                      123              58              9              18              4
  Consumer/Credit cards                       143             178            140             185            119
  Commercial                                   90              61             63             102             66
                                        ---------       ---------      ---------       ---------      ---------
   Total recoveries                           356             297            212             305            189
                                        ---------       ---------      ---------       ---------      ---------
Net charge-offs                              (335)           (336)          (463)           (941)          (815)
Provisions from earnings                      844             575            733           1,208          1,134
                                        ---------       ---------      ---------       ---------      ---------
Allowance for loan losses -
  December 31                           $   3,703       $   3,194      $   2,955       $   2,685      $   2,418
                                        =========       =========      =========       =========      =========

Average loans - net of
  unearned income                        $227,466        $193,135       $173,415        $173,063       $172,217
Ratio of net charge-offs
  to average loans - net of
  unearned income                            .15%            .17%           .27%            .54%           .47%

</TABLE>



                                       13

<PAGE>



Loan Loss Provision

     First National Corporation  maintains a reserve for possible loan losses at
a level which management  believes is sufficient to provide for potential losses
in the  loan  portfolio.  Management  evaluates  the  adequacy  of  the  reserve
utilizing its internal risk rating system and regulatory agency  examinations to
assess  the  quality of the loan  portfolio  and  identify  problem  loans.  The
evaluation  process also  includes  management's  analysis of current and future
economic conditions,  composition of the loan portfolio, past due and nonaccrual
loans,  concentrations of credit, lending policies and procedures and historical
loan loss  experience.  The  provision  for loan losses is charged to the income
statement in the amount  necessary to maintain the allowance at the  appropriate
level.
     The allowance is established on an overall  portfolio basis, and management
does  not  subsequently  allocate  the  allowance  by  geographic  area  or loan
category.
     The  provision  for loan losses for the year ended  December 31, 1995,  was
$844,000,  compared  to  $575,000  in  1994,  which  represents  a 46.8  percent
increase.  The  increase  in the  provision  for loan  losses was due to several
factors.  These factors include continued less favorable economic conditions and
continued strong loan growth.
     At year-end 1995 the loan loss provision was $844,000  compared to $575,000
for the previous year.  These additions  increased the allowance for loan losses
to  $3,703,000,  or 1.49 percent of  outstanding  loans at the end of 1995,  and
$3,194,000,  or 1.53 percent at year-end 1994.  Total  charge-offs were $691,000
and $633,000,  respectively in 1995 and 1994.  Recoveries were $356,000 for 1995
and $297,000 for 1994.  Net  charge-offs  were $335,000 in 1995 and $336,000 for
1994.  Net  charge-offs  were centered in consumer  loans which  increased  from
$200,000 in 1994 to $371,000 in 1995. Real Estate loan net charge-offs  declined
by $110,000  in 1995 while  consumer  loan losses  increased  by  $171,000.  Net
charge-offs to average loans were .15 percent in 1995 and .17 percent in 1994.
A summary of loan loss experience is provided in Table 8 for 1991 through 1995.
     Other real estate owned includes  certain real estate  acquired as a result
of foreclosure and deeds in lieu of foreclosure, as well as amounts reclassified
as in-substance foreclosures. For the period ended December 31, 1995, other real
estate owned was $151,000 compared to $133,000 at December 31, 1994. This slight
increase  resulted from the bank taking title to certain  properties  during the
year while other properties were sold or written down.
     Management  anticipates  that the  level of  charge-offs  for 1996  will be
somewhat  higher than the level  experienced in 1995. The loan loss provision is
considered  adequate by management.  However,  changes in economic conditions in
the Corporation's market area can always affect these levels.


Liquidity

     Liquidity  is defined as the ability of an entity to generate  cash to meet
its financial obligations.  For a bank liquidity means the consistent ability to
meet loan demand and deposit withdrawals. The Corporation has employed its funds
in a manner to provide liquidity in both assets and liabilities. Asset liquidity
is  maintained by the maturity  structure of loans,  investment  securities  and
other short-term  investments.  Management has policies and procedures governing
the length of time to  maturity on loans and  investments.  As noted in Table 4,
28.0 percent of the investment  portfolio matures in one year or less. This part
of the investment  portfolio consists of U.S. Treasury  securities,  U.S. Agency
securities and bank qualified municipal securities.  Loans and other investments
are of a longer term nature and are not utilized for  day-to-day  bank liquidity
needs.
     Increases  in  the  Corporation's   liabilities   provide  liquidity  on  a
day-to-day  basis.  Daily  liquidity  needs may be met from deposits or from the
Corporation's use of federal funds purchased, securities sold under agreement to
repurchase and other  short-term  borrowings at favorable  interest  rates.  The
Corporation  has an  increasing  reliance on borrowed  funds which are primarily
cash  management or "sweep"  accounts that are  accommodations  to corporate and
governmental  customers  through the sale of securities  sold under agreement to
repurchase arrangements.  During 1995, the Corporation maintained an even higher
level of liquidity with an influx of interest sensitive deposits.



                                       14

<PAGE>


<TABLE>

Table 9
<CAPTION>

Interest Sensitivity Analysis
                                                         After          After Six                         Greater
                                       Within            Three           Through                         Than One
December 31, 1995                       three           Through          Twelve          Within          Year and
(Dollars in thousands)                  Months        Six Months         Months         One Year       Insensitive(1)      Total
                                        ------        ----------         ------         --------       ------------        -----
<S>                                  <C>             <C>                <C>             <C>               <C>           <C>
Loans                                $ 105,961       $  15,262          $ 20,147        $141,370          $106,513      $247,883
Investments                             21,772          13,428             7,268          42,468           109,028       151,496
Funds
  Total interest earning assets      $ 127,733       $  28,690          $ 27,415        $183,838          $215,541      $399,379
                                     =========       =========          ========        ========          ========      ======== 
  Percent                                 32.0%            7.2%              6.8%           46.0%             54.0%        100.0%
                                     =========       =========          ========        ========          ========      ======== 
Interest-bearing deposits,
  excluding CDs greater than
    $100,000                         $ 100,185       $  29,175          $ 34,531        $163,891          $116,486      $280,377
CDs greater than $100,000               11,930           4,685             6,267          22,882             8,321        31,203
Short-term borrowings                   25,833                                            25,833                          25,833
                                     ---------                                          --------                        --------
  Total interest-bearing liab.         137,948          33,860            40,798         212,606           124,807(2)    337,413
Interest-free funds                                                                                         61,966        61,966
                                                                                                          --------      --------
  Funds supporting interest
    earning assets                   $ 137,948         $33,860          $ 40,798        $212,606          $186,773      $399,379
                                     =========       =========          ========        ========          ========      ========
  Percent                                 34.5%            8.5%             10.2%           53.2%             46.8%        100.0%
                                     =========       =========          ========        ========          ========      ========
Interest sensitivity gap             $ (10,215)      $  (5,170)         $(13,383)       $(28,768)         $ 28,768
Cumulative gap                       $ (10,215)      $ (15,385)         $(28,768)       $(28,768)
Percent of total interest earning
  assets                                   2.6%            3.9%              7.2%            7.2%

</TABLE>

(1)  These  items are  considered  insensitive  because  they are not  generally
     affected by fluctuations in market interest rates.
(2)  Includes savings deposits of $73,207.

     Table 9 discloses the cumulative gap as a percentage of assets  included in
the computation of gap (total earning assets) rather than total assets.

Interest Sensitivity

     Interest  sensitivity  analysis refers to the potential  impact of interest
rate changes on net interest  income.  Normally this sensitivity is expressed in
interest  sensitivity  gap and cumulative  gap.  Interest  sensitivity  analysis
utilizes  the  concept of  matching  interest  sensitive  assets  with  interest
sensitive liabilities over a stated time period. Interest sensitivity applies to
both  assets and  liabilities  which  carry a variable  rate or mature  during a
stated time period. A positive interest sensitivity gap demonstrates that assets
are repriced before  liabilities  during the stated time period.  Conversely,  a
negative gap demonstrates liabilities are repriced before assets.
     The  objective of interest  sensitivity  management  is to maintain  stable
growth in net interest income while minimizing  adverse  changes.  Management is
continually  changing the gap position of the Corporation in response to changes
in money markets and other external factors.
     In 1995,  sources of funds  continued  to become  sensitized  to changes in
interest  rates.  Table  9  presents  the  interest  sensitive  position  of the
Corporation's  balance sheet at December 31, 1995. The analysis  illustrates the
Corporation's  interest sensitivity position at prescribed intervals.  Reflected
in the table are  interest  sensitivity  gap and  cumulative  gap for  immediate
through one year  maturities.  Management  attempts to particularly  control gap
from zero to twelve  months.  The  position  of First  National  Corporation  at
December 31, 1995 with regard to the  cumulative  gap at the 12 month time frame
is a negative gap of $28,768,000.  Assuming that no other variable changed,  the
potential  impact to First  National  Corporation's  net interest  income before
taxes in the next year  should  rates on the asset and  liability  sides  change
immediately and equally would be:


                                       15

<PAGE>




     a rise of 1% would decrease earnings by $287,680
     a rise of 2% would decrease earnings by $575,360
     a rise of 3% would decrease earnings by $863,040
     a decline of 1% would increase earnings by $287,680
     a decline of 2% would increase earnings by $575,360
     a decline of 3% would increase earnings by $863,040

     Table  9  reflects   the   balances   of   interest   earning   assets  and
interest-bearing  liabilities  at the  earlier of their  repricing  or  maturity
dates. Scheduled payment amounts of amortizing fixed rate loans are reflected at
each scheduled  payment date.  Variable rate amortizing loans reflect  scheduled
repayments  at each  scheduled  payment  date  until  the loan  may be  repriced
contractually   and  the  unamortized   balance  is  reflected  at  this  point.
Investments  are  reflected  at  each  instrument's  ultimate  maturity  date or
pre-refunded  call date.  Funds sales are reflected at the  immediate  repricing
interval due to the  overnight  availability  of the  instruments.  A portion of
interest-bearing  liabilities with no contractual maturity, such as money market
deposit  accounts and NOW accounts,  are  reflected in the  immediate  repricing
period due to the contractual  arrangements that give First National Corporation
the  ability to vary the rates paid on those  deposits  within a  thirty-day  or
shorter  period.  First National  Corporation  reflects a portion of its savings
deposits as noninterest  sensitive to more accurately  reflect their anticipated
repricing characteristics. Fixed rate time deposits, principally certificates of
deposit,  are reflected at their contractual  maturity date.  Variable rate time
deposits are reflected at the earlier of their next  repricing or maturity date.
Short-term  borrowings  (principally  securities sold under repurchase agreement
secured by  investment  securities)  are  reflected in the  immediate  repricing
period due to the contractual arrangements which give First National Corporation
the ability to vary the rates paid on those borrowings overnight.


Deposits

     The deposit base provides  First  National  Corporation  with funds for the
long-term growth of loans and  investments.  At December 31, 1995, when compared
to year-end 1994,  total deposits were  $368,315,000,  up  $47,608,000,  or 14.8
percent.  Noninterest-bearing  deposits for the same period were $56,735,000, an
increase of  $8,700,000,  or 18.1 percent,  and  interest-bearing  deposits were
$311,580,000,  an increase of  $38,908,000,  or 14.3  percent  when  compared to
December 31, 1994. For the year ended December 31, 1995,  total average deposits
increased $29,437,000,  or 9.4 percent. This growth was comprised of an increase
of average interest-bearing accounts of $23,895,000, or 8.9 percent, and average
noninterest-bearing  accounts  of  $5,542,000,  or 11.8  percent.  Growth in the
interest-bearing  accounts  was  composed  of an  increase  in  interest-bearing
transaction accounts of $5,669,000,  or 8.0 percent, and certificates of deposit
of  $20,671,000,  or  17.2  percent,  and a  decrease  in  savings  accounts  of
$2,444,000, or 3.2 percent.
     At December 31,  1995,  the ratio of average  interest-bearing  deposits to
total deposits  decreased to 84.7 percent from 85.0 percent at year-end 1994 and
was 85.6 percent at year-end  1993.  The average  rate paid on  interest-bearing
accounts  increased  to 4.0 percent  from 3.2  percent at year-end  1994 and 3.3
percent in 1993.





                                       16

<PAGE>


<TABLE>

Table 10
<CAPTION>

Maturity Distribution of CD's
of $100,000 or more             December 31                                   1995                    1994
                                                                              ----                    ----
                                (Dollars in thousands)

<S>                                                                        <C>                     <C>
                                Within three months                        $12,033                 $12,266
                                After three through six months               4,685                   2,765
                                After six through twelve months              6,267                   2,267
                                After twelve months                          8,218                   8,735
                                                                           -------                 -------

                                    Total                                  $31,203                 $26,033
                                                                           =======                 =======


</TABLE>


Short-Term Borrowed Funds

     The distribution of First National  Corporation's  short-term borrowings at
the end of the last three years,  the average  amounts  outstanding  during each
such period, the maximum amounts outstanding at any month-end,  and the weighted
average  interest  rates on year-end and average  balances in each  category are
presented below.

<TABLE>
<CAPTION>


                                       (Dollars in thousands)              December 31,
                                     -----------------------------------------------------------------------------------------------

                                                    1995                           1994                            1993
                                                    ----                           ----                            ----

                                          Amount           Rate           Amount           Rate           Amount           Rate
                                          ------           ----           ------           ----           ------           ----

<S>                                      <C>               <C>            <C>             <C>            <C>               <C>
At period-end:
   Federal funds purchased
   and securities sold under
   repurchase agreements                 $25,833           5.44%          $15,297         4.50%          $ 8,081           2.72%

Average for the year:
   Federal funds purchased
   and securities sold under
   repurchase agreements                 $25,371           5.05%          $17,374         3.12%          $ 9,588           2.85%

Maximum month-end balance:
   Federal funds purchased
   and securities sold under
   repurchase agreements                 $30,196                          $27,993                        $12,894


</TABLE>


                                                        17

<PAGE>



Equity and Dividends

     Throughout  the years the  strength  of the  shareholders'  equity base has
provided stability to current operations and capital adequacy to support growth.
The Corporation's  shareholder equity base was 9.1 percent of total assets as of
December 31, 1995,  compared with 9.7 percent at year-end  1994, and 9.6 percent
at year-end 1993.
     The  Corporation  has achieved a consistent  record of increasing  earnings
over the past years. Even though dividends have historically been increased, the
Corporation has maintained a relatively  constant  dividend pay-out policy.  The
dividend  pay-out  ratio for 1995 was 30.2  percent  compared to 29.5 percent in
1994 and 28.6 percent for 1993.  Cash dividend  payments in 1995 were $1,403,000
as compared to $1,196,000 in 1994.  The retention of the remaining  earnings has
provided  the basis for  expansion  internally  of loans  and  investments,  and
acquisitions.
     Dividends  are paid by the  Corporation  from its  assets  which are mainly
provided  by  dividends  from the  Bank.  However,  certain  restrictions  exist
regarding the ability of the Bank to transfer  funds to the  Corporation  in the
form of cash  dividends,  loans or  advances.  The approval of the Office of the
Comptroller of the Currency is required to pay dividends in excess of the Bank's
net profits for the current  year plus  retained  net profits  (net profits less
dividends  paid) for the  preceding  two years,  less any required  transfers to
surplus. As of December 31, 1995, $8,768,000 of the Bank's retained earnings are
available  for  distribution  to the  Corporation  as  dividends  without  prior
regulatory  approval.  In 1995 the Bank paid  dividends  to the  Corporation  of
$1,403,000.
     The  Corporation and subsidiary are subject to certain  risk-based  capital
guidelines. These ratios measure the relationship of capital to a combination of
balance sheet and off-balance  sheet risks. The values of both balance sheet and
off-balance  sheet  items will be  adjusted to reflect  credit  risk.  Under the
guidelines of the Board of Governors of the Federal  Reserve  System,  which are
substantially  similar  to  the  Office  of  the  Comptroller  of  the  Currency
guidelines, as of December 31, 1995 Tier 1 capital must be at least 4 percent of
risk-weighted  assets,  while total  capital must be 8 percent of  risk-weighted
assets. The Tier 1 capital ratio for First National  Corporation at December 31,
1995 was 15.3  percent  compared  to 16.9  percent at year-end  1994.  The total
capital ratio was 16.6 at December 31, 1995 compared to 18.1 percent at year-end
1994.
     In conjunction  with the risk-based  capital ratio,  applicable  regulatory
agencies have also  prescribed a leverage  capital  ratio in evaluating  capital
strength and adequacy.  The minimum leverage ratio required for banks is between
3 percent and 5 percent,  depending  on the  institution's  composite  rating as
determined by its regulators. At December 31, 1995, First National Corporation's
leverage ratio was 9.1 percent,  compared to 9.6 percent at year-end 1994. First
National  Corporation's  ratios  exceed the  minimum  standards  by  substantial
margins.


Noninterest Income and Expense

     In today's banking environment, noninterest income provides a stable source
of revenue for the Corporation. The expansion of banking services and the use of
explicit  pricing  enables  the  Corporation  to manage its fee income and price
services to more closely reflect actual costs.  Income from noninterest  sources
in 1995 was $4,049,000,  an increase of $516,000,  or 14.6 percent,  compared to
1994. For the period ended December 31, 1994 income from noninterest sources was
$3,533,000,  an  increase of $63,000,  or 1.8  percent  over 1993.  In the first
quarter of 1993, First National  Corporation sold marketable  securities assumed
in the merger with Santee  Cooper State Bank.  This sale  increased  noninterest
income for the periods reported. Service charges on transaction accounts in 1995
increased  $463,000 or 17.6 percent when compared to 1994 and  $186,000,  or 7.6
percent,  in 1994 compared to 1993.  This increase was due to increased  account
activity,  as well as an increase  in service  fees and the  acquisition  of two
NationsBank  offices  in  Walterboro.  The  deposit  fee  pricing  structure  is
continually being reviewed and updated for new services and rising costs.  Other
charges,  commissions  and fees increased  $53,000 or 5.9 percent in 1995.  This
compares  with a decrease of $28,000 or 3.0 percent in 1994.  The  increase is a
result of an  increase in trust  income.  A $95,000  gain on sale of  marketable
equity  securities  was realized  during  1993.  Noninterest  expense  increased
$979,000 or 7.3 percent in 1995  compared  with $838,000 or 6.7 percent in 1994.
In comparison to growth in assets, the increases reflect management's continuing
efforts to control noninterest expense.
     Salary  and  employee   benefits  expense  was  the  largest  component  of
noninterest expense in 1995. Salaries and

                                       18

<PAGE>



employee benefits  increased 4.0 percent or $294,000 in 1995 as compared with an
8.9 percent or $608,000  increase  in 1994.  The number of full time  equivalent
employees  was 253 at December 31, 1995 as compared  with 256 in 1994 and 255 in
1993. In 1994  management  adopted an employee cash  incentive plan covering all
employees. Cash incentives paid during 1995 under this program were $358,000.
     Net  occupancy  expense  increased  14.5  percent  in 1995  compared  to an
increase  of 6.5  percent  in 1994.  The  increase  is  attributable  to  higher
operating expenses including utilities, maintenance and depreciation.
     Furniture and equipment expense increased 8.1 percent in 1995 compared with
a 1.6  percent  decrease  in  1994.  The  increased  costs  in 1995  were due to
increases in depreciation expense.
     Total other expense for 1995 was  $4,710,000  compared  with  $4,204,000 in
1994 and  $3,997,000  in 1993,  or  increases  of 12.0  percent  and 5.2 percent
respectively.  Included in other noninterest expense is $540,000 in 1995 for the
amortization of intangibles, principally core deposit values, under the purchase
accounting method utilized for bank acquisitions, compared with $328,000 in 1994
and $455,000 in 1993.  Included in expenses for  amortization of intangibles for
1995, is $231,000  attributable  to the two new branches in Walterboro  acquired
from  NationsBank.  Additionally  included  is  $373,000  attributed  to Federal
Deposit Insurance premiums,  a decrease of $318,000,  or 46.0 percent in 1995 as
compared to 1994 and an increase of $27,000,  or 4.1 percent in 1994 as compared
to 1993. The decrease in the Federal Deposit Insurance premiums in 1995 included
a $201,000  refund as the result of the Bank Insurance Fund of FDIC reaching the
1.25  percent  capitalization  level for every $100 of  deposits  insured by the
FDIC.  The  remainder of the increase in other  expense for 1995 is  distributed
among the following expense categories:  advertising, insurance and surety bond,
office and printing  supplies,  postage,  telephone and line charges,  and other
expenses.


<TABLE>

Table 11
<CAPTION>

Quarterly Results of Operations
                                                     1995 Quarters                        1994 Quarters
                                           ---------------------------------     --------------------------------
(Dollars in thousands, except per share)     Fourth   Third  Second    First       Fourth   Third   Second   First
                                             ------   -----  ------    -----       ------   -----   ------   -----
<S>                                          <C>     <C>     <C>      <C>          <C>     <C>      <C>     <C>
Interest income                              $8,043  $7,872  $7,356   $6,912       $6,585  $6,404   $6,196  $5,961
Interest expense                              3,424   3,332   3,063    2,706        2,449   2,302    2,193   2,149
                                             ------  ------  ------   ------       ------  ------   ------  ------
   Net interest income                        4,619   4,540   4,293    4,206        4,136   4,102    4,003   3,812
Provision for loan losses                       504     100     120      120          215     120      120     120
Noninterest income                            1,082   1,032     942      993          904     891      834     904
Noninterest expense                           3,536   3,846   3,458    3,481        3,409   3,442    3,314   3,177
                                             ------  ------  ------   ------       ------  ------   ------  ------
   Income before income taxes                 1,661   1,626   1,657    1,598        1,416   1,431    1,403   1,419
Income taxes                                    513     447     484      458          398     413      408     389
                                             ------  ------  ------   ------       ------  ------   ------  ------
   Net income                                $1,148  $1,179  $1,173   $1,140       $1,018  $1,018   $  995  $1,030
                                             ======  ======  ======   ======       ======  ======   ======  ======
Earnings per share                           $ 0.51  $ 0.53  $ 0.52   $ 0.51       $ 0.45  $ 0.46   $ 0.45  $ 0.46
                                             ======  ======  ======   ======       ======  ======   ======  ======
</TABLE>


     The  Corporation is sponsoring the  organization of a national bank in Rock
Hill,  South Carolina.  The organizers have filed an application with the Office
of  the  Comptroller  of  the  Currency  and  the  Federal   Deposit   Insurance
Corporation,  respectively,  for a  charter  to form the  National  Bank of York
County  and  for  insurance  of  deposits.   The  Corporation  expects  to  file
applications  with the Board of Governors of the Federal  Reserve System and the
South  Carolina  State  Board of  Financial  Institutions  to acquire all of the
bank's stock upon completion of its organization,  so that the newly formed bank
will be a  wholly-owned  subsidiary  of the  Corporation.  National Bank of York
County (In Organization) is expected to begin operations during 1996.
     The  Corporation has entered into a $4,500,000  general  purpose  unsecured
line of credit from an unaffiliated

                                       19

<PAGE>



bank.  There  have  been  no  borrowings  under  this  credit  arrangement.  The
Corporation  plans to make a stock  offering to capitalize  the National Bank of
York County and may draw on this line to facilitate the transaction.

Effect of Inflation and Changing Prices

     The consolidated financial statements have been prepared in accordance with
generally accepted accounting  principles which require the measure of financial
position  and results of  operations  in terms of  historical  dollars,  without
consideration  of  changes  in the  relative  purchasing  power over time due to
inflation.  Unlike  most  other  industries,  virtually  all of the  assets  and
liabilities  of a financial  institution  are  monetary in nature.  As a result,
interest  rates  generally  have  a  more  significant  effect  on  a  financial
institution's  performance than does the effect of inflation.  Interest rates do
not  necessarily  change  in the same  magnitude  as the  prices  of  goods  and
services.
     While the effect of inflation on banks is normally not as significant as is
its  influence on those  businesses  which have large  investments  in plant and
inventories, it does have an effect. During periods of high inflation, there are
normally  corresponding  increases  in money  supply,  and banks  will  normally
experience  above average growth in assets,  loans and deposits.  Also,  general
increases in the prices of goods and services will result in increased operating
expenses.



                                       20

<PAGE>



REPORT OF MANAGEMENT

     The  financial   statements,   accompanying   notes,  and  other  financial
information in the Annual Report to Shareholders  and Form 10-K were prepared by
management of First National  Corporation which is responsible for the integrity
of the information  given.  The statements have been prepared in conformity with
generally accepted accounting  principles and include amounts which are based on
management's judgment or best estimates.
     The Corporation maintains a system of internal control to reasonably assure
the  safeguarding of assets and proper  execution of  transactions  according to
management's  directives.  The control system  consists of written  policies and
procedures,  segregation  of duties,  and an extensive  internal  audit program.
Management  is  cognizant  of  the  limitations  of  such  controls,  but  feels
reasonable assurance of effectiveness is achieved without extending costs beyond
benefits derived.
     Internal audit reports are prepared for the Audit Committee of the Board of
Directors and copies are made available to the independent  auditors.  The Audit
Committee of the Board of Directors  consists  solely of outside  directors  who
meet  periodically  with  management,  internal  auditors,  and the  independent
auditors.  The Audit  Committee  reviews  matters  relating to the audit  scope,
quality of financial  reporting  and control,  and  evaluation  of  management's
performance  of its  financial  reporting  responsibility.  Access  to the Audit
Committee  is  available  to both  internal  and  independent  auditors  without
management present.
     J. W. Hunt and Company,  independent  auditors,  have audited the financial
statements and notes  included in this Annual Report and Form 10-K.  Their audit
was conducted in accordance with generally accepted auditing standards and their
opinion  presents an  objective  evaluation  of  management's  discharge  of its
responsibility  to fairly present the financial  statements of the  Corporation.
Their  opinion is contained in their  report on the facing page.  All  financial
information  appearing in this Annual  Report and form 10-K is  consistent  with
that in the audited financial statements.

First National Corporation
Orangeburg, South Carolina
January 18, 1996

                                       21

<PAGE>


(Information  set forth on pages 29 through 62 of the  Registrant's  1995 Annual
Report to Shareholders)

                          INDEPENDENT AUDITORS' REPORT



To the Shareholders and
   the Board of Directors
First National Corporation


We have audited the  consolidated  balance sheets of First National  Corporation
and  Subsidiary as of December 31, 1995 and 1994,  and the related  consolidated
statements of income,  changes in shareholders'  equity, and cash flows for each
of the years in the three-year  period ended December 31, 1995.  These financial
statements  are  the  responsibility  of  the  Corporation's   management.   Our
responsibility  is to express an opinion on these financial  statements based on
our audits.

We  conducted  our  audits  in  accordance  with  generally   accepted  auditing
standards. Those standards require that we plan and perform the audits to obtain
reasonable assurance about whether the financial statements are free of material
misstatement. The audits include examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statements. The audits also include
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 First  National
Corporation  and Subsidiary as of December 31, 1995 and 1994, and the results of
their  operations  and their cash flows for each of the years in the  three-year
period ended December 31, 1995, in conformity with generally accepted accounting
principles.


J. W. Hunt and Company, LLP

Columbia, South Carolina
January 18, 1996

                                       22
<PAGE>

<TABLE>
<CAPTION>

CONSOLIDATED BALANCE SHEETS
(In thousands of dollars, except par value)
                                                                                              ...DECEMBER 31,...
                                                                                              ------------------
                                                                                                 1995        1994
                                                                                                 ----        ----
                                                      ASSETS
<S>                                                                                           <C>        <C>
Cash and due from banks (Note 3)                                                              $ 24,144   $ 23,046
                                                                                              --------   --------
                                                                                          
                                                                                              --------   --------
Investment securities (Note 4):
  Securities held-to-maturity:
    Taxable                                                                                     58,198     90,045
    Tax-exempt                                                                                  37,462     29,802
                                                                                              --------   --------
                                                                                                                   
      Total (fair value of $96,594 in 1995 and $116,135 in 1994)                                95,660    119,847
  Securities available-for-sale, at fair value                                                  55,836     13,509
                                                                                              --------   --------
                                                                                                                    
      Total investment securities                                                              151,496    133,356
                                                                                              --------   --------
                                                                                                                   
Loans (Note 6)                                                                                 250,423    211,054
  Less, unearned income                                                                         (2,540)    (2,502)
  Less, allowance for loan losses                                                               (3,703)    (3,194)
                                                                                              --------   -------- 
      Loans, net                                                                               244,180    205,358
                                                                                              --------   --------
Premises and equipment, net (Note 7)                                                             8,250      7,284
                                                                                                 -----   --------
Other assets (Note 8)                                                                            8,252      4,999
                                                                                                 -----   --------
                                                                                                                   
      Total assets                                                                            $436,322   $374,043
                                                                                              ========   ========
                                       LIABILITIES AND SHAREHOLDERS' EQUITY
Deposits:
  Demand                                                                                      $ 56,735   $ 48,035
  Interest-bearing transaction accounts                                                         80,894     75,777
  Savings                                                                                       73,207     74,155
  CDs of $100,000 and over                                                                      31,203     26,033
  Other time                                                                                   126,276     96,707
                                                                                              --------     ------
        Total deposits                                                                         368,315    320,707
Federal funds purchased and securities
  sold under agreements to repurchase                                                           25,833     15,297
Other liabilities                                                                                2,397      1,858
                                                                                              --------      -----
                                                                                                                   
        Total liabilities                                                                      396,545    337,862
                                                                                              --------    -------
Shareholders' equity:
  Common  stock  -  $5  par  value;  authorized  5,000,000  shares;  issued  and
    outstanding 2,244,339 shares in
    1995 and 2,035,000 shares in 1994                                                           11,222     10,175
  Surplus                                                                                       16,260     11,871
  Retained earnings (Note 12)                                                                   12,241     14,304
  Unrealized gain (loss) on securities available-
    for-sale, net of applicable deferred income taxes                                               54       (169)
                                                                                              --------  ---------
                                                                                                                   
        Total shareholders' equity                                                              39,777     36,181
                                                                                              --------  ---------
        Total liabilities and shareholders' equity                                            $436,322   $374,043
                                                                                              ========   ========
                                                                                                                   
</TABLE>

     THE ACCOMPANYING NOTES ARE AN INTEGRAL PART OF THE FINANCIAL STATEMENTS

                                       23

<PAGE>
<TABLE>
<CAPTION>

CONSOLIDATED STATEMENTS OF INCOME
(In thousands of dollars, except per share data)

                                                                                ...YEAR ENDED DECEMBER 31,...
                                                                                -----------------------------
                                                                                 1995         1994         1993
                                                                                 ----         ----         ----
<S>                                                                           <C>           <C>          <C>
Interest income:
  Loans, including fees                                                       $22,020       $17,693      $16,031
  Investment securities
    Taxable:
      Held-to-maturity                                                          4,384         4,959        5,538
      Available-for-sale                                                        1,633           574            -
    Tax-exempt-held-to-maturity                                                 1,659         1,446        1,528
  Federal funds sold                                                              487           474          707
                                                                              -------       -------      -------
                                                                           
      Total interest income                                                    30,183        25,146       23,804
                                                                              -------       -------      -------
Interest expense:
  Interest-bearing transaction accounts                                         1,741         1,597        1,420
  Savings                                                                       2,066         2,074        2,028
  Certificates of deposit                                                       7,436         4,880        5,101
  Federal funds purchased and securities sold under
      agreements to repurchase                                                  1,282           542          272
                                                                              -------       -------      -------
      Total interest expense                                                   12,525         9,093        8,821
                                                                              -------       -------      -------
Net interest income:
      Net interest income                                                      17,658        16,053       14,983
  Provision for loan losses (Note 6)                                              844           575          733
                                                                              -------       -------      -------
                                                                                                                    
  Net interest income after provision for loan losses                          16,814        15,478       14,250
                                                                              -------       -------      -------
                                                                                                                      
Non-interest income:
  Service charges on deposit accounts                                           3,094         2,631        2,445
  Other service charges and fees                                                  906           858          799
  Gain on sale of marketable equity securities                                      -             -           95
  Other income                                                                     49            44          131
                                                                              -------       -------      -------
                                                                                                                   
        Total non-interest income                                               4,049         3,533        3,470
                                                                              -------       -------      -------
                                                                                                                    
Non-interest expense:
  Salaries and employee benefits (Note 13)                                      7,732         7,438        6,830
  Net occupancy expense                                                           751           656          616
  Furniture and equipment expense                                               1,128         1,044        1,061
  Other expense (Note 9)                                                        4,710         4,204        3,997
                                                                              -------       -------      -------
                                                                                                                  
        Total non-interest expense                                             14,321        13,342       12,504
                                                                              -------       -------      -------
Earnings:
  Income before income taxes                                                    6,542         5,669        5,216
  Applicable income taxes (Note 10)                                             1,902         1,608        1,443
                                                                              -------       -------      -------
                                                                                                                    
        Net income                                                            $ 4,640       $ 4,061      $ 3,773
                                                                              =======       =======      =======
Earnings per common share (Note 11):
  Net income per common share
                                                                              $  2.07      $   1.82      $  1.69
                                                                              =======      ========      =======
</TABLE>

     THE ACCOMPANYING NOTES ARE AN INTEGRAL PART OF THE FINANCIAL STATEMENTS


                                       24

<PAGE>


<TABLE>
<CAPTION>

CONSOLIDATED  STATEMENTS  OF CHANGES IN  SHAREHOLDERS'  EQUITY (In  thousands of
dollars, except per share data)
                                                                                           Unrealized
                                                                                          Gain (Loss)
                                                                                         On Securities
                                                                                         Available-For-
                                                                                          Sale, Net Of
                                                                                           Applicable
                                             Common Stock                     Retained      Deferred
                                          Shares       Amount     Surplus     Earnings    Income Taxes    Total
                                          ------       ------     -------     --------    ------------    -----
<S>                                      <C>         <C>        <C>          <C>            <C>         <C>
Balance, December 31, 1992               1,760,620   $   8,803  $   7,346    $  14,587      $       -   $  30,736
Net income for year
 ended December 31, 1993                         -           -          -        3,773              -       3,773
Cash dividends declared at
 $.60 per share                                  -           -          -       (1,080)             -      (1,080)
Common stock dividend of 5%,
 date of record August 31, 1993             87,490         437      1,167       (1,604)             -           -
Cash paid in lieu of fractional shares           -           -        (2)            -              -          (2)
Common stock issued                            487           3          6            -              -           9
Changes in unrealized gain (loss) on
 securities available-for-sale,
 net of applicable deferred
 income taxes of $9                              -           -          -            -             15          15
                                         ---------   ---------  ---------    ---------      ---------   ---------

Balance, December 31, 1993               1,848,597       9,243      8,517       15,676             15      33,451
Net income for year ended
 December 31, 1994                               -           -          -        4,061              -       4,061
Cash dividends declared at $.64
 per share                                       -           -          -       (1,196)             -      (1,196)
Common stock dividend of 10%, date
 of record, October 28, 1994               184,297         921      3,316       (4,237)             -           -
Common stock issued                          2,106          11         38            -              -          49
Change in unrealized gain (loss)
 on securities available-for-sale,
 net of applicable deferred income
 taxes of $111                                   -           -          -            -           (184)       (184)
                                         ---------   ---------  ---------    ---------       --------    -------- 

Balance December 31, 1994                2,035,000      10,175     11,871       14,304           (169)     36,181

Net income for year ended
 December 31, 1995                               -           -          -        4,640              -       4,640
Cash dividends declared at $.68 per share        -           -          -       (1,403)             -      (1,403)
Common stock dividend of 10%,
 date of record, October 31, 1995          203,042       1,015      4,285       (5,300)             -           -
Common stock issued                          6,297          32        104            -              -         136
Changes in unrealized gain (loss) on
 securities available-for-sale,
 net of applicable deferred
 income taxes of $135                            -           -          -            -            223         223
                                         ---------   ---------  ---------    ---------      ---------   ---------

Balance, December 31, 1995               2,244,339   $  11,222  $  16,260    $  12,241      $      54   $  39,777
                                         =========   =========  =========    =========      =========   =========
</TABLE>


     THE ACCOMPANYING NOTES ARE AN INTEGRAL PART OF THE FINANCIAL STATEMENTS


                                       25

<PAGE>


<TABLE>
<CAPTION>

CONSOLIDATED STATEMENTS OF CASH FLOWS
(In thousands of dollars)

                                                                                 ...YEAR ENDED DECEMBER 31,...
                                                                               1995         1994          1993
                                                                               ----         ----          ----
<S>                                                                          <C>           <C>           <C>
Cash flows from operating activities:
  Net income                                                                 $  4,640      $  4,061      $  3,773
  Adjustments to reconcile net income to net cash
    provided by operating activities:
      Depreciation and amortization                                             1,430         1,124         1,243
      Provision for loan losses                                                   844           575           733
      Provision for deferred taxes                                                (50)          (89)         (120)
      Gain on sale of marketable equity securities                                  -             -           (95)
      (Gain) loss on sale of premises and equipment                                 5            (3)            1
      Increase (decrease) in accrued income taxes                                  23           150          (237)
      (Increase) decrease in interest receivable                                 (740)         (247)           19
      Premium amortization and discount accretion                                 315         (103)           268
      Increase (decrease) in interest payable                                     652            18          (107)
      Increase in miscellaneous assets                                         (3,355)         (450)         (235)
      (Increase) decrease in prepaid assets                                        31           (25)          (45)
      Increase (decrease) in other liabilities                                   (137)           86           142
                                                                              -------       --------      --------
                                                                                                                   
        Net cash provided by operating activities                               3,658         5,097         5,340
                                                                             --------      --------      --------
                                                                                                                        

Cash flows from investing activities:
  Proceeds from sale of marketable equity securities                                -             -            95
  Proceeds from sales of investment securities available-for-sale                 149             -             -
  Proceeds from maturities of investment securities held-to-maturity           30,021        45,877        45,725
  Proceeds from maturities of investment securities available-for-sale          7,265         1,316             -
  Purchases of investment securities held-to-maturity                         (22,131)      (47,536)      (71,377)
  Purchases of investment securities available-for-sale                       (33,401)       (4,721)            -
  Decrease in time deposits in other banks                                          -             -           100
  Net increase in customer loans                                              (40,009)      (30,728)       (6,196)
  Recoveries on loans previously charged off                                      343           297           212
  Proceeds from sale of other real estate                                         188           450           548
  Purchases of premises and equipment                                          (1,865)         (943)         (520)
  Proceeds from sale of premises and equipment                                      3            28            30
  Decrease in funds sold                                                            -        10,900        16,875
                                                                             --------      --------      --------
                                                                                                                    
        Net cash used in investing activities                                 (59,437)      (25,060)      (14,508)
                                                                             --------       -------      -------- 
                                                                                                                      

Cash flows from financing activities:
  Net increase in demand deposits, NOW accounts,
    savings accounts and certificates of deposit                               47,608        14,787        10,373
  Net increase in federal funds purchased and                                  10,536         7,216         2,275
    securities sold under agreements to repurchase
  Common stock issuance                                                            95            49             9
  Dividends paid                                                               (1,403)       (1,196)       (1,080)
  Cash paid in lieu of fractional shares                                            -             -            (2)
  Stock options exercised                                                          41             -             -
                                                                             --------       -------      -------- 
                                                                                                                     
        Net cash provided  by financing activities                             56,877        20,856        11,575
                                                                             --------       -------      --------  

</TABLE>


                                       26

<PAGE>


<TABLE>
<CAPTION>

CONSOLIDATED STATEMENTS OF CASH FLOWS (continued)
(In thousands of dollars)

                                                                                ...YEAR ENDED DECEMBER 31,...
                                                                              1995          1994          1993
                                                                              ----          ----          ----

<S>                                                                          <C>            <C>          <C>
Net increase in cash and cash equivalents                                    $  1,098       $    893     $ 2,407

Cash and cash equivalents at beginning of year                                 23,046         22,153      19,746
                                                                             --------       --------     -------
                                                                                                                     

Cash and cash equivalents at end of year                                     $ 24,144       $ 23,046     $22,153
                                                                             ========       ========     =======  

Supplemental disclosures of cash flow information:

Cash paid for
  Interest                                                                   $ 11,873       $  9,075     $ 8,928
                                                                             ========       ========     =======  

  Income taxes                                                               $  1,929       $  1,547     $ 1,800
                                                                             ========       ========     =======  

Supplemental disclosures of noncash investing activities:

Real estate acquired in full or partial settlement of loans                  $    268       $    123     $    33
                                                                             ========       ========     =======  

Transfer of securities from held-to-maturity to
  available-for-sale on December 1, 1995                                     $ 15,948       $      -     $     -
                                                                             ========       ========     =======  

Reclassification of securities to available-for-sale
  upon adoption of Statement of Financial
  Accounting Standards No. 115, "Accounting
  for Certain Investments in Debt and Equity
  Securities"                                                                $      -       $      -     $9,995
                                                                             ========       ========     ======  

Change in unrealized gain (loss) on securities
  available-for-sale                                                         $    358       $  (295)     $    24
                                                                             ========       ========     =======

Change in deferred income tax expense (benefit) on unrealized
  gain (loss) on securities available-for-sale                               $    135       $   (111)    $     9
                                                                             ========       =========    =======
</TABLE>


     THE ACCOMPANYING NOTES ARE AN INTEGRAL PART OF THE FINANCIAL STATEMENTS




                                       27

<PAGE>



NOTE 1 - SUMMARY OF SIGNIFICANT ACCOUNTING AND REPORTING POLICIES:

The  accounting  and  reporting  policies  of First  National  Corporation  (the
Corporation)   and  subsidiary  (the  Bank)  conform  with  generally   accepted
accounting  principles  and with the  prevailing  practices  within the  banking
industry.
The Company provides general banking services in the State of South Carolina.

PRINCIPLES OF CONSOLIDATION:

The consolidated financial statements include the accounts of the First National
Corporation and its wholly-owned subsidiary, First National Bank (the Bank). All
significant  intercompany  balances and  transactions  have been  eliminated  in
consolidation.

USE OF ESTIMATES:

The preparation of financial  statements in conformity  with generally  accepted
accounting principles requires management to make estimates and assumptions that
affect  the  reported  amounts  of  assets  and  liabilities  at the date of the
financial  statements and the reported  amounts of revenues and expenses  during
the reporting period. Actual results could differ from those estimates.

INVESTMENT SECURITIES:

Debt  securities  that management has the ability and intent to hold to maturity
are  classified  as   held-to-maturity   and  carried  at  cost,   adjusted  for
amortization of premium and accretion of discounts  using methods  approximating
the  interest   method.   Other   marketable   securities   are   classified  as
available-for-sale and are carried at fair value. Securities  available-for-sale
also include the required capital stock of the Federal Reserve Bank.  Unrealized
gains and  losses on  securities  available-for-sale  are  recognized  as direct
increases or decreases  in  shareholders'  equity.  Cost of  securities  sold is
recognized using the specific identification method.

LOANS AND ALLOWANCE FOR LOAN LOSSES:

Loans are stated at the amount of unpaid principal, reduced by unearned discount
and an allowance  for loan losses.  Unearned  discount on  installment  loans is
recognized  as income  over the terms of the loans by  methods  which  generally
approximate the interest method.  Interest on other loans is calculated by using
the  simple  interest   method  on  daily  balances  of  the  principal   amount
outstanding.  Loans  are  placed  on  nonaccrual  when  a loan  is  specifically
determined to be impaired or when  principal or interest is  delinquent  for 120
days or more. A nonaccrual loan may not be considered impaired if it is expected
that the delay in payment is minimal. When interest accrual is discontinued, all
unpaid accrued interest is reversed.  Interest income is subsequently recognized
only to the extent cash payments are received.

The allowance for loan losses is established through a provision for loan losses
charged to expenses.  Loans are charged  against the  allowance  for loan losses
when management  believes that the  collectibility of the principal is unlikely.
The allowance is an amount that  management  believes will be adequate to absorb
possible  losses on  existing  loans  that may  become  uncollectible,  based on
evaluations of the  collectibility of loans and prior loan loss experience.  The
evaluations  take into  consideration  such factors as changes in the nature and
volume of the loan  portfolio,  overall  portfolio  quality,  review of specific
problem loans and current  economic  conditions  that may affect the  borrowers'
ability to pay. An allowance for impaired loans is generally determined based on
collateral values or the present value of estimated cash flows. The allowance is
increased  by a provision  for loan  losses,  which is charged to  expense,  and
reduced by charge-offs, net of recoveries.

For impairment  recognized in accordance with Statement of Financial  Accounting
Standards No. 114 (SFAS 114),  Accounting by Creditors for Impairment of a Loan,
the entire change in present value of expected cash flows is

                                       28

<PAGE>



reported as bad debt  expense in the same manner in which  impairment  initially
was  recognized  or as a  reduction  in the  amount  of bad  debt  expense  that
otherwise would be reported.

OTHER REAL ESTATE OWNED (OREO):

Real estate acquired in satisfaction of a loan and in-substance foreclosures are
reported in other assets.  In-substance foreclosures are properties in which the
borrower  has  little or no equity in the  collateral.  Properties  acquired  by
foreclosure or deed in lieu of foreclosure  and  in-substance  foreclosures  are
transferred to OREO and recorded at the lower of the outstanding loan balance at
the  time  of  acquisition  or the  estimated  market  value.  Market  value  is
determined on the basis of the properties being disposed of in the normal course
of business and not on a liquidation or distress basis. Loan losses arising from
the  acquisition of such  properties are charged  against the allowance for loan
losses.  Gains or losses  arising from the sale of OREO are reflected in current
operations.

PREMISES AND EQUIPMENT:

Office equipment, furnishings, and buildings are stated at cost less accumulated
depreciation  computed  principally  on the  declining-balance  method  over the
estimated  useful lives of the assets.  Leasehold  improvements are amortized on
the  straight-line  method over the shorter of the estimated useful lives of the
improvements  or the terms of the related  leases.  Additions  to  premises  and
equipment and major replacements are added to the accounts at cost.  Maintenance
and repairs and minor  replacements are charged to expense when incurred.  Gains
and losses on routine dispositions are reflected in current operations.

INTANGIBLE ASSETS:

Intangible assets consist primarily of core deposit premium costs which resulted
from the acquisition of branches from other commercial  banks. The excess of the
purchase  price over the fair value of the net tangible  assets  acquired in the
transactions  is  included  in  other  assets  and is being  amortized  over the
estimated  useful  lives of the  deposit  accounts  acquired  on a method  which
reasonably  approximates the anticipated benefit stream from the accounts.  (SEE
NOTE 8).

EMPLOYEE BENEFIT PLANS:

Pension  Plan - The Bank has a  non-contributory  defined  benefit  pension plan
covering all employees who have attained age  twenty-one  and have completed one
year of eligible  service.  The Bank's funding policy is to contribute  annually
the  amount  necessary  to  satisfy  the  Internal  Revenue   Service's  funding
standards.

Profit Sharing Plan - The Bank has a  profit-sharing  plan,  including  Internal
Revenue Code  Section  401(k)  provisions.  Electing  employees  are eligible to
participate  after  attaining age twenty-one and completing one year of eligible
service.  Plan  participants  elect  to  contribute  1%  to 4%  of  annual  base
compensation  as a  before  tax  contribution.  The  Bank  matches  50% of these
contributions.  Bank  contributions  may be made from current or accumulated net
profits.  Participants may  additionally  elect to contribute 1% to 6% of annual
base  compensation  as a  before  tax  contribution  with no  employer  matching
contribution.

Retiree Medical Plan -  Post-retirement  health and life insurance  benefits are
provided to all  retirees  who were  eligible  for such  benefits as  employees.
During  the  year  ended  December  31,  1993,  the  Corporation   modified  the
eligibility  requirements  to include only those  employees  of the  Corporation
eligible for early  retirement  under the pension plan on or before December 31,
1993, and former employees who are currently  receiving  benefits.  The plan was
unfunded at December 31, 1995,  and the liability  for future  benefits has been
recorded in the consolidated financial statements.



                                       29

<PAGE>



LEASE COMMITMENTS:

The Bank has entered into a number of operating  lease  agreements  for land and
buildings used in operations.  The agreements expire over various terms with the
longest  such term  extending  to the year 2002.  Certain of the leases  contain
renewal  options.  In addition,  the Bank pays  maintenance,  property taxes and
insurance on certain of the leased properties.

CASH AND CASH EQUIVALENTS:

For the purposes of reporting cash flows, cash and cash equivalents include cash
on hand,  cash items in process of collection,  and amounts due from banks.  Due
from bank balances are maintained in other financial institutions.

INCOME TAXES:

The Company is subject to federal and state income  taxes.  Deferred  income tax
assets and  liabilities  are  computed  annually  for  differences  between  the
financial  statement and tax basis of assets and liabilities that will result in
taxable or deductible  amounts in the future based on enacted tax laws and rates
applicable to the periods in which the  differences are expected to be realized.
Income tax expense is the tax payable or refundable for the period plus or minus
the change during the period in deferred tax assets and liabilities.

OTHER:

Certain amounts previously  reported have been restated in order to conform with
current year presentation. Such reclassifications had no effect on net income.

NOTE 2 - FORMATION OF NATIONAL BANK OF YORK COUNTY:

The Corporation is sponsoring the  organization of a national bank in Rock Hill,
South Carolina.  The organizers have filed an application with the Office of the
Comptroller  of the  Currency  and the Federal  Deposit  Insurance  Corporation,
respectively,  for a charter to form the  National  Bank of York  County and for
insurance of deposits.  The Corporation  expects to file  applications  with the
Board of Governors of the Federal  Reserve  System and the South  Carolina State
Board  of  Financial  Institutions  to  acquire  all of the  bank's  stock  upon
completion  of its  organization,  so  that  the  newly  formed  bank  will be a
wholly-owned  subsidiary  of the  Corporation.  National Bank of York County (In
Organization) is expected to begin operations during 1996.

NOTE 3 - RESTRICTIONS ON CASH AND DUE FROM BANK ACCOUNTS:

As a member of the Federal Reserve System, the Bank is required by regulation to
maintain an average cash  reserve  balance with the Federal  Reserve  Bank.  The
average   amount  of  such  reserve   balance  as  of  December  31,  1995,  was
approximately $8,872,000.

At December 31, 1995, the Bank had due from bank balances in excess of federally
insured limits in the amount of $3,527,000.



                                       30

<PAGE>



NOTE 4 - INVESTMENT SECURITIES:

The  following is the  amortized  cost and fair value of  investment  securities
held-to-maturity at December 31, 1995 and 1994:
<TABLE>
<CAPTION>


                                      ....................................... 1995 .......................................

                                                                 GROSS                 GROSS
                                          AMORTIZED           UNREALIZED            UNREALIZED                FAIR
                                             COST                GAINS                LOSSES                 VALUE
                                             ----                -----                ------                 -----
(In thousands of dollars)

<S>                                      <C>                  <C>                   <C>                    <C>
U. S. Treasury securities                $ 34,323             $  203                $ (65)                $ 34,461
Obligations of
   U. S. Government
   Agencies and
   Corporations                            23,875                212                  (86)                  24,001
Obligations of states
   and political
   subdivisions                            37,462                714                  (44)                  38,132
                                         --------             ------                -----                 --------

Total                                    $ 95,660             $1,129                $(195)                $ 96,594
                                         ========             ======                =====                 ========
</TABLE>

<TABLE>
<CAPTION>

                                      ....................................... 1994 .......................................


                                                                 GROSS                 GROSS
                                          AMORTIZED           UNREALIZED            UNREALIZED                FAIR
                                             COST                GAINS                LOSSES                  VALUE
                                             ----                -----                ------                  -----

(In thousands of dollars)

<S>                                         <C>               <C>                   <C>                   <C>
U. S. Treasury securities                   $ 46,911          $        2            $   (1,399)           $  45,514
Obligations of
   U. S. Government
   Agencies and
   Corporations                               43,134                  31                (2,131)              41,034
Obligations of states
   and political
   subdivisions                               29,802                 253                  (468)              29,587
                                            --------          ----------            ----------            ---------

Total                                       $119,847          $      286            $   (3,998)           $ 116,135
                                            ========          ==========            ==========            =========

</TABLE>

The market values of state,  county,  and municipal  securities are  established
with the assistance of an independent  pricing service.  The values are based on
data which  often  reflect  transactions  of  relatively  small size and are not
necessarily  indicative  of the  value of the  securities  when  traded in large
volumes.



                                       31

<PAGE>



The   following   is  the   amortized   cost  and  fair   value  of   securities
available-for-sale at December 31, 1995 and 1994:
<TABLE>
<CAPTION>

                                      ....................................... 1995 .......................................


                                                                 GROSS                 GROSS
                                          AMORTIZED           UNREALIZED            UNREALIZED                FAIR
                                             COST                GAINS                LOSSES                  VALUE
                                             ----                -----                ------                  -----
(In thousands of dollars)

<S>                                         <C>                    <C>                  <C>               <C>
U. S. Treasury securities                   $ 15,448               $ 188                $    -            $  15,636
Obligations of
   U. S. Government
   Agencies and
   Corporations                               39,826                 188                  (289)              39,725
Other securities                                 475                   -                     -                  475
                                            --------               -----                ------            ---------

Total                                       $ 55,749               $ 376                $ (289)           $  55,836
                                            ========               =====                ======            =========
</TABLE>

<TABLE>
<CAPTION>



                                      ....................................... 1994 .......................................


                                                                 GROSS                 GROSS
                                          AMORTIZED           UNREALIZED            UNREALIZED                FAIR
                                             COST                GAINS                LOSSES                  VALUE
                                             ----                -----                ------                  -----
(In thousands of dollars)

<S>                                         <C>            <C>                         <C>                 <C>
U. S. Treasury securities                   $  2,304       $           -               $   (51)            $  2,253
Obligations of
   U. S. Government
   Agencies and
   Corporations                               11,000                  15                  (235)              10,780
Other securities                                 476                   -                     -                  476
                                            --------       -------------               -------             --------

Total                                       $ 13,780       $          15               $  (286)            $ 13,509
                                            ========       =============               =======             ========
</TABLE>


The  amortized  cost and fair value of debt  securities  at December 31, 1995 by
contractual  maturity are detailed below.  Expected  maturities will differ from
contractual  maturities  because  borrowers may have the right to call or prepay
obligations with or without call or prepayment penalties.




                                       32

<PAGE>


<TABLE>
<CAPTION>

                                                           SECURITIES                            SECURITIES
                                                        HELD-TO-MATURITY                     AVAILABLE-FOR-SALE
                                                        ----------------                     ------------------



                                                   AMORTIZED              FAIR             AMORTIZED              FAIR
                                                      COST               VALUE                COST                VALUE
                                                      ----               -----                ----                -----

(In thousands of dollars)



<S>                                                  <C>                 <C>                 <C>                  <C>
Due in one year or less                              $ 36,183            $ 36,173            $  6,314             $  6,285

Due after one year through

   five years                                          44,368              45,152              48,960               49,076

Due after five years through

   ten years                                            6,469               6,606                   -                    -

Due after ten years                                         -                   -                   -                    -
                                                     --------            --------            --------             --------         

          Subtotal                                     87,020              87,931              55,274               55,361

No contractual maturity                                 8,640               8,663                 475                  475
                                                     --------            --------            --------             --------



          Total                                      $ 95,660            $ 96,594            $ 55,749             $ 55,836
                                                     ========            ========            ========             ========
</TABLE>

On December 1, 1995,  securities classified as held-to-maturity in the amount of
$15,948,000 were reclassified as  available-for-sale.  This reclassification was
in  accordance  with the  Guide to  Implementation  of  Statement  of  Financial
Accounting  Standards No. 115,  Accounting  for Certain  Investments in Debt and
Equity Securities, issued in November 1995.

There were no realized gains or losses on sales of investment  securities during
the three year period ending December 31, 1995.

Investment  securities  with a book value of  $55,126,000  and a market value of
$55,617,000 at December 31, 1995 were pledged to secure public  deposits,  trust
deposits, securities sold under agreements to repurchase, and for other purposes
as required and permitted by law.

NOTE 5 - MARKETABLE EQUITY SECURITIES:

In 1945, the Bank acquired  marketable  equity  securities in  satisfaction of a
loan. Management was unable to establish the original cost of the securities. In
the period since 1945,  the carrying  value of the  securities  had been written
down to $1. During the year ended December 31, 1993,  the  securities  were sold
and a gain in the amount of $95,000 was realized.



                                       33

<PAGE>



NOTE 6 - LOANS AND ALLOWANCE FOR LOAN LOSSES:

The following is a summary of loans by category at December 31, 1995 and 1994:
<TABLE>
<CAPTION>
                                                                       1995                1994
                                                                       ----
(In thousands of dollars)
<S>                                                                  <C>                 <C>
Commercial, financial and agricultural                               $  43,108           $  34,476
Real estate - construction                                               5,792               4,781
Real estate - mortgage                                                 148,853             126,751
Consumer                                                                52,670              45,046
                                                                      --------            --------         

    Total loans - gross                                               $250,423            $211,054
                                                                      ========            ========         
</TABLE>

Changes in the allowance for loan losses for the three years ended  December 31,
1995, were as follow:
<TABLE>
<CAPTION>

                                                              1995                 1994                1993
                                                              ----
 (In thousands of dollars)

<S>                                                           <C>                 <C>                 <C>
Balance at beginning of year                                  $ 3,194             $ 2,955             $ 2,685
Charge-offs                                                      (691)               (633)               (675)
Recoveries                                                        356                 297                 212
                                                               ------             -------             -------       
Balance before provision for loan losses                        2,859               2,619               2,222
Provision for loan losses                                         844                 575                 733
                                                              -------             -------             -------       

Balance at end of year                                        $ 3,703             $ 3,194             $ 2,955
                                                              =======             =======             =======
</TABLE>

At December 31, 1995 and 1994, the aggregate  amount of loans,  including  those
for which impairment has been recognized,  for which the accrual of interest had
been  discontinued  was $845,000 and $1,214,000,  respectively.  Interest income
which was  foregone was an  immaterial  amount for each of the three years ended
December 31, 1995.
There were no restructured loans at December 31, 1995 and 1994.

Included in the balance sheet under the caption, "Other Assets" are certain real
properties which were acquired as a result of completed foreclosure proceedings.
Also  included  in  the  caption  are  amounts   reclassified   as  in-substance
foreclosures.  Other real estate  totaled  $151,000 and $133,000 at December 31,
1995 and 1994, respectively.

The Bank grants  agribusiness,  commercial,  and residential  loans to customers
throughout  the state.  Although the Bank has a diversified  loan  portfolio,  a
substantial  portion  of its  debtors'  ability  to  honor  their  contracts  is
dependent upon the economy of Orangeburg County and other surrounding areas.

Effective  January 1, 1995, the Bank adopted  Statement of Financial  Accounting
Standards No. 114 (SFAS 114),  Accounting by Creditors for Impairment of a Loan,
and Statement of Financial Accounting  Standards No. 118 (SFAS 118),  Accounting
by Creditors for Impairment of a Loan-Income Recognition and Disclosures.  These
statements  require  creditors to account for impaired  loans,  except for those
loans  that are  accounted  for at fair  value  or at the  lower of cost or fair
value, at the present value of the expected future cash flows  discounted at the
loan's effective interest rate.

The  Bank  determines  when  loans  become  impaired  through  its  normal  loan
administration  and review  functions.  Those loans identified as substandard or
doubtful as a result of the loan review process are potentially  impaired loans.
A loan is impaired when, based on current information and events, it is probable
that a creditor will be unable to

                                       34

<PAGE>



collect all  principal  and interest  amounts due  according to the  contractual
terms of the loan agreement.  A loan is not impaired during a period of delay in
payment if the Bank  expects to collect  all  amounts  due,  including  interest
accrued at the contractual interest rate, for the period of delay.

NOTE 6 - LOANS AND ALLOWANCE FOR LOAN LOSSES (continued):

In accordance  with these  standards,  the Bank does not apply SFAS 114 and SFAS
118 to large groups of smaller- balance  homogeneous loans that are collectively
evaluated  for  impairment.   These  groups  include  the  Bank's  credit  card,
residential  mortgage,   overdraft  protection,   home  equity  lines,  accounts
receivable financing, and consumer installment loans.

The Bank's adoption of these accounting standards did not have a material effect
on the financial condition and results of operations of the Bank.

In accordance  with SFAS 114,  historical  information  has not been restated to
reflect the application of these standards.

At December 31, 1995,  the Bank had loans  amounting to  approximately  $290,000
that were specifically  classified as impaired.  The average recorded investment
in such impaired  loans during 1995 was $291,000.  The allowance for loan losses
related to impaired  loans  amounted to  approximately  $50,000 at December  31,
1995.  Interest  income on  impaired  loans of $16,000 was  recognized  for cash
payments received in 1995.

NOTE 7 - PREMISES AND EQUIPMENT:

Premises and equipment at December 31, consist of the following:

<TABLE>
<CAPTION>


                                                                       1995                1994
                                                                       ----

(In thousands of dollars)



<S>                                                                   <C>                 <C>
Land                                                                  $  1,626            $  1,286

Buildings and leasehold improvements                                     7,659               7,032

Equipment and furnishings                                                6,104               5,746
                                                                       -------            --------       

           Total                                                        15,389              14,064

Less, accumulated depreciation and amortization                          7,139               6,780
                                                                      --------            --------      



Premises and equipment - net                                          $  8,250            $  7,284
                                                                      ========            ========      

</TABLE>


Depreciation  expense charged to operations was $891,000,  $796,000 and $751,000
in 1995, 1994, and 1993, respectively.



                                       35

<PAGE>



NOTE 8 - INTANGIBLE ASSETS:

Core deposit premium cost in the original  amount of $1,822,000,  which resulted
from the purchase of two branches of another commercial bank, is being amortized
on the  straight-line  basis  over the  estimated  useful  lives of the  deposit
accounts acquired,  which range from two to fourteen years. The acquisition cost
was  allocated  to the  assets  acquired  based  on  their  fair  market  value.
Amortization  expense,  which is included in other non-interest expense, for the
years ended  December 31,  1995,  1994,  and 1993,  was  $120,000,  $131,000 and
$131,000, respectively.

On July 1,  1991,  the  Bank  completed  the  purchase  of a branch  of  another
commercial bank. The excess of the purchase price over the fair value of the net
tangible  assets  acquired has been recorded as core deposit premium cost in the
amount of  $1,124,000,  and is being  amortized over ten years on a method which
reasonably  approximates the anticipated benefit stream from the related deposit
accounts.  Amortization  expense for the years ended December 31, 1995, 1994 and
1993, was $122,000, $134,000, and $145,000, respectively.

On June 16,  1995,  the Bank  completed  the purchase of two branches of another
commercial bank. The excess of the purchase price over the fair value of the net
tangible  assets  acquired has been recorded as core deposit premium cost in the
amount of  $3,034,000,  and is being  amortized  over fifteen  years on a method
which reasonably  approximates  the anticipated  benefit stream from the related
deposit accounts. Amortization expense for the year ended December 31, 1995, was
$231,000.

Computer  software  (acquired by purchase)  with an original cost of $525,000 is
being amortized on the straight-line method over thirty-six months. Amortization
expense was $66,000, $63,000, and $49,000 for the years ended December 31, 1995,
1994, and 1993, respectively.

NOTE 9 - OTHER EXPENSES:

The following is a summary of the components of other  non-interest  expense for
the three years ended December 31, 1995:
<TABLE>
<CAPTION>

                                                              1995                 1994                1993
                                                              ----
(In thousands of dollars)

<S>                                                          <C>                 <C>                 <C>
Office supplies                                              $    406            $    316            $    321
Advertising                                                       371                 325                 261
Amortization of intangible assets                                 540                 328                 455
Federal depository insurance                                      373                 691                 664
Other                                                           3,020               2,544               2,296
                                                             --------            --------            --------

Total                                                        $  4,710            $  4,204            $  3,997
                                                             ========            ========            ========
</TABLE>




                                       36

<PAGE>



NOTE 10 - INCOME TAXES:

Income tax expense for the three years ended December 31, 1995,  consists of the
following:
<TABLE>
<CAPTION>


                                                               1995                1994                 1993
                                                               ----

(In thousands of dollars)



<S>                                                          <C>                  <C>                 <C>
Current:

   Federal                                                   $  1,715             $  1,496            $  1,385

   State                                                          237                  201                 178
                                                             --------             --------             -------              

           Total current                                        1,952                1,697               1,563

Deferred                                                          (50)                 (89)               (120)
                                                             --------             --------             -------       



           Total                                             $  1,902             $  1,608            $  1,443
                                                             ========             ========            ========       

</TABLE>

Timing  differences  in the  recognition  of  revenue  and  expense  for tax and
financial reporting purposes resulted in deferred income taxes as follows:
<TABLE>
<CAPTION>

                                                               1995                1994                 1993
                                                               ----
(In thousands of dollars)

<S>                                                          <C>                 <C>                  <C>
Provision for loan losses                                    $   (183)           $     (62)           $   (100)
Pension cost and post-retirement benefits                          79                   18                 (46)
Consumer loan income                                               38                    8                  (6)
Depreciation                                                        2                  (13)                 (5)
Other                                                              14                  (40)                 37
                                                             ---------            ---------           --------       

           Total                                             $    (50)            $    (89)           $   (120)
                                                             =========            =========           ========       


</TABLE>


                                       37

<PAGE>



NOTE 10 - INCOME TAXES (CONTINUED):

The  reasons  for the  difference  between  income  tax  expense  and the amount
computed by applying the statutory  income tax rate of 34% to pre-tax income are
as follows:
<TABLE>
<CAPTION>

                                                               1995                1994                 1993
                                                               ----
(In thousands of dollars)
<S>                                                          <C>                  <C>                 <C>
Income taxes at statutory rate on
   pre-tax income                                            $  2,224             $  1,927            $  1,773
Increase (reduction) of taxes:
   State income taxes, net of federal
      tax benefit                                                 194                  168                 155
   Tax-exempt interest income                                    (588)                (507)               (518)
   Other                                                           72                   20                  33
                                                             --------              -------            --------

           Total                                             $  1,902              $ 1,608            $  1,443
                                                             ========              =======            ========       

</TABLE>

The net  deferred  tax  asset  included  in  other  assets  in the  accompanying
consolidated financial statements includes the following components:
<TABLE>
<CAPTION>

(In thousands of dollars)                                     1995                 1994
                                                              ----

<S>                                                         <C>                 <C>
Deferred tax assets                                         $   1,153           $   1,144
Deferred tax liabilities                                       (1,025)               (931)
                                                            ---------           ----------      

          Net deferred tax asset                            $     128           $     213
                                                            =========           =========         

</TABLE>


Statement of Financial  Accounting Standards No. 96, Accounting for Income Taxes
(SFAS 96) issued in December  1987,  provides  for the  adoption of an asset and
liability  approach to accounting for income taxes. In February 1992,  Statement
of Financial  Accounting  Standards No. 109,  Accounting  for Income Taxes (SFAS
109) was issued which  supersedes  SFAS 96. This standard  retains the asset and
liability   approach  to  accounting  for  income  taxes,   while  revising  the
computation of deferred tax balances.  This standard was adopted during the year
ended  December  31,  1993.  The  cumulative  effect of adopting  SFAS 109 as of
January 1, 1993, was not material to consolidated net income.

NOTE 11 - COMMON STOCK AND PER SHARE INFORMATION:

Earnings  per  share are  calculated  on the  weighted-average  number of shares
outstanding,  giving  retroactive  effect to stock  dividends  and stock splits.
Grants under the incentive  stock option were not material in the computation of
average shares outstanding.  The number of  weighted-average  shares outstanding
was  2,240,081,  2,236,230 and 2,235,741 for the years ended  December 31, 1995,
1994, and 1993,  respectively.  NOTE 11 - COMMON STOCK AND PER SHARE INFORMATION
(CONTINUED):

Dividends per share are calculated using the current equivalent of the number of
common shares  outstanding  at the time of the dividend  based on First National
Corporation shares outstanding.

NOTE 12 - RESTRICTIONS ON SUBSIDIARY DIVIDENDS, LOANS OR ADVANCES:

Dividends are paid by the Corporation  from its assets which are mainly provided
by dividends from the Bank.

                                       38
<PAGE>

However,  certain  restrictions  exist  regarding  the  ability  of the  Bank to
transfer  funds  to the  Corporation  in the  form of cash  dividends,  loans or
advances. The approval of the Office of the Comptroller of the Currency (OCC) is
required  to pay  dividends  in excess of the Bank's net profits for the current
year plus  retained  net  profits  (net  profits  less  dividends  paid) for the
preceding two years, less any required transfers to surplus.  As of December 31,
1995,  $8,768,000 of the Bank's retained earnings are available for distribution
to the Corporation as dividends without prior regulatory approval.

Under Federal Reserve  regulation,  the Bank also is limited as to the amount it
may loan to the Corporation  unless such loans are  collateralized  by specified
obligations.  The maximum  amount  available  for transfer  from the Bank to the
Corporation in the form of loans or advances approximated $7,833,000 at December
31, 1995.

NOTE 13 - RETIREMENT PLANS:

The following sets forth the pension plan's funded status and amounts recognized
in the  Company's  consolidated  financial  statements  at December 31, 1995 and
1994:
<TABLE>
<CAPTION>
                                                                                1995                1994
                                                                                ----
(In thousands of dollars)

<S>                                                                            <C>                   <C>
Actuarial present value of benefit obligations:
  Accumulated benefit obligation, including vested
      benefits of $3,117 for 1995 and $2,810 for 1994                          $  3,195              $ 2,855
                                                                               ========              =======

Projected benefit obligation for services rendered to date                     $  4,632              $ 4,259

Plan assets at fair value, primarily guaranteed interest
  contracts, money market accounts and annuity contracts                          4,178                3,538
                                                                               --------              -------
Excess of projected benefit obligation over the plan assets                        (454)                (721)

Unrecognized net gain from past experience different
  from that assumed and effects of changes in assumptions                           743                  779

Unrecognized prior service costs                                                     12                   13

Unrecognized net asset being amortized over 16 years                               (193)                (226)
                                                                               --------              -------    

Accrued pension cost included in other liabilities                             $    108              $  (155)
                                                                               ========              =======                    
</TABLE>

NOTE 13 - RETIREMENT PLANS (CONTINUED):
<TABLE>
<CAPTION>
                                                        1995                 1994                1993
                                                        ----                 ----                ----
 (In thousands of dollars)

<S>                                                   <C>                 <C>                  <C>
Net pension expense included
  the following expense (income)
  components:
     Service cost - benefits earned
       during the period                              $   231             $   218              $  184
     Interest cost on projected
       benefit obligation                                 314                 276                 260
     Actual return on plan assets                        (257)               (213)               (216)
     Net amortization and deferral                        (42)                (50)                (20)
                                                       ------              ------              ------

Net periodic pension expense                           $  246              $  231              $  208
                                                       ======              ======              ======                             
</TABLE>

                                       39

<PAGE>

The  weighted-average  discount rate and rate of increase in future compensation
levels used in determining the actuarial  present value of the projected benefit
obligation were 7.5% and 5%, respectively, for the years ended December 31, 1995
and 1994 and 8% and 6%, respectively,  for the year ended December 31, 1993. The
expected  long-term rate of return on pension plan assets was 8% for each of the
three years ended December 31, 1995.

Expenses  incurred  and  charged  against  operations  with regard to all of the
Company's retirement plans were as follows:
<TABLE>
<CAPTION>
                                                                       YEAR ENDED DECEMBER 31,

                                                                 1995                 1994                1993
                                                                 ----                 ----                ----
 (In thousands of dollars)
<S>                                                             <C>                <C>                  <C>
Pension                                                         $  246             $   231              $  180
Profit sharing                                                      89                  83                 125
                                                                ------             -------              ------
          Total                                                 $  335             $   314              $  305
                                                                ======             =======              ======
</TABLE>

NOTE 14 - POST-RETIREMENT BENEFITS:

During the year ended December 31, 1993, the  Corporation  adopted  Statement of
Financial Accounting Standards No. 106 Employers' Accounting for Post-Retirement
Benefits Other Than Pensions (SFAS 106) issued December 1990, which requires the
accrual of nonpension  retirement  benefits over the  employees'  active service
period,  defined  as the date of  employment  up to the  date of the  employees'
eligibility for such benefits.

The following sets forth the plan's funded status and amounts  recognized in the
Company's consolidated financial statements at December 31, 1995 and 1994:
<TABLE>
<CAPTION>

(In thousands of dollars)                                                       1995                1994
                                                                                ----
<S>                                                                             <C>                  <C>
Accumulated postretirement benefit obligation                                   $   504              $   649
Plan assets at fair value                                                             -                    -
                                                                                -------              -------
Funded status                                                                      (504)                (649)
Unrecognized net transition obligation                                              536                  599
Unrecognized gain                                                                  (147)                  (5)
                                                                                -------              -------
Accrued postretirement benefit cost
   included in other liabilities                                                $  (115)             $   (55)
                                                                                ========             ========           
</TABLE>
<TABLE>
<CAPTION>
Net periodic postretirement benefit cost included the following components:

(In thousands of dollars)                                     1995                 1994                1993
                                                              ----                 ----                ----
<S>                                                        <C>                 <C>                 <C>         
Service cost                                               $         -         $         -         $         -
Interest cost                                                       36                  40                  49
Net amortization and deferral                                        7                  22                  30
                                                           -----------         -----------         -----------      
Net periodic postretirement benefit cost                   $        43         $        62         $        79
                                                           ===========         ===========         ===========      
</TABLE>

The   weighted-average   discount  rate  used  in  determining  the  accumulated
postretirement  benefit  obligation was 7.5%. For  measurement  purposes,  a 13%
annual rate of increase in the per capita cost of covered  health care  benefits
was

                                       40

<PAGE>

assumed  for 1993;  the rate was assumed to decrease by 1% per year to 6% at the
end of seven  years.  Increasing  the assumed  health care cost trend rates by 1
percentage  point in each year would  increase  the  accumulated  postretirement
benefit  obligation  as of December 31, 1995 by $59,000 and the aggregate of the
service and interest cost components of net periodic postretirement benefit cost
for the year then ended by $4,000.

NOTE 15 - STOCK OPTION PLAN:

The Corporation's  Board of Directors has adopted an incentive stock option plan
to be administered by a Committee appointed by the Board. The plan provides that
the Committee may grant options to key  management  employees to purchase $5 par
value common  stock of First  National  Corporation  at a price no less than the
fair  market  value of the  option  stock at the time  the  option  is  granted.
Pursuant  to this  plan,  63,525  shares of the  Corporation's  common  stock is
reserved for issuance.  In September  1992, the  Corporation  granted options to
purchase an aggregate of 54,632 shares to certain  employees.  Options for 2,923
shares were  exercised  and no options were  canceled  during the current  year.
Options to purchase 6,050 shares were granted during the year ended December 31,
1994.  The  number of shares in the  stock  option  plan has been  retroactively
restated to reflect stock dividends.

Activity in the stock  option  plans  during  1995 and 1994,  is  summarized  as
follows:
<TABLE>
<CAPTION>
                                               ................ 1995 ............... ............... 1994 ................

                                                                         OPTION                                  OPTION
                                                                         PRICE                                    PRICE
                                                                          PER                                      PER
                                                     SHARES              SHARE               SHARES               SHARE
                                                     ------              -----               ------               -----

<S>                                                    <C>               <C>                   <C>                  <C>
Outstanding, January 1                                 60,682            $14.16-17.35          54,632               $14.16
Granted                                                     -                                   6,050               $17.35
Exercised                                               2,923                  $14.16               -
Canceled                                                    -                                       -
                                                       ------            ------------          ------               ------

Outstanding, December 31                               57,759                                  60,682
                                                       ======                                  ======

Exercisable, December 31                               57,759                                  60,682
                                                       ======                                  ======

Available for Grant,
     December 31                                       63,525                                  63,525
                                                       ======                                  ======
</TABLE>

The Corporation currently accounts for its stock-based  compensation plans using
the  provisions of Accounting  Principles  Board Opinion No. 25,  Accounting for
Stock  Issued to  Employees  (APB 25).  In 1995,  the FASB issued  Statement  of
Financial Accounting Standards No. 123, Accounting for Stock-Based  Compensation
(SFAS 123)  effective  for  transactions  entered into after  December 15, 1995.
Under the provisions of SFAS 123, companies can elect to account for stock-based
compensation  plans  using  a  fair-value-based  method  or  continue  measuring
compensation expense for those plans using the intrinsic value method prescribed
in APB 25. SFAS 123  requires  that  companies  electing  to continue  using the
intrinsic  value  method  must  make pro forma  disclosures  of net  income  and
earnings  per share as if the  fair-value-based  method of  accounting  had been
applied.  As the Corporation  anticipates  continuing to account for stock-based
compensation using the intrinsic value method,  SFAS 123 will not have an impact
on the Corporation's results of operations or financial position.

NOTE 16 - LONG-TERM LEASES:

The Bank was  obligated at December 31, 1995,  under  certain  operating  leases
extending to the year 2002 for land and  buildings  used  primarily  for banking
purposes. Some of the leases provide for the payment of property taxes

                                       41

<PAGE>



and  insurance  and contain  various  renewal  options.  The exercise of renewal
options is, of course, dependent upon future events. Accordingly,  the following
summary does not reflect possible additional payments due if renewal options are
exercised.

<TABLE>
<CAPTION>

(In thousands of dollars)
                                                  APPROXIMATE REQUIRED
                YEAR                                 ANNUAL RENTALS
                ----                                 --------------


<S>         <C>                                             <C>
                1996                                        $  26
                1997                                           26
                1998                                           26
                1999                                           20
                2000                                            7
            Later years                                        12
                                                            -----     

                   Total                                    $ 117
                                                            =====       

</TABLE>

Rental expense for operating leases for the years ended December 31, 1995, 1994,
and 1993 was $39,000, $45,000 and $42,000, respectively.

NOTE 17 - COMMITMENTS AND CONTINGENT LIABILITIES:

The Bank is  involved at times in various  litigation  arising out of the normal
course of  business.  In the opinion of the Bank's  legal  counsel,  there is no
pending or threatened litigation of any material consequence at this time.

The Corporation  has entered into a $4,500,000  unsecured line of credit from an
unaffiliated bank. There have been no borrowings under this credit arrangement.

NOTE 18 - RELATED PARTY TRANSACTIONS:

During 1995 and 1994, the Bank had loan and deposit  relationships  with certain
related parties; principally,  directors and executive officers, their immediate
families and their business  interests.  All of these  relationships were in the
ordinary course of business.  Total loans  outstanding to this group  (including
immediate  families and business  interests)  amounted to $7,342,000 at December
31, 1995, and $9,474,000 at December 31, 1994.  During 1995,  $13,598,000 of new
loans were made to this group.  Repayments of  $15,724,000  were made during the
year. Other decreases,  which included loans  outstanding to former officers and
directors, totaled $6,000.

NOTE 19 - FINANCIAL INSTRUMENTS WITH OFF-BALANCE SHEET RISK:

The Bank is a party to financial instruments with off-balance sheet risks in the
normal course of business to meet the financing  needs of its  customers.  These
financial  instruments include commitments to extend credit,  standby letters of
credit and financial guarantees.  These instruments involve, to varying degrees,
elements of credit,  interest  rate, or liquidity  risk in excess of the amounts
recognized  in the balance  sheet.  The  contract  amounts of these  instruments
express  the  extent  of  involvement  the Bank  has in  particular  classes  of
financial instruments.

The Bank's exposure to credit loss in the event of  nonperformance  by the other
party to the financial  instrument for  commitments  to extend  credit,  standby
letters  of credit  and  financial  guarantees  written  is  represented  by the
contractual amount of those instruments.  The Bank uses the same credit policies
in making  commitments  and  conditional  obligations  as it does for on-balance
sheet instruments.



                                       42

<PAGE>


<TABLE>
<CAPTION>

                                                                              ...... DECEMBER 31, ......

(In thousands of dollars)                                                       1995                1994
                                                                                ----                ----

<S>                                                                           <C>                 <C>
Financial instruments whose contract
   amount represents credit risks:
      Commitments to extend credit                                            $50,441             $42,283
      Standby letters of credit and
       financial guarantees written                                           $   594             $   354

</TABLE>


COMMITMENTS TO EXTEND CREDIT:

These  are  legally  binding  agreements  to  lend  to a  customer.  Commitments
generally  have fixed  expiration  dates or other  termination  clauses  and may
require  payment of a fee. Since many of the  commitments are expected to expire
without  being  drawn  upon,  the total  commitment  amounts do not  necessarily
represent  future  liquidity  requirements.  The Bank evaluates each  customer's
credit worthiness on a case-by-case basis. The amount of collateral obtained, if
deemed necessary by the Bank upon extension of credit,  is based on management's
credit  assessment of the  counterparty.  Collateral held varies but may include
accounts  receivable,  inventory,  property,  plant and equipment,  and personal
guarantees.

STANDBY LETTERS OF CREDIT AND FINANCIAL GUARANTEES WRITTEN:

These  instruments are conditional  commitments  issued by the Bank guaranteeing
the performance of a customer to a third party.  Those  guarantees are primarily
issued to support public and private borrowing arrangements. All standby letters
of credit  outstanding  at December  31, 1995,  expire in 1996.  The credit risk
involved in issuing a letter of credit is essentially  the same as that involved
in extending loan facilities to customers.  The amount of collateral obtained if
deemed necessary by the Bank is based on management's  credit  evaluation of the
customer.

OTHER:

In October,  1994, the Financial  Accounting Standards Board issued Statement of
Financial  Accounting  Standards  119 (SFAS 119),  Disclosure  about  Derivative
Financial  Instruments  and Fair Value of Financial  Instruments,  effective for
fiscal years ending after  December 15, 1994.  This  statement  amends  existing
requirements of SFAS 105, Disclosure of Information about Financial  Instruments
with Off-Balance  Sheet Risk and Financial  Instruments with  Concentrations  of
Credit Risk to require disaggregation of information about financial instruments
with  off-balance-sheet  risk of accounting  loss by class,  business  activity,
risk, or other category that is consistent with the entity's management of those
instruments. As of December 31, 1995, the Corporation holds derivative financial
instruments in the amount of $16,948,000 which have been reported on the balance
sheet.  Such on-balance  sheet  instruments are  specifically  excluded from the
scope of SFAS 119.

NOTE 20 - FAIR VALUE OF FINANCIAL INSTRUMENTS:

The following  methods and  assumptions  were used to estimate the fair value of
each class of financial instruments for which it is practicable to estimate that
value:

INVESTMENT SECURITIES:

For securities  held as  investments,  fair value equals quoted market price, if
available.  If a quoted price is not  available,  fair value is estimated  using
quoted market prices for similar securities.

LOAN RECEIVABLES:

The fair value of loans is estimated by discounting  the future cash flows using
the current rates at which similar loans would be made to borrowers with similar
credit ratings and for the same remaining maturities.

                                       43

<PAGE>




DEPOSIT LIABILITIES:

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

FEDERAL FUNDS PURCHASED:

The fair value of federal  funds  purchased  is  estimated  based on the current
rates offered for borrowings of the same remaining maturities.

COMMITMENTS TO EXTEND CREDIT, STANDBY LETTERS OF CREDIT AND FINANCIAL GUARANTEES
WRITTEN:

The fair value of commitments is estimated  using the fees currently  charged to
enter into similar  agreements,  taking into account the remaining  terms of the
agreements  and  the  present   creditworthiness  of  the  counterparties.   For
fixed-rate loan  commitments,  fair value also considers the difference  between
current  levels of interest  rates and the  committed  rates.  The fair value of
guarantees and letters of credit is based on fees currently  charged for similar
agreements or on the estimated  cost to terminate  them or otherwise  settle the
obligations with the counterparties at the reporting date.

The estimated fair value of the Bank's financial instruments are as follows:
<TABLE>
<CAPTION>

                                                      .......... 1995 ..........        .......... 1994 ..........

                                                       CARRYING             FAIR            CARRYING             FAIR
(In thousands of dollars)                               AMOUNT             VALUE             AMOUNT             VALUE
- -------------------------                               ------             -----             ------             -----

<S>                                                   <C>                 <C>              <C>               <C>
Financial assets:
     Cash and short-term investments                  $ 24,144            $24,144          $ 23,046          $ 23,046
     Investment securities                             151,496            152,430           133,356           129,644
     Loans:
        Loans                                          247,883            261,567           208,552           199,327
        Less, allowance for loan losses                 (3,703)            (3,703)           (3,194)           (3,100)
                                                      --------            -------          --------           -------         

              Net loans                                244,180            257,864           205,358           196,227

Financial liabilities:
     Deposits                                          368,315            360,128           320,707           320,272
     Federal funds purchased                            25,833             25,825            15,297            15,297

Unrecognized financial instruments:
     Commitments to extend credit                       50,441             53,225            42,283            37,422
     Standby letters of credit                             594                594               354               354



</TABLE>


                                       44

<PAGE>



NOTE 21 - CONDENSED FINANCIAL STATEMENTS:

Presented  below are the  condensed  financial  statements  for  First  National
Corporation (Parent Company only) and First National Bank (Bank only):

FIRST NATIONAL CORPORATION (PARENT COMPANY ONLY):
<TABLE>
<CAPTION>

                                                                                          ..... DECEMBER 31, .....

(In thousands of dollars)                                                                  1995                 1994
                                                                                           ----

<S>                                                                                      <C>                 <C>
Balance Sheets:
Assets:
   Cash                                                                                   $     112           $      90
   Investment securities                                                                        434                 425
   Investment in banking subsidiary                                                          39,162              35,681
   Other assets                                                                                  83                   5
                                                                                          ---------           ---------            

          Total assets                                                                    $  39,791           $  36,201
                                                                                          =========           =========      

                                                                                          ..... DECEMBER 31, .....

(In thousands of dollars)                                                                  1995                 1994
                                                                                           ----                 ----

Liabilities:
   Other liabilities                                                                      $      14           $      20
                                                                                          ---------           ---------
          Total liabilities                                                                      14                  20
   Shareholders' equity                                                                      39,777              36,181
                                                                                          ---------           ---------

          Total liabilities and shareholders' equity                                      $  39,791           $  36,201
</TABLE>
<TABLE>
<CAPTION>
                                                                          .....YEAR ENDED DECEMBER 31, .....

                                                                       1995                1994                 1993
                                                                       ----
(In thousands of dollars)

<S>                                                                    <C>                  <C>                 <C>
Statements of Income:
Income:
   Dividends from banking subsidiary                                   $  1,384             $ 1,183             $ 1,070
   Interest and dividends                                                    22                  18                  12
   Gain on sale of securities                                                 -                   -                  95
                                                                       --------             -------             -------      
          Total income                                                    1,406               1,201               1,177
                                                                       --------             -------             -------       
Expenses:
   Other general expense                                                     27                   6                   5
                                                                       --------             -------             -------
          Total expenses                                                     27                   6                   5
                                                                       --------             -------             -------
Income before income taxes and equity in
   undistributed earnings of subsidiary                                   1,379               1,195               1,172
Applicable income tax benefit (expense)                                       3                  (3)                (40)
Equity in undistributed earnings of subsidiary                            3,258               2,869               2,641
                                                                       --------             -------             -------

          Net income                                                   $  4,640             $ 4,061             $ 3,773
                                                                       ========             =======             =======       

</TABLE>

                                                        45

<PAGE>



NOTE 21 - CONDENSED FINANCIAL STATEMENTS (CONTINUED):
FIRST NATIONAL CORPORATION (PARENT COMPANY ONLY) (CONTINUED):
Statements of Changes in Shareholders' Equity:
<TABLE>
<CAPTION>
                                                                                            Unrealized
                                                                                           Gain (Loss)
                                                                                         On Securities
                                                                                            Available-
                                      ... Common Stock ...                               For-Sale, Net

                                                                               Retained     Of Applicable
(In thousands of dollars, except per      Shares     Amount     Surplus        Earnings     Income Taxes      Total
                                         ------     ------     -------        --------     ------------      -----
share data)

<S>                                    <C>          <C>         <C>             <C>         <C>            <C>
Balance, December 31, 1992             1,760,620    $ 8,803     $ 7,346         $14,587     $          -   $ 30,736
Net income - 1993                              -          -           -           3,773                -      3,773
Cash dividends declared                        -          -           -          (1,080)               -     (1,080)
Stock dividends declared                  87,490        437       1,167          (1,604)               -          -
Common stock issued                          487          3           6               -                -          9
Cash paid in lieu of fractional
   shares                                      -          -         (2)               -                -         (2)
Change in unrealized gain (loss)
  on securities available-for-sale, net
  of applicable deferred
  income taxes                                 -          -           -               -               15         15
                                       ---------     ------      ------         -------        ---------   --------     

Balance, December 31, 1993             1,848,597      9,243       8,517          15,676               15     33,451
Net income - 1994                              -          -           -           4,061                -      4,061
Cash dividends declared                        -          -           -          (1,196)               -     (1,196)
Stock dividends declared                 184,297        921       3,316          (4,237)               -          -
Common stock issued                        2,106         11          38               -                -         49
Change in unrealized gain (loss)
  on securities available-for-sale,
  net of applicable deferred
  income taxes                                 -          -           -               -             (184)      (184)
                                      ----------     ------      ------         -------       ----------   ---------       

Balance, December 31, 1994             2,035,000    $10,175     $11,871         $14,304      $     (169)   $ 36,181
</TABLE>

<TABLE>
<CAPTION>


                                                                                      Unrealized
                                                                                      Gain (Loss)
                                                                                     On Securities
                                                                                      Available-
                                   ... Common stock ...                              For-Sale, Net

(In thousands of dollars,                                                Retained     Of Applicable
except per share data)            Shares       Amount      Surplus       Earnings     Income Taxes        Total
- ----------------------            ------       ------      -------       --------     ------------        -----

<S>                            <C>           <C>          <C>          <C>            <C>             <C>
Net income - 1995                      -     $      -     $      -     $   4,640      $          -    $  4,640
Cash dividends declared                -            -            -        (1,403)                -      (1,403)
Stock dividends declared         203,042        1,015        4,285        (5,300)                -           -
Common stock issued                6,297           32          104              -                -         136
Change in unrealized gain
   (loss) on securities
   available-for-sale,
   net of applicable
   deferred income taxes               -            -            -              -              223         223
                               ---------     --------     --------       --------     ------------    --------

Balance, December 31, 1995     2,244,339     $ 11,222     $ 16,260       $ 12,241     $          54   $ 39,777
                               =========     ========     ========       ========     =============   ========
</TABLE>


                                       46

<PAGE>



NOTE 21 - CONDENSED FINANCIAL STATEMENTS (CONTINUED):

FIRST NATIONAL CORPORATION (PARENT COMPANY ONLY) (CONTINUED):
<TABLE>
<CAPTION>


                                                                              ... YEAR ENDED DECEMBER 31, ...

(In thousands of dollars)                                                     1995              1994               1993
                                                                              ----              ----               ----  

<S>                                                                      <C>              <C>                   <C>
Statements of Cash Flows:
     Cash flows from operating activities:
         Net income                                                      $   4,640        $     4,061           $ 3,773
         Adjustments to reconcile net income
              to net cash provided by operating
              activities:
                  Discount accretion                                           (22)                (9)              (10)
                  Gain on sale of securities                                     -                 -                (95)
                  (Increase) decrease in other assets                          (78)                (4)                9
                  Increase (decrease) in other liabilities                      (6)                 -                 7
                  Undistributed earnings of subsidiary                      (3,258)            (2,869)           (2,641)
                                                                         ---------        -----------           -------       

                       Net cash provided by operating activities             1,276              1,179             1,043
                                                                         ---------        -----------           -------         

     Cash flows from investing activities:
         Proceeds from sales of marketable securities                          149                  -                95
         Proceeds from maturities of investment securities                   1,265                725             1,350
         Purchases of investment securities                                 (1,401)              (721)           (1,760)
                                                                         ---------        -----------           -------      

                       Net cash provided (used) by investing activities         13                  4              (315)
                                                                         ---------        -----------           -------    
     Cash flows from financing activities:
         Cash dividends paid                                               (1,403)             (1,196)           (1,080)
         Cash paid in lieu of fractional shares                                  -                 49                (2)
         Common stock issuance                                                  95                  -                 9
         Stock options exercised                                                41                  -                 -
                                                                         ---------        -----------           -------      

                           Net cash used by financing activities            (1,267)            (1,147)           (1,073)
                                                                         ---------        -----------           -------

     Net increase in cash and cash equivalents                                  22                 36              (345)
     Cash and cash equivalents at beginning of year                             90                 54               399
                                                                         ---------        -----------           -------      

     Cash and cash equivalents at end of year                            $     112        $        90           $    54
                                                                         =========        ===========           =======      

</TABLE>

                                       47

<PAGE>



NOTE 21 - CONDENSED FINANCIAL STATEMENTS (CONTINUED):

FIRST NATIONAL BANK (BANK ONLY):
<TABLE>
<CAPTION>

                                                                                           ... DECEMBER 31, ...
                                                                                           --------------------

(In thousands of dollars)                                                                  1995               1994
- -------------------------                                                                  ----               ----
<S>                                                                                       <C>               <C>
Balance Sheets:
Assets:
   Cash and due from banks                                                                $ 24,144          $ 23,046
   Investment securities                                                                   151,062           132,931
   Loans, net                                                                              244,180           205,358
   Premises and equipment                                                                    8,250             7,284
   Other assets                                                                              8,169             4,994
                                                                                          --------          --------      
          Total assets                                                                    $435,805          $373,613
                                                                                          ========          ========      
Liabilities:
   Deposits                                                                               $368,427          $320,797
   Funds purchased and other borrowings                                                     25,833            15,297
   Other liabilities                                                                         2,383             1,838
                                                                                          --------          --------      
          Total liabilities                                                                396,643           337,932
Shareholder's equity                                                                        39,162            35,681
                                                                                          --------          --------      
          Total liabilities and shareholder's equity                                      $435,805          $373,613
                                                                                          ========          ========      
</TABLE>

<TABLE>
<CAPTION>


                                                                              ...YEAR ENDED DECEMBER 31, ...
                                                                              ------------------------------

(In thousands of dollars)                                                   1995              1994               1993
- -------------------------                                                   ----              ----               ----
<S>                                                                      <C>                <C>               <C>
Statements of Income:
Income:
   Interest on loans                                                     $ 22,020           $ 17,693          $  16,031
   Interest on investment securities                                        5,995              6,961              7,054
   Other interest income                                                    2,146                474                707
   Other income                                                             4,049              3,533              3,375
                                                                         --------           --------           --------      
           Total income                                                    34,210             28,661             27,167
                                                                         --------           --------           --------        
Expenses:
   Interest on deposits                                                    11,243              8,551              8,549
   Other interest expense                                                   1,282                542                272
   Salaries and employee benefits                                           7,732              7,438              6,830
   Provision for loan losses                                                  844                575                733
   Other expense                                                            6,562              5,898              5,669
                                                                         --------            -------            -------       
          Total expenses                                                   27,663             23,004             22,053
                                                                         --------            -------            -------      
Income before income taxes                                                  6,547              5,657              5,114
Applicable income taxes                                                    (1,905)            (1,605)             1,403
                                                                         --------           --------           --------      
Net income                                                               $  4,642           $  4,052           $  3,711
                                                                         ========           ========           ========
</TABLE>



                                       48

<PAGE>



NOTE 21 - CONDENSED FINANCIAL STATEMENTS (CONTINUED):

FIRST NATIONAL BANK (BANK ONLY) (CONTINUED):
<TABLE>
<CAPTION>

Statements of Changes in                                                                   Unrealized
Shareholder's Equity:                                                                    Gain (Loss) On
                                                                                           Securities
                                                                                           Available-
                                                                                           For-Sale,
                                                                                             Net Of
                                                                                           Applicable
                                       ... Common Stock ...                 Retained        Deferred
(In thousands of dollars,               Shares      Amount     Surplus      Earnings      Income Taxes       Total
                                        ------                 -------      --------      ------------       -----
except per share data)
<S>                                    <C>         <C>        <C>           <C>         <C>               <C>
Balance, December 31, 1992             566,290     $  2,831   $  9,078      $ 18,431    $          -      $ 30,340
Net income - 1993                            -           -           -         3,711               -         3,711
Cash dividends declared                      -           -           -        (1,070)              -        (1,070)
Change in unrealized gain on
   securities available-for-sale,
   net of applicable deferred
   income taxes                              -           -           -             -              15            15
                                       -------     -------    --------      --------    ------------      --------
Balance, December 31, 1993             566,290       2,831       9,078        21,072              15        32,996
Net income - 1994                            -           -           -         4,052               -         4,052
Cash dividends declared                      -           -           -        (1,183)              -        (1,183)
Change in unrealized gain (loss) on
   securities available-for-sale,
   net of applicable deferred
   income taxes                              -           -           -             -            (184)         (184)
                                       -------     -------    --------      --------    ------------      --------
Balance, December 31, 1994             566,290       2,831       9,078        23,941            (169)       35,681
Net income - 1995                            -           -           -         4,642               -         4,642
Cash dividends declared                      -           -           -        (1,384)              -        (1,384)
Change in unrealized gain (loss)
   on securities available-for-sale,
   net of applicable deferred
   income taxes                              -           -           -             -             223           223
                                       -------     -------    --------      --------    ------------      --------
Balance, December 31, 1995             566,290     $  2,831   $  9,078      $ 27,199    $         54      $ 39,162
                                       =======     ========   ========      ========    ============      ========
</TABLE>


                                                        49

<PAGE>



NOTE 21 - CONDENSED FINANCIAL STATEMENTS (CONTINUED):

FIRST NATIONAL BANK (BANK ONLY) (CONTINUED):
<TABLE>
<CAPTION>

                                                                             ... YEAR ENDED DECEMBER 31, ...

(In thousands of dollars)                                                 1995               1994               1993
                                                                          ----

<S>                                                                     <C>                 <C>               <C>
Statements of Cash Flows:
Cash flows from operating activities:
   Net income                                                           $  4,642            $  4,052          $  3,711
   Adjustments to reconcile net income to
      net cash provided by operating activities:
         Depreciation and amortization                                     1,430               1,124             1,243
         Provision for loan losses                                           844                 575               733
         Provision for deferred taxes                                        (50)                (89)             (120)
         (Gain) loss on sale of premises and equipment                         5                  (3)                1
         Increase (decrease) in accrued income taxes -
            current                                                           23                 150              (237)
         (Increase) decrease in interest receivable                         (740)               (247)               19
         Premium amortization and discount accretion                         337                 (94)              278
         Increase (decrease) in interest payable                             652                  18              (107)
         Increase in miscellaneous assets                                 (3,277)               (446)             (244)
         (Increase) decrease in prepaid assets                                31                 (25)              (45)
         Increase (decrease) in other liabilities                           (131)                 86               135
                                                                        --------              ------           -------

               Net cash provided by operating activities                   3,766               5,101             5,367
                                                                        --------             -------           -------       

Cash flows from investing activities:
   Proceeds from maturities of investment securities                      36,021              46,468            44,375
   Purchases of investment securities                                    (54,131)            (51,536)          (69,617)
   Decrease in time deposits in other banks                                    -                   -               100
   Net increase in customer loans                                        (40,009)            (30,728)           (6,196)
   Recoveries on loans previously charged off                                343                 297               212
   Proceeds from sale of other real estate                                   188                 450               548
   Purchases of premises and equipment                                    (1,865)               (943)             (520)
   Proceeds from sale of premises and equipment                                3                  28                30
   Decrease in funds sold                                                      -              10,900            16,875
                                                                         -------             -------           -------       

               Net cash used in investing activities                     (59,450)            (25,064)          (14,193)
                                                                         -------             --------          -------

</TABLE>






                                       50

<PAGE>


NOTE 21 - CONDENSED FINANCIAL STATEMENTS (CONTINUED):

FIRST NATIONAL BANK (BANK ONLY) (CONTINUED):
<TABLE>
<CAPTION>

(In thousands of dollars)                                                   1995              1994               1993
                                                                            ----

<S>                                                                      <C>                <C>               <C>
Cash flows from financing activities:
   Net increase in demand deposits, NOW accounts,
      savings accounts and certificates of deposit                       $ 47,630           $ 14,823          $  10,028
   Net increase in federal funds purchased
      and securities sold under agreements to repurchase                   10,536              7,216              2,275
   Dividends paid                                                          (1,384)            (1,183)            (1,070)
                                                                         --------           --------           --------

          Net cash provided by financing activities                        56,782             20,856             11,233
                                                                         --------           --------           --------      

Net increase in cash and cash equivalents                                   1,098                893              2,407

Cash and cash equivalents at beginning of year                             23,046             22,153             19,746
                                                                         --------           --------           -------- 

Cash and cash equivalents at end of year                                 $ 24,144           $ 23,046           $ 22,153
                                                                         ========           ========           ========         


</TABLE>




















   THESE NOTES ARE AN INTEGRAL PART OF THE ACCOMPANYING FINANCIAL STATEMENTS



                                       51


<PAGE>


                          INDEPENDENT AUDITORS' CONSENT


Board of Directors
First National Corporation


          We consent to the  incorporation  by reference  into the  Registration
Statement on Form S-8 filed by First National Corporation in connection with the
First  National  Corporation   Dividend   Reinvestment  Plan  (Registration  No.
33-58692)  of our Report  dated  January 18,  1996,  included in First  National
Corporation's 10-K for the year ended December 31, 1995.



                                                     J. W. Hunt and Company, LLP



Columbia, South Carolina
March 28, 1996


<TABLE> <S> <C>

<PAGE>
<ARTICLE> 9
<LEGEND>          FINANCIAL DATA SCHEDULE FIRST NATIONAL CORP.

This  schedule  contains  summary  financial   information  extracted  from  the
Consolidated  Statement  of  Financial  Condition  at December  31, 1995 and the
Consolidated  Statement  of Income for the Year Ended  December  31, 1995 and is
qualified in its entirety by reference to such financial statements.
</LEGEND>                                    
<MULTIPLIER>    1,000
       
<S>                             <C>
<PERIOD-TYPE>                   YEAR
<FISCAL-YEAR-END>                                       DEC-31-1995
<PERIOD-END>                                            DEC-31-1995
<CASH>                                                       24,144
<INT-BEARING-DEPOSITS>                                            0
<FED-FUNDS-SOLD>                                                  0
<TRADING-ASSETS>                                                  0
<INVESTMENTS-HELD-FOR-SALE>                                  55,836
<INVESTMENTS-CARRYING>                                       95,660
<INVESTMENTS-MARKET>                                         96,594
<LOANS>                                                     247,883
<ALLOWANCE>                                                   3,703
<TOTAL-ASSETS>                                              436,322
<DEPOSITS>                                                  368,315
<SHORT-TERM>                                                 25,833
<LIABILITIES-OTHER>                                           2,397
<LONG-TERM>                                                       0
                                             0
                                                       0
<COMMON>                                                     11,222
<OTHER-SE>                                                   28,555
<TOTAL-LIABILITIES-AND-EQUITY>                              436,322
<INTEREST-LOAN>                                              22,020
<INTEREST-INVEST>                                             7,676
<INTEREST-OTHER>                                                487
<INTEREST-TOTAL>                                             30,183
<INTEREST-DEPOSIT>                                           11,243
<INTEREST-EXPENSE>                                           12,525
<INTEREST-INCOME-NET>                                        17,658
<LOAN-LOSSES>                                                   844
<SECURITIES-GAINS>                                               15
<EXPENSE-OTHER>                                               4,710
<INCOME-PRETAX>                                               6,542
<INCOME-PRE-EXTRAORDINARY>                                        0
<EXTRAORDINARY>                                                   0
<CHANGES>                                                         0
<NET-INCOME>                                                  4,640
<EPS-PRIMARY>                                                  2.07
<EPS-DILUTED>                                                  2.07
<YIELD-ACTUAL>                                                 7.98
<LOANS-NON>                                                     845
<LOANS-PAST>                                                    354
<LOANS-TROUBLED>                                                  0
<LOANS-PROBLEM>                                               3,826
<ALLOWANCE-OPEN>                                              3,194
<CHARGE-OFFS>                                                   691
<RECOVERIES>                                                    356
<ALLOWANCE-CLOSE>                                             3,703
<ALLOWANCE-DOMESTIC>                                          3,703
<ALLOWANCE-FOREIGN>                                               0
<ALLOWANCE-UNALLOCATED>                                           0
        

</TABLE>


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